agenda item m5 number project name schedule financials 06316 regional reservoir terrace drains...
TRANSCRIPT
![Page 1: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/1.jpg)
AGENDA ITEM M5 DATE: October 3, 2016
TO: Matt Jordan, General Manager
FROM: Charles H. Carden, Chief Operating Officer
SUBJECT: Water Production Activity Report
SUMMARY: The Water Production Activity report summarizes water supply, treatment, and delivery work efforts for the North/South Operations and Maintenance, Contracts & Construction and Engineering Support Sections for August and September 2016.
RECOMMENDATION: Receive and File. Attachments
![Page 2: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/2.jpg)
Water Production Division Activity Report for August 2016 – Summary The major activities and work efforts of the departments which comprise the Water Production Division for the month of August 2016 are discussed below. Water Production The FY 2016 budgeted annual delivery to the member governments is 164.0 mgd. Table 1a summarizes the Water Year 2016 actual delivery amounts to the member governments through the month of August; total delivery for the month was 157.16 mgd. Table 1b provides the actual source usage for Water Year 2016. The budgeted source allocation for Water Year 2016 is 64.1% groundwater, 33.5% surface water (including purchased water), and 2.4% desalinated water. For the month of August 2016, 158.29 mgd was produced of which 44.3% was surface water, 0% was desalinated water, and 55.7% was groundwater. The Consolidated Water Use Permit Wellfields 12-month running average at the end of August was 78.19 mgd. At the end of August, the Regional Reservoir water elevation was 135.57 feet, correlating to a storage volume of 14.99 billion gallons. North and South Sections
The North and South Facilities Maintenance Departments completed 2,365 labor hours under work orders (1,166 PM, 1,022 CM, 133 ADMIN, 44 PROJ). The labor comparisons are 49.3% PM, 43.2% CM, 5.6% ADMIN and 1.9% PROJ. The North and South Operations Departments completed 247 hours of labor under work orders (229 PM, 16 CM, 2 PROJ). The labor comparisons are 92.7% PM, 6.5% CM and 0.8% PROJ. Construction Department detailed project information can be found in the attached tables.
Engineering Support – August 2016
There are 71 Capital projects in progress including renewal and replacement projects (see CIP Report attached).
Requests for survey support are provided on the attached Survey Report.
Requests for real estate transactions are provided in the Real Estate Report in the September
2016 section.
![Page 3: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/3.jpg)
TABLE 1A - (August 2016)
Water Delivery Budget
Water Year: 2016(Does Not Include TBC Flow to Tampa)
Tampa Pinellas County Hillsborough
County
St Pete New Port Richey Pasco County Total
Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max SUM AVG
October 0.00 0.00 0.00 1451.41 46.82 52.33 1722.77 55.57 63.00 894.11 28.84 32.79 94.19 3.04 3.34 785.87 25.35 30.52 4948.35 159.62
November 0.00 0.00 0.00 1406.28 46.88 50.40 1634.02 54.47 68.51 854.42 28.48 30.36 92.17 3.07 3.91 752.29 25.08 29.45 4739.18 157.97
December 0.00 0.00 0.00 1492.37 48.14 53.25 1731.48 55.85 61.56 885.29 28.56 31.42 94.21 3.04 3.30 779.49 25.14 28.25 4982.84 160.74
January 0.00 0.00 0.00 1426.40 46.01 49.77 1526.65 49.25 55.93 862.66 27.83 31.57 92.64 2.99 3.38 707.66 22.83 25.78 4616.01 148.90
February 0.00 0.00 0.00 1364.89 47.07 51.20 1460.01 50.35 57.12 800.80 27.61 33.93 87.70 3.02 3.34 650.01 22.41 26.50 4363.41 150.46
March 0.00 0.00 0.00 1542.50 49.76 54.40 1734.77 55.96 64.85 872.02 28.13 31.18 99.72 3.22 3.49 810.71 26.15 29.46 5059.72 163.22
April 0.00 0.00 0.00 1527.22 50.91 56.53 1780.05 59.33 70.76 863.05 28.77 34.06 92.02 3.07 3.37 823.99 27.47 31.40 5086.33 169.54
May 0.00 0.00 0.00 1551.48 50.05 57.11 1928.54 62.21 71.80 901.46 29.08 34.44 101.02 3.26 4.23 925.29 29.85 35.12 5407.79 174.44
June 0.00 0.00 0.00 1517.89 50.60 60.51 1613.79 53.79 63.53 855.55 28.52 32.52 97.15 3.24 3.57 844.37 28.15 32.72 4928.75 164.29
July 0.00 0.00 0.00 1538.16 49.62 55.19 1725.78 55.67 66.53 921.77 29.73 34.26 97.32 3.14 3.49 838.21 27.04 30.97 5121.24 165.20
August 0.00 0.00 0.00 1429.13 46.10 49.86 1679.68 54.18 65.99 881.24 28.43 33.00 94.26 3.04 3.29 787.79 25.41 28.75 4872.10 157.16
0.00 16,247.73 18,537.54 9,592.37 1,042.40 8,705.68 54,125.72
0.00 60.51 71.80 34.44 4.23 35.12
0.00 48.36 55.17 28.55 3.10 25.91 161.09
6.00 45.60 53.52 28.84 2.70 27.34 164.00
TOTAL
AVG
MAX DAY
BUDGET
![Page 4: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/4.jpg)
Tampa Bay Water
Aggregate Water Supply Sources(Includes Augmentation Flow)
(Does not include TBC Flow to Tampa)
TABLE 1B - (August 2016)
Water Year: 2016
Month: August
Ground Water Consolidated
WUP
Surface Water Desal Water Total THIC Total 301T Total Water
Purchased
Total Water
Production
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
October 100.10 103.15 76.46 80.98 59.68 51.02 0.00 2.19 1.14 1.23 0.00 0.00 2.73 2.99 160.92 157.59
November 105.39 102.67 82.13 80.29 51.62 51.37 0.00 2.19 2.00 1.30 0.00 0.00 4.01 3.07 159.01 157.53
December 113.52 104.08 91.79 81.64 47.11 51.89 0.00 1.11 0.83 1.27 0.00 0.00 2.83 3.04 161.46 158.36
January 98.63 103.67 76.10 81.13 50.00 52.72 0.00 0.55 0.83 1.25 0.00 0.00 2.82 3.02 149.46 158.19
February 100.60 103.16 78.14 80.58 50.00 53.32 0.00 0.55 0.83 1.18 0.00 0.00 2.83 2.95 151.43 158.20
March 113.14 103.32 87.79 80.51 49.95 53.32 0.00 0.55 0.97 1.16 0.00 0.00 2.97 2.94 164.07 158.36
April 114.87 103.14 88.64 80.07 53.22 53.59 1.86 0.67 0.83 1.12 0.00 0.00 2.82 2.89 170.78 158.52
May 102.29 101.96 74.93 78.88 60.01 54.42 12.03 1.16 0.83 1.07 0.00 0.00 2.71 2.83 175.16 158.61
June 96.58 101.03 75.47 78.17 65.62 55.67 1.59 1.29 1.00 1.06 0.00 0.00 3.00 2.82 164.79 159.04
July 102.64 101.79 76.30 78.60 62.64 55.79 0.00 1.29 1.13 1.06 0.00 0.00 3.13 2.83 166.41 159.93
