2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee...

53
3053 Freeport Boulevard #158 Sacramento, CA 95818-4346 (916) 444-9622 www.thereedgroup.org AMADOR WATER AGENCY 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016

Transcript of 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee...

Page 1: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

3053 Freeport Boulevard #158 • Sacramento, CA 95818-4346 • (916) 444-9622 • www.thereedgroup.org

AMADOR WATER AGENCY

2016 Water and Wastewater Participation Fee Study

REVISED FINAL REPORT

May 11, 2016

Page 2: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC.

TABLE OF CONTENTS

SUMMARY AND RECOMMENDATIONS.........................................................................................1LEGAL REQUIREMENTS FOR WATER AND WASTEWATER PARTICIPATION FEES .......................3PARTICIPATION FEE METHODOLOGIES .......................................................................................4

System Buy-In Method ............................................................................................................4Incremental Cost Method.........................................................................................................5Combined Methods...................................................................................................................6

CURRENT NEW DEVELOPMENT FEES ..........................................................................................6PROPOSED METHODOLOGY FOR NEW PARTICIPATION FEES .....................................................9WATER AND WASTEWATER PARTICIPATION FEE CALCULATIONS ..........................................10

Value of Existing Facilities ....................................................................................................10Outstanding Long-Term Debt Obligations ...........................................................................11Participation Fee Fund Reserves and Other Capital Reserves ..............................................11Water and Wastewater System Buy-In Participation Fee Calculations................................14Water and Wastewater Participation Fee Schedules .............................................................15

PARTICIPATION FEE ADMINISTRATION AND UPDATES ............................................................18Participation Fee Accounting and Reporting ........................................................................18Annual Inflationary Indexing and Periodic Updates ............................................................18Credits for Participants in AWS CFD#1 ..............................................................................18Credits for Other Fees Paid or Facilities Contributed ...........................................................19Participation Fee Revenue Variability ...................................................................................19

APPENDIX A – GOVERNMENT CODE SECTIONS 66013, 66016, 66022, AND 66023..................20APPENDIX B – FIXED ASSET LISTINGS FOR THE WATER AND WASTEWATER SYSTEMS AS OF

6/30/2015 ...........................................................................................................................23

Page 3: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 1

WATER AND WASTEWATER PARTICIPATION FEES

SUMMARY AND RECOMMENDATIONS

Participation fees are the one-time fees charged for new service connections to Amador Water Agency’s water and wastewater systems. The fees are intended to reflect the estimated reasonable cost of capacity in the systems and fee revenue is used to help pay for capacity needed in the systems to serve new development. The Agency retained The Reed Group, Inc. to assist with updating water and wastewater participation fees.

This report presents proposed water and wastewater participation fees, and describes the fee methodology and underlying data and assumptions used to calculate the fees.

Current water and wastewater participation fee calculations were last formally updated on 2007, with annual inflationary adjustments to the amount of the fees since then. This report provides updated calculations of the water and wastewater participation fees using a different methodology than that used in 2007 due to a variety of circumstances outlined below. Water and wastewater participation fees have been calculated using the proposed system buy-in methodology. This methodology provides:

• The system buy-in methodology is a common and generally well-accepted methodology for calculating capacity charges.

• The system buy-in methodology generally includes only the cost of existing facilities and excludes the costs of future or planned facilities; therefore, it does not require a formal capital improvement program or rely on planning documents.

• While capacity must be available to accommodate new service connections, the system buy-in methodology does not depend on an assessment of existing capacity availability; it therefore does not require the more detailed capacity analyses required to justify fees using other methodologies.

• Participation fees based on the system buy-in method are a reimbursement for past capital costs. Therefore, the use of the fees is to reimburse the utility for prior investments in facilities. Once reimbursed, the utility is able to spend fee revenue on any capital improvements within the utility. As a result, the accounting for participation fee expenditures is simplified.

Exhibit 1 summarizes the proposed water and wastewater participation fee schedules. The proposed participation fees reflect the estimated reasonable cost of capacity in the water and wastewater systems for various types of new development. Proposed water participation fees are based on the size of the water meter, which indicates the potential demand a customer could place on the water system. Separate water participation fees are proposed for untreated water customers, connections within the service areas of wholesale (resale) customers, and treated water retail customers.

Page 4: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 2

The wastewater participation fee is based on the number of equivalent dwelling units (EDUs) for each new wastewater connection. Single family homes are assigned 1 EDU of capacity. The number of EDUs associated with each new multi-family and non-residential wastewater connection will need to be determined on a case-by-case basis, based on the estimated wastewater flow from each new connection. One EDU is equivalent to 200 gallons per day (gpd) of wastewater flow.

Most proposed water participation fees are less than the current fees, and the proposed wastewater participation fees are higher than the current fees.

The balance of this report includes (1) the statutory requirements for participation fees as well as the participation fee methodology used herein, (2) underlying assumptions and information used in fee calculations, (3) fee calculations and proposed fee schedules, and (4) administrative recommendations including participation fee credits for participants in the Amador Water System Community Facilities District #1 (AWS CFD#1).

Page 5: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 3

LEGAL REQUIREMENTS FOR WATER AND WASTEWATER PARTICIPATION FEES1

The Agency has broad authority to charge users for capital facilities. The limitations of that authority are encompassed by the requirement that capacity charges2 imposed on new development bear a reasonable relationship to the needs created by, and the benefits accruing to that development. California courts have long used that reasonableness standard or nexus test to evaluate the constitutionality of exactions, including water and wastewater capacity charges.

Central to the Agency’s authority to impose capacity charges is Government Code Section 66013. Government Code Section 66013 contains requirements specific to water and wastewater capacity charges, and states: “when a local agency imposes fees for water connections or sewer connections, or imposes capacity charges, those fees or charges shall not exceed the estimated reasonable cost of providing the service for which the fee or charge is imposed.” Appendix A, at the end of this report, includes the Government Code Section 66013, and related Code sections.

Capacity charges should also meet the reasonable relationship standard or nexus test mentioned earlier and should reflect consideration of the following criteria, which would likely be considered by a court in evaluating the validity of the fees:

• Need – Capacity charges should only be imposed on development that will need capacity in facilities provided by the Agency.

• Benefit – Improvements to be funded (or costs to be reimbursed) by capacity charges should satisfy service needs related to the development on which the charges are imposed.

• Amount – The amount of the capacity charges should reflect the estimated reasonable cost of providing service capacity and the share of the costs attributable to the service needs of new development.

• Earmarking – Revenue from capacity charges should be segregated from other funds and used solely to pay for the facilities for which the charge was imposed3.

• Timely Expenditure – Revenue from capacity charges should be expended within a reasonable time after it is collected.

1 The Reed Group, Inc. is not a law firm, and the information contained in this section should not be

considered legal advice. Information presented here represents our understanding of the legal framework by which capacity charges are calculated. The Agency should seek the advice of legal counsel regarding the specific statutory requirements for capacity charges.

2 “Participation fee” is the Agency’s term for fees paid by new development to provide capacity in water and wastewater system facilities necessary to accommodate the needs of new development. The terms “connection fee” or “capacity charge” are more typical terms used for this type of fee. This report uses the “capacity charge” when referring generally to this type of fee and “participation fee” when referring specifically to the Agency’s fees.

3 In the case of capacity charges based on the system buy-in method, the use of the fees is to reimburse the utility for prior investments in facilities. Capacity charge revenue can then be used for any capital improvements within the utility. Earmarking is not required with this methodology.

Page 6: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 4

Applying these criteria to the Agency’s situation requires an understanding of how improvement needs are established, how capacity is provided to new development, how costs are estimated and allocated, and how capital improvements are financed and paid for.

PARTICIPATION FEE METHODOLOGIES

There are numerous methods to calculate capacity charges. Each method has varying advantages and disadvantages and no method is universally recognized as the best. The methodology appropriate for any particular utility service is dependent on a number of issues including the availability of planning documents and a defined capital improvement program, the extent to which the utility’s infrastructure is built out, and availability of capacity within the existing utility systems. Any methodology used for calculating capacity charges should be:

• Financially Stable – Capacity charges should reflect the estimated reasonable cost of providing capacity to new development and should be effective in covering the costs of providing such additional capacity.

• Equitable – Capital improvement costs should be allocated on a proportional basis that is reasonably related to the needs that are created and the benefits that are received by new development.

• Administratively Feasible – Capacity charges should be administratively simple and easily explained and accepted by developers and the public.

• Legally Justifiable – Capacity charges must be developed in accordance with California statutes and relevant court decisions.

Within all of the available methodologies there are two primary approaches: the system buy-in methodology and the incremental-cost methodology. Other methodologies are usually some variation or combination of these two methods. The two primary methods are generally described below to illustrate the different perspectives that can be used to determine appropriate fees. In addition, a third (and currently used) method is described which incorporates aspects of both primary methodologies.

System Buy-In Method

The system buy-in method is based on the average investment in the capital facilities by current customers. In short, the system buy-in fee is determined by taking the current value of assets (historical cost escalated to current dollars and adjusted for depreciation) divided by the current number of customers (expressed in equivalent meters or EDUs). By paying capacity charges calculated on this basis new development essentially buys into the existing capital facilities on par with existing users. All customers then share responsibility for new capital improvements. The system buy-in methodology has four distinct advantages:

• The system buy-in methodology is a common and generally well-accepted methodology for calculating capacity charges.

• The system buy-in methodology includes only the cost of existing facilities and excludes the costs of future or planned facilities; therefore, it does not require a formal capital improvement program or rely on planning documents.

Page 7: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 5

• While capacity must be available to accommodate new service connections, the system buy-in methodology does not depend on an assessment of existing capacity availability; it therefore does not require the more detailed capacity analyses required to justify capacity charges using other methodologies.

• Capacity charges based on the system buy-in method are a reimbursement for past capital costs. Therefore, the use of the fees is to reimburse the utility for prior investments in facilities. Once reimbursed, the utility is able to spend fee revenue on any capital improvements within the utility. As a result, detailed accounting of capacity charge expenditures is simplified4.

The system buy-in method is best applied in areas that are largely buildout and with infrastructure largely already in place. It is also appropriate when the cost of providing additional capacity is believed to be similar to the costs incurred in acquiring existing capacity. At times, new development may be required to install facilities (e.g., extend pipelines into new development area) as a condition of service5. This does not preclude or invalidate a system buy-in capacity charge. However, if significant expansion of utility systems is required, and future costs may be significantly different from historical costs, then the system buy-in approach may not be the best approach.

Incremental Cost Method

The incremental cost methodology is a fairly common approach for capacity charges, particularly for utilities experiencing considerable new growth and/or needing to provide new system capacity. The approach is based on the cost of new or planned capital facilities. The cost of growth-related facilities is allocated to the new development to be served by the facilities. Allowances for existing capacity that may also serve new connections are often not made or only included on a limited basis. Under this approach, new customers pay for the incremental investment necessary for system expansion. The incremental approach is most commonly applied when new central or backbone facilities are required to provide capacity for new development.

The incremental cost methodology requires more detailed analyses in order to satisfy nexus requirements. First, the capacity requirements of new development must be defined using service level standards. Second, the amount of capacity provided by new facilities must be determined, and the capacity enhancements required to address existing deficiencies considered. To the extent that existing capacity does not provide the specified level of service to existing development, new facilities must be identified to correct these deficiencies; fees paid by new development cannot be used to correct existing deficiencies. As a result, it is fairly common for only a portion of new capital facility costs to be included in fee calculations.

The incremental cost methodology is simplified when all new infrastructure is required to serve new development areas. In this situation, service level standards are defined, new facilities

4 By accepting fee payments from new development the utility is indicating a willingness and ability to

provide service. Therefore, it is recommended that capacity charge revenues be utilized for capital improvements that enhance service delivery capabilities.

5 The Agency, like other utilities, may require new development to install new facilities to accommodate project-specific needs, as well as to oversize new facilities to accommodate anticipated future needs.

Page 8: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 6

identified, and costs are determined. The cost of facilities is then allocated (or spread) across all new development to be served by the facilities. Units of development must be defined as well as demand factors for different types of development. Capacity charges based on the incremental cost methodology are subject to statutory accounting requirements because fee revenue must be accounted for until specific capital improvements are constructed.

Combined Methods

Some capacity charge approaches combine both existing and planned facilities into fee calculations. This is because new development frequently benefits from both surplus capacity in existing facilities, but also requires new facilities to provide required capacity. Many facilities are oversized when initially constructed for economies of scale and in anticipation of future development. Examples are water supply facilities, treatment plants, transmission pipelines, etc. These major facilities are difficult and more costly to add incrementally. Other facilities, such as distribution pipelines, water storage tanks, and others can be added incrementally as development proceeds.

One of the challenges in using a combined approach for capacity charges is to make certain that new development is not paying for needed capacity in both existing and new facilities. For example, it would be inappropriate to charge new development for capacity in both an existing and a new water treatment plant. It may be appropriate, however, to charge new development for new and existing facilities that are part of a broad system. For example, it may be reasonable to charge new development for proportionate share of costs associated with an existing water distribution system, as well as new distribution facilities that extend into newly developing areas. In this case, new development needs the new facilities but also benefits from the existing distribution system network, which serves to convey water to customers.

CURRENT NEW DEVELOPMENT FEES

New development fees related to water and wastewater services have been adopted over a number of years by the Agency. While participation fee is the fee name used for most water system new development fees, the fees for new wastewater service are currently called a variety of names. The historical context for the Agency’s current new development fees include:

• In August 2001, the Agency adopted a water participation fee schedule for the Central Amador Water Project (CAWP) wholesale service area (Resolution 2001-28).

• In May 2003, the Agency adopted a number of fees and charges to continue those that had been charged by Amador County, when the Agency took over the operation of various water and wastewater systems previously operated by the County (Resolution 2003-14). Fees adopted at that time included special facilities fees and facility expansion fees for both the Lake Camanche water service area, and the Lake Camanche and Martell wastewater service areas. The Lake Camanche wastewater service area has been under a building moratorium in recent years, but the water fees for Lake Camanche and the wastewater fees for the Martell service area still apply.

• In October 2005, the Agency adopted an annexation fee and a supplemental connection fee for parcels annexing or connecting to wastewater facilities in Wastewater Improvement District #1 (WW ID#1) (Resolution 2005-52). The fees are intended to cover certain fixed costs to maintain, in a ready to use state, the wastewater system the

Page 9: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 7

property owner wishes to connect to. WW ID#1 is comprised of Eagles Nest, Surrey Junction, Wildwood, Gayla Manor, Viewpoint, Fairway Pines, Jackson Pines, Pine Grove, and Tiger Creek Estates.

• In December 2005, the Agency adopted new water participation fees for the CAWP-Retail service area. New connections within the CAWP-Retail service area are required to pay both the wholesale CAWP participation fee and the retail CAWP participation fee, as they cover different components of the water system (wholesale covers water supply, raw water transmission, and water treatment and retail covers treated water distribution and storage).

• In October 2007, the Agency adopted the most recent significant revision to participation fees for the Amador Water System (AWS) (Resolution 2007-21). The Agency’s current AWS water participation fees utilize a combined methodology that includes a system buy-in component, and incremental cost components related to capacity in the Amador Transmission Pipeline and future water treatment capacity. Separate fee schedules are provided for untreated water service, connections within wholesale service areas (e.g., City of Jackson), and retail treated water service customers.

• All parcels within La Mel Heights are entitled to water service, and no participation fees are due upon connection to the water system.

Exhibit 2 presents the Agency’s current water and wastewater new development fee schedules. In addition to the water participation fee schedules that are generally based on meter size, the Agency maintains separate participation fee provisions for multi-family development. Water participation fees for a condominium, townhouse, apartment, or similar type of multiple welling units are a percentage of the charge applicable to a customer using a 5/8” meter depending on the number of bedrooms per unit, as indicated below.

3 or more bedrooms 100% 2 bedrooms 90% 1 bedroom 80%

Water participation fees for a manufactured home in a manufactured home park are a percentage of the charge applicable to a customer using a 5/8” meter depending on the number of manufactured homes per acre, as indicated below.

1 to 4 units per acre 100% 5 or 6 units per acre 90% 7 or 8 units per acre 80% 9 or more units per acre 70%

In accordance with adopted procedures, the Agency adjusts the amount of each of its new development fees annually based on changes in the 20-Cities Construction Cost Index, as published by the Engineering News Record.

Page 10: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 8

Page 11: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 9

PROPOSED METHODOLOGY FOR NEW PARTICIPATION FEES

In 2013, the Agency adopted new system-wide water rates for all its water service customers, thereby eliminating most of the distinctions in water rates across the four water service areas (Amador Water System, Central Amador Water Project, Lake Camanche, and Le Mel Heights). In 2014, the Agency similarly developed and implemented system-wide wastewater rates for the eleven separate wastewater service areas. For the same reasons that system-wide water and wastewater rates are appropriate for the Agency, participation fees on a system-wide basis are also appropriate. These reasons include:

• The system-wide approach to rates and fees helps provide financial stability and viability, and helps ensure that the Agency’s financial and service obligations can be met with reduced risk and uncertainty

• Statutory requirements that participation fees reflect the estimated reasonable cost of providing service will be met in a more comprehensive, uniform, and justifiable manner

• The Agency’s rate and fee setting processes will each be streamlined with a single process that is more efficient, cost-effective, and transparent than multiple, duplicative processes

• Rates and fees will each be subject to uniform sets of cost allocation principles, thereby improving equity for customers across service areas

• Customers will benefit from improved financial stability and certainty for the Agency, and improved equity in charges for new services

• Certain administrative and accounting costs will be reduced through simplification and increased consistency in fee structures and administration.

Following discussions with Agency staff, the system buy-in methodology is recommended for the Agency’s water and wastewater participation fees. The system buy-in method provides a reasonable and conservative approach for determining participation fees. Under the system buy-in methodology, the participation fees would be based on the historical cost of water and wastewater system facilities, rather than a combination of historical and future costs. This methodology is commonly used and generally well accepted. It provides a reasonable estimate of the cost of capacity for new development to buy into the utility systems. As a reimbursement for prior investments, participation fees can be applied to any capital improvement costs. Finally, the system buy-in method does not rely upon uncertain future conditions and needs, or on planning documents (e.g., master plans).

In addition, it is recommended that the Agency discontinue the use of all existing new development fees, and replace them with the proposed new water and wastewater participation fees.

In August 2012, the Agency established a Community Facilities District covering certain parcels within the AWS service area (AWS CFD#1) (Resolution 2012-22). In creating the CFD, the Agency also established a special tax to be paid by affected parcels. The special tax provided the financing for (1) a portion of the annual debt service costs on the 2006 Series A AWS Certificates of Participation, which financing the construction of the Amador Transmission Pipeline (ATP), and, optionally, (2) the initial improvements to the AWS Tanner and Ione water treatment plans, which will provide additional treatment plant capacity in order to serve the

Page 12: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 10

properties subject to the special tax (as defined in Ordinance 2012-1), and (3) all incidental expenses incurred by the Agency to determine, levy, and collect the special taxes, as determined by the Agency.

Parcels participating in the AWS CFD#1 may be eligible for credits against the proposed new water participation fees due at the time of new development. This issue is addressed in greater detail later in this report.

WATER AND WASTEWATER PARTICIPATION FEE CALCULATIONS

Water and wastewater participation fee calculations rely on data and information, as of June 30, 2015, obtained from the Agency including:

! Water and wastewater fixed asset records including date of acquisition, historical cost, depreciation service life, and book value of water and wastewater facilities and long-lived assets

! Existing long-term debt used to finance water and wastewater facilities

! Financial information for the utilities identifying reserves specifically set aside for capital improvements

! Customer account data and information on the current customer base for both the water and wastewater systems.

Specific components of the participation fee calculations are described below.

Value of Existing Facilities

The first step to calculating participation fees is to estimate the value of the existing water and wastewater system facilities. This is accomplished with the use of the Agency’s fixed asset records. The value of the existing facilities can be determined using a variety of methods. However, the most common, and the one we recommend, is depreciated replacement cost.

The Agency’s fixed asset records provide data for water and wastewater assets including historical cost, date of acquisition, and accounting service life. This information is used for determining annual depreciation of utility assets. The depreciated replacement cost of these assets is determined by taking the historical cost of each asset escalating to a current value (replacement cost) using the Engineering News Record’s 20-Cities Construction Cost Index (20-Cities CCI) and depreciating this value using the age and expected service life. The same result is obtained by escalating the book value of each asset to current value using the 20-Cities CCI. This calculation is performed for each asset item. Costs have been escalated to April 2016 using a 20-Cities CCI value of 10,280.

The Agency’s fixed asset records include about 1,300 individual assets within the water and wastewater systems. These include many fully depreciated items that remain in service. Fully depreciated items have no value in the participation fee calculations even though they obviously still have value since they are still in active service. In this way, the proposed participation fee analysis is somewhat conservative.

Page 13: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 11

Exhibits 3 and 4 summarize the valuation of existing water and wastewater system assets as of June 30, 2015. The valuation summary includes original cost, net book value, replacement cost, and depreciated replacement cost. The last column, depreciated replacement cost, is used in participation fee calculations. Appendix B includes a listing of the water, wastewater, and subregional system fixed assets summarized in Exhibits 3 and 4.

In September 2006, the Agency acquired additional capacity in the City of Sutter Creek’s wastewater treatment plant. This contracted capacity was acquired at a cost of $319,737. Because the Agency does not own the treatment facility, it is not included in the Agency’s fixed asset records. Nevertheless, for participation fee purposes, it is reasonable to include the value of this contracted capacity in the calculation of the wastewater participation fees.

Outstanding Long-Term Debt Obligations

The cost of acquiring and constructing water and wastewater facilities should also include the cost of long-term debt financing. Both issuance and interest costs associated with financing capital facilities are legitimate costs of the facilities, and are appropriately included in participation fee calculations.

Long-term debt has been used to finance significant portions of the water system, and to a lesser extent the wastewater system. For purposes of participation fee calculations, historical interest payments from currently outstanding debt issues are incorporated into the participation fee calculation. Debt service payment information on debt that is now retired is not readily available, and has been excluded from participation fee calculations. Debt issuance costs have also been excluded due to unavailability. The exclusion issuance and interest payments on retired debt, as well as the exclusion of issuance costs on outstanding debt, is not likely to be significant, and makes the fee calculation a bit conservative.

Exhibit 5 summarizes the outstanding principle and cumulative past interest payments on existing long-term debt obligations for the water and wastewater systems, as of June 30, 2015. The Agency has established a number of internal loans for the water and wastewater systems. Three internal wastewater loans have been included in the debt listed in Exhibit 5. These three internal loans were used to finance wastewater system improvements (rather to cover operating and maintenance costs), and are appropriately included in participation fee calculations.

While past interest payments are added to the valuation of the water and wastewater systems, outstanding principal on long-term debt is deducted from the valuation of the water and wastewater systems. In effect, this represents the portion of the existing utility systems yet to be fully acquired.

Participation Fee Fund Reserves and Other Capital Reserves

Moneys held within water and wastewater utilities and earmarked for future capital improvements can be added to the system valuation. At the end of each fiscal year, the Agency prepares a Section 66013 report that, among other things, summarizes the fiscal year end cash and receivable balances in existing participation fee reserve funds. These monies are reserved for future capital improvement costs or for debt service payments on capital facilities. Therefore, it is appropriate to add these amounts to the water and wastewater system valuations, respectively.

Page 14: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 12

Page 15: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 13

Page 16: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 14

Normally, any funds held in capital replacement reserves would also be added to the water and wastewater system valuation, if the reserves are specifically earmarked for water and wastewater system improvements. However, due to financial constraints, there are effectively no water system capital replacement reserves at the present time, and only $16,251 in wastewater system capital reserves. At the end of FY 14-15, however, about $1.34 million remained in unexpended funds from the USDA loan for the Gravity Supply Line project. This amount represents the difference between the GSL construction cost already included in the fixed asset records (primarily as work in progress) and the total financing available from the USDA (grant and loan). This remaining GSL project fund has been added to the water system valuation for the participation fee calculation.

Water and Wastewater System Buy-In Participation Fee Calculations

Exhibits 3 and 4, referenced previously, summarize the water and wastewater system buy-in participation fee calculations. The calculations are based on the information described in the previous pages and include present values of existing facilities, financing costs, and capital fund reserves, as well as the deduction for outstanding principal on long-term debt. In summary, the water and wastewater system valuations are approximately as follows:

Water system $96,100,000

Wastewater system $13,200,000

Page 17: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 15

Utility system valuations are then divided by the existing customer base, expressed as 5/8” equivalent meters for the water system, and as equivalent dwelling units (EDUs) for the wastewater system. These current system demands were derived as follows.

• Water System – The Agency currently serves about 6,900 water service connections in its four service areas. These connections include wholesale water service to entities in both the AWS and CAWP service areas. The customer base includes about 11,990 equivalent 5/8” meters. This number incorporates the estimated number of retail service connections within the service areas of entities receiving wholesale water service from the Agency. Three water participation fees are proposed, including fees for untreated water service, wholesale treated water service6, and retail treated water service. The number of 5/8” equivalent meters receiving untreated water service is about 825. The number of 5/8” equivalent meters receiving treated water through entities receiving wholesale water service from the Agency is about 2,806. The number of 5/8” equivalent meters receiving retail treated water service from the Agency is about 8,359.

• Wastewater System – The Agency serves more than 800 wastewater service connections in three primary service areas. This customer base includes about 1,409 EDUs.

The system buy-in water and wastewater participation fees shown in the bottom-right portion of Exhibits 3 and 4 were determined by dividing the total system valuations by the current customer based (expressed in 5/8” equivalent meters or EDUs), resulting in a buy-in fee for each new service connection. The wholesale treated water participation fee and the untreated water service participation fee both exclude portions of the water system valuation not relevant to the service being provided. More specifically, the wholesale participation fee excludes water system component valuation associated with retail treated water distribution, and the untreated water participation fee excludes water system component valuation associated with retail treated water distribution as well as water treatment.

Water and Wastewater Participation Fee Schedules

Water and wastewater participation fee schedules are presented in Exhibit 6. The structures of the fee schedules are the same as the current fee structures, for both water and wastewater.

Water Participation Fee Schedule

For the most part, the water participation fee schedules are based on the size of the water meter. However, it is recommended that the Agency continue to use existing procedures for determining participation fees for multi-family development as well as manufactured homes in a manufactured home park, as specified below.

Participation fees for a condominium, townhouse, apartment, or similar type of multiple dwelling units are determined as a percentage of the charge applicable to a customer using a 5/8” meter, depending on the number of bedrooms per unit, as indicated below.

3 or more bedrooms 100% 2 bedrooms 90% 1 bedroom 80%

6 Fees in this category would be paid in conjunction with new water service connections within the

service areas of entities receiving wholesale water service from the Agency.

Page 18: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 16

Water participation fees for a manufactured home in a manufactured home park are determined as a percentage of the charge applicable to a customer using a 5/8” meter, depending on the number of manufactured homes per acre, as indicated below.

1 to 4 units per acre 100% 5 or 6 units per acre 90% 7 or 8 units per acre 80% 9 or more units per acre 70%

Wastewater Participation Fee Schedule

The proposed wastewater participation fee schedule is based on the number of single family dwelling units, or equivalent dwelling units, associated with the new development project. The Agency should continue to utilize a wastewater demand factor of 200 gpd per EDU when determining the number of EDUs represented by a development project.

Changes in the Amounts for Participation Fees

Exhibit 7 summarizes the percentage change with the proposed participation fees, relative to the current fees, in the base fee amounts for the most common situations. In some cases, historical entitlements to capacity (through prior fees or actions) need to be considered in determining the appropriate fee under the new participation fee structure.

Page 19: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 17

Page 20: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 18

PARTICIPATION FEE ADMINISTRATION AND UPDATES

A number of issues related to participation fee accounting and administration are addressed below.

Participation Fee Accounting and Reporting

While not reviewed in detail, we believe that the Agency follows required steps for accounting for participation fee revenues and expenditures. For reference, Appendix A, at the end of this report, includes statutory requirements for accounting for capacity charges.

Participation fee fund balances accumulated up until new fees begin to be collected should be expended in the manner and for the purposes in which they were imposed. However, under the proposed system-wide system buy-in participation fees, new fee revenue can be expended for any capital improvement project purpose, including debt service. Segregation of revenues only need be maintained between the water and wastewater revenues and expenditures.

Because the use of participation fee revenues is to reimburse the Agency for prior investments in water and wastewater system capacity, it is not necessary to track or account for the specific project expenditures paid by participation fees.

