SOUTH TAHOE PUBLIC UTILITY DISTRICT
Sewer Enterprise Fund Capital Improvement Program Planning
Board Workshop – February 2, 2017
Presented by: John Thiel, PE, MBA
Engineering Department Manager
Sewer Enterprise Fund Capital Improvement Program Planning Board - - PowerPoint PPT Presentation
SOUTH TAHOE PUBLIC UTILITY DISTRICT Sewer Enterprise Fund Capital Improvement Program Planning Board Workshop February 2, 2017 Presented by: John Thiel, PE, MBA Engineering Department Manager SOUTH TAHOE PUBLIC UTILITY DISTRICT Sewer
Presented by: John Thiel, PE, MBA
Engineering Department Manager
Presented by: John Thiel, PE, MBA
Engineering Department Manager
Presented by: John Thiel, PE, MBA
Engineering Department Manager
4
5
FISCAL YEAR PERCENTAGE AND QUARTERLY INCREASE
2015 2016 2017 2 0 1 8 2019
TYPICAL RESIDENTIAL COMBINED WATER & SEWER BILL
Sewer 6.0% 6.0% 6.0% 6.0% 6.0%
6
Existing Prop 218 Schedule:
7
to 4160V
completion
ELECTRICAL BUILDING
8
9
BEFORE BEFORE AFTER
10
AFTER BEFORE
11
FISCAL YEAR PERCENTAGE AND QUARTERLY INCREASE
2015 2016 2017 2 0 1 8 2019
TYPICAL RESIDENTIAL COMBINED WATER & SEWER BILL
Sewer 6.0% 6.0% 6.0% 6.0% 6.0%
12
Existing Prop 218 Schedule:
ENGINEERING CAPITAL IMPROVEMENT PROGRAM -- Revised 17/18 DRAFT to Finance - 1/05/17
SEWER ENGINEERING -- 10YR CIP
updated Const. 16-17 17-18 18-19 19-20 20-21 21-22 22-23 23-24 24-25 25-26 26-27 10-YR # PROJECT Comment / Status PM Year BUDGET Rank BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET TOTALS 1 District Facilities BMPs Ongoing installs, District crews SC 17 to 27 22,000 19 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 200,000 2 Erosion Control Projects Ongoing response to area ECPs TBD 17 to 27 27,000 18 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 300,000 3 Caltrans Projects Ongoing - Verify FM @ TK Blvd TC 17,18,19 40,000 1 30,000 30,000 30,000 90,000 4 SCADA Upgrades In progress - focus on additional JR 17 to 27 200,000 17 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 5 Sewer Replacement Projects 89 and 5th next ($250k+ cost es TBD TBD 100,000 20 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 6 Plant Paving and Drainage Improvements Paving has been rolled into other TBD TBD 200,000 21 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 7 WWTP Piping - evaluation, protection, replacemen Identified as component of asset TBD TBD 100,000 22 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 8 Sewer Crossings Condition Assessment, Improvem Condition assessment. 80 cross TBD TBD 16 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 9 Upper Truckee Marsh Adaptive Management In progress - 3 yrs complete IB 17,18,19 160,000 8 100,000 75,000 50,000 225,000 10 FLL Sewer Upgrade Projects In progress - Several projects, im JT 17,18,19 100,000 4 400,000 400,000 400,000 1,200,000 11 LPPS Power and Control Upgrades (1) In progress. Sitework to be comp JR 16,17 2,222,000 1 300,000 300,000 12 DVR Irrigation Improvements (1) In progress - Haen. Extend to De IB 16,17 4,430,000 2 250,000 250,000 13 WWTP Master Plan In-house work in progress JR 17,18 5 50,000 50,000 50,000 150,000 14 Tallac Creek Sewer Crossing Exposed sewer. Coord w/ Sewer IB 17 or 18 143,000 11 200,000 200,000 400,000 15 Ski Run Wet Well Hatch Added to Large meter project FY JR 17 10 40,000 40,000 16 Primary 1 Rehab, new mechanism (2) PC1AB2 project - next step of re SC 17 300,000 3 400,000 400,000 17 AB2 Rehab and Hydraulic Improvements (2) PC1AB2 project SC 17 753,000 6 400,000 400,000 18 Plant Generator (2)