August 88.20 101.96 63.25 78.19 69.11 56.58 0.00 1.29 0.99 1.04 0.00 0.00 2.95 2.90 158.29 160.88
![Page 5: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/5.jpg)
Construction Management Monthly Report
REPORTING PERIOD: August 2016
Contractor/Consultant
Board
Approval
Contractual
Substantial
Completion
Contractual
Final
Completion Contract Value
Contract
Expenditures
Invoiced to Date
Owner Direct
Purchases
Invoiced to Date
Project Allowance
Value
Project
Allowance
Expenditure To
Date
Percentage
Expended To
Date
In Service
Date
2014-052 50030 - South Central Hillsborough ARC Flash MitigationElectrical Engineering
Enterprises, Inc.17-Aug-2015 28-Oct-2016 25-Nov-2016 886,160.00$ 460,917.28$ -$ 133,000.00$ -$ 52% 26-Apr-2016
2016-003 50020 - Alafia Pump Station Pumps 1, 2, and 3 Replacement Wharton-Smith, Inc. 19-Oct-2015 28-Jul-2017 31-Aug-2017 1,133,200.00$ 39,825.00$ -$ 150,000.00$ -$ 4%
2014-049 09005 - Cosme Bypass Analyzer Enclosure QRC, Inc. 17-Aug-2015 15-Feb-2016 15-Mar-2016 215,500.00$ -$ -$ 20,000.00$ -$
2016-010 07538 - Cypress Creek WTP Yard Pipe Vogel Bros Building Co. 18-Apr-2016 17-Apr-2017 16-May-2017 1,325,000.00$ 17,118.00$ -$ 260,000.00$ -$ 1%
2014-052 50029 - BUD Wells Arc Flash Mitigation Leedy Electrict West 20-Jun-2016 27-Jan-2017 3-Mar-2017 240,409.00$ -$ -$ 65,000.00$ -$
2014-048 50044 - Cypress Creek Pump Statiion Ball Valve Piping Relacement Wharton-Smith, Inc. 20-Jun-2016 26-Sep-2016 16-Oct-2016 122,200.00$ 21,690.00$ -$ 17,000.00$ -$ 18%
2016-02906316/50038 - Regional Reservoir Downstream Maintenance
ImprovementsGranite Construction Co. 15-Aug-2016 5,221,000.00$ -$ -$ 600,000.00$ -$
2014-048 50039 - TBC Pump Station Airburst System Modification Project Wharton-Smith, Inc. 15-Aug-2016 319,000.00$ -$ -$ 35,000.00$ -$
All contracts listed above are on schedule and within budget with the following exceptions:
dd/mm/yyyy
dd/mm/yyyy
NOTE: Information provided as of August 31, 2016
2014-049 Project 09005: Substantial and Final Completion dates will be adjusted pending execution of change order.
Project DescriptionsContract Number
Date Status Designation
Actual Dates
Planned Dates
1 of 1
![Page 6: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/6.jpg)
Project Number Project Name Schedule Financials
06316 Regional Reservoir Terrace Drains
Project Phase Start Date End Date % Complete
Professional Services Selection 03/02/2015 07/15/2015
Design 07/15/2015 02/15/2016
Bidding 02/16/2016 08/15/2016 54%
Construction 08/16/2016 08/21/2017
Close-Out 08/22/2017 12/18/2017
Baseline Budget $3,200,000
Current Budget $5,489,609
Variance Current vs. Baseline Budget 72%
Actuals to Date $341,785
Remaining Budget $5,147,824
% Budget Spent To Date 6%
06317South Central
Hillsborough Regional WF Improvements
Project Phase Start Date End Date % Complete
Planning 11/02/2015 08/18/2016
Professional Services Selection 08/19/2016 10/21/2016
Design 10/24/2016 04/14/2017 31%
Bidding 04/17/2017 08/21/2017
Construction 08/22/2017 07/04/2018
Baseline Budget $2,340,000
Current Budget $2,340,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $19,829
Remaining Budget $2,320,171
% Budget Spent To Date 1%
06318Regional Reservoir Ponds Inlets/Outlets
Repairs
Project Phase Start Date End Date % Complete
Design 04/27/2015 07/29/2015
Bidding 07/30/2015 10/19/2015 100%
Construction 10/20/2015 04/22/2016
Close-Out 04/22/2016 06/27/2016
Baseline Budget $462,100
Current Budget $413,933
Variance Current vs. Baseline Budget -10%
Actuals to Date $413,933
Remaining Budget $0
% Budget Spent To Date 100%
06320 Purchasing Warehouse
Project Phase Start Date End Date % Complete
Planning 04/18/2017 10/18/2017
Design 10/19/2017 01/16/2019
Bidding 01/17/2019 09/04/2019 0%
Construction 09/05/2019 07/08/2020
Close-Out 07/09/2020 09/01/2021
Baseline Budget $2,333,500
Current Budget $2,333,500
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $2,333,500
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 1 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 7: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/7.jpg)
06321 South Operations and Maintenance Building
Project Phase Start Date End Date % Complete
Planning 04/18/2017 10/18/2017
Design 10/19/2017 01/16/2019
Bidding 01/17/2019 09/04/2019 0%
Construction 09/05/2019 07/08/2020
Close-Out 07/09/2020 09/01/2021
Baseline Budget $2,402,400
Current Budget $2,402,400
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $2,402,400
% Budget Spent To Date 0%
07002 North System Pressure Modifications
Project Phase Start Date End Date % Complete
Professional Services Selection 06/17/2013 10/21/2013
Design 10/29/2013 09/18/2014 100%
Bidding 06/16/2014 12/14/2014
Construction 12/15/2014 08/15/2016
Baseline Budget $2,529,994
Current Budget $1,857,081
Variance Current vs. Baseline Budget -27%
Actuals to Date $1,533,754
Remaining Budget $323,327
% Budget Spent To Date 83%
07005 South Pasco WTP Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 04/01/2016 03/08/2017
Design 03/09/2017 05/14/2018 8%
Bidding 05/15/2018 09/20/2018
Construction 09/21/2018 06/30/2021
Baseline Budget $379,000
Current Budget $9,034,500
Variance Current vs. Baseline Budget 2284%
Actuals to Date $0
Remaining Budget $9,034,500
% Budget Spent To Date 0%
07006 South Pasco Generator and Fuel Tank
Project Phase Start Date End Date % Complete
Design 08/10/2015 09/23/2016
Bidding 04/10/2017 06/02/2017 36%
Construction 08/28/2017 07/28/2018
Baseline Budget $1,240,980
Current Budget $1,269,000
Variance Current vs. Baseline Budget 2%
Actuals to Date $35,797
Remaining Budget $1,233,203
% Budget Spent To Date 3%
Report Generated : 09/06/2016 12:32 PM Page 2 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 8: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/8.jpg)
07007Cypress Creek WTP
Chemical System Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/02/2019 02/03/2020