Annual Inflationary Indexing and Periodic Updates

It is recommended that the Agency continue to annually adjust the participation fees for the affects of inflation using the Engineering News Record’s 20-Cities CCI (20-Cities CCI). The participation fees presented herein have been indexed to a 20-Cities CCI value of 10,280 (April 2016). The 20-Cities CCI is a broadly accepted construction cost index that attempts to reflect the monthly changes in general construction costs. Adjusting participation fees annually using this index helps the Agency maintain fees commensurate with inflationary cost changes between periodic comprehensive updates.

It is recommended that the Agency formally update participation fee calculations at least once every three to five years. Fixed asset records, debt obligations, capital replacement reserves, and the customer base all change over time and periodically updating the calculations will help ensure that new development continues to pay a reasonable and proportionate share of water and wastewater system costs.

Credits for Participants in AWS CFD#1

Property owners of parcels participating in AWS CFD#1 should still be subject to the Agency’s participation fees. However, a credit should be given for the special taxes paid, and to be paid, associated with each parcel. The entire and actual special tax attributable to a parcel (for the ATP and water treatment costs, if applicable) should be credited against the entire and actual water participation fees due related to development on that parcel. In no event should the credit exceed the amount of the water participation fees due.

As an example, a parcel located in the Agency’s retail service area, participating in the AWS CFD#1 with 1 EDU (e.g., one single family home with a 5/8” meter planned), and paying a special tax for both the ATP and water treatment costs, would pay a total of $3,050.75 in special taxes over the life of the CFD. In this situation the water participation fee of $9,381 would be reduced by $3,050.75 to $6,330.25.

Page 21: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 19

Credits for Other Fees Paid or Facilities Contributed

As noted previously in the presentation of current new development fees, the history of the Agency acquiring water and wastewater service areas from the County resulted in also acquiring pre-existing fee structures and/or service commitments. In some cases, property owners may have already paid certain fees for water or wastewater system capacity, or may have provided facilities in advance of connecting to the water or wastewater systems. To the extent that any property requesting water or wastewater service has already paid a fee(s) for system capacity or contributed facilities for future service the amount of the fees paid or the historic value of the facilities contributed should be credited against the new participation fees proposed in this report. Two examples are particularly noteworthy.

• Existing parcels in the CAWP water service area are effectively entitled to 1 EDU of wholesale service capacity. Under the current participation fee structure, these parcels would be subject to the current retail fee, but not the wholesale fee (these fees are additive under the current fee structure). Under the proposed participation fee structure, existing parcels should pay the difference between the retail fee and the wholesale fee (retail fee includes transmission and treatment facilities) to recognize the entitlement. Parcels developing beyond 1 EDU, or newly created or annexed parcels, would be subject to the full retail participation fee.

• The existing fee structure in the Lake Camanche water service area includes a basic participation fee when connecting to the water system. Newly created or annexed parcels are currently subject to an equalization fee. The difference in these fee amounts represents the value of the capacity entitlement already provided to existing parcels. Under the new fee structure, it would be appropriate to recognize this value. Therefore, under the new participation fee structure, existing parcels in the Lake Camanche water service area should pay the new retail participation fee, less a credit of $4,365 equal to the difference between the current equalization fee and current basic participation fee, or a net $5,016 rather than $9,381. In addition, this fee credit of $4,365 should be adjusted annually for inflation in the same manner as the participation fees using the 20-cities CCI.

Participation Fee Revenue Variability

Finally, annual participation fee revenues are subject to the fluctuations in the pace of new development. Participation fees are primarily a means of equitably assigning costs of capacity to new development. However, they are often also used as a source of capital improvement revenue. Caution should be exercised when relying upon participation fee revenue as a predictable revenue source. In addition, while participation fee revenue can be used to make debt service payments, relying on the revenue for debt payments is risky.

Page 22: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 20

APPENDIX A – GOVERNMENT CODE SECTIONS 66013, 66016, 66022, AND 66023

66013. (a) Notwithstanding any other provision of law, when a local agency imposes fees for water connections or sewer connections, or imposes capacity charges, those fees or charges shall not exceed the estimated reasonable cost of providing the service for which the fee or charge is imposed, unless a question regarding the amount of the fee or charge imposed in excess of the estimated reasonable cost of providing the services or materials is submitted to, and approved by, a popular vote of two-thirds of those electors voting on the issue.

(b) As used in this section:

(1) "Sewer connection" means the connection of a structure or project to a public sewer system.

(2) "Water connection" means the connection of a structure or project to a public water system, as defined in subdivision (f) of Section 116275 of the Health and Safety Code.

(3) "Capacity charge" means a charge for facilities in existence at the time a charge is imposed or charges for new facilities to be constructed in the future that are of benefit to the person or property being charged.

(4) "Local agency" means a local agency as defined in Section 66000.

(5) "Fee" means a fee for the physical facilities necessary to make a water connection or sewer connection, including, but not limited to, meters, meter boxes, and pipelines from the structure or project to a water distribution line or sewer main, and that does not exceed the estimated reasonable cost of labor and materials for installation of those facilities.

(c) A local agency receiving payment of a charge as specified in paragraph (3) of subdivision (b) shall deposit it in a separate capital facilities fund with other charges received, and account for the charges in a manner to avoid any commingling with other moneys of the local agency, except for investments, and shall expend those charges solely for the purposes for which the charges were collected.

Any interest income earned from the investment of moneys in the capital facilities fund shall be deposited in that fund.

(d) For a fund established pursuant to subdivision (c), a local agency shall make available to the public, within 180 days after the last day of each fiscal year, the following information for that fiscal year:

(1) A description of the charges deposited in the fund.

(2) The beginning and ending balance of the fund and the interest earned from investment of moneys in the fund.

(3) The amount of charges collected in that fiscal year.

(4) An identification of all of the following:

(A) Each public improvement on which charges were expended and the amount of the expenditure for each improvement, including the percentage of the total cost of the public improvement that was funded with those charges if more than one source of funding was used.

(B) Each public improvement on which charges were expended that was completed during that fiscal year.

(C) Each public improvement that is anticipated to be undertaken in the following fiscal year.

(5) A description of each interfund transfer or loan made from the capital facilities fund. The information provided, in the case of an interfund transfer, shall identify the public improvements on which the transferred moneys are, or will be, expended. The information, in the case of an interfund loan, shall include the date on which the loan will be repaid, and the rate of interest that the fund will receive on the loan.

(e) The information required pursuant to subdivision (d) may be included in the local agency's annual financial report.

(f) The provisions of subdivisions (c) and (d) shall not apply to any of the following:

Page 23: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 21

(1) Moneys received to construct public facilities pursuant to a contract between a local agency and a person or entity, including, but not limited to, a reimbursement agreement pursuant to Section 66003.

(2) Charges that are used to pay existing debt service or which are subject to a contract with a trustee for bondholders that requires a different accounting of the charges, or charges that are used to reimburse the local agency or to reimburse a person or entity who advanced funds under a reimbursement agreement or contract for facilities in existence at the time the charges are collected.

(3) Charges collected on or before December 31, 1998.

(g) Any judicial action or proceeding to attack, review, set aside, void, or annul the ordinance, resolution, or motion imposing a fee or capacity charge subject to this section shall be brought pursuant to Section 66022.

(h) Fees and charges subject to this section are not subject to the provisions of Chapter 5 (commencing with Section 66000), but are subject to the provisions of Sections 66016, 66022, and 66023.

(i) The provisions of subdivisions(c) and (d) shall only apply to capacity charges levied pursuant to this section.

66016. (a) Prior to levying a new fee or service charge, or prior to approving an increase in an existing fee or service charge, a local agency shall hold at least one open and public meeting, at which oral or written presentations can be made, as part of a regularly scheduled meeting. Notice of the time and place of the meeting, including a general explanation of the matter to be considered, and a statement that the data required by this section is available, shall be mailed at least 14 days prior to the meeting to any interested party who files a written request with the local agency for mailed notice of the meeting on new or increased fees or service charges. Any written request for mailed notices shall be valid for one year from the date on which it is filed unless a renewal request is filed. Renewal requests for mailed notices shall be filed on or before April 1 of each year. The legislative body may establish a reasonable annual charge for sending notices based on the estimated cost of providing the service. At least 10 days prior to the meeting, the local agency shall make available to the public data indicating the amount of cost, or estimated cost, required to provide the service for which the fee or service charge is levied and the revenue sources anticipated to provide the service, including General Fund revenues. Unless there has been voter approval, as prescribed by Section 66013 or 66014, no local agency shall levy a new fee or service charge or increase an existing fee or service charge to an amount which exceeds the estimated amount required to provide the service for which the fee or service charge is levied. If, however, the fees or service charges create revenues in excess of actual cost, those revenues shall be used to reduce the fee or service charge creating the excess.

(b) Any action by a local agency to levy a new fee or service charge or to approve an increase in an existing fee or service charge shall be taken only by ordinance or resolution. The legislative body of a local agency shall not delegate the authority to adopt a new fee or service charge, or to increase a fee or service charge.

(c) Any costs incurred by a local agency in conducting the meeting or meetings required pursuant to subdivision (a) may be recovered from fees charged for the services which were the subject of the meeting.

(d) This section shall apply only to fees and charges as described in Sections 51287, 56383, 57004, 65104, 65456, 65863.7, 65909.5, 66013, 66014, and 66451.2 of this code, Sections 17951, 19132.3, and 19852 of the Health and Safety Code, Section 41901 of the Public Resources Code, and Section 21671.5 of the Public Utilities Code.

(e) Any judicial action or proceeding to attack, review, set aside, void, or annul the ordinance, resolution, or motion levying a fee or service charge subject to this section shall be brought pursuant to Section 66022.

66022. (a) Any judicial action or proceeding to attack, review, set aside, void, or annul an ordinance, resolution, or motion adopting a new fee or service charge, or modifying or amending an existing fee or service charge, adopted by a local agency, as defined in Section 66000, shall be commenced within 120 days of the effective date of the ordinance, resolution, or motion.

If an ordinance, resolution, or motion provides for an automatic adjustment in a fee or service charge, and the automatic adjustment results in an increase in the amount of a fee or service charge, any action or proceeding to attack, review, set aside, void, or annul the increase shall be commenced within 120 days of the effective date of the increase.

Page 24: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 22

(b) Any action by a local agency or interested person under this section shall be brought pursuant to Chapter 9 (commencing with Section 860) of Title 10 of Part 2 of the Code of Civil Procedure.

(c) This section shall apply only to fees, capacity charges, and service charges described in and subject to Sections 66013 and 66014.

66023. (a) Any person may request an audit in order to determine whether any fee or charge levied by a local agency exceeds the amount reasonably necessary to cover the cost of any product or service provided by the local agency. If a person makes that request, the legislative body of the local agency may retain an independent auditor to conduct an audit to determine whether the fee or charge is reasonable.

(b) Any costs incurred by a local agency in having an audit conducted by an independent auditor pursuant to subdivision (a) may be recovered from the person who requests the audit.

(c) Any audit conducted by an independent auditor to determine whether a fee or charge levied by a local agency exceeds the amount reasonably necessary to cover the cost of providing the product or service shall conform to generally accepted auditing standards.

(d) The procedures specified in this section shall be alternative and in addition to those specified in Section 54985.

(e) The Legislature finds and declares that oversight of local agency fees is a matter of statewide interest and concern. It is, therefore, the intent of the Legislature that this chapter shall supersede all conflicting local laws and shall apply in charter cities.

(f) This section shall not be construed as granting any additional authority to any local agency to levy any fee or charge which is not otherwise authorized by another provision of law, nor shall its provisions be construed as granting authority to any local agency to levy a new fee or charge when other provisions of law specifically prohibit the levy of a fee or charge.

Page 25: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

AMADOR WATER AGENCY 2016 WATER AND WASTEWATER PARTICIPATION FEE STUDY

THE REED GROUP, INC. PAGE 23

APPENDIX B – FIXED ASSET LISTINGS FOR THE WATER AND WASTEWATER SYSTEMS

AS OF 6/30/2015

Page 26: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-1

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

UTIL

ITY P

LAN

TCaw

p-O

rigin

al Tig

er

Crk

Div

ers

ion F

acilitie

s7/1

/81

2,1

57,1

18

$

862,5

18

$

6,2

72,9

97

$

2,5

08,2

40

$

UTIL

ITY P

LAN

TCaw

p -

Pla

nt

Impro

vem

ents

6/3

0/8

623,6

75

$

9,4

71

$

56,6

65

$

22,6

69

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Waste

wate

r -

Contr

ibute

d C

apital

6/3

0/0

8(8

1,4

92)

$

(67,2

31)

$

(100,8

10)

$

(83,1

68)

$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Pip

eline M

lx6/3

0/1

0(4

5,1

06)

$

(39,3

73)

$

(52,6

79)

$

(45,9

85)

$

UTIL

ITY P

LAN

TAje

9 -

Recla

ss A

ssets

To 1

1130.0

66/3

0/0

6(3

,345)

$

(2

,760)

$

(4

,437)

$

(3

,660)

$

TRAN

SM

ISSIO

N &

DIS

TM

isc D

ele

tions I

n 0

5/0

66/3

0/0

6(1

14)

$

-

$

(151)

$

-

$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

- Capital Lease

6/3

0/8

534,3

72

$

-$

84,2

29

$

-$

GEN

ERAL P

LAN

TBackhoe

6/3

0/8

662,1

38

$

-$

148,7

25

$

-$

GEN

ERAL P

LAN

TVehic

le -

Capital Lease

6/3

0/8

624,7

52

$

-$

59,2

43

$

-$

GEN

ERAL P

LAN

TTra

iler

6/3

0/8

66,9

32

$

-$

16,5

92

$

-$

TRAN

SM

ISSIO

N &

DIS

TTre

atm

ent

Capacity P

urc

hase

6/3

0/0

8110

$

-$

136

$

-$

LAN

D &

LAN

D R

IGH

TS

Buckhorn

Lot

Pavin

g6/3

0/9

82,2

23

$

2,2

23

$

3,8

60

$

3,8

60

$

GEN

ERAL P

LAN

TSoft

ware

- A

uto

map C

rossgra

de F

rom

Map 2

008

6/3

0/0

81,8

83

$

-$

2,3

30

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

6/3

0/8

634,4

47

$

-$

82,4

48

$

-$

GEN

ERAL P

LAN

TEquip

ment

6/3

0/8

68,7

97

$

-$

21,0

56

$

-$

TREATM

EN

T P

LAN

TAje

9 J

c 6

0057 T

o C

ip6/3

0/0

6(7

2)

$

-$

(96)

$

-$

TRAN

SM

ISSIO

N &

DIS

TStr

oh F

ire H

ydra

nt

6/3

0/0

411

$

8$

16

$

12

$

TRAN

SM

ISSIO

N &

DIS

TW

ildw

ood W

dr

Imple

menta

tion

6/3

0/0

512

$

9$

16

$

12

$

LAN

D &

LAN

D R

IGH

TS

Land &

Land R

ights

(Pg&

E)

6/3

0/8

7187,3

38

$

187,3

38

$

437,0

91

$

437,0

91

$

SO

URCE O

F S

UPPLY

Tank I

mpro

vem

ents

6/3

0/0

016

$

10

$

27

$

17

$

GEN

ERAL P

LAN

TIn

dic

ato

r Tape

6/3

0/0

51,4

30

$

-$

1,9

74

$

-$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

6/3

0/0

317

$

12

$

25

$

18

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

City F

ire S

tation

6/3

0/9

917

$

10

$

29

$

18

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines P

hase I

i6/3

0/0

019

$

12

$

31

$

19

$

TRAN

SM

ISSIO

N &

DIS

TCaw

p E

merg

ency R

h P

s6/3

0/9

919

$

11

$

32

$

19

$

GEN

ERAL P

LAN

TO

scilla

tion T

este

r6/3

0/0

61,0

58

$

-$

1,4

03

$

-$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty I

mpro

vem

ents

- V

aults

6/3

0/0

019

$

12

$

32

$

20

$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty I

mpro

vem

ent

Vaults

6/3

0/0

019

$

12

$

32

$

20

$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty I

mpro

vem

ents

- T

anks

6/3

0/0

019

$

12

$

32

$

20

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nits I

i B &

C M

ain

Lin

e E

xte

nsio

n6/3

0/0

524

$

18

$

33

$

25

$

TRAN

SM

ISSIO

N &

DIS

TJ

Thom

pson M

lx6/3

0/0

626

$

20

$

34

$

26

$

TRAN

SM

ISSIO

N &

DIS

TCaw

p B

low

off R

epla

cem

ent

6/3

0/0

030

$

19

$

50

$

31

$

GEN

ERAL P

LAN

TPr

Yr

Je A

dj

7/1

/08

259

$

-$

320

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/0

695

$

-$

127

$

-$

TREATM

EN

T P

LAN

TIo

ne W

tp L

ime R

oom

Dem

o6/3

0/0

130

$

20

$

49

$

32

$

GEN

ERAL P

LAN

TSoft

ware

- U

s M

ap

6/3

0/0

6100

$

-$

133

$

-$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

County

Food B

ank

6/3

0/9

933

$

20

$

55

$

33

$

GEN

ERAL P

LAN

TLapto

p C

om

pute

r6/3

0/0

61,0

85

$

-$

1,4

40

$

-$

TRAN

SM

ISSIO

N &

DIS

TVid

eo S

ew

er

Lin

es

6/3

0/0

437

$

27

$

53

$

38

$

GEN

ERAL P

LAN

TD

eskto

p C

om

pute

r6/3

0/0

61,1

53

$

-$

1,5

29

$

-$

TRAN

SM

ISSIO

N &

DIS

TU

pper

Canal Berm

6/3

0/0

043

$

27

$

71

$

44

$

GEN

ERAL P

LAN

TBatt

ery

- H

eavy D

uty

6/3

0/1

0112

$

-$

130

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

86,0

12

$

-$

13,6

77

$

-$

LAN

D &

LAN

D R

IGH

TS

Land

6/3

0/8

834,6

85

$

34,6

85

$

78,9

02

$

78,9

02

$

TRAN

SM

ISSIO

N &

DIS

TEagle

s N

est

Upgra

de W

ate

r Lin

e6/3

0/0

449

$

35

$

71

$

51

$

TRAN

SM

ISSIO

N &

DIS

T10"

Mete

r6/3

0/0

055

$

34

$

90

$

56

$

Page 27: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-2

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

UTIL

ITY P

LAN

TU

tility

Pla

nt

- Pip

eline

6/3

0/8

81,4

25,7

49

$

883,5

83

$

3,2

43,3

32

$

2,0

09,9

97

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

- Airport

Pip

eline

6/3

0/8

8307,8

23

$

135,4

43

$

700,2

44

$

308,1

10

$

TRAN

SM

ISSIO

N &

DIS

TH

ydra

nt

- Je

rry S

herm

an

6/3

0/0

469

$

50

$

100

$

72

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

847,6

99

$

-$

108,5

06

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

8(4

7,6

99)

$

-$

(108,5

06)

$

-$

TRAN

SM

ISSIO

N &

DIS

TRegan R

aw

Wate

r Pip

eline

6/3

0/9

970

$

42

$

119

$

71

$

TREATM

EN

T P

LAN

TBuckhorn

Filte

r M

edia

Repla

cem

ent

6/3

0/0

672

$

56

$

96

$

74

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/9

978

$

47

$

132

$

79

$

GEN

ERAL P

LAN

TTra

sh P

um

p6/3

0/0

41,2

33

$

-$

1,7

82

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

& S

oft

ware

6/3

0/0

41,2

42

$

-$

1,7

95

$

-$

GEN

ERAL P

LAN

TScanner

6/3

0/0

61,2

43

$

-$

1,6

49

$

-$

GEN

ERAL P

LAN

TTru

ck

6/3

0/8

912,9

74

$

-$

28,9

00

$

-$

GEN

ERAL P

LAN

TH

ydra

ulic C

lam

p6/3

0/0

41,3

62

$

-$

1,9

68

$

-$

GEN

ERAL P

LAN

TSoft

ware

- O

racle

Sta

ndard

Editio

n6/3

0/0

81,5

03

$

-$

1,8

59

$

-$

GEN

ERAL P

LAN

TTru

ck

6/3

0/8

911,2

71

$

-$

25,1

07

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

917,2

12

$

-$

38,3

39

$

-$

GEN

ERAL P

LAN

TPort

able

Pro

jecto

r6/3

0/0

61,5

16

$

-$

2,0

11

$

-$

TREATM

EN

T P

LAN

TPsm

/Rm

p P

lant

Impro

vem

ent

6/3

0/0

079

$

50

$

131

$

82

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nit I

i D

6/3

0/0

483

$

60

$

120

$

86

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines L

ift

Sta

tion F

loat

6/3

0/0

490

$

65

$

131

$

95

$

TRAN

SM

ISSIO

N &

DIS

TW

esto

ver

Fie

ld M

lx6/3

0/0

494

$

68

$

135

$

98

$

SO

URCE O

F S

UPPLY

Caw

p G

ravity S

upply

Lin

e -

Constr

uction

6/3

0/0

895

$

78

$

117

$

96

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne C

anal-

Allen

6/3

0/0

095

$

59

$

157

$

98

$

TRAN

SM

ISSIO

N &

DIS

TSafe

Drinkin

g W

ate

r-Rid

ge

6/3

0/0

096

$

60

$

159

$

99

$

TRAN

SM

ISSIO

N &

DIS

TEagle

s N

est

Upgra

des

6/3

0/0

197

$

63

$

157

$

102

$

GEN

ERAL P

LAN

TCalibra

tor

6/3

0/0

61,7

04

$

-$

2,2

60

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

eeks

6/3

0/0

0100

$

63

$

166

$

103

$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty I

mpro

vem

ens

6/3

0/0

0104

$

65

$

172

$

108

$

GEN

ERAL P

LAN

T1 C

ell P

hone

10/3

1/0

2138

$

-$

216

$

-$

GEN

ERAL P

LAN

TM

obile R

adio

Insta

llation

6/3

0/0

6213

$

-$

282

$

-$

GEN

ERAL P

LAN

T7 D

igital Cam

era

s6/3

0/0

41,7

50

$

-$

2,5

28

$

-$

TREATM

EN

T P

LAN

TG

ayla

Manor

Direct

Charg

e6/3

0/0

0107

$

67

$

177

$

110

$

GEN

ERAL P

LAN

TCum

min

gs G

enera

tor

Dgda-5

001145

6/3

0/0

41,7

96

$

-$

2,5

95

$

-$

GEN

ERAL P

LAN

TO

cr

Scanner/

Reader

6/3

0/0

61,9

76

$

-$

2,6

21

$

-$

TRAN

SM

ISSIO

N &

DIS

TTra

nm

issio

n &

Dis

trib

ution P

roje

cts

6/3

0/9

8107

$

62

$

186

$

107

$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Gold

Ventu

re6/3

0/0

0111

$

69

$

183

$

115

$

GEN

ERAL P

LAN

T2 C

ell P

hones

9/3

0/0

2250

$

-$

393

$

-$

TRAN

SM

ISSIO

N &

DIS

TRed C

orr

al Prv

Pit U

pgra

de

6/3

0/0

1117

$

76

$

190

$

123

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

1123

$

47

$

261

$

99

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Lift

Sta

tion F

loat

6/3

0/0

4125

$

90

$

180

$

130

$

TRAN

SM

ISSIO

N &

DIS

TPondero

sa R

idge P

hase I

6/3

0/0

6129

$

99

$

170

$

132

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

r Repla

cem

ents

6/3

0/0

0135

$

85

$

223

$

140

$

TRAN

SM

ISSIO

N &

DIS

TBuena V

ista

Casin

o7/1

/03

137

$

96

$

210

$

147

$

GEN

ERAL P

LAN

TLig

ht

Sta

nd

6/3

0/0

4256

$

-$

370

$

-$

GEN

ERAL P

LAN

TLapto

p C

om

pute

r6/3

0/0

62,0

99

$

-$

2,7

84

$

-$

GEN

ERAL P

LAN

TM

odic

om

Soft

ware

-Concept

Xl Bro

nze

6/3

0/0

62,2

89

$

-$

3,0

35

$

-$

Page 28: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-3

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TRip

per

Bucket

6/3

0/0

62,3

59

$

-$

3,1

29

$

-$

GEN

ERAL P

LAN

TTools

& W

ideband K

it6/3

0/0

42,3

60

$

-$

3,4

09

$

-$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks C

om

merc

ial D

ev.