SC 18 or 19? 300,000 9 2,100,000 2,200,000 4,300,000 19 Breakpoint Modification Included in Generator project SC 18 or 19? 50,000 9 200,000 200,000 20 Wet Well Improvements, Coatings, Repairs
Baldwin, Beecher, Pioneer Vill
TBD 18 7 50,000 50,000 50,000 150,000 21 FM Bypass - Tahoe Keys High priority, Tahoe Keys FM by TBD 18 25,000 12 25,000 200,000 200,000 425,000 22 FM Bypass - Al Tahoe Coord w/ Caltrans re. conduit ac TBD 18 25,000 13 25,000 450,000 450,000 925,000 23 FM Bypass - Upper Truckee Possibly use old A line, conside TBD 18 25,000 14 25,000 250,000 250,000 525,000 24 Collection System Master Plan Update Coord w/ Pump Station assessm TC 18,19 50,000 50,000 100,000 25 Pump Station Assessment, Improvements (3)
Big 5. UT, TK, AT, B, J. [Recover
TBD 19,20,21,22 50,000 15 250,000 1,000,000 1,750,000 1,500,000 1,000,000 1,000,000 6,500,000 26 Blower System Replacement New blowers to replace blowers TBD 19 600,000 600,000 1,200,000 27 DVR Roads Initial CIP project. Future inprove TBD 19 150,000 150,000 300,000 28 ICR Vault Improvements Possible implementation in 17 TBD 19 50,000 50,000 100,000 29 DVR Master Plan Update TBD 20 75,000 75,000 150,000 30 LPPS Tank Coating and Cathodic Protection Coat,CP #1, CP#2 TBD 20 200,000 200,000 31 LPPS Valve and Piping Improvements Surge valve, B line piping, flowme TBD 20 200,000 200,000 32 Lower Shop Vehicle Covered Parking Current coverage ok. Possible in TBD 20 250,000 250,000 500,000 33 Mixed Liquor Splitter Box; gates, weir, coatings TBD 20 180,000 180,000 34 Emergency PS Improvements, conc rehab TBD 20 120,000 120,000 35 WWTP Ballast Ponds TBD 21 1,479,000 1,479,000 36 Secondary Clarifiers Rehab (3) TBD 21 500,000 2,500,000 3,000,000 37 Filters 1,2 Rehab TBD 21 1,000,000 1,000,000 38 Harvey Place Emergency Storage Ponds (3) Consolidate 1 and 2 ? TBD 21,23 100,000 100,000 800,000 800,000 1,350,000 1,350,000 4,500,000 39 EQ Basins, Remove piping, concrete repair TBD 22 1,267,000 1,267,000 40 AB Splitter Box, concrete repair and coatings TBD 22 60,000 60,000 41 Lower, Fountain Shops Improvements (3) TBD 23 1,000,000 2,000,000 3,000,000 42 Plant electrical upgrades TBD 23,24 100,000 300,000 300,000 700,000 43 AB Influent Channel; wall, floor, cover, conduit Related to next phase of AB proj TBD 24 100,000 100,000 44 Centrifuge Replacement TBD 24 300,000 3,000,000 3,300,000 45 Replace Chem Tanks in Hypo and Bio Bldgs TBD 25 300,000 300,000 46 RAS Building Replacement (3) TBD 25,26 300,000 3,000,000 3,000,000 6,300,000 47 Snowshoe Phase 2 TBD
26
