a regular meeting of the san gabriel basin water … · roll call of board members moreno louie...

88
A REGULAR MEETING OF THE SAN GABRIEL BASIN WATER QUALITY AUTHORITY AT 1720 W. CAMERON AVENUE, SUITE 100 WEST COVINA, CALIFORNIA WEDNESDAY, APRIL 17, 2013 AT 12:00 P.M. AGENDA I. CALL TO ORDER AGUIÑAGA II. PLEDGE OF ALLEGIANCE III. ROLL CALL OF BOARD MEMBERS MORENO Louie Aguiñaga, Chairman (alt) Bob Kuhn, Vice-Chairman (alt) Jim Byerrum, Treasurer (alt) Bryan Urias, Secretary (alt) John Leung, Board Member (alt) Mike Whitehead, Board Member (alt) Luis Ayala, Board Member (alt) IV. ITEMS TOO LATE TO BE AGENDIZED - Recommended Action: AGUIÑAGA Approve motion determining need to take action on item(s) which arose subsequent to posting of the Agenda (ROLL CALL VOTE: Adoption of this recommendation requires a two-thirds vote of the Board or, if less than two-thirds of Board members are present, a unanimous vote) V. PUBLIC COMMENTS (On Agenda/Non-Agenda Items): AGUIÑAGA Anyone wishing to discuss items within the jurisdiction of the Water Quality Authority may do so now or during the time that the board takes the item up for discussion. Please complete the appropriate request card and submit it to the Secretary, prior to this item. A five-minute time limit on remarks is requested. VI. SPECIAL ELECTION RESULTS MANNING “Election for Alternate Member Representing the Cities With Pumping Rights” TAB 1 VII. WORKSHOP AGUIÑAGA “Draft Budget for Fiscal Year 2013/2014” [enc] VIII. PUBLIC HEARING AGUIÑAGA “Draft Budget for Fiscal Year 2013/2014”

Upload: hoangdung

Post on 02-Nov-2018

213 views

Category:

Documents


0 download

TRANSCRIPT

A REGULAR MEETING OF THE

SAN GABRIEL BASIN WATER QUALITY AUTHORITY AT

1720 W. CAMERON AVENUE, SUITE 100 WEST COVINA, CALIFORNIA

WEDNESDAY, APRIL 17, 2013 AT 12:00 P.M.

AGENDA

I. CALL TO ORDER AGUIÑAGA

II. PLEDGE OF ALLEGIANCE

III. ROLL CALL OF BOARD MEMBERS MORENO

Louie Aguiñaga, Chairman (alt) Bob Kuhn, Vice-Chairman (alt) Jim Byerrum, Treasurer (alt) Bryan Urias, Secretary (alt) John Leung, Board Member (alt) Mike Whitehead, Board Member (alt) Luis Ayala, Board Member (alt)

IV. ITEMS TOO LATE TO BE AGENDIZED - Recommended Action: AGUIÑAGA

Approve motion determining need to take action on item(s) which arose subsequent to posting of the Agenda (ROLL CALL VOTE: Adoption of this recommendation requires a two-thirds vote of the Board or, if less than two-thirds of Board members are present, a unanimous vote)

V. PUBLIC COMMENTS (On Agenda/Non-Agenda Items): AGUIÑAGA

Anyone wishing to discuss items within the jurisdiction of the Water Quality Authority may do so now or during the time that the board takes the item up for discussion. Please complete the appropriate request card and submit it to the Secretary, prior to this item. A five-minute time limit on remarks is requested.

VI. SPECIAL ELECTION RESULTS MANNING “Election for Alternate Member Representing the

Cities With Pumping Rights” TAB 1 VII. WORKSHOP AGUIÑAGA “Draft Budget for Fiscal Year 2013/2014” [enc] VIII. PUBLIC HEARING AGUIÑAGA “Draft Budget for Fiscal Year 2013/2014”

TAB 2 IX. CONSENT CALENDAR AGUIÑAGA

(Consent items may all be approved by single motion)

(a) Minutes for 3/18/13, 3/20/13 and 4/9/13 Board Meeting (b) Demands on Administrative Fund [enc] (c) Demands on Project Fund [enc]

X. COMMITTEE REPORTS AGUIÑAGA (These items may require action) TAB 3 (a) Administrative/Finance Committee Report [enc] TAB 4 1. Discussion/Action Regarding Audit Request for Proposal [enc] TAB 5 (a) Legislative/Public Information Committee Report [enc] XI. OTHER ACTION/INFORMATION ITEMS (These items may require action) None. XII. ENGINEER'S REPORT SCHOELLERMAN

(a) Project Updates:

1. Baldwin Park Operable Unit Status · Arrow/Lante Well (Subarea 1) Operational · Monrovia Wells Operational · SGVWC B6 Plant Operational · SGVWC B5 Plant Operational · CDWC Well No. 14 Operational · La Puente Valley County Water District Operational

2. El Monte Operable Unit · Eastern Shallow Zone Under Construction · Eastern Deep Zone Under Construction · GSWC Encinita Plant Operational · Western Shallow Zone Operational

3. South El Monte Operable Unit · Whitmore St. Ground Water Remediation Operational

Treatment Facility · City of M.P. Well No. 5 VOC Treatment Operational

Facility · City of M.P. Well No. 12 VOC Treatment Operational

Facility · City of M.P. Well No. 15 Operational · City of M.P. Well Nos. 1, 3, 10 VOC Treatment Operational

Facility · GSWC Wells SG-1 & SG-2 Operational · SGVWC Plant No. 8 Operational

4. Puente Valley Operable Unit · Shallow Zone Feasibility Study · Deep Zone Feasibility Study

5. Area 3 Operable Unit · City of Alhambra Phase 1 Operational

· City of Alhambra Phase 2 Operational

XIII. ATTORNEY'S REPORT KIDMAN XIV. EXECUTIVE DIRECTOR'S REPORT MANNING XV. FUTURE AGENDA ITEMS AGUIÑAGA TAB 6 XVI. INFORMATION ITEMS [enc] AGUIÑAGA

(a) WQA Calendar (b) Letter from SGVMWD re: Support for SB 429 (Hernandez)

XVII. FUTURE BOARD/COMMITTEE MEETINGS AGUIÑAGA

(a) The next Administrative/Finance Committee meeting will be held on Tuesday, May 14, 2013 at 12:00 P.M. at WQA

(b) The next Engineering Committee meeting will be held on Tuesday, May 14, 2013 at 1:00 P.M. at WQA

(c) The next Legislative/Public Information Committee meeting will be held on Wednesday, May 15, 2013 at 10:00 A.M.

(d) The next WQA Board Meeting will be held on Thursday, May 23, 2013 at 12:00 P.M. XVIII. BOARD MEMBERS' COMMENTS/REPORTS AGUIÑAGA XIX. CLOSED SESSION AGUIÑAGA (a) CONFERENCE WITH LEGAL COUNSEL – EXISTING LITIGATION Existing Litigation Pursuant to Subdivision (a) of Government Code §54956.9:

- CV 02-4565 ABC (RCX) – [South El Monte] XX. ADJOURNMENT AGUIÑAGA Pursuant to Government Code section 54957.5, non-exempt public records that relate to open session agenda items and are distributed to a majority of the Board less than seventy-two (72) hours prior to the meeting will be available for public inspection in the lobby of the Authority’s business office located at 1720 W. Cameron Ave., Suite 100, West Covina, CA 91790, during regular business hours. When practical, these public records will also be made available on the Authority’s internet web site, accessible at www.wqa.com .

DRAFT

A SPECIAL JOINT MEETING OF THE

SAN GABRIEL BASIN WATER QUALITY AUTHORITY UPPER SAN GABRIEL VALLEY MUNICIPAL WATER DISTRICT

THREE VALLEYS MUNICIPAL WATER DISTRICT SAN GABRIEL VALLEY MUNICIPAL WATER DISTRICT

602 E. HUNTINGTON DRIVE, SUITE B MONROVIA, CALIFORNIA 91016

MARCH 18, 2013 at 10:00 A.M.

CALL TO ORDER

The Chairman called the meeting to order and reviewed the actions anticipated on the agenda for the meeting.

ROLL CALL OF BOARD MEMBERS

Louie Aguiñaga, Bob Kuhn, Jim Byerrum, Bryan Urias, Mike Whitehead, John Leung, and Luis Ayala

BOARD MEMBERS ABSENT

None

STAFF MEMBERS PRESENT Ken Manning, Executive Director, Randy Schoellerman, Assistant Executive Director/Senior Engineer; Stephanie Moreno, Admin/IS Assistant; Dan Colby, Project Resource Manager; Mary Saenz, Director of Finance; Eddy Beltran, Legal Counsel; Art Kidman, Legal Counsel

UPPER SAN GABRIEL VALLEY MWD MEMBERS PRESENT

Ed Chavez, Anthony Fellow, Charles Trevino, Michael Touhey, and Bryan Urias

THREE VALLEYS MWD MEMBERS PRESENT

Bob Kuhn, David De Jesus, Brian Bowcock, Joseph Ruzicka, Carlos Goytia, Fred Lantz, and Dan Horan

SAN GABRIEL VALLEY MWD MEMBERS PRESENT

John Leung, Thomas Wong and Thomas Love

MEMBERS OF THE PUBLIC PRESENT

Manual Gouveia, Darin Kasamoto, Rick Hansen, David Michalko, Dan Arrihi, Richard Rich, Chet Anderson, Garry Hoffer, John Robinson, Barbara Carrera, Lynda Noriega, Ben Lewis, Tony Zampiello, Steve Patton, Dave DePinto, Marina Lake, Steve Kennedy, Ted Carrera, Szu-Pei Lu, Tony Lima, Chris Lancaster, Vickere Murphy, Kirk Howie, Darin Paulson, Greg Nordbak, Shane Chapman, Steven O’Neill, Elena Layugan, Christy Hawkins, Ruben Gallegos

PUBLIC COMMENT

None

PRESENTATION OF WQA WATER DROP AWARD

Mr. Manning presented Greg Nordbak with the Water Drop Award for his outstanding contributions to the Groundwater Activities in the San Gabriel Basin.

Mr. Nordbak thanked the Board for the award.

WORKSHOP

“San Gabriel Basin Water Quality Authority Activities in the San Gabriel Basin”

Mr. Manning gave a presentation of the cleanup efforts in the San Gabriel Basin. He reviewed the various projects within the basin and discussed the funding sources for the projects and the funding gap that the agency is dealing with. He also reported on the Federal and State legislative priorities for the WQA for the coming year.

REPORT FROM UPPER DISTRICT

Mr. Chapman gave a brief presentation on the Upper District and their current activities. He indicated that the district was focusing on a long term relationship within the Basin. He also reported on their current efforts to implement projects established within the long-term plans that have been developed.

REPORT FROM THREE VALLEYS MWD

Mr. Hansen gave a brief report on the history of the Three Valleys MWD and its boundaries. He also reported on both current and planned water resources.

REPORT FROM SAN GABRIEL VALLEY MWD

Mr. Kasamoto gave a brief report on his district and their water delivery system. He noted that they were currently working on a new strategic plan for 2013.

REPORT FROM MAIN SAN GABRIEL BASIN WATERMASTER

Mr. Zampiello gave a brief report on the history of the Watermaster and the role that they play in the Basin. He discussed some of the water supply challenges and the need for more local reliability.

BOARD MEMBERS’ COMMENTS/ REPORTS

Mr. De Jesus suggested that the general managers of the five districts should meet on a regular basis to discuss their activities within the Basin. Mr. Ruzicka suggested that this type of meeting should be held on an annual basis and to discuss further ways for all parties to work together. Mr. Trevino concurred with the previous comments and encouraged all to create a comprehensive legislative approach so we are speaking with a united voice. Mr. Love concurred with the need for collaboration on legislative issues. Mr. Leung commented that all agencies should work together on public outreach and suggested putting together some committees to start those efforts. Mr. Bowcock commented that this kind of meeting is very helpful and would like to see these same kinds of presentations made to legislative staff as well.

Mr. Kuhn suggested that some kind of workshop be put together to discuss the Water Bond so that all parties within the Basin send the same message when talking to legislators. Mr. Aguiñaga commented that he learned a lot from this meeting and encouraged the general managers to meet on a quarterly basis. Mr. Horan concurred with the comments made and emphasized that collaboration with all the parties was important. Ms. Murphy, representing Senator Liu’s office, commented that they have an advisory group called the Green 21 Program and encouraged participation from all of the parties within the Basin.

