HomeMy WebLinkAboutAGENDA BACKUP 04-04-91
.
Central Contra Costa Sanitary District
BOARD OF DIRECTORS
PAGE 1 OF 10
POSITION PAPER BOARD MEETING OF
April 4, 1991
SUBJECT CONDUCT A PUBLIC HEARING ON THE DRAFT FISCAL
YEAR 1991-92 CAPITAL IMPROVEMENT BUDGET (CIB)/DRAFT
1991 TEN-YEAR CAPITAL IMPROVEMENT PLAN (CIP), APPROVE
THE CIB FOR INCLUSION IN THE 1991-92 BUDGET, AND
APPROVE THE 1 991 CIP
NO.
3. HEARINGS a.
DATE
A ril 1
TceflJDOe'r PUBLIC
HEARING, APPROVE
CIB/CIP
SUB~IFED ~y .
.Jonn .J. Mercuno
Administrative Analyst
INITIA;rJNG 'pEPT/DIV
t:nglneenng Department
Planning Division
ISSUE: The Board of Directors has established April 4, 1991, as the date for a public
hearing on the draft Fiscal Year 1991-92 CIB/1991 Ten-Year CIP. Board consideration of
approval of the CIB for inclusion in the 1991-92 District Budget and separate approval of the
CIP is requested.
BACKGROUND: The CIP provides the basis for project prioritizing and scheduling, District
staffing, and long-range financial planning. The CIP also serves as the framework for fee
analysis. The CIB provides a detailed presentation of the schedules and cost estimates for
projects proposed for the first year of the ten-year planning period. It also provides for
funding authorization from the Sewer Construction Fund to the Treatment Plant, Collection
System, and General Improvement programs.
The CIB/CIP was submitted to the Board of Directors' Capital Projects Committee for review
on February 5 and 13, 1991. This document was submitted to the full Board on March 7,
1991. It is appropriate for the Board to receive public comments on the document prior to
considering approval of the CIB. April 4, 1991, was established by the Board as the date
for a public hearing on the CIB and appropriate notices have been posted.
Budget
Adoption of the CIB with the 1991-92 District Budget in June will authorize an additional
$12,570,000 from the Sewer Construction Fund for planning, design, and construction of
capital improvement projects in the Treatment Plant, Collection System, and General
Improvements programs. In addition to the new funding authorization, a carry-over of
approximately $49,613,000 from Board authorization in previous years is anticipated,
resulting in a total Fiscal Year 1991-92 authorized funding level of $62,183,000. The
distribution of the funding authorization to the three capital improvement programs is shown
on Attachment 1. Thirteen major projects account for 77 percent of the total authorized
funding level for Fiscal Year 1991-92. These 13 projects are listed in Attachment 2.
Adoption of the CIB also constitutes Board of Directors' approval of projects listed in Tables
4, 5, and 6 of the Budget document as exempt under the California Environmental Quality
Act (CEQA).
REVIEWED AND RECOMMENDED FOR BOARD ACTION
SUBJECT
YEAR 1991-92 CAPITAL IMPROVEMENT BUDGET (CIB)/DRAFT
1991 TEN-YEAR CAPITAL IMPROVEMENT PLAN (CIP), APPROVE
THE CIB FOR INCLUSION IN THE 1991-92 BUDGET, AND
APPROVE THE 1991 CIP
POSITION
PAPER
10
PAGE 2 OF
rft 1, 1 991
Plan
Approval of the CIP authorizes staff to use the CIP's project priorities and cash flow
assumptions in fee system analysis. The CIP describes approximately $205 million (1991
dollars) in capital improvement projects to be pursued over the next ten years. These
projects are needed to meet goals that have been established for the Treatment Plant,
Collection System, and General Improvement programs. These goals are presented in
Attachments 3, 4, and 5.
The CIP has been evaluated by staff and determined to be exempt from the California
Environmental Quality Act (CEQA) under District CECA Guidelines Section 17.3 since it is
a planning study.
RECOMMENDATION: Conduct a public hearing to receive comments on the CIB/CIP.
Approve the CIB for inclusion in the 1991-92 District Budget. Approve the CIP.
13028-9/85
BUDGET
. Attachment 1 - Budget Summary
. Attachment 2 - Major Project Information
ATTACHMENT 1
CAPITAL IMPROVEMENT BUDGET SUMMARY
Proaram
Estimated
Carry Over
Treatment Plant
Collection System
General Improvements
Total FY 1991-92
Budget
$32,231,000
16,226,000
1.162.000
$49,613,000
Additional
Authorization
Reauested
$ 7,306,000
1,299,000
3.965.000
$12,570,000
Total
Authorization
$39,537,000
17,519,000
5.127.000
$62,183,000
ATTACHMENT 2
03/19/91
CENTRAL CONTRA COSTA SANITARY DISTRICT
CAPITAL IMPROVEMENT BUDGET
MAJOR PROJECTS IN FISCAL YEAR 1991-92
Project
Est imated
Carry Over
--------------------------------------------------------------------------------------
--------------------------------------------------------------------------------------
COUNTRY GARDENS/THIRD AVE SE~R IMP-PH 1 S 1,794,000 S
CSO FACILITY RELOCATION
200,000
CSO SE~R RENOVATION PROGRAM
HEADWORKS FAC EXP NEAR-TERM
27,355,000
1-680/SR-24 SE~R RELOCATIONS PHASE 3
97,000
LAKEgooo SUBBASIN RENOVATION PROJECT
359,000
MARTINEZ/FAIRVIEW/MALTBY PS UPGRADE
520,000
PLEASANT HILL INT/A-LINE PREDESIGN
548,000
PLEASANT HILL INTERCEPTOR-PHASE 1A
PROPERTY ACQUISITION - FUTURE
o
SLUDGE LIME STABILIZATION
825,000
WASTEWATER RECL/INDUSTRIAL USE-STAGE 1A
33,000
WATERSHED 43-100 TRUNK-PHASE W2
o
Estimated
ALLocation Total
This FY Authorization
o
0 S 1,794,000
1,000,000 1,200,000
1,000,000 1,000,000
3,300,000 30,655,000
1,661,000 1,758,000
1,365,000 1,n4,000
933,000 1,453,000
500,000 1,048,000
1,238,000 1,238,000
1,450,000 1,450,000
449,000 1,274,000.
1,396,000 1,429,000
1,567,000 1,567,000
o
Major Projects Total
31,731,000
-.------------------------~--------------
47,590,000
15,859,000
====================================================--=========================::===:==
Total Budget
S 35,563,000 S 26,621,000 S 62,184,000
Percent Major Projects
of Total Budget
89%
======================================================================================
60X
nx
TEN-YEAR PLAN
. Attachment 3 - Treatment Plant Projects Grouped by
Goal Areas
. Attachment 4 - Collection System Projects Grouped by
Goal Areas
. Attachment 5 - General Improvement Projects Grouped
by Goal Areas
8~ ~ 8~ 0
0
o~
0 M 00 ......
t- ~~ 0 t-
O'\~ "<:t~ 0'\
E- 00 t- OO -.:i'
V) "<:t ...... ...... 00
0 ~
U
UJ P::::
tJ:l E-< 0 en
~ t:) Z ~ E-<
- ~ Z
Z 2
en en :s < UJ
en ~~
~~ Cl UJ 2 en p::::Z
~ Z t:) OUJ 8
~~ < ~ en p::::P:::: ~ UJ<
< - E-<- E-<tJ:l
~ ::r: Cl z:::> 0 <p:::: en
~ >00 ~ t:) 00 en ~:::> UJ
CQN U u~ 0 -
0 UJZ 9 en Z E-<o E-<
- - Z -
~ 0 E-< enz ZZ ~
~ t:)- ~ en Zo < UJ< -
~~~ V) <UJ p:::: - 0_ ~~ ~~ U
~ ~u p:::: UJ ~ -E-< ~
<~~ < UJZ ~ ::r: UJ en:::> UJ<
enO ~ ~~ ~- ~
~ ~ 8 ~ ~p::::
~~ E-< ~~ 0 ~~ 0
~gr:~ ~ UJ UJ2 Z p::::
t> ~ en Oen -:::> E-<
V)o~ p::::::r: ~ ~~ P::::p:::: UUJ enCl Z t:)
(V) E-< E-< UJz Z
E-~~ enE-< E-< UJ ~- UJ- -- 0 -
I- V)~ ~z ~ ~~ E-<:::> << enE-< t::p::::en U en ~
z: o~< ~~ - E-< <
w P::::UJ P::::E-< ~~ ~oUJ p::::
::E: u_~ ~ffi >0- en U
~:::> UJUJ ~~ u~:g 0 0
:J: V)~~ E-< p::::~ ZUJ en
u Z UJP:::: ~Zt:) 0 U Cl
c:( ~<~ ~g j zu ~< u~ ~E-< 0 ~ Z
I- <E- E-<9z
I- 8~~ UJe: E-<E-< zo E-< c(l j ..:J
c:( ~~ z:::> < ~ -E-< g:z uE-<li: u
::r:UJ UJZ ~t:: UJen UJ :::><< :::> 0 ~ <
~UE- UJP:::: ~- ~~ g~ ~~ o~ p::::~u P:::: UJ E-<
o~< uo OU UJ<: E-< en E-< U 0 0
~<~ :::>~ g:~ ~~ ~ ~ ~< en~O en :::> p:::: E-<
00 ~o UJe; t:)en ~UJ Zuz Z Cl ~ ~
~~E- ~< ~>o ~~ OUJ< 0 UJ ~
I ~z _u ~E-< 0< :::>en UP::::~ U P:::: - ~
Z
~ I
Z
UJ
.... . . . . . . . . . . E-<
C\
C\
.... 0
z
<:
::r: UJ >0
E-< E-<
~ p:::: -
<: :::> z
UJ E-< :::>
::r: :::> ~
~ ~
u
- ~ 0
~E-< U
tJ:lZ 0
:::>UJ 0
~ ~~ 0 E-cn
E-<Z ~:I:: ClZ
Uo ~E-< zP::::
~e= o~ 2e
0> uo enZ
p::::Z UP:::: UJO
~UJ <t:) P::::U
~
ca
t.-'
o
=:
>=-~
~i~
~~O
~~~
"'" ~o~
~ (I}~~
E5 Ou ~ (I}
::E: ->
:c (I}.J (I}
~ .J<z
S ~t9
~<~
=:uu
o=::s
:{<.J
~~o
.u
Z
~
-
~
~
-
8 0 8
0
0
~
00 0\ \0
\0 ('f"j 0
O\~ O\~ 0\
0 N ~
0\ ......