Design 02/04/2020 04/09/2021 0%
Bidding 04/12/2021 08/16/2021
Construction 08/17/2021 02/20/2023
Baseline Budget $619,000
Current Budget $619,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $619,000
% Budget Spent To Date 0%
07029Cypress Creek Water
Treatment Plant Drainage Improvements
Project Phase Start Date End Date % Complete
Design 10/03/2018 01/07/2020
Bidding 01/08/2020 04/28/2020 0%
Construction 04/29/2020 03/16/2021
Close-Out 03/17/2021 04/13/2021
Baseline Budget $344,625
Current Budget $344,625
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $344,625
% Budget Spent To Date 0%
07030 Cypress Creek Roads and Security Upgrades
Project Phase Start Date End Date % Complete
Design 08/21/2020 03/18/2021
Professional Services Selection 06/29/2020 08/20/2020
Bidding 03/19/2021 11/04/2021 0%
Construction 11/05/2021 12/29/2022
Close-Out 12/30/2022 03/02/2023
Baseline Budget $572,550
Current Budget $572,550
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $572,550
% Budget Spent To Date 0%
07061South Pasco Wellfield
Underground Commercial Powerline
Project Phase Start Date End Date % Complete
Planning 10/03/2016 03/13/2018
Professional Services Selection 03/14/2018 05/15/2018
Design 05/16/2018 06/10/2019 0%
Bidding 06/11/2019 12/02/2019
Construction 12/03/2019 05/11/2021
Baseline Budget $1,951,000
Current Budget $1,951,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,951,000
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 3 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 9: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/9.jpg)
07131Cosme Water Treatment
Plant Yard Piping Improvements
Project Phase Start Date End Date % Complete
Planning 05/01/2007 08/21/2015
Design 07/23/2015 12/02/2016 86%
Bidding 12/05/2016 03/31/2017
Construction 04/03/2017 02/19/2018
Baseline Budget $922,681
Current Budget $934,681
Variance Current vs. Baseline Budget 1%
Actuals to Date $37,775
Remaining Budget $896,906
% Budget Spent To Date 4%
07152Cross Bar Ranch Wellfield - Pumps
Replacement
Project Phase Start Date End Date % Complete
Construction: Phase 1 06/01/2011 09/30/2011
Professional Services Selection: Phase 2 04/11/2011 10/17/2011
Design: Phase 2 12/19/2011 08/16/2013 100%
Bidding: Phase 2 08/17/2013 08/18/2014
Construction: Phase 2 09/04/2014 06/20/2016
Baseline Budget $3,382,315
Current Budget $3,181,572
Variance Current vs. Baseline Budget -6%
Actuals to Date $3,181,572
Remaining Budget $0
% Budget Spent To Date 100%
07402
Tampa Bay Seawater Desalination Reliability Program-DE Building &
Scavenger Tank
Project Phase Start Date End Date % Complete
Design 10/01/2013 06/01/2015 96%
Construction 06/01/2015 10/17/2016
Baseline Budget $1,061,955
Current Budget $1,061,955
Variance Current vs. Baseline Budget 0%
Actuals to Date $830,602
Remaining Budget $231,353
% Budget Spent To Date 78%
07403
Tampa Bay Seawater Desalination Reliability Program-Intake Pump
Station
Project Phase Start Date End Date % Complete
Professional Services Selection 06/01/2014 12/23/2014
Design 12/24/2014 05/29/2015 93%
Construction 06/01/2015 10/30/2016
Baseline Budget $7,332,190
Current Budget $7,332,190
Variance Current vs. Baseline Budget 0%
Actuals to Date $6,654,378
Remaining Budget $677,812
% Budget Spent To Date 91%
Report Generated : 09/06/2016 12:32 PM Page 4 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 10: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/10.jpg)
07500
Vulnerability Assessment-
Recommended Improvements
Project Phase Start Date End Date % Complete
Design 06/01/2010 12/31/2011 88%
Construction 02/01/2011 06/28/2017
Baseline Budget $2,700,000
Current Budget $2,700,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $2,269,503
Remaining Budget $430,497
% Budget Spent To Date 84%
07535 Cypress Creek Console Area Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/01/2014 07/01/2015
Design 07/01/2015 12/16/2015 64%
Bidding 12/16/2015 06/20/2016
Construction 06/21/2016 08/21/2017
Baseline Budget $452,000
Current Budget $632,900
Variance Current vs. Baseline Budget 40%
Actuals to Date $47,890
Remaining Budget $585,010
% Budget Spent To Date 8%
07536 HSPS Console Area Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/01/2014 07/01/2015
Design 07/01/2015 12/16/2015 64%
Bidding 12/16/2015 06/20/2016
Construction 06/21/2016 08/21/2017
Baseline Budget $396,000
Current Budget $714,900
Variance Current vs. Baseline Budget 81%
Actuals to Date $47,860
Remaining Budget $667,040
% Budget Spent To Date 7%
07537 CYC WTP Post Node Analyzer Building
Project Phase Start Date End Date % Complete
Professional Services Selection 10/03/2016 11/18/2016
Design 11/21/2016 07/17/2017 0%
Bidding 07/18/2017 09/11/2017
Construction 09/12/2017 05/03/2018
Baseline Budget $215,000
Current Budget $215,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $215,000
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 5 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 11: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/11.jpg)
07538 Cypress Creek WTP Yard Pipe
Project Phase Start Date End Date % Complete
Professional Services Selection 10/29/2014 02/23/2015
Design 02/23/2015 10/30/2015
Bidding 10/30/2015 05/02/2016 70%
Construction 05/02/2016 04/03/2017
Close-Out 04/03/2017 06/19/2017
Baseline Budget $2,174,175
Current Budget $2,174,175
Variance Current vs. Baseline Budget 0%
Actuals to Date $161,458
Remaining Budget $2,012,717
% Budget Spent To Date 7%
07539 HSPS Switchgear Modifications
Project Phase Start Date End Date % Complete
Planning 01/06/2015 06/24/2015
Design: Phase 1 10/01/2015 08/05/2016
Construction: Phase 1 10/27/2016 07/20/2018
Professional Services Selection: Phase 2 08/24/2015 02/12/2016 47%
Design: Phase 2 05/27/2016 10/21/2016
Bidding: Phase 2 01/09/2017 03/17/2017
Construction: Phase 2 05/01/2017 10/27/2017
Baseline Budget $2,955,000
Current Budget $2,955,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $2,955,000