ADJOURNMENT The Chairman asked if there were any other items of business to come before the Board. There being none, the special joint meeting was adjourned.

_____________________________ ____________________________ Louie Aguiñaga, Chairman Bryan Urias, Secretary

DRAFT

A REGULAR MEETING OF THE

SAN GABRIEL BASIN WATER QUALITY AUTHORITY MARCH 20, 2013 at 12:00 A.M.

CALL TO ORDER

The Chairman called the regular meeting of the San Gabriel Basin Water Quality Authority to order and reviewed the actions anticipated on the agenda for the meeting.

ROLL CALL OF BOARD MEMBERS

Louie Aguiñaga, Gary Hofer (alternate), Mike Whitehead, John Leung, Bryan Urias

BOARD MEMBERS ABSENT

Jim Byerrum and John Leung

STAFF MEMBERS PRESENT Ken Manning, Executive Director, Randy Schoellerman, Assistant Executive Director/Senior Engineer; Stephanie Moreno, Admin/IS Assistant; Dan Colby, Project Resource Manager; Mary Saenz, Director of Finance; Michelle Sanchez, Admin/Accounting Assistant; Eddy Beltran, Legal Counsel

MEMBERS OF THE PUBLIC PRESENT

Bill Snyder, NDE; Dan Horan, Three Valleys MWD; Mariana Lake, Valley County Water District; Lenet Pacheco, Valley County Water District

ITEMS TOO LATE TO BE AGENDIZED

None.

PUBLIC COMMENT

Ms. Lake commended Mr. Manning on his presentation that he made at the joint board meeting held on March 18, 2013.

CONSENT CALENDAR

Mr. Kuhn moved to approve the consent calendar as presented. Mr. Ayala seconded the motion and it was approved with the following abstention: Mr. Whitehead abstained from Project Demand Nos. 3632 and 2303

COMMITTEE REPORTS

Administrative/Finance Committee Report

Mr. Manning reported that the minutes for the meeting held on March 12, 2013 were enclosed for review.

Discussion/Action Regarding Board of Director’s Cost of Living Adjustment (“COLA”) for Fiscal Year 2013/2014

Mr. Manning reported that the Board established a policy regarding the Board Member compensation and that it shall automatically be increased annually by the lesser of the January CPI or 5%. He noted that the CPI for January 2013 was 2.0% and the Board Member compensation shall be increased from $148.24 to $151.20 effective July 1, 2013 unless the Board specifically takes action to decline the increase.

Mr. Kuhn commented that the Board should consider changing the policy so that it would not be an automatic increase every year unless action was taken. Mr. Whitehead commented that the timing may not be appropriate for a compensation increase. Mr. Kuhn moved to decline the cost of living adjustment to the Board Members’ compensation for fiscal year 2013-2014. Mr. Whitehead seconded the motion and it was unanimously approved.

Discussion/Action Regarding Investment Policy

Mr. Manning Reported that staff conducted a survey of 13 local water districts regarding their investment portfolios. He indicated that staff reviewed the survey with the Administrative/Finance Committee. He noted that the committee discussed the importance of safety and liquidity over yield. After some discussion, Mr. Kuhn moved to not make any changes to the WQA investments at this time. Mr. Urias seconded the motion and it was unanimously approved.

Discussion/Action Regarding Annual Membership to the SGVEP

Mr. Manning reported that the WQA’s annual membership with the San Gabriel Valley Economic Partnership was up for renewal. He commented that the membership has been beneficial in putting the WQA’s issues out in front of the community. He noted that the WQA holds a Leader Level Membership with the annual renewal of $20,000. Mr. Aguiñaga moved to approve the annual renewal for the San Gabriel Valley Economic Partnership in the amount of $20,000. Mr. Whitehead seconded the motion and it was unanimously approved.

Engineering Committee Report

Mr. Manning reported that the minutes for the meeting held on March 12, 2013 were enclosed for review.

Discussion/Action Regarding Draft 404 Report for March 2013

Mr. Manning reported that Chapter 404, Statutes of 2007, added section 711, which requires the WQA to provide a status report semi-annually to the State Water Resources Control Board and the Los Angeles Regional Water Quality Control Board. He indicated that this report is due March 30, 2013 and reflects the activities through December 31, 2012. Mr. Urias moved to approve the 404 Report for March 2013. Mr. Kuhn seconded the motion and it was unanimously approved.

Legislative/Public Information Committee Report

Mr. Manning reported that the minutes for the meeting held on March 6, 2013 were enclosed for review.

OTHER ACTION/INFORMATION ITEMS

Adoption of Resolution 13-001

Ms. Saenz reported that Citizens Business Bank (CBB) has made some changes to their online banking to increase the security for their customers. She indicated that one of the changes was that CBB is requiring a resolution specifically authorizing each of the WQA officers to enter into Treasury Management Agreements. Mr. Kuhn Moved to adopt Resolution 13-001, A resolution of the San Gabriel Basin Water Quality Authority Authorizing Board Officers to Enter into Treasury Management Agreements with CBB. Mr. Ayala seconded the motion and it was unanimously approved.

Discussion/Action Regarding Meeting Schedule for May 2013

Mr. Manning reported that the ACWA Spring Conference will be held on May 7 – 10, 2013 in Sacramento. He noted that those dates would conflict with our normal meeting schedule. After some discussion, the Board decided to move the Board Meeting to May 23, 2013 at 12pm and to move the Legislative/Public Information Committee to May 15, 2013 at 12pm.

ENGINEER’S REPORT

Mr. Schoellerman reported that the construction of the eastside El Monte Operable Unit deep zone extraction wells had begun in Rosemead and that staff was monitoring the activities.

ATTORNEY’S COMMENTS

Mr. Beltran reported that there was no need to hold a closed session.

EXECUTIVE DIRECTOR’S REPORT

Mr. Manning reported that the first hearing on SB 429 (Hernandez) was scheduled for April 3, 2013, the hearing for AB 1043 was scheduled for April 16th or 30th. He noted that he would be participating in the WELL conference on March 22nd.

FUTURE AGENDA ITEMS

None.

FUTURE BOARD AND COMMITTEE MEETINGS

The next Administrative/Finance Committee meeting was scheduled for Tuesday, April 9, 2013 at 11:00 A.M. A Budget Workshop was scheduled for Tuesday, April 9, 2013 at 12:00 P.M. The next Engineering Committee meeting was scheduled for Tuesday, April 9, 2013 at 1:00 P.M. The next Legislative/Public Information has been scheduled for Wednesday, April 10, 2013 at 12:00 P.M.

The next WQA Board meeting was scheduled for Wednesday, April 17, 2013 at 12:00 P.M.

BOARD MEMBERS’ COMMENTS/ REPORTS

Many members of the Board commended Mr. Manning on his presentation at the joint board meeting. Mr. Kuhn requested that staff contact Jack Gualco to put together a list of bills that would be looking for support so that Board members can take that information back to their respective Boards to gather support.

CLOSED SESSION A closed session was not held

ADJOURNMENT The Chairman asked if there were any other items of business to come before the Board. There being none, the Board meeting was adjourned to April 9, 2013 at 12:00 P.M.

_____________________________ ____________________________ Louie Aguiñaga, Chairman Bryan Urias, Secretary

DRAFT

A WORKSHOP OF THE

SAN GABRIEL BASIN WATER QUALITY AUTHORITY APRIL 9, 2013 at 12:00 P.M.

CALL TO ORDER

The Chairman called the regular meeting of the San Gabriel Basin Water Quality Authority to order and reviewed the actions anticipated on the agenda for the meeting.

ROLL CALL OF BOARD MEMBERS

Louie Aguiñaga, Bob Kuhn, Jim Byerrum, Bryan Urias, John Leung, and Luis Ayala

BOARD MEMBERS ABSENT

Mike Whitehead

STAFF MEMBERS PRESENT Ken Manning, Executive Director, Randy Schoellerman, Assistant Executive Director/Senior Engineer; Stephanie Moreno, Admin/IS Assistant; Dan Colby, Project Resource Manager; Mary Saenz, Director of Finance; Michelle Sanchez, Admin/Accounting Assistant

MEMBERS OF THE PUBLIC PRESENT

Lenet Pacheco, Valley County Water District; Mariana Lake, Valley County Water District; Dan Arrighi, San Gabriel Valley Water Company; Lynda Noriega, Valley County Water District; Dave Michalko; Valencia Heights Water Company; Ben Lewis, Golden State Water Company; Ken Woods, Valley County Water District; Chet Anderson, Azusa Light and Water; Gabriel Monares, The Monares Group

ITEMS TOO LATE TO BE AGENDIZED

None.

WORKSHOP

Draft Budget for Fiscal Year 2013/2014

Mr. Manning gave a brief introduction of the draft budget for 2013/2014. He noted that the budget that staff was recommending did not have an increase in the assessment but encouraged the Board to consider other options for the future. Ms. Saenz gave a presentation on the draft budget for fiscal year 2013/2014. She reviewed some of the key elements and noted that it reflected the same assessment of $7.25/AF as in the previous 10 years. She also noted that the draft budget included some additional items such as the database mapping activities, co-sponsorship of annual groundwater forum, and the implementation of paperless agendas for Board meetings and committee meetings. She also reported that the BPOU, PVOU and EMOU PRPs partially reimburse WQA’s internal costs, including funding acquisition and community relations;

and the SEMOU “side door” funds were used for SEMOU internal project costs for staffing, funding acquisition, legal and community relations. Mr. Goulart expressed some concerns regarding the project costs allocations in the BPOU and the fact that they have gone up from 11.5% to 16.3%. Mr. Kuhn commented that he wouldn’t have an issue raising the assessment to where it needed to be to cover the funding gap if it were done gradually increasing a percentage of it over time. Mr. Ayala asked if the agency was living within its means. Mr. Manning assured Mr. Ayala that WQA was indeed living within its means. Mr. Goulart expressed more concerns with the costs associated with BPOU and indicated that they are optimistic about the issues presented and wanted to work through these issues with staff. Mr. Michalko asked if WQA had a policy for reserves. Mr. Manning responded by saying that WQA does not have a policy because the WQA is a “temporary” agency but if the life of the WQA is extended that may be something for the Board to consider.

PUBLIC COMMENT

None.

ADJOURNMENT The Chairman asked if there were any other items of business to come before the Board. There being none, the Board meeting was adjourned to April 17, 2013 at 12:00 P.M.

_____________________________ ____________________________ Louie Aguiñaga, Chairman Bryan Urias, Secretary

Administrative Finance Committee April 9, 2013 Agenda Submittal - Draft Budget FY 13-14 Page 2 of 2

AGENDA SUBMITTAL

To: WQA Board Members

From: Kenneth R. Manning, Executive Director

Date: April 17, 2013

Subject: Budget Workshop – v2 Draft Budget for FY 13-14

Discussion The budget for FY 13-14 involves the participation of several interested parties – the WQA Board of Directors, the Water Producers, the Cooperating Respondents (CRs), the Water Rights Holders and the public. As stated in previous staff reports, one of the notable changes in this budget from the previous year is the assumption that the BPOU CRs will reimburse WQA for 25% of the costs related to The Monares Group. Last year the CRs did not contribute to these costs which are related to obtaining federal and state funding. However, staff believes that 25% would be an appropriate level of reimbursement given WQA’s current effort to secure direct access energy legislation to benefit the CRs. Version v2 of the draft budget was presented at the Budget Workshop/Special Board Meeting held on April 9, 2013. No changes have since been made to the v2 draft budget; therefore today’s budget workshop will be a second presentation of the v2 Draft Budget. Any comments received regarding the draft will be addressed and discussed at the May 14 Administrative / Finance Committee Meeting. If changes are made, a third version of the budget will be presented to the Committee. Recommendations / Proposed Actions Staff requests that the Board approve the draft budget, subject to any revisions, to be resubmitted to the May 14, 2013 Administrative / Finance Committee meeting. Attachments · FY 13-14 Draft Budget v2, dated 4/9/2013

Page 1

SAN GABRIEL BASIN WATER QUALITY AUTHORITYBUDGET SUMMARY

FISCAL YEAR ENDING JUNE 30, 2014

DRAFT - v2 v2: 4/9/2013

Other Baldwin Park El Monte Area So. El Monte Puente Valley Area Three Total ProjectLINE ITEMS Projects Operable Unit Operable Unit Operable Unit Operable Unit Operable Unit Administration Budget

