HomeMy WebLinkAboutBudget 2ELECTRIC EXPENDITURE DETAIL
BUDGET PRIOR 12 MOS BUDGET
CONSERVATION FY79 ENDING 3.2079 FY20
Public Benefits -Conservation $472,470 $247,478 $204,547
The account includes general energy conservation and efficiency programs and wire to water.
Public Benefits -Research &Development 73,586 73,950 97,648
This account includes energy conservation and efficiency R&D activities.
Public Benefits -Income-Qualifed 84,382 23,725 54,100
This account includes income-qualifed programs.
Public Benefits -Renewable Power 152,637 182,478 300,000
This account includes renewable purchases and programs.
Public Benefits -Rebates 244,448 737,560 222,589
This account includes energy conservation and efficiency rebates.
Admin &General Salaries 5,080 3,685 26,456
This account includes the administrative salaries to perform various administrative
Office Supplies &Expenses 22,138 77,033 15,783
This account includes office supplies,dues,memberships and meeting and training expenses.
GeneralAdvertising 684 75,261 18,164
This account includes TDPUD marketing and media activities.
Misc General Expense Z686 9,885 7,000
This account includes support of community activities such as sponsorship of the Truckee Home Show,Chamber activities,etc.
TOTAL $938,1 12 $644,995 $946,279
$BUDGET %BUDGET BUDGET $BUDGET %BUDGET
CHANGE CHANGE .FY27 CHANGE CHANGE
($207,930)-50%$207,530 $2,989 7%
84,062 679%103,756 5,508 6%
(30,282)-36%55,954 1,854 3%
147,363 97%750,000 (150,000)-50%
(27,859)-9%230,609 8,020 4%
21,375 427%27,947 7,491 6%
(6,356)-29%16,256 473 3%
17,480 2557%18,709 545 3%
4,314 767%7,270 210 3%
$8,167 1%$877,370 ($728,909)-14%
ELECTRIC OPERATIONS
The Electric Operations is responsible for operating,maintaining,repairing,and expanding the District’s electric
distribution system.The primary responsibility is to provide effective and efficient maintenance and replacement
programs and provide an effective,efficient,and safe operations program.
The FY20 and FY21 budget staffs the Department with an Electric Utility Director,an Electric Engineering Manager,an
Electric Operations Manager,an Assistant Electric Operations Manager,two Electric System Engineers,three Electrician I
Meter Technicians,one Meter Reader CoordinatorlUtility Worker,one Foreman Electrician,three Electric Foremen,a
Lead Lineman,a Substation Lineman,eight Lineman,two Apprentice Lineman and a Vehicle Maintenance Foreman.
Electric Operations provides work conditions and procedures that encourage employee safety,growth,productivity,and
retention.Apprentices are trained both internally and externally.Journeymen are trained to utilize approved rubber
gloving practices.Employees are trained on underground practices and materials,as the District increasingly transitions
to underground utility facilities.
During FY19,District customer growth continued to increase at a modest pace.This modest growth is forecasted to
continue in FY20 and FY21 .The department will concentrate efforts on development work and system maintenance
projects.Approximately sixty poles have been identified for replacement each year.Vegetation management (tree
trimming)operations are a high priority due to recent regulatory changes affecting the District including the requirement to
develop and implement a Wildfire Mitigation Plan.
Capital improvements will be implemented as identified in the Electric System Master Plan.
ELECTRIC EXPENDITURE DETAIL
This account Includes labor and material to maintain the reclosers and regulators within the substations.
Maintenance of Distribution Lines 478,081 603,134
This account Includes labor for safety meetings,safety equipment and safety meeting/training expenses.
Regulatory Commission Expense 122,005
This account includes staff labor and legal fees for any FERC activity.
TOTAL $4,763,503 $5,221,530
ELECTRIC
OPERATIONS
BUDGET PRIOR 12 MOS BUDGET $BUDGET %BUDGET
FY19 ENDING 3.2019 FY20 CHANGE CHANGE
Operations/PM Sup &Engineering $1,224,189 $1,352,339 $1,081,876 ($142,314)-12%
This account is utilized by the electric superintendent and electric engineer for supervision,engineering and management of District electric operations and electric projects.It
also includes design and engineering labor of District electric projects.
Substation Operations/PM 180,364 190,097 276,845 36,481 20%
This account Includes all work done on,and within,substations including snow removal,maintenance,repairs and associated materials and employee training.
Distribution Operations/PM 1,395,589 1,655,567 2,301,220 905,632 65%
This account Includes all maintenance work such as mandated programs,pole testing,tree trimming,pole clearing,small tools and employee training.
Security/Street Light Operations/PM 1,279 1,371 1,443 164 13%
This account Includes the purchase and installation of street and security lights throughout the District.
Meter Operations/PM 95,799 152,782 217,647 121,848 127%
This account includes connecting and disconnecting meters,checking the operation of demand meters,meter audits where we verify the wiring and accuracy of commercial
meter installations,rebuilding of old commercial meter installations and training of meter technicians.
Customer Installation Operations/PM 256,862 262,793 228,759 (28,103)-11%
This account primarily includes the inspection of new residential services including checks of wiring code compliance.It is also used to do field investigations of customer high
bill complaints,voltage irregularities and energy diversion.
Misc General Operations/PM 516,539 548,340 558,427 41,888 8%
This account includes testing of transformer oil to determine PCB content,GIS mapping of the electric system,SCADA repairs and maintenance,cell phones qne pages.It also
includes computer hardware and software maintenance,clothing allowance,DMV physicals,meals,uniforms,land fill charges,meeting expenses,advertising,new employee
testing,employee development and training,and Underground Service Alert marking of utilities.
Maintenance of Station Equipment 20,600 7,654 3,352 (17,248)-84%
701,844 223,762 47%
221%
-31%
3%
-53%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$1,147,465 $65,590 6%
218,472 1,626 1%
2,365,482 64,262 3%
1,489 46 3%
210,658 (6,989)-3%
236,065 7,305 3%
579,762 21,335 4%
3,457 105 3%
724,927 23,083 3%
5,748 198 4%
154,500 4,500 3%
270,919 10,193 4%
60,351 2,722 5%
$5,979,295 $193,976 3%
This account primarily includes labor and material material for recloser repair,distribution line repair,damage tree clearing,standby labor and storm damage repair.
Maintenace of Security/Street Lights 1,728 3,988 5,550 3,822
This account includes labor,materials and supplies (replacement bulbs,photocells and fixtures)for the maintenance and repair of security and street lights.
Professional Services 218,034 144,071 150,000 (68,034)
This account includes payments to Energy Source and Power Supply consultants.It also includes UAMPS expenditures.
Injuries &Damages (Safety)252,433 252,971
46,423
260,726
57,629
8,293
(64,376)
$5,785,319 $1,021,816 21%
INFORMATION TECHNOLOGY (IT)
(Electric Budget)
The Information Technology (IT)Department is headed by the Chief Information Officer 1 IT Director and also includes the
Systems Engineer,SCADA Engineer,Cyber Security &Applications Engineer,GIS Coordinator,and Data Analyst &
Administrator positions.The IT Department is responsible for networks,servers,communications,operations technology,
physical and cyber security,geographic information systems,databases,systems integration,business intelligence,AMI
and desktops.Internal IT staff helps reduce outside contractor costs for the District’s data and technology needs,
increase IT knowledge of systems security,and provide additional accountability and redundancy.