~~
E-<~
ZO
~E-<
~en
~>
:::>U
uZ
::x::~
U:::>
_0
::x::~
~e:
enZ
~~
g~
~~
~~
g:~
O~
~I
~~8
en<N
~Z>
<_l!l
Z~p
-:::>Z
~U~
::JU:>
~O~
.
o
Z
<
::x::
(I} ~
~ U1
::x::
U
-
....:IE-<
~ffi
~ ll.t ~
~ E-<Z
Uo
~~
E-<-
~~
~Z
~~
::x::E-<
U~
-~
::x::~
~~
en,
~o
ONe
.:::l<......
~Z~
~->
g:~l!l
O:::>p
~t3z
~Og:
~O~
enE-<>
~OU
~~Z
ZU~
-~:::>
~8g
....:I~~
~l:l.~
.
::x::
U
Z
-
,
><:
-
en
o
Z
<
::x::
U
Z
-
,
"<:t
'0
Z
~~
><:N
~>
~l!l
Oen
~Z
0<
6~
......~
~~
U~
~~
~o
.
en
00
-~
~::x::
<~
.~~
>~
5~
~o
-:::>
....:I~
~l!l
~~
~ ~~
Z _
~ ~~
g: ~ 9
~ l:l.~
l:l. ~~
~ l:l.o
o_Z g: ~
0<
~ ~~
en ~~
ll.t
~
l:l.
o
E-<
o
~
U
O~.-
E-<8~
>~o
E-<l:l.N
- '-' >
~[jl!l
l:l.enE-<
<enz
U~g:
Z > hl
Ol!l"""'
E=:~~
~~~
en~:>;<
l:l.~o
~enN
:::>~<
l:l.E-<Z
~<-
z~
-:::>
~~U
><:::Ju
~~o
.
~ 0<
_ E-<~
~ oCt::
- ~<
....:I E-<........
~ u.........
OO~~
E-<E-<8E-<
E-<en~::>
d~l:l.e3
:::>0::x::Ct::
l!l....:l~E-<
en~~en
~ ~ 0 ~
~~~fi3
~ol:l~
en~~~
Zl:l~en
-<::>::r.:
~~t;~
-~~~
~~~~
l:l. ~ <:
<::x:: 0 E-<
u~o:::>
~U1~0
g~~9
....:lE-<u-
U~U::>
~~<~
.
~
~
:::>
E-<
:::>
~
~
<
o
o
::E::r.:
~~
uo
UCt::
<l:l
>
....:I
E-<
Z
~
~
~
:::>
U
::r.:
U
-
::x::~
~~
(1)<
~Z
E-<~
-E-<
dz
u-
< <,
~~
~~ ~
<_ en
....:l en 0
l:l. en U
~~
~~ ~
~~ cid
o~ 0
~ ~ ~
__ U
<:::> :::>
l:l. 0 0
~ ~ ~
~ ~ Ct::
. .
>
E-<
Z
:::>
~
~
o
u
o
~(I}
oZ
Z~
2~
enZ
~o
~u
~
C"'l
......
00
00
o
......
~
fJ')
Eo-
fJ')
o
u
~
~Z Z
00 P-. 0
~..... ::g .....
~~ Eo-
~t> ~ <
~~ P-. ::g
o~ Eo-
~~ ~CI)
~~ < oE-<
00 CI) ~u
~~ UJZ ~ zUJ
>~~ fJ') zO .....8
~~fJ') ~ ~u ~~
-< o~ CI) .....P-.
~~~ 8 >- z~
Cl)o Cl)o ~o
~~~ t> ~~ ~UJ ::g<
00
~~ ~UJ ::g::g
Eo-~o ~ ZUJ zUJ o~
fJ')~~ OZ u~
o~~ .....::g uUJ ~<
u_~ CI) .....
~Eo- ~ffi .....~
fJ')~_ UJUJ E-<o
~<~ ~~ o~ u~
<t:~ o~ <CI) ~
Cl)Eo- OCl)
8~fJ') ~o t>~ <
UJZ E-<
~u> ~E-< 00 ~~ 0
0~fJ') <~ ..... ..... 00 E-<
E-<O >E-<
~<z CI) ..... 0< Zo ~
~~9 258: ~E-< o~ <
P-'CI) UP-. ~
it>
I
~::s Z
UJ
...-l~ . . . E-<
0-.0
~u
~-
fJ') .....0
~ ZUJ
-< ~~
8 ::gz
::gE=:
~ OZ
uO
08
~ E-<CI)
OZ
z~
2~
Cl)Z
UJO
~u
~~ ~~ ~
0 ('f) ('f)
r- Irl C'l
00 \0 C'l~ 0'\
E-4 0 ci
00 ...... ......
0 (,jl)
U
0
~ Z
< <
U Z en
...... 0 UJ
Z ...... E-< Z
::x:: E-< U 2
u u ......
t:.:::
~ ~ ~ E-< t:.:::
~ 0 en &
0 0 ......
~ Z t:.::: 0 u..
~~ < Il.. 0 ~
Il.. UJ tIl
en < 0
>~~ 00 E-< :::E Z UJ
~~~ ~ z ~ 0
< UJ u.. ......
<~o 8 :::E 0 >
~ ~ ~ 0
~ en UJ t:.:::
~~~ E- en ~ Il..
0 ~
OOo~ g: Z f2 ~
L.{") ~E-<
E-4~~ ~ :::E {:: {:: en
I- oo~ ......z E-<
z: 8a~ - E-<~ en
L.LJ {:: t:.::: t:.::: 0
:E: U:::E UJ ~ U
:I: &~
u OO..Jo & Il..
c:x:: ~<~ u..< ~en 0 :::E
I- <E-~ <E-< g: c:d .:.i
I- UJz Il..Z
c:x:: 8li:~ enz UJ< UJQ 0 ;::
UJUJ UJ
<- 0:::E ~:::E t:.:::E-< t:.::: UJ
~U~ ......< ...... U ~
-Il.. UJ< ~
~~~ >...... ~t:.::: ~
o~ t:.:::E-< OUJ 0 0 ~
t:.:::O u< UIl.. U UJ
~~~ Il..UJ 250 <0 < t:.::: ~
Ir.:l
z~ I
Z
~ UJ
. . . . . E-<
-
0\
0\ 0
-
Z
<
::x:: >-
~ E-<
......
Z
~ ~
::x:: :::E
u :::E
...... 0
~E-< U
tIlz 0
~UJ
::; 1l..:::E E-<en
E-<Z oZ
Uo zt:.:::
~t:.::: 2e
0> enZ
t:.:::Z UJO
Il..UJ t:.:::u
.
CentrL. Contra Costa Sanitar) District
BOARD OF DIRECTORS
PAGE 1 OF 3
POSITION PAPER
BOARD MEETING OF
April 4, 1991
NO.
4.
BIDS AND AWARDS a.
SUBJECT
AUTHORIZE AWARD OF CONSTRUCTION CONTRACT TO
B&B GRADING AND PAVING, INC. FOR DISTRICT
PROJECT NO. 20062, EXPANSION OF PLANT PARKING AREA
PROJECT, DISTRICT VEHICLE PARKING PHASE
DATE
March 29, 1991
TYPE OF ACTION
AUTHORIZE AWARD
SUBMITTED BY
Donald E. Berger
. in
INITIATING DEPT./DIV.
Engineering Department!
En ineerin Division
ISSUE: On March 26, 1991, sealed proposals were received and opened for the construction
of District Project 20062, Expansion of Plant Parking Area Project, District Vehicle Parking Phase.
The Board of Directors must authorize award of the contract or reject bids within 50 days of the
opening of bids.
BACKGROUND: District Project No. 20062, the Expansion of Plant Parking Area Project, District
Vehicle Parking Phase, consists of construction of an 8,300 square foot asphalt parking lot on
the treatment plant site. The new parking lot will provide parking for District vehicles that will
be displaced from the Headquarters Office Building (HOB) basement as part of the Office Space
Expansion Project. The location of the new parking lot will be east of the HOB, as shown in
Attachment I. The new parking lot will also provide spaces for District vehicles currently parked
in unpaved areas in the vicinity of the new parking lot.
Plans and specifications for the new parking lot were completed by the District, and the project
was advertised on March 15 and March 20, 1991. Seven bids ranging from $32,702 to
$63,348 were received on March 26, 1991. A summary of bids is presented in Attachment II.