1,000,000 1,000,000 2,000,000 48 Bijou Relief Sewer TBD 26 800,000 800,000 1,600,000 49 Filters 3,4 Rehab TBD 27 1,100,000 1,100,000 50 Bio Bldg Odor Control Anticipate strobic fan and asses TBD 27 50,000 50,000 51 AB3 Rehab TBD
27
100,000 750,000 750,000 1,600,000
(1) SRF - Loans executed
(2) SRF - Loans in progress SEWER TOTALS: 9,272,000 5,395,000 6,605,000 5,755,000 5,154,000 5,850,000 5,327,000 4,600,000 4,250,000 6,400,000 7,250,000 56,186,000 (3) SRF - Future loans
13
51 project line items
14
$0 $2,000,000 $4,000,000 $6,000,000 $8,000,000 $10,000,000 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Fiscal Year O - Ongoing D - DVR W - WWTP P - Pump Stations L - Linear
$5.4 M $6.6 M $5.8 M $5.2 M $5.9 M $5.3 M $4.6 M $4.3 M $6.4 M $7.3 M $9.3 M
– Upper Truckee, Tahoe Keys, – Al Tahoe, Johnson, Bijou
– Upper Truckee, Tahoe Keys, Al Tahoe
15
22
SEWER ENGINEERING -- 10YR CIP
updated Const. 16-17 17-18 18-19 19-20 20-21 21-22 22-23 23-24 24-25 25-26 26-27 10-YR # PROJECT Comment / Status PM Year BUDGET Rank BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET TOTALS 1 District Facilities BMPs Ongoing installs, District crews SC 17 to 27 22,000 19 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 200,000 2 Erosion Control Projects Ongoing response to area ECPs TBD 17 to 27 27,000 18 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 300,000 3 Caltrans Projects Ongoing - Verify FM @ TK Blvd TC 17,18,19 40,000 1 30,000 30,000 30,000 90,000 4 SCADA Upgrades In progress - focus on additional JR 17 to 27 200,000 17 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 5 Sewer Replacement Projects 89 and 5th next ($250k+ cost es TBD TBD 100,000 20 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 6 Plant Paving and Drainage Improvements Paving has been rolled into other TBD TBD 200,000 21 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 7 WWTP Piping - evaluation, protection, replacemen Identified as component of asset TBD TBD 100,000 22 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 8 Sewer Crossings Condition Assessment, Improvem Condition assessment. 80 cross TBD TBD 16 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 9 Upper Truckee Marsh Adaptive Management In progress - 3 yrs complete IB 17,18,19 160,000 8 100,000 75,000 50,000 225,000 10 FLL Sewer Upgrade Projects In progress - Several projects, im JT 17,18,19 100,000 4 400,000 400,000 400,000 1,200,000 11 LPPS Power and Control Upgrades (1) In progress. Sitework to be comp JR 16,17 2,222,000 1 300,000 300,000 12 DVR Irrigation Improvements (1) In progress - Haen. Extend to De IB 16,17 4,430,000 2 250,000 250,000 13 WWTP Master Plan In-house work in progress JR 17,18 5 50,000 50,000 50,000 150,000 14 Tallac Creek Sewer Crossing Exposed sewer. Coord w/ Sewer IB 17 or 18 143,000 11 200,000 200,000 400,000 15 Ski Run Wet Well Hatch Added to Large meter project FY JR 17 10 40,000 40,000 16 Primary 1 Rehab, new mechanism (2) PC1AB2 project - next step of re SC 17 300,000 3 400,000 400,000 17 AB2 Rehab and Hydraulic Improvements (2) PC1AB2 project SC 17 753,000 6 400,000 400,000 18 Plant Generator (2)