The IT Department implements technology strategies that optimize the operations of the District by providing tools that
enable the District to operate faster,better,and more cost efficiently,while providing secure access to critical control,
mapping,and information systems.Information Technology’s aim is to provide timely,relevant,and accurate information,
when and where it is needed,to support sound decisions that improve the quality,efficiency,cost,safety,and
environmental footprint of the products and services the District delivers and uses.
To achieve the goals and implement the strategies in the IT Master Plan,the IT Department utilizes the following guiding
principles below focusing on leadership and excellence through quality of service,responsiveness,innovation,
professionalism,and teamwork.These principles require commitment not only from the District’s IT professionals,but
from all District employees.
I .Consult and advise department heads to drive IT initiatives according to business needs,goals,and objectives,and
developing a sound business case before making any new investment.
2.View IT from the perspective of the entire District and not from the perspective of individual departments.
3.Acquire,manage,and use technology resources economically and efficiently through standardized information
technology selection and implementation processes.
4.Securely hold and manage technology assets to protect private information.
5.Develop mechanisms and processes to share information easily within the organization and with customers and
partners.
6.Understand that availability and access to technology is a given,and design and build systems accordingly.
7.Aggregate,where feasible,to reduce duplication,and employ information technology that is flexible and
interoperable to respond quickly and efficiently to changing business needs.
8.Devise strategies to leverage investments in the District’s existing technology.
9.Train the workforce in the skills needed to effectively use IT systems and the information they contain.
ELECTRIC EXPENDITURE DETAIL
LBUDGETPRIOR12MOSBUDGET $BUDGET %BUDGET BUDGET $BUDGET %BUDGET
INFORMATION TECHNOLOGY(IT)FY19 ENDING 3.2019 FY20 CHANGE CHANGE FY21 CHANGE CHANGE
Engineering &SCADA Operations $66,580 $91,538 $175,258 $108,678 163%$185,610 $10,352 6%
This account is for the operational use of SCADA,Outage Management and Engineering support.
GIS/Engineering Operations 158,830 123,142 246,108 87,278 55%255,619 9,51 1 4%
This account is for the maintenance of software and data that supports engineering and SCADA.
MeterReading 12,416 51,789 150,655 138,239 1113%156,022 5,367 4%
This account is for the maintenance of software and data that supports meter technology and AMI.
Customer Records 125,1 17 724,915 164,241 39,124 31%151,309 (12,932)-8%
This account is for the maintenance of software and data that supports Customer Information and Customers.
Administrative &General IT Ops 285,458 338,196 677,281 391,823 137%706,064 28,783 4%
This account is for the maintenance of hardware and software infrastructure that supports data transport,storage and security.
Office Supplies &Expenses 23,201 26,840 76,543 (6,659)-29%77,039 496 3%
This account includes office supplies,dues,memberships,meeting and training expenses.
Outside Services Employed 28,840 4,152 40,000 1 1,160 39%41,200 1,200 3%
This account is for outside professional services contracted to maintain hardware,software and data.
Safety 1,513 3,421 15,991 14,478 957%16,796 805 5%
This account includes department labor for safety meetings,safety equipment and training expenses.
TOTAL $701,955 $763,993 $1,486,077 $784,122 112%$7,529,658 $43,582 3%
PART III
THE FY20 &FY21 BUDGET
OPERA TING,MAINTENANCE,AND REPAIR
WATER UTILITY
WATER OPERATIONS INTRODUCTION
The Water budget projects total operating expenditures and transfers to reserve funds for FY20 and FY21 in the amount
of $12,923,028 and $14,177,852 respectively.The Water budget also forecasts capital expenditures for FY20 and FY21 in
the amount of $2,41 2,868 and $2,008,954 respectively.For capital expenditures,$2,252,867 and $1 ,738,954 will be paid
by rates each year.The remaining costs will be paid from reserve funds.Operating revenues and transfers from various
reserve funds total $15,335,896 for FY20 and $16,1 86,807 for FY21 .The water budget proposes a 3%rate increase in
FY20,achieving an overall balanced budget.The District plans to implement a cost of service and rate study in 2020 to
evaluate potential rate increase for 2021.
The mechanics and hydraulics of water utility service is very complex in a mountain environment.The majority of the
District’s water supply comes from the Martis Valley Aquifer in the southeast portion of the service territory.The customer
base is spread over forty six square miles and covers an elevation change from 5,700 feet to 7,500 feet.The system
currently consists of 13 wells,230 miles of pipeline,36 storage tanks,and 24 pump stations.The complexity of the
system and challenges associated with an alpine environment impact the overall fiscal requirements to operate,maintain,
repair and replace key infrastructure.One of the primary goals of the water utility is to control the operating costs and
minimize future rate increases.
During FY20 and FY21 ,the Water Utility will continue with operations and maintenance programs,system replacement
and capital projects,the SCADA replacement project and various on-going projects to reduce water loss and unaccounted
water.These projects are in alignment with the key components of the District’s mission to maintain a sustainable and
reliable potable water service.