6/3

0/0

0141

$

88

$

233

$

146

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks D

rive E

xte

nsio

n6/3

0/0

4147

$

107

$

213

$

154

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne Ele

menta

ry F

h R

elo

cate

d6/3

0/0

6148

$

114

$

196

$

152

$

TRAN

SM

ISSIO

N &

DIS

TLast

Change A

lley -

Am

ador

City

1/1

/13

157

$

147

$

169

$

158

$

GEN

ERAL P

LAN

TJe

tter

Accesories

6/3

0/0

4328

$

-$

473

$

-$

LAN

D &

LAN

D R

IGH

TS

Land &

Land R

ights

6/3

0/9

316,8

71

$

16,8

71

$

33,2

88

$

33,2

88

$

TREATM

EN

T P

LAN

TTanner

Filte

r Rebuild

6/3

0/0

7159

$

127

$

205

$

164

$

TRAN

SM

ISSIO

N &

DIS

TEdgebro

ok U

nit 5

6/3

0/9

9165

$

99

$

280

$

168

$

GEN

ERAL P

LAN

TRadio

s -

Mobile

6/3

0/0

62,3

66

$

-$

3,1

39

$

-$

GEN

ERAL P

LAN

TH

p9000 S

oft

ware

11/1

8/0

22,5

00

$

-$

3,9

31

$

-$

GEN

ERAL P

LAN

TTripod

6/3

0/0

4345

$

-$

498

$

-$

GEN

ERAL P

LAN

TH

um

an R

esourc

es S

oft

ware

6/3

0/0

52,5

10

$

-$

3,4

65

$

-$

TRAN

SM

ISSIO

N &

DIS

TValv

e R

epla

cem

ent

6/3

0/0

0169

$

105

$

279

$

174

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines W

w6/3

0/0

6171

$

132

$

227

$

176

$

GEN

ERAL P

LAN

TW

hacker

6/3

0/0

42,7

90

$

-$

4,0

31

$

-$

GEN

ERAL P

LAN

TBlo

wer

10/3

1/0

2404

$

-$

636

$

-$

TRAN

SM

ISSIO

N &

DIS

TId

#2 V

alv

e R

epla

cem

ents

6/3

0/0

0193

$

120

$

318

$

199

$

LAN

D &

LAN

D R

IGH

TS

Land &

Land R

ights

6/3

0/9

413,0

25

$

13,0

25

$

24,7

59

$

24,7

59

$

GEN

ERAL P

LAN

TAsphalt C

utt

er

6/3

0/0

42,7

94

$

-$

4,0

37

$

-$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines -

Phase I

i6/3

0/0

1194

$

126

$

315

$

204

$

TRAN

SM

ISSIO

N &

DIS

TM

t. C

rossm

an S

tandby M

oto

r6/3

0/0

0209

$

131

$

345

$

216

$

TRAN

SM

ISSIO

N &

DIS

TTanner

/ Io

ne R

aw

Wate

r Scre

en

6/3

0/0

4210

$

149

$

303

$

216

$

GEN

ERAL P

LAN

TCom

pute

r -

Serv

ers

6/3

0/0

62,7

99

$

-$

3,7

12

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

46,4

52

$

-$

12,2

64

$

-$

GEN

ERAL P

LAN

TD

iffu

ser

Soft

ware

6/3

0/0

52,8

23

$

-$

3,8

97

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

410,2

63

$

-$

19,5

08

$

-$

TRAN

SM

ISSIO

N &

DIS

TReed M

inera

ls6/3

0/0

0216

$

135

$

357

$

223

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines P

hase I

ii6/3

0/0

4220

$

159

$

318

$

230

$

TRAN

SM

ISSIO

N &

DIS

TContr

ibute

d C

apital Pro

jects

6/3

0/9

8229

$

131

$

397

$

228

$

GEN

ERAL P

LAN

TPre

ssure

Logger

6/3

0/0

4410

$

-$

592

$

-$

GEN

ERAL P

LAN

TH

ard

Drive U

pgra

des

6/3

0/0

62,8

45

$

-$

3,7

73

$

-$

GEN

ERAL P

LAN

TLin

e L

ocato

r6/3

0/0

63,0

79

$

-$

4,0

84

$

-$

TRAN

SM

ISSIO

N &

DIS

TEagle

s R

anch M

lx6/3

0/0

1231

$

149

$

374

$

242

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

56,5

00

$

-$

12,2

13

$

-$

TRAN

SM

ISSIO

N &

DIS

TN

ash S

erv

ice

6/3

0/0

0239

$

150

$

395

$

247

$

TRAN

SM

ISSIO

N &

DIS

TW

ildw

ood P

um

p6/3

0/0

1256

$

166

$

415

$

269

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne V

ault R

epla

cem

ent

6/3

0/0

1269

$

175

$

436

$

283

$

GEN

ERAL P

LAN

TCom

pute

r H

ard

ware

And S

oft

ware

6/3

0/0

43,2

10

$

-$

4,6

38

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne D

istr

ibution I

mpro

vem

ents

6/3

0/0

0273

$

171

$

451

$

282

$

TREATM

EN

T P

LAN

TFin

ancia

l Pla

n6/3

0/0

4281

$

203

$

406

$

293

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

69,9

31

$

-$

18,1

66

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

65,6

98

$

-$

10,4

22

$

-$

GEN

ERAL P

LAN

TG

ps S

oft

ware

6/3

0/0

6446

$

-$

591

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

69,2

99

$

-$

17,0

10

$

-$

Page 29: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-4

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

SO

URCE O

F S

UPPLY

Caw

p T

ank L

iner

6/3

0/0

6301

$

233

$

399

$

309

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

614,9

49

$

1$

27,3

45

$

3$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

684,7

28

$

-$

154,9

81

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

651,2

94

$

-$

93,8

26

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

664,3

29

$

-$

117,6

68

$

-$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

- Ceqa L

itig

ation

6/3

0/0

8304

$

250

$

376

$

309

$

TRAN

SM

ISSIO

N &

DIS

TBru

sato

ri M

lx -

Fire P

roete

ction

6/3

0/0

1332

$

215

$

538

$

349

$

LAN

D &

LAN

D R

IGH

TS

Land

6/3

0/9

765,4

76

$

65,4

76

$

115,5

32

$

115,5

32

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines P

hase I

ii6/3

0/0

6367

$

284

$

487

$

376

$

TREATM

EN

T P

LAN

TW

w T

reatm

ent

Pla

nt

6/3

0/9

8369

$

211

$

641

$

367

$

TRAN

SM

ISSIO

N &

DIS

TRon B

ass M

lx6/3

0/0

9383

$

324

$

459

$

389

$

GEN

ERAL P

LAN

TRack F

or

Serv

ers

6/3

0/0

63,7

05

$

-$

4,9

14

$

-$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ine

6/3

0/0

0388

$

242

$

640

$

400

$

TRAN

SM

ISSIO

N &

DIS

TCam

pbell M

lx /

Hydra

nt

6/3

0/0

4397

$

287

$

573

$

414

$

GEN

ERAL P

LAN

TJe

tter

Accessories

6/3

0/0

43,9

96

$

-$

5,7

73

$

-$

TRAN

SM

ISSIO

N &

DIS

TBru

sato

ri6/3

0/0

0397

$

248

$

656

$

410

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

6/3

0/9

8400

$

229

$

695

$

398

$

TRAN

SM

ISSIO

N &

DIS

TEdgebro

ok U

nit 6

6/3

0/9

9424

$

255

$

720

$

432

$

GEN

ERAL P

LAN

TSensus R

adio

Read I

mple

menta

tion-D

ata

str

eam

6/3

0/0

74,0

50

$

-$

5,2

26

$

-$

SO

URCE O

F S

UPPLY

Safe

ty I

mpro

vem

ent

Tanks

6/3

0/0

0425

$

266

$

703

$

439

$

TRAN

SM

ISSIO

N &

DIS

TEdgebro

ok U

nit 6

6/3

0/0

4426

$

308

$

616

$

445

$

GEN

ERAL P

LAN

TPlo

t M

ow

er

6/3

0/0

44,1

15

$

-$

5,9

46

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne T

ranm

isio

n L

ine

6/3

0/0

0426

$

266

$

704

$

440

$

SO

URCE O

F S

UPPLY

Safe

ty I

mpro

vem

ent

Tanks

6/3

0/0

0426

$

266

$

705

$

440

$

TRAN

SM

ISSIO

N &

DIS

TTra

nm

issin

& D

istr

ibution P

roje

cts

6/3

0/9

8429

$

246

$

746

$

427

$

SO

URCE O

F S

UPPLY

Tank L

iner

& R

oof Recoating

6/3

0/0

6452

$

349

$

599

$

463

$

GEN

ERAL P

LAN

TSpectr

um

Analy

zer

6/3

0/0

64,1

31

$

-$

5,4

78

$

-$

GEN

ERAL P

LAN

TM

eta

l D

ete

cto

r6/3

0/0

6473

$

-$

627

$

-$

TREATM

EN

T P

LAN

TAuto

Dia

ler

Insta

ll6/3

0/0

6460

$

356

$

610

$

472

$

GEN

ERAL P

LAN

TLapto

p C

om

pute

rs6/3

0/0

64,1

98

$

-$

5,5

68

$

-$

TREATM

EN

T P

LAN

TTanner

Raw

Wate

r In

take

6/3

0/0

0463

$

290

$

766

$

479

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

0470

$

294

$

777

$

486

$

GEN

ERAL P

LAN

TTape B

ackup F

or

Adm

in S

erv

ers

6/3

0/0

64,2

38

$

-$

5,6

21

$

-$

GEN

ERAL P

LAN

TSoft

ware

- R

aste

r D

esig

n6/3

0/0

8530

$

-$

655

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne D

istr

ibution S

yste

m6/3

0/0

0491

$

307

$

811

$

507

$

TRAN

SM

ISSIO

N &

DIS

TEagle

s N

est

Upgra

de

6/3

0/0

1497

$

322

$

805

$

522

$

TRAN

SM

ISSIO

N &

DIS

TM

eeks

6/3

0/9

9507

$

304

$

860

$

516

$

TRAN

SM

ISSIO

N &

DIS

TH

ow

ard

s B

ody S

hop

6/3

0/0

1511

$

331

$

829

$

537

$

GEN

ERAL P

LAN

TFax/P

rinte

r6/3

0/0

6574

$

-$

762

$

-$

GEN

ERAL P

LAN

TBro

nco J

ett

er

W/

Leveling C

am

era

6/3

0/0

44,5

18

$

-$

6,5

28

$

-$

GEN

ERAL P

LAN

TD

eskto

p C

om

pute

rs6/3

0/0

64,8

21

$

-$

6,3

94

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/0

6622

$

-$

825

$

-$

GEN

ERAL P

LAN

TBru

shcutt

er

6/3

0/0

6638

$

-$

846

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/0

01,0

28

$

-$

1,6

98

$

-$

GEN

ERAL P

LAN

TChain

saw

6/3

0/0

6643

$

-$

853

$

-$

TRAN

SM

ISSIO

N &

DIS

TBuena V

ista

Casin

o M

lx6/3

0/0

91,0

51

$

-$

1,2

61

$

-$

Page 30: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-5

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TO

ffic

e E

quip

ment

6/3

0/0

6776

$

-$

1,0

30

$

-$

GEN

ERAL P

LAN

TH

usqvarn

a 9

60-1

4 H

usky P

ow

erc

utt

er

14

6/3

0/0

91,1

21

$

-$

1,3

44

$

-$

GEN

ERAL P

LAN

TFuel Tank &

Pum

p6/3

0/0

4803

$

-$

1,1

60

$

-$

GEN

ERAL P

LAN

TPum

p6/3

0/0

6975

$

-$

1,2

93

$

-$

GEN

ERAL P

LAN

TCom

pute

r -

Dell O

ptiple

x 7

45 E

4400

6/3

0/0

81,1

47

$

-$

1,4

19

$

-$

GEN

ERAL P

LAN

T1997 C

ase 5

80Sl Backhoe

9/3

0/9

755,8

65

$

-$

98,5

74

$

-$

SO

URCE O

F S

UPPLY

Safe

ty T

anks

6/3

0/0

0547

$

342

$

904

$

565

$

GEN

ERAL P

LAN

TPow

erc

onnect

6224 2

4G

be P

ort

s M

anaged S

witch

6/3

0/0

91,1

57

$

-$

1,3

88

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

6/3

0/9

815,5

69

$

-$

27,0

36

$

-$

GEN

ERAL P

LAN

TPow

erc

onnect

6224G

be P

ort

s,

Managed S

witch

6/3

0/0

91,1

57

$

-$

1,3

88

$

-$

GEN

ERAL P

LAN

TSoft

ware

- D

iskeeper

6/3

0/0

81,1

86

$

-$

1,4

67

$

-$

GEN

ERAL P

LAN

TTele

phone S

yste

m4/3

0/9

833,1

95

$

-$

57,6

42

$

-$

GEN

ERAL P

LAN

T97' Cham

p S

am

ple

Pum

ps (

2)

6/3

0/0

91,2

27

$

-$

1,4

72

$

-$

GEN

ERAL P

LAN

T2 F

ord

Utilty T

rucks

4/3

0/9

824,4

68

$

-$

42,4

88

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/0

022

$

-$

37

$

-$

GEN

ERAL P

LAN

TD

um

p T

ruck

10/3

1/9

723,5

90

$

-$

41,6

24

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne E

lem

enta

ry F

ire P

rote

ction

6/3

0/0

927

$

-$

32

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

er

Supply

6/3

0/0

964

$

-$

76

$

-$

GEN

ERAL P

LAN

TSfp

Optical Tra

nsceiv

er

Base-X

, Lc C

onnecto

r6/3

0/0

964

$

-$

77

$

-$

GEN

ERAL P

LAN

TM

ediu

m R

eel Bag

6/3

0/0

569

$

-$

95

$

-$

TRAN

SM

ISSIO

N &

DIS

TEm

erg

ency L

ift

Sta

tion P

um

p6/3

0/0

4561

$

406

$

811

$

586

$

TRAN

SM

ISSIO

N &

DIS

TJw

Door

Main

Relo

cation

6/3

0/9

9585

$

351

$

993

$

596

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

r Repla

cem

ents

6/3

0/0

0598

$

374

$

988

$

617

$

GEN

ERAL P

LAN

TY2K P

roje

ct

Soft

ware

6/3

0/9

91,2

75

$

-$

2,1

63

$

-$

GEN

ERAL P

LAN

TN

etw

ork

Soft

ware

12/3

1/0

270

$

-$

110

$

-$

TRAN

SM

ISSIO

N &

DIS

TJa

ck I

n T

he B

ox F

m A

bandonm

ent

6/3

0/0

81,2

86

$

-$

1,5

91

$

-$

GEN

ERAL P

LAN

TTra

sh P

um

p -

Honda

6/3

0/0

81,2

87

$

-$

1,5

92

$

-$

GEN

ERAL P

LAN

TFis

her

Meta

l D

ete

cto

r M

-07 W

ith C

oil A

nd C

ase

6/3

0/0

91,3

18

$

-$

1,5

81

$

-$

TRAN

SM

ISSIO

N &

DIS

TQ

Ranch V

illa

ge 1

-96/3

0/0

9106

$

-$

127

$

-$

GEN

ERAL P

LAN

TH

ard

Drives -

Hot

Sw

appable

25 G

b (

10)

6/3

0/0

91,3

35

$

-$

1,6

02

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne C

urr

ent

Str

eam

Mete

r6/3

0/0

0634

$

397

$

1,0

48

$

655

$

TREATM

EN

T P

LAN

TIo

ne W

tp S

tream

ing

6/3

0/0

0650

$

407

$

1,0

75

$

672

$

TREATM

EN

T P

LAN

TIo

ne W

ate

r Tre

atm

ent

Backw

ash

6/3

0/9

9654

$

393

$

1,1

10

$

666

$

TREATM

EN

T P

LAN

TBuckhorn

Plt F

ilte

r Assem

blies

1/1

/13

664

$

623

$

715

$

671

$

TRAN

SM

ISSIO

N &

DIS

TPete

rson A

cre

s6/3

0/0

1717

$

465

$

1,1

62

$

753

$

GEN

ERAL P

LAN

TBuckhorn

Scanner

1/3

1/0

3107

$

-$

165

$

-$

GEN

ERAL P

LAN

TD

esig

n C

ad S

ym

bols

/ S

oft

ware

2/2

8/0

3108

$

-$

167

$

-$

GEN

ERAL P

LAN

TD

esk C

hairs (

2)

6/3

0/1

0124

$

-$

145

$

-$

GEN

ERAL P

LAN

TD

ell D

vd R

om

Drive

6/3

0/0

9124

$

-$

149

$

-$

GEN

ERAL P

LAN

TFla

sh S

can B

ar

Code R

eaders

(3)

6/3

0/0

91,3

50

$

-$

1,6

19

$

-$

GEN

ERAL P

LAN

TAndover.N

et

Cd'S

Mem

bers

hip

10/3

1/0

2125

$

-$

196

$

-$

GEN

ERAL P

LAN

TD

ell E

6400 C

om

pute

r Syste

m6/3

0/1

01,3

90

$

-$

1,6

24

$

-$

GEN

ERAL P

LAN

TD

ell F

lat

Panel M

onitors

- (

6)

6/3

0/0

91,3

99

$

-$

1,6

79

$

-$

TREATM

EN

T P

LAN

TTanner

Wtp

Phase I

i6/3

0/0

1720

$

467

$

1,1

68

$

757

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

9746

$

448

$

1,2

66

$

759

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

9746

$

448

$

1,2

66

$

759

$

Page 31: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-6

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TG

enie

Lift

6/3

0/0

81,4

02

$

-$

1,7

34

$

-$

GEN

ERAL P

LAN

TSlidin

g R

ails F

or

Dell R

ack -

86/3

0/0

91,4

34

$

-$

1,7

20

$

-$

TRAN

SM

ISSIO

N &

DIS

TCaw

p R

egula

tor

Stu

dy

6/3

0/9

9752

$

451

$

1,2

75

$

765

$

TRAN

SM

ISSIO

N &

DIS

TPre

sto

n R

aw

Wate

r Lin

e6/3

0/0

4756

$

546

$

1,0

92

$

789

$

TREATM

EN

T P

LAN

TBuckhorn

Filte

r M

edia

Repl

1/1

/02

133

$

-$

210

$

-$

GEN

ERAL P

LAN

TH

ard

Drive -

Weste

rn D

igital 1 T

b6/3

0/0

9135

$

-$

161

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

old

en H

ills

Esta

tes U

nit 4

6/3

0/0

9140

$

-$

168

$

-$

GEN

ERAL P

LAN

TM

eriam

Mft

Hart

Calibra

tor

& S

oft

ware

6/3

0/0

91,4

66

$

-$

1,7

59

$

-$

TRAN

SM

ISSIO

N &

DIS

TSunflow

er

Court

6/3

0/9

9761

$

457

$

1,2

92

$

775

$

TRAN

SM

ISSIO

N &

DIS

TM

oth

er

Lode M

ini Sto

rage

6/3

0/0

9149

$

-$

178

$

-$

GEN

ERAL P

LAN

TD

ell K

eyboard

s (

10)

6/3

0/0

9161

$

-$

193

$

-$

GEN

ERAL P

LAN

TD

ell F

an B

low

er

Assem

bly

6/3

0/0

9167

$

-$

201

$

-$

GEN

ERAL P

LAN

TH

pr-

31I-

200N

ht

Hydra

nt

Pre

ss R

ecord

er

6/3

0/0

91,4

85

$

-$

1,7

82

$

-$

GEN

ERAL P

LAN

TRack M

ount

Rails

6/3

0/0

9175

$

-$

210

$

-$

GEN

ERAL P

LAN

TD

ell 5

00 G

b S

as H

ot

Plu

g H

ard

Drive (

6)

6/3

0/0

91,5

61

$

-$

1,8

72

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

ete

r Repla

cm

ents

6/3

0/0

0782

$

489

$

1,2

92

$

808

$

GEN

ERAL P

LAN

TPrinte

r -

Hp L

aser

1720

6/3

0/0

8180

$

-$

223

$

-$

GEN

ERAL P

LAN

TEle

ctr

ical In

vento

ry S

tora

ge -

Bin

s6/3

0/0

91,5

97

$

-$

1,9

16

$

-$

GEN

ERAL P

LAN

TLeath

er

Chair

10/3

0/0

2182

$

-$

287

$

-$

GEN

ERAL P

LAN

TScan J

et

7/1

/02

191

$

-$

300

$

-$

GEN

ERAL P

LAN

TD

ell 5

00 G

b H

ard

Drive

6/3

0/0

9201

$

-$

241

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge 1

655 M

c W

/6 S

lots

6/3

0/0

91,6

16

$

-$

1,9

39

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o 2

00

6/3

0/0

9216

$

-$

258

$

-$

GEN

ERAL P

LAN

TD

igital Cam

era

10/3

1/0

2255

$

-$

401

$

-$

GEN

ERAL P

LAN

TPrinte

r2/2

1/0

2274

$

-$

430

$

-$

GEN

ERAL P

LAN

TD

ell 7

3G

b S

csi H

ot

Plu

t H

ard

Drive (

2)

6/3

0/0

9288

$

-$

345

$

-$

GEN

ERAL P

LAN

TPro

- C

urv

e6/3

0/0

31,6

41

$

-$

2,5

20

$

-$

GEN

ERAL P

LAN

TSony L

apto

p6/3

0/0

71,7

21

$

-$

2,2

21

$

-$

TRAN

SM

ISSIO

N &

DIS

TFuller

Manufa

ctu

ring

6/3

0/0

9365

$

-$

437

$

-$

GEN

ERAL P

LAN

TEngin

eering C

om

pute

r9/3

0/0

21,7

34

$

-$

2,7

27

$

-$

GEN

ERAL P

LAN

TD

ock M

ount

Ladder

8'6

"6/3

0/1

0385

$

-$

450

$

-$

GEN

ERAL P

LAN

TCoffee B

rew

er

2/2

8/0

3410

$

-$

629

$

-$

GEN

ERAL P

LAN

TSta

ckin

g M

odule

s (

2)

6/3

0/0

8429

$

-$

531

$

-$

GEN

ERAL P

LAN

TEle

ctr

ic L

ett

er

Opener

10/3

1/0

21,7

39

$

-$

2,7

34

$

-$

GEN

ERAL P

LAN

TExcavato

r &

Buckets

6/3

0/9

934,4

11

$

-$

58,3

83

$

-$

GEN

ERAL P

LAN

TD

ell S

tackin

g M

odule

s (

2)

6/3

0/0

9429

$

-$

515

$

-$

GEN

ERAL P

LAN

TD

ell S

csi 73 G

b H

ard

Drives (

12)

6/3

0/0

91,8

02

$

-$

2,1

61

$

-$

GEN

ERAL P

LAN

TSoft

ware

- M

ap 3

D C

ivel Ed.

6/3

0/0

81,8

19

$

-$

2,2

50

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge 2

950

6/3

0/0

91,8

26

$

-$

2,1

91

$

-$

GEN

ERAL P

LAN

T1 D

ell U

ltra

sharp

2007 F

p M

onitor

7/1

/07

435

$

-$

562

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge 2

950

6/3

0/0

91,8

60

$

-$

2,2

31

$

-$

GEN

ERAL P

LAN

TCom

pute

r -

Monitors

- D

ell 2

208Fp (

6)

6/3

0/0

81,8

76

$

-$

2,3

20

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

6/3

0/9

98,8

81

$

-$

15,0

68

$

-$

TRAN

SM

ISSIO

N &

DIS

TSta

rbucks G

rease I

nte

rcepto

r6/3

0/0

81,9

05

$

-$

2,3

57

$

-$

GEN

ERAL P

LAN

TW

ork

sta

tion H

ard

ware

7/1

/07

1,9

41

$

-$

2,5

05

$

-$

GEN

ERAL P

LAN

TU

tility

Tru

cks

6/3

0/9

945,4

17

$

-$

77,0

57

$

-$

Page 32: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-7

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge M

em

ory

Sto

ck

6/3

0/0

9468

$

-$

561

$

-$

GEN

ERAL P

LAN

TRails F

or

Serv

er

Rack

6/3

0/0

9500

$

-$

600

$

-$

GEN

ERAL P

LAN

TCom

pute

r -

Netw

ork

Card

s/P

ow

er

Units

6/3

0/0

8513

$

-$

634

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge 8

50

6/3

0/0

9539

$

-$

646

$

-$

GEN

ERAL P

LAN

TD

ell 7

3 G

b S

csi H

ot

Plu

g H

ard

Drive (

4)

6/3

0/0

9566

$

-$

679

$

-$

GEN

ERAL P

LAN

TPow

ere

dge 1

6 P

ort

Kvm

Dig

ital Sw

itch

6/3

0/0

91,9

81

$

-$

2,3

76

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

1807

$

303

$

1,7

15

$

644

$

TRAN

SM

ISSIO

N &

DIS

TCam

anche 3

B W

aste

wate

r1/1

/13

827

$

776

$

891

$

835

$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty I

mpro

vem

ent

- Vaults

6/3

0/0

0843

$

527

$

1,3

93

$

871

$

TRAN

SM

ISSIO

N &

DIS

TPin

e G

rove E

lem

enta

ry W

w C

onnection

6/3

0/0

6884

$

684

$

1,1

73

$

907

$

TRAN

SM

ISSIO

N &

DIS

TAnders

on S

ew

er

Mlx

6/3

0/1

02,0

00

$

-$

2,3

35

$

-$

GEN

ERAL P

LAN

T2 H

eadsets

6/3

0/0

3585

$

-$

899

$

-$

GEN

ERAL P

LAN

TN

etw

ork

/ V

pn

6/3

0/0

32,0

08

$

-$

3,0

84

$

-$

GEN

ERAL P

LAN

TVis

io P

ro 2

000 &

Patc

h12/3

1/0

2596

$

-$

937

$

-$

GEN

ERAL P

LAN

TSeam

etr

ics 4

" Ele

ctr

om

agnetic F

low

mete

r W

/Dis

pla

y6/3

0/0

92,0

51

$

-$

2,4

60

$

-$

GEN

ERAL P

LAN

TG

as D

ete

cto

r6/3

0/0

82,1

47

$

-$

2,6

55

$

-$

GEN

ERAL P

LAN

T1 S

onic

wall S

sl-

Vpn

7/1

/07

2,2

31

$

-$

2,8

79

$

-$

GEN

ERAL P

LAN

TAir M

onitor

- M

icro

max M

p P

lus

6/3

0/0

8608

$

-$

753

$

-$

GEN

ERAL P

LAN

TAir M

onitors

- M

icro

Max M

p P

lus

6/3

0/0

8608

$

-$

753

$

-$

GEN

ERAL P

LAN

TCom

pute

r -

Lapto

ps -

Sony V

aio

(2

)6/3

0/0

82,3

04

$

-$

2,8

50

$

-$

TRAN

SM

ISSIO

N &

DIS

TAuto

mate

d C

anal Scre

en

6/3

0/0

4917

$

663

$

1,3

24

$

957

$

GEN

ERAL P

LAN

TN

etw

ork

Equip

- S

witch -

Cis

co 5

510

6/3

0/0

82,3

73

$

-$

2,9

35

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

1927

$

348

$

1,9

71

$

740

$

GEN

ERAL P

LAN

TIn

focus L

p 7

0 P

roje

cto

r6/3

0/0

9609

$

-$

731

$

-$

GEN

ERAL P

LAN

T55' Cham

p S

am

ple

Pum

p6/3

0/0

9618

$

-$

741

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9628

$

-$

753

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9628

$

-$

753

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9628

$

-$

753

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9628

$

-$

753

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

6/3

0/0

9628

$

-$

753

$

-$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

7942

$

259

$

2,1

98

$

604

$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9628

$

-$

753

$

-$

GEN

ERAL P

LAN

TPl1

-Slc

c C

olo

r Self-L

eveling P

lum

bers

Cam

era

Sys.

6/3

0/0

92,4

03

$

-$

2,8

82

$

-$

GEN

ERAL P

LAN

TRip

cord

Sm

oker

1/3

1/0

3638

$

-$

979

$

-$

GEN

ERAL P

LAN

TM

eriam

Mft

4000 P

ressure

Module

(Part

Of Fa 0

127)

6/3

0/0

9656

$

-$

787

$

-$

GEN

ERAL P

LAN

TH

p D

eskje

t 9670

6/3

0/0

5680

$

-$

938

$

-$

GEN

ERAL P

LAN

TU

ps -

Dell S

mart

(2)

6/3

0/0

82,4

17

$

-$

2,9

90

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini Tow

er

Syste

m6/3

0/0

9695

$

-$

834

$

-$

TRAN

SM

ISSIO

N &

DIS

TPre

venta

tive M

ain

tenacne S

oft

ware

6/3

0/0

05,9

73

$

-$

9,8

71

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9695

$

-$

834

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

6/3

0/0

9695

$

-$

834

$

-$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

7972

$

268

$

2,2

69

$

626

$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

2/2

1/0

22,4

27

$

-$

3,8

16

$

-$

TRAN

SM

ISSIO

N &

DIS

TH

wy 8

8 M

ain

Relo

cation

6/3

0/0

6983

$

760

$

1,3

04

$

1,0

08

$

GEN

ERAL P

LAN

TG

enera

tor

- H

onda 6

500 W

7/1

/07

2,4

80

$

-$

3,2

00

$

-$

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9695

$

-$

834

$

-$

Page 33: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-8

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TD

ell V

ostr

o M

ini-Tow

er

Syste

m6/3

0/0

9695

$

-$

834

$

-$

GEN

ERAL P

LAN

TG

enera

tor

7/1

/07

2,4

80

$

-$

3,2

00

$

-$

GEN

ERAL P

LAN

TCybern

et

Soft

ware

6/3

0/0

02,5

00

$

-$

4,1

31

$

-$

GEN

ERAL P

LAN

TAtv

6/3

0/0

07,4

23

$

-$

12,2

67

$

-$

GEN

ERAL P

LAN

T1 L

att

itude A

tg D

620 N

ote

book C

om

pute

r7/1

/07

2,5

11

$

-$

3,2

40

$

-$

GEN

ERAL P

LAN

TPanasonic

Expandable

4 L

ine P

hone S

ys -

Ops

6/3

0/0

7729

$

-$

940

$

-$

GEN

ERAL P

LAN

TN

etw

ork

Equip

- S

witch -

Pow

er

Connect

6224 2

4 P

ort

6/3

0/0

82,5

29

$

-$

3,1

28

$

-$

GEN

ERAL P

LAN

TPneum

atic F

ilte

rs -

Tanner

2/2

8/0

32,6

12

$

-$

4,0

11

$

-$

TRAN

SM

ISSIO

N &

DIS

TBill In

gle

Mlx

6/3

0/0

92,6

76

$

-$

3,2

10

$

-$

GEN

ERAL P

LAN

TFork

lift

6/3

0/0

014,6

93

$

-$

24,2

80

$

-$

GEN

ERAL P

LAN

TFax M

achin

e12/3

1/0

2737

$

-$

1,1

59

$

-$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/0

07,5

43

$

-$

12,4

65

$

-$

GEN

ERAL P

LAN

TBru

sh M

ow

er

Tbi 17H

p6/3

0/0

82,6

94

$

-$

3,3

33

$

-$

GEN

ERAL P

LAN

TFax M

achin

e10/3

1/0

2737

$

-$

1,1

59

$

-$

GEN

ERAL P

LAN

TG

ps S

yste

ms S

oft

ware

6/3

0/0

011,7

20

$

-$

19,3

67

$

-$

UTIL

ITY P

LAN

TCaw

p -

Used C

hevy L

uv T

ruck

6/3

0/8

5752

$

-$

1,8

43

$

-$

GEN

ERAL P

LAN

TChain

saw

- S

tihl

6/3

0/0

8758

$

-$

938

$

-$

GEN

ERAL P

LAN

T2 D

ell U

ltra

sharp

2007Fp M

onitors

7/1

/07

786

$

-$

1,0

15

$

-$

GEN

ERAL P

LAN

TD

ell 5

00 G

b S

as H

ot

Plu

g H

ard

Drive (

3)