% Budget Spent To Date 0%
09005 Cosme Bypass Analyzer Enclosure
Project Phase Start Date End Date % Complete
Design 12/17/2013 05/05/2015
Bidding 06/15/2015 09/24/2015 91%
Construction 09/24/2015 12/12/2016
Baseline Budget $307,229
Current Budget $307,229
Variance Current vs. Baseline Budget 0%
Actuals to Date $58,440
Remaining Budget $248,789
% Budget Spent To Date 19%
09007 Long-Term Master Water Plan
Project Phase Start Date End Date % Complete
Planning: Phase 1 08/06/2014 09/30/2018 47%
Planning: Phase 2 10/01/2018 12/31/2018
Baseline Budget $3,580,000
Current Budget $3,580,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $519,302
Remaining Budget $3,060,698
% Budget Spent To Date 15%
Report Generated : 09/06/2016 12:32 PM Page 6 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 12: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/12.jpg)
09103 Starkey Hydrologic Restoration
Project Phase Start Date End Date % Complete
Design 01/29/2013 07/26/2017
Bidding 06/23/2017 10/17/2017 69%
Construction 10/17/2017 04/16/2018
Baseline Budget $464,599
Current Budget $468,599
Variance Current vs. Baseline Budget 1%
Actuals to Date $89,972
Remaining Budget $378,627
% Budget Spent To Date 19%
09104Cypress Creek Wellfield
Surface Water Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 03/01/2013 06/15/2013
Design 06/16/2014 12/01/2014 100%
Bidding 12/02/2014 02/26/2015
Construction 02/27/2015 02/15/2016
Baseline Budget $496,168
Current Budget $455,200
Variance Current vs. Baseline Budget -8%
Actuals to Date $455,200
Remaining Budget $0
% Budget Spent To Date 100%
09106 Lake Dan Augmentation
Project Phase Start Date End Date % Complete
Planning 01/02/2013 08/01/2013
Design 06/01/2017 10/08/2017 59%
Bidding 10/08/2017 02/20/2018
Construction 02/20/2018 02/28/2019
Baseline Budget $347,665
Current Budget $347,665
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $347,665
% Budget Spent To Date 0%
09107 Big Fish Lake Augmentation
Project Phase Start Date End Date % Complete
Planning: Phase 1 10/01/2014 10/01/2015
Bidding: Phase 1 10/01/2015 11/10/2015
Construction: Phase 1 11/11/2015 07/16/2016
Planning: Phase 2 10/01/2015 01/01/2016 96%
Design: Phase 1 01/02/2015 03/01/2016
Bidding: Phase 2 03/02/2016 06/20/2016
Construction: Phase 2 06/20/2016 09/30/2016
Baseline Budget $366,633
Current Budget $378,888
Variance Current vs. Baseline Budget 3%
Actuals to Date $215,675
Remaining Budget $163,213
% Budget Spent To Date 57%
Report Generated : 09/06/2016 12:32 PM Page 7 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 13: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/13.jpg)
11004Cypress Creek Crossing Wellfield Collection Main
Replacement
Project Phase Start Date End Date % Complete
Planning 05/01/2014 09/30/2014
Professional Services Selection 05/09/2022 09/16/2022
Design 09/19/2022 09/14/2023 22%
Bidding 09/15/2023 12/04/2023
Construction 12/05/2023 12/19/2024
Baseline Budget $2,129,000
Current Budget $2,129,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $317,347
Remaining Budget $1,811,653
% Budget Spent To Date 15%
11006South Pasco
Transmission Main Condition Assessment
Project Phase Start Date End Date % Complete
Planning: Phase 1 10/01/2014 08/31/2016
Planning: Phase 2 10/01/2015 04/30/2017 64%
Planning: Phase 3 10/03/2016 09/29/2017
Baseline Budget $1,547,871
Current Budget $1,547,871
Variance Current vs. Baseline Budget 0%
Actuals to Date $502,645
Remaining Budget $1,045,226
% Budget Spent To Date 32%
11009Starkey Wellfield Collection Main
Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2017 02/19/2018 0%
Planning 02/20/2018 09/20/2018
Baseline Budget $1,619,800
Current Budget $1,619,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,619,800
% Budget Spent To Date 0%
11010Cypress Creek Collection
Main Condition Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/01/2018 02/18/2019 0%
Planning 02/18/2019 09/19/2019
Baseline Budget $861,200
Current Budget $861,200
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $861,200
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 8 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 14: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/14.jpg)
11011Morris Bridge Wellfield
Collection Main Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/01/2019 02/17/2020 0%
Planning 02/18/2020 09/17/2020
Baseline Budget $1,107,400
Current Budget $1,107,400
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,107,400
% Budget Spent To Date 0%
50010 HSPS Improvements Pumps 1-5
Project Phase Start Date End Date % Complete
Construction 03/21/2013 02/29/2016 100%
Baseline Budget $774,000
Current Budget $665,346
Variance Current vs. Baseline Budget -14%
Actuals to Date $665,346
Remaining Budget $0
% Budget Spent To Date 100%
50013
Cypress Creek Wellfield Motor Control Center Replacement and Arc
Flash Mitigation
Project Phase Start Date End Date % Complete
Design 11/14/2014 12/30/2014
Bidding 01/30/2015 05/21/2015 100%
Construction 05/22/2015 07/18/2016
Baseline Budget $665,664
Current Budget $488,187
Variance Current vs. Baseline Budget -27%
Actuals to Date $488,187
Remaining Budget $0
% Budget Spent To Date 100%
50016Eldridge-Wilde WF Pumps & Motors
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 01/04/2016 08/15/2016
Design 08/16/2016 01/15/2018 13%
Bidding 01/16/2018 08/20/2018
Construction 08/21/2018 02/15/2021
Baseline Budget $14,963,000
Current Budget $13,672,000
Variance Current vs. Baseline Budget -9%
Actuals to Date $0
Remaining Budget $13,672,000
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 9 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 15: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/15.jpg)
50017 Structures 160, 161, and 162 Actuator Upgrades
Project Phase Start Date End Date % Complete
Planning 10/06/2011 12/28/2011
Design 01/31/2013 08/30/2013 98%
Bidding 09/02/2013 11/29/2013