WA TER OPERA TIONS REVENUE STA TEMENT
OPERATING BUDGET PRIOR 12 MOS
REVENUE FY79 ENDING 3.2019
Residential Sales $11,060,382 $70,932,423
Commercial Sales 1,623,946 7,566,860
Misc.Operating Revenue 253,978 223,734
Miscellaneous Rents 70,121 75,223
Standby Revenue 129,437 123,280
TOTAL OPERATING REVENUE $73,737,864 $12,921,520
Interest Income 77,633 126,693
Transfer in from Facilities Fees &Reserve -Debt -2006 COP 355,324 355,804
Transfer in from DLAD surcharge for debtpayment 800,852 800,852
Transfer in from DLAD billing surcharge -2006 COPs 700,207 98,504
Transfer in from Meter Reserve Fund 796,379 0
Transfer in from Vehicle Reserve Fund 429,838 0
Transfer in from overhead to cover CalPers sidefund interest payment 32,070 36,399
Transfer in from Prop 55 reserve for final debt payment 0 0
TOTAL WATER REVENUE &TRANSFERS $15,130,107 $14,339,777
BUDGET $BUDGET %BUDGET
FY20 CHANGE CHANGE
$11,742,532 $682,150 6%
1,673,548 (10,398)-1%
241,738 (1Z240)-5%
75,518 5,397 8%
723,280 (6,757)-5%
$73,796,616 $658,752 5%
700,000 22,367 29%
357,617 2,293 1%
800,852 0 0%
97,973 (2,234)-2%
0 (796,379)-100%
160,000 (269,838)-63%
22,838 (9,232)700%
0 0 100%
$15,335,896 $205,789 1%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$72,094,808 $352,276 3%
1,661,979 48,371 3%
252,578 10,847 4%
76,657 1,133 1%
779,582 (3,698)-3%
$14,205,538 408,922 3%
703,000 3,000 3%
356,179 (1,438)0%
800,852 0 0%
96,276 (1,757)-2%
0 0 -
270,000 170,000 700%
13,022 (9,876)-43%
342,000 342,000 -
$76,786,807 $850,911 6%
SUMMARY OF WATER REVENUES AND EXPENSES
BUDGET PRIOR 12 MOS
RECAP REVENUES LESS EXPENSES FY19 ENDING 3.2019
WATER REVENUES &TRANSFERS $15,130,107 $14,339,771
LESS EXPENSES
BoardofDirectors 148,344 116,415
General Management 717,413 687,694
Administrative Services 1,374,588 1,202,291
Conservation 118,978 93,559
Water Operations 4,963,125 5,20Z263
Information Technology (IT)627,662 651,177
Interdepartmental Rent (Appendix I)542,329 483,225
TOTAL OPERATING EXPENSES $8,492,439 $8,436,624
Debt Service (Appendix IX)3,228,003 3,215,064
Transfer to Vehicle Reserve Fund 169,620 169,620
Transfer to Capital Reserve 20,000 20,000
TOTAL EXPENSES &TRANSFERS $11,910,062 $11,841,308
NETAVAILABLE FOR CAPITAL $3,220,045 $2,498,463
BUDGET $BUDGET %BUDGET
FY20 CHANGE CHANGE
$15,335,896 $205,789 1%
275,812 127,468 86%
677,706 (39,706)-6%
1,444,943 70,355 5%
100,659 (18,319)-15%
5,750,469 787,344 16%
749,045 121,383 19%
506,843 (35,486)-7%
$9,505,478 $1,013,038 12%
3,242,842 14,839 0%
174,709 5,089 3%
0 (20,000)-100%
$12,923,028 $1,012,966 9%
$2,412,868 ($807,177)-25%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$16,186,807 $850,911 6%
166,110 (109,702)-40%
798,223 120,517 18%
1,429,134 (15,809)-1%
104,752 4,093 4%
5,991,979 241,510 4%
767,900 18,855 3%
536,536 29,693 6%
$9,794,634 $289,157 3%
3,087,521 (155,321)-5%
279,950 105,241 60%
1,015,747 1,015,747 -
$14,177,852 $1,254,824 10%
$Z008,954 ($403,913)-17%
BOARD OF DIRECTORS
(Water Budget)
The Board of Directors consists of five publically elected members who serve four-year terms.The Truckee Donner Public
Utility District is a multi-county agency;including Nevada and Placer counties.The Board generally meets twice each
month on the first and third Wednesdays.The Board conducts its business in a legal,ethical,open,and transparent
manner.
The Directors of the District represent customer interests,set policies and rates,study and assess implications of new
legislation and alternatives.The Board of Directors are responsible for District policies,governance,and decision making
for the District.The Board evaluates and provides direction and guidance on District business.The Board reviews and
takes action on the overall District performance and performance reviews with the General Manager.
The Board’s adopted Mission Statement and Statement of Objectives and Goals,were used to guide the FY20 and FY21
budget process.
Staff continues with their commitments,at the Board’s direction,as it relates to public outreach,increase in efficiencies,
cooperation,collaboration,and setting a high standards of ethical conduct.Meetings of the Board continue to be
televised and live streamed in compliance with the Board’s dedication to transparency.All Board meetings meet and
exceed the requirements set forth in the Ralph M.Brown Act.
All of these actions help manage the District in an effective,efficient and fiscally responsible manner.
WATER EXPENDITURE DETAIL
BOARD OF BUDGET PRIOR 12 MOS BUDGET $BUDGET %BUDGET
DIRECTORS FY19 ENDING 3.2019 FY20 CHANGE CHANGE
Outside Services Employed $25,750 $12,505 $25,750 $0 0%
This account is utilized to reflect costs associated with the Districts general counsel attendance at Board meetings and his performance of research on legal issues
presented at the Board level.
Miscellaneous General Expenses 122,594 103,910 250,062 127,468 104%
This account covers compensation and benefits paid to Directors,election,annual employee recognition dinner,training and conferences attended by Directors,minor
office supplies and equipment.
TOTAL $148,344 $116,415 $275,812 $127,468 86%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$26,523 $773 3%
139,588 ($110,474)-44%
$166,110 ($109,702)-40%
GENERAL MANAGEMENT
(Water Budget)
The District’s General Management Department consists of the General Manager;District Clerk,support staff,and the
Public Information Officer!Strategic Affairs Director.The General Manager is the administrative head of the District with
responsibility for managing the day-by-day affairs of the organization.The District Clerk manages the General Managers
office and is responsible for all legislative actions for the Board of Directors,serves as the custodian of records and
Election Officer for the District,ensures compliance with laws and regulations as it relates to the Clerk’s office,provides
high level administrative duties to the General Manager and Board of Directors.As well as,acts as the District’s real
property representative,LAFCo,and oversees the District complex facilities.The Public Information Officer!Strategic
Affairs Director is responsible for continued public outreach on all affairs of the District ensuring communication and
collaboration with the community and ensuring compliance on strategic,legislative,and regulatory affairs of the District.
The primary role of the General Manager is to lead the District and serve as the primary contact between the elected
Board and District staff.This includes overall fiscal responsibility,negotiating with the Union,operations,process,
procedures,controls,staffing,and ensuring that the District is meeting its goals and objectives.The General Manager
ensures certain matters appearing on the agenda are adequately researched and presented to the Board of Directors.
The main District goals for FY20 and FY21 are:
6.1 Utilize modern,cost effective work methods and equipment;
6.2 Employ a qualified and productive workforce;
6.3 Provide safe work conditions and procedures that encourage employee growth,productivity and retention;
6.4 Control the growth of the District’s discretional-operational spending to a rate less than the rate of inflation;and
6.5 Ensure that the Districts various capital projects are implemented in a smooth and cost effective manner.
In order to maintain the improved reporting relationship between the General Manager and the Board of Directors,the
General Manager will continue to hold semi-annual performance reviews with the Board.An end-of-year perFormance
review is scheduled February 201 8 to review all of the General Manager’s accomplishments over the past year.
The District’s remains committed to the safe and healthy work environment to all District employees.
WATER EXPENDITURE DETAIL
BUDGET PRIOR 72 MOS BUDGET $BUDGET %BUDGET
FY79 ENDING 3.2079 FY20 CHANGE CHANGE
Public Information
This account includes the activities of the PlO plus the website and newsletter.
Legislature &Regulations 55,635
This account is for legislation and regulation tracking labor.
Administrative &General -Salaries 365,882 373,708 276,429
This account is used to charge general administrative staff time other than safety and board related activities.
Office Supplies &Expenses 47,535 72,258 50,505 2,977
This account is used to cover cell phone use,computer expenses,dues &memberships including LAFCO,industry meetings,office supplies,postage,training,
assessment,personnel expenses and safety.
Outside Services Employed 62,873 23,098 1 15,050 52,238
This account is used to charge the costs of general counsel to review contracts and agreements,property issues,insurance claims,bid issues,capital contract issues
and union matters.
Injuries &Damages (Safety)78,647 17,765 1,564
This account includes labor for department safety meetings and training and the organizations weilness program.
General Advertising Expenses 23,757 78,601 42,774
This account is used for the cost of publishing ordinances,surplus material,and other legal ad requirements.