6/3

0/0

9793

$

-$

951

$

-$

GEN

ERAL P

LAN

TTow

maste

r Tra

iler

6/3

0/0

010,5

96

$

-$

17,5

10

$

-$

GEN

ERAL P

LAN

TPoly

com

Soundsta

tion

6/3

0/0

7809

$

-$

1,0

44

$

-$

GEN

ERAL P

LAN

TN

etw

ork

/ V

pn

6/3

0/0

32,7

00

$

-$

4,1

46

$

-$

GEN

ERAL P

LAN

TU

tility

Tru

cks

6/3

0/0

058,2

54

$

-$

96,2

63

$

-$

GEN

ERAL P

LAN

TD

ell 4

210 4

2 U

nit R

ack W

/Doors

& S

ide P

anels

6/3

0/0

9850

$

-$

1,0

20

$

-$

GEN

ERAL P

LAN

TN

etw

ork

Equip

- S

witch -

Pow

er

Connect

6248P 4

86/3

0/0

82,7

13

$

-$

3,3

57

$

-$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nit 1

A &

1B

1/1

/13

996

$

934

$

1,0

72

$

1,0

05

$

GEN

ERAL P

LAN

TSym

bol M

c70 H

andheld

Cm

ms M

obile U

nit

6/3

0/0

72,7

26

$

-$

3,5

18

$

-$

GEN

ERAL P

LAN

TD

ell P

recis

ion M

4400 I

nte

l Core

Duo E

xtr

em

X9100

6/3

0/0

92,8

35

$

-$

3,4

00

$

-$

GEN

ERAL P

LAN

TH

p C

lj 2

840 L

aserj

et

Printe

r6/3

0/0

7859

$

-$

1,1

09

$

-$

GEN

ERAL P

LAN

TPaq P

ocket

Pc'S

(2)

6/3

0/0

9890

$

-$

1,0

68

$

-$

GEN

ERAL P

LAN

TH

p 2

840 C

Laserj

et

Printe

r (2

)6/3

0/0

7913

$

-$

1,1

78

$

-$

GEN

ERAL P

LAN

TSony L

arg

e C

apacity B

att

ery

(2)

6/3

0/0

7941

$

-$

1,2

14

$

-$

GEN

ERAL P

LAN

T1 U

Kvm

Console

W/T

ouchpad K

eyboard

& 1

7"

Lcd

6/3

0/0

9979

$

-$

1,1

74

$

-$

TRAN

SM

ISSIO

N &

DIS

TEagle

s N

est

Leachfield

6/3

0/0

620

$

-$

26

$

-$

GEN

ERAL P

LAN

T2"

Adapte

r6/3

0/9

9104

$

-$

177

$

-$

GEN

ERAL P

LAN

TD

ell P

recis

ion M

4400 I

nte

l Core

Duo E

xtr

em

e6/3

0/0

92,8

35

$

-$

3,4

00

$

-$

UTIL

ITY P

LAN

TU

tility

Pla

nt

(Ranch H

ouse)

6/3

0/8

71,0

00

$

275

$

2,3

33

$

642

$

GEN

ERAL P

LAN

TChair

10/3

1/0

2107

$

-$

169

$

-$

GEN

ERAL P

LAN

TD

esig

n C

ad E

xpre

ss S

oft

ware

10/3

1/0

2139

$

-$

219

$

-$

TRAN

SM

ISSIO

N &

DIS

T400 S

eries M

ete

rs6/3

0/0

01,0

45

$

653

$

1,7

27

$

1,0

79

$

GEN

ERAL P

LAN

TLeveling R

od

6/3

0/9

9164

$

-$

278

$

-$

GEN

ERAL P

LAN

TM

etr

ote

ch F

requency/P

ipe C

ab L

ocato

r M

8100Xd

6/3

0/0

93,0

84

$

-$

3,6

99

$

-$

GEN

ERAL P

LAN

TEngin

eering/P

roje

ct

Soft

ware

6/3

0/9

93,1

11

$

-$

5,2

79

$

-$

GEN

ERAL P

LAN

TW

ork

sta

tions -

5 D

ell V

ostr

o 2

00 E

2140

6/3

0/0

83,1

40

$

-$

3,8

84

$

-$

GEN

ERAL P

LAN

TCom

pute

r6/3

0/0

03,2

57

$

-$

5,3

81

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

2175

$

-$

360

$

-$

Page 34: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-9

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TTools

6/3

0/0

0189

$

-$

313

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

art

ell S

ew

er

Blo

ckage

6/3

0/0

8216

$

-$

268

$

-$

GEN

ERAL P

LAN

TShop A

ccess-B

oundary

Lin

e A

dju

stm

nt

6/3

0/0

7226

$

-$

291

$

-$

GEN

ERAL P

LAN

TFile C

abin

et

1/3

1/0

3240

$

-$

369

$

-$

GEN

ERAL P

LAN

TLapto

p W

/Additio

nal M

em

ory

6/3

0/0

53,3

45

$

-$

4,6

18

$

-$

GEN

ERAL P

LAN

TLaserf

iche-

Quic

k F

ield

s P

att

er

Matc

hin

g S

oft

ware

6/3

0/0

93,4

41

$

-$

4,1

28

$

-$

GEN

ERAL P

LAN

TEquip

ment

6/3

0/8

6262

$

-$

626

$

-$

GEN

ERAL P

LAN

TCord

less D

rill

6/3

0/0

0270

$

-$

447

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/9

93,5

54

$

-$

6,0

30

$

-$

GEN

ERAL P

LAN

TM

etr

ote

ch L

eak L

ocato

r M

hl5

000-2

6/3

0/0

93,7

25

$

-$

4,4

69

$

-$

GEN

ERAL P

LAN

TScada C

om

pute

r Com

ponents

6/3

0/9

9283

$

-$

480

$

-$

GEN

ERAL P

LAN

TLeath

er

Chairs

10/3

1/0

2322

$

-$

506

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

old

Rush W

ate

r Supply

6/3

0/0

93,7

69

$

-$

4,5

21

$

-$

GEN

ERAL P

LAN

TSpra

yer

Hose

6/3

0/9

9327

$

-$

555

$

-$

GEN

ERAL P

LAN

TSpra

y M

achin

e6/3

0/9

9327

$

-$

555

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

6/3

0/9

83,8

24

$

-$

6,6

40

$

-$

GEN

ERAL P

LAN

TJa

ckham

mer

6/3

0/0

0331

$

-$

547

$

-$

GEN

ERAL P

LAN

TH

p C

olo

r Laserj

et

4730 X

s P

rinte

r6/3

0/0

73,9

91

$

-$

5,1

50

$

-$

GEN

ERAL P

LAN

TFurn

iture

6/3

0/0

0348

$

-$

575

$

-$

GEN

ERAL P

LAN

TSoft

ware

/ C

om

pute

rs6/3

0/0

14,1

51

$

-$

6,7

28

$

-$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/9

9349

$

-$

592

$

-$

PU

MPIN

G P

LAN

TPum

pin

g P

lant

6/3

0/8

91,0

60

$

344

$

2,3

61

$

765

$

GEN

ERAL P

LAN

TVehic

le P

urc

hase

6/3

0/0

44,2

14

$

-$

6,0

89

$

-$

SO

URCE O

F S

UPPLY

Pond S

tora

ge I

mpro

vem

ents

6/3

0/0

8354

$

-$

438

$

-$

GEN

ERAL P

LAN

TVehic

le P

urc

hase

6/3

0/0

44,2

17

$

-$

6,0

93

$

-$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge 1

6 P

ort

6/3

0/1

04,2

33

$

-$

4,9

44

$

-$

GEN

ERAL P

LAN

TArc

tic C

at

500 Q

uad

6/3

0/0

84,3

07

$

-$

5,3

28

$

-$

GEN

ERAL P

LAN

TServ

ers

And H

ard

Drives F

or

Pla

nts

6/3

0/0

94,3

50

$

-$

5,2

18

$

-$

TREATM

EN

T P

LAN

TPsm

/Rm

p P

lant

Impro

vem

ents

6/3

0/0

11,0

71

$

694

$

1,7

35

$

1,1

24

$

GEN

ERAL P

LAN

TTest

Equip

ment

6/3

0/0

0358

$

-$

591

$

-$

GEN

ERAL P

LAN

TRadio

Insta

llation F

or

Tru

cks (

3)

6/3

0/0

5382

$

-$

528

$

-$

SO

URCE O

F S

UPPLY

Safe

ty I

mpro

vem

ents

6/3

0/0

01,0

98

$

686

$

1,8

14

$

1,1

34

$

GEN

ERAL P

LAN

TCpr

Dum

mie

s6/3

0/0

0390

$

-$

645

$

-$

GEN

ERAL P

LAN

TD

ata

Com

munic

ations U

pgra

de

6/3

0/0

114,7

55

$

4,3

65

$

23,9

13

$

7,0

74

$

GEN

ERAL P

LAN

TCis

co E

quip

ment

For

Ione W

tp6/3

0/0

44,5

20

$

-$

6,5

30

$

-$

SO

URCE O

F S

UPPLY

Safe

ty T

anks

6/3

0/0

01,1

02

$

689

$

1,8

21

$

1,1

38

$

TRAN

SM

ISSIO

N &

DIS

TValv

e R

epla

cem

ent

6/3

0/0

11,1

13

$

721

$

1,8

03

$

1,1

68

$

GEN

ERAL P

LAN

TO

mega T

esting E

quip

ment

/ Soft

ware

10/3

1/0

2391

$

-$

615

$

-$

TRAN

SM

ISSIO

N &

DIS

TRed C

orr

al Safe

ty R

etr

ofit

6/3

0/0

61,1

14

$

861

$

1,4

77

$

1,1

42

$

GEN

ERAL P

LAN

TChain

Saw

6/3

0/0

0435

$

-$

720

$

-$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/9

8446

$

-$

774

$

-$

GEN

ERAL P

LAN

T2 D

ell P

recis

ion 3

90 C

om

pute

rs7/1

/07

4,7

23

$

-$

6,0

95

$

-$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

City T

ransm

issio

n M

ain

6/3

0/0

01,1

19

$

700

$

1,8

50

$

1,1

56

$

GEN

ERAL P

LAN

TAppliance

6/3

0/9

9478

$

-$

811

$

-$

GEN

ERAL P

LAN

TAuto

mobile

6/3

0/8

64,7

70

$

-$

11,4

17

$

-$

GEN

ERAL P

LAN

TW

ork

bench

6/3

0/0

4482

$

-$

696

$

-$

Page 35: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-10

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

SO

URCE O

F S

UPPLY

Safe

ty I

mpro

vem

ent

Tanks

6/3

0/0

01,1

23

$

702

$

1,8

56

$

1,1

60

$

GEN

ERAL P

LAN

TCopie

r6/3

0/9

8485

$

-$

842

$

-$

GEN

ERAL P

LAN

TFurn

iture

6/3

0/0

01,0

05

$

-$

1,6

61

$

-$

GEN

ERAL P

LAN

T600 F

t D

ischarg

e H

ose

6/3

0/9

91,1

44

$

-$

1,9

42

$

-$

TRAN

SM

ISSIO

N &

DIS

TSunflow

er

Court

Phase I

i6/3

0/0

11,1

53

$

747

$

1,8

69

$

1,2

11

$

GEN

ERAL P

LAN

TD

ell 1

425 S

erv

er

6/3

0/0

9485

$

35

$

582

$

42

$

TRAN

SM

ISSIO

N &

DIS

TValv

e R

epalc

em

ent

- Io

ne

6/3

0/0

11,1

65

$

755

$

1,8

88

$

1,2

23

$

GEN

ERAL P

LAN

TShop T

ools

6/3

0/9

8500

$

-$

868

$

-$

GEN

ERAL P

LAN

TW

w B

ypass H

ose

9/3

0/0

21,1

59

$

-$

1,8

23

$

-$

GEN

ERAL P

LAN

TH

vac P

urc

hase

6/3

0/0

113,8

90

$

4,1

09

$

22,5

11

$

6,6

60

$

GEN

ERAL P

LAN

TPru

ner

Saw

6/3

0/9

9515

$

-$

873

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

21,1

69

$

-$

2,4

11

$

-$

GEN

ERAL P

LAN

TW

irele

ss R

adio

6/3

0/9

81,1

91

$

-$

2,0

68

$

-$

GEN

ERAL P

LAN

TPrinte

rs /

Com

pute

rs /

Calc

ula

tors

6/3

0/0

133,5

07

$

-$

54,3

04

$

-$

GEN

ERAL P

LAN

TBru

sh M

ow

er

5/3

0/0

31,1

97

$

-$

1,8

37

$

-$

GEN

ERAL P

LAN

TShop E

quip

ment

6/3

0/0

15,1

55

$

-$

8,3

55

$

-$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/0

15,9

57

$

-$

9,6

54

$

-$

GEN

ERAL P

LAN

TD

esk C

hairs (

4)

6/3

0/0

7558

$

-$

720

$

-$

GEN

ERAL P

LAN

TVehic

le6/3

0/0

125,0

06

$

-$

40,5

26

$

-$

GEN

ERAL P

LAN

T2001 C

hevro

let

6/3

0/0

127,9

99

$

-$

45,3

78

$

-$

GEN

ERAL P

LAN

T2001 C

hevro

let

6/3

0/0

127,9

99

$

-$

45,3

78

$

-$

GEN

ERAL P

LAN

T2001 C

hevro

let

6/3

0/0

119,7

03

$

-$

31,9

33

$

-$

GEN

ERAL P

LAN

T2001 F

ord

Ranger

6/3

0/0

118,5

05

$

-$

29,9

90

$

-$

GEN

ERAL P

LAN

TD

odge R

am

Pic

kup

6/3

0/0

124,5

30

$

-$

39,7

56

$

-$

GEN

ERAL P

LAN

TD

odge R

am

Pic

kup

6/3

0/0

124,5

30

$

-$

39,7

56

$

-$

GEN

ERAL P

LAN

TW

inch

6/3

0/9

9574

$

-$

975

$

-$

TRAN

SM

ISSIO

N &

DIS

TCedar

Rid

ge V

iew

Mlx

6/3

0/0

91,1

70

$

992

$

1,4

03

$

1,1

90

$

TRAN

SM

ISSIO

N &

DIS

TBuckhorn

Rid

ge R

oad V

alv

e R

epla

cem

ent

6/3

0/0

01,1

71

$

732

$

1,9

36

$

1,2

10

$

TRAN

SM

ISSIO

N &

DIS

TD

ata

Com

munic

ations U

pgra

de

9/3

0/0

117,0

50

$

-$

27,6

32

$

-$

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

6/3

0/0

41,2

23

$

-$

1,7

67

$

-$

GEN

ERAL P

LAN

TVehic

le T

ools

6/3

0/9

9601

$

-$

1,0

20

$

-$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

1/1

/02

9,5

54

$

-$

15,0

22

$

-$

GEN

ERAL P

LAN

TTele

phone E

quip

ment

6/3

0/9

91,2

78

$

-$

2,1

68

$

-$

GEN

ERAL P

LAN

TCom

pute

r /

Tele

com

10/2

2/0

15,5

43

$

-$

8,9

84

$

-$

GEN

ERAL P

LAN

TPro

jecto

r -

Insig

ht

10/2

2/0

112,3

38

$

-$

19,9

95

$

-$

GEN

ERAL P

LAN

TCom

pute

rs10/2

2/0

18,8

41

$

-$

14,3

29

$

-$

GEN

ERAL P

LAN

TD

iesel G

enera

tor

10/3

1/0

145,8

69

$

20,6

41

$

74,3

39

$

33,4

52

$

GEN

ERAL P

LAN

TTek V

acuum

Tru

ck

11/3

0/0

144,5

66

$

-$

72,2

26

$

-$

TREATM

EN

T P

LAN

TLiq

uid

Chlo

rine C

onvers

ion

6/3

0/0

61,3

21

$

-$

1,7

53

$

-$

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

6/3

0/0

21,3

46

$

-$

2,1

17

$

-$

GEN

ERAL P

LAN

TAuto

Level &

Tripod

6/3

0/9

91,3

71

$

-$

2,3

26

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

2/2

1/0

210,8

59

$

-$

17,0

75

$

-$

GEN

ERAL P

LAN

TFurn

iture

6/3

0/9

9628

$

-$

1,0

65

$

-$

GEN

ERAL P

LAN

TTool Box/K

its

6/3

0/9

91,4

41

$

-$

2,4

46

$

-$

GEN

ERAL P

LAN

TTru

ck F

350

3/2

8/0

240,7

83

$

-$

64,1

25

$

-$

GEN

ERAL P

LAN

TExte

ndahoe

3/2

8/0

265,7

20

$

-$

103,3

33

$

-$

Page 36: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-11

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

3/2

8/0

211,6

87

$

-$

18,3

75

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

5/8

/02

6,3

66

$

-$

10,0

09

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

21,5

14

$

-$

3,1

22

$

-$

GEN

ERAL P

LAN

TD

ata

str

eam

5/3

1/0

21,5

23

$

-$

2,3

94

$

-$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ranm

issio

n P

roje

ct

7/1

/98

1,6

73

$

-$

2,9

05

$

-$

GEN

ERAL P

LAN

TT-8

00 1

5"

Dum

p T

ruck

6/2

4/0

287,2

32

$

-$

137,1

58

$

-$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

51,1

81

$

539

$

2,2

18

$

1,0

13

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/0

61,2

24

$

946

$

1,6

24

$

1,2

55

$

TREATM

EN

T P

LAN

TIo

ne W

tp B

ackw

ash

6/3

0/0

01,2

40

$

775

$

2,0

50

$

1,2

81

$

TRAN

SM

ISSIO

N &

DIS

TBunker

Hill Road M

ete

r Repla

cem

ent

6/3

0/9

91,2

63

$

758

$

2,1

43

$

1,2

86

$

TREATM

EN

T P

LAN

TShop A

larm

Syste

m6/3

0/0

41,3

65

$

987

$

1,9

72

$

1,4

26

$

GEN

ERAL P

LAN

TScanners

6/3

0/0

21,7

37

$

-$

2,7

31

$

-$

GEN

ERAL P

LAN

TPort

able

Pum

p6/3

0/9

9645

$

-$

1,0

95

$

-$

GEN

ERAL P

LAN

TSto

rage S

helv

es (

6)

6/3

0/0

71,7

70

$

-$

2,2

85

$

-$

GEN

ERAL P

LAN

TVib

rato

r6/3

0/0

0647

$

-$

1,0

69

$

-$

GEN

ERAL P

LAN

TCam

era

6/3

0/9

9672

$

-$

1,1

39

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

old

Rush G

olf D

evelo

pm

ent

6/3

0/0

7689

$

-$

889

$

-$

GEN

ERAL P

LAN

TTest

Equip

ment

6/3

0/0

0697

$

-$

1,1

52

$

-$

GEN

ERAL P

LAN

TCla

y D

igger

& A

ccess.

6/3

0/0

0711

$

-$

1,1

74

$

-$

GEN

ERAL P

LAN

TShop-V

ac

6/3

0/9

9732

$

-$

1,2

41

$

-$

GEN

ERAL P

LAN

TH

p R

1500 U

ps

2/6

/08

739

$

-$

914

$

-$

GEN

ERAL P

LAN

TAir C

onditio

ner

For

Serv

er

Room

6/3

0/0

5739

$

-$

1,0

21

$

-$

GEN

ERAL P

LAN

TPort

able

Radio

6/3

0/0

0746

$

-$

1,2

33

$

-$

GEN

ERAL P

LAN

TLin

e L

ocato

rs6/3

0/9

9753

$

-$

1,2

78

$

-$

GEN

ERAL P

LAN

TLin

e L

ocato

rs6/3

0/9

9753

$

-$

1,2

78

$

-$

GEN

ERAL P

LAN

TChairs -

10

6/3

0/0

9756

$

54

$

907

$

65

$

GEN

ERAL P

LAN

TShop E

quip

ment

1/1

/02

858

$

-$

1,3

49

$

-$

GEN

ERAL P

LAN

TN

etw

ork

/Vpn

6/3

0/0

310,9

50

$

-$

16,8

16

$

-$

GEN

ERAL P

LAN

TCpr

Tra

inin

g E

quip

ment

6/3

0/0

0878

$

-$

1,4

51

$

-$

GEN

ERAL P

LAN

TLifeline C

able

6/3

0/9

9886

$

-$

1,5

03

$

-$

GEN

ERAL P

LAN

TW

ind P

rote

cte

d M

icro

phone

6/3

0/9

9919

$

-$

1,5

59

$

-$

GEN

ERAL P

LAN

TCuto

ff S

aw

6/3

0/9

9924

$

-$

1,5

68

$

-$

GEN

ERAL P

LAN

TD

ual Fre

quency L

ine

9/3

0/0

21,8

89

$

-$

2,9

71

$

-$

GEN

ERAL P

LAN

TServ

er

Tow

er

To R

ack C

onvers

ion K

its

6/3

0/0

5929

$

-$

1,2

82

$

-$

GEN

ERAL P

LAN

TChair -

Herm

an M

ille

r Aero

n6/3

0/0

9949

$

68

$

1,1

38

$

81

$

GEN

ERAL P

LAN

TH

20 A

naly

zer

2/2

8/0

36,4

48

$

-$

9,9

02

$

-$

GEN

ERAL P

LAN

TTra

pper

6/3

0/9

92,0

18

$

-$

3,4

25

$

-$

GEN

ERAL P

LAN

TXi Com

pute

r6/3

0/0

36,5

17

$

-$

10,0

08

$

-$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty C

ap I

mpr

- Vaults

1/1

/02

40

$

-$

64

$

-$

GEN

ERAL P

LAN

TConstr

uction E

quip

ment

1/1

/02

2,0

42

$

-$

3,2

11

$

-$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty C

ap I

mprv

- V

aults

1/1

/02

61

$

-$

95

$

-$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty C

ap I

mprv

- V

aults

1/1

/02

71

$

-$

111

$

-$

GEN

ERAL P

LAN

T2 D

ell S

erv

ers

6/3

0/0

37,2

42

$

-$

11,1

21

$

-$

GEN

ERAL P

LAN

TIc

e M

achin

e6/3

0/0

02,0

43

$

-$

3,3

76

$

-$

GEN

ERAL P

LAN

TW

acker

Ram

mer

6/3

0/0

52,0

55

$

-$

2,8

37

$

-$

GEN

ERAL P

LAN

TJa

ckham

mer

6/3

0/0

02,0

85

$

-$

3,4

45

$

-$

Page 37: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-12

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TJa

ckham

mer

6/3

0/0

02,1

16

$

-$

3,4

97

$

-$

GEN

ERAL P

LAN

TTanner

Offic

e R

oad/S

torm

Dra

in6/3

0/0

4112

$

-$

161

$

-$

GEN

ERAL P

LAN

TLin

e L

ocato

r1/3

1/0

35,1

54

$

-$

7,9

15

$

-$

TRAN

SM

ISSIO

N &

DIS

TTanner

Offic

e S

torm

Dra

in6/3

0/0

5112

$

-$

154

$

-$

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

12/2

7/0

12,2

57

$

-$

3,6

58

$

-$

GEN

ERAL P

LAN

TLif T

Gate

For

Utility

Bed

6/3

0/0

02,2

83

$

-$

3,7

72

$

-$

GEN

ERAL P

LAN

TH

andheld

Mete

r Readin

g D

evis

e6/3

0/9

92,3

01

$

-$

3,9

03

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

22,3

06

$

-$

4,7

55

$

-$

GEN

ERAL P

LAN

TM

anager

Offic

e F

urn

iture

12/3

1/0

22,3

61

$

-$

3,7

12

$

-$

GEN

ERAL P

LAN

TH

p T

ape A

rray 5

300

2/6

/08

2,4

27

$

-$

3,0

03

$

-$

SO

URCE O

F S

UPPLY

Id #

1 D

rain

Pip

ing T

ank A

&B

6/3

0/0

1162

$

-$

262

$

-$

GEN

ERAL P

LAN

TD

efibrillato

r U

nits

5/3

0/0

36,6

94

$

-$

10,2

80

$

-$

GEN

ERAL P

LAN

TH

ydra

ulic S

hie

ld6/3

0/0

36,4

61

$

-$

9,9

22

$

-$

GEN

ERAL P

LAN

T2003 F

ord

F350 4

X4

2/2

8/0

325,6

85

$

-$

39,4

44

$

-$

GEN

ERAL P

LAN

T3340 D

Excavato

r5/3

0/0

316,8

74

$

-$

25,9

13

$

-$

GEN

ERAL P

LAN

T2003 E

-250

6/3

0/0

326,7

95

$

-$

41,1

49

$

-$

GEN

ERAL P

LAN

T2003 F

350

6/3

0/0

328,5

06

$

-$

43,7

76

$

-$

GEN

ERAL P

LAN

T2003 F

150 4

X4

6/3

0/0

318,8

18

$

-$

28,8

98

$

-$

GEN

ERAL P

LAN

T2002 F

ord

F352

7/1

/02

29,2

59

$

-$

46,0

04

$

-$

GEN

ERAL P

LAN

T2002 F

ord

F352

7/1

/02

26,5

32

$

-$

41,7

18

$

-$

GEN

ERAL P

LAN

T2002 G

mc S

onom

a7/1

/02

19,9

25

$

-$

31,3

29

$

-$

GEN

ERAL P

LAN

T2002 F

ord

Ranger

7/1

/02

19,6

25

$

-$

30,8

58

$

-$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

7/1

/02

27,6

72

$

-$

43,5

09

$

-$

GEN

ERAL P

LAN

TTrim

ble

Gps U

nit

6/3

0/0

52,6

76

$

-$

3,6

94

$

-$

GEN

ERAL P

LAN

TSoft

ware

Lic

enses

7/1

/02

16,7

16

$

-$

26,2

83

$

-$

GEN

ERAL P

LAN

TD

lt S

olu

tions -

Auto

Cad

7/3

1/0

26,8

42

$

-$

10,7

58

$

-$

GEN

ERAL P

LAN

TCom

pute

r H

ard

ware

7/3

1/0

29,1

27

$

-$

14,3

51

$

-$

GEN

ERAL P

LAN

TFib

er

Term

ination K

it6/3

0/0

52,6

96

$

-$

3,7

22

$

-$

GEN

ERAL P

LAN

T2003 F

ord

F350 4

X4

12/1

9/0

225,5

76

$

-$

40,2

14

$

-$

SO

URCE O

F S

UPPLY

Ladder

Bra

ckets

6/3

0/0

1214

$

-$

347

$

-$

PU

MPIN

G P

LAN

TPum

pin

g P

lant

(Pg&

E)

6/3

0/8

71,3

67

$

376

$

3,1

89

$

877

$

TRAN

SM

ISSIO

N &

DIS

TW

ate

rman R

oad -

L Y

ager

6/3

0/0

61,3

93

$

1,0

77

$

1,8

48

$

1,4

28

$

TRAN

SM

ISSIO

N &

DIS

TKeysto

ne A

lley M

lx6/3

0/0

11,3

97

$

905

$

2,2

64

$

1,4

67

$

GEN

ERAL P

LAN

TPin

e G

rove W

w S

tudy P

hase I

6/3

0/9

91,4

00

$

840

$

2,3

76

$

1,4

26

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks C

lubhouse

6/3

0/0

41,4

02

$

1,0

14

$

2,0

26

$

1,4

65

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

01,4

11

$

882

$

2,3

32

$

1,4

58

$

GEN

ERAL P

LAN

TSurf

ace S

catt

er

Turb

idim

ete

r8/3

1/0

22,7

27

$

-$

4,2

88

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

01,4

11

$

882

$

2,3

32

$

1,4

58

$

TRAN

SM

ISSIO

N &

DIS

TH

ydra

nts

6/3

0/0

01,4

41

$

900

$

2,3

81

$

1,4

88

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

41,4

41

$

649

$

2,7

40

$

1,2

33

$

GEN

ERAL P

LAN

TG

enera

tor

- All P

ro 8

200 W

att

7/1

/07

3,0

00

$

-$

3,8

71

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

01,4

45

$

903

$

2,3

88

$

1,4

92

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson V

alley F

ire S

tation

1/1

/13

1,4

75

$

1,3

82

$

1,5

88

$

1,4

88

$

GEN

ERAL P

LAN

TG

enera

tor

- All P

ro 8

200 W

7/2

0/0

73,0

00

$

-$

3,8

71

$

-$

GEN

ERAL P

LAN

T11 D

ell U

ltra

sharp

1907 F

p M

onitors

7/2

0/0

73,0

99

$

-$

3,9

99

$

-$

TREATM

EN

T P

LAN

TSbc N

etw

ork

6/3

0/0

317,4

54

$

-$

26,8

04

$

-$

Page 38: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-13

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

6/3

0/0

53,2

04

$

-$

4,4

23

$

-$

TRAN

SM

ISSIO

N &

DIS

TArv

Repla

cem

ent

6/3

0/0

41,4

80

$

1,0

70

$

2,1

39

$

1,5

46

$

GEN

ERAL P

LAN

TKeller

Gro

up -

Offic

e F

urn

iture

6/3

0/0

33,3

85

$

-$

5,1

98

$

-$

GEN

ERAL P

LAN

TN

etw

ork

Rack A

t Cam

anche S

ite

6/3

0/0

73,5

01

$

-$

4,5

17

$

-$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks I

i6/3

0/0

7217

$

32

$

279

$

42

$

GEN

ERAL P

LAN

TD

issolv

ed O

xygen M

ete

r6/3

0/9

8284

$

-$

494

$

-$

SO

URCE O

F S

UPPLY

Tank "