Construction 12/02/2013 09/30/2016
Baseline Budget $443,000
Current Budget $443,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $241,583
Remaining Budget $201,417
% Budget Spent To Date 55%
50018 South Pasco WF Pumps and Motors Replacement
Project Phase Start Date End Date % Complete
Design 03/09/2017 05/14/2018
Bidding 05/15/2018 09/20/2018 0%
Construction 09/21/2018 06/30/2021
Baseline Budget $903,000
Current Budget $903,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $903,000
% Budget Spent To Date 0%
50020 Alafia River Pump Station Pumps 1,2, 3
Project Phase Start Date End Date % Complete
Professional Services Selection 08/01/2014 09/04/2014
Design 09/05/2014 07/03/2015 65%
Bidding 07/03/2015 10/19/2015
Construction 11/02/2015 10/16/2017
Baseline Budget $1,761,000
Current Budget $1,761,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $175,734
Remaining Budget $1,585,266
% Budget Spent To Date 10%
50021 Morris Bridge WF Improvements
Project Phase Start Date End Date % Complete
Planning 04/01/2014 09/30/2015
Professional Services Selection 10/15/2019 05/18/2020
Design 05/19/2020 06/28/2021 27%
Bidding 06/29/2021 02/03/2022
Construction 02/04/2022 03/30/2023
Baseline Budget $1,590,000
Current Budget $3,620,595
Variance Current vs. Baseline Budget 128%
Actuals to Date $83,152
Remaining Budget $3,537,444
% Budget Spent To Date 2%
Report Generated : 09/06/2016 12:32 PM Page 10 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 16: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/16.jpg)
50022Morris Bridge Booster Station Pumps 1 and 2
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 06/03/2019 08/05/2019
Design 08/06/2019 01/23/2020 0%
Bidding 01/24/2020 06/04/2020
Construction 06/05/2020 03/17/2021
Baseline Budget $985,000
Current Budget $985,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $985,000
% Budget Spent To Date 0%
50023
Starkey WF Motor Control Centers
Replacement and Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 05/19/2017
Design 05/22/2017 01/08/2018 46%
Bidding 01/09/2018 05/07/2018
Construction 05/08/2018 01/21/2019
Baseline Budget $1,518,000
Current Budget $1,608,000
Variance Current vs. Baseline Budget 6%
Actuals to Date $5,742
Remaining Budget $1,602,258
% Budget Spent To Date 0%
50028Facilities Site-SWTP Process Water Piping
Repairs
Project Phase Start Date End Date % Complete
Design 01/31/2014 01/13/2015
Bidding 01/14/2015 08/17/2015 95%
Construction 08/18/2015 10/17/2016
Baseline Budget $416,200
Current Budget $416,200
Variance Current vs. Baseline Budget 0%
Actuals to Date $327,765
Remaining Budget $88,435
% Budget Spent To Date 79%
50029BUD Well Fields Arc Flash Mitigation and VFDs Replacement
Project Phase Start Date End Date % Complete
Planning 08/01/2014 06/22/2015
Design 06/23/2015 02/14/2016 89%
Bidding 02/15/2016 07/10/2016
Construction 07/11/2016 12/09/2016
Baseline Budget $698,000
Current Budget $698,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $6,426
Remaining Budget $691,574
% Budget Spent To Date 1%
Report Generated : 09/06/2016 12:32 PM Page 11 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 17: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/17.jpg)
50030South Central
Hillsborough WF Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 09/05/2014
Design 09/05/2014 05/07/2015 90%
Bidding 06/19/2015 07/07/2015
Construction 09/22/2015 11/25/2016
Baseline Budget $988,160
Current Budget $988,160
Variance Current vs. Baseline Budget 0%
Actuals to Date $178,433
Remaining Budget $809,727
% Budget Spent To Date 18%
50031 Cypress Bridge WF Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 08/18/2016
Design 08/19/2016 12/16/2016 59%
Bidding 12/19/2016 03/10/2017
Construction 03/13/2017 02/16/2018
Baseline Budget $1,488,000
Current Budget $1,488,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $5,742
Remaining Budget $1,482,258
% Budget Spent To Date 0%
50033 Mobile Generators
Project Phase Start Date End Date % Complete
Design 01/09/2017 05/26/2017
Bidding 06/12/2017 08/25/2017 0%
Construction 11/13/2017 06/22/2018
Baseline Budget $963,000
Current Budget $963,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $963,000
% Budget Spent To Date 0%
50034Medium Voltage Variable
Frequency Drive Upgrades - Alafia PS
Project Phase Start Date End Date % Complete
Design 06/26/2015 07/20/2015
Bidding 07/22/2015 10/20/2015 94%
Construction 12/21/2015 09/30/2016
Baseline Budget $336,662
Current Budget $336,662
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $336,662
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 12 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 18: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/18.jpg)
50035Medium Voltage Variable
Frequency Drive Upgrade - CCPS
Project Phase Start Date End Date % Complete
Design: Phase 1 06/29/2015 07/20/2015
Bidding: Phase 1 07/20/2015 10/19/2015
Construction: Phase 1 12/21/2015 09/23/2016
Professional Services Selection: Phase 2 09/21/2015 10/19/2015 55%
Design: Phase 2 12/14/2015 10/30/2016
Bidding: Phase 2 10/31/2016 12/12/2016
Construction: Phase 2 12/13/2016 08/21/2017
Baseline Budget $839,448
Current Budget $839,448
Variance Current vs. Baseline Budget 0%
Actuals to Date $72,452
Remaining Budget $766,996
% Budget Spent To Date 9%
50036
Medium Voltage Variable Frequency Drive
Upgrade - Repump Station
Project Phase Start Date End Date % Complete
Design 05/20/2016 08/12/2016
Bidding 08/22/2016 09/16/2016 29%
Construction 11/07/2016 05/19/2017
Baseline Budget $765,612
Current Budget $765,612
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $765,612
% Budget Spent To Date 0%
50037 Cypress Creek WTP Stationary Generators
Project Phase Start Date End Date % Complete
Design 06/01/2017 10/10/2017
Bidding 10/11/2017 01/24/2018 0%
Construction 01/25/2018 09/04/2018
Baseline Budget $442,000
Current Budget $442,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $442,000