(4 Projects) (9 Projects) (6 Projects) (8 Projects) (3 Projects) (1 Project)CAPITAL COSTS $36,338 $7,840,822 $7,660,650 $3,427,289 $10,307,953 $25,838 $0 $29,298,890WQA Salaries 0 0 45,900 2,000 22,100 0 70,000WQA Benefits 0 0 15,150 660 7,320 0 0 23,130WQA Overhead 0 0 23,000 1,000 11,100 0 0 35,100Project Planning & Design 0 0 0 0 0 0 0 Design 0 0 0 0 0 0 0 0 Legal/Mediation 0 0 0 0 0 0 0 0 Government Relations 25,288 323,432 71,864 107,296 36,032 23,288 0 587,200 Community Relations 11,050 24,650 16,150 22,100 8,500 2,550 0 85,000 Postage/Supplies/Other 0 1,500 5,000 1,500 0 0 0 8,000Project Construction 0 794,572 0 1,720,646 0 0 2,515,218 Contractors/Grants 0 6,696,668 7,483,586 1,572,087 10,222,901 0 0 25,975,242 Site Acquisition 0 0 0 0 0 0 0 0

OPERATING EXPENSES $885,600 $14,839,172 $1,895,347 $3,124,610 $335,000 $1,098,238 $1,097,601 $23,275,568WQA Salaries 26,000 106,000 1,000 103,300 0 9,800 393,900 640,000WQA Benefits 8,600 34,935 330 34,050 0 3,200 139,955 221,070WQA Overhead 13,000 53,050 500 51,700 0 4,900 563,746 686,896Project Services & Supplies 0 0 0 0 0 0 0 Subcontractors 0 0 0 0 0 0 0 0 Consultants 0 5,000 0 8,000 0 0 0 13,000 Legal 0 15,000 0 18,000 0 0 0 33,000 Utilities 0 0 0 21,000 0 0 0 21,000 Carbon & Supplies 0 0 0 0 0 0 0 0 Equipment 0 0 0 0 0 0 0 0 Other (See attached pages) 0 0 0 0 0 0 0 0

838,000 14,625,187 1,893,517 2,888,560 335,000 1,080,338 21,660,6020 0 0 0 0 0 0

TOTAL CAPITAL & OPERATING $921,938 $22,679,994 $9,555,997 $6,551,899 $10,642,953 $1,124,076 $1,097,601 $52,574,458

REVENUES $921,938 $22,679,994 $9,555,997 $6,551,899 $10,642,953 $1,124,076 $1,097,601 $52,574,458Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 0 1,850,523 1,133,501 800,000 647,400 0 0 4,431,424Title XVI (XVI) 0 0 244,588 0 0 0 0 244,588Potentially Responsible Parties (PRP) 0.00 17,292,012 7,206,187 218,500 7,464,007 0 0 32,180,706Water Producers (PROD) 838,000 0 128,027 0 0 1,080,338 0 2,046,365State - SWRCB / Prop 84 0 3,343,477 750,000 1,882,293 2,500,000 0 0 8,475,770

SEMOU Cooperative Agreement 0 0 0 1,984,500 0 0 0 1,984,500SEMOU Settlement Funding 0 0 0 1,635,496 0 0 1,635,496Interest income 0 0 0 0 0 0 40,000 40,000Other Income 0 0 0 0 0 0 0 0WQA Assessment 83,938 193,982 93,694 31,110 31,546 43,738 1,057,601.00 1,535,609

CONTINGENCY RESERVE (Administration & Capital)Reserve balance from FY2011-12 1,019,090 Projected increase (decrease) FY2012-13 (236,290) Projected reserve balance for FY2012-13 782,800 Less Amount of Contingency Reserve carried to FY2013-14 680,000Balance of Reserve for FY 2013-14 after Contingency Reserve carry over, available to be used to decrease FY2013-14 assessment needs 102,800

WQA ASSESSMENT SUMMARYWQA Assessment 1,535,609 Less: Useage of Assessments for Discharge Project Decrease to FY2013-14 assessment (102,800)

WQA ASSESSMENT FOR FY2013-14 1,432,809

WQA ASSESSMENT PER ACRE FOOT 7.25

Treatment and Remediation Costs/Administrative Costs/Grants

Page 2

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $31,189 $42,441 $30,960 $36,338WQA Salaries 5,500WQA Benefits 1,815WQA Overhead 2,750Project Planning & Design Design Legal/Mediation Government Relations 21,114 22,176 23,909 25,288 Community Relations 10,075 10,200 7,050 11,050 Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $10,020 $18,300 $5,677 $29,300WQA Salaries 5,475 10,000 5,677 16,000WQA Benefits 1,807 3,300 5,300WQA Overhead 2,738 5,000 8,000Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other ( Escrow Fees)

TOTAL CAPITAL & OPERATING $41,209 $60,741 $36,637 $65,638

REVENUES $41,209 $60,741 $36,637 $65,638Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 41,209 60,741 36,637 65,638

Treatment and Remediation Costs/Administrative Costs/Grants

OTHER - GENERAL

(See Annotation No. 1 Page 41)

Page 3

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 0 0 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other ( Escrow Fees)

TOTAL CAPITAL & OPERATING $0 $0 $0 $0

REVENUES $0 $0 $0 $0Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

CITY OF MONROVIA - PERCHLORATE AND NITRATE TREATMENT

(See Annotation No. 2 Page 42)

Page 4

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 0 0 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other ( Escrow Fees)

TOTAL CAPITAL & OPERATING $0 $0 $0 $0

REVENUES $0 $0 $0 $0Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

CITY OF ARCADIA - ST. JOSEPH WELL TREATMENT

(See Annotation No. 2 Page 42)

Page 5

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $189,889 $763,000 $0 $763,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other ( Escrow Fees)

139,197 763,000 763,00050,692

TOTAL CAPITAL & OPERATING $189,889 $763,000 $0 $763,000

REVENUES $189,889 $763,000 $0 $763,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 50,692Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 139,197 763,000 0 763,000State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

GOLDEN STATE WATER COMPANY - HIGHWAY WELL TREATMENT

(See Annotation No. 2 Page 42)

Page 6

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $53,500 $75,000 $97,800 $75,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

53,500 75,000 97,800 75,000

TOTAL CAPITAL & OPERATING $53,500 $75,000 $97,800 $75,000

REVENUES $53,500 $75,000 $97,800 $75,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 0Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 53,500 75,000 97,800 75,000State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

SGVWC PLANT 11

(See Annotation No. 2 Page 42)

Page 7

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $3,512 $18,300 $9,150 $18,300WQA Salaries 1,919 10,000 5,000 10,000WQA Benefits 633 3,300 1,650 3,300WQA Overhead 960 5,000 2,500 5,000Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

TOTAL CAPITAL & OPERATING $3,512 $18,300 $9,150 $18,300

REVENUES $3,512 $18,300 $9,150 $18,300Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 0Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 3,512 18,300 9,150 18,300

Treatment and Remediation Costs/Administrative Costs/Grants

WHITTIER NARROWS OPERABLE UNIT

(See Annotation No. 2 Page 43)

Page 8

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $321,016 $306,714 $350,568 $349,582WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations 295,598 282,264 334,718 323,432 Community Relations 25,418 22,950 15,850 24,650 Postage/Supplies/Other 1,500 1,500Project Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $874,108 $147,250 $967,809 $808,600WQA Salaries 60,357 75,000 75,000 96,500WQA Benefits 19,918 24,750 24,750 31,800WQA Overhead 30,178 37,500 37,500 48,300Project Services & Supplies 1,316 Subcontractors 8,064 Consultants 5,808 5,000 5,000 Legal 4,423 8,000 15,000 Utilities 5,000 Carbon & Supplies Equipment Other ( Escrow Fees)

744,044 822,559 612,000

TOTAL CAPITAL & OPERATING $1,195,124 $453,964 $1,318,377 $1,158,182

REVENUES $1,195,124 $453,964 $1,318,377 $1,158,182Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 958,117 262,228 1,126,570 964,200Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 237,007 191,736 191,807 193,982

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - GENERAL

(See Annotation No. 1 Page 41)

Page 9

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $19,008 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 19,008 Site Acquisition

OPERATING EXPENSES $1,382,126 $1,392,359 $1,443,051 $1,741,781WQA Salaries 1,000 1,000WQA Benefits 330 330WQA Overhead 500 500Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

1,382,126 1,390,529 1,443,051 1,739,951

TOTAL CAPITAL & OPERATING $1,401,134 $1,392,359 $1,443,051 $1,741,781

REVENUES $1,401,134 $1,392,359 $1,443,051 $1,741,781Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 0Title XVI (XVI) 0Potentially Responsible Parties (PRP) 1,401,134 1,392,359 1,443,051 1,741,781Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - LPVCWD

(See Annotation No. 3 Page 43)

Page 10

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $2,240,000 $1,684,968 $2,240,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 2,240,000 1,684,969 2,240,000 Site Acquisition/97-005 Permit

OPERATING EXPENSES $4,590,388 $3,414,644 $3,976,499 $2,802,909WQA Salaries 1,177 1,500 1,000 1,500WQA Benefits 388 495 330 495WQA Overhead 588 750 500 750Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

4,588,235 3,411,899 3,974,669 2,800,164

TOTAL CAPITAL & OPERATING $4,590,388 $5,654,644 $5,661,467 $5,042,909

REVENUES $4,590,388 $5,654,644 $5,661,467 $5,042,909Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 1,000,000 1,000,000Title XVI (XVI)Potentially Responsible Parties (PRP) 4,590,388 3,414,644 5,661,467 2,802,909Water Producers (PROD)State - SWRCB/Prop 84 1,240,000 1,240,000

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - SGVWC PLANT B6

(See Annotation No. 4 Page 43)

Page 11

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $86,634 $0 $0 $794,572WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction 794,572 Contractors/Project Grants 86,634 Site Acquisition/97-005 Permit

OPERATING EXPENSES $1,995,509 $2,951,770 $2,357,369 $1,070,471WQA Salaries 1,000 1,000WQA Benefits 330 330WQA Overhead 500 500Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

1,995,509 2,949,940 2,357,369 1,068,641

TOTAL CAPITAL & OPERATING $2,082,143 $2,951,770 $2,357,369 $1,865,043

REVENUES $1,995,509 $2,951,770 $2,357,369 $1,865,043Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 1,995,509 2,951,770 2,357,369 1,865,043Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - CDWC 14 WELL AND NEW

TREATMENT WELL (See Annotation No. 5 Page 44)

Page 12

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $1,112,500 $1,112,500 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 1,112,500 1,112,500 Site Acquisition/97-005 Permit

OPERATING EXPENSES $2,085,609 $2,881,490 $3,806,201 $3,001,055WQA Salaries 194 1,000 1,000WQA Benefits 64 330 330WQA Overhead 97 500 500Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

2,085,254 2,879,660 3,806,201 2,999,225

TOTAL CAPITAL & OPERATING $2,085,609 $3,993,990 $4,918,701 $3,001,055

REVENUES $2,085,609 $3,993,990 $4,918,701 $3,001,055Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 2,085,609 3,993,990 4,918,701 3,001,055Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - SGVWC PLANT B5

(See Annotation No. 6 Page 44)

Page 13

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $4,738 $0 $67,000 $2,167,668WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 4,738 0 67,000 2,167,668 Site Acquisition

OPERATING EXPENSES $6,359,936 $5,127,154 $6,317,698 $5,097,804WQA Salaries 2,572 1,500 4,380 5,000WQA Benefits 849 495 1,445 1,650WQA Overhead 1,286 750 2,190 2,500Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

6,355,229 5,124,409 6,309,682 5,088,654

TOTAL CAPITAL & OPERATING $6,364,674 $5,127,154 $6,384,698 $7,265,472

REVENUES $6,364,674 $5,127,154 $6,384,698 $7,265,472Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 6,364,674 4,462,154 6,384,698 6,600,472Water Producers (PROD)State - SWRCB/Prop 84 665,000 665,000

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - VCWD SUB-AREA 1

(See Annotation No. 7 Page 44)

Page 14

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $337,013 $264,040 $344,391 $316,552WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

337,013 264,040 344,391 316,552

TOTAL CAPITAL & OPERATING $337,013 $264,040 $344,391 $316,552

REVENUES $337,013 $264,040 $344,391 $316,552Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 337,013 264,040 344,391 316,552Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - SWS PLANTS