SC 18 or 19? 300,000 9 2,100,000 2,200,000 4,300,000 19 Breakpoint Modification Included in Generator project SC 18 or 19? 50,000 9 200,000 200,000 20 Wet Well Improvements, Coatings, Repairs
Baldwin, Beecher, Pioneer Vill
TBD 18 7 50,000 50,000 50,000 150,000 21 FM Bypass - Tahoe Keys High priority, Tahoe Keys FM by TBD 18 25,000 12 25,000 200,000 200,000 425,000 22 FM Bypass - Al Tahoe Coord w/ Caltrans re. conduit ac TBD 18 25,000 13 25,000 450,000 450,000 925,000 23 FM Bypass - Upper Truckee Possibly use old A line, conside TBD 18 25,000 14 25,000 250,000 250,000 525,000 24 Collection System Master Plan Update Coord w/ Pump Station assessm TC 18,19 50,000 50,000 100,000 25 Pump Station Assessment, Improvements (3)Big 5. UT, TK, AT, B, J. [Recover
TBD 19,20,21,22 50,000 15 250,000 1,000,000 1,750,000 1,500,000 1,000,000 1,000,000 6,500,000 26 Blower System Replacement New blowers to replace blowers TBD 19 600,000 600,000 1,200,000 27 DVR Roads Initial CIP project. Future inprove TBD 19 150,000 150,000 300,000 28 ICR Vault Improvements Possible implementation in 17 TBD 19 50,000 50,000 100,000 29 DVR Master Plan Update TBD 20 75,000 75,000 150,000 30 LPPS Tank Coating and Cathodic Protection Coat,CP #1, CP#2 TBD 20 200,000 200,000 31 LPPS Valve and Piping Improvements Surge valve, B line piping, flowme TBD 20 200,000 200,000 32 Lower Shop Vehicle Covered Parking Current coverage ok. Possible in TBD 20 250,000 250,000 500,000 33 Mixed Liquor Splitter Box; gates, weir, coatings TBD 20 180,000 180,000 34 Emergency PS Improvements, conc rehab TBD 20 120,000 120,000 35 WWTP Ballast Ponds TBD 21 1,479,000 1,479,000 36 Secondary Clarifiers Rehab (3) TBD 21 500,000 2,500,000 3,000,000 37 Filters 1,2 Rehab TBD 21 1,000,000 1,000,000 38 Harvey Place Emergency Storage Ponds (3) Consolidate 1 and 2 ? TBD 21,23 100,000 100,000 800,000 800,000 1,350,000 1,350,000 4,500,000 39 EQ Basins, Remove piping, concrete repair TBD 22 1,267,000 1,267,000 40 AB Splitter Box, concrete repair and coatings TBD 22 60,000 60,000 41 Lower, Fountain Shops Improvements (3) TBD 23 1,000,000 2,000,000 3,000,000 42 Plant electrical upgrades TBD 23,24 100,000 300,000 300,000 700,000 43 AB Influent Channel; wall, floor, cover, conduit Related to next phase of AB proj TBD 24 100,000 100,000 44 Centrifuge Replacement TBD 24 300,000 3,000,000 3,300,000 45 Replace Chem Tanks in Hypo and Bio Bldgs TBD 25 300,000 300,000 46 RAS Building Replacement (3) TBD 25,26 300,000 3,000,000 3,000,000 6,300,000 47 Snowshoe Phase 2 TBD26
1,000,000 1,000,000 2,000,000 48 Bijou Relief Sewer TBD 26 800,000 800,000 1,600,000 49 Filters 3,4 Rehab TBD 27 1,100,000 1,100,000 50 Bio Bldg Odor Control Anticipate strobic fan and asses TBD 27 50,000 50,000 51 AB3 Rehab TBD
27
100,000 750,000 750,000 1,600,000
(1)
SRF - Loans executed (2) SRF - Loans in progress SEWER TOTALS: 9,272,000 5,395,000 6,605,000 5,755,000 5,154,000 5,850,000 5,327,000 4,600,000 4,250,000 6,400,000 7,250,000 56,186,000 (3) SRF - Future loans
23
SEWER ENGINEERING -- 10YR CIP