D"

Seam

Repairs

6/3

0/0

1326

$

-$

528

$

-$

TRAN

SM

ISSIO

N &

DIS

TBru

sato

ri C

ontr

ibute

d C

apital

6/3

0/0

01,5

00

$

938

$

2,4

79

$

1,5

49

$

TRAN

SM

ISSIO

N &

DIS

TH

ow

ard

Park

Busin

ess P

ark

1/1

/13

1,5

19

$

1,4

24

$

1,6

36

$

1,5

33

$

GEN

ERAL P

LAN

TAlu

min

um

Tra

nsfe

r Tank

6/3

0/0

5365

$

-$

503

$

-$

GEN

ERAL P

LAN

TShelv

ing

6/3

0/0

1381

$

-$

617

$

-$

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

For

Opera

tions D

ept

6/3

0/0

53,5

60

$

-$

4,9

15

$

-$

GEN

ERAL P

LAN

TFile C

abin

et

- 2 D

raw

er

36"

Wid

e6/3

0/1

0421

$

189

$

491

$

221

$

GEN

ERAL P

LAN

TO

ffic

e E

quip

ment

1/1

/02

3,7

24

$

-$

5,8

55

$

-$

GEN

ERAL P

LAN

TAje

96/3

0/0

61,5

84

$

1,2

28

$

2,1

01

$

1,6

29

$

TRAN

SM

ISSIO

N &

DIS

TD

avid

Drive M

lx -

Allen'S

6/3

0/0

91,6

36

$

1,3

87

$

1,9

62

$

1,6

64

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

3431

$

-$

850

$

-$

GEN

ERAL P

LAN

TChain

For

Ditch W

itch

6/3

0/9

8530

$

-$

920

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

4644

$

-$

1,2

24

$

-$

GEN

ERAL P

LAN

TO

ffic

e R

em

odel

6/3

0/0

41,6

40

$

1,1

86

$

2,3

70

$

1,7

13

$

GEN

ERAL P

LAN

TFurn

iture

6/3

0/9

93,7

79

$

-$

6,4

12

$

-$

TREATM

EN

T P

LAN

TTurb

idim

ete

rs6/3

0/0

01,6

70

$

1,0

44

$

2,7

60

$

1,7

25

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

City B

ridge U

tility

Fire F

low

s6/3

0/0

01,7

21

$

1,0

75

$

2,8

43

$

1,7

77

$

SO

URCE O

F S

UPPLY

Tank R

epla

cem

ent

6/3

0/0

1692

$

-$

1,1

22

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

erlach W

ate

r M

lx6/3

0/1

01,7

95

$

1,5

66

$

2,0

96

$

1,8

29

$

GEN

ERAL P

LAN

TO

ak F

ile C

abin

et

6/3

0/1

0703

$

316

$

821

$

369

$

TRAN

SM

ISSIO

N &

DIS

TD

el Tanks -

Level Tra

nsducer

6/3

0/0

61,8

10

$

1,3

99

$

2,4

01

$

1,8

56

$

GEN

ERAL P

LAN

TLevel Scba S

uits

3/3

1/0

33,7

92

$

-$

5,8

23

$

-$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ranm

issio

n P

roje

ct

6/3

0/9

91,8

12

$

1,0

87

$

3,0

74

$

1,8

45

$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty C

ap I

mprv

- V

aults

1/1

/02

806

$

-$

1,2

67

$

-$

TREATM

EN

T P

LAN

TBuckhorn

W

tp W

asher

Repla

cem

ent

6/3

0/0

01,8

17

$

1,1

35

$

3,0

02

$

1,8

76

$

TRAN

SM

ISSIO

N &

DIS

TBob K

arr

Mlx

6/3

0/0

91,8

28

$

1,5

50

$

2,1

93

$

1,8

59

$

TRAN

SM

ISSIO

N &

DIS

TEagle

s R

anch

6/3

0/0

01,8

36

$

1,1

47

$

3,0

34

$

1,8

96

$

GEN

ERAL P

LAN

TFlu

ke P

ow

er

Analy

zer

6/3

0/0

53,8

43

$

-$

5,3

05

$

-$

GEN

ERAL P

LAN

TD

iesel Ram

mer

6/3

0/9

94,0

70

$

-$

6,9

06

$

-$

GEN

ERAL P

LAN

TO

ffic

e E

quip

ment

6/3

0/9

84,0

84

$

-$

7,0

91

$

-$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/0

1842

$

-$

1,3

64

$

-$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

71,8

50

$

1,0

14

$

3,2

64

$

1,7

89

$

TRAN

SM

ISSIO

N &

DIS

TCre

stv

iew

Esta

tes U

nit 4

6/3

0/0

91,8

55

$

1,5

73

$

2,2

25

$

1,8

87

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

5893

$

-$

1,6

79

$

-$

GEN

ERAL P

LAN

TO

nan F

ord

Genera

tor

6/3

0/9

8922

$

-$

1,6

02

$

-$

GEN

ERAL P

LAN

TW

alk

er

Ram

mer

D570

6/3

0/0

74,1

17

$

-$

5,3

13

$

-$

GEN

ERAL P

LAN

TCro

ss B

ox

6/3

0/9

8966

$

-$

1,6

77

$

-$

TRAN

SM

ISSIO

N &

DIS

TCalv

ary

Chapel M

lx6/3

0/0

91,8

60

$

1,5

77

$

2,2

31

$

1,8

92

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

3982

$

-$

1,9

37

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

8962

$

-$

2,1

89

$

-$

Page 39: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-14

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TSpectr

um

Analy

zer

6/3

0/0

54,1

31

$

-$

5,7

03

$

-$

GEN

ERAL P

LAN

TCom

pute

r H

ard

ware

And S

oft

ware

6/3

0/0

415,9

33

$

-$

23,0

21

$

-$

GEN

ERAL P

LAN

TTest

Oscillo

scope

6/3

0/0

54,1

49

$

-$

5,7

28

$

-$

GEN

ERAL P

LAN

TG

is S

oft

ware

6/3

0/0

417,2

60

$

-$

24,9

38

$

-$

GEN

ERAL P

LAN

TServ

ers

, Tapes &

Sto

rage

6/3

0/0

426,8

58

$

-$

38,8

05

$

-$

GEN

ERAL P

LAN

TSoft

ware

& L

icenses

6/3

0/0

48,9

93

$

-$

12,9

94

$

-$

GEN

ERAL P

LAN

TCom

pute

r H

ard

ware

6/3

0/0

429,6

73

$

-$

42,8

72

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne E

lem

enta

ry F

ire H

ydra

nt

Relo

cation

6/3

0/0

84,4

19

$

-$

5,4

67

$

-$

TRAN

SM

ISSIO

N &

DIS

TCaro

l Schultz M

lx6/3

0/0

888

$

47

$

109

$

58

$

SO

URCE O

F S

UPPLY

Tank R

oof Repair

6/3

0/9

8600

$

-$

1,0

42

$

-$

GEN

ERAL P

LAN

TLeak D

ete

cto

r6/3

0/9

94,4

64

$

-$

7,5

75

$

-$

GEN

ERAL P

LAN

TBuffalo

Sto

rage U

nits 4

Tb T

era

sta

tion P

ro (

2)

6/3

0/0

94,5

09

$

322

$

5,4

08

$

386

$

GEN

ERAL P

LAN

TCheck E

ndors

er

7/1

/02

4,6

47

$

-$

7,3

06

$

-$

GEN

ERAL P

LAN

TTru

ck

6/3

0/8

65,0

00

$

-$

11,9

67

$

-$

GEN

ERAL P

LAN

TConstr

uction E

quip

ment

3/4

/14

5,0

00

$

4,2

86

$

5,2

42

$

4,4

93

$

GEN

ERAL P

LAN

TArt

ic 2

004 A

tv (A

ll T

err

ain

Vehic

le)

6/3

0/0

48,3

95

$

-$

12,1

29

$

-$

TRAN

SM

ISSIO

N &

DIS

TRed C

orr

al Safe

ty R

efit

1/1

/02

1,0

18

$

-$

1,6

00

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne R

aw

Wate

r Scre

en

6/3

0/0

41,0

75

$

-$

1,5

53

$

-$

GEN

ERAL P

LAN

TLin

e L

ocato

r6/3

0/0

01,2

11

$

-$

2,0

02

$

-$

GEN

ERAL P

LAN

TTru

ck R

ela

ted E

quip

ment

11/3

0/0

11,4

93

$

-$

2,4

19

$

-$

SO

URCE O

F S

UPPLY

Tank A

Repain

t Pro

ject

6/3

0/0

8703

$

371

$

870

$

459

$

TREATM

EN

T P

LAN

TBuckhorn

Pla

nt

Roof

6/3

0/0

7263

$

157

$

339

$

202

$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/0

11,8

14

$

-$

2,9

40

$

-$

GEN

ERAL P

LAN

TQ

uck-S

hor

Hd (

2)

6/3

0/1

01,8

38

$

827

$

2,1

46

$

966

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

7338

$

33

$

596

$

58

$

GEN

ERAL P

LAN

TVehic

le P

urc

hase

6/3

0/0

416,8

57

$

-$

24,3

56

$

-$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Cre

ek W

w M

ete

r-Rid

ge R

d6/3

0/1

01,9

06

$

858

$

2,2

26

$

1,0

02

$

GEN

ERAL P

LAN

TShop E

quip

ment

6/3

0/0

12,0

10

$

-$

3,2

58

$

-$

GEN

ERAL P

LAN

TVehic

le P

urc

hase

6/3

0/0

429,5

00

$

-$

42,6

22

$

-$

TRAN

SM

ISSIO

N &

DIS

TSugar

Pin

e M

lx6/3

0/0

8376

$

243

$

466

$

301

$

GEN

ERAL P

LAN

TJe

tter

W/L

eveling C

am

era

6/3

0/0

49,9

59

$

-$

14,3

89

$

-$

GEN

ERAL P

LAN

TJe

tter

W /

Leveling C

am

era

6/3

0/0

49,9

59

$

-$

14,3

89

$

-$

GEN

ERAL P

LAN

TVehic

le P

urc

hase

6/3

0/0

429,5

00

$

-$

42,6

22

$

-$

GEN

ERAL P

LAN

TM

ete

r Readers

12/2

7/0

12,1

50

$

-$

3,4

84

$

-$

TRAN

SM

ISSIO

N &

DIS

TCsa#

1 S

yste

m T

ransfe

r -

Tra

nsm

issio

n &

Dis

trib

9/2

5/0

31,1

60,4

00

$

536,2

45

$

1,7

82,0

20

$

823,5

09

$

TRAN

SM

ISSIO

N &

DIS

T1000 L

f 4"

Pvc W

ate

r Lin

e9/2

5/0

320,0

00

$

16,1

83

$

30,7

14

$

24,8

52

$

TRAN

SM

ISSIO

N &

DIS

TCla

udia

Mark

er

Mlx

6/3

0/0

61,8

78

$

1,4

51

$

2,4

90

$

1,9

25

$

TRAN

SM

ISSIO

N &

DIS

T1875 L

f 8"

Pvc W

ate

r Lin

e9/2

5/0

375,0

00

$

59,4

30

$

115,1

77

$

91,2

66

$

TRAN

SM

ISSIO

N &

DIS

T150000 G

al Ste

el W

ate

r Tank

9/2

5/0

3113,0

00

$

86,2

57

$

173,5

33

$

132,4

64

$

TRAN

SM

ISSIO

N &

DIS

T60000 G

al W

ate

r Tank

9/2

5/0

345,0

00

$

36,4

11

$

69,1

06

$

55,9

17

$

LAN

D &

LAN

D R

IGH

TS

Land

9/2

5/0

381,8

29

$

81,8

29

$

125,6

64

$

125,6

64

$

TRAN

SM

ISSIO

N &

DIS

TTank

9/2

5/0

3198,7

82

$

160,8

42

$

305,2

68

$

247,0

05

$

TRAN

SM

ISSIO

N &

DIS

TTank

9/2

5/0

325,0

50

$

20,2

69

$

38,4

69

$

31,1

27

$

TRAN

SM

ISSIO

N &

DIS

TM

adro

ne T

ank I

mpro

vem

ent

9/2

5/0

3148,1

72

$

119,8

92

$

227,5

47

$

184,1

17

$

TRAN

SM

ISSIO

N &

DIS

TW

ashin

gto

n P

lance-I

one M

lx6/3

0/0

91,8

80

$

1,5

94

$

2,2

56

$

1,9

13

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransfe

r Aggre

gate

Expenses

9/2

5/0

325,2

68

$

-$

38,8

04

$

-$

Page 40: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-15

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TCsa Tra

nsfe

r -

Tra

ns &

Dis

trib

9/2

5/0

388,0

00

$

40,6

67

$

135,1

41

$

62,4

52

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransfe

r -

650 L

f 6"

Pvc W

ate

r Lin

e9/2

5/0

320,0

00

$

14,9

65

$

30,7

14

$

22,9

81

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransfe

r-1300 L

f 6"

Pvc W

ate

r Lin

e9/2

5/0

339,0

00

$

30,7

59

$

59,8

92

$

47,2

36

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf-

40,0

00 G

al W

ood W

ate

r Tank

9/2

5/0

330,0

00

$

21,5

48

$

46,0

71

$

33,0

91

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

65,0

00 G

al Ste

el W

ate

r Tank

9/2

5/0

349,0

00

$

35,1

94

$

75,2

49

$

54,0

48

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

60,0

00 G

al Ste

el W

ate

r Tank

9/2

5/0

345,0

00

$

32,3

21

$

69,1

06

$

49,6

36

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf-

Scada I

mpro

vem

nts

9/2

5/0

312,4

13

$

-$

19,0

63

$

-$

PU

MPIN

G P

LAN

TCsa T

ransf -

Booste

r Sta

tions

9/2

5/0

3225,0

00

$

141,7

97

$

345,5

31

$

217,7

57

$

PU

MPIN

G P

LAN

TCsa T

ransf -

Booste

r Sta

tion #

2 U

nit 6

9/2

5/0

3180,0

00

$

144,5

00

$

276,4

25

$

221,9

08

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Scada S

yste

m9/2

5/0

3179,0

00

$

7,4

58

$

274,8

89

$

11,4

54

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Wate

r Lin

es

9/2

5/0

34,4

33,4

90

$

2,7

94,0

22

$

6,8

08,4

87

$

4,2

90,7

65

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

40,0

00 G

al W

ood W

ate

r Tank

9/2

5/0

330,0

00

$

18,9

06

$

46,0

71

$

29,0

34

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

160,0

00 W

ood W

ate

r Tank

9/2

5/0

3120,0

00

$

75,6

25

$

184,2

83

$

116,1

37

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

100,0

00 G

al W

ood W

ate

r Tank

9/2

5/0

375,0

00

$

55,2

78

$

115,1

77

$

84,8

90

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

158,0

00 G

al W

ood W

ate

r Tank

9/2

5/0

3118,5

00

$

95,1

29

$

181,9

80

$

146,0

89

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

158,0

00 G

al W

ood W

ate

r Tank

9/2

5/0

3118,5

00

$

95,1

29

$

181,9

80

$

146,0

89

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Well -

Unit 3

A W

ell #

99/2

5/0

332,0

00

$

13,0

67

$

49,1

42

$

20,0

66

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Well -

Unit 6

Well #

12A

9/2

5/0

330,0

00

$

19,8

57

$

46,0

71

$

30,4

95

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Well U

nit 6

Well #

69/2

5/0

315,0

00

$

-$

23,0

35

$

-$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Tre

atm

ent

Pla

nt

Inte

rtie

9/2

5/0

31,2

21,3

29

$

739,5

83

$

1,8

75,5

88

$

1,1

35,7

73

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Pum

pin

g P

lant

-Aggre

gate

Expenses

9/2

5/0

3261,4

92

$

-$

401,5

72

$

-$

PU

MPIN

G P

LAN

TCsa T

ransf

9/2

5/0

376,2

85

$

60,4

48

$

117,1

50

$

92,8

30

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Sew

er

Syste

m9/2

5/0

3776,0

61

$

116,7

55

$

1,1

91,7

92

$

179,2

99

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Aggre

gate

Expenses

9/2

5/0

390,8

59

$

-$

139,5

31

$

-$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransfe

r -

Aggre

gate

Expenses

9/2

5/0

3170,2

66

$

-$

261,4

77

$

-$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Aggre

gate

Expenses

9/2

5/0

313,7

93

$

-$

21,1

82

$

-$

TREATM

EN

T P

LAN

TCsa T

ransf -

Equalization P

ond

9/2

5/0

3339,8

40

$

250,4

75

$

521,8

90

$

384,6

53

$

TREATM

EN

T P

LAN

TCsa T

ransf -

Lift

Sta

tion -

Walm

art

9/2

5/0

389,9

64

$

64,6

17

$

138,1

57

$

99,2

32

$

TREATM

EN

T P

LAN

TCsa T

ransf -

Lift

Sta

tions 1

& 2

9/2

5/0

3138,0

00

$

75,1

92

$

211,9

26

$

115,4

72

$

TREATM

EN

T P

LAN

TCsa T

ransf -

Lift

Sta

tion -

Km

art

9/2

5/0

389,6

80

$

61,7

53

$

137,7

21

$

94,8

34

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Sew

er

Lin

es

9/2

5/0

3672,5

40

$

366,4

48

$

1,0

32,8

16

$

562,7

52

$

SO

URCE O

F S

UPPLY

Tank R

epair -

Em

erg

ency

6/3

0/0

12,2

05

$

-$

3,5

73

$

-$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

1175Lf 6"

Sew

er

Lin

e9/2

5/0

335,2

50

$

25,3

18

$

54,1

33

$

38,8

81

$

TRAN

SM

ISSIO

N &

DIS

TCsa Tra

nsf -

1180 L

f 6"

Pvc S

ew

er

Lin

es

9/2

5/0

335,4

00

$

25,1

83

$

54,3

64

$

38,6

73

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

1091 L

f 6"

Pvc S

ew

er

Lin

e9/2

5/0

339,6

60

$

27,3

10

$

60,9

06

$

41,9

39

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

4500 L

f 6"

Pvc S

ew

er

Lin

e9/2

5/0

3135,0

00

$

81,7

50

$

207,3

19

$

125,5

43

$

TRAN

SM

ISSIO

N &

DIS

TPum

pin

g P

lant

- Aggre

gate

Expenses

9/2

5/0

3984,5

17

$

41,0

22

$

1,5

11,9

18

$

62,9

97

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

Pum

ps

9/2

5/0

324,7

99

$

-$

38,0

84

$

-$

LAN

D &

LAN

D R

IGH

TS

Csa T

ransf -

Land 12 A

cre

s9/2

3/0

3165,0

00

$

165,0

00

$

253,3

90

$

253,3

90

$

LAN

D &

LAN

D R

IGH

TS

Csa T

ransf -

Land 80 A

cre

s9/2

3/0

3800,0

00

$

800,0

00

$

1,2

28,5

56

$

1,2

28,5

56

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne V

ault R

epla

cem

ent

6/3

0/9

91,8

85

$

1,1

31

$

3,1

98

$

1,9

18

$

GEN

ERAL P

LAN

TScope B

asic

Kit

6/3

0/0

52,4

13

$

-$

3,3

32

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

6735

$

-$

1,3

44

$

-$

GEN

ERAL P

LAN

TIn

dustr

ial Sql Serv

er

6/3

0/0

410,1

35

$

-$

14,6

44

$

-$

GEN

ERAL P

LAN

TTra

ffic

Pla

tes

6/3

0/0

42,4

37

$

-$

3,5

21

$

-$

GEN

ERAL P

LAN

TD

ell S

erv

er

Rack

6/3

0/0

52,8

86

$

-$

3,9

84

$

-$

Page 41: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-16

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TREATM

EN

T P

LAN

TChlo

rine C

onvers

ion -

Pla

nts

6/3

0/0

5913

$

453

$

1,2

61

$

625

$

GEN

ERAL P

LAN

T60"

Sw

eeper

For

Bobcat

6/3

0/9

82,8

96

$

-$

5,0

28

$

-$

GEN

ERAL P

LAN

TEngin

e F

or

Ditch W

itch

6/3

0/9

82,9

88

$

-$

5,1

89

$

-$

GEN

ERAL P

LAN

TValv

e E

xerc

iser

6/3

0/9

83,0

00

$

-$

5,2

09

$

-$

GEN

ERAL P

LAN

TTanner

Shop P

ark

ing A

rea

6/3

0/0

78

$

5$

10

$

7$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Blo

w O

ffs

6/3

0/0

744

$

30

$

57

$

39

$

GEN

ERAL P

LAN

TD

ell C

om

pute

r Syste

ms (

10)

6/3

0/0

513,9

50

$

-$

19,2

59

$

-$

GEN

ERAL P

LAN

TH

p 9

500 L

aser

Printe

r6/3

0/0

58,8

35

$

-$

12,1

98

$

-$

TRAN

SM

ISSIO

N &

DIS

TSafe

ty C

ap I

mprv

o -

Vaults

1/1

/02

3,0

73

$

-$

4,8

31

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

43,2

98

$

-$

6,2

69

$

-$

GEN

ERAL P

LAN

TPurg

er

Pum

p6/3

0/0

55,4

33

$

-$

7,5

01

$

-$

GEN

ERAL P

LAN

TO

ffic

e E

quip

ment

/ Furn

iture

6/3

0/0

13,4

34

$

-$

5,5

65

$

-$

GEN

ERAL P

LAN

TRough C

ut

Mow

er

6/3

0/1

03,4

67

$

1,5

60

$

4,0

50

$

1,8

22

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

33,4

91

$

-$

6,8

89

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

33,5

00

$

-$

6,9

06

$

-$

TRAN

SM

ISSIO

N &

DIS

TW

icklo

w W

ay W

ate

r Im

pro

vem

ent

6/3

0/0

94,5

73

$

1,6

00

$

5,4

85

$

1,9

20

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

91,0

33

$

-$

2,3

00

$

-$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Busin

ess P

ark

Lot

1C W

aste

wate

r6/3

0/0

898

$

70

$

122

$

87

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

92,3

83

$

-$

5,3

09

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

83,2

47

$

-$

7,3

87

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

93,9

08

$

-$

8,7

05

$

-$

GEN

ERAL P

LAN

TG

eoxt,

Terr

async S

oft

ware

(H

andheld

Gps)

6/3

0/0

55,5

94

$

-$

7,7

23

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

84,2

67

$

-$

9,7

07

$

-$

GEN

ERAL P

LAN

TPow

er

Booste

r, L

ever

& T

em

p M

ete

rs6/3

0/0

52,2

56

$

739

$

3,1

14

$

1,0

21

$

SO

URCE O

F S

UPPLY

Recoat

Tank "

A"

6/3

0/0

7119

$

80

$

153

$

104

$

TRAN

SM

ISSIO

N &

DIS

TBla

ck O

ak R

idge M

lx6/3

0/0

7136

$

92

$

175

$

119

$

GEN

ERAL P

LAN

TEngin

e F

or

Vehic

le #

507

6/3

0/0

55,5

16

$

-$

7,6

16

$

-$

GEN

ERAL P

LAN

T2005 F

ord

Ranger

4X4

6/3

0/0

514,9

02

$

-$

20,5

74

$

-$

GEN

ERAL P

LAN

T2005 F

ord

Ranger

4X4

6/3

0/0

514,9

02

$

-$

20,5

74

$

-$

GEN

ERAL P

LAN

T2005 F

ord

Ranger

4X4

6/3

0/0

515,8

03

$

-$

21,8

18

$

-$

GEN

ERAL P

LAN

T2005 C

hevy 1

500 4

X4

6/3

0/0

518,6

06

$

-$

25,6

87

$

-$

GEN

ERAL P

LAN

T2005 F

ord

F350 4

X4

6/3

0/0

526,2

71

$

-$

36,2

70

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

91,9

00

$

617

$

4,2

32

$

1,3

73

$

TREATM

EN

T P

LAN

TBuckhorn

Wate

r Tre

atm

ent

Pla

nt

Scada P

lc U

pgra

de

6/3

0/0

56,5

05

$

-$

8,9

80

$

-$

TREATM

EN

T P

LAN

TBuckhorn

Wate

r Tre

atm

ent

Pla

nt

6/3

0/0

5(5

48)

$

-

$

(756)

$

-

$

LAN

D &

LAN

D R

IGH

TS

Easem

ents

(2)