The Engineering Department conducted a technical and commercial evaluation of the bids and
concluded that the lowest responsible bidder is B&B Grading and Paving, Inc. with a bid price
of $32,702. District staff will administer the contract and provide engineering support and
inspection services.
This project has been evaluated by staff and determined to be exempt from the California
Environmental Quality Act (CEQA) under District CEQA Guidelines, Section 18.11, since it
involves construction of a small parking lot appurtenant to an existing institutional facility.
The Expansion of Plant Parking Area Project, District Project No. 20062, is included in the 1990-
91 Capital Improvement Budget beginning on page TP-81. The budgeted project addresses the
need for additional parking at the plant, a component of which is a secured parking area for
District vehicles. This contract is for the District vehicle parking phase of the project. The
second phase will address future employee parking needs.
RECOMMENDATION: Authorize award of contract to B&B Grading and Paving, Inc., as the
lowest responsible bidder, in the amount of $32,702 for the construction of the Expansion of
Plant Parking Area Project, District Vehicle Parking Phase, District Project No. 20062.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
Ptr@
1302A-9/85
DEB
DJC
DRW
RAB
./ IEF ENG.
JJf, ~
ATTACHMENT I
Page 2 of 3
1tJ)
~-
'-
~
TREATMENT PLANT
NEW DISTRICT VEHICLE HOB
PARKING lOT
PROJECT NO.
Pase 3 of 3
Central --~ontra Costa Sanit -.V District
SUMMARY DF BIDS
District Vehicle Parking
20062
DATE f.1arch 26, 1991
. ENGR. EST. $ $96,300
LOCATION
5019 Imhoff Place, Martinez, California
It
W
BIDDER (Nome, telephone & address)
BID PRle.
B & B Grading & Paving, Inc. ( 415 ) 825-1743 $
1 2490 Vista Del Monte, Concord, CA 94520 32.702
Gradex Company ( 415 ) 680-1369 $
2 P.O. Box 23319, Pleasant Hill, California 94523 46,108
Joe Carone, Inc. ( 415 ) 787-7283 "$
3 2294 Vista Del Rio, Crockett, Cal ifornia 94525 53,500
Ransome Company ( 415 ) 430-1900 $
4 740 Julie Ann Way, Oakland, California 94520 54,660
Gallagher & Burk. Inc. ( 415 ) 261-0466 $
5 P.O. Box 7227, Oakland, California 94601 59,830
Winton Jones Contractor Inc. ( 415 ) 682-1870 $
6 1949 Arnold Industrial Way, Concord, 60,990
94520
California
Underhill Construction, Inc. (707 ) 226-3462 $
7 P.O. Box 3358, Napa, California 94558 63,348
( ) $
( ) $
( ) $
-
( ) $
-
( ) $
--'
OPENED BY:
Joyce t~urphy
DATE t~arch 26,11991 SHEET NO.
OF 1
2S03-g/84
.
CentrL Contra Costa Sanitar) District
BOARD OF DIRECTORS
PAGE 1 OF 2
POSITION
PAPER
BOARD MEETING OF
April 4, 1991
NO.
5. CONSENT CALENDAR b.
DATE March 20, 1991
SUBJECT
ACCEPT THE CONTRACT WORK FOR THE 1-680/SR-24
SEWER RELOCATIONS-PHASE II PROJECT (DP 4654)
AND AUTHORIZE THE FILING OF THE NOTICE OF COMPLETION
TYPE OF ACTION
ACCEPT CONTRACT
WORK
SUBMITTED BY
INITIATING DEPT.lDIV.
Henr B. Thorn Senior En ineer
artment/Construction Divisi n
ISSUE: Construction has been completed on the 1-680/SR-24 Sewer Relocations-Phase II
Project, and the work is now ready for acceptance.
BACKGROUND: The 1-680/SR-24 Sewer Relocations-Phase II Project was required in order to
accommodate the 1-680/SR-24 interchange improvements by CalTrans. Major elements of the
Sewer Relocations Project were the installation of approximately 1, 1 00 feet of 48- and 66-inch
trunk sewers, 700 feet of 21- and 27-inch trunk sewers, 7,500 feet of collector sewers, plus
associated manholes and structures. The location of the project is shown on "Exhibit A".
Additional information on the project is given on page CS-30 of the 1990-91 Capital
Improvement Budget.
On May 3, 1990, the Board authorized the award of a contract to Dalton Construction Company
to construct the 1-680/SR-24 Sewer Relocations-Phase II Project. Notice to Proceed was issued
on June 13, 1990. The contract completion date was March 11, 1991. The contract work was
substantially completed on March 11, 1991. The remaining work consists of punch list items
and these do not affect the project acceptance.
The total authorized budget for the 1-680/SR-24 Sewer Relocations-Phase II Project, including
the cost of engineering and design, consultant service, District forces, testing services, etc., is
$4,562,000. Approximately 86 percent of the costs incurred by the District on this project are
eligible for reimbursement by CalTrans. The nonreimbursable portion of the work is for
improvement of the sewer systems in the same area but not directly related to the freeway
work. A detailed accounting of the project costs will be provided to the Board at the time of the
project closeout. It is appropriate to accept the contract work at this time.
RECOMMENDATION: Accept the contract work for construction of the 1-680/SR-24 Sewer
Relocations-Phase II Project (DP 4654) and authorize the filing of the Notice of Completion.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
1,'J1
P/Jf?
.I HIEF ENG.
1302A-9/85
JSM
RAB
ROGER J. DOLAN
Orinda
Alamo
6\
Central Contra Costa I 680/SR 24 EXHIBIT
Sanitary District
SEWER RELOCATION PROJECT, PHASE 2 A
DP 4654
.
Centre. Contra Costa Sanitar) ~istrict
BOARD OF DIRECTORS
....
PAGE 1 OF.)
POSITION PAPER
BOARD MEETING OF
April 4, 1991
NO.
5.
CONSENT CALENDAR c.
SUBJECT
CONSIDER ADOPTION OF A RESOLUTION
PROCLAIMING APRIL 10, 1991, AS "DR. KARL
IMHOFF DA V" WITHIN THE DISTRICT
DATE
March 26, 1991
TYPE OF ACTION
ADOPT RESOLUTION
SUBMITTED BY
Curtis W. Swanson
INITIATING DEPT./DIV.
ISSUE: The Talksics Toastmasters Club requests that the District Board of Directors proclaim
April 10, 1991, as "Dr. Karl Imhoff Day" within the District.
BACKGROUND: Dr. Karl Imhoff (1876-1965) was one of Germany's (if not the world's)
foremost wastewater engineers. Dr. Imhoff's contributions to wastewater engineering include
the Imhoff Tank for sedimentation and sludge digestion; the Imhoff Method for removal of
grease and oils from skimming tanks; the Imhoff Type of mechanical aeration of sludge; and
the Imhoff Cone, used in the District's laboratory to measure settleable solids.
Dr. Imhoff also served as chief engineer and administrator of two German river authorities--the
Emscher Genossenschaft and the Ruhrvenbanduboth of them within the industrial complex of
the Ruhr District. Most of all, he gave his name to Imhoff Drive and Imhoff Place, the two
streets bounding the District's wastewater treatment plant.
April 7, 1991, will be the 115th anniversary of the birth of Dr. Imhoff. The Talksics
Toastmasters Club's annual noon hot dog cookout at the District's Headquarters Office Building
on Wednesday, April 10, 1991, will honor this occasion with a birthday cake and other
festivities. A representative of the German Consulate in San Francisco has been invited to
attend. A resolution from the District Board of Directors proclaiming April 1 0, 1991, to be "Dr.
Karl Imhoff Day" would be a fitting recognition of his accomplishments and contributions to the
field of wastewater engineering.
RECOMMENDATION: Adopt the attached resolution declaring April 1 0, 1991, to be "Dr. Karl
Imhoff Day" within the District.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
INITIATING DEPT./DIV.
e ~r CAV:;
CWS
-9/85
RESOLUTION NO. 91-
A Resolution Declaring April 10, 1991
to be "Dr. Karl Imhoff Day"
Within the Central Contra Costa Sanitary District
WHEREAS, Dr. Karl Imhoff (1876-1965) was one of Germany's (if not the world's)
foremost wastewater engineers; and
WHEREAS, Dr. Imhoff's contributions to wastewater engineering include the Imhoff Tank
for sedimentation and sludge digestion; the Imhoff Method for removal of grease and oils
from skimming tanks; the Imhoff Type of mechanical aeration of sludge; and the Imhoff
Cone, used in the District's laboratory to measure settleable solids; and
WHEREAS, Dr. Imhoff also served as chief engineer and administrator of two German river
authorities--the Emscher Genossenschaft and the Ruhrvenband--both of them within the
industrial complex of the Ruhr District; and
WHEREAS, the District's wastewater treatment plant is located at the intersection of
Imhoff Drive and Imhoff Place; and
WHEREAS, the Talksics Toastmasters annual hot dog cookout on Wednesday, April 10
will honor the 115th anniversary of the birth of Dr. Karl Imhoff;
._---,-_._._~-------~,--~-,+-..:-.,~.~.~._._-_._..._^-----."'~.'-'_""-_._-_.,-----_._--_..__.,---_. ,-
NOW, THEREFORE, be it resolved that the Board of Directors of the Central Contra Costa
Sanitary District does hereby proclaim April 10, 1991, to be "Dr. Karl Imhoff Day" within
the Central Contra Costa Sanitary District in honor of Dr. Imhoff's accomplishments and
contributions to the field of wastewater engineering.