% Budget Spent To Date 0%
50038Regional Reservoir Toe Drain Outfall Monitoring
Points
Project Phase Start Date End Date % Complete
Professional Services Selection 02/16/2015 07/01/2015
Design 07/01/2015 02/15/2016 62%
Bidding 02/16/2016 08/15/2016
Construction 08/16/2016 08/15/2017
Baseline Budget $829,000
Current Budget $829,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $106,618
Remaining Budget $722,382
% Budget Spent To Date 13%
Report Generated : 09/06/2016 12:32 PM Page 13 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 19: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/19.jpg)
50039 TBC Air Burst System Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2015 12/15/2015
Design 12/16/2015 05/23/2016 51%
Bidding 05/24/2016 09/02/2016
Construction 09/05/2016 07/27/2017
Baseline Budget $382,000
Current Budget $407,000
Variance Current vs. Baseline Budget 7%
Actuals to Date $50,775
Remaining Budget $356,225
% Budget Spent To Date 12%
50040 Eldridge Wilde WF Underground Powerline
Project Phase Start Date End Date % Complete
Professional Services Selection 09/14/2015 08/15/2016
Design 08/16/2016 01/15/2018 18%
Bidding 01/16/2018 08/20/2018
Construction 08/21/2018 02/15/2021
Baseline Budget $4,827,000
Current Budget $4,827,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $4,827,000
% Budget Spent To Date 0%
50041NW Hillsborough WF Motor Control Centers
and Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Design 12/03/2018 02/01/2019
Bidding 02/05/2019 04/09/2019 0%
Construction 04/10/2019 11/12/2019
Baseline Budget $489,000
Current Budget $489,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $489,000
% Budget Spent To Date 0%
50042 Cosme-Odessa Wellfield Power Line Replacement
Project Phase Start Date End Date % Complete
Planning 04/06/2020 05/28/2020
Design 05/29/2020 02/04/2021
Bidding 02/05/2021 06/10/2021 0%
Construction 06/11/2021 11/10/2022
Close-Out 11/11/2022 12/15/2022
Baseline Budget $3,908,877
Current Budget $3,908,877
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $3,908,877
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 14 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 20: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/20.jpg)
50043 Cypress Creek Headwall Erosion Repair
Project Phase Start Date End Date % Complete
Design 11/10/2015 09/30/2016
Bidding 08/16/2018 11/21/2018 23%
Construction 11/22/2018 04/10/2019
Close-Out 04/11/2019 05/15/2019
Baseline Budget $365,926
Current Budget $365,926
Variance Current vs. Baseline Budget 0%
Actuals to Date $27,872
Remaining Budget $338,054
% Budget Spent To Date 8%
50044Cypress Creek Pump
Station Ball Valve Piping Replacement
Project Phase Start Date End Date % Complete
Design 09/29/2014 02/15/2016
Bidding 02/15/2016 07/05/2016 87%
Construction 07/05/2016 11/09/2016
Close-Out 11/09/2016 12/12/2016
Baseline Budget $211,311
Current Budget $211,311
Variance Current vs. Baseline Budget 0%
Actuals to Date $46,774
Remaining Budget $164,537
% Budget Spent To Date 22%
50045 Repump Station Ground Storage Tank #2 Mixing
Project Phase Start Date End Date % Complete
Planning 11/24/2015 10/31/2016
Design 04/03/2019 01/24/2020
Bidding 01/16/2020 04/01/2020 14%
Construction 04/01/2020 02/10/2021
Close-Out 02/10/2021 06/02/2021
Baseline Budget $257,211
Current Budget $257,211
Variance Current vs. Baseline Budget 0%
Actuals to Date $30,350
Remaining Budget $226,861
% Budget Spent To Date 12%
50046 Lake Bridge Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 06/17/2016 05/03/2017
Bidding 05/04/2017 08/23/2017 10%
Construction 08/24/2017 07/13/2018
Close-Out 07/16/2018 08/17/2018
Baseline Budget $514,800
Current Budget $514,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $514,800
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 15 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 21: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/21.jpg)
50047 Morris Bridge Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/01/2016 10/18/2017
Bidding 10/19/2017 02/07/2018 0%
Construction 02/08/2018 08/22/2018
Close-Out 08/23/2018 09/26/2018
Baseline Budget $419,100
Current Budget $419,100
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $419,100
% Budget Spent To Date 0%
50048 BUD 5 Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/04/2017 10/19/2018
Bidding 10/22/2018 03/22/2019 0%
Construction 03/25/2019 12/13/2019
Close-Out 12/16/2019 01/17/2020
Baseline Budget $422,600
Current Budget $422,600
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $422,600
% Budget Spent To Date 0%
50049High Service Pump
Station Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/01/2016 10/18/2017
Bidding 10/19/2017 03/21/2018 0%
Construction 03/22/2018 10/03/2018
Close-Out 10/04/2018 11/07/2018
Baseline Budget $534,300
Current Budget $534,300
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $534,300
% Budget Spent To Date 0%
50050
Renewal and Replacement Program As-needed Activities (<
$100,000/each)
Project Phase Start Date End Date % Complete
Construction 10/01/2015 09/30/2021 15%
Baseline Budget $600,000
Current Budget $600,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $49,970
Remaining Budget $550,030
% Budget Spent To Date 8%
Report Generated : 09/06/2016 12:32 PM Page 16 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 22: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/22.jpg)
50051
Cypress Creek Water Treatment Plant Chemical Piping
Replacement
Project Phase Start Date End Date % Complete
Design 06/19/2017 08/10/2018
Bidding 08/13/2018 01/11/2019 0%
Construction 01/14/2019 05/29/2020
Close-Out 06/01/2020 07/03/2020
Baseline Budget $1,434,900
Current Budget $1,434,900
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,434,900
% Budget Spent To Date 0%
50052High Service Pump Station Ball Valve
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2017 11/27/2017
Planning 11/28/2017 01/09/2018