updated Const. 16-17 17-18 18-19 19-20 20-21 21-22 22-23 23-24 24-25 25-26 26-27 10-YR # PROJECT Comment / Status PM Year BUDGET Rank BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET TOTALS 1 District Facilities BMPs Ongoing installs, District crews SC 17 to 27 22,000 19 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 200,000 2 Erosion Control Projects Ongoing response to area ECPs TBD 17 to 27 27,000 18 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 300,000 3 Caltrans Projects Ongoing - Verify FM @ TK Blvd TC 17,18,19 40,000 1 30,000 30,000 30,000 90,000 4 SCADA Upgrades In progress - focus on additional JR 17 to 27 200,000 17 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 5 Sewer Replacement Projects 89 and 5th next ($250k+ cost es TBD TBD 100,000 20 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 6 Plant Paving and Drainage Improvements Paving has been rolled into other TBD TBD 200,000 21 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 7 WWTP Piping - evaluation, protection, replacemen Identified as component of asset TBD TBD 100,000 22 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 8 Sewer Crossings Condition Assessment, Improvem Condition assessment. 80 cross TBD TBD 16 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,000,000 9 Upper Truckee Marsh Adaptive Management In progress - 3 yrs complete IB 17,18,19 160,000 8 100,000 75,000 50,000 225,000 10 FLL Sewer Upgrade Projects In progress - Several projects, im JT 17,18,19 100,000 4 400,000 400,000 400,000 1,200,000 11 LPPS Power and Control Upgrades (1) In progress. Sitework to be comp JR 16,17 2,222,000 1 300,000 300,000 12 DVR Irrigation Improvements (1) In progress - Haen. Extend to De IB 16,17 4,430,000 2 250,000 250,000 13 WWTP Master Plan In-house work in progress JR 17,18 5 50,000 50,000 50,000 150,000 14 Tallac Creek Sewer Crossing Exposed sewer. Coord w/ Sewer IB 17 or 18 143,000 11 200,000 200,000 400,000 15 Ski Run Wet Well Hatch Added to Large meter project FY JR 17 10 40,000 40,000 16 Primary 1 Rehab, new mechanism (2) PC1AB2 project - next step of re SC 17 300,000 3 400,000 400,000 17 AB2 Rehab and Hydraulic Improvements (2) PC1AB2 project SC 17 753,000 6 400,000 400,000 18 Plant Generator (2)
SC 18 or 19? 300,000 9 2,100,000 2,200,000 4,300,000 19 Breakpoint Modification Included in Generator project SC 18 or 19? 50,000 9 200,000 200,000 20 Wet Well Improvements, Coatings, Repairs
Baldwin, Beecher, Pioneer Vill
TBD 18 7 50,000 50,000 50,000 150,000 21 FM Bypass - Tahoe Keys High priority, Tahoe Keys FM by TBD 18 25,000 12 25,000 200,000 200,000 425,000 22 FM Bypass - Al Tahoe Coord w/ Caltrans re. conduit ac TBD 18 25,000 13 25,000 450,000 450,000 925,000 23 FM Bypass - Upper Truckee Possibly use old A line, conside TBD 18 25,000 14 25,000 250,000 250,000 525,000 24 Collection System Master Plan Update Coord w/ Pump Station assessm TC 18,19 50,000 50,000 100,000 25 Pump Station Assessment, Improvements (3)Big 5. UT, TK, AT, B, J. [Recover