PASSED AND ADOPTED by the Central Contra Costa Sanitary District Board of Directors
this 4th day of April, 1991, by the following vote:
AYES:
Members:
NOES:
Members:
ABSENT:
Members:
President of the District Board of the
Central Contra Costa Sanitary District,
County of Contra Costa, State of California
COUNTERSIGNED:
Secretary of the Central Contra Costa
Sanitary District, County of Contra
Costa, State of California
Kenton Aim, District Counsel
.
Centr~ Contra Costa Sanitar) .listrict
BOARD OF DIRECTORS
PAGE 1 OF 3
POSITION
PAPER
BOARD MEETING OF
April 4, 1 991
NO.
7. ENGINEERING a.
DATE March 29, 1991
S~FfPAOVE AGREEMENT RELATING TO REAL PROPERTY WITH
ROY P. WONG, ET UX, JOB 1565, LAFAYETTE AREA
TYPE OF ACTION
APPROVE REAL
PROPERTY AGREEMENT
SUBMITTED BY INITIATING DEPT.lDIV.
Jay S. McCoy, Construction Division Manager Engineering Dept./Construction Div.
ISSUE: A house located at 3265 Wooded Creek Lane, Lafayette, encroaches over an existing
Central Contra Costa Sanitary District easement.
BACKGROUND: The sanitary sewer easement was granted to the District in 1949. A 10-inch
diameter vitrified clay sewer was installed in the easement shortly thereafter at an approximate
depth of 6 feet. A house, now owned by Mr. and Mrs. Wong, was constructed over the existing
sewer approximately thirty years ago (around 1960). The house was constructed when previous
owners had title to the subject property. District staff became aware that the house encroaches
over the District's sewer during review of building plans for remodeling of the house.
Staff has investigated the situation and has attempted to develop a solution which is fair to the
current homeowners and which protects the District. It has been determined that the sewer pipe
in the area of the encroachment is in an acceptable condition. A comprehensive sewer
rehabilitation/replacement project for the sewers in this neighborhood is scheduled for
construction in 1999. Since the pipe is somewhat undersized and there are other
encroachments in this area, the District is considering relocating the sewer which is currently
located under Mr. and Mrs. Wong's house as a part of this comprehensive project. Mr. and Mrs.
Wong have agreed to grant a new easement for use when the sewer is rerouted. After the
replacement sewer is installed, the existing easement and sewer under Mr. and Mrs. Wong's
house can be abandoned.
Staff has determined that the location of the house over the District's sewer is not an immediate
problem. Since the existing sewer is in acceptable condition and will be relocated in the future,
there is no current need to eliminate the encroachment. However, it is appropriate to enter into
an agreement with Mr. and Mrs. Wong to protect the District's rights. The proposed agreement
relating to real property contains the following requirements and considerations:
· The property owner agrees to grant to the District a ten foot easement for a future
replacement sewer.
· The property owner assumes responsibility for future damage to the District's sewer
which is caused by the presence of the house on the District's easement.
· Immediate District access to the sewer is granted if an emergency occurs.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
ENG.
M?
1302A-9/85
JSM
RAB
SUBJECT
POSITION PAPER
APPROVE AGREEMENT RELATING TO REAL PROPERTY WITH
ROY P. WONG, ET UX, JOB 1565, LAFAYETTE AREA
PAGE 2 OF 3
DATEMarch 27, 1991
. The District agrees to be responsible for normal maintenance costs for the
sewer. These District costs include sewer repair work and the replacement of
the existing driveway or sidewalk, if necessary. The property owner will retain
the responsibility for the cost of replacing landscaping.
. The property owner agrees to hold the District free and harmless from claims and
actions brought against the District for damages or injuries brought as a result
of the presence of the house over the District's easement.
. The District will make every effort to minimize impact to the house if repairs are
needed on the District's sewer in the future.
This project (the proposed agreement) has been evaluated by staff and determined to be
exempt from the California Environmental Ouality Act (CECA) under District CEOA Guidelines
Section 18.6, since it involves a minor alteration in land use limitations.
RECOMMENDATION: Approve the Agreement relating to Real Property with Roy P. Wong,
et ux, Job 1565, and authorize the President of the Board of Directors and the Secretary of
the District to execute said agreement, and authorize the agreement to be recorded.
--------.
13028-9/85
(}it:~ '"
j~~}.t.::..:- - ~
..":
::::::"::,:;~;".~~:~
:;,;. ';.' .~.~.;
\:~..:;:".., .
;~~~ft.t;:)
..::~.::;;.':~;.
Q
d
(t'
-..J
:::
.J:'
I-
~
~
iff
-..J
Q.
WOODED CREEK LANE
[REPLACEMENT 10' S.S.E.)
----
R. WONG
HOUSE
{' I
EXISTING 5' S.S.E. --i II--
10" V.C. PIPE --L; I
!I L_
,
,
L
REAL PROPERTY AGREEMENT
JOB 1565 PARCEL 24
LAFAYETTE AREA
,
//1--
I I
I
I
=1
GARAGE
:J
.
Central Contra Costa Sanitary District
BOARD OF DIRECTORS
PAGE 1 OF 5
POSITION PAPER
BOARD MEETING OF
April 4, 1991
NO.
7. ENGINEERING b.
SUBJECT
DATE
LETTER TO TRI-VALLEY WASTEWATER AUTHORITY
REGARDING FEASIBILITY OF A JOINT PROJECT
A ril 2 1991
TYPE OF ACTION
AUTHORIZE
SIGNATURE
SUBMITTED BY INITIATING DEPT/DIV
ROBERT A. BAKER, Deputy Chief Engineer ENGINEERING DEPARTMENT
ISSUE: The Tri-Valley Wastewater Authority has requested a policy statement from
CCCSD concerning the feasibility of a joint project to provide wastewater treatment
service.
BACKGROUND: On September 6, 1990, the Chairman of the Tri-Valley Wastewater
Authority [rWA) wrote CCCSD a letter requesting consideration whether "a joint project
with (CCCSD) is still feasible." About five years ago TWA made a similar request and
CCCSD responded with an initial proposal which was never acted upon. TWA's situation
has changed in the past five years and they now have renewed interest in a joint project
to provide wastewater treatment service for TWA.
CCCSD agreed to investigate the current feasibility of a joint project to provide wastewater
treatment service if TWA would agree to pay the cost of the effort. TWA agreed to this
request and staff from the two agencies have been working with a consultant for the past
several months on the joint project feasibility issue.
The work has progressed to the point where sufficient information exists to provide the
basis for a new initial proposal to TWA for a joint project. Staff has produced a
recommended initial proposal (attached) which is intended to set the stage for further,
more detailed discussions between TWA and CCCSD.
The cost sharing that would come with providing wastewater treatment service to TWA
could substantially reduce the cost to the District for future capital improvements and
could reduce the extent of future sewer service charge increases. Staff believes that
these potential benefits to CCCSD justify moving forward into more serious and detailed
discussions with TWA.
RECOMMENDATION: Authorize the President of the Board of Directors to sign the
attached letter to TW A concerning a joint project to provide wastewater treatment
services.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
IN~EPT./DIV.
1302A-9/85
RAB
REVISED 4/2/91
Central Contra Costa Sanitary District
<fjo lYlmhoff Place ."'artinez, California 94553-4392 (415) 689-3890 FAX: (415) 676-72 I I
April 4, 1991
ROGER /. DOLAN
General Maltager
Chief E ngilteer
KENTON L ALM
Counsel for the District
(4151 938-1430
JOYCE E. MURPHY
Secretary of the District
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
7051 Dublin Boulevard
Dublin, CA 94568
Dear Chairman Campbell:
JOINT PROJECT FEASIBILITY
In response to your request, Central Contra Costa Sanitary District (CCCSD) has
reevaluated the feasibility of a joint project to provide wastewater treatment service to the
Tri-Valley Wastewater Authority (TWA). Central San and TWA staff have worked with a
consultant to determine available project capacity. Based on the technical work and
discussions to date, CCCSD believes that a joint project is quite feasible and is potentially
beneficial to both parties. This letter constitutes an initial proposal on the joint project and
is intended to set the stage for further, more detailed discussions between our agencies.
Following are Central San's ideas regarding project capacity, cost sharing, and future
steps.
PROJECT CAPACITY
The firm of Camp Dresser & McKee (COM) has completed a detailed hydraulic analysis
of the capacity available in Central San's recently constructed San Ramon Interceptor
Sewer and downtown Walnut Creek Bypass Sewer. CCCSD does not wish to parallel
these sewers in order to serve TWA thus avoiding unnecessary construction impacts to
San Ramon, Danville, Alamo, and Walnut Creek. In the future, CCCSD will need to
parallel other interceptors in central and southern San Ramon, northern Walnut Creek,
Concord, and Pleasant Hill to serve its own customers. Those interceptors could be
upsized to provide service to TWA without significant incremental impacts to local
residents. Should TWA wish to pursue a joint project with CCCSD, construction of these
interceptors could be scheduled to provide capacity when needed.
The COM analysis has confirmed an earlier CCCSO estimate of the sewer capacity
available for TWA. Up to 40 million gallons per day (peak hourly basis) sewer capacity
could be made available to TW A over a period of time to allow for construction of needed
pipeline and plant facilities.