Design 01/10/2018 06/21/2018 0%
Construction 08/31/2018 02/27/2020
Bidding 06/22/2018 08/30/2018
Baseline Budget $1,605,920
Current Budget $1,605,920
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,605,920
% Budget Spent To Date 0%
50053 Keller H2S Re-circulation Pumps Replacement
Project Phase Start Date End Date % Complete
Design 10/03/2016 06/09/2017
Bidding 06/05/2017 10/06/2017 0%
Construction 10/06/2017 05/03/2018
Close-Out 05/03/2018 06/06/2018
Baseline Budget $322,100
Current Budget $322,100
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $322,100
% Budget Spent To Date 0%
50054 Repump Station Motors and Pumps Rehabilitation
Project Phase Start Date End Date % Complete
Construction: Phase 1 10/03/2016 05/10/2017
Construction: Phase 2 05/12/2017 12/19/2017 0%
Construction: Phase 3 12/19/2017 07/26/2018
Baseline Budget $316,800
Current Budget $316,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $316,800
% Budget Spent To Date 0%
Report Generated : 09/06/2016 12:32 PM Page 17 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 23: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/23.jpg)
52001Cypress Creek Pump Station Pumps Repair
Program
Project Phase Start Date End Date % Complete
Construction 06/02/2014 07/11/2018 55%
Baseline Budget $674,924
Current Budget $674,924
Variance Current vs. Baseline Budget 0%
Actuals to Date $289,970
Remaining Budget $384,954
% Budget Spent To Date 43%
91102High Service Pump
Station Auxiliary Power Generator No. 2 Failure
Project Phase Start Date End Date % Complete
Bidding 07/24/2015 08/17/2015 100%
Construction 07/24/2015 02/04/2016
Baseline Budget $530,000
Current Budget $526,928
Variance Current vs. Baseline Budget -1%
Actuals to Date $526,928
Remaining Budget $0
% Budget Spent To Date 100%
91103 Morris Bridge Point of Connection Pipe Failure
Project Phase Start Date End Date % Complete
Design 08/19/2015 09/01/2015
Bidding 09/02/2015 09/22/2015 100%
Construction 09/23/2015 03/31/2016
Baseline Budget $319,016
Current Budget $257,968
Variance Current vs. Baseline Budget -19%
Actuals to Date $257,968
Remaining Budget $0
% Budget Spent To Date 100%
Report Generated : 09/06/2016 12:32 PM Page 18 of 18
Capital Improvements Program Board Status Report - August 2016
![Page 24: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/24.jpg)
SURVEY REPORT FOR BOARD AGENDA For
August 2016
Facility/ProjectName Purpose Action Status Parcel No. Category Action Date Requested On
REGNL HIGH SERVICE PUMP STN
Stake for fence In Process N/A Stakeout 08/17/2015 07/21/2015
SECTION 21 WELLFIELD Survey 2 lake staff gauges at Section 21 In Process N/A Monitoring Site Locate 04/12/2016 03/15/2016
Boundary Files for GIS In Process N/A Create CAD Drawing 07/26/2016 05/26/2016
CYPRESS CREEK WELLFIELD
CYC C-20 In Process N/A Monitoring Site Locate 07/26/2016 06/15/2016
ELDRIDGE WILDE WELLFIELD
Easements for TECO service to Eldridge Wilde Well field
In Process N/A Property Research 07/26/2016 06/22/2016
REGIONAL TRANSMISSION MAINS
Utility Conflict #15-017 pipe location and depth verification
Completed N/A As-Built Survey 08/02/2016 07/07/2016
ELDRIDGE WILDE WELLFIELD
Lake Dan Augmentation Infrastructure Easement In Process N/A Property Research 07/26/2016 07/07/2016
CYPRESS CREEK WELLFIELD
Survey the replacement well WE-CYC-W31A-CW2 Completed N/A Monitoring Site Locate 08/03/2016 07/28/2016
STARKEY/N.PASCO WELLFIELD
Survey WE-STK-S-39-CW Completed N/A Vertical Elevation Survey 08/03/2016 08/02/2016
CYPRESS CREEK WELLFIELD
CYC-W32-UW Elevation Survey Completed N/A Vertical Elevation Survey 08/25/2016 08/04/2016
Maximo Ranking Matrix Counts Requested N/A 08/08/2016 08/08/2016
SOUTH PASCO WELLFIELD South Pasco Property Appraisal Accepted N/A Property Research 08/23/2016 08/19/2016
REGIONAL TRANSMISSION MAINS
Utility Conflict Completed N/A Stakeout 08/31/2016 08/24/2016
Printed On 9/28/2016
![Page 25: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/25.jpg)
Facility/ProjectName Purpose Action Status Parcel No. Category Action Date Requested On
CYPRESS CREEK PUMP STATION
locate In Process N/A As-Built Survey 08/31/2016 08/31/2016
Printed On 9/28/2016
![Page 26: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/26.jpg)
Water Production Division Activity Report for September 2016 – Summary The major activities and work efforts of the departments which comprise the Water Production Division for the month of September 2016 are discussed below. Water Production The FY 2016 budgeted annual delivery to the member governments is 164.0 mgd. Table 1a summarizes the Water Year 2016 actual delivery amounts to the member governments through the month of September; total delivery for the month was 157.35 mgd. Table 1b provides the actual source usage for Water Year 2016. The budgeted source allocation for Water Year 2016 is 64.1% groundwater, 33.5% surface water (including purchased water), and 2.4% desalinated water. For the month of September 2016, 158.63 mgd was produced of which 44.7% was surface water, 0% was desalinated water, and 55.3% was groundwater. The Consolidated Water Use Permit Wellfields 12-month running average at the end of September was 78.27 mgd. At the end of September, the Regional Reservoir water elevation was 135.43 feet, correlating to a storage volume of 14.93 billion gallons. North and South Sections
The North and South Facilities Maintenance Departments completed 1,878 labor hours under work orders (464 PM, 903 CM, 253 ADMIN, 258 PROJ). The labor comparisons are 24.7% PM, 48.1% CM, 13.5% ADMIN and 13.7% PROJ. The North and South Operations Departments completed 205 hours of labor under work orders (191 PM, 12 CM, 2 PROJ). The labor comparisons are 93.2% PM, 5.9% CM and 0.9% PROJ. *Note – Labor hour data presented represents a partially complete record for the month of September. Construction Department detailed project information can be found in the attached tables.