Misc General Expenses 39,376 47,221 44,301 4,925 13%
This account is used to perform board related activities such as preparing meeting minutes,resolutions and ordinances;it is also charged with dues
and memberships in electric utility industry organizations.
TOTAL $717,413 $687,694 $677,707 ($39,705)-6%
GENERAL
MAMA (FMPNT
$103,768 $95,394
39,649
$102,362
44,722
($1,407)
(10,913)
(89,452)
-1%
-20%
-24%
6%
83%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$90,685 ($71,676)-11%
46,256 1,534 3%
411,319 134,889 49%
77,020 26,515 53%
60,049 (55,007)-48%
2,305 742 47%
64,772 21,998 51%
45,817 1,515 3%
$798,223 $120,516 18%
(17,083)
19,017
-92%
80%
ADMINISTRATIVE SERVICES
(Water Budget)
This section will describe specific water considerations within the FY20 and FY21 Budget.The narrative contained in the
electric section of the budget describes the general function and organization of Administrative Services,which also apply
to the Water Utility.
Beginning in FY09,residential water meters were installed.Over 98%of all customers have a meter and are being billed
volumetrically.The remaining 2%will be complete no later than FY24,as they are in areas that will be coordinated with
mainline replacements.
The residential water meters identify continuous flow including malfunctioning stop-and-drain valves.The District is
continuing to advance technology and continues to maintain an automatic customer notification system to contact customers
who have possible leaks so that they may quickly identify and correct problems.This continues to be a coordinated
implementation of custom software called the “Water Tool”that allows customers to view their own water consumption
through Smarthub on the internet to help identify leaks and monitor water conservation efforts.This tool provides customers
a visual target to aid in achieving overall water conservation and stewardship.
WATER EXPENDiTURE DETAiL
Meters/Services Operations Expenses $2,836 $0 $0 ($2,836)-100%
This account is used by the meter readers to charge their time to perform meter connects,disconnects and service transfers.It is also used for investigating customer high
bill complaints.
Customer Account Operations Expense-Salaries 89,731
This account includes the management staff supervision of the customer service and billing functions.
This account is used to charge meter reading expenses which includes meter reader labor,overheads,and the hardware and software that supports the meter readers;it
also includes their clothing allowance,uniform expenses,vehicle expenses and training.
Customer Records &Collections Expense 512,292 375,494 575,604 63,312 12%
This account includes the major expenses involved in serving our customers.Included are answering and directing phone calls,answering customer questions,customer
account setup expenses,taking and processing customer payments,creating connect,disconnect and transfer paperwork for the crews,creating and reviewing bills,
expenses related to the printing and mailing of the bills,account collection expense,billing software and hardware support,standby billing expenses,billing equipment
maintenance expenses,printed billing and collection forms,billing postage and customerservice staff training.
Provision for Bad Debts
This account represents the amount of uncollectable bills for the year.
9,240 0 5,249 (3,991)-43%
Administrative &Operations General-Salaries 481,449 433,194 470,287 (11,162)-2%
This account includes most of the labor for the administration department except meter reading and customer account related expenses.It includes preparation of the
budget and financial statements,accounts payable and payroll,construction accounting,cash management activities,processing the daily mail.
Office Supplies &Expenses 77,004 70,517 69,043 (7,961)-10%
This account includes bank charges,answering service charges,phone charges,computer and network operating expenses,software maintenance and support for the
accounting system,printed forms and material,office equipment leases and equipment maintenance expenses.
Outside Services Employed 48,311 47,601 26,398 ($21,914)-45%
This account includes any professional services hired from the outside such as audit or accounting services,trust services for our certificates of participation and
community facilities districts and arbitrage calculation services for the same.
Insurance 148,756 169,274 136,191 (12,565)-8%
This account Includes annual insurance premiums for property,liability,umbrella liability,directors &officers liability,difference in conditions,boiler &machinery coverage
insurance.
Injuries &Damages (Safety)3,079 7,303 13,613 10,534 342%
This account Includes costs for safety training,Department of Transportation Drug and Alcohol training,worker’s compensation expenses for employees who have been
injured and safety related equipment.
TOTAL $1,374,588 $1,202,291 $1,444,943 $70,355 5%
ADM1NISTRATIVE
SERWCES
BUDGET PRIOR 12 MOS BUDGET $BUDGET %BUDGET
FY19 ENDING 3.2019 FY20 CHANGE CHANGE
Meter Reading Expense 1,889
97,060
1,848
147,619
939
57,888
(950)
65%
-50%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$0 $0-
155,783 8,164 6%
967 28 3%
551,863 (23,742)-4%
5,249 0 0%
462,481 (7,806)-2%
71,114 Z071 3%
27,189 792 3%
140,277 4,086 3%
14,211 598 4%
$1,429,134 ($15,809)-1%
CONSERVATION
(Water Budget)
This section will describe specific water conservation objectives within the FY20 and FY21 budgets.
The District is lacing signilicant change regarding the Legislative and Regulatory environment at State levels.The upcoming
ABI 668/55606 mandates will require significant savings from residential and commercial customers to meet the District’s
usage limits.
The District has been successful at delivering water conservation programs,including an automated process to inform
customers electronically if the District detects continuous flow of water;a potential leak situation.This allows the District to
proactively contact customers and effectively address potential water waste situations.In addition,staff has continued to
support the Water Efficient Toilet Rebate,Water Efficient Toilet Exchange,Customer Water Leak Repair Rebate,and Green
Partners Water programs along with the Patricia S.Sutton Conversation Garden.
However new programs and campaigns must be developed to drive a further reduction in water use.The priority for FY20
and FY21 will be a combination of data analysis and pilot programs to determine the best end uses and customer segments
to target to reduce water use prior to the law taking effect in FY22.Rebates and proactive engagement have been
successful with some customers,but the restrictive nature of the upcoming regulations will require a balance of punitive
measures as well.The roll out of these programs will require careful coordination with the Public Information Officer to
maintain customer satisfaction while still meeting the District’s legal obligations.
WATER EXPENDITURE DETAIL
CONSERVATION
BUDGET PRIOR 12 MOS BUDGET
FY19 ENDING 3.2019 FY20
Water Conservation $1 1 1,387 $73,070 $74,252
This account includes water conservation &efficiency programs.
Admin &General Salaries 2,177 1,564 8,858
This account includes the administrative salaries to perform various administrative projects.
Office Supplies &Expenses 3,970 7,848 6,764
This account includes office supplies,dues,memberships and meeting and training expenses.
GeneralAdvertising 293 6,961 7,784
This account includes TDPUD marketing and media activities.
Misc General Expense 1,151 4,1 16 3,000
This account includes support of community activities such as sponsorship of the Truckee Home Show,Chamber activities,etc.
L$BUDGET
CHANGE
(37,134)
6,681
2,794
7,491
1,849
%BUDGET
CHANGE
-33%
307%
70%
2557%
161%
TOTAL $118,978 $93,559
BUDGET
FY21
$77,282
9,395
6,967
8,018
3,090
$BUDGET
CHANGE
3,030
536
203
234
90
%BUDGET
CHANGJ
4%
6%
3%
3%
3%
$100,659 ($18,319)-15%$104,752 $4,093 4%
WATER OPERATIONS
The mission for Water Utility Operations and Maintenance is to provide a reliable,high quality water supply and
distribution system to meet current and future customer demand in a manner that is safe as well as
environmentally and fiscally responsible.The objective will be accomplished through the implementation of the
approved Water Master Plan,including the day to day operation of critical facilities and effective long term
infrastructure maintenance and replacement programs.