TBD 19,20,21,22 50,000 15 250,000 1,000,000 1,750,000 1,500,000 1,000,000 1,000,000 6,500,000 26 Blower System Replacement New blowers to replace blowers TBD 19 600,000 600,000 1,200,000 27 DVR Roads Initial CIP project. Future inprove TBD 19 150,000 150,000 300,000 28 ICR Vault Improvements Possible implementation in 17 TBD 19 50,000 50,000 100,000 29 DVR Master Plan Update TBD 20 75,000 75,000 150,000 30 LPPS Tank Coating and Cathodic Protection Coat,CP #1, CP#2 TBD 20 200,000 200,000 31 LPPS Valve and Piping Improvements Surge valve, B line piping, flowme TBD 20 200,000 200,000 32 Lower Shop Vehicle Covered Parking Current coverage ok. Possible in TBD 20 250,000 250,000 500,000 33 Mixed Liquor Splitter Box; gates, weir, coatings TBD 20 180,000 180,000 34 Emergency PS Improvements, conc rehab TBD 20 120,000 120,000 35 WWTP Ballast Ponds TBD 21 1,479,000 1,479,000 36 Secondary Clarifiers Rehab (3) TBD 21 500,000 2,500,000 3,000,000 37 Filters 1,2 Rehab TBD 21 1,000,000 1,000,000 38 Harvey Place Emergency Storage Ponds (3) Consolidate 1 and 2 ? TBD 21,23 100,000 100,000 800,000 800,000 1,350,000 1,350,000 4,500,000 39 EQ Basins, Remove piping, concrete repair TBD 22 1,267,000 1,267,000 40 AB Splitter Box, concrete repair and coatings TBD 22 60,000 60,000 41 Lower, Fountain Shops Improvements (3) TBD 23 1,000,000 2,000,000 3,000,000 42 Plant electrical upgrades TBD 23,24 100,000 300,000 300,000 700,000 43 AB Influent Channel; wall, floor, cover, conduit Related to next phase of AB proj TBD 24 100,000 100,000 44 Centrifuge Replacement TBD 24 300,000 3,000,000 3,300,000 45 Replace Chem Tanks in Hypo and Bio Bldgs TBD 25 300,000 300,000 46 RAS Building Replacement (3) TBD 25,26 300,000 3,000,000 3,000,000 6,300,000 47 Snowshoe Phase 2 TBD26
1,000,000 1,000,000 2,000,000 48 Bijou Relief Sewer TBD 26 800,000 800,000 1,600,000 49 Filters 3,4 Rehab TBD 27 1,100,000 1,100,000 50 Bio Bldg Odor Control Anticipate strobic fan and asses TBD 27 50,000 50,000 51 AB3 Rehab TBD
27
100,000 750,000 750,000 1,600,000
(1)
SRF - Loans executed (2) SRF - Loans in progress SEWER TOTALS: 9,272,000 5,395,000 6,605,000 5,755,000 5,154,000 5,850,000 5,327,000 4,600,000 4,250,000 6,400,000 7,250,000 56,186,000 (3) SRF - Future loans
PROPOSED 17/18 CAPITAL IMPROVEMENT PROGRAM -- PRESENTED TO BOARD 2/2/17
SEWER ENGINEERING -- 10YR CIP
Const. 17-18 18-19 19-20 10-YR # PROJECT Year BUDGET BUDGET BUDGET TOTALS 1 District Facilities BMPs 17 to 27 20,000 20,000 20,000 200,000 2 Erosion Control Projects 17 to 27 30,000 30,000 30,000 300,000 3 Caltrans Projects 17,18,19 30,000 30,000 30,000 90,000 4 SCADA Upgrades 17 to 27 100,000 100,000 100,000 1,000,000 5 Sewer Replacement Projects
TBD
100,000 100,000 100,000 1,000,000 6 Plant Paving and Drainage Improvements
TBD
100,000 100,000 100,000 1,000,000 7 WWTP Piping - evaluation, protection, replacement
TBD
100,000 100,000 100,000 1,000,000 8 Sewer Crossings Condition Assessment, Improvement
TBD