@ Recycled Paper
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
April 4, 1991
Page 2
The 40 million gallons per day (MGD) flow capacity available to TWA is, in essence, a wet
weather flow limit. The COM study has provided TWA with sufficient technical information
to determine the dry weather capacity limit that can be accommodated within the 40 MGD
peak wet weather capacity limit.
COST SHARING
CCCSD has put considerable thought into the issue of project cost sharing. We have the
experience of having administered a service agreement with Concord for the past 17
years, and have recently completely overhauled our customer rates and charges system.
We have drawn upon our experience to develop a cost sharing proposal. We feel that
a cost sharing system that apportions capital costs in proportion to capacity purchased
and apportions operation and maintenance costs in proportion to actual flow will best
serve the needs of all concerned. We think the proportional cost sharing approach is fair,
simple in concept, and benefits both CCCSD and TWA due to economy of scale cost
savings. Following is a conceptual description of the CCCSD cost sharing proposal.
Existing Facilities
TWA would compensate Central San for capital investment in existing facilities to be
shared through a combination of up-front-Iump-sum payment and amortized payments
of the balance. The TWA cost share would be based upon the value of the CCCSD
facilities and the proportion of total capacity TWA wishes to purchase.
Future Capital Projects
TWA would compensate Central San annually for the cost of construction of new or
expansion of existing shared facilities and for the cost of future upgrade/replacement of
shared facilities in relative proportion to total capacity purchased. The District's Ten-Year
Capital Improvement Plan, which is updated annually, would provide a long-range
projection of TWA's share of capital costs. TWA (and Central San) would rely on the
Capital Plan to estimate Mure costs so as to determine revenue requirements. Of
course, with ever increasing environmental laws and regulations, estimates of future costs
can be understated. Accordingly, the Capital Plan is updated annually to incorporate the
impacts of new regulations and other factors which affect the estimated cost of the capital
program. Annual billings would be based on actual CCCSD capital expenditures.
Operations and Maintenance
TWA would compensate Central San for annual O&M costs in proportion to TWA's actual
flow for the particular year in question. Eltro.U:::PQf:1l1ii!!y:::!1im:::DiileD!I:::ifi:'::lmimg::::91
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
April 4, 1991
Page 3
guarantee a minimum operating revenue that would result from the use of Central San's
facilities.
FUTURE STEPS
Central San's initial proposal, while setting a framework for future discussion, will require
refinement before a joint project agreement will be ready for execution by the two Boards
of Directors. Should TWA wish to continue discussions, there are five issues which
Central San believes would be productive to address next.
1. Determination of cost sharing methodology: More precise definitions of the
cost sharing approach for new and existing facilities will need to be
developed. Central San believes that assistance from a financial consultant
experienced in these matters would be helpful in. structuring the accounting
methodology which will be utilized to determine cost sharing procedures.
2. Long range projection of future capital costs: The cost to TWA for future
capital improvements to Central San's facilities is difficult to estimate at
present because the CCCSD 10 year Capital Plan does not include cost
estimates for projects or capacity to serve TWA. CCCSD has recently
completed a Wastewater Treatment Master Plan, a Secondary Facilities
Staging Plan, and a Solids Handling Master Plan. These plans could be
revised by a consultant to include the impact of TWA flows with modest
effort. TWA may wish to work with CCCSD to have these plans modified
to include projects and schedules necessary for a joint project. CCCSD
could then produce a prototype Capital Plan for the joint project that TWA
could use to estimate the future costs.
3. Payment Schedule: The type (lump sum versus annual payment) and
timing of TWA payments to CCCSD will be of considerable interest and
impact to both agencies. A financial consultant, working with the results of
items 1 and 2 above, could provide assistance to develop a mutually
beneficial plan in this area.
4. Regulatory Compliance: The joint project has numerous regulatory
implications. It is desirable to start now to work out understandings
regarding the quality and quantity of wastewater from TWA to ensure that
CCCSD will be able to continue to comply with regulatory requirements.
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
April 4, 1991
Page 4 .
5. C.E.O.A. Compliance: CCCSD is currently going through the C.E.O.A.
process for the District .Pleasant Hill Interceptor / A-Une Sewer Overflow
Protection Project.. The possibility that TWA may connect in the Mure to
CCCSD is not included in the EIR project description for the sewer project,
as the outcome of our joint project discussions are speculative at this time.
However, a joint project agreement between TWA and CCCSD may require
separate CCCSD C.E.O.A.compliance beyond the current TWA EIR. We
should discuss how best to coordinate C.E.O.A. compliance as our
discussions continue.
r would suggest that this proposal be discussed at our next joint Board Committee
meeting.
Sincerely,
John B. Clausen
President of the Board
JBC/RAB/bl
cc: Robert D. Whitley
C:\WP51\WPFILES\RAB\ TWAOFFER.LTR
.
Central Contra Costa Sanitary District
BOARD OF DIRECTORS
PAGE 1 OF 5
POSITION PAPER BOARD MEETIN).pril 4, 1991
NO.
7. ENGINEERING b.
SUBJECT
DATE
March 27 1991
LETTER TO TRI-VALLEY WASTEWATER AUTHORITY
REGARDING FEASIBILITY OF A JOINT PROJECT
TYPE OF ACTION
AUTHORIZE
SIGNATURE
SUBMITTED BY INITIATING DEPT.lDIV
ROBERT A. BAKER, Deputy Chief Engineer ENGINEERING DEPARTMENT
ISSUE: The Tri-Valley Wastewater Authority has requested a policy statement from
CCCSD concerning the feasibility of a joint project to provide wastewater treatment
service.
BACKGROUND: On September 6, 1990, the Chairman of the Tri-Valley Wastewater
Authority [rWA) wrote CCCSD a letter requesting consideration whether "a joint project
with (CCCSD) is still feasible." About five years ago TWA made a similar request and
CCCSD responded with an initial proposal which was never acted upon. TWA's situation
has changed in the past five years and they now have renewed interest in a joint project
to provide wastewater treatment service for TWA.
CCCSD agreed to investigate the current feasibility of a joint project to provide wastewater
treatment service if TWA would agree to pay the cost of the effort. TWA agreed to this
request and staff from the two agencies have been working with a consultant for the past
several months on the joint project feasibility issue.
The work has progressed to the point where sufficient information exists to provide the
basis for a new initial proposal to TWA for a joint project. Staff has produced a
recommended initial proposal (attached) which is intended to set the stage for further,
more detailed discussions between TWA and CCCSD.
The cost sharing that would come with providing wastewater treatment service to TWA
could substantially reduce the cost to the District for future capital improvements and
could reduce the extent of future sewer service charge increases. Staff believes that
these potential benefits to CCCSD justify moving forward into more serious and detailed
discussions with TW A.
RECOMMENDATION: Authorize the President of the Board of Directors to sign the
attached letter to TWA concerning a joint project to provide wastewater treatment
services.
REVIEWED AND RECOMMENDED FOR BOARD ACTION
INITIA TING DEPT.lDIV.
1302A-9/85
Central Contra Costa Sanitary District
March 29, 1991
ROGER f. DOLAN
General Manaxer
Chief Engineer
KENTON L. ALM
Counsel for the District
(415) 938-1430
fOYCE E. MURPHY
Secretary of the District
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
7051 Dublin Boulevard
Dublin, CA 94568
Dear Chairman Campbell:
JOINT PROJECT FEASIBILITY
~n response to your request, Central Contra Costa Sanitary District (CCCSD) has
reevaluated the feasibility of a joint project to provide wastewater treatment service to the
Tri-Valley Wastewater Authority (TWA). Central San and TWA staff have worked with a
consultant to determine available project capacity. Based on the technical work and
discussions to date, CCCSD believes that a joint project is quite feasible and is potentially
beneficial to both parties. This letter constitutes an initial proposal on the joint project and
is intended to set the stage for further, more detailed discussions between our agencies.
Following are Central San's ideas regarding project capacity, cost sharing, and future
steps.
PROJECT CAPACITY
The firm of Camp Dresser & McKee (COM) has completed a detailed hydraulic analysis
of the capacity available in Central San's recently constructed San Ramon Interceptor
Sewer and downtown Walnut Creek Bypass Sewer. CCCSD does not wish to parallel
these sewers in order to serve TWA thus avoiding unnecessary construction impacts to
San Ramon, Danville, Alamo, and Walnut Creek. In the future, CCCSD will need to
parallel other interceptors in central and southern San Ramon, northern Walnut Creek,
Concord, and Pleasant Hill to serve its own customers. Those interceptors could be
upsized to provide service to TWA without significant incremental impacts to local
residents. Should TWA wish to pursue a joint project with CCCSD, construction of these
interceptors could be scheduled to provide capacity when needed.
The COM analysis has confirmed an earlier CCCSD estimate of the sewer capacity
available for TWA. Up to 40 million gallons per day (peak hourly basis) sewer capacity
could be made available to TWA over a period of time to allow for construction of needed
pipeline and plant facilities.
PARKE L. BONEYSTEELE
NELS E. CARLSON
BOARD OF DIRECTORS
JOHN B. CLAUSEN
Presiden t
WILLIAM C. DALTON
SUSAN McNULTY RAINEY
@ Recycled Paper
-_..,----------_._.,..,_.~-_...._----~~~------~-,._-"-_.,--_..---~~.,-,_._--~q.~--~'
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
March 29, 1991
Page 2
The 40 million gallons per day (MGD) flow capacity available to TWA is, in essence, a wet
weather flow limit. The CDM study has provided TWA with sufficient technical information
to determine the dry weather capacity limit that can be accommodated within the 40 MGD
peak wet weather capacity limit.