(See Annotation No. 8 Page 44)

Page 15

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $2,000,000 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design 2,000,000 Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $0 $2,000,000 $0 $0

REVENUES $0 $2,000,000 $0 $0Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 200,000Title XVI (XVI)Potentially Responsible Parties (PRP) 0Water Producers (PROD) 1,800,000 0State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - REGIONAL GROUNDWATER RECOVERY

PROJECT (See Annotation No. 9 Page 45)

Page 16

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $67,475 $2,289,000 $0 $2,289,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction 67,475 Contractors/Project Grants 2,289,000 2,289,000 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $67,475 $2,289,000 $0 $2,289,000

REVENUES $67,475 $2,289,000 $0 $2,289,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 43,859 892,710 0 850,523Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 23,616 0State - SWRCB/Prop 84 1,396,290 1,438,477

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - COVINA IRRIGATING COMPANY

BALDWIN WELLS PUMPING PLANT (See Annotation No. 10 Page 45)

Page 17

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $0 $0 $0 $0

REVENUES $0 $0 $0 $0Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 0 0State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

BALDWIN PARK AREA OPERABLE UNIT - VCWD NIXON WELLS TREATMENT

(See Annotation No. 11 Page 45)

Page 18

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $126,320 $127,828 $150,022 $149,614WQA Salaries 20,152 20,000 34,548 30,900WQA Benefits 6,650 6,600 11,401 10,200WQA Overhead 10,076 10,000 17,274 15,500Project Planning & Design Design Legal/Mediation 7,994 8,000 Government Relations 63,342 62,928 71,729 71,864 Community Relations 15,712 15,300 10,570 16,150 Postage/Supplies/Other 2,394 5,000 4,500 5,000Project Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $126,320 $127,828 $150,022 $149,614

REVENUES $126,320 $127,828 $150,022 $149,614Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 50,187 86,430 113,493 85,200Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 76,133 41,398 36,529 64,414

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT - GENERAL

(See Annotation No. 1 Page 41)

Page 19

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS 0 0 0 0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

162,324 185,000 0 185,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

162,324 185,000 185,000

TOTAL CAPITAL & OPERATING 162,324 185,000 0 185,000

REVENUES 162,324 185,000 0 185,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 65,000 0Title XVI (XVI)Potentially Responsible Parties (PRP) 97,324 185,000 0 185,000Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT- GSWC ENCINITA

(See Annotation No. 12 Page 45)

Page 20

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $3,307,734 $1,762,051 $445,889 $0WQA Salaries 4,110 10,000 3,594WQA Benefits 1,356 3,300 1,186WQA Overhead 2,055 5,000 1,797Project Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 3,300,213 1,743,751 439,312 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $1,443,463WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

1,443,463

TOTAL CAPITAL & OPERATING $3,307,734 $1,762,051 $445,889 $1,443,463

REVENUES $3,307,734 $1,762,051 $445,889 $1,443,463Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 150,000 150,000Title XVI (XVI) 824,491 372,425 45,476Potentially Responsible Parties (PRP) 2,475,722 1,221,326 243,836 1,443,463Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 7,521 18,300 6,577 0

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT - WESTSIDE SHALLOW REMEDY

(See Annotation No. 13 Page 46)

Page 21

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $170,892 $3,768,458 $4,844 $3,761,036WQA Salaries 14,740 15,000 2,647 15,000WQA Benefits 4,864 4,950 874 4,950WQA Overhead 7,371 7,500 1,324 7,500Project Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 143,917 3,741,008 3,733,586 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $170,892 $3,768,458 $4,844 $3,761,036

REVENUES $170,892 $3,768,458 $4,844 $3,761,036Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 25,042 650,936 0 271,216Title XVI (XVI) 35,979 790,913 0 244,588Potentially Responsible Parties (PRP) 82,896 2,312,884 0 3,217,782Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 26,975 13,725 4,844 27,450

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT - ESPSD

EASTSIDE SHALLOW REMEDY (See Annotation No. 14 Page 46)

Page 22

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $173,368 $2,984,413 $0 $3,000,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 173,368 2,984,413 3,000,000 Site Acquisition

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

TOTAL CAPITAL & OPERATING $173,368 $2,984,413 $0 $3,000,000

REVENUES $173,368 $2,984,413 $0 $3,000,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 112,689 771,804 0 725,258Title XVI (XVI)Potentially Responsible Parties (PRP) 60,679 2,212,609 0 2,274,742Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT - City of El Monte / ESPSD

SOUTHEAST DEEP REMEDY (See Annotation No. 15 Page 46)

Page 23

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS 0 0 0 0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES 28,449 30,000 0 30,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

28,449 30,000 30,000

TOTAL CAPITAL & OPERATING 28,449 30,000 0 30,000

REVENUES 28,449 30,000 0 30,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 18,492 19,500 19,500Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 9,957 10,500 0 10,500State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT- ADAMS RANCH

(See Annotation No. 16 Page 46)

Page 24

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $750,000 $0 $750,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 750,000 750,000 Site Acquisition

OPERATING EXPENSES $0 $236,884 $0 $236,884WQA Salaries 1,000 1,000WQA Benefits 330 330WQA Overhead 500 500Project Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other

235,054 235,054

TOTAL CAPITAL & OPERATING $0 $986,884 $0 $986,884

REVENUES $0 $986,884 $0 $986,884Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 117,527Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 235,054 117,527State - SWRCB/Prop 84 750,000 750,000

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 1,830 0 1,830

Treatment and Remediation Costs/Administrative Costs/Grants

EL MONTE AREA OPERABLE UNIT- City of El Monte Wells 2,10, 12 and 3

(See Annotation No. 17 Page 47)

Page 25

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $118,083 $119,892 $134,265 $130,896WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design (Reg. Board) Legal/Mediation Government Relations 92,134 94,592 115,548 107,296 Community Relations 24,658 23,800 16,440 22,100 Postage/Supplies/Other(Reg. Board) 1,291 1,500 2,277 1,500Project Construction Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $353,234 $263,550 $187,930 $187,600WQA Salaries 70,796 85,000 68,661 88,300WQA Benefits 23,255 28,050 22,658 29,100WQA Overhead 35,422 42,500 34,330 44,200Project Services & Supplies Subcontractors Consultants 8,536 8,000 7,361 8,000 Legal 215,225 100,000 54,920 18,000 Utilities Carbon & Supplies Equipment Other (permits)

TOTAL CAPITAL & OPERATING $471,317 $383,442 $322,195 $318,496

REVENUES $471,317 $383,442 $322,195 $318,496Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative Agreement 75,000 33,000Settlement Funding 285,496Interest incomeOther Income WQA Assessment 471,317.00 383,442 247,195

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - GENERAL

(See Annotation No. 1 Page 41)

Page 26

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $951,592 $885,000 $950,000 $950,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

951,592 885,000 950,000 950,000

TOTAL CAPITAL & OPERATING $951,592 $885,000 $950,000 $950,000

REVENUES $951,592 $885,000 $950,000 $950,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 218,500 218,500Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative Agreement 725,713 885,000 731,500 731,500Settlement Funding 225,879Interest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - MONTEREY PARK WELL 12

(See Annotation No. 18 Page 47)

Page 27

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $131,183 $145,000 $145,000 $145,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

131,183 145,000 145,000 145,000

TOTAL CAPITAL & OPERATING $131,183 $145,000 $145,000 $145,000

REVENUES $131,183 $145,000 $145,000 $145,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative Agreement 131,183 145,000 145,000 145,000Settlement FundingInterest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - MONTEREY PARK WELL 15

(See Annotation No. 18 Page 47)

Page 28

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $1,600,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction 1,600,000 Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $275,415 $375,000 $275,500 $375,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

275,415 375,000 275,500 375,000

TOTAL CAPITAL & OPERATING $275,415 $375,000 $275,500 $1,975,000

REVENUES $275,415 $375,000 $275,500 $1,975,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 800,000Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative Agreement 187,211 375,000 275,500 375,000Settlement Funding 88,204 800,000Interest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - MONTEREY PARK WELLS 5, 6

(See Annotation No. 18 Page 47)

Page 29

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $1,288,841 $375,000 $350,000 $375,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

1,288,841 375,000 350,000 375,000

TOTAL CAPITAL & OPERATING $1,288,841 $375,000 $350,000 $375,000

REVENUES $1,288,841 $375,000 $350,000 $375,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement Funding 1,288,841 375,000 350,000 375,000Interest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - MONTEREY PARK WELLS 1,3,10 and

Fern (See Annotation No. 18 Page 47)

Page 30

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $3,660 $119,712 $1,575,747WQA Salaries 2,000 2,000WQA Benefits 660 660WQA Overhead 1,000 1,000Project Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 0 119,712 1,572,087 Site Acquisition/97-005 Permit

OPERATING EXPENSES $214,993 $500,000 $250,000 $500,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

214,993 500,000 250,000 500,000

TOTAL CAPITAL & OPERATING $214,993 $503,660 $369,712 $2,075,747

REVENUES $214,993 $2,075,747 $369,712 $2,075,747Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 77,812Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 0State - SWRCB/Prop 84 1,572,087 1,572,087

SEMOU Cooperative Agreement 214,993 500,000 250,000 500,000Settlement Funding 41,900Interest incomeOther Income WQA Assessment 3,660 0 3,660

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - SGVWC PLANT 8

(See Annotation No. 19 Page 47)

Page 31

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $184,688 $150,000 $186,000 $200,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

184,688 150,000 186,000 200,000

TOTAL CAPITAL & OPERATING $184,688 $150,000 $186,000 $200,000

REVENUES $184,688 $150,000 $195,000 $200,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 253 6,500Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 3,500State - SWRCB/Prop 84

SEMOU Cooperative Agreement 184,435 140,000 185,000 200,000Settlement Funding 10,000Interest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - GSWC SG 1 & 2 WELLS

(See Annotation No. 20 Page 48)

Page 32

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $133,731 $175,000 $171,380 $175,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

133,731 175,000 171,380 175,000

TOTAL CAPITAL & OPERATING $133,731 $175,000 $171,380 $175,000

REVENUES $133,731 $175,000 $171,380 $175,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement Funding 133,731 175,000 171,380 175,000Interest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT - SGVWC PLANT G4

(See Annotation No. 21 Page 48)

Page 33

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $120,646WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction 120,646 Contractors/Project Grants Site Acquisition

OPERATING EXPENSES $156,081 $171,980 $232,786 $217,010WQA Salaries 7,693 6,000 30,921 15,000WQA Benefits 2,539 1,980 10,204 4,950WQA Overhead 3,847 3,000 15,460 7,500Project Services & Supplies Subcontractors Consultants Legal Utilities (So Cal Edison & Verizon broadban 15,847 21,000 16,000 21,000 Carbon & Supplies Equipment Other (permits)

126,155 140,000 160,202 168,560

TOTAL CAPITAL & OPERATING $156,081 $171,980 $232,786 $337,656

REVENUES $156,081 $171,980 $232,786 $337,656Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD)State - SWRCB/Prop 84 142,002 161,000 176,202 310,206

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 14,079 10,980 56,585 27,450

Treatment and Remediation Costs/Administrative Costs/Grants

SO. EL MONTE AREA OPERABLE UNIT

WHITMORE STREET TREATMENT FACILITY (See Annotation No. 22 Page 48)

Page 34

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Budget Projected Budget

CAPITAL COSTS $87,565 $58,734 $63,579 $77,732WQA Salaries 21,896 9,000 11,292 18,100WQA Benefits 6,947 2,970 3,726 6,000WQA Overhead 10,924 4,500 5,646 9,100Project Planning & Design Design Legal/Mediation 849 Government Relations 34,551 32,064 35,865 36,032 Community Relations 10,374 10,200 7,050 8,500 Postage/Supplies/Other 2,024Project Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

TOTAL CAPITAL & OPERATING $87,565 $58,734 $63,579 $77,732

REVENUES $87,565 $58,734 $63,579 $77,732Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 22,332 23,058 39,885 53,506Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 65,233 35,676 23,694 24,226

Treatment and Remediation Costs/Administrative Costs/Grants

PUENTE VALLEY AREA OPERABLE UNIT - GENERAL

(See Annotation No. 1 Page 41)

Page 35

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $132,880 $175,000 $135,560 $175,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