Van D

e H

ei Ranch R

oad

6/3

0/0

57,8

24

$

7,8

24

$

10,8

02

$

10,8

02

$

TRAN

SM

ISSIO

N &

DIS

TRiv

erv

iew

Prv

6/3

0/0

7179

$

121

$

230

$

156

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne H

wy 1

01 P

roje

ct

Mlx

6/3

0/0

7183

$

124

$

237

$

160

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

11,9

07

$

714

$

4,0

54

$

1,5

19

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

County

Jail M

lx6/3

0/1

11,9

69

$

1,7

68

$

2,2

31

$

2,0

03

$

TRAN

SM

ISSIO

N &

DIS

TM

art

ell W

w I

& I

Corr

ections

6/3

0/0

7433

$

293

$

559

$

378

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne R

aw

Wate

r Scre

en

6/3

0/0

536,4

81

$

-$

50,3

66

$

-$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Hill D

ev R

elo

cation

6/3

0/0

7497

$

337

$

642

$

434

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Leechfield

Constr

uction

1/1

/13

1,9

75

$

1,8

52

$

2,1

27

$

1,9

94

$

TREATM

EN

T P

LAN

TChem

ical Scale

s6/3

0/0

01,9

88

$

1,2

42

$

3,2

85

$

2,0

53

$

TRAN

SM

ISSIO

N &

DIS

TTarg

et

Will Serv

e6/3

0/0

7755

$

511

$

974

$

659

$

Page 42: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-17

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TJa

ckson V

alley E

sta

tes

6/3

0/0

42,0

27

$

1,4

65

$

2,9

29

$

2,1

17

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne P

harm

acy

6/3

0/0

12,0

38

$

1,3

20

$

3,3

02

$

2,1

40

$

TREATM

EN

T P

LAN

TIo

ne P

avin

g6/3

0/0

32,7

85

$

542

$

4,2

78

$

832

$

TREATM

EN

T P

LAN

TTanner

Wtp

Air D

ryer

6/3

0/0

02,0

80

$

1,3

00

$

3,4

37

$

2,1

48

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issin

& D

istr

ibution P

roje

cts

6/3

0/9

82,0

90

$

1,1

98

$

3,6

29

$

2,0

79

$

SO

URCE O

F S

UPPLY

Lin

ing T

anks 9

& 1

2A

6/3

0/0

83,7

87

$

1,9

99

$

4,6

85

$

2,4

72

$

GEN

ERAL P

LAN

TLandscapin

g P

roje

ct

6/3

0/0

34,0

61

$

790

$

6,2

37

$

1,2

13

$

TRAN

SM

ISSIO

N &

DIS

TValley V

iew

Esta

tes

6/3

0/0

62,1

68

$

1,6

75

$

2,8

75

$

2,2

22

$

TRAN

SM

ISSIO

N &

DIS

TAnim

al Shelter

Mlx

6/3

0/0

62,2

15

$

1,7

17

$

2,9

38

$

2,2

77

$

TRAN

SM

ISSIO

N &

DIS

TM

oth

er

Lode M

ini Sto

rage -

Dis

t6/3

0/0

81,0

10

$

652

$

1,2

50

$

807

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

41,3

08

$

-$

2,4

85

$

-$

TRAN

SM

ISSIO

N &

DIS

TValv

e R

epla

cem

ent

- Sc

6/3

0/0

12,2

71

$

1,4

71

$

3,6

81

$

2,3

85

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

52,4

38

$

-$

4,5

81

$

-$

TRAN

SM

ISSIO

N &

DIS

T400 S

eries M

ete

rs6/3

0/9

92,2

74

$

1,3

65

$

3,8

58

$

2,3

15

$

TRAN

SM

ISSIO

N &

DIS

TM

ain

Lin

e G

ate

Valv

e6/3

0/0

42,2

78

$

1,6

47

$

3,2

91

$

2,3

79

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

72,5

80

$

247

$

4,5

52

$

436

$

TRAN

SM

ISSIO

N &

DIS

TReed M

inera

ls6/3

0/9

92,3

74

$

1,4

24

$

4,0

28

$

2,4

17

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

02,4

62

$

1,5

39

$

4,0

68

$

2,5

42

$

TREATM

EN

T P

LAN

TEagle

s N

est

Mrp

Insta

llation

6/3

0/0

42,5

41

$

1,8

37

$

3,6

72

$

2,6

54

$

GEN

ERAL P

LAN

TH

eath

Sure

Lock

6/3

0/0

53,0

79

$

1,5

27

$

4,2

51

$

2,1

08

$

SO

URCE O

F S

UPPLY

Sourc

e O

f Supply

6/3

0/0

32,5

58

$

1,7

85

$

3,9

28

$

2,7

41

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

1/1

/13

2,5

60

$

2,4

00

$

2,7

57

$

2,5

85

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

6/3

0/9

72,5

73

$

1,4

10

$

4,5

40

$

2,4

89

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

12,6

43

$

992

$

5,6

19

$

2,1

09

$

GEN

ERAL P

LAN

TTanner

Main

tenance B

uildin

g -

Second F

loor

6/3

0/0

82,6

48

$

2,1

79

$

3,2

75

$

2,6

95

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne E

lem

enta

ry6/3

0/0

12,6

51

$

1,7

18

$

4,2

97

$

2,7

84

$

GEN

ERAL P

LAN

TSto

rage S

hed 12 X

16

6/3

0/0

53,1

00

$

1,5

37

$

4,2

80

$

2,1

22

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

54,1

35

$

-$

7,7

70

$

-$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

County

Hhs B

ldg L

ot

43 M

lx6/3

0/0

92,6

60

$

2,2

55

$

3,1

91

$

2,7

05

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

02,7

18

$

1,6

99

$

4,4

91

$

2,8

07

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

32,7

41

$

1,1

64

$

5,4

09

$

2,2

97

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

12,7

76

$

1,0

42

$

5,9

01

$

2,2

15

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne O

aks F

ire H

ydra

nt

6/3

0/0

42,7

88

$

2,0

15

$

4,0

28

$

2,9

12

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

02,7

89

$

976

$

6,0

59

$

2,1

20

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines L

ift

Sta

tion S

cre

ens

6/3

0/0

71,0

63

$

489

$

1,3

72

$

631

$

TRAN

SM

ISSIO

N &

DIS

TCALSTAR W

W M

LX

1/1

/13

2,7

98

$

2,6

23

$

3,0

13

$

2,8

25

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nits I

i B &

C6/3

0/9

92,8

28

$

1,6

97

$

4,7

99

$

2,8

79

$

TRAN

SM

ISSIO

N &

DIS

TCALSTAR W

ate

r M

LX

1/1

/13

2,9

38

$

2,7

54

$

3,1

64

$

2,9

66

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

92,9

66

$

1,7

80

$

5,0

33

$

3,0

20

$

TREATM

EN

T P

LAN

TY2K R

epla

cem

ents

6/3

0/0

02,9

92

$

1,8

70

$

4,9

44

$

3,0

90

$

TREATM

EN

T P

LAN

TScada I

mpro

vem

ents

6/3

0/0

71,2

05

$

815

$

1,5

55

$

1,0

52

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

93,0

07

$

1,8

04

$

5,1

03

$

3,0

61

$

TRAN

SM

ISSIO

N &

DIS

TD

el Vis

ta R

d E

xt

To B

ryson D

r6/3

0/0

63,0

09

$

2,3

26

$

3,9

91

$

3,0

85

$

PU

MPIN

G P

LAN

TPum

pin

g P

lant

6/3

0/9

73,0

34

$

1,6

62

$

5,3

53

$

2,9

33

$

TRAN

SM

ISSIO

N &

DIS

TM

art

ell P

laza L

ift

Sta

tion

6/3

0/0

71,4

83

$

1,0

03

$

1,9

14

$

1,2

95

$

TRAN

SM

ISSIO

N &

DIS

TBlo

w O

ff I

nsta

llations

6/3

0/0

72,2

10

$

1,4

96

$

2,8

52

$

1,9

30

$

Page 43: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-18

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

6/3

0/0

65,3

70

$

269

$

7,1

23

$

356

$

TREATM

EN

T P

LAN

TBuckhorn

Pla

nt

Retr

ofit

6/3

0/0

82,2

81

$

1,6

35

$

2,8

21

$

2,0

22

$

GEN

ERAL P

LAN

TLapto

p C

om

pute

rs6/3

0/0

66,5

55

$

-$

8,6

93

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

ace M

eadow

Tie

-In

6/3

0/0

73,9

62

$

2,6

81

$

5,1

13

$

3,4

60

$

TRAN

SM

ISSIO

N &

DIS

TCre

stv

iew

Esta

tes U

nit 3

6/3

0/0

93,0

38

$

2,5

76

$

3,6

45

$

3,0

90

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Busin

ess P

ark

Lot

22

6/3

0/0

74,1

80

$

2,8

42

$

5,3

94

$

3,6

67

$

SO

URCE O

F S

UPPLY

Main

line R

epla

cem

ents

6/3

0/0

74,9

20

$

3,3

29

$

6,3

50

$

4,2

97

$

TRAN

SM

ISSIO

N &

DIS

TSunflow

er

Court

6/3

0/9

93,1

20

$

1,8

72

$

5,2

94

$

3,1

76

$

PU

MPIN

G P

LAN

TTanner

Wtp

Sam

ple

Pum

p S

tation

6/3

0/0

63,1

30

$

2,4

19

$

4,1

51

$

3,2

08

$

GEN

ERAL P

LAN

TSoft

ware

- C

mm

s6/3

0/0

623,5

53

$

-$

31,2

37

$

-$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

- Pin

e R

idge

6/3

0/0

33,2

50

$

2,2

68

$

4,9

91

$

3,4

83

$

TRAN

SM

ISSIO

N &

DIS

TCsa T

ransf -

240 L

f 4"

Pvc S

ew

er

Lin

e9/2

5/0

34,8

00

$

3,3

05

$

7,3

71

$

5,0

76

$

TRAN

SM

ISSIO

N &

DIS

TThe P

ines A

t M

ace M

eadow

6/3

0/0

93,3

38

$

2,8

30

$

4,0

04

$

3,3

95

$

TREATM

EN

T P

LAN

TTurb

idim

ete

r6/3

0/0

03,3

40

$

2,0

88

$

5,5

19

$

3,4

50

$

TRAN

SM

ISSIO

N &

DIS

TCaw

p B

low

off

6/3

0/0

43,3

42

$

2,4

16

$

4,8

28

$

3,4

90

$

GEN

ERAL P

LAN

TCm

ms I

mple

menta

tion

6/3

0/0

615,2

38

$

-$

20,2

09

$

-$

GEN

ERAL P

LAN

TServ

er

Upgra

des

6/3

0/0

69,7

88

$

-$

12,9

82

$

-$

SO

URCE O

F S

UPPLY

Recoat

Tank A

6/3

0/0

63,3

45

$

2,5

79

$

4,4

37

$

3,4

20

$

GEN

ERAL P

LAN

TCom

pute

r Com

ponents

6/3

0/0

67,0

52

$

-$

9,3

53

$

-$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

t6/3

0/0

33,3

57

$

2,3

43

$

5,1

55

$

3,5

98

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

93,3

67

$

1,0

95

$

7,5

00

$

2,4

39

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

03,3

90

$

2,1

19

$

5,6

02

$

3,5

01

$

TRAN

SM

ISSIO

N &

DIS

TContr

ibute

d C

apital Pro

jects

6/3

0/9

83,4

28

$

1,8

89

$

5,9

53

$

3,2

81

$

PU

MPIN

G P

LAN

TLa M

el W

ell P

um

p R

epla

cem

ent

6/3

0/9

93,4

38

$

2,0

63

$

5,8

33

$

3,5

00

$

TRAN

SM

ISSIO

N &

DIS

TPin

e G

rove T

ow

n H

all

1/1

/13

3,5

25

$

3,3

05

$

3,7

96

$

3,5

59

$

TRAN

SM

ISSIO

N &

DIS

TContr

ibute

d C

apital Pro

jects

6/3

0/9

83,6

21

$

2,0

74

$

6,2

88

$

3,6

02

$

TREATM

EN

T P

LAN

TAir C

onditio

ner

6/3

0/0

03,6

66

$

2,2

91

$

6,0

57

$

3,7

86

$

TRAN

SM

ISSIO

N &

DIS

TJw

Door

Main

Relo

cation

6/3

0/0

13,7

17

$

2,4

08

$

6,0

24

$

3,9

03

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines

6/3

0/0

03,7

36

$

2,3

35

$

6,1

74

$

3,8

59

$

TRAN

SM

ISSIO

N &

DIS

TVie

wpoin

t W

aste

wate

r M

lx6/3

0/0

13,7

68

$

2,4

42

$

6,1

07

$

3,9

57

$

TRAN

SM

ISSIO

N &

DIS

TBry

son D

rive C

ott

ages

6/3

0/1

03,8

00

$

3,3

17

$

4,4

38

$

3,8

74

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne P

ark

And R

ide

6/3

0/1

03,8

89

$

3,3

95

$

4,5

42

$

3,9

65

$

GEN

ERAL P

LAN

TPum

ps

6/3

0/0

66,4

44

$

-$

8,5

46

$

-$

GEN

ERAL P

LAN

TG

ps H

ard

ware

& S

oft

ware

6/3

0/0

611,7

76

$

-$

15,6

18

$

-$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

73,9

73

$

2,1

92

$

7,0

10

$

3,8

68

$

GEN

ERAL P

LAN

TVehic

le6/3

0/0

629,1

03

$

-$

38,5

99

$

-$

GEN

ERAL P

LAN

TVehic

le6/3

0/0

629,1

03

$

-$

38,5

99

$

-$

GEN

ERAL P

LAN

TVehic

le6/3

0/0

629,8

64

$

-$

39,6

08

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne F

ire S

tation 2

- M

lx6/3

0/1

04,1

03

$

3,5

81

$

4,7

92

$

4,1

83

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

24,1

42

$

2,1

74

$

8,5

42

$

4,4

83

$

GEN

ERAL P

LAN

TVehic

le6/3

0/0

615,0

84

$

-$

20,0

06

$

-$

TREATM

EN

T P

LAN

TJa

ckson P

ines L

ift

Sta

tion

6/3

0/0

6(5

31)

$

(5

31)

$

(7

05)

$

(7

05)

$

SO

URCE O

F S

UPPLY

Well 1

4 R

ehabilitation

1/1

/13

4,1

61

$

3,9

01

$

4,4

80

$

4,2

00

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines M

lx6/3

0/0

14,2

13

$

2,7

30

$

6,8

28

$

4,4

24

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

r Repla

cem

ents

6/3

0/9

94,2

53

$

2,5

52

$

7,2

16

$

4,3

30

$

UTIL

ITY P

LAN

TTre

atm

ent

Pla

nt

Roof

6/3

0/9

84,3

00

$

2,4

64

$

7,4

67

$

4,2

78

$

Page 44: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-19

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TPondero

sa R

idge P

hase I

ii6/3

0/0

64,3

52

$

3,3

64

$

5,7

73

$

4,4

62

$

TRAN

SM

ISSIO

N &

DIS

TPin

e G

rove W

w S

erv

ice R

elo

cate

6/3

0/0

64,3

82

$

3,3

87

$

5,8

12

$

4,4

92

$

TRAN

SM

ISSIO

N &

DIS

TQ

uail O

aks

6/3

0/0

64,4

28

$

3,4

23

$

5,8

73

$

4,5

39

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne V

olu

me &

PSI

(W.

Marlett

e B

ypass)

1/1

/13

4,4

48

$

4,1

70

$

4,7

89

$

4,4

90

$

TREATM

EN

T P

LAN

TIo

ne W

tp S

cada/R

adio

/Bw

/Plc

6/3

0/0

746,4

25

$

-$

59,9

11

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

54,4

62

$

2,0

10

$

8,3

84

$

3,7

78

$

TREATM

EN

T P

LAN

TIo

ne E

merg

ency B

ackw

ash S

yste

m6/3

0/0

75,8

23

$

-$

7,5

15

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

old

en H

ills

Esta

tes

6/3

0/0

77,2

91

$

3,3

76

$

9,4

08

$

4,3

56

$

LAN

D &

LAN

D R

IGH

TS

Tanner

Facility L

and -

Gard

ella P

ropert

y6/3

0/0

71,9

81,3

43

$

1,9

81,3

43

$

2,5

56,8

77

$

2,5

56,8

77

$

TREATM

EN

T P

LAN

TTanner

Wtp

Refu

rbis

h C

ells #

3 &

#4

6/3

0/0

7113,7

35

$

17,0

60

$

146,7

72

$

22,0

16

$

TRAN

SM

ISSIO

N &

DIS

TSpanis

h S

treet

Pre

ssure

Relief

6/3

0/0

44,5

40

$

3,2

82

$

6,5

59

$

4,7

42

$

TRAN

SM

ISSIO

N &

DIS

TG

old

en H

ills

Esta

tes P

hase I

i6/3

0/0

7261,9

60

$

52,0

43

$

338,0

53

$

67,1

60

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Rid

ge S

hoppin

g C

ente

r6/3

0/0

7814,5

63

$

553,6

78

$

1,0

51,1

74

$

714,5

08

$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Pip

eline M

ou

6/3

0/0

724,3

72

$

16,4

91

$

31,4

51

$

21,2

82

$

TRAN

SM

ISSIO

N &

DIS

TO

ld M

ill Pla

za

6/3

0/0

75,1

94

$

939

$

6,7

03

$

1,2

12

$

TRAN

SM

ISSIO

N &

DIS

TLow

e'S

Hom

e B

ldg C

ente

r6/3

0/0

7170,0

17

$

115,5

76

$

219,4

03

$

149,1

48

$

TRAN

SM

ISSIO

N &

DIS

TFeed B

arn

Mlx

6/3

0/0

721,0

40

$

14,2

94

$

27,1

51

$

18,4

46

$

TREATM

EN

T P

LAN

TTre

nt

Tank F

ence

6/3

0/0

76,4

13

$

4,3

40

$

8,2

76

$

5,6

00

$

SO

URCE O

F S

UPPLY

Canal Tem

pora

ry I

mpro

vem

ents

6/3

0/0

710,9

53

$

-$

14,1

34

$

-$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Busin

ess P

ark

Lot

56/3

0/0

739,8

21

$

27,0

66

$

51,3

89

$

34,9

29

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Auto

Cente

r6/3

0/0

7163,9

06

$

111,4

34

$

211,5

17

$

143,8

03

$

TREATM

EN

T P

LAN

TIo

ne W

tp F

ilte

r Rebuild

6/3

0/0

777,0

10

$

52,1

10

$

99,3

79

$

67,2

47

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Tra

nsit M

ix M

lx6/3

0/0

715,7

88

$

10,7

33

$

20,3

75

$

13,8

51

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks/I

one T

ransm

issio

n L

ine

6/3

0/0

723,0

56

$

15,6

01

$

29,7

53

$

20,1

33

$

SO

URCE O

F S

UPPLY

New

York

Ranch R

eserv

oir P

lan

6/3

0/0

710,5

04

$

7,1

07

$

13,5

55

$

9,1

72

$

UTIL

ITY P

LAN

TCaw

p -

Tre

atm

ent

Pla

nt

Contr

ols

Im

pro

v6/3

0/8

74,7

07

$

1,2

93

$

10,9

81

$

3,0

18

$

TRAN

SM

ISSIO

N &

DIS

TCanal Bypass P

ipe 2

Nd P

hase

6/3

0/0

71,2

83,0

75

$

868,2

14

$

1,6

55,7

79

$

1,1

20,4

11

$

TRAN

SM

ISSIO

N &

DIS

TM

art

ell F

ore

str

y B

uildin

g6/3

0/0

734,4

99

$

23,4

49

$

44,5

20

$

30,2

60

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Busin

ess P

ark

Lot

1C

6/3

0/0

722,8

75

$

15,5

39

$

29,5

19

$

20,0

53

$

TRAN

SM

ISSIO

N &

DIS

TN

y R

idge R

oad S

top L

ight

6/3

0/0

77,3

76

$

4,9

91

$

9,5

18

$

6,4

40

$

TRAN

SM

ISSIO

N &

DIS

TN

ew

York

Ranch C

rossin

g6/3

0/9

94,8

12

$

2,8

87

$

8,1

65

$

4,8

99

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines I

i B&

C M

lx6/3

0/0

64,8

15

$

3,7

21

$

6,3

85

$

4,9

35

$

TRAN

SM

ISSIO

N &

DIS

TPre

sto

n P

um

p S

tation

6/3

0/0

44,8

75

$

3,5

24

$

7,0

43

$

5,0

92

$

TRAN

SM

ISSIO

N &

DIS

TPre

ssure

Relief Valv

es (

3)

6/3

0/0

714,4

07

$

9,7

49

$

18,5

92

$

12,5

80

$

TREATM

EN

T P

LAN

TBuckhorn

Wtp

Constr

uction

6/3

0/0

727,1

55

$

18,3

75

$

35,0

43

$

23,7

12

$

TRAN

SM

ISSIO

N &

DIS

TTra

nm

issio

n &

Dis

trib

ution P

roje

cts

6/3

0/9

84,8

95

$

2,8

05

$

8,5

00

$

4,8

70

$

TRAN

SM

ISSIO

N &

DIS

TE.

Main

Str

eet

Main

-Lin

e R

epla

cem

ent

6/3

0/9

95,0

42

$

3,0

26

$

8,5

55

$

5,1

33

$

TRAN

SM

ISSIO

N &

DIS

TQ

uail R

idge W

ate

r/W

w M

lx6/3

0/0

95,1

23

$

4,3

44

$

6,1

45

$

5,2

11

$

TRAN

SM

ISSIO

N &

DIS

TLa M

el G

rand E

sta

tes M

lx6/3

0/0

776,3

19

$

51,8

81

$

98,4

88

$

66,9

52

$

TRAN

SM

ISSIO

N &

DIS

TSyste

m I

mpro

vem

ents

6/3

0/0

760,3

39

$

40,8

29

$

77,8

66

$

52,6

89

$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Pip

eline R

epair

6/3

0/1

05,1

64

$

4,5

07

$

6,0

31

$

5,2

64

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines P

hase I

i6/3

0/0

15,2

01

$

3,3

70

$

8,4

28

$

5,4

61

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/0

75,7

58

$

3,8

96

$

7,4

30

$

5,0

28

$

TRAN

SM

ISSIO

N &

DIS

TLem

ke H

ydra

nt

Mlx

- Ente

red T

wic

e I

n E

rror

6/3

0/0

7-

$

-$

-$

-$

SO

URCE O

F S

UPPLY

Rid

gew

ay P

ine T

ank F

encin

g6/3

0/0

76,8

79

$

4,6

54

$

8,8

77

$

6,0

06

$

TRAN

SM

ISSIO

N &

DIS

TEdw

ard

Pete

rs M

lx6/3

0/0

743,0

42

$

29,2

65

$

55,5

45

$

37,7

66

$

Page 45: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-20

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/0

77,5

39

$

5,1

02

$

9,7

29

$

6,5

84

$

TREATM

EN

T P

LAN

TTanner

Com

pre

ssio

n R

epla

cem

ent

6/3

0/0

15,2

13

$

3,3

77

$

8,4

48

$

5,4

74

$

SO

URCE O

F S

UPPLY

Blo

w O

ff I

nsta

llations

6/3

0/0

76,1

56

$

4,1

66

$

7,9

45

$

5,3

76

$

TRAN

SM

ISSIO

N &

DIS

TD

istr

ibution S

yste

m I

mpro

vem

ents

6/3

0/0

711,4

45

$

7,7

44

$

14,7

70

$

9,9

94

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

05,2

31

$

3,2

70

$

8,6

45

$

5,4

03

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

95,2

86

$

3,1

71

$

8,9

68

$

5,3

81

$

TRAN

SM

ISSIO

N &

DIS

TRon B

ass M

lx6/3

0/0

745,0

83

$

30,6

56

$

58,1

79

$

39,5

61

$

TRAN

SM

ISSIO

N &

DIS

TM

ain

Str

eet

Wid

enin

g-

Ione

6/3

0/1

05,3

07

$

4,6

33

$

6,1

98

$

5,4

10

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/1

05,3

88

$

4,7

03

$

6,2

92

$

5,4

93

$

TRAN

SM

ISSIO

N &

DIS

TPre

ssure

Dosed L

each F

ield

s6/3

0/0

735,9

50

$

24,3

26

$

46,3

92

$

31,3

92

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines W

dr

Imple

ment

6/3

0/0

744,8

42

$

30,3

43

$

57,8

68

$

39,1

57

$

TRAN

SM

ISSIO

N &

DIS

TM

arc

ellus W

aste

wate

r M

lx6/3

0/0

758,7

26

$

39,9

25

$

75,7

85

$

51,5

22

$

TRAN

SM

ISSIO

N &

DIS

TPin

e G

rove W

w W

dr

Imple

ment

6/3

0/0

7121,4

10

$

82,1

54

$

156,6

77

$

106,0

18

$

TRAN

SM

ISSIO

N &

DIS

T10"

Mete

r Repla

cem

ents

6/3

0/9

95,4

82

$

3,2

89

$

9,3

01

$

5,5

81

$

TRAN

SM

ISSIO

N &

DIS

TSurr

ey J

unction L

ot

53 M

lx6/3

0/0

78,8

44

$

6,0

03

$

11,4

13

$

7,7

47

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson P

ines L

ot

40 R

elo

cate

6/3

0/0

78,8

27

$

5,9

73

$

11,3

91

$

7,7

08

$

TRAN

SM

ISSIO

N &

DIS

TShort

Term

Syste

m I

mpro

vem

ents

6/3

0/0

7566,4

27

$

261,1

86

$

730,9

61

$

337,0

54

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

95,5

88

$

3,3

53

$

9,4

81

$

5,6

88

$

TRAN

SM

ISSIO

N &

DIS

TM

art

ell P

laza L

ift

Sta

tion

6/3

0/0

76,6

41

$

4,4

94

$

8,5

70

$

5,7

99

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines I

i D

Mlx

6/3

0/0

65,9

61

$

4,6

07

$

7,9

05

$

6,1

10

$

GEN

ERAL P

LAN

TCm

ms I

mple

menta

tion/T

rain

ing/P

roje

ct

Costs

6/3

0/0

712,0

13

$

-$

15,5

03

$

-$

TRAN

SM

ISSIO

N &

DIS

TSpanis

h S

treet

Sin

khole

6/3

0/1

05,9

63

$

5,2

05

$

6,9

65

$

6,0

79

$

TRAN

SM

ISSIO

N &

DIS

TBlo

w O

ff V

alv

es

6/3

0/0

46,0

24

$

4,3

55

$

8,7

04

$

6,2

92

$

TRAN

SM

ISSIO

N &

DIS

TTtd

dg J

ackson A

ssoc M

lx6/3

0/0

96,0

89

$

5,1

63

$

7,3

04

$

6,1

93

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

76,2

23

$

3,4

06

$

10,9

81

$

6,0

09

$

TRAN

SM

ISSIO

N &

DIS

TCam

anche 3

B W

ate

r &

WW

MLX

1/1

/13

6,4

05

$

6,0

05

$

6,8

97

$

6,4

66

$

TRAN

SM

ISSIO

N &

DIS

TRon M

ckenny M

ete

r6/3

0/0

06,4

39

$

4,0

24

$

10,6

40

$

6,6

50

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

96,5

61

$

3,9

37

$

11,1

32

$

6,6

79

$

SO

URCE O

F S

UPPLY

Surf

ace W

ate

r Supply

1/1

/13

6,6

61

$

6,2

44

$

7,1

72

$

6,7

24

$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Hill Tra

nsit C

ente

r1/1

/13

6,6

86

$

6,2

69

$

7,2

00

$

6,7

50

$

GEN

ERAL P

LAN

TO

pera

tions M

obile O

ffic

e T

railer

6/3

0/0

723,1

89

$

10,6

93

$

29,9

25

$

13,7

99

$

TREATM

EN

T P

LAN

TIo

ne C

learw

ell B

affle

s6/3

0/0

761,0

41

$

28,4

86

$

78,7

71

$

36,7

60

$

TRAN

SM

ISSIO

N &

DIS

TLa M

el H

ts D

istr

ibution U

pgra

de

6/3

0/0

7195,0

62

$

132,6

42

$

251,7

23

$

171,1

72

$

GEN

ERAL P

LAN

TH

and-H

eld

Mete

r Readin

g D

evic

es (

2)

6/3

0/0

725,2

37

$

-$

32,5

68

$

-$

GEN

ERAL P

LAN

TD

ell S

mall F

orm

Facto

r D

esto

p S

yste

ms (

8)

6/3

0/0

710,6

36

$

-$

13,7

26

$

-$

GEN

ERAL P

LAN

TSony V

aio

Lapto

p C

om

pute

rs6/3

0/0

714,0

96

$

-$

18,1

91

$

-$

GEN

ERAL P

LAN

T2006 J

ohn D

eere

310Sg 4

Wheel Backhoe

6/3

0/0

778,7

22

$

11,8

08

$

101,5

88

$

15,2

38

$

GEN

ERAL P

LAN

TM

esh E

rgo D

esk C

hairs (

14)

6/3

0/0

76,4

78

$

-$

8,3

59

$

-$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

76,7

82

$

3,7

16

$

11,9

67

$

6,5

57

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/0

36,9

37

$

4,8

41

$

10,6

53

$

7,4

35

$

TRAN

SM

ISSIO

N &

DIS

TPre

sto

n P

um

p S

tation

6/3

0/0

17,0

06

$

4,5

39

$

11,3

55

$

7,3

57

$

GEN

ERAL P

LAN

T2005 C

ate

rpilla

r Xq80P2 G

enera

tor

6/3

0/0

733,4

39

$

5,0

16

$

43,1

53

$

6,4

73

$

GEN

ERAL P

LAN

TD

ell D

ual Core

3050 S

erv

ers

6/3

0/0

77,2

58

$

-$

9,3

66

$

-$

TRAN

SM

ISSIO

N &

DIS

TJe

an C

ourt

Main

Repla

cem

ent

6/3

0/9

97,2

79

$

4,3

67

$

12,3

50

$

7,4

10

$

TRAN

SM

ISSIO

N &

DIS

TFre

schla

g W

ate

r/W

w L

ine E

xte

nsio

n6/3

0/0

97,2

91

$

6,1

82

$

8,7

45

$

7,4

15

$

PU

MPIN

G P

LAN

TPum

p R

epla

cem

ent

6/3

0/9

87,3

02

$

4,1

84

$

12,6

80

$

7,2

65

$

Page 46: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-21

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

PU

MPIN

G P

LAN

TW

ildw

ood P

um

p6/3

0/0

17,3

12

$

4,7

37

$

11,8

50

$

7,6

78

$

TRAN

SM

ISSIO

N &

DIS

TCal Tra

ns 1

04 O

verlay

1/1

/13

7,4

10

$

6,9

47

$

7,9

79

$

7,4

81

$

SO

URCE O

F S

UPPLY

Raw

Wate

r Str

ain

er

At

Tig

er

Cre

ek R

svr

6/3

0/0

67,5

81

$

5,8

59

$

10,0

55

$

7,7

71

$

UTIL

ITY P

LAN

TCaw

p -

Mm

Pum

p S

tation #

26/3

0/8

77,8

48

$

2,1

58

$

18,3

10

$

5,0

36

$

GEN

ERAL P

LAN

TD

ell P

recis

ion 6

90 M

initow

er

Syste

m6/3

0/0

75,2

83

$

-$

6,8

17

$

-$

GEN

ERAL P

LAN

TFlo

wm

aste

r Suk-V

ac T

railer

6/3

0/0

732,1

75

$

-$

41,5

21

$

-$

GEN

ERAL P

LAN

TBuckhorn

Quonset

Hut

Upgra

de

6/3

0/0

47,8

49

$

5,6

74

$

11,3

41

$

8,1

98

$

PU

MPIN

G P

LAN

TBooste

r Pum

p R

ancheria

6/3

0/0

07,9

71

$

4,9

82

$

13,1

72

$

8,2

33

$

GEN

ERAL P

LAN

TId

eal/

Conte

xt

Scanner

W/S

oft

ware

& O

s6/3

0/0

710,5

50

$

-$

13,6

14

$

-$

GEN

ERAL P

LAN

TM

odula

r M

obile O

ffic

e (

12' X 4

0")