COST SHARING
CCCSD has put considerable thought into the issue of project cost sharing. We have the
experience of having administered a service agreement with Concord for the past 17
years, and have recently completely overhauled our customer rates and charges system.
We have drawn upon our experience to develop a cost sharing proposal. We feel that
a cost sharing system that apportions capital costs in proportion to capacity purchased
and apportions operation and maintenance costs in proportion to actual flow will best
serve the needs of all concerned. We think the proportional cost sharing approach is fair,
simple in concept, and benefits both CCCSD and TWA due to economy of scale cost
savings. Following is a conceptual description of the CCCSD cost sharing proposal.
Existing Facilities
TWA would compensate Central San for capital investment in existing facilities to be
shared through a combination of up-front-Iump-sum payment and amortized payments
of the balance. The TWA cost share would be based upon the value of the CCCSD
facilities and the proportion of total capacity TWA wishes to purchase.
Future Capital Projects
TWA would compensate Central San annually for the cost of construction of new or
expansion of existing shared facilities and for the cost of future upgrade/replacement of
shared facilities in relative proportion to total capacity purchased. The District's Ten-Year
Capital Improvement Plan, which is updated annually, would provide a long-range
projection of TWA's share of capital costs. TWA (and Central San) would rely on the
Capital Plan to estimate future costs so as to determine revenue requirements. Of
course, with ever increasing environmental laws and regulations, estimates of future costs
can be understated. Accordingly, the Capital Plan is updated annually to incorporate the
impacts of new regulations and other factors which affect the estimated cost of the capital
program. Annual billings would be based on actual CCCSD capital expenditures.
Operations and Maintenance
TWA would compensate Central San for annual O&M costs in proportion to TWA's actual
flow for the particular year in question. TWA will potentially have flexibility in routing dry
~--------------_.-
--------.- -~-"--------- ~ - ----._~_._--
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
March 29, 1991
Page 3
weather flows to either the existing EBDA system or the CCCSD system. An agreement
will need to be reached regarding the routing of dry weather flows from TW A so that the
participation of TWA in CCCSD operating revenues can be determined.
FUTURE STEPS
Central San's initial proposal, while setting a framework for future discussion, will require
refinement before a joint project agreement will be ready for execution by the two Boards
of Directors. Should TWA wish to continue discussions, there are .five issues which
Central San believes would be productive to address next.
1. Determination of cost sharing methodology: More precise definitions of the
cost sharing approach for new and existing facilities will need to be
developed. Central San believes that assistance from a financial consultant
experienced in these matters would be helpful in structuring the accounting
methodology which will be utilized to determine cost sharing procedures.
2. Long range projection of future capital costs: The cost to TWA for future
capital improvements to Central San's facilities is difficult to estimate at
present because the CCCSD 10 year Capital Plan does not include cost
estimates for projects or capacity to serve TW A. CCCSD has recently
completed a Wastewater Treatment Master Plan, a Secondary Facilities
Staging Plan, and a Solids Handling Master Plan. These plans could be
revised by a consultant to include the impact of TWA flows with modest
effort. TWA may wish to work with CCCSD to have these-plans modified
to include projects and schedules necessary for a joint project. CCCSD
could then produce a prototype Capital Plan for the joint project that TWA
could use to estimate the future costs.
3. Payment Schedule: The type (lump sum versus annual payment) and
timing of TWA payments to CCCSD will be of considerable interest and
impact to both agencies. A finanCial consultant, working with the results of
items 1 and 2 above, could provide assistance to develop a mutually
beneficial plan in this area.
4. Regulatory Compliance: The joint project has numerous regulatory
implications. It is desirable to start now to work out understandings
regarding the quality and quantity of wastewater from TWA to ensure that
CCCSD will be able to continue to comply with regulatory requirements.
. <___,~____"___'_"'__M___""'_'_'~._'_~_.~"__'____'___
-_.".-,._._---,-----'-_.~.-_....__..
Supervisor Edward R. Campbell, Chairman
Tri-Valley Wastewater Authority
March 29, 1991
Page 4
5. C.E.Q.A. Compliance: CCCSD is currently going through the C.E.Q.A.
process for the District "Pleasant Hill Interceptor / A-Une Sewer Overflow
Protection Project." The possibility that TWA may connect in the future to
CCCSD is not included in the EIR project description for the sewer project,
as the outcome of our joint project discussions are speculative at this time.
However, a joint project agreement between TWA and CCCSD may require
separate CCCSD C.E.Q.A. compliance beyond the current TWA EIR. We
should discuss how best to coordinate C.E.Q.A. compliance as our
discussions continue.
I would suggest that this proposal be discussed at our next joint Board Committee
meeting.
Sincerely,
John B. Clausen
President of the Board
JBC/RAB/bl .
cc: Robert D. Whitley
c:\ WP51\ WPFILES\RAB\ TWAOFFER.L TR
._.,,________.~__.~__._.~"_N...__"____~......__,.____.__.--~------..--. -.-.----~
.
Central Contra Costa Sanitary District
BOARD OF DIRECTORS
PAGE 1 OF 2
POSITION
PAPER
BOARD MEETING OF
April 4, 1 991
NO.
8.
PERSONNEL a.
SUBJECT
DATE
March 29, 1991
AUTHORIZATION TO HIRE SEASONAL EMPLOYEES
TYPE OF ACTION
PERSONNEL
SUBMITTED BY
Cathryn Freitas, Personnel Officer
INITIATING DEPT.lDIV.
Administrative
ISSUE: District staff has assessed its needs for seasonal help in 1991.
BACKGROUND: Each year the District hires students during the summer months for vacation
relief, cleanup, and special projects; and during the school year or semester breaks for additional
assistance. Authorization was given for forty-two student positions last year. Approval is
requested for forty-one seasonal positions in Fiscal Year 1991 - 1992.
A summary of the requests at the Board Meeting for seasonal employees is attached.
Department Manager will be prepared to answer any questions regarding their requests.
It is recommended that the hourly rate for seasonal employees remain the same as last year:
Student Positions
ProDosed Salarv*
Clerical, Laborer (No experience
necessary)
$ 7.50
Technical (Drafting)
$ 9.00
Professional (Chemist,
Engineer)
$10.00
*For every year a student returns, add $1.00 per hour to a maximum of three additional
summers. For example, a student laborer who has worked here for the past two summers would
receive $9.50 per hour this summer. The extra dollar would recognize experience and serve as
an incentive for returning students.
The approximate cost of this action will be $260,326 from departmental 0 & M budgets.
The Board Personnel Committee has reviewed this request.
RECOMMENDATION: Approve the hiring of 41 persons for seasonal employment.
INITIATING DEPT.lDIV.
tef
REVIEWED AND RECOMMENDED FOR BOARD ACTION
1302A-9/85 C R F
...
(/)
t-
Z
w
C
::::>
t-
(/)
a:
o
LL.
N(/)
O')t-
O')(/)
"'w
,::::>
...d
O')W
0') a:
.......1
e(
t-
Z
w
:E
t-
a:
e(
D..
W
C
t-
Z
w
:E
::J:
o
e(
t-
t-
e(
CI)
. t:
~~o
.... .... .-
... 0') .t::
:J ... CI)
e( 0
D..
CI)
... t:
0') .2
O').t::
...CI)
o
D..
t: CI)
0-5
CI) t:
.. 0
.f:E
o
C!
M
...
-0-
o
o
N
...
-0-
o
C!
...
...
-0-
o
It)
o
...
-0-
o
C!
o
...
-0-
o
It)
0')
-0-
o
o
0')
-0-
-0 -0 N
..... .....
11\ ,... ....
..... .....
~ ~ ~
....
..... N
o N co N
It)
co
-0-
o
It)
r-.
-0-
...
t:
II)
E
1::
co
c.
II)
C
N -4' -0
GI
>
...
III
....
...
Ul
'c
:e
<
~...
Ul ~ ou
c >- ';:
o L. L,......,
GI III Ul
~ ~ 0 ';:
'~ ti GI t;
C GI.J:
w en.... Q
o
II!
t.J
-0 N
11\ .....
11\ ....
.....
N
N
...
"'11I
~~
Q.O
N
-4'
.....
-4'
....
11\
.....
....
....
N
N
-4'
....
.....
N
.....
III
...
o
I-
...
u
.
Centra. Contra Costa Sanitar) &listrict
BOARD OF DIRECTORS
PAGE 1 OF 4
POSITION
PAPER
BOARD MEETING OF
April 4, 1 991
NO.
8.
PERSONNEL b.
SUBJECT
DATE
RECEIVE AND CONSIDER PERSONNEL BUDGET REQUESTS
FOR FISCAL YEAR 1991 - 1992
March 29, 1991
TYPE OF ACTION
RECEIVE BUDGET
SUBMITTED BY
INITIATING DEPT IDIV
Cathryn Freitas, Personnel Officer
Ad m inistrative/Personnel
ISSUE: Staff has analyzed its personnel needs for Fiscal Year 1991-92 and is submitting its
requests for Board consideration at the April 4, 1991 Board Meeting. Board approval is scheduled
for the April 18, 1991 Board Meeting.
BACKGROUND: Each department has reviewed its staffing requirements for Fiscal Year 1991-92.