100,000 100,000 100,000 1,000,000 9 Upper Truckee Marsh Adaptive Management 17,18,19 100,000 75,000 50,000 225,000 10 FLL Sewer Upgrade Projects 17,18,19 400,000 400,000 400,000 1,200,000 11 LPPS Power and Control Upgrades (1) 16,17 300,000 300,000 12 DVR Irrigation Improvements (1) 16,17 250,000 250,000 13 WWTP Master Plan 17,18 50,000 50,000 50,000 150,000 14 Tallac Creek Sewer Crossing 17 or 18 200,000 200,000 400,000 15 Ski Run Wet Well Hatch 17 40,000 40,000 16 Primary 1 Rehab, new mechanism (2) 17 400,000 400,000 17 AB2 Rehab and Hydraulic Improvements (2) 17 400,000 400,000 18 Plant Generator (2) 18 or 19? 2,100,000 2,200,000 4,300,000 19 Breakpoint Modification 18 or 19? 200,000 200,000 20 Wet Well Improvements, Coatings, Repairs 18 50,000 50,000 50,000 150,000 21 FM Bypass - Tahoe Keys 18 25,000 200,000 200,000 425,000 22 FM Bypass - Al Tahoe 18 25,000 450,000 450,000 925,000 23 FM Bypass - Upper Truckee 18 25,000 250,000 250,000 525,000 24 Collection System Master Plan Update 18,19 50,000 50,000 100,000 25 Pump Station Assessment, Improvements (3) 19,20,21,22 250,000 1,000,000 1,750,000 6,500,000 26 Blower System Replacement 19 600,000 600,000 1,200,000 27 DVR Roads 19 150,000 150,000 300,000 28 ICR Vault Improvements 19 50,000 50,000 100,000
24
PROPOSED 17/18 CAPITAL IMPROVEMENT PROGRAM -- PRESENTED TO BOARD 2/2/17
SEWER ENGINEERING -- 10YR CIP
Const. 17-18 18-19 19-20 10-YR # PROJECT Year BUDGET BUDGET BUDGET TOTALS 1 District Facilities BMPs 17 to 27 20,000 20,000 20,000 200,000 2 Erosion Control Projects 17 to 27 30,000 30,000 30,000 300,000 3 Caltrans Projects 17,18,19 30,000 30,000 30,000 90,000 4 SCADA Upgrades 17 to 27 100,000 100,000 100,000 1,000,000 5 Sewer Replacement Projects
TBD
100,000 100,000 100,000 1,000,000 6 Plant Paving and Drainage Improvements
TBD
100,000 100,000 100,000 1,000,000 7 WWTP Piping - evaluation, protection, replacement
TBD
100,000 100,000 100,000 1,000,000 8 Sewer Crossings Condition Assessment, Improvement
TBD
100,000 100,000 100,000 1,000,000 9 Upper Truckee Marsh Adaptive Management 17,18,19 100,000 75,000 50,000 225,000 10 FLL Sewer Upgrade Projects 17,18,19 400,000 400,000 400,000 1,200,000 11 LPPS Power and Control Upgrades (1) 16,17 300,000 300,000 12 DVR Irrigation Improvements (1) 16,17 250,000 250,000 13 WWTP Master Plan 17,18 50,000 50,000 50,000 150,000 14 Tallac Creek Sewer Crossing 17 or 18 200,000 200,000 400,000 15 Ski Run Wet Well Hatch 17 40,000 40,000 16 Primary 1 Rehab, new mechanism (2) 17 400,000 400,000 17 AB2 Rehab and Hydraulic Improvements (2) 17 400,000 400,000 18 Plant Generator (2) 18 or 19? 2,100,000 2,200,000 4,300,000 19 Breakpoint Modification 18 or 19? 200,000 200,000 20 Wet Well Improvements, Coatings, Repairs 18 50,000 50,000 50,000 150,000 21 FM Bypass - Tahoe Keys 18 25,000 200,000 200,000 425,000 22 FM Bypass - Al Tahoe 18 25,000 450,000 450,000 925,000 23 FM Bypass - Upper Truckee 18 25,000 250,000 250,000 525,000 24 Collection System Master Plan Update 18,19 50,000 50,000 100,000 25 Pump Station Assessment, Improvements (3) 19,20,21,22 250,000 1,000,000 1,750,000 6,500,000 26 Blower System Replacement 19 600,000 600,000 1,200,000 27 DVR Roads 19 150,000 150,000 300,000 28 ICR Vault Improvements 19 50,000 50,000 100,000
25
26
27
28
Water 2.44% Sewer 2.56% CPI 2.17% ENR 3.36%
29