132,880 175,000 135,560 175,000

TOTAL CAPITAL & OPERATING $132,880 $175,000 $135,560 $175,000

REVENUES $132,880 $175,000 $135,560 $175,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 132,880 175,000 135,560 175,000Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment

Treatment and Remediation Costs/Administrative Costs/Grants

PUENTE VALLEY AREA OPERABLE UNIT

SGVWC PLANT B11 (See Annotation No. 23 Page 48)

Page 36

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $1,025,622 $5,253,832 $1,865,889 $6,138,221WQA Salaries 3,241 4,000 2,057 4,000WQA Benefits 1,119 1,320 679 1,320WQA Overhead 1,696 2,000 1,029 2,000Project Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 1,019,566 5,246,512 1,862,124 6,130,901 Site Acquisition/97-005 Permit

OPERATING EXPENSES $113,230 $160,000 $215,520 160,000WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

113,230 160,000 215,520 160,000

TOTAL CAPITAL & OPERATING $1,138,852 5,413,832 $2,081,409 6,298,221

REVENUES $1,138,852 $5,413,832 $2,081,409 6,298,221Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 203,913 686,628 465,531 647,400Title XVI (XVI)Potentially Responsible Parties (PRP) 928,883 2,219,884 1,612,113 3,143,501Water Producers (PROD)State - SWRCB/Prop 84 2,500,000 2,500,000

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 6,056 7,320 3,765 7,320

Treatment and Remediation Costs/Administrative Costs/Grants

PUENTE VALLEY AREA OPERABLE UNIT

INTERMEDIATE ZONE REMEDY (See Annotation No. 24 Page 48)

Page 37

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $0 $4,092,000 $0 $4,092,000WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations Community Relations Postage/Supplies/OtherProject Construction Contractors/Project Grants 4,092,000 4,092,000 Site Acquisition/97-005 Permit

OPERATING EXPENSES $0 $0 $0 $0WQA SalariesWQA BenefitsWQA OverheadProject Services & Supplies Subcontractors Consultants Legal Utilities Carbon & Supplies Equipment Other (permits)

TOTAL CAPITAL & OPERATING $0 $4,092,000 $0 $4,092,000

REVENUES $0 $4,092,000 $0 $4,092,000Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF)Title XVI (XVI)Potentially Responsible Parties (PRP) 4,092,000 4,092,000Water Producers (PROD)State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 0

Treatment and Remediation Costs/Administrative Costs/Grants

PUENTE VALLEY AREA OPERABLE UNIT

SHALLOW ZONE REMEDY (See Annotation No. 25 Page 48)

Page 38

SPECIAL NOTE:

ESTIMATED COSTSFiscal Yr 11-12 Fiscal Yr 12-13 Fiscal Yr 12-13 Fiscal Yr 2013-14

LINE ITEMS Actual Budget Projected Budget

CAPITAL COSTS $23,833 $22,926 $0 $25,838WQA SalariesWQA BenefitsWQA OverheadProject Planning & Design Design Legal/Mediation Government Relations 21,114 20,376 23,288 Community Relations 2,719 2,550 2,550 Postage/Supplies/OtherProject Construction Contractors/Project Grants Site Acquisition/97-005 Permit

OPERATING EXPENSES $822,215 $1,088,573 $0 $1,098,238WQA Salaries 4,424 4,500 9,800WQA Benefits 1,460 1,485 3,200WQA Overhead 2,212 2,250 4,900Project Services & Supplies Subcontractors Consultants 407 Legal 8,807 Utilities Carbon & Supplies Equipment Other (permits)

804,905 1,080,338 1,080,338

TOTAL CAPITAL & OPERATING $846,048 $1,111,499 $0 $1,124,076

REVENUES $846,048 $1,111,499 $0 $1,124,076Rest. Fund/Title XVI/PRPs/Producers

Restoration Funds (RF) 523,188 0 0Title XVI (XVI)Potentially Responsible Parties (PRP)Water Producers (PROD) 281,717 1,080,338 0 1,080,338State - SWRCB/Prop 84

SEMOU Cooperative AgreementSettlement FundingInterest incomeOther Income WQA Assessment 41,143 31,161 0 43,738

Treatment and Remediation Costs/Administrative Costs/Grants

AREA THREE OPERABLE UNIT- City of Alhambra

(See Annotations No. 1 Page 41 and No. 26 Page 49)

Page 39

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING EXPENSE BUDGET

FISCAL YEAR ENDING JUNE 30, 2013

F Yr 11-12 FY Yr 12-13 Actual Thru Projected FY 12-13 FY 2013-14ACCOUNT NAME Actual Budget 1/31/2013 2/1-6/30/13 Projected Budget

OPERATING EXPENSES

Board Member Fees 50,402 65,200 33,800 18,400 52,200 65,200

Insurance 145,411 185,200 97,520 71,370 171,800 190,200 -General Liability/Property Insurance 34,327 50,000 (a) 26,000 21,100 50,000 55,000 -Group Insurance 102,015 125,000 67,420 47,270 114,700 125,000 -Workers Compensation 9,069 10,200 4,100 3,000 7,100 10,200

Office Expenses 42,976 53,500 33,700 17,110 50,900 59,500 - Supplies 12,000 16,000 8,500 7,500 16,000 18,000 - Printing/Mailings 1,551 0 2,500 2,500 3,000 - Dues & Subscriptions 17,649 20,000 17,300 2,000 19,300 20,000 - Postage 981 1,500 1,700 500 2,200 2,500 - Telephone 6,043 7,000 4,000 2,860 6,900 7,000 - Graphics/Photo 985 5,000 0 5,000 - Plant & Water Service 3,767 4,000 2,200 1,750 4,000 4,000

Rents & Leases 93,236 102,096 56,650 41,850 98,600 101,296 - Office Facilities "See Annotation 31a" 81,428 89,396 52,100 37,200 89,300 89,396 - Moving Expenses 0 0 0 0 - Equipment: Postage Machine 1,173 1,800 790 850 1,700 2,200 - Security System 1,140 1,300 860 300 1,200 1,300 - Copy Machine 9,495 9,600 2,900 3,500 6,400 8,400

Equipment O & M 21,544 24,800 11,980 8,560 20,600 24,000 - Car Allowance 4,800 4,800 3,200 1,600 4,800 4,800 - Computer Systems "See Annotation 31b" 10,463 12,000 6,400 5,600 12,000 13,200 - Copier Machine 5,355 5,000 2,170 1,210 3,400 3,000 - Phone System 500 0 500 - Postage Machine 567 500 0 500 - Fax Machine 0 0 0 - Web Hosting 359 2,000 210 150 400 2,000

Outside Consulting Services 221,765 387,300 193,580 121,610 315,300 258,000 - Engineering/Geology 14,386 15,000 7,400 7,500 14,900 15,000 - General Discharge Permit Activities "See A 102,689 127,300 (a) 99,790 27,510 127,300 0 - Database & Mapping 4,957 35,000 4,500 4,500 20,000 - Legal (General Counsel) 31,159 60,000 31,100 25,000 56,100 60,000 - Legal (Special Counsel) 5,000 800 800 5,000 - Management Services 5,000 0 5,000 - Accounting/Audit/Finance 23,307 27,000 23,180 4,000 27,200 27,000 - Outside Services - Accounting 16,662 38,000 12,400 20,000 32,400 41,000 - Outside Services - Computer Consultant 2,688 30,000 2,100 5,000 7,100 10,000 - Public Information/Relations "See Annot 25,847 40,000 12,310 27,600 40,000 50,000 - General Outside Services "See Annotatio 70 5,000 5,000 5,000 25,000

Education & Training 4,458 12,000 2,000 7,000 9,000 14,000 - Tuition Reimbursement 55 8,000 5,000 5,000 10,000 - Training 4,403 4,000 2,000 2,000 4,000 4,000

Travel Expenses "See Annotation 31f" 10,174 23,500 (a) 8,600 14,900 23,500 25,000

Meetings & Conferences "See Annotation 18,888 40,000 (a) 19,230 20,700 40,000 50,000

Administrative Salaries & Benefits "See An 555,467 560,000 381,380 164,620 546,000 502,900 -Salaries - Full Time Employees 666,489 710,000 446,200 242,000 688,200 710,000 -Payroll Taxes 12,449 18,000 10,000 5,000 15,000 18,000 -Retirement Plan 84,186 95,000 56,780 30,800 87,600 91,000 -Salaries Allocated to Projects "See Anno (207,657) (263,000) (131,600) (113,180) (244,800) (316,100)

Severance Expenses - "See Annotation 31j" 38,302 0 0 0

Fixed Assets 28,755 30,000 2,350 13,000 15,400 20,000 - Office Improvements / Furniture 15,000 450 500 5,000 - Computer Systems/Equipment 28,755 15,000 1,900 13,000 14,900 15,000

Contingency 0 20,000 (a) 0 50,000

TOTAL OPERATING EXPENSES $1,231,378 $1,503,596 $840,790 $499,120 $1,343,300 $1,360,096

Page 40

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING EXPENSE BUDGET

FISCAL YEAR ENDING JUNE 30, 2013

REVENUES $1,231,378 $1,503,596 $840,790 $499,120 $1,343,300 $1,360,096Interest income "See Annotation 32" 46,564 60,000 20,600 20,000 40,600 40,000Other Income (Agenda/Copy Fees/Luncheon 8,504 0 0Benefits & Overhead Allocated to Projects 172,355 218,290 109,230 93,940 203,170 262,400SEMOU Settlement Funding 102,689 16,000 47,350 0 47,350WQA Assessment 901,266 1,209,306 663,610 385,180 1,052,180 1,057,696

ANNOTATIONS-Nos. 31-32 seeannotations pages 49 - 51.

Budget Line Items Transfers for FY 12/13(see pg. 39)

Original Budget

Transfer Amount

Amended Budget

Date of Line Item

Transfer40,000 10,000 50,000 Aug - 12

ng Activities: General Discharge Permit 16,000 111,300 127,300 Nov-12Travel Expenses 18,500 5,000 23,500 Feb -13

Meetings & Conferences 25,000 15,000 40,000 Feb -13

Contingency 50,000 (10,000) 40,000 Aug-12Contingency 40,000 (20,000) 20,000 Feb -13

Contingency Reserves 621,000 (31,300) 589,700 Nov-12Assessments N/A (80,000) N/A Nov-12

Note (a): The budget for Fiscal Yr. 12-13 reflects line item transfers approved by the board, subsequent to approval of the

Page 41

PROJECTS

1. Project Budget Line Items

1a. Legal/Mediation/Litigation

1b. Government Relations / Community Relations

Government Community

Relations Relations

Baldwin Park Operable Unit - BPOU Committee 52.0% 19.0%Baldwin Park Operable Unit - Non-Committee 4.0% 10.0%El Monte Operable Unit 12.0% 26.0%So. El Monte Operable Unit 18.0% 19.0%Puente Valley Operable Unit 6.0% 10.0%Area Three Operable Unit 4.0% 3.0%Other Projects 4.0% 13.0%

TOTAL 100.0% 100.0%

Each of the following headings are included on each project budget and are defined as follows:

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

Government Relations: These costs reflect the fees associated with efforts inWashington D.C. and Sacramento to find outside sources of funding for cleanup projects.The fees have been proportionately allocated to the related projects requiring outsidefunding. Based upon funding provided to activities in the operable units, the allocation rateis reviewed on an annual basis and adjusted accordingly. The rates for FY 13/14 shownbelow.

This item includes the professional services required to negotiate, develop agreements,and/or litigate. The budget costs reflect anticipated professional services by our generaland/or specialized counsel.

FISCAL YEAR ENDING JUNE 30, 2014

Community Relations: The WQA disseminates information to a large audience throughthe Los Angeles Newspaper Group throughout the year with the use of approximatelyeight to ten full-color inserts exclusive to the WQA. The "advertorials" are issued inconjunction with Earth Day, Civic Leadership, Water Awareness and other specialsections or events. The WQA has also developed a comprehensive social mediacommunications plan to capitalize on social media's increasing influence to communicateits goal to the general public. In prior years, the community relations fees wereproportionately allocated to the related projects that required outside funding, using therate shown above in 1b. For the FY 11/12 the allocation method was revised, with thefees being allocated equally among the 33 projects that are included in the budget. Thesame method is being used for the upcoming budget year of FY 13/14, with the fees beingallocated equally among 31 projects.