The Personnel Budget includes an executive summary of proposed modifications to each
department, memoranda from each department with detailed explanations on the effect of these
recommended staffing changes, and current organizational charts denoted as Figure 1 and
proposed organizational charts denoted as Figure 2.
The attached summary sheet (Attachment I) highlights each department's staffing requests, their
effect on the number of total authorized positions in the District and the additional cost in salaries,
benefits and sewer service charge. As shown in the summary, the total number of authorized
regular positions in the District would increase by 9 over last year. In addition, it is proposed that
3 temporary Junior Engineer positions be added. The 18 requested positions are partially offset
by 9 positions recommended for deletion. Also, the Collection System Operations Department is
requesting an additional student Co-op position over last year. The total Co-op positions would
equal eleven (11).
In addition to the increased number of positions, the salaries and wages in the 1991-92 0 & M
Departmental Budgets will increase from the previous year d~e to the following:
· Any cost-of-Iiving salary adjustments resulting from the negotiated Memoranda of
Understanding.
· Merit and longevity increases scheduled in 1 991-92;
· Filling authorized positions which were vacant in 1 990-1 991 ;
· Positions authorized in 1 990-1 991 which were budgeted for a partial year because of the
time required to fill positions.
On Tuesday, March 26, 1991, the Personnel Committee met to review the proposed budget. The
following Board authorizations and modifications to the District staffing charts were discussed at
that meeting. Copies of the Personnel Budget will be distributed for the meeting of April 4, 1991,
at which time a brief vi w will r
INITIATING DEPT.lDIV.
1302A-9/85
PM
7:::-.
..._~o.".____...t:--~__._~_,..^~._..__,."._._______._~~,._________.,,__._.___~_____.._
SUBJECT
POSITION PAPER
RECEIVE AND CONSIDER PERSONNEL BUDGET REQUESTS
FOR FISCAL YEAR 1 991 - 1992
PAGE
DATE
2 OF
4
April 1, 1991
Administrative
1. Delete one Accounting Technician III, G-56, $2464 - $2979. Add one Accountant, G-62,
$2843 - $3438. Reclassify Accounting Technician III Collette Miller to the position of
Accountant.
2. Add one Public Information/Production Assistant, G-52, $2240 - $2707, and adopt class
description.
3. Add one Safety Technician, S-64, $2291 - $3621, and adopt class description.
Plant ODe rations
4. Add one Secretary III, G-52, $2240 - $2707.
5. Delete one Maintenance Technician II, Machinist, G-62, $2843 - $3438. Add one
Machinist, G-65, $3048 - $3693.
Enaineerina
6. Delete two Source Control Inspectors, G-60, $2707 - $3276. Add two Source Control
Inspectors 1/11, G-60/G-65, $2707 - $3276 and $3048 - $3693.
7. Add one Supv. Source Control Inspector, S-71, $3533 - $4276.
8. Add one Source Control Coordinator 1/11, G-47/G-51, $1951 - $2347 and $2190 - $2645.
9. Delete one Senior Engineer, S-82, $4599 - $5559. Add one Principal Engineer, S-86,
$5064 - $6126. Reclassify Senior Engineer Jarred Miyamoto-Mills to Principal Engineer.
10. Delete one Construction Inspector, G-67, $3199 - $3872 and one Assistant Engineer
(Construction), G-72, $3606 - $4365. Add two Contract Administrators, G-72, $3606 -
$4365. Reclassify Assistant Engineer Ken Clark to Contract Administrator.
11. Delete one Senior Engineering Assistant, G-72, $3606 - $4365. Add one Assistant
Engineer (Design), G-72, $3606 - $4365. Reclassify Senior Engineering Assistant Rey
Limjoco to Assistant Engineer.
12. Add one Engineering Assistant, G-69, $3357 - $4049.
13. Delete one Engineering Technician 1/11, G-52/G-60, $2240 - $2707 and $2707 - $3276.
Add one Engineering Technician III, G-64, $2979 - $3606.
13028-9/85
. ------_._-~----,._._-_...,_._..._~~--'.".~.,_.._..__..-------"._.~---~.__.,_._~..,-_.~_..__._.-.---~---~-_.,------.--
SUBJECT
POSITION PAPER
RECEIVE AND CONSIDER PERSONNEL BUDGET REQUESTS
FOR FISCAL YEAR 1991 - 1992
PAGE
DATE
3 OF 4
March 29, 1991
14. Add three temporary positions of Junior Engineer, G-67, $3199 - $3872. These positions
will be automatically eliminated as incumbents are moved into approved full-time positions.
C.S.O.
15. Add two Maintenance Crew Members, G-53/G-59, $2294 - $2774 and $2645 - $3199.
Secretary of the District
16. Records and Information Coordinator 1/11, 5-47/5-51, $2004 - $2412 and $2200 - $2656.
CO-OP
17. Authorize the hiring of students to fill 11 positions in the CO-OP Program.
RECOMMENDATION: Receive and consider the Personnel Budget for 1991 - 1992 herein
identified by items 1 - 17. The budget will be submitted for final approval at the April 18, 1991
Board Meeting.
13028-9/85
("'l
0\
'=1"0\
-
.... I
0_
'=1"0\
Q) ~ ~
~~ CI:l
~~~
Uu
ti:~
fuo
~z
ffi~
::gCl:l
~
U
~z
~-
~
00
~
00
~
~
~
@
==
~
o
00
~
~
-
"
....
>t
..:l
a
><
\lil
~
E-I
t:I
Ilrt
N
0\
0\
"
I
"
0\
0\
"
Q
\lilCJ
NlZl
HH
~Ilrt
i~
E-IE-I
~a1
Pi
o
I
o
o
i6
.t
.
..-
'"
......
-.
004~
1ol004
.~
004-
.a
..1
lJl
Iol.cl
aU
.t
-
.
..
. .
-~
004004
Iol~
.-
004a
. -
. III
I",
004G\
G\G\
=:004
1004
OG\
G\G\
=:...
I",
"'G\
G\G\
=:...
I...
OG\
G\G\
=:...
~
004
.
.
Iol
.
004
g..
:la
o
004'04
III~
a 004
o ·
0040
~1Io
004
~
Iol
.
004
rg
III 004
~
..,004
- .
~o
_110
004
-
CI
CD
r-
Cb
o
o
o
ID
o
004
Cb
CI\
ID
Cb
o
o
o
~
CI\
Cb
r-
....
III
....
o
o
f
.
III
~Q)C'M f"'"
r-....ON 0
CI\~r-ID r-
N....N.... N
(I) (I). fh <I) (/)
I I I I I
~....O.... 0
ID~~CI\ ~
~CDNN N
NNNN N
0000 (I).
.. ... ... ..
IDNN~
IIlIDIIlID
I I I I
~ Cl Clfll
+J
m
m
lICl:
III
U.04
:s U
.., ..-4
01:
101":::
+JIIoU
I:.......Q)
1II0E-t
+J....
atlt
o Q)
U,a....
U :Sill
lIClIolll
............-t M
H
H
H
..:::
U
Q)
E-t
+J
U
U
lIC
....
~
a
-
.
t
III
Co
-
CI
I
III
101
+J
m
..-I
I:
..-IQ)
.a .~
oC+J
CI\
....
o
o
o
ID
....
ID
o
....
III
o
....
....
....
,
N
III
I
Cl
H
....
....
:>.
101
III
+J
Q)
101
U
Q)
III
,
H
H
..:::
U+J
Q) m
E-t..-4
I:
..-4
Q)":::
U U
+Jill
XX
....
m
I:
o
..-4
+J
+J III
I: 101
:a.
1100
~
N
o
o
o
ID
~
~ ~
CD.... ID
.... CI\ r-
~ ID N
........ ....
Cb Cb Cb
I I I
.... CD r-
~~ 0
CDO r-
N.... N
Cb Cb Cb
, ,
NIIl 0
ID ID ID
I I I
~Cl ~
+J
m
..-4
I:
..-4
..:::
U
III
X
....
....
o
101
+J
I: m
0101
UO
+J
Q) U
~&
:s m
01:
Ill....
N
01
I:
..-4
101
Q)
Q)
I:
..-4
01
I:
W
ID....
r-CI\
NID
........
CbCb
I I
r-CD
O~
r-o
N....
CbCb
, ,
o III
IDID
I I
ClCl
H
004H
0.......
IoIH
+J
I: m
0101
UO
+J
Q) U
~&
:s m
01:
IIlH
N
_0
....0
.....0
,
....
III
N
~
~
....
....
N
..;
o
o
o
ID
~
N
III
r-
N
r-
III ....
III N
....
r-
o
o
o
CI\
CI\
r-
III
o
o
o
r-
r-
III
III
....
III
ID
r-
N
~
Cb
I
....
....
III
....
Cb
-- -- -- ,-..
r-IIlCl\IDNIIlIllIllIllCl\r-IDIDN ~CI\
~~IIlNr-IDIDIDID~Or-Or- r-CI\
....IDIIl....CD................Or-NIDCD r-....
NNIIlID....~~~~~N............ N....