The Water Department is organized into three operational groups:
1 .Distribution system operations,maintenance and repairs;
2.Facilities operation,maintenance and repair,including water supply and quality;and
3.System engineering and planning.
The FY20 and FY21 budget includes staffing of a Water Utility Director (the Assistant Water Utility Director position
will be vacated during the General Manager Transition Plan in 2020),a Water System Engineer,a Water
Operations Manager,a Senior Water Quality Technician/Inspector,an Operations Foreman,an Operations
Leadman,a Distribution Foreman,a Distribution Leadman,and 7 Water Service Technicians.
The Water Department’s operations,distribution,and engineering staff are licensed by the California State Water
Resources Control Board for the operation and maintenance of the District’s public water system.This requires
staff to participate regularly in continuing education and training to ensure compliance with current Best
Management Practices and renewal of Water System Operator certifications.Staff is also trained in water utility
safety procedures and OSHA standards on an annual basis.This training ensures the workforce is qualified and
productive with an uncompromising emphasis on safety.Embracing these values encourage employee retention,
growth,and productivity.
The primary challenges for the Water Utility Operations group in FY20 and FY21 will be striking a balance between
the continued goal of building capital reserves and effectively managing the District’s long term maintenance and
capital improvement needs.Staff will continue to progress toward completing the District’s Water SCADA
replacement project,administer annual infrastructure maintenance programs,and rehabilitate aging pumping and
storage facilities.An additional challenge continuing to develop in the FY20 and FY21 for public water systems
across the State of California will be meeting the expanding regulatory requirements and unfunded mandates
associated with the State Water Resource Control Boards Water Use Performance Standards.
WATER
OPERATIONS
Facilities Operations 844,927 1,058,562 819,687 (25,240)
This account includes the operation of wells,pump stations,water treatment,water quality,DHS reports and fees and water quality reports.It also includes snow
related employee training.
PowerSupply 1,244,787 1,297,021 1,319,957 75,176
This account includes the cost of electrical power for the operation of the wells and pump stations.
Distribution Operations/PM 670,772 712,619 559,652 (111,120)
This account includes the labor and materials to operate the water distribution system.
Misc General Operations/PM 351,001 456,410 419,486 68,485
This account includes a variety of items such as environmental compliance,GIS mapping of the water system,SCADA repairs and maintenance,cell phones,pagers,
computer hardware and software,clothing allowance,DMV physicals,meals,uniforms,land fill charges,meeting expenses,advertising and testing for new employees,
training,and Underground Service Alert marking of utilities and associated fees and costs.
Meters/Service Operation 160,258 133,453 486,178 325,920
Maintenance of Operations Sup &Engineering 132,395 170,335 200,51 1 68,116
Used by water manager,superintendent and engineer for supervision,engineering and management of District water system.
Maintenance of Sources 744,284 651,963 821,218 76,934
This account includes the maintenance and repair of pumps,motors,electrical control equipment and building repair.
Maintenance of Distribution Lines 401,856 274,035 689,858 288,002
This account includes the maintenance and repair of distribution line leaks,broken fire hydrants,etc.
Injuries &Damages 80,091 78,377 82,397 2,306
This account includes labor for safety meetings,equipment and training expenses.
Maintenance of District Office Building (Div 7)515,352 453,633 426,555 (88,797)
TOTAL -$5,478,477 $5,655,896 $6,177,024 698,547 13%
WATER EXPENDITURE DETAIL
BUDGET PRIOR 12 MOS BUDGET $BUDGET %BUDGET
FY19 ENDING 3.2019 FY20 CHANGE CHANGE
Operations Supervision &Engineering $351,526
This account is utilized by the water manager,superintendent and engineer for supervision,engineering and management of District water system.
$332,760 $369,488 $18,766 6%
-3%
removal and
6%
-17%
20%
BUDGET $BUDGET %BUDGET
FY21 CHANGE CHANGE
$383,476 $31,950 9%
889,761 70,074 9%
1,333,468 13,511 1%
563,891 4,239 1%
442,803 23,317 6%
508,956 22,778 5%
221,355 20,844 10%
844,156 22,938 3%
718,575 28,718 4%
85,537 3,140 4%
440,391 13,836 3%
$6,432,370 $255,345 4%
203%
51%
10%
72%
3%
-17%
INFORMATION TECHNOLOGY (IT)
(Water Budget)
The Information Technology (IT)Department is headed by the Chief Information Officer I IT Director and also includes the
positions Systems Engineer,SCADA Engineer,Cyber Security &Applications Engineer,GIS Coordinator,and Data
Analyst &Administrator positions,responsible for networks,servers,communications,operations technology,physical
and cyber security,geographic information systems,databases,systems integration,business intelligence,AMI and
desktops.Internal IT staff helps reduce outside contractor costs for the District’s data and technology needs,increase IT
knowledge of systems security,and provide additional accountability and redundancy.
Information Technology is to implement technology strategies that optimize the operations of the District by providing tools
that enable the District to operate faster,better,and more cost efficiently,while providing secure access to critical control,
mapping,and information systems.Information Technology’s aim is to provide timely,relevant,and accurate information,
when and where it is needed,to support sound decisions that improve the quality,efficiency,cost,safety,and
environmental footprint of the products and services the District delivers and uses.
To achieve the goals and implement the strategies in the IT Master Plan,utilizing the guiding principles below focusing on
leadership and excellence through quality of service,responsiveness,innovation,professionalism,and teamwork.These
principles require commitment not only from the District’s IT professionals,but from all District employees.
I .Consult and advise department heads to drive IT initiatives according to business needs,goals,and objectives,and
developing a sound business case before making any new investment.
2.View IT from the perspective of the entire District and not from the perspective of individual departments.
3.Acquire,manage,and use technology resources economically and efficiently through standardized information
technology selection and implementation processes.
4.Securely hold and manage technology assets to protect private information.
5.Develop mechanisms and processes to share information easily within the organization and with customers and
partners.
6.Understand that availability and access to technology is a given,and design and build systems accordingly.
7.Aggregate,where feasible,to reduce duplication,and employ information technology that is flexible and
interoperable to respond quickly and efficiently to changing business needs.
8.Devise strategies to leverage investments in the District’s existing technology.
9.Train the workforce in the skills needed to effectively use IT systems and the information they contain.
WATER EXPENDITURE DETAIL
BUDGET
FY20
$112,333
89,245
38,385
109,494
364,690
and security.
8,908
10,000
15,991
$BUDGET %BUDGET
CHANGE CHANGE
$15,307 16%
(4,036)-4%
23,514 158%
(2,183)-2%
103,696 40%
(77,667)-57%
(17,810)-64%
14,568 1024%
BUDGET
FY21
$717,822
92,927
39,819
100,873
380,188
9,175
10,300
16,796
BUDGET PRIOR 12 MOS
fl
INFORMA TION TECHNOLOGY (IT)FY19 ENDiNG 3.2019
Engineering &SCADA Operations $97,032 $118,536
This account is for the operational use of SCADA,Outage Management and Engineering support.