6/3

0/0

727,4

44

$

12,6

55

$

35,4

16

$

16,3

31

$

GEN

ERAL P

LAN

T2007 F

ord

Ranger

Xl 4X4

6/3

0/0

719,3

07

$

-$

24,9

16

$

-$

GEN

ERAL P

LAN

T2007 F

ord

F550 4

X4

6/3

0/0

739,7

53

$

-$

51,3

00

$

-$

TRAN

SM

ISSIO

N &

DIS

TIo

ne B

ackw

ash W

ate

r Syste

m6/3

0/0

817,9

41

$

12,8

57

$

22,1

94

$

15,9

05

$

TRAN

SM

ISSIO

N &

DIS

TSew

er

Lin

e R

ehab-A

irport

Road

6/3

0/1

18,0

10

$

7,1

92

$

9,0

78

$

8,1

52

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines I

i D

Mlx

6/3

0/0

18,0

35

$

5,2

06

$

13,0

23

$

8,4

38

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

- Adm

in6/3

0/0

68,2

20

$

6,3

53

$

10,9

02

$

8,4

26

$

TREATM

EN

T P

LAN

TLift

Sta

tion "

A"

Overh

aul

1/1

/13

8,3

32

$

7,8

12

$

8,9

72

$

8,4

11

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Wdr

Imple

ment

6/3

0/1

08,3

65

$

7,3

02

$

9,7

70

$

8,5

28

$

TRAN

SM

ISSIO

N &

DIS

TAcadem

y D

rive M

lx6/3

0/0

816,3

45

$

11,7

14

$

20,2

20

$

14,4

91

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne J

r. H

igh F

ire M

lx6/3

0/0

849,6

74

$

35,6

00

$

61,4

50

$

44,0

39

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

08,4

57

$

2,9

61

$

18,3

71

$

6,4

32

$

TRAN

SM

ISSIO

N &

DIS

TPro

spect

Pla

za M

lx6/3

0/0

828,9

46

$

20,7

45

$

35,8

08

$

25,6

62

$

TREATM

EN

T P

LAN

TTanner

Wtp

Im

pro

vem

ent-

Sett

ling P

onds

6/3

0/0

8296,8

04

$

156,6

47

$

367,1

64

$

193,7

81

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Centr

al O

ffic

e P

ark

6/3

0/0

8763,9

78

$

547,5

18

$

945,0

84

$

677,3

10

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Filte

r And P

um

ps

6/3

0/0

68,5

39

$

6,6

00

$

11,3

25

$

8,7

53

$

TRAN

SM

ISSIO

N &

DIS

TFib

erf

orm

Mlx

6/3

0/0

86,0

48

$

4,3

35

$

7,4

82

$

5,3

62

$

GEN

ERAL P

LAN

TG

ard

ella A

ccess R

oad

6/3

0/0

852,0

33

$

27,4

62

$

64,3

67

$

33,9

72

$

TREATM

EN

T P

LAN

T10"

Poly

Jet

- Io

ne

6/3

0/0

814,3

50

$

7,5

74

$

17,7

52

$

9,3

69

$

TRAN

SM

ISSIO

N &

DIS

TRiv

erv

iew

Prv

Sta

tion

6/3

0/0

8(1

79)

$

-

$

(221)

$

-

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne C

anal-

Mondani

6/3

0/0

08,5

80

$

5,3

62

$

14,1

78

$

8,8

61

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/0

38,5

94

$

5,9

98

$

13,1

98

$

9,2

11

$

TREATM

EN

T P

LAN

TBuckhorn

Pla

nt

Filte

r M

odule

s6/3

0/0

820,6

41

$

-$

25,5

34

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

08,8

00

$

3,0

80

$

19,1

18

$

6,6

91

$

SO

URCE O

F S

UPPLY

Gra

nt

Application &

Tank D

esig

n6/3

0/0

8338,3

70

$

242,4

98

$

418,5

83

$

299,9

84

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ent

6/3

0/0

18,9

28

$

5,7

85

$

14,4

70

$

9,3

75

$

SO

URCE O

F S

UPPLY

Rtu

For

3 T

anks

6/3

0/0

825,0

27

$

-$

30,9

60

$

-$

SO

URCE O

F S

UPPLY

Ione D

am

Inspection

6/3

0/0

08,9

60

$

5,6

00

$

14,8

06

$

9,2

54

$

SO

URCE O

F S

UPPLY

Sto

rage T

ank C

onsolidation

6/3

0/0

821,5

68

$

-$

26,6

81

$

-$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Wdr

Imple

menta

tion

6/3

0/0

8123,7

89

$

-$

153,1

33

$

-$

TREATM

EN

T P

LAN

TBuckhorn

Wtp

Media

Repl

6/3

0/0

18,9

95

$

5,8

28

$

14,5

79

$

9,4

46

$

PU

MPIN

G P

LAN

TLift

Sta

tion #

2 M

aste

r M

ete

r1/1

/13

9,0

21

$

8,4

57

$

9,7

14

$

9,1

07

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Centr

al O

ffic

e P

ark

6/3

0/0

8697,8

05

$

500,0

94

$

863,2

25

$

618,6

44

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Centr

al O

ffic

e P

ark

6/3

0/0

8728,4

29

$

-$

901,1

08

$

-$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

09,0

38

$

5,6

49

$

14,9

35

$

9,3

34

$

TREATM

EN

T P

LAN

TCaw

p T

ranscom

munic

ations

6/3

0/0

09,2

00

$

5,7

50

$

15,2

03

$

9,5

02

$

TRAN

SM

ISSIO

N &

DIS

TStr

oh F

ire H

ydra

nt

- Cont

Capital

6/3

0/0

39,4

03

$

6,5

63

$

14,4

41

$

10,0

78

$

Page 47: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-22

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TSie

rra P

acific

blm

/Ind P

ark

Waste

wate

r6/3

0/0

820,5

12

$

14,7

00

$

25,3

75

$

18,1

85

$

TRAN

SM

ISSIO

N &

DIS

TPondero

sa R

idge P

hase I

i6/3

0/0

69,4

20

$

7,2

81

$

12,4

94

$

9,6

57

$

TRAN

SM

ISSIO

N &

DIS

TPro

spect/

Bow

ers

Dr

1/1

/13

9,5

70

$

8,9

72

$

10,3

04

$

9,6

60

$

TREATM

EN

T P

LAN

TAltitude C

ontr

ol Valv

e C

onvers

ion (

4)

6/3

0/0

610,0

02

$

7,7

31

$

13,2

66

$

10,2

53

$

GEN

ERAL P

LAN

TG

enera

tor

- All P

ro 3

500 W

7/2

0/0

7-

$

-$

-$

-$

GEN

ERAL P

LAN

TAir C

om

pre

ssor

7/2

0/0

7-

$

-$

-$

-$

GEN

ERAL P

LAN

TSubm

ers

ible

Pum

p (

2X2)

7/2

0/0

7-

$

-$

-$

-$

GEN

ERAL P

LAN

TPow

er

Washer

7/2

0/0

7-

$

-$

-$

-$

TRAN

SM

ISSIO

N &

DIS

TVio

let

Lane F

ire P

rote

ction

6/3

0/0

610,1

49

$

7,8

65

$

13,4

60

$

10,4

32

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

110,2

61

$

3,8

47

$

21,8

16

$

8,1

79

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines F

orc

e M

ain

6/3

0/0

610,2

72

$

7,9

39

$

13,6

23

$

10,5

30

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

310,2

93

$

4,3

75

$

20,3

09

$

8,6

33

$

TREATM

EN

T P

LAN

TPsm

/Rm

p P

lant

Impro

vem

ents

1/1

/02

10,4

52

$

6,9

24

$

16,4

34

$

10,8

88

$

SO

URCE O

F S

UPPLY

Caw

p -

Tim

ms T

ank

6/3

0/9

710,5

00

$

4,9

87

$

18,5

27

$

8,7

99

$

TREATM

EN

T P

LAN

TRid

ge P

lc R

epla

cem

ent

6/3

0/0

610,5

15

$

8,1

27

$

13,9

46

$

10,7

79

$

GEN

ERAL P

LAN

T5 D

ell D

ual Core

Xeon S

erv

ers

7/1

/07

19,5

54

$

-$

25,2

34

$

-$

TRAN

SM

ISSIO

N &

DIS

TW

ate

r Syste

m H

ydra

ulics

6/3

0/0

610,5

99

$

8,1

92

$

14,0

58

$

10,8

65

$

TRAN

SM

ISSIO

N &

DIS

TM

ain

Str

eet

Wid

enin

g-I

one

1/1

/13

10,6

68

$

10,0

01

$

11,4

87

$

10,7

69

$

GEN

ERAL P

LAN

TPow

erc

onnect

6248P 4

8 P

ort

Managed S

witch (

2)

7/1

/07

7,8

01

$

-$

10,0

67

$

-$

GEN

ERAL P

LAN

TPacket

Fusio

n S

hore

tel Phone S

yste

m3/1

8/0

876,2

72

$

-$

94,3

53

$

-$

GEN

ERAL P

LAN

TCom

pute

r Soft

ware

- F

inancia

l Syste

m I

nsta

llation

2/6

/08

31,6

40

$

-$

39,1

41

$

-$

GEN

ERAL P

LAN

TH

p 9

000 R

p3410 P

a8900 S

erv

er

2/6

/08

11,4

46

$

-$

14,1

59

$

-$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

210,8

42

$

4,3

37

$

22,3

58

$

8,9

44

$

TRAN

SM

ISSIO

N &

DIS

TSpanis

h S

t. S

inkhole

-Non-R

eim

burs

able

Cost

6/3

0/1

011,1

31

$

9,7

16

$

13,0

00

$

11,3

48

$

GEN

ERAL P

LAN

TLaserf

iche D

ocum

ent

Managem

ent

Soft

ware

3/1

8/0

868,0

32

$

-$

84,1

59

$

-$

GEN

ERAL P

LAN

TTru

ck -

2008 C

hevro

let

Silvera

do

7/1

/07

24,9

45

$

-$

32,1

91

$

-$

TREATM

EN

T P

LAN

TBackw

ash L

ine U

pgra

de

1/1

/13

11,3

64

$

10,6

53

$

12,2

36

$

11,4

71

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

711,3

67

$

6,2

28

$

20,0

57

$

10,9

89

$

SO

URCE O

F S

UPPLY

Caw

p -

Tim

ms T

ank

6/3

0/9

711,5

20

$

6,3

12

$

20,3

27

$

11,1

38

$

TRAN

SM

ISSIO

N &

DIS

TFra

ncesconi W

ate

rlin

e -

Cont

Cap

6/3

0/0

311,6

00

$

8,0

96

$

17,8

14

$

12,4

33

$

GEN

ERAL P

LAN

TSoft

ware

- M

ap G

uid

e 6

.5 -

10 U

sers

6/3

0/0

86,5

15

$

-$

8,0

60

$

-$

GEN

ERAL P

LAN

TSoft

ware

- M

unsys E

panet

Conf To G

ps &

Lic

enses

6/3

0/0

851,0

42

$

-$

63,1

42

$

-$

GEN

ERAL P

LAN

TFurn

iture

- S

teel &

2 L

ate

ral Files

6/3

0/0

813,7

49

$

-$

17,0

08

$

-$

GEN

ERAL P

LAN

TPort

able

Analy

zer

6/3

0/0

810,7

32

$

-$

13,2

76

$

-$

TREATM

EN

T P

LAN

TBuckhorn

Filte

r M

edia

Report

6/3

0/0

111,6

32

$

7,5

37

$

18,8

52

$

12,2

15

$

TRAN

SM

ISSIO

N &

DIS

TFra

ncesconi M

lx6/3

0/0

411,6

42

$

8,4

16

$

16,8

21

$

12,1

60

$

SO

URCE O

F S

UPPLY

Id#

1 T

ank "

A"

Inte

rior

6/3

0/0

011,7

26

$

7,3

29

$

19,3

77

$

12,1

11

$

SO

URCE O

F S

UPPLY

Wood T

ank R

epairs

6/3

0/0

611,7

80

$

9,1

05

$

15,6

23

$

12,0

76

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne O

aks I

i6/3

0/0

611,9

07

$

9,2

03

$

15,7

91

$

12,2

05

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

Scada S

yste

m6/3

0/9

812,0

25

$

6,8

90

$

20,8

82

$

11,9

64

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n A

nd D

istr

ibution

6/3

0/0

312,0

52

$

8,4

11

$

18,5

08

$

12,9

17

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks -

Cont

Capital

6/3

0/0

312,1

00

$

8,4

45

$

18,5

82

$

12,9

69

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

412,1

96

$

5,4

87

$

23,1

82

$

10,4

31

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne D

istr

ibution I

mpro

v -

Ione L

oop

6/3

0/0

412,2

10

$

8,8

27

$

17,6

41

$

12,7

53

$

TRAN

SM

ISSIO

N &

DIS

TAw

s -

Scada

6/3

0/0

412,7

97

$

9,2

51

$

18,4

89

$

13,3

66

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

812,9

09

$

3,8

71

$

29,3

65

$

8,8

07

$

Page 48: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-23

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

GEN

ERAL P

LAN

TServ

ers

- D

ell Q

uad C

ore

Xeon P

roc E

5405

6/3

0/0

85,3

95

$

-$

6,6

74

$

-$

GEN

ERAL P

LAN

TSte

el Sto

rage B

uildin

g6/3

0/0

88,8

07

$

2,2

02

$

10,8

95

$

2,7

24

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nit 1

Ww

6/3

0/0

912,9

11

$

10,9

48

$

15,4

88

$

13,1

32

$

TREATM

EN

T P

LAN

TLift

Sta

tion "

C"

6/3

0/0

413,2

36

$

9,5

69

$

19,1

24

$

13,8

25

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

313,3

09

$

-$

26,2

60

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

013,3

62

$

4,6

77

$

29,0

28

$

10,1

61

$

TRAN

SM

ISSIO

N &

DIS

TPocket

Park

Mlx

6/3

0/0

613,8

38

$

10,6

96

$

18,3

53

$

14,1

85

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

014,0

03

$

4,9

02

$

30,4

20

$

10,6

48

$

TRAN

SM

ISSIO

N &

DIS

TCam

anche H

ills

Hunting P

reserv

e1/1

/13

14,0

31

$

13,1

54

$

15,1

08

$

14,1

64

$

TRAN

SM

ISSIO

N &

DIS

TAw

s P

art

icip

ation F

ee

6/3

0/9

914,0

89

$

8,4

53

$

23,9

04

$

14,3

42

$

GEN

ERAL P

LAN

TTru

ck -

Chevro

let

Silvera

do

6/3

0/0

836,3

73

$

-$

44,9

95

$

-$

GEN

ERAL P

LAN

TTru

ck -

Chevro

let

Silvera

do

6/3

0/0

836,3

73

$

-$

44,9

95

$

-$

LAN

D &

LAN

D R

IGH

TS

Land

6/3

0/8

894,1

18

$

94,1

18

$

214,1

01

$

214,1

01

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Rid

e B

usin

ess P

ark

(W

w P

ort

ion)

6/3

0/0

7519,2

00

$

353,0

56

$

670,0

15

$

455,6

10

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

614,5

01

$

7,2

49

$

26,5

25

$

13,2

60

$

SO

URCE O

F S

UPPLY

Recoat

Tank "

A"

6/3

0/0

6124,4

57

$

31,1

14

$

165,0

64

$

41,2

66

$

TREATM

EN

T P

LAN

TIo

ne W

ell C

over

Repair

6/3

0/1

114,9

04

$

13,3

82

$

16,8

92

$

15,1

68

$

TRAN

SM

ISSIO

N &

DIS

TCaw

p T

ank R

epair

1/1

/13

15,3

05

$

14,3

48

$

16,4

80

$

15,4

50

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

015,8

36

$

5,5

43

$

34,4

02

$

12,0

41

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

6/3

0/0

715,8

83

$

12,6

73

$

20,4

97

$

16,3

55

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

(Ranch H

ouse)

6/3

0/8

715,9

85

$

4,3

96

$

37,2

96

$

10,2

56

$

TREATM

EN

T P

LAN

TIo

ne B

ackw

ash P

lc6/3

0/0

416,2

11

$

11,7

19

$

23,4

22

$

16,9

32

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

016,3

25

$

11,6

52

$

35,4

66

$

25,3

14

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Imp D

esig

n/C

onstr

uction

6/3

0/1

017,3

62

$

15,1

56

$

20,2

77

$

17,7

00

$

PU

MPIN

G P

LAN

TTanner

Wtp

Sam

ple

Pum

p S

tation

6/3

0/0

417,4

79

$

12,6

36

$

25,2

54

$

18,2

57

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

(Pio

neer)

6/3

0/8

718,2

39

$

5,0

15

$

42,5

54

$

11,7

01

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

918,8

16

$

6,1

16

$

41,9

14

$

13,6

24

$

LAN

D &

LAN

D R

IGH

TS

Land R

ights

(Ply

mouth

Rig

ht

Of W

ay)

6/3

0/0

9278,3

26

$

278,3

26

$

333,8

59

$

333,8

59

$

TREATM

EN

T P

LAN

TY2K Repla

cem

ent

6/3

0/0

019,7

14

$

12,3

21

$

32,5

76

$

20,3

60

$

TRAN

SM

ISSIO

N &

DIS

TG

ayla

Manor

Spritz

er

Barg

e6/3

0/0

420,1

63

$

14,5

76

$

29,1

31

$

21,0

60

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

420,8

07

$

9,3

63

$

39,5

51

$

17,7

98

$

TRAN

SM

ISSIO

N &

DIS

T10"

Poly

jet

- Io

ne R

eserv

oir

6/3

0/0

920,1

89

$

7,0

66

$

24,2

17

$

8,4

76

$

TRAN

SM

ISSIO

N &

DIS

TAw

s D

istr

ibution S

yste

m I

mpro

vem

ents

6/3

0/0

997,9

20

$

34,2

72

$

117,4

58

$

41,1

10

$

TRAN

SM

ISSIO

N &

DIS

TW

ildflow

er

Booste

r Pum

p6/3

0/0

9234,5

63

$

-$

281,3

65

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

721,3

00

$

11,6

71

$

37,5

84

$

20,5

93

$

TRAN

SM

ISSIO

N &

DIS

TJu

stin A

ugustin S

erv

ice U

pgra

de

6/3

0/0

621,3

35

$

16,4

90

$

28,2

96

$

21,8

70

$

TRAN

SM

ISSIO

N &

DIS

TId

#1 P

ipe R

epla

cem

ent

6/3

0/0

021,3

50

$

13,3

44

$

35,2

80

$

22,0

50

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

521,5

61

$

10,2

41

$

40,5

12

$

19,2

43

$

TRAN

SM

ISSIO

N &

DIS

TBuckhorn

Min

isto

rage -

Cont

Cap

6/3

0/0

322,6

00

$

15,7

68

$

34,7

07

$

24,2

15

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne R

esevoir A

lgae M

anifold

6/3

0/0

423,2

04

$

16,7

74

$

33,5

26

$

24,2

36

$

GEN

ERAL P

LAN

TTanner

Shop E

xpansio

n6/3

0/0

9100,5

97

$

78,3

44

$

120,6

69

$

93,9

75

$

GEN

ERAL P

LAN

TAdm

inis

tration B

uildin

g I

mpro

vem

ents

6/3

0/0

9314,2

95

$

22,4

50

$

377,0

06

$

26,9

29

$

SO

URCE O

F S

UPPLY

Cam

anche T

reate

d W

ate

r Sto

rage

6/3

0/0

9104,0

79

$

78,7

53

$

124,8

45

$

94,4

66

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/8

723,2

46

$

6,3

92

$

54,2

37

$

14,9

15

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

323,6

50

$

10,0

52

$

46,6

64

$

19,8

33

$

TRAN

SM

ISSIO

N &

DIS

TRid

ge B

usin

ess P

ark

6/3

0/1

025,1

74

$

21,9

75

$

29,4

01

$

25,6

64

$

Page 49: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-24

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

SO

URCE O

F S

UPPLY

Tim

ms T

ank S

ite

6/3

0/9

825,3

84

$

14,5

43

$

44,0

78

$

25,2

53

$

TRAN

SM

ISSIO

N &

DIS

TFre

ischla

g L

ine E

xte

nsio

n -

Contr

ibute

d C

apital

6/3

0/0

925,5

00

$

21,6

22

$

30,5

88

$

25,9

36

$

UTIL

ITY P

LAN

TG

enera

l Pla

nt

6/3

0/9

025,7

02

$

8,9

94

$

55,8

35

$

19,5

40

$

TRAN

SM

ISSIO

N &

DIS

TLem

ke H

ydra

nt

Mlx

6/3

0/0

425,7

06

$

18,5

83

$

37,1

41

$

26,8

50

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

128,9

74

$

10,8

66

$

61,6

02

$

23,1

03

$

SO

URCE O

F S

UPPLY

Sto

rage T

ank C

onsolidation

6/3

0/0

911,0

18

$

8,3

37

$

13,2

16

$

10,0

00

$

SO

URCE O

F S

UPPLY

Sto

rage T

ank R

oof Repla

cem

ent

6/3

0/0

96,1

00

$

4,2

45

$

7,3

17

$

5,0

91

$

TRAN

SM

ISSIO

N &

DIS

TRid

gew

ood A

cre

s L

oop

6/3

0/0

629,8

28

$

23,0

55

$

39,5

60

$

30,5

77

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

230,1

16

$

12,0

47

$

62,1

04

$

24,8

42

$

TRAN

SM

ISSIO

N &

DIS

TG

onzale

s S

ew

er

Mlx

6/3

0/0

95,1

77

$

3,6

03

$

6,2

10

$

4,3

21

$

TRAN

SM

ISSIO

N &

DIS

TTra

nm

issio

n &

Dis

trib

ution P

roje

cts

6/3

0/9

830,1

86

$

17,2

94

$

52,4

17

$

30,0

30

$

TRAN

SM

ISSIO

N &

DIS

TW

icklo

w W

ay S

ubdiv

isio

n6/3

0/0

95,5

61

$

4,2

08

$

6,6

71

$

5,0

47

$

TRAN

SM

ISSIO

N &

DIS

TSew

er

Lin

e R

ehab-A

irport

& H

wy 4

96/3

0/0

939,3

92

$

13,7

87

$

47,2

52

$

16,5

38

$

TRAN

SM

ISSIO

N &

DIS

TW

w-S

pare

Pum

p A

nd M

oto

r Redundancy

6/3

0/0

916,0

88

$

-$

19,2

97

$

-$

TRAN

SM

ISSIO

N &

DIS

TCle

an &

Lin

e S

ew

er

Pip

e -

Hw

y 4

96/3

0/0

962,7

09

$

4,4

79

$

75,2

21

$

5,3

73

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

(Pio

neer)

6/3

0/8

730,2

41

$

8,3

17

$

70,5

57

$

19,4

04

$

GEN

ERAL P

LAN

TW

onderw

are

Soft

ware

6/3

0/0

975,9

67

$

-$

91,1

24

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

430,9

91

$

13,9

46

$

58,9

09

$

26,5

09

$

TRAN

SM

ISSIO

N &

DIS

TAllen R

anch R

oad

6/3

0/9

831,6

36

$

18,1

91

$

54,9

35

$

31,5

88

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

(Pio

neer)

6/3

0/8

732,3

27

$

8,8

90

$

75,4

24

$

20,7

42

$

GEN

ERAL P

LAN

TBuildin

g6/3

0/8

832,4

67

$

9,7

40

$

73,8

57

$

22,1

56

$

LAN

D &

LAN

D R

IGH

TS

Tank L

ot

Acquis

itio

n6/3

0/0

332,5

95

$

32,5

95

$

50,0

56

$

50,0

56

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/0

333,1

38

$

23,1

27

$

50,8

90

$

35,5

17

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/0

033,1

94

$

20,7

46

$

54,8

52

$

34,2

83

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

733,5

70

$

18,3

93

$

59,2

33

$

32,4

55

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

234,4

90

$

13,7

97

$

71,1

25

$

28,4

52

$

TRAN

SM

ISSIO

N &

DIS

TW

ildw

ood W

dr

Imple

menta

tion

6/3

0/0

434,7

88

$

25,1

49

$

50,2

63

$

36,3

36

$

GEN

ERAL P

LAN

TO

ffic

e F

urn

iture

For

Second F

loor

Tanner

Shop B

ldg

6/3

0/0

945,8

53

$

3,2

75

$

55,0

02

$

3,9

29

$

UTIL

ITY P

LAN

TM

ace M

eadow

Pum

p S

tation -

Engin

eering S

erv

6/3

0/8

635,0

36

$

8,7

59

$

83,8

57

$

20,9

63

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

535,2

31

$

16,7

34

$

66,1

98

$

31,4

43

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks V

illa

ge 3

6/3

0/0

935,4

41

$

30,0

51

$

42,5

12

$

36,0

47

$

TRAN

SM

ISSIO

N &

DIS

TCsa I

ii I

&I

Corr

ections

6/3

0/0

636,1

11

$

27,9

11

$

47,8

94

$

37,0

18

$

TRAN

SM

ISSIO

N &

DIS

TM

ahoney M

ill Road

1/1

/02

40,5

23

$

26,8

46

$

63,7

15

$

42,2

11

$

SO

URCE O

F S

UPPLY

Cam

anche W

ell

6/3

0/0

642,0

45

$

32,4

97

$

55,7

63

$

43,1

00

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks/I

one T

ransm

issio

n L

ine

6/3

0/0

943,4

57

$

36,8

48

$

52,1

27

$

44,2

00

$

TRAN

SM

ISSIO

N &

DIS

TM

ete

rs6/3

0/9

944,6

28

$

26,7

77

$

75,7

18

$

45,4

31

$

GEN

ERAL P

LAN

TBuildin

g6/3

0/8

844,6

42

$

13,3

93

$

101,5

53

$

30,4

66

$

UTIL

ITY P

LAN

TPla

nt

- Contr

ibute

d6/3

0/8

745,0

00

$

12,3

75

$

104,9

93

$

28,8

73

$

UTIL

ITY P

LAN

TFilte

r M

edia

6/3

0/9

445,3

67

$

20,4

15

$

86,2

37

$

38,8

07

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

346,5

59

$

19,7

87

$

91,8

65

$

39,0

42

$

TRAN

SM

ISSIO

N &

DIS

TAm

erican L

egio

n W

ate

r M

ain

6/3

0/0

646,8

27

$

36,2

91

$

62,1

05

$

48,1

31

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ents

6/3

0/0

746,9

38

$

37,4

52

$

60,5

72

$

48,3

31

$

TRAN

SM

ISSIO

N &

DIS

TCanal Im

pro

vem

ent

- Kasl

6/3

0/0

147,5

35

$

30,7

99

$

77,0

39

$

49,9

15

$

GEN

ERAL P

LAN

TBuildin

g6/3

0/8

848,7

00

$

14,6

10

$

110,7

85

$

33,2

35

$

TRAN

SM

ISSIO

N &

DIS

T1625 L

f 6"

Pvc W

ate

r Lin

e9/2

5/0

349,0

00

$

34,5

04

$

75,2

49

$

52,9

88

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

649,9

82

$

24,9

90

$

91,4

25

$

45,7

10

$

Page 50: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-25

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TRAN

SM

ISSIO

N &

DIS

TRuby S

treet

Main

Repla

cem

ent

6/3

/04

49,9

87

$

36,1

37

$

72,2

23

$

52,2

11

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Canal Stu

dy

6/3

0/9

950,2

22

$

30,1

33

$

85,2

09

$

51,1

25

$

TRAN

SM

ISSIO

N &

DIS

TEdgebro

ok E

sta

tes U

nit 5

- C

ont

Capital

6/3

0/0

350,9

22

$

35,5

39

$

78,2

01

$

54,5

78

$

TRAN

SM

ISSIO

N &

DIS

TG

re M

anagem

ent

Serv

ice M

lx6/3

0/0

951,3

23

$

43,5

17

$

61,5

63

$

52,2

00

$

GEN

ERAL P

LAN

TW

aste

wate

r D

evelo

pm

ent

6/3

0/9

852,2

99

$

32,6

87

$

90,8

16

$

56,7

60

$

TRAN

SM

ISSIO

N &

DIS

TTanner

Offic

e S

torm

Dra

in6/3

0/0

454,3

61

$

39,2

98

$

78,5

42

$

56,7

79

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

6/3

0/9

755,2

73

$

30,2

85

$

97,5

29

$

53,4

38

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

555,8

49

$

26,5

29

$

104,9

40

$

49,8

48

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

6/3

0/9

755,8

56

$

30,6

05

$

98,5

58

$

54,0

03

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

155,9

16

$

9,1

56

$

118,8

85

$

19,4

68

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

858,5

59

$

17,5

68

$

133,2

12

$

39,9

64

$

SO

URCE O

F S

UPPLY

New

York

Ranch R

eserv

oir

7/1

/11

58,7

82

$

52,9

03

$

66,6

23

$

59,9

61

$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge R

710 W

/Chassis

Inc.