(/)(I).(/)(/)(/)(/)(/)(/)(/)(I).(/)(/)(/)fh (/)(/)
I I I I I I I I I I I I I I I I
....OCl\~CI\IDIDIDIDr-Or-(I\(I\ ~1Il
IIlCl\CI\IDCI\OOOOIll~or-(I\ CI\~
CI\....IIlO....IDIDIDID....Nr-CI\.... NID
....N~IIl........................NNN.... NN
(/)(/)(1).(/)(/)(/)(/)(/)(/)(/)(/)(/)(1).0 (I).(/)
....
r-
I
III
.. ... ... .. ... ... ... ... .. ... ... ... ..... ......
r-....NIDr-NNNNCI\NO~r- ....(1\
~IIlCDCDIDr-r-r-r-IDIIlIDIDID IIlIll
I I I I I I I I I I I I I I I I
ClCl~IIl~Cl~~ClClCl~ClCl ClCl
Co
m
I:
H
101
Q)
H Q)
H I:
004....... ....
0.... 01
101 I:
+J 101 W
I: 0
o +J 004
UIll III
I: Co
Q) ..-4 ..-4
U.., U
101101 I:
:s 0 ..-4
00 101
IIlU llo
....
m
Co I:
m 0
I:U
....-
+JIoI
UOI
:s I:
IoIW
+J
m+J
I:m
om
UoC
........
m
101
o
+J
III
101
+J
m
..-4
I:
..-I
.a
lIC
101
+J
I:
o
U
I:
OI+J
..-4 m
m m
Q)lIC
Cl
.....01
I:
101....
01101
I:Q)
WQ)
I:
+J..-4
mOl
m I:
lICW
H
H
.......
H
..:::
U
Q)
E-t
101
01
I:
W
....
H
H
H_ .......
.... 0. H
HE
Q)
":::E-t
U-
Q)
E-tm
101
OIQ)
I: Q)
..-II:
101..-4
Q)OI
Q) I:
I:W
..-4
01.
1:101
WI-)
........ N
m
101
Q)
~
Q)
X
:I
Q)
101
U
Q)
U
+J
X
o
III
U
CD
N
o
o
o
,
CD
....
....
N
o
o
o
CD
N
III
N
III
....
o
o
NID
....1Il
~ID
NN
CbCb
I I
.0
00
ON
NN
CbCb
, ,
r- ....
. III
I I
III III
I:
o
..-4
+J
III
e~
0.......
....H
I:
HIoI
o
"+J
III
m I:
.., ..-4
101..,
0101
U 0
Q) 0
IllU
....
....+J
o U
..-4
. 101
:>'+J
U m
Q)..-4
IIlCl
r-
.
....
Cb
II ~
i~l~
M f .. c:
.. .8 Ii. 'i-
... 0
- 0...
i:~]
.8 ~ '-
"l!'~ ~ ii
.... .8
..... .
QJ U II) ...,
l:.!ti2
:I 't 8 QJ
,; I. " ?a
.~~.~-:
:a L L.
- 0 II II
lll'tl .. ~
" :J -8 '~
~ ~ ';; w
::~~~
-8 ~ "l! '5
_~ca~
8:-0..
-~Ii'B
C .I: '-
'- . >- ~
=: ~ ~ L
~ fII 8. Z
.2' = I >-
~~~N
~.., c C
L 11I'_'_ .
.. ~..
:ll ~,~~
fi'Z~!
~ u-i:~~
"- II '- L L
L .....
:: !l ~:;; ~
+J
I:
o
U
Q)
U
101
:s
o
III
~
:s
III
.... ....
101
Q)
Q)
I:
..-I
01
I:
IZl
101
o
..-4
I:
Q)
III
....
N ........
+J
m
m
lIC
101
01
I:
W
101
III
....
o
o
o
o
.
III
Cb
CI\
CD
N
Cb
o
o
o
....
CD
.
Cb
004
III
+J
~
::
~
:!!'"
~
00
Ie
inN
~
N"
j
~,
';"~
!]
~=:
;;:~
...'"
..
"'01
cnc
to
I ~
1Il'-
...
...,';;
u 0
004"-
"ll
+J...
. II
,04 Ii
CIa
.~
...
';;;
o
"-
g ~
'z ~L "ll;;:
,- !II ....
l!l 15 .::!~
A.~'_Lcn
... 0
-; -; .~~]
88a.c.-
.- '- L
.~.~~a;~
~ ~ 0 ~':>
ccu~c
-."----,.---.--.---.- .._----'_.._-------".."--".,-_._-~,--,-_._..._--_.._,.-,~ -~---._-_.__._---'''-
.
Central Contra Costa Sanitary District
BOARD OF DIRECTORS
2
PAGE 1 OF
POSITION
PAPER
BOARD MEETING OF
April 4, 1 991
NO.
11.
BUDGET AND FINANCE a.
March 27, 1991
S~~EW THE FINANCIAL STATUS OF THE SELF-INSURANCE
FUND AND APPROVE OMITTING A FY 1991-92 CONTRIBUTION
TO IT FROM THE O&M BUDGET
DATE
TYPE OF ACTION
REVIEW FUND
SUBMITTED BY
Jack E. Campbell
INITIATING DEPT.lDIV
ISSUE: The Self-Insurance Fund (SIF) is to be reviewed each year by the Board of Directors with
the staff presenting re-funding recommendations for the up-coming fiscal year.
BACKGROUND: The 1 991-92 fiscal year will be the sixth year of operation for the self-insurance
program which was begun in July 1986. In the first four years, $500,000 or more was annually
transferred to the SIF from O&M funds to augment the interest income earned from the invested
fund reserves. For FY 1990-91 this funding was omitted because the favorable loss experience
was enabling the fund reserve to grow sufficiently without it. The staff is making the same
recommendation for FY 1991-92 based on the continuing good experience and because the
insurance reserve does not need it to meet the $6 million dollar target set in 1986.
Exhibit "A" presents a six-year history of the Self-Insurance Fund and shows that the reserve
level is projected to reach $5,858,110 by June 30, 1991; this is $31,550 more than was
estimated at the beginning of the year and reflects the positive experience for the year in terms
of budget. At this time there is no reason to expect a change in the overall situation for
FY 1991-92 and the expenses have been budgeted at $186,000 for the year as compared to
$212,000 for FY 1990-91. This is possible because of the favorable property insurance renewal
which was obtained in November 1990 for a three-year period (the FY 90-91 budget had
$93,000 for insurance in anticipation of a premium increase at renewal; instead, a premium
lower than for the previous years was obtained). The SIF reserve level is projected to grow to
$6,111,110 by June 30, 1992, which will partially off-set inflation. Additions to the fund will
be recommended in future years if warranted by high inflation rates and/or an adverse loss
experience trend.
The loss experience has been good with the amount needed to cover the open claims and
anticipated expenses totaling $200,000 in March of 1991. This is $14,000 higher than at the
same time last year, but it is still below the amount which was carried by the fund in the other
previous years. The major losses so far in 1990-91 have been the two sewer overflows at
Overhill Road, Orinda, and Stone Valley Road, Alamo; they total approximately $45,000. There
have been no major vehicle accidents or any landslide claims to date in FY 90-91.
Based on the above, the staff recommends omitting O&M funding for the SIF again in 1991-92.
Should a major case arise, any resulting shortfall in the budget would be taken from the
uncommitted portion of the SIF reserves.
RECOMMENDATION: Review the updated six-year financial history/projection for the Self-
Insurance Fund and approve omitting an increment for the fund from the O&M Budget again in
1991-92. REVIEWED AND RECOMMENDED FOR BOARD ACTION
INITIATING DEPT.lDIV.
re-
1302A-9/
PM
Page 2 of 2
Exhibit A
Central Contra Costa Sanitary District
Self-Insurance FI.I'ld Financial Projection
Six Years Ending Jli'le 30, 1992
Actual Actual Actual Actual Projected
1986-1987 1987-1988 1988-1989 1989-1990 1990-1991
Budget
1991-1992
--------- --------- --------- --------- ---------
Revenues
---------
Self-Insurance Allocation
From o&M FI.I'ld S 567,124 500,000 500,000 500,000 0 0
Ad Valorem Tax Revenue 1,000,000 0 0 0 0 0
Interest Income 196,109 293,840 381,994 431,895 432,000 439,000
--------.. --------- --------- --------- --------- ---------
Total Revenues S 1,763,233 793,840 881,994 931,895 432,000 439,000
--------- --------.. --------- --------- --------- ....-------
Expenses
---------
Claims Adjusting 9,922 5,574 3,316 5,679 6,500 6,500
Insurance Consulting 1,000 0 0 0 0 4,000
Loss Payments 32,280 129,8n 35,049 11,240 67,000 42,000
Legal Services 116,296 48,783 49,989 71,057 50,000 60,000
Insurance Premiums 5,812 53,428 75,381 77,669 70,500 70,500
Technical Services 9,273 7,408 824 0 1,000 3,000
--------- ..-------- --------- --------- --------- --------'"
Total Expenses S 174,583 245,065 164,559 165,645 195,000(1) 186,000
--------- --------- ..-------- -.------- --------- -------....
Revenue Over Expenses S 1,588,650 548,775 717,435 766,250 237,000 253,000
--------- --------- --------- --------- --------- ---------
--------- --------- --------- --------- --------- ---------
Reserves
---------
Revenue Over Expenses 5 1,588,650 548,775 717 ,435 766,250 237,000 253,000
Reserves 2,000,000 3,588,650 4,137,425 4,854,860 5,621,110 5,858,110
--------- --------- --------- .-------- --------- ---------
Total Reserves 5 3,588,650 4,137,425 4,854,860 5,621,110 5,858,110 6,111,110
========= ========= --------- ========= --------- ---------
--------- --------- ---------
Footnote (1): The Expense Budget for 1990-91 is 5212,000.