GIS/Engineering Operations 93,281 82,415
This account is for the maintenance of software and data that supports engineering and SCADA.
Meter Reading 14,871 15,656
This account is for the maintenance of software and data that supports meter technology and AMI.
Customer Records 1 1 1,677 99,535
This account is for the maintenance of software and data that supports Customer Information and Customers.
Administrative &General IT Ops 260,994 307,782
This account is for the maintenance of hardware and software infrastructure that supports data transport,storage
Office Supplies &Expenses 20,574 23,515
This account includes office supplies,dues,memberships,meeting and training expenses.
Outside Services Employed 27,870 453
This account is for outside professional services contracted to maintain hardware,software and data.
Safety 1,423 3,285
This account includes department labor for safety meetings,safety equipment and training expenses.
TOTAL $627,662 $657,177
$BUDGET %BUDGET
CHANGE CHANGE
$5,490 5%
3,682 4%
1,434 4%
(8,622)-8%
75,499 4%
267 3%
300 3%
805 5%
$749,045 $121,383 19%$767,900 $18,855 3%
PART IV
THE FY20 &FY21 BUDGET
CAPiTA L IMPRO VEMENT PLA N
ELECTRIC UTILITY
SOURCE OF FUNDS
Operations (OP)
Customer Contributions (CC)
Facility Fees (FF)
Capital Reserve (CR)
Vehicle Reserve (VR)
Total Source of Funds
USE OF FUNDS
ELECTRIC OPERATIONS:
ELECTRiC UTiLiTY CAPITAL PLAN
CC $
CC
CC
CC
CC
CC
CC
CC
OP
OP
CR/OP
OP
OP
OP
FF
OP
CR
OP
VR
28,330
7,277
94,148
74,800
692,535
46,591
15,035
11,491
482,651
554,254
266,798
705,212
188,402
450,506
970,273
875,153
121,526
87,036
445,000
$6,117,018
29,185
7,498
92,511
77,113
717,792
48,271
15,492
11,838
500,583
574,324
275,011
1,370,095
195,014
466,110
72,428
103,232
1,222,658
79,388
450,000
$6,308,543
SOURCEOFFUNDS I BUDGETFY2O I BUDGETFY21 I
OP $3,969,692 $4,209,900
CC 970,208 999,700
FF 970,273 72,428
CR 1,388,324 1,772,658
VR 445,000 450,000
$7,743,497 $7,504,686
SOURCE OF FUNDS I BUDGET FY20 I BUDGET FY21 I
$New Services -BWO
Commercial Services -BWO
Meter Test &Purchase -BWO
Purchase &Ins.Transformers -BWO
Development Agreements -BWO
Flat Fee Construction -BWO
Secondary Poles &Conductors -BWO
Conduit &Boxes -BWO
Line Extension &Upgrades
Pole Replacements
Various District Projects
Electric Master Plan Projects
Reclosers &Regs -Field Scada
Distribution RepI &Improvement
Truckee Substation Rebuild
SCADA Reliability Phase 5 &6
Electric Operations Building
Electric SCADA Update
Vehicles
Subtotal
BUILDING MAINTENANCE:
Upstairs Remodel
District Building Exterior Paint
Ashpalt and Drainage System for Back 40
Subtotal
INFORMA TION TECHNOLOGY (IT):
Network Infrastructure Improvement
Various IT Supported Department Projects
Total Capital Projects &Equipment
ELECTRIC UTILITY CAPITAL PLAN
$7,743,497 $7,504,686
Subtotal
I SOURCEOFFUNDS I BUDGETFY2O I BUDGETFY27
CR $550,000 $550,000
CR 700,000 -
CR 350,000 -
$7,000,000 $550,000
I SOURCEOFFUNDS I BUDGETFY2O I BUDGETFY21
OP $437,379 $445,160
OP 795,100 200,983
$626,479 $646,143
PART IV
THE FY20 &FY21 BUDGET
CAPITA L IMPRO VEMENT PLA N
WATER UTILITY
WATER CAPITAL PLAN
SOURCE OF FUNDS
Operations (OP)
Vehicle Reserve Fund (VR)
Operating Reserve Fund (OR)
Total Source of Funds
USE OF FUNDS
t SOURCE OF FUNDS I BUDGET FY20 I BUDGET FY21
.
OP $2,252,867 $1,738,954
VR 160,000 270,000
OR --
$2,412,867 $2,008,954
I SOURCE OF FUNDS I BUDGET FY20 I BUDGET FY21
WATER OPERATIONS:
OP $
OP
OP
OP
OP
OP
OP
OP
OP
OP
OP
VR
999,330 $
645,133
104,801
59,764
114,244
42,585
41,336
102,292
160,000
$2,269,484
670,110
537,895
76,696
99,746
115,500
46,061
45,081
270,000
$1,861,089
INFORMA TION TECHNOLOGY (lT):
Network Infrastructure Improvements OP
Various IT Projects OP
Facilites Metering Improvements
Water SCADA Replacement Project
Martis Woods Pump Station Replacement
Sanders Well Rehabiliation
Control Valve Rehabilitation Project
Fiberboard Well Rehabilitation Project
Water Tank Coatings
Water Production Meter Replacement
Southside Well #1 Rehabilitation
Airport Well
Glenshire Drive Discharge Assembly
Vehicles
Subtotal
88,355
55,028
$143,383
91,177
56,687
$147,865
Total Capital Projects &Equipment $2,412,867 $2.008.954
PART V
THE FY20 &FY21 BUDGET
APPENDICES
2020 APPENDIX 1
INTERDEPARTMENTAL RENT
DISTRICT HEADQUARTERS:
Building operation/PM/repair 420,885
Depreciation ofjointly used assets 592,807
TOTAL COSTS $7,013,686
The Electric Utility owns the district headquarters.
The Water Utility pays the Electric Utility rent for the use of the District headquarters andjointly used assets.
The rent is calculated as 50%of the above costs,which is $506,843 through a monthly rental charge
of $42,237.
202 1 APPENDIX 1
INTERDEPARTMENTAL RENT
DISTRICT HEADQUARTERS:
Building operation/PM/repair 433,606
Depreciation ofjointly used assets 639,467
TOTAL COSTS $7,073,073
The Electric Utility owns the district headquarters.
The Water Utility pays the Electric Utility rent for the use of the District headquarters andjointly used assets.
The rent is calculated as 50%of the above costs,which is $536,536 through a monthly rental charge
of $44,777.