Page 42

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

1. Project Budget Line Items (continued)

1c. O&M/Administration Costs/Grants

2. OTHER PROJECTS

CITY OF MONROVIA - PERCHLORATE AND NITRATE TREATMENT (See page 3)

CITY OF ARCADIA - ST. JOSEPH WELL TREATMENT (See page 4)

GOLDEN STATE WATER COMPANY - HIGHWAY WELL TREATMENT (See page 5)

SAN GABRIEL VALLEY WATER COMPANY - PLANT 11 (See page 6)

This project is located at the City of Arcadia's St Joseph water facility. The City will construct,install and operate a LPGAC treatment system for the removal of volatile organic compounds(VOCs) contamination from St. Joseph Well No. 2 as well as a regenerable ion exchangepackage system for the purpose of removing nitrates. Both treatment trains will have a designcapacity of 3,000 gpm. The WQA Board has allocated Restoration funds to partially offset thecost of construction. Costs are not included for FY 13/14 as construction is not expected tostart during the next fiscal year.

Costs on this line item are associated with projects both owned and operated by WQAand not owned or operated by WQA, and reflect the costs to maintain and operate atreatment system or the costs associated with administering outside funding and grants.

This project is located at the City of Monrovia’s (CM's) well field on Myrtle Avenue in the CM.The original project, which utilizes two 1,800 gpm air-strippers, has been operational since thecompletion of its construction in 1997. As part of an operation and maintenance agreementwith the CM, WQA was responsible for the energy costs associated with running the air-strippers. However, beginning FY04/05, WQA discontinued paying for the energy costsassociated with the operation of the air strippers and the necessary South Coast Air QualityManagement District permit. In FY07/08, the CM constructed an off-gas treatment facility byutilizing vapor phase granular activated carbon technology at the same location. The additionaltreatment has a design capacity of 4,000 gpm. The WQA Board allocated Restoration funds tooffset the cost of construction. At a future point, the CM plans to construct a 6,000 gpm ionexchange treatment system for the removal of perchlorate and nitrate at the well field. TheWQA Board has allocated Restoration funds to partially offset the cost of construction of the ion exchange system. Costs are not included for FY 13/14 as construction is not expected to startduring the next fiscal year.

In FY04/05 the Golden State Water Company (GSWC) constructed an ion exchange treatmentfacility at its Highway Well water facility. The treatment facility removes perchlorate andnitrates from wells Artesia 2, Artesia 3, Baseline 3, Baseline 4 and Highway 1. The WQA Boardhas allocated Restoration funds to partially offset the cost of the treatment and remediation,which were utilized in FY 11/12.

The WQA Board authorized the use of federal funds to offset a portion of SGVWC's treatmentand remediation costs for Plant 11. The federal funds for Plant were utilized in FY 9/10. Nofederal funds have been allocated since that date.

Page 43

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

3. BALDWIN PARK AREA OPERABLE UNIT - LPVCWD (See page 9)

4. BALDWIN PARK AREA OPERABLE UNIT - PLANT B6 (See page 10)

The 2,500 gpm groundwater treatment project was constructed in 2000 for the La PuenteValley County Water District (LPVCWD). The plant utilizes air stripping, ion exchange andultraviolet light to treat VOCs, Perchlorate, n-nitrosodimethylamine (NDMA) and 1,4-Dioxane.The treatment and remediation costs for the project are funded as part of the Baldwin ParkOperable Unit (BPOU) Project Agreement. In addition, LPVCWD tested waste brinedestruction methods resulting from the operation of the ion exchange treatment technology.The BPOU project committee determined that LPVCWD should replace the existingregenerable ion exchange treatment equipment with more efficient single pass ion exchangetreatment equipment thereby eliminating all waste brine discharges. In addition to the new ionexchange treatment equipment, LPVCWD completed construction of a new onsite productionwell. The costs for the completion of the ion exchange treatment equipment and the new wellwere reflected in the FY09/10 budget and were funded through the BPOU Project Agreement,a USBR Title XVI award, and Restoration funds approved by the Board. The FY13/14 budgetincludes the subsequent treatment and remediation costs that are being funded through theBPOU Project Agreement.

The 7,800 gpm groundwater treatment project at San Gabriel Valley Water Company’s(SGVWC) existing B6 well field has been constructed and is currently operating under itsDepartment of Public Health (DPH) Policy 97-005 amended water supply permit. The projectremoves VOCs, Perchlorate, NDMA and 1,4-Dioxane from the groundwater with a combinationof treatment technologies including air stripping, ion exchange, and ultraviolet light. The projectalso includes the construction of four new extraction wells at two new extraction locations nearthe southwestern edge of the BPOU. The construction of the new extraction wells wascompleted at the end of FY04/05. In FY 09/10 SGVWC began the process of replacing theexisting regenerable ion exchange treatment equipment with the more efficient single pass ionexchange treatment equipment. The costs associated with the new ion exchange treatmentequipment are being funded through the BPOU Project Agreement. The FY13/14 budgetincludes the subsequent treatment and remediation costs that are funded through the BPOUProject Agreement as well as the completion of the construction of the single pass ionexchange treatment equipment. In addition, SGVWC will be required by the DPH to constructan additional fixed bed ion exchange treatment system for the removal of nitrates. The WQABoard has allocated Restoration funds to partially offset the cost of construction of the nitratesystem. The second round of funding from Proposition 84, Section 75025 also provides fundsfor the nitrate system.

The WQA is assisting the U.S. Environmental Protection Agency (EPA) and the Department ofToxic Substances Control (TSC) in developing a long-term plan to guarantee the continuedoperations of the WNOU remedy and to ensure that the remedy is performing as required bythe WNOU Record of Decision (ROD).

WHITTIER NARROWS OPERABLE UNIT (WNOU) (See page 7 )

Page 44

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

5. BALDWIN PARK AREA OPERABLE UNIT - CDWC 14 Well (See page 11 )

6. BALDWIN PARK AREA OPERABLE UNIT - PLANT B5 (See page 12)

7. BALDWIN PARK AREA OPERABLE UNIT - VCWD SUB-AREA 1 (See page 13)

8. BALDWIN PARK AREA OPERABLE UNIT - SWS Plants (See page 14)

SWS has completed the construction of two new production wells, one at their Plant 121 andthe other at their Plant 142, to replace the production lost at their Plant 139. The projectincluded a pipeline that connected Plant 121 with an adjacent service area that includes theirPlant 140 NDMA treatment facility. The project also included the construction of a thirdproduction well Plant 151. The project was funded by the Project Agreement. The FY13/14budget includes ongoing treatment and remediation costs that are being funded by the BPOUProject Agreement.

California Domestic Water Company (CDWC) has constructed VOC, Perchlorate and NDMAtreatment facilities at their Well No. 14. While the project is not part of the EPA ROD, it isfunded as part of the comprehensive BPOU Project Agreement that has been endorsed by theEPA. In FY09/10 CDWC began the construction of a new extraction well to replace existingwell No. 14 due to sub-surface failure. This project has since been completed. The FY 13/14budget includes treatment and remediation costs that are funded through the BPOU ProjectAgreement and also the cost of a pipeline between CDWC and SGVWC's Plant B5.

The 7,800 gpm groundwater treatment system at Valley County Water District's (VCWD)Arrow/Lante well field has been constructed and has received its DPH 97-005 amended watersupply permit. The project removes Perchlorate, NDMA, 1,4-Dioxane and VOCs utilizingtreatment systems similar to those used in the B6 project. The project includes theconstruction of two new extraction wells (SA1-1 and SA1-2) and a treated water pipeline toSuburban Water Systems' (SWS) existing distribution system. VCWD is in the process ofreplacing the existing regenerable ion exchange treatment equipment with the more efficientsingle pass ion exchange treatment equipment. The FY 13/14 budget includes costs for theconstruction of the single pass ion exchange treatment equipment and subsequent treatmentand remediation costs funded through the BPOU Project Agreement. The second round offunding from Proposition 84, Section 75025 also provides funds for bypass piping to addressnitrate contamination.

The new 7,800 gpm treatment system at SGVWC's existing B5 well field and new extractionwell on site is located at the southern edge of the BPOU and is part of the EPA’s ROD and theBPOU Project Agreement. Construction started during FY 04/05; the project treatsPerchlorate, NDMA, 1,4-Dioxane and VOCs. The B5 treatment facility started operations in08/09 with all associated costs funded through the BPOU Project Agreement. The FY 13/14budget includes treatment and remediation costs that are being funded through the BPOUProject Agreement.

Page 45

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

9.

10.

11.

12. EL MONTE AREA OPERABLE UNIT - Encinita (See page 19)

BALDWIN PARK AREA OPERABLE UNIT - BALDWIN WELLS PUMPING PLANT (See page 16)

This VOC treatment project was completed during FY00/01 and enables the Golden StateWater Company (GSWC) to treat all of the 2,250 gpm available at the Encinita Plant. Fundingfor the project came from a variety of sources including federal funding. The WQA Board hasallocated Restoration funds to offset operation and maintenance costs, which have beenutilized in full as of FY 11/12. The costs reflected in FY 13/14 are for treatment andremediation costs that are funded by PRPs.

The project is at the VCWD Nixon water production facility. VCWD constructed a LPGACtreatment system for the removal of VOCs from wells Nixon West and Nixon East. The WQABoard has allocated Restoration funds to partially offset the cost of construction, which wereutilized in FY 11/12.

BALDWIN PARK AREA OPERABLE UNIT - NIXON WELLS TREATMENT (See page 17)

BALDWIN PARK AREA OPERABLE UNIT - REGIONAL GROUNDWATER RECOVERY PROJECT (See page 15)

This project is located at CIC's Baldwin Park Pumping Plant. CIC plans to construct a 6,600 gpm treatment system utilizing fixed bed ion exchange treatment technology for the removal of perchlorate from onsite wells 1, 2 and 3. The WQA Board has allocated Restoration funds to partially offset the cost of construction. The second round of funding from Proposition 84, Section 75025 also provides funds for the project.

This project consists of a multi-agency regional groundwater recovery project for the removal ofVOCs, perchlorate and nitrates from extracted groundwater. The project will have the capacityto treat 15,000 gpm utilizing LPGAC for the removal of VOCs, a fixed-bed ion exchangetreatment technology for the removal of perchlorate and a regenerable ion exchange treatmenttechnology for the removal of nitrates. The centralized treatment facility will be located at theCity of Glendora's well No. 3 water production facility and will treat contaminated groundwaterfrom the City of Azusa wells 9, 10 and Aspan, the City of Glendora wells 3, 4 and Vosberg, andthe Covina Irrigating Company (CIC) Contract Well. The WQA Board has allocated Restorationfunds to partially offset the cost of design and construction. Costs are not included for FY13/14 as design is not expected to start during the next fiscal year.

Page 46

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

13. EL MONTE AREA OPERABLE UNIT - Westside Shallow Remedy (See page 20)

14. EL MONTE AREA OPERABLE UNIT - Eastside Shallow Remedy (See page 21)

15. EL MONTE AREA OPERABLE UNIT - Southeast Deep Remedy (See page 22)

16. EL MONTE AREA OPERABLE UNIT - Adams Ranch (See page 23)

The ESPSD and the City of El Monte (CEM) have entered into an agreement to construct threenew extraction wells and necessary conveyance pipelines. The project also includes theconstruction of a centralized VOC treatment facility. The CEM will operate the treatment facilityand use all of the treated water produced for domestic supply. This project will satisfy the eastside deep zone remediation requirements of EPA’s EMOU ROD. The WQA Board hasallocated Restoration funds to offset the cost of construction. Work began in FY07/08. TheFY13/14 budget includes capital costs associated with the project construction and staff timeassociated with project coordination and processing federal awards.

Adams Ranch Mutual Water Company constructed a VOC treatment system at its well site.The WQA Board has allocated Restoration funds to offset the cost of treatment andremediation for FY13/14.

During FY07/08, the Eastside Performing Settling Defendants (ESPSD) began construction ofextraction wells, re-injection wells, conveyance pipelines and a VOC treatment facility. In theevent that emergent chemical contamination is found, appropriate treatment will be added. Thework will meet the east side shallow zone remediation requirements of EPA’s EMOU ROD.The WQA Board has also allocated Title XVI funds and Restoration funds to offset the cost ofconstruction. The FY13/14 budget includes capital costs associated with the projectconstruction and staff time associated with project coordination and processing federal awards.