Insta

llation

6/3

0/0

97,6

77

$

548

$

9,2

09

$

658

$

TRAN

SM

ISSIO

N &

DIS

TPondero

sa R

idge -

Cont

Cap

6/3

0/0

359,9

16

$

41,8

17

$

92,0

13

$

64,2

17

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne D

istr

ibution I

mpro

v -

Ione L

oop

6/3

0/0

760,1

93

$

48,0

29

$

77,6

77

$

61,9

80

$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge R

710 W

ith C

hassis

W/I

nsta

llation

6/3

0/0

96,3

70

$

455

$

7,6

41

$

546

$

TREATM

EN

T P

LAN

TTanner

Cle

arw

ell B

aff

les

6/3

0/0

461,7

46

$

44,6

37

$

89,2

12

$

64,4

93

$

TRAN

SM

ISSIO

N &

DIS

TPg C

om

m L

eachfield

Expansio

n7/1

/11

62,8

01

$

56,5

21

$

71,1

79

$

64,0

61

$

GEN

ERAL P

LAN

TD

ell P

ow

ere

dge R

710 W

/Chassis

W/I

nsta

llation

6/3

0/0

96,3

70

$

455

$

7,6

41

$

546

$

TREATM

EN

T P

LAN

TBuckhorn

Wtp

Expansio

n6/3

0/0

163,1

42

$

40,9

11

$

102,3

33

$

66,3

03

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nit 1

Wate

r6/3

0/0

963,3

71

$

53,7

34

$

76,0

16

$

64,4

55

$

GEN

ERAL P

LAN

TBuffalo

Tera

sta

tion P

roii 8

Tb N

as R

ack M

ount

(2)

6/3

0/0

95,6

55

$

404

$

6,7

83

$

485

$

SO

URCE O

F S

UPPLY

Pip

e I

nte

rtie

& W

ood T

ank

6/3

0/0

664,9

70

$

50,2

16

$

86,1

68

$

66,6

01

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

065,5

76

$

22,9

52

$

142,4

59

$

49,8

62

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

766,1

65

$

18,1

96

$

154,3

74

$

42,4

54

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

768,9

70

$

18,9

67

$

160,9

19

$

44,2

53

$

TRAN

SM

ISSIO

N &

DIS

TContr

ibute

d C

apital -

Eagle

s R

anch E

sta

tes

7/1

/00

70,0

00

$

43,7

50

$

115,6

72

$

72,2

95

$

SO

URCE O

F S

UPPLY

Sourc

e O

f Supply

(Pg&

E)

6/3

0/8

770,4

23

$

19,3

65

$

164,3

09

$

45,1

82

$

SO

URCE O

F S

UPPLY

Ione W

ate

r Sto

rage T

ank C

onstr

uction

6/3

0/0

971,4

19

$

60,5

57

$

85,6

69

$

72,6

40

$

TRAN

SM

ISSIO

N &

DIS

TLa M

el G

rand E

sta

tes -

Contr

ibute

d C

apital

6/3

0/0

571,5

50

$

53,5

13

$

98,7

82

$

73,8

81

$

TRAN

SM

ISSIO

N &

DIS

TM

ckenzie

Wate

r Lin

e R

epla

cem

ent

9/2

5/0

375,1

80

$

52,9

39

$

115,4

54

$

81,2

99

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

979,1

75

$

25,6

24

$

176,3

62

$

57,0

79

$

TRAN

SM

ISSIO

N &

DIS

TJa

ckson T

reate

d W

ate

r Serv

ice

6/3

0/9

985,3

36

$

51,2

02

$

144,7

85

$

86,8

71

$

TREATM

EN

T P

LAN

TCaw

p S

cada

6/3

0/0

491,3

70

$

66,0

53

$

132,0

14

$

95,4

35

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

County

Hhs B

uildin

g-C

ontr

ibute

d C

apital

6/3

0/0

994,9

00

$

80,4

67

$

113,8

35

$

96,5

23

$

TRAN

SM

ISSIO

N &

DIS

TCaltra

ns H

wy 8

8-

Defe

nder

Gra

de

6/3

0/1

099,8

18

$

87,1

33

$

116,5

79

$

101,7

63

$

TRAN

SM

ISSIO

N &

DIS

TTpddg J

ackson A

ssoc M

lx6/3

0/1

0100,4

63

$

87,6

96

$

117,3

32

$

102,4

21

$

TRAN

SM

ISSIO

N &

DIS

TM

ace M

eadow

Tie

-In -

Contr

ibute

d C

apital

6/3

0/0

5103,4

35

$

77,3

61

$

142,8

03

$

106,8

05

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution P

roje

cts

6/3

0/9

8109,8

10

$

62,9

12

$

190,6

82

$

109,2

45

$

PU

MPIN

G P

LAN

TPum

pin

g P

lant

(Pio

neer)

6/3

0/8

7110,6

23

$

30,4

20

$

258,1

02

$

70,9

75

$

TRAN

SM

ISSIO

N &

DIS

TRid

ge F

ees

6/3

0/9

9111,1

90

$

66,7

14

$

188,6

49

$

113,1

90

$

TRAN

SM

ISSIO

N &

DIS

TLast

Change A

lley -

Am

ador

City

6/3

0/1

1117,8

26

$

105,7

98

$

133,5

44

$

119,9

11

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

2121,3

50

$

48,5

39

$

250,2

45

$

100,0

97

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

9123,5

21

$

40,1

45

$

275,1

44

$

89,4

22

$

GEN

ERAL P

LAN

TTanner

Main

tenance B

ldg -

2N

d F

loor

6/3

0/0

7127,2

63

$

101,5

46

$

164,2

31

$

131,0

42

$

TREATM

EN

T P

LAN

TTanner

Hypolo

n C

lear

Well R

epla

cem

ent

6/3

0/1

1136,6

32

$

122,6

84

$

154,8

59

$

139,0

51

$

Page 51: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-26

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TREATM

EN

T P

LAN

TCaw

p-T

rcrk

/Slp

Pum

p S

tation

6/3

0/0

3147,4

07

$

102,8

78

$

226,3

73

$

157,9

89

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

1166,2

00

$

62,3

25

$

353,3

66

$

132,5

12

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines U

nit I

i A

6/3

0/9

8167,8

18

$

96,4

95

$

291,4

12

$

167,5

62

$

TREATM

EN

T P

LAN

TTanner

Regio

nal W

ate

r Pla

nt-

Desig

n6/3

0/1

0613,6

08

$

-$

716,6

39

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

0170,3

53

$

59,6

23

$

370,0

81

$

129,5

27

$

TREATM

EN

T P

LAN

TTanner

Wtp

Constr

uction

6/3

0/1

065,4

06

$

-$

76,3

88

$

-$

TREATM

EN

T P

LAN

TTanner

Wtp

- Cfd

Setu

p6/3

0/1

06,4

41

$

-$

7,5

22

$

-$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks I

i6/3

0/0

6186,9

30

$

144,8

71

$

247,9

20

$

192,1

38

$

TRAN

SM

ISSIO

N &

DIS

TW

icklo

w W

ay P

relim

. Engin

eering

6/3

0/1

09,3

17

$

-$

10,8

82

$

-$

UTIL

ITY P

LAN

TG

enera

l Pla

nt

6/3

0/9

6188,2

36

$

94,1

18

$

344,3

15

$

172,1

57

$

TRAN

SM

ISSIO

N &

DIS

TBro

ad S

treet

Wate

r Relo

cation

1/1

/13

190,5

53

$

178,6

43

$

205,1

82

$

192,3

58

$

SO

URCE O

F S

UPPLY

Sourc

e O

f Supply

6/3

0/9

7197,0

00

$

107,9

40

$

347,6

05

$

190,4

59

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

4225,3

18

$

101,3

93

$

428,3

02

$

192,7

35

$

TREATM

EN

T P

LAN

TIo

ne W

tp G

ac A

dditio

n6/3

0/1

013,0

30

$

-$

15,2

18

$

-$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Scada W

ork

6/3

0/1

060,7

20

$

27,3

24

$

70,9

15

$

31,9

12

$

TREATM

EN

T P

LAN

TFairw

ay P

ines U

nit I

i A

6/3

0/9

8228,4

93

$

131,3

83

$

396,7

73

$

228,1

44

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

2231,0

90

$

92,4

37

$

476,5

49

$

190,6

21

$

TREATM

EN

T P

LAN

TTanner/

Wtp

Expansio

n7/1

/99

234,5

63

$

140,7

38

$

397,9

70

$

238,7

82

$

GEN

ERAL P

LAN

TEm

erg

ency S

tandby G

enera

tors

6/3

0/1

023,0

97

$

17,2

27

$

26,9

76

$

20,1

19

$

GEN

ERAL P

LAN

TTanner

Shop E

xpansio

n1/1

/02

243,3

87

$

161,2

44

$

382,6

86

$

253,5

30

$

PU

MPIN

G P

LAN

TSilver/

Tig

er

Cre

ek P

um

p S

tation

6/3

0/1

026,1

15

$

-$

30,5

00

$

-$

TREATM

EN

T P

LAN

TM

em

bra

ne M

odule

s-

Add 6

Filte

rs6/3

0/1

023,6

24

$

10,6

31

$

27,5

91

$

12,4

16

$

SO

URCE O

F S

UPPLY

Em

erg

ency W

ate

r Sto

rage T

ow

er

Repair

6/3

0/1

012,2

62

$

-$

14,3

21

$

-$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

5245,3

56

$

116,5

44

$

461,0

22

$

218,9

85

$

TREATM

EN

T P

LAN

TBuckhorn

Wtp

-Forc

e A

ccount

6/3

0/0

6245,6

75

$

189,8

87

$

325,8

32

$

251,8

41

$

TREATM

EN

T P

LAN

TPum

p R

epla

cem

ent

On M

iste

r Syste

ms

6/3

0/1

021,0

17

$

9,4

58

$

24,5

46

$

11,0

46

$

GEN

ERAL P

LAN

TLift

Sta

tion F

encin

g6/3

0/1

07,2

10

$

5,3

78

$

8,4

21

$

6,2

81

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

4247,5

43

$

111,3

93

$

470,5

49

$

211,7

45

$

TRAN

SM

ISSIO

N &

DIS

TTre

atm

ent

Pla

nt

Capacity P

urc

hase

7/1

/06

261,8

24

$

202,9

14

$

347,2

50

$

269,1

19

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

7262,0

00

$

143,5

54

$

462,2

97

$

253,3

00

$

TREATM

EN

T P

LAN

TTre

atm

ent

Pla

nt

7/1

/10

267,3

74

$

233,9

52

$

312,2

68

$

273,2

35

$

TREATM

EN

T P

LAN

TTanner

Filte

r Rebuild

6/3

0/0

6274,8

55

$

213,0

13

$

364,5

33

$

282,5

13

$

GEN

ERAL P

LAN

TBuildin

g6/3

0/8

8280,0

28

$

84,0

08

$

637,0

14

$

191,1

04

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

5311,6

84

$

148,0

50

$

585,6

50

$

278,1

84

$

TRAN

SM

ISSIO

N &

DIS

TSafe

Drinkin

g W

ate

r Pro

ject-

Rid

ge R

oad

6/3

0/9

9314,6

54

$

188,7

93

$

533,8

55

$

320,3

13

$

TREATM

EN

T P

LAN

TBuckhorn

Wtp

Expansio

n6/3

0/0

6315,7

69

$

244,0

63

$

418,7

96

$

323,6

94

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

7319,8

94

$

175,2

76

$

564,4

50

$

309,2

73

$

TRAN

SM

ISSIO

N &

DIS

TTra

ns &

Dis

trib

Pla

nt

7/1

/10

327,8

40

$

286,8

60

$

382,8

87

$

335,0

26

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

7332,1

76

$

182,0

05

$

586,1

23

$

321,1

47

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

4334,2

22

$

150,3

98

$

635,3

14

$

285,8

89

$

TRAN

SM

ISSIO

N &

DIS

TEdgebro

ok U

nits 7

, 8,

& 9

6/3

0/0

6372,3

66

$

288,5

84

$

493,8

59

$

382,7

41

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

Hig

h S

chool M

lx6/3

0/0

6382,6

05

$

296,5

19

$

507,4

38

$

393,2

65

$

TRAN

SM

ISSIO

N &

DIS

TM

ace M

eadow

Tie

-In

6/3

0/0

6391,8

01

$

303,6

46

$

519,6

36

$

402,7

18

$

TREATM

EN

T P

LAN

TTanner

Wrp

Expansio

n P

hase 2

1/1

/02

393,7

03

$

260,8

28

$

619,0

34

$

410,1

10

$

UTIL

ITY P

LAN

TArr

oyo D

itch

6/3

0/8

5394,2

36

$

-$

966,0

84

$

-$

UTIL

ITY P

LAN

TAm

ador

Canal

6/3

0/8

5400,0

00

$

100,0

00

$

980,2

09

$

245,0

52

$

Page 52: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-27

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TREATM

EN

T P

LAN

TCsa T

ransf -

Cam

anche T

reatm

ent

Pla

nt

9/2

3/0

3400,0

00

$

217,7

78

$

614,2

78

$

334,4

40

$

SO

URCE O

F S

UPPLY

Cam

anche W

ell C

onstr

uction

6/3

0/0

9404,3

36

$

342,8

43

$

485,0

11

$

411,2

49

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

4439,6

77

$

-$

835,7

71

$

-$

TREATM

EN

T P

LAN

TIo

ne W

tp E

xpansio

n -

Pla

nnin

g6/3

0/0

8452,7

93

$

372,6

11

$

560,1

31

$

460,9

41

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

- Legal

6/3

0/0

7466,6

84

$

372,3

75

$

602,2

45

$

480,5

41

$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Pip

eline M

lx C

onstr

uction

6/3

0/0

9474,8

38

$

402,6

23

$

569,5

81

$

482,9

57

$

TRAN

SM

ISSIO

N &

DIS

TAw

s D

ist.

Syste

m-B

road S

treet

Sc

6/3

0/1

0479,9

56

$

418,9

61

$

560,5

45

$

489,3

09

$

GEN

ERAL P

LAN

TTanner

Offic

e E

xpansio

n1/1

/02

480,6

66

$

318,4

41

$

755,7

69

$

500,6

97

$

GEN

ERAL P

LAN

TCom

pute

r Equip

ment

7/1

/11

15,3

77

$

4,6

13

$

17,4

29

$

5,2

29

$

TRAN

SM

ISSIO

N &

DIS

TH

ighw

ay 4

9 R

elo

cation

6/3

0/0

7506,0

32

$

403,7

71

$

653,0

22

$

521,0

57

$

GEN

ERAL P

LAN

TTone R

em

ote

Adapte

r7/1

/12

9,0

88

$

5,1

93

$

10,0

37

$

5,7

36

$

GEN

ERAL P

LAN

TVehic

le M

obile R

adio

Syste

m7/1

/12

9,0

88

$

5,1

93

$

10,0

37

$

5,7

36

$

GEN

ERAL P

LAN

TCom

pre

ssor

185Cfm

7/1

/12

7,2

90

$

4,1

66

$

8,0

51

$

4,6

01

$

GEN

ERAL P

LAN

TFlu

id E

xcavato

r7/1

/12

29,8

54

$

17,0

60

$

32,9

72

$

18,8

41

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

3578,3

74

$

245,8

10

$

1,1

41,1

99

$

485,0

12

$

TREATM

EN

T P

LAN

TW

aste

Wate

r Syste

m6/3

0/9

2595,9

46

$

238,3

78

$

1,2

28,9

45

$

491,5

77

$

UTIL

ITY P

LAN

T1985 M

ailin

e E

xte

nsio

n &

Mm

Pum

p S

tation

6/3

0/8

6622,5

60

$

155,6

40

$

1,4

90,0

77

$

372,5

19

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/9

7627,3

24

$

343,7

22

$

1,1

06,9

10

$

606,4

94

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

6/3

0/9

1660,7

20

$

259,5

83

$

1,4

04,7

90

$

551,9

13

$

TREATM

EN

T P

LAN

TBuckhorn

Wate

r Tre

atm

ent

Pla

nt

Desig

n6/3

0/0

5669,2

49

$

501,9

37

$

923,9

65

$

692,9

74

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks V

illa

ge 3

6/3

0/0

9685,0

58

$

580,8

72

$

821,7

45

$

696,7

71

$

GEN

ERAL P

LAN

TG

enera

l Pla

nt

(Pio

neer)

6/3

0/8

7693,3

33

$

192,1

67

$

1,6

17,6

62

$

448,3

59

$

UTIL

ITY P

LAN

TTanner

Tre

atm

ent

Pla

nt

Expansio

n6/3

0/9

8744,7

40

$

426,6

74

$

1,2

93,2

24

$

740,9

09

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/9

5818,9

58

$

389,0

05

$

1,5

38,8

12

$

730,9

35

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

6/3

0/0

6833,9

33

$

646,2

98

$

1,1

06,0

23

$

857,1

68

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra P

acific

Blm

/Ind P

ark

6/3

0/0

9891,2

68

$

755,7

21

$

1,0

69,1

00

$

906,5

07

$

UTIL

ITY P

LAN

TU

tility

Pla

nt

6/3

0/8

71,0

95,5

22

$

301,2

69

$

2,5

56,0

38

$

702,9

12

$

TREATM

EN

T P

LAN

TW

ate

r Tre

atm

ent

(Pg&

E)

6/3

0/8

71,1

34,9

69

$

312,1

17

$

2,6

48,0

74

$

728,2

22

$

TRAN

SM

ISSIO

N &

DIS

TPip

eline -

Contr

ibute

d C

apital

6/3

0/9

11,1

71,2

24

$

439,2

08

$

2,4

90,1

99

$

933,8

22

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks I

one T

rans L

ine-C

ontr

ibute

d C

apital

6/3

0/0

91,3

64,4

75

$

1,1

56,9

61

$

1,6

36,7

24

$

1,3

87,8

05

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

- D

esig

n6/3

0/0

61,4

75,7

51

$

1,1

40,6

33

$

1,9

57,2

48

$

1,5

12,7

90

$

TRAN

SM

ISSIO

N &

DIS

TAW

S T

ransm

issio

n P

roje

ct

- RT o

f W

ays

1/1

/13

1,8

30,2

14

$

1,7

15,8

26

$

1,9

70,7

23

$

1,8

47,5

53

$

GEN

ERAL P

LAN

TPin

e G

rove W

w F

acility

6/3

0/0

12,0

00,7

18

$

1,2

96,1

90

$

3,2

42,5

13

$

2,1

00,7

02

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Busin

ess P

ark

Ww

Mlx

6/3

0/0

92,0

70,5

00

$

1,7

55,6

12

$

2,4

83,6

19

$

2,1

05,9

02

$

TRAN

SM

ISSIO

N &

DIS

T1997/1

998 C

ontr

ibute

d C

apital Pro

jects

6/3

0/9

82,2

03,7

11

$

1,2

62,5

43

$

3,8

26,6

92

$

2,1

92,3

76

$

TREATM

EN

T P

LAN

TCsa T

ransfe

r9/2

5/0

32,4

29,7

82

$

2,0

04,5

70

$

3,7

31,4

02

$

3,0

78,4

07

$

TRAN

SM

ISSIO

N &

DIS

TTra

nsm

issio

n &

Dis

trib

ution

6/3

0/8

75,4

19,8

17

$

1,4

90,4

51

$

12,6

45,3

46

$

3,4

77,4

72

$

TREATM

EN

T P

LAN

TIo

ne W

ate

r Tre

atm

ent

Pla

nt

Impro

vem

ents

6/3

0/9

25,6

95,0

98

$

2,2

78,0

40

$

11,7

44,2

85

$

4,6

97,7

16

$

TREATM

EN

T P

LAN

TBuckhorn

Wate

r Tre

atm

ent

Pla

nt

Constr

uction

6/3

0/0

66,9

49,6

19

$

5,3

71,4

76

$

9,2

17,0

90

$

7,1

24,0

42

$

TRAN

SM

ISSIO

N &

DIS

TPly

mouth

Pip

eline C

onstr

uction M

lx6/3

0/1

07,1

90,0

81

$

6,2

76,3

41

$

8,3

97,3

64

$

7,3

30,1

99

$

TRAN

SM

ISSIO

N &

DIS

TAw

s T

ransm

issio

n P

roje

ct

- Constr

uction

6/3

0/0

820,3

84,9

36

$

16,7

75,1

04

$

25,2

17,3

19

$

20,7

51,7

52

$

GEN

ERAL P

LAN

TO

ffic

e E

quip

ment

/ Furn

iture

4/3

0/1

411,0

48

$

9,9

43

$

11,5

82

$

10,4

24

$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

6/3

0/1

417,0

06

$

14,5

77

$

17,8

28

$

15,2

81

$

GEN

ERAL P

LAN

TTools

& I

nstr

um

ents

12/3

1/1

35,1

12

$

4,3

81

$

5,5

04

$

4,7

18

$

GEN

ERAL P

LAN

TAuto

mobile

4/1

5/1

427,8

97

$

22,3

17

$

29,2

45

$

23,3

96

$

TREATM

EN

T P

LAN

TTanner

WTP C

ontr

ol U

pgra

des

6/3

0/1

426,0

77

$

25,4

25

$

27,3

37

$

26,6

54

$

Page 53: 2016 Water and Wastewater Participation Fee Study · 2016 Water and Wastewater Participation Fee Study REVISED FINAL REPORT May 11, 2016 ... by capacity charges should satisfy service

TheReedGroup,Inc.

PageB-28

Exh

ibit

B-1

Am

ad

or W

ate

r A

gen

cy

Fix

ed

Asset

Reco

rd

s a

s o

f Ju

ne 3

0,

20

15

Asset

Cla

ssif

icati

on

Asset

Descrip

tio

n

Date

Acq

uir

ed

Orig

inal

Co

st

Net

Bo

ok V

alu

e

(6

/3

0/

15

)

Rep

lacm

en

t

Co

st

Rep

lac.

Co

st

Less D

ep

rec.

TREATM

EN

T P

LAN

TIo

ne W

TP A

dditio

n6/3

0/1

449,4

23

$

48,1

87

$

51,8

11

$

50,5

16

$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Hill Realignm

ent

6/3

0/1

43,5

66

$

3,4

77

$

3,7

38

$

3,6

45

$

TRAN

SM

ISSIO

N &

DIS

TAuto

Zone

6/3

0/1

45,8

32

$

5,6

86

$

6,1

14

$

5,9

61

$

TRAN

SM

ISSIO

N &

DIS

TFire H

ydra

nt

Repla

cem

ents

6/3

0/1

49,2

31

$

9,0

01

$

9,6

78

$

9,4

36

$

TRAN

SM

ISSIO

N &

DIS

TIo

ne W

TP R

oad W

ork

6/3

0/1

446,9

04

$

45,7

31

$

49,1

70

$

47,9

41

$

SO

URCE O

F S

UPPLY

Cam

anche S

yste

m I

mpro

vem

ents

6/3

0/1

423,5

02

$

22,9

14

$

24,6

37

$

24,0

22

$

TRAN

SM

ISSIO

N &

DIS

TPin

e A

cre

s N

ort

h6/3

0/1

44,3

02

$

4,1

94

$

4,5

10

$

4,3

97

$

TRAN

SM

ISSIO

N &

DIS

TQ

uail R

idge D

evelo

pm

ent

6/3

0/1

4830

$

809

$

870

$

848

$

TRAN

SM

ISSIO

N &

DIS

TFairw

ay P

ines/M

Meadow

s6/3

0/1

425,1

95

$

24,5

65

$

26,4

12

$

25,7

52

$

TRAN

SM

ISSIO

N &

DIS

TPin

e A

cre

s N

ort

h W

W6/3

0/1

42,8

92

$

2,8

20

$

3,0

32

$

2,9

56

$

GEN

ERAL P

LAN

TAuto

mobile

12/3

1/1

434,6

95

$

34,6

95

$

36,3

72

$

36,3

72

$

GEN

ERAL P

LAN

TQ

uad

12/3

1/1

45,0

00

$

5,0

00

$

5,2

42

$

5,2

42

$

GEN

ERAL P

LAN

TAuto

mobile

2/2

7/1

522,8

55

$

22,8

55

$

23,4

15

$

23,4

15

$

TRAN

SM

ISSIO

N &

DIS

TCro

ssro

ads S

utt

er

Hill

6/3

0/1

556,5

52

$

56,5

52

$

57,9

37

$

57,9

37

$

TRAN

SM

ISSIO

N &

DIS

TAm

ador

City B

ridge R

elo

cate

6/3

0/1

522,2

64

$

22,2

64

$

22,8

09

$

22,8

09

$

TRAN

SM

ISSIO

N &

DIS

TShenandoah R

idge/Z

infa

ndel

6/3

0/1

5460

$

460

$

472

$

472

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Bus P

ark

Lot

36/3

0/1

51,4

18

$

1,4

18

$

1,4

52

$

1,4

52

$

TRAN

SM

ISSIO

N &

DIS

TSutt

er

Gold

Min

e -

Fire S

V/M

LX

6/3

0/1

511,4

74

$

11,4

74

$

11,7

55

$

11,7

55

$

TREATM

EN

T P

LAN

TAuto

Zone

6/3

0/1

5137

$

137

$

141

$

141

$

TRAN

SM

ISSIO

N &

DIS

TCastle O

aks -

Villa

ge 4

-10 M

LX

6/3

0/1

5672

$

672

$

689

$

689

$

TRAN

SM

ISSIO

N &

DIS

TW

ate

r Serv

ice L

ate

ral Repla

cem

ent

6/3

0/1

5376,7

59

$

376,7

59

$

385,9

82

$

385,9

82

$

TRAN

SM

ISSIO

N &

DIS

TCam

anche T

ank L

iners

6/3

0/1

5141,4

07

$

141,4

07

$

144,8

69

$

144,8

69

$

TRAN

SM

ISSIO

N &

DIS

TCam

anche W

ate

r Sys I

nfr

astr

uctu

re6/3

0/1

5155,6

78

$

155,6

78

$

159,4

89

$

159,4

89

$

TRAN

SM

ISSIO

N &

DIS

TFH

Repla

cem

ent

6/3

0/1

51,3

84

$

1,3

84

$

1,4

18

$

1,4

18

$

TRAN

SM

ISSIO

N &

DIS

TD

uncan M

ath

ey/W

olfgang H

ocke

6/3

0/1

51,9

02

$

1,9

02

$

1,9

49

$

1,9

49

$

TRAN

SM

ISSIO

N &

DIS

TSie

rra W

est

Bus P

ark

Lot

36/3

0/1

51,9

41

$

1,9

41

$

1,9

89

$

1,9

89

$

SO

URCE O

F S

UPPLY

CAW

P G

ravity S

upply

Lin

e -

Enviro

6/3

0/1

51,0

67,3

72

$

1,0

67,3

72

$

1,0

93,5

00

$

1,0

93,5

00

$

TREATM

EN

T P

LAN

TSutt

er

Cre

ek W

WTP C

ontr

act

Capac.

9/2

6/0

6319,7

37

$

213,1

58

$

424,0

58

$

282,7

06

$

CO

NSTRU

CTIO

N I

N P

RO

GRESS

Fro

m s

upple

menta

l schedule

Wate

r syste

m14,7

92,9

33

$

14,7

92,9

33

$

14,7

92,9

33

$

14,7

92,9

33

$

Waste

wate

r syste

m58,3

80

$

58,3

80

$

58,3

80

$

58,3

80

$

To

tals

14

2,4

73

,03

3$

94

,95

4,4

62

$

21

1,8

72

,98

4$

12

9,7

10

,17

6$