APPENDIX 2
BUDGETED POSITIONS BY DEPARTMENT
IPOSITION BUDGET FY20 BUDGET FVij
ADMINISTRATION
General Manager (Januaryto July)$177,181 $278,512
General Manager (July to December)135,200 -
Public Information &Strategic Affairs Director 181,228 186,665
Executive Secretary I 00,913 103,940
Contract Administrator -most dollars in cc6 and cc7 88,073 90,715
Record Coordinator/Tech 60,736 65,686
Administrative Tech -67,621
$743,332 $793,139
ADMINISTRATIVE SERVICES
Business Operations Manager,HR &Risk Manager $145,465 $157,321
Finance &Accounting Manager 160,368 165,179
Senior Accountant/Accounting Analyst 122,660 126,339
Accounting/Computer Operations Supervisor 88,073 90,715
Work Order Accounting Supervisor 88,073 79,880
Work Order Succession (Jun -Dec 2020,transitioned 202’36,930 -
Work Order Clerk 72,413 74,585
Payroll and Accounts Payable Clerk 72,413 74,585
Buyer/Clerk 76,076 78,358
Warehouse/Utility Worker 74,212 76,438
Customer Services Manager 125,661 129,430
Customer Billing and CSR Supervisor 81,819 84,273
Billing Clerk 72,413 74,585
Conservation Specialist 76,034 78,316
Administrative/Community Outreach Coordinator 76,034 -
Customer Service Representatives (4)266,277 287,980
Overtime 22,488 23209
$1,657,412 $1,601,193
CONSERVATION
Program Manager,CSR &Conservation $105,961 $114,598
$105,961 $114,598
ELECTRIC OPERATIONS
Electric Utility Director $214,918 $232,434
Electric Operations Manager 176,812 182,116
Assistant Electric Operations Manager 152,741 165,189
Electric Engineering Manager 176,815 182,119
Electric Engineers (2)291,275 307,147
APPENDIX 2
BUDGETED POSITIONS BY DEPARTMENT
IPOSITION BUDGET FY20 BUDGET FY2II
Foreman,Power Services (2)253,876 261,493
Foreman,Service Crew (1)126,938 130,747
Foreman,Electricians(1)I 26,938 130,747
Electrician/Meter Technician (4)469,735 483,829
Substation Lineman/Inspector 126,938 130,747
Lead Lineman 120,896 124,523
Journeyman Linemen (7)826,018 850,799
Apprentice Linemen (3)269,701 286,428
Standby/Overtime 300,112 309,116
$3,633,714 $3,777,435
ITIGIS
llDirector/CIO $194,896 $200,743
IT/SCADAEngineer 134,846 138,892
GiSCoordinator 122,660 126,339
Network &System Administrator 128,804 132,669
Data Analyst &Administrator 105,968 114,604
IT Security &Applications Manager 145,459 157,312
$832,632 $870,559
WATER OPERATIONS
Water Utility Director $160,372 $165,183
Water System Engineer 181 228 186,665
Water Superintendent 58,411 126,341
Water Quality Inspector 115,132 118,587
Water Foremen (2)230,264 237,174
WaterLeadmen(2)203,915 210,034
Water Service Technicians -(5)473,574 487,781
Water Service Technicians -in Training (2)167,729 176,975
Facilities Maintenance Coordinator 85,910 88,487
Mechanic 107,035 110,246
Standby/Overtime 194,742 200,585
$1 978,313 $2,108,059
TOTAL $8,951 ,365 $9,264,983
VALUE OF BENEFITS
2020 APPENDIX 3
LABOR OVERHEAD
Medical /Dental insurance
Vision insurance
Long term disability
Life insurance
Longevity
F/CA
Fed Med
Worker’s compensation insurance
Pension
Other Post Employment Benefits
Value of non-productive labor
(vacation,sick leave,holiday)
$2,666,384
65,564
38,054
62,782
77,240
556,473
730,743
300,082
2,224,677
7 70,000
7,264,966
TOTAL VALUE OF BENEFITS
PRODUCTIVE LABOR
Recommended labor (Appendix 2)
Less value of non-productive labor
$7,436,358
$8,957,365
(7,264,966)
TOTAL PRODUCTIVE LABOR $7686399
PA YROLL 0 VERHEAD
(Value of benefits/productive labor)
96.75%
VALUE OF BENEFITS
2021 APPENDIX 3
LABOR OVERHEAD
Medical /Dental insurance
Vision insurance
Long term disability
Life insurance
Longevity
FICA
Fed Med
Worker’s compensation insurance
Pension
Other Post Employment Benefits
Value of non-productive labor
(vacation,sick leave,holiday)
$2,719,708
67,537
39,399
64,392
79,570
575,977
734,690
308,447
2,525,770
7 73,300
7,256,225
TOTAL VALUE OF BENEFITS
PRODUCTIVE LABOR
Recommended labor (Appendix 2)
Less value of non-productive labor
$7,824,343
$9,264,983
(7,256,225)
TOTAL PRODUCTIVE LABOR $8,008,758
PA YROLL 0 VERHEAD
(Value of benefits/productive labor)
9170%
2020 APPENDIX 4
TRANSPORTA TION OVERHEAD
This appendix assumes that the cost of operating,maintaining and replacing District vehicles and equipment
will be recognized as an overhead charged against direct labor that uses the vehicles.
TRANSPORTATION &EQUIPMENT EXPENSE
Vehicle operation,repair,fuels &misc expenses $560,637
Insurance 28,750
Replacement (depreciation expense)369,727
TOTAL TRANSPORTATION EXPENSE $958,502
DIRECT LABOR HOURS
General Manager 3,927
Administrative Services 785
Conservation 334
Electric Operations 44,255
Water Operations 33,625
Power Supply 2,320
TOTAL DIRECT LABOR HOURS 84,646
TRANSPORTATION/EQUIPMENT OVERHEAD PER HOUR COST
$71.32
2021 APPENDIX 4
TRANSPORTA TION OVERHEAD
This appendix assumes that the cost of operating,maintaining and replacing District vehicles and equipment
will be recognized as an overhead charged against direct labor that uses the vehicles.