In FY06/07 the Westside Performing Settling Defendants (WSPSD) constructed additionalmonitoring wells required by EPA to fully characterize the extent of contamination in thewestern portion of the El Monte Operable Unit (EMOU). In FY07/08 the WSPSD beganconstruction of VOC treatment facilities and conveyance pipelines. In the event that emergentchemical contamination is found appropriate treatment will be added. The work meets the westside shallow zone remediation requirements of EPA’s EMOU ROD. The WQA Board hasallocated Title XVI funds and Restoration Funds to offset the cost of construction. Constructionwas completed in FY 12/13 and the project is now fully operational.

Page 47

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

17. EL MONTE AREA OPERABLE UNIT - City of El Monte Wells 2, 10, 12 and 3 (See page 24)

18. SO. EL MONTE AREA OPERABLE UNIT - Monterey Park Wells (See pages 26-29)

19. SO. EL MONTE AREA OPERABLE UNIT - SGVWC Plant 8 (See page 30)

20. SO. EL MONTE AREA OPERABLE UNIT - GSWC SG 1 & 2 Wells (See page 31)

The FY13/14 budget includes treatment and remediation costs associated with the City ofMonterey Park's (CMP) Well 12 and Well 15 VOC treatment facilities. Treatment andremediation costs associated with the VOC treatment for Well 12 and Well 15 are provided bythe EPA Cooperative Agreement and SEMOU settlement funds.

The CEM has constructed VOC treatment systems at its well sites for Wells 2, 10 and 12. TheWQA Board has allocated Restoration funds to partially offset the cost of treatment andremediation. The remainder of the funds are projected to be utilized for FY 13/14. The secondround of funding from Proposition 84, Section 75025 also provides funds for the construction ofa treatment facility at Well 3 for the remediation of VOCs and to facilitate blending.

In FY03/04 GSWC retrofitted two of the existing six carbon vessels for ion exchange treatmentof Perchlorate. GSWC currently operates a temporary Perchlorate treatment facility for wellSG1 while exploring their options for a permanent Perchlorate treatment facility for both wellsSG1 and SG2. The WQA Board has allocated federal funds to offset a portion of GSWC'streatment and remediation costs of the VOC and the temporary Perchlorate treatment systems.Treatment and remediation costs associated with the VOC treatment for Wells SG1 and SG2are provided by the EPA Cooperative Agreement and SEMOU settlement funds. GSWC plansto retrofit the existing perchlorate treatment to nitrate treatment to restore plant capacity.

SGVWC has started the design process for additional treatment consisting of ion exchange forperchlorate contamination; the additional treatment will be necessary if concentrations exceed80% of the maximum contaminate level. The WQA Board has allocated the use of federalfunds to offset a portion of SGVWC's design costs. The second round of funding fromProposition 84, Section 75025 also provides funds for the perchlorate project. For FY 13/14,treatment and remediation costs for VOC treatment at Plant 8 are provided by the EPACooperative Agreement and SEMOU settlement funds.

In FY 07/08 the CMP constructed Perchlorate blending treatment equipment at Well 5. InFY13/14, the CMP plans to construct additional VOC treatment equipment at Well No. 5 and apipeline connecting Well No. 6 to the treatment facility at Well No. 5 to restore productioncapacity. The WQA Board has allocated federal funds to offset the CMP's capital costsassociated with the Well 5 VOC expansion.

CMP continues to operate a VOC treatment plant for Wells 1, 3, 10 and Fern. The treatmentand remediation costs for FY 13/14 are funded by SEMOU settlement funds.

Page 48

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

21. SO. EL MONTE AREA OPERABLE UNIT - SGVWC G4 (See page 32)

22. SO. EL MONTE OPERABLE UNIT - Whitmore Street Treatment Facility (See page 33)

23. PUENTE VALLEY AREA OPERABLE UNIT - SGVWC Plant B11 (See page 35)

24. PUENTE VALLEY AREA OPERABLE UNIT - Intermediate Zone Remedy (See page 36)

25. PUENTE VALLEY AREA OPERABLE UNIT - Shallow Zone Remedy (See page 37)

The WQA Board authorized the use of federal funds to offset a portion of SGVWC's treatmentand remediation costs for Plant B11. The federal funds for Plant B11 were utilized in FY 10/11.No federal funds have been allocated for FY 11/12, 12/13 or 13/14.

During FY 07/08, the WQA constructed a treatment facility utilizing UV oxidation and LPGACtreatment technologies for the removal of 1,4-Dioxane and VOCs. The WQA received a grantfrom the State of California to offset the costs of construction and a portion of treatment andremediation which provided funding through December 2012. In December 2012, the Stateapproved an additional five years of funding for the construction of a new extraction well and tooffset costs of treatment and remediation.

In FY05/06, SGVWC finished construction of a VOC treatment facility at their existing Plant G4.The WQA Board has allocated federal funds to offset a portion of the treatment andremediation costs associated with the VOC treatment, which have been completely utilized asof FY 10/11. For FY 13/14 the treatment and remediation costs are funded SEMOU settlementfunds.

This project is being implemented by United Technologies Corporation to satisfy itsresponsibility for the PVOU shallow zone remedy. The project consists of extraction wells, rawwater pipelines, centralized treatment facility, treated water pipeline and re-injection wells. Thetreatment facility will have a capacity of 1,560 gpm and will treat for VOCs and emergentchemicals.

In FY06/07, the PVOU Responsible Party (Northrop Grumman), began construction on theintermediate zone remedy for the Puente Valley Operable Unit (PVOU). The project consists ofextraction wells, conveyance pipelines, VOC treatment equipment, ion exchange treatmentequipment and UV oxidation treatment equipment located at SGVWC's Plant B7. The treatedwater will be used by SGVWC for its local water supply. The WQA Board has allocated federalfunds to offset a portion of the construction costs. The second round of funding fromProposition 84, Section 75025 also provides funds for the B6/B24 pipeline to ensure continuedoperation of the project.

Page 49

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

26. AREA THREE OPERABLE UNIT - City of Alhambra (See page 38)

OPERATING EXPENSE BUDGET (See pages 39 - 40)

31. Operating Expenses

31a. Office FacilitiesOffice facilities includes the monthly lease expense and any related utility costs.

31b. Equipment O&M-Computer Systems

31c. General Discharge Permit Activities

31d. Public Information/RelationsPublic information expenses include the cost of Basin-Wide informational workshops andthe issuance of an annual report, as well as all required public notices that are publishedin local and regional newspapers which are not attributable to projects. For FY 13/14WQA plans to co-host an informational workshop as well as issue an annual report basedon the 406 Plan.

In 1999, the City of Alhambra ("Alhambra") constructed Phase I of its pump and treat program.Phase I was put into operation in 2001 and consists of a 1,600 gpm air stripping plant at Well 7.In FY07/08,Alahmbra began construction of Phase II of its pump and treat program. Phase IIconsists of a centralized treatment plant for the remediation of VOCs, including 1,2,3-TCP.Phase II was completed in FY08/09. The treatment plant utilizes LPGAC and was designedfor a capacity of 5,400 gpm and accepts flow from City Wells Nos. 8, 11, and 12. The treatedwater is then blended with the treated water from Well No. 7 and conveyed to Alhambra'sdistribution system. The WQA Board has allocated Restoration funds to this project to partiallyreimburse Alhambra for the Phase I and Phase II costs. The WQA Board has also allocatedfederal funds to offset a portion of the treatment and remediation costs. As of FY 12/13, allfederal funds have been fully utilized by Alhambra. No federal funds have been allocated forFY 13/14.

This line item reflects costs associated with maintaining computers and relatedequipment, the network and its backup system, as well as an internet connection line.Most of the maintenance can be done in-house; however, the WQA does require theexpertise of professional computer consultants on an as-needed basis.

The WQA has been working on acquiring a general discharge permit to facilitate theconstruction and operation of wells and treatment facilities in the San Gabriel Basin. Thetotal project budget is $230,000 and spans the years of FY 11/12 and 12/13. The projectis expected to be completed by June 2013, and therefore costs have not been budgetedfor FY 13/14.

Page 50

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

31. Operating Expenses (continued)

31e. Outside Services

31f. Travel Expenses

31g. Meetings (Attend & Host) & Conferences

31h. Administrative Salaries & Benefits

FY 2009/10

FY 2010/11

FY 2011/12

FY 2012/13

FY 2013/14

Actual Actual Actual Actual Budget

Full-time 7 6 6 6 6 Part-time 0 0 0 0 0

Total 7 6 6 6 6

31i. Salaries and Benefits Paid by Projects

Travel expenses include mileage reimbursements, airfare, car rental, hotel and out-of-town meals for authorized meetings, such as ACWA, EPA and meetings with legislators inSacramento and Washington D.C. These expenses cover board members and staff.

This budget category includes conference registration fees (i.e., ACWA, NGWA) andcosts to attend and/or host meetings related to WQA activities. These expenses coverboard members and staff.

The WQA currently utilizes an internal allocation procedure whereby salaries for technicalpositions (see Category 1 below) are allocated to projects based on individual recordkeeping and actual time spent on projects.

Employee equivalents are computed based upon the fraction of the fiscal year that eachemployee worked in the categories listed.

Salaries for administrative positions (see Category 2 below) are allocated proportionatelyto both projects and general administration. The allocation rates are reviewed annuallyand adjusted based on the projected activities in the operable units. For the fiscal yearsof FY 07/08 through FY 10/11, the allocation was based on the level of outside funding,consistent with the allocation method described in Annotation 1b. Starting in FY 11/12 theallocation method was revised to reflect the level of effort expended rather than level offunding.

The categories on the next page reflect the FY 13/14 allocations:

For FY 13/14, outside services includes the cost of engaging a professional organizationto scan documents for electronic storage.

Page 51

SAN GABRIEL BASIN WATER QUALITY AUTHORITYOPERATING AND PROJECT EXPENSE BUDGET

ANNOTATIONS AND PROJECT DESCRIPTIONS

FISCAL YEAR ENDING JUNE 30, 2014

31i. Salaries and Benefits Paid by Projects (continued)

31j.

32. Operating Revenues

32a. Interest Income

This line item reflects investment interest earned from the Local Agency Investment Fund(LAIF) and interest income earned from bank accounts. For FY 13/14 interest income isbased on historical interest earnings, projected interest rates, and the projected timing ofcash receipts and disbursements. The projected interest income for FY 12/13 isestimated based on an average LAIF balance of $12.3M and includes assumptions aboutthe timing of cash receipts and disbursements. The majority of the funds held by WQAare to be used for reimbursement of costs by water producers through FFPA awards andother agreements.

Category 2: Salaries Allocated by Proportionate Share to Projects and General Administration

2013/2014 Computation : 50.0% ADMIN; 16.3% BPOU - Committee; 2.6% BPOU Non-committee; 5.8% EMOU; 16.3% SEMOU; 3.8% PVOU; 2.6% ATOU and 2.6% OtherProjects.

Applicable Positions : Executive Director, Assistant Executive Director, Project ResourceManager, and Executive Assistant/Public Outreach Coordinator.

Applicable Positions : Director of Finance & Administrative/Accounting Assistant.

The Executive Director, a contract employee, resigned as of December 31, 2010. Theemployment contract included severance pay equivalent to 18 months of salary at thetermination of employment. Costs for FY 11/12 include costs related to payroll taxes andmedical insurance as provided for in the employment contract. Costs have been fully paidas of June 30, 2012, and no future costs are budgeted.

Category 1: Salaries Allocated by Individual Record Keeping Based on Actual Time to Projects

MINUTES OF THE SAN GABRIEL BASIN WATER QUALITY AUTHORITY ADMINISTRATIVE/FINANCE COMMITTEE MEETING

HELD ON TUESDAY, APRIL 9, 2013 AT 11:00 A.M.

AT WQA HEADQUARTERS

Members Present: Louie Aguiñaga and Jim Byerrum Members Absent: Mike Whitehead Liaison Member: Dave Michalko Staff Present: Ken Manning

Randy Schoellerman Mary Saenz Stephanie Moreno Dan Colby Michelle Sanchez

Visitors: Mariana Lake, Valley County Water District Ken Woods, Valley County Water District Dan Arrighi, San Gabriel Valley Water Company Scott Goulart, Aerojet Norm Dupont, Reichold Ben Lewis, Golden State Water Company Mark Carney, City of Monrovia Greg Galindo, La Puente Valley County Water District Discussion Regarding Audit Request for Proposal (RFP) Mr. Manning reported that staff conducted an RFP for auditing services for a three year contract term. After evaluating the received proposals the top two candidates were:

· Mayer Hoffman McCann (“MHM”), the current auditor for WQA, earned the highest score of 25, with a fee for FY 12-13 of $21,630, and 210 hours budgeted. The Audit Partner is Jennifer Farr, who will be the main contact for the audit services

· Charles Z. Fedak & Company also has a score of 25, with a fee of $20,500 and 179 hours budgeted. The Audit Partner is Charles Fedak; the main audit contact will be Paul J. Kaymark, Audit Senior Manager.

Mr. Manning made note of the fact that the Charles Z. Fedak & Company’s proposal was a slightly lower fee and also estimated fewer hours to complete the audit than MHM. He indicated that staff would be comfortable working with either firm.

After general discussion, the committee requested that staff get a clarification from the Charles Z. Fedak & Company on their fees if they were to go over the proposed 179 hours and to take these top two candidates to the full Board for discussion with no recommendation from the committee. Discussion Regarding Draft Budget for 2013/2014 Mr. Manning presented the draft budget for 2013/2014 reflecting a $7.25/ acre-foot assessment. He reported that utilizing WQA’s portion of the SEMOU settlement Funds allowed for the assessment of $7.25 to remain the same as the previous ten years. He indicated that the Board would need to consider other options for the future to fill the funding gap once those funds run out. Ms. Saenz addressed some of the questions that Mr. Whitehead had asked in a previous meeting regarding any additional costs to be allocated to the projects. She noted that after further review she was able to allocate an additional $92k to projects which resulted in an increase in funding from PRP’s of $68k. Mr. Manning recommended that the assessment stay at $7.25 for this year and use this next year to discuss how to go forward. Mr. Byerrum commented that he felt it would be better if the assessment was increased gradually rather than all at once. Mr. Goulart commented on the dispute of costs that the Baldwin Park Operable Unit (BPOU) Cooperating Respondents (CRs) filed back in 2011 and questioned the revised allocation of costs. Mr. Dupont commented that it would be helpful if there was a page listing a breakdown of the CR’s costs vs. the non-CR’s costs for the BPOU. Mr. Aguinaga assured Mr. Goulart that the WQA wants to work with the CRs and address their concerns. Ms. Saenz commented that she would produce a separate page showing BPOU project committee costs and non-project committee costs. She also noted that she would coordinate a meeting with Mr. Goulart to discuss his concerns in more detail. Ms. Saenz noted that the draft budget would be discussed at the Budget workshop that was to be held immediately following this committee meeting and all changes would be incorporated and presented to the next budget workshop and public hearing scheduled for April 17, 2013. Executive Director’s Report Mr. Manning reported that AB 687 (Hernandez) the direct energy access bill made it out of committee on the previous Monday. He also noted that SB 429 (Hernandez) the WQA extension bill was expected to pass out of the Senate Appropriations committee the following Monday.

Administrative Finance Committee April 9, 2013 Request for Proposal for Audit Services Page 2 of 2

AGENDA SUBMITTAL To: WQA Board Members

From: Kenneth R. Manning, Executive Director

Date: April 17, 2013

Subject: Request for Proposal for Audit Services

Discussion As instructed by the Board, staff issued a Request for Proposal (“RFP”) for Auditing Services for a three (3) year contract term beginning with the fiscal year ending June 30, 2013. The RFP was sent to 15 audit firms. Six firms responded with proposals. Staff evaluated the proposals using five criteria with a possible score of 1 to 5, with 5 being best. Attached is the summary evaluation of the proposals. Of the six firms that submitted proposals, two proposals were scored at the highest level. The top two candidates are:

· Mayer Hoffman McCann (“MHM”), the current auditor for WQA, earned the highest score of 25, with a fee for FY 12-13 of $21,630, and 210 hours budgeted. The Audit Partner is Jennifer Farr, who will be the main contact for the audit services

· Charles Z. Fedak & Company (“CZF”) also has a score of 25, with a fee of $20,500 and 179 hours budgeted. The Audit Partner is Charles Fedak; the main audit contact will be Paul J. Kaymark, Audit Senior Manager.

Recommendation / Proposed Action The Committee did not make a recommendation but referred this item to the full Board. The Committee also asked staff to confirm that the CZF audit fee would not exceed $20,500. Mr. Kaymark has confirmed that the audit fee will not exceed $20,500, regardless of hours worked. If the Board wishes to retain the current audit firm of MHM Authorize the WQA to enter into a contract with MHM for audit services for the fiscal years ended 2013, 2014 and 2015, with audit fees of $21,630, $22,060 and $22,510, respectively. If the Board wishes to change audit firms Authorize the WQA to enter into a contract with Charles Z. Fedak & Company for audit services for the fiscal years ended 2013, 2014 and 2015, with audit fees of $20,500 for each year. Attachment - Schedule of Evaluation of Auditors

SAN GABRIEL BASIN WATER QUALITY AUTHORITYEvaluation of Auditors

FY 12-13Evaluate RFP for Audit Servicesunder following Criteria & Weighted-Scoring System: 1 - 5

Experience w/ gov't agencies, including special districts (especially water

districts.) & other WMs.

Qualifications of proposed audit team.

Reference and last peer review.

Thoroughness of approach to

conducting the audit

Fees TotalScore Other Comments

Mayer Hoffman McCann P.C. 5 - Primary experience in special districts and cities; focus on water districts

5 - Audit Team, including partner has extensive experience in audits of

special districts and water districts

5 5

$21,630; $22,060; $22,510 (fees are for two major programs); score = 5 (total hours budgeted at 210)

25

Has been WQA's auditors for 4 years (2009-2012). Each year has been approached as a new audit rather than just following prior year's procedures. Proposal includes new GASB pronouncements that may affect WQA and should be addressed during the audit. MHM is rated as #7 of the top 100 accounting firms in 2012. Proposal includes GASB training in May.

Charles Z. Fedak & Company 5 - Primary experience in special districts

5 - Audit Team has experience in audits of

special districts including water districts

5 5

$20,500; $20,500; $20,500; score =5 (Total of 179 hours budgeted for first year audit)

25

Does not address implementation of new GASB pronouncements in proposal, but per references, the new GASB pronouncements are addressed during the audit.

Vasquez & Company LLP5 - Primary experience in special purpose

governments and general purpose governments

5 - Audit Team, including partner has experience in audits of special districts including water districts

and utilities

4.5 5

$26,000; $26,780; $27,500 score = 4 (total hours at 266, but fee is "not to exceed", so if less hours, then lower fee)

23.5

The partner does an in-person presentation to the admin/fin committee for the planning phase of the audit; audit team uses AWP (Automated Workpapers) & IDEA. Cover letter included statement that they would work with WQA in adopting applicable GASB standards.

White Nelson Diehl Evans LLP 5 - Primary experience with special districts, cities and enterprise funds

5 - Audit Team, including partner has significant experience in audits of

special districts

4.5 5

$21,505; $21,505; $22,151 - fees are for 1 major program, add $2,000 for each additional major program; (Total of 153 hours budgeted) score = 4

23.5

Uses IDEA (Interactive Data Extraction & Analysis). Proposal includes new GASB pronouncements that may affect WQA and should be addressed during the audit. WQA will most likely have 2 major programs in 13-14, so fee will jump to $23,505.

Vicenti, Lloyd & Stutzman LLP

4 - Does not appear to have as much special district / water district experience as the above 4 firms; provided a list of 5

special district / water district clients

4 5 5

$22,500; $23,200; $23,900; score = 4.5 (total of 180 hours budgeted)

22.5

Does not address implementation of new GASB pronouncements in proposal. Proposal included a list of 5 special districts as the listing of water agencies and special districts served over the years. The other firms submitting proposals listed many more special districts and water districts.

Robert T. Dennis, CPA3 - Firm experience is primarily school districts; does not include any water

districts

3 - Audit partner has experience with special districts, but it appears

there is only 1 person on the audit team

0 - No peer review for his

firm4

$15,500; 16,300; 17,100 score = 4 (because total hours estimated at 124 which is much lower than any other firm)

14

This firm has not yet had a Peer Review. The single audit rules require the Peer Review be

provided as an attachment for the engagement letter.

MINUTES OF THE SAN GABRIEL BASIN WATER QUALITY AUTHORITY

LEGISLATIVE/PUBLIC INFORMATION COMMITTEE MEETING HELD ON

WEDNESDAY, APRIL 10, 2013 AT 12:00 P.M. AT WQA HEADQUARTERS

Members Present: Bryan Urias, Louie Aguiñaga Members Absent: Bob Kuhn and Luis Ayala Liaison Member: Dan Arrighi Staff Present: Randy Schoellerman

Stephanie Moreno Mary Saenz Dan Colby

Visitors: Chris Lancaster, Civic Publications Ken Woods, Valley County Water District Lenet Pacheco, Valley County Water District Gabriel Monares, The Monares Group Discussion Regarding Water Awareness Advertorial Ms. Moreno presented a copy of WQA’s Earth Day ad that was due to publish on Friday, April 19, 2013. Additionally, she reported that staff met with Mr. Lancaster to discuss the theme for a new ad that would be in the Water Awareness section of the L.A. Times in mid-May. She indicated that they discussed highlighting the 20th anniversary of the WQA as the topic of the ad. The ad would focus on where the agency started and the vision it had 20 years ago and where the agency is now and what the vision is for the future. Mr. Lancaster commented that he would like to upgrade this section to a glossy format to give the ad a longer shelf life and could be used as a hand out and educational resource for the future. He also suggested that staff coordinate with the Board Members to take some new photos to use in this ad as well as the future ones. Mr. Urias asked what the procedure was to get quotes from Board Members to use in these ads. Ms. Moreno responded by saying that once the text is written staff looks to acquire quotes that fit the theme of the story. Staff will contact the Chairman first for some input then usually rotate to the other members of the Board.

After brief discussion the committee recommended that staff move forward with the concept discussed using the 20th anniversary for the theme of the Water Awareness section of the L.A. Times. Legislative Activities/Reports State Mr. Schoellerman reported that AB687 (R. Hernandez), the Direct Access energy bill had passed through the Assembly Utilities & Commerce Committee earlier in the week and was expected to be heard in the Assembly Environmental Safety & Toxic Materials Committee on April 30th along with AB1043 (Chau). He also reported that that the WQA extension bill SB 429 (E. Hernandez) was expected to pass out of the Senate Appropriations Committee on April 15th. Next, he noted that ACWA took action at their last board meeting to support amendments that would remove all groundwater and recycled water funding from the proposed Water Bond. Mr. Monares reported that he was in the process of drafting a letter to ACWA to express concern for their action. He indicated that he would coordinate with other parties in the Basin. The committee requested that staff get more information on the action that ACWA took regarding the Water Bond and to bring it back for further discussion. Federal Mr. Schoellerman reported that staff continued its efforts with Congresswoman Chu to reintroduce legislation that would amend the current Restoration Fund authorization. Staff would keep the committee updated as things progress. Executive Director’s Report Ms. Moreno reminded the committee that the meeting date for the month of May was moved back one week to May 15, 2013 due to the ACWA conference. She noted that this date is also the same day as the SGV Water Association quarterly lunch meeting and asked if there was a desire from the committee to change the day or time of the meeting to allow for attendance at the Water Association meeting. After general discussion, the committee decided to move the time of the meeting on May 15, 2013 to 10:00 a.m.

Sunday Monday Tuesday Wednesday Thursday Friday Saturday

1 2 3 4 5 6

7 8 9 10 11 12 13

14 15 16 17 18 19 20

21 22 23 24 25 26 27

28 29 30

April 2013

4:30-6:30pm –SGVEP Leg Reception

12pm – Admin/Finance1pm – Engineering

12pm – Leg/Pub

12pm – WQA Board Meeting

8am – SGVEP Economic Outlook Breakfast

11:30am – SCWUA Meeting

May 2013Sunday Monday Tuesday Wednesday Thursday Friday Saturday

1 2 3 4

5 6 7 8 9 10 11

12 13 14 15 16 17 18

19 20 21 22 23 24 25

26 27 28 29 30 31

ACWA SPRING CONFERENCE

12pm- Admin/Finance1pm – Engineering

10am – Leg/Pub11:30am- SGVWA Meeting

12pm – WQA Board Meeting

Memorial DayWQA Closed