TRANSPORTA TION &EQUIPMENT EXPENSE
Vehicle operation,repair,fuels &misc expenses $578,545
Insurance 28,995
Replacement (depreciation expense)380,872
TOTAL TRANSPORTATION EXPENSE $988,352
DIRECT LABOR HOURS
General Manager 5,445
Administrative Services 785
Conservation 334
Electric Operations 44,255
Water Operations 34,595
Power Supply 2,320
TOTAL DIRECT LABOR HOURS 87,734
TRANSPORTA TIONIEQUIPMENT OVERHEAD PER HOUR COST
$17.34
2020 APPENDIX 5
ADMINISTRA TIVE OVERHEAD
COMMON SUPPL V COSTS:
Purchasing/Warehousing of Common Supplies
Labor
Accounts Payable
Overhead:
Labor
Administrative
Warehousing Operating Costs
Utilities &Building Maintenance
Miscellaneous (insurance)
Subtotal
$736,479
43,792
723,800
6,707
370,772
25,005
6,500
37,505
TOTAL PURCHASING/WAREHOUSING/COMMON SUPPLIES $342,276
TOTAL PRODUCTIVE LABOR
ADMINISTRA T1VE 0 VERHEAD
$7,686,399
4.45%
2021 APPENDIX 5
ADMINISTRA TIVE OVERHEAD
COMMON SUPPLY COSTS:
Purchasing/Warehousing of Common Supplies
Labor
Accounts Payable
Overhead:
Labor
Administrative
Warehousing Operating Costs
Utilities &Building Maintenance
Miscellaneous (insurance)
Subtotal
$740,577
45,706
727,578
6,902
320,703
25,760
6,695
32,455
TOTAL PURCHASING/WAREHOUSING/COMMON SUPPLIES
TOTAL PRODUCTIVE LABOR
ADMINISTRA TIVE 0 VERHEAD
$352,558
$8,008,758
4.40%
2020 APPENDIX 6
CONSTRUCTION OVERHEAD
General direction and general construction costs from budget:
Electric Operations $737,583
Water Operations 93,045
Total $230,629
Determine capitalized labor as a percent of total labor:
Capitalized
Labor =$7,456,779 =28.45%
Total Electric &Water Labor $5,720,237
Determine construction overhead to be capitalized:
Total General direction &construction costs $230,629
%of labor to be capitalized 28.45%
General direction &construction costs to capitalize $65,677
Construction accounting costs to capitalize 785,227
$250,844
Calculate construction overhead to be applied to capital improvements:
Capital
Overhead =$250,844 =7 7.22%
Capital Labor $7,456,779
CONSTRUCTION OVERHEAD =1 7.22%
2021 APPENDIX 6
CONSTRUCTION OVERHEAD
General direction and general construction costs from budget:
Electric Operations $143,307
Water Operations I 14,409
Total $257,716
Determine capitalized labor as a percent of total labor:
Capitalized
Labor =$1,526,321 28.62%
Total Electric &Water Labor $5,333,595
Determine construction overhead to be capitalized:
Total General direction &construction costs $257,716
%oflabor to be capitalized 28.62%
General direction &construction costs to capitalize $73,751
Construction accounting costs to capitalize 184,880
$258,630
Calculate construction overhead to be applied to capital improvements:
Capital
Overhead $258,630 16.94%
Capital Labor $1,526,321
CONSTRUCTION OVERHEAD 16.94%
APPENDIX 8
WA TER DEBT SCHEDULE
Principal and Interest Payments
Pipeline Pipeline Pipeline DWR-SRF DWR
COP COP COP DONNER LAKE PROP 55
YEAR Rates FE Assmt Assmt Rates TOTAL
2020 7,265,887 357,677 97,973 800,852 306,487 2,828,804
2027 7,252,4 72 356,7 79 96,276 800,852 153,24 7 2,658,899
2022 576,869 358,008 99,060 800,852 1,834,790
2023 577,228 358,672 97,837 800,852 1,834,590
2024 573,008 359,233 700,297 800,852 1,833,390
2025 576,529 360,884 97,925 800,852 1,836,790
2026 573,196 359,005 99,736 7,037,938
2027 575,58 7 359,806 97,750 1,032,538
2028 574,322 358,474 99,742 7,037,938
2029 570,555 360,707 700,444 7,037,100
2030 575,893 359,747 97,360 7,032,400
2037 574,705 359,524 98,427 7,032,650
2032 573,333 357,373 100,704 7,030,750
2033 575,77 7 359,424 70 7,490 7,036,625
2034 574,484 359,309 97,207 7,037,000
2035 306,800 306,800
9,989,706 5,689,499 1,480,360 4,805,7 72 459,727 22,424,398
Loan Descriptions:
Pipeline COP -Water system improvements and Donner Lake financing
DWR/SRF -Replacement of Donner Lake Water System
DWR/Prop 55 -Water system improvement projects
Debt Payments:
The Water debt payments are funded by development (FF),current customers (rates)and special assessi
The method ofpayment for the water debt is listed in the column headings.
APPENDIX 9
VEHICLE REPLACEMENT SCHEDULE
UNIT #DESCRIPTION DEPARTMENT AGE REPLACEMENT
287 93 Fleming Spool Trailer Electric 26 2079
203 06 Chevy Silverado 7500 Electric 73 2079
369 05 Freight liner/Mudd Dog Water 74 2079
580 07 Trackless Snowblower Support Services 78 2020
200 06 Chevy Silverado Electric 73 2020
228 08 GMC 2500HD Electric 7 7 2020
New 2500 Truck Electric 0 2020
373 98 Dump Trailer Water 27 2020
307 06 Chevy Silverado 3500 Water 73 2020
207 08 GMC 3500 HD Electric 7 7 2020
503 06 Chevy Silverado 3500 Support Sen/ices 73 2020
324 7 7 Ford F-550 Water 8 2020
276 07 Int’l SC-45 Bucket Truck 4WD Electric 72 2027
378 89 Backhoe Transport Trailer Water 30 2027
343 08 Chevy Silverado 3500 Water 7 7 2027
323 7 7 Ford F-550 Water 8 2027
325 7 7 Ford F-550 Water 8 2027
379 O6HalmarkLeakTrailer Water 73 2027
206 70 Chivy Silverado 2500 HD Electric 9 2022
507 07 Chevy Silverado 7500 Support Services 72 2022
736 08 Chevy Colorado Electric 7 7 2022
735 O7ChevyColorado Admin 72 2022
706 73 Ford Escape Admin 6 2023
295 08 John Deer 35D Electric 7 7 2023
306 73 GMC Sierra 2500hd Water 6 2023
307 73 GMC Sierra 2500hd Water 6 2023
374 08 John Deer 470 J Water 7 7 2023
288 04 Underground wire puiler/tugger Electric 75 2024
289 04 SnowCat Electric 75 2024
707 l4JeepCherokee Admin 5 2024
723 l4ChevyVan Admin 5 2024
709 75 Jeep Cherokee Admin 4 2025
7 70 75 Jeep Cherokee Admin 4 2025
207 73 GMC Sierra 2500HD Electric 6 2025
230 78 Chevrolet K7500 Electric 7 2025
APPENDIX 9
VEHICLE REPLACEMENT SCHEDULE
UNIT #DESCRIPTION DEPARTMENT AGE REPLACEMENT
237 78 Chevrolet K7500 Electric 7 2025
708 l5JeepCherokee Admin 4 2025
7 7 7 75 Jeep Cherokee Admin 4 2025
320 70 International Dump Truck Water 9 2025
205 06 Chevy Silverado 3500 Electric 73 2026
210 71 International/Altec 3050A Electric 8 2026
326 76 Ford F-550 Water 3 2026
399 l2NewHolland Water 7 2027
283 72 Small Spool Trailer Electric 47 2028
208 78 Chevy 2500 Electric 1 2028
308 78 Chevy K7500 Water 1 2028
309 78 Chevy K7500 Water 1 2028
310 l8ChevyKl500 Water 7 2028
330 73 International Dump Truck Water 6 2028
285 74 Overhead Wire Puiler Electric 5 2029
290 04 Traller,Snowcat Electric 75 2029
297 04 Dump Trailer Electric 75 2029
727 79 Jeep Grand Cherokee Electric 0 2029
233 19 Chevrolet K2500 Electric 0 2029
235 79 Chevrolet K2500 Electric 0 2029
237 19 Chevrolet K2500 Electric 0 2029
223 74 Int’l 7500 Bucket Trucke 4WD Electric 5 2029
389 74 EH Wachs Trailer Water 5 2029
375 75 John Deere 4 70 L Water 4 2030
360 15 Caterpillar 926M Water 4 2030
292 06 Spool Trailer Electric 73 2031
279 16 Ford Mini Bucket F550 Electric 3 2031
225 16 International/Navistar 7400 Electric 3 2031
395 16 Compact Excavator Caterplllar305.5E2 Water 3 2031
385 Y6HALLMARKTraIIer Water 3 2031
293 06 Pole Trailer Electric 13 2032