Engineering Support – September 2016
There are 71 Capital projects in progress including renewal and replacement projects (see CIP Report attached).
Requests for survey support are provided on the attached Survey Report.
There are 10 real estate transactions pending (see attached real estate report).
![Page 27: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/27.jpg)
TABLE 1A - (September 2016)
Water Delivery Budget
Water Year: 2016(Does Not Include TBC Flow to Tampa)
Tampa Pinellas County Hillsborough
County
St Pete New Port Richey Pasco County Total
Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max Flow Avg Max SUM AVG
October 0.00 0.00 0.00 1451.41 46.82 52.33 1722.77 55.57 63.00 894.11 28.84 32.79 94.19 3.04 3.34 785.87 25.35 30.52 4948.35 159.62
November 0.00 0.00 0.00 1406.28 46.88 50.40 1634.02 54.47 68.51 854.42 28.48 30.36 92.17 3.07 3.91 752.29 25.08 29.45 4739.18 157.97
December 0.00 0.00 0.00 1492.37 48.14 53.25 1731.48 55.85 61.56 885.29 28.56 31.42 94.21 3.04 3.30 779.49 25.14 28.25 4982.84 160.74
January 0.00 0.00 0.00 1426.40 46.01 49.77 1526.65 49.25 55.93 862.66 27.83 31.57 92.64 2.99 3.38 707.66 22.83 25.78 4616.01 148.90
February 0.00 0.00 0.00 1364.89 47.07 51.20 1460.01 50.35 57.12 800.80 27.61 33.93 87.70 3.02 3.34 650.01 22.41 26.50 4363.41 150.46
March 0.00 0.00 0.00 1542.50 49.76 54.40 1734.77 55.96 64.85 872.02 28.13 31.18 99.72 3.22 3.49 810.71 26.15 29.46 5059.72 163.22
April 0.00 0.00 0.00 1527.22 50.91 56.53 1780.05 59.33 70.76 863.05 28.77 34.06 92.02 3.07 3.37 823.99 27.47 31.40 5086.33 169.54
May 0.00 0.00 0.00 1551.48 50.05 57.11 1928.54 62.21 71.80 901.46 29.08 34.44 101.02 3.26 4.23 925.29 29.85 35.12 5407.79 174.44
June 0.00 0.00 0.00 1517.89 50.60 60.51 1613.79 53.79 63.53 855.55 28.52 32.52 97.15 3.24 3.57 844.37 28.15 32.72 4928.75 164.29
July 0.00 0.00 0.00 1538.16 49.62 55.19 1725.78 55.67 66.53 921.77 29.73 34.26 97.32 3.14 3.49 838.21 27.04 30.97 5121.24 165.20
August 0.00 0.00 0.00 1429.13 46.10 49.86 1679.68 54.18 65.99 881.24 28.43 33.00 94.26 3.04 3.29 787.79 25.41 28.75 4872.10 157.16
September 0.00 0.00 0.00 1405.33 46.84 54.43 1605.27 53.51 63.23 838.84 27.96 29.99 91.57 3.05 3.30 779.43 25.98 28.63 4720.44 157.35
0.00 17,653.06 20,142.81 10,431.21 1,133.97 9,485.11 58,846.16
0.00 60.51 71.80 34.44 4.23 35.12
0.00 48.23 55.04 28.50 3.10 25.92 160.78
6.00 45.60 53.52 28.84 2.70 27.34 164.00
TOTAL
AVG
MAX DAY
BUDGET
![Page 28: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/28.jpg)
Tampa Bay Water
Aggregate Water Supply Sources(Includes Augmentation Flow)
(Does not include TBC Flow to Tampa)
TABLE 1B - (September 2016)
Water Year: 2016
Month: September
Ground Water Consolidated
WUP
Surface Water Desal Water Total THIC Total 301T Total Water
Purchased
Total Water
Production
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
Monthly
Avg Q
12 Month
Rng Avg
October 100.10 103.15 76.46 80.98 59.68 51.02 0.00 2.19 1.14 1.23 0.00 0.00 2.73 2.99 160.92 157.59
November 105.39 102.67 82.13 80.29 51.62 51.37 0.00 2.19 2.00 1.30 0.00 0.00 4.01 3.07 159.01 157.53
December 113.52 104.08 91.79 81.64 47.11 51.89 0.00 1.11 0.83 1.27 0.00 0.00 2.83 3.04 161.46 158.36
January 98.63 103.67 76.10 81.13 50.00 52.72 0.00 0.55 0.83 1.25 0.00 0.00 2.82 3.02 149.46 158.19
February 100.60 103.16 78.14 80.58 50.00 53.32 0.00 0.55 0.83 1.18 0.00 0.00 2.83 2.95 151.43 158.20
March 113.14 103.32 87.79 80.51 49.95 53.32 0.00 0.55 0.97 1.16 0.00 0.00 2.97 2.94 164.07 158.36
April 114.87 103.14 88.64 80.07 53.22 53.59 1.86 0.67 0.83 1.12 0.00 0.00 2.82 2.89 170.78 158.52
May 102.29 101.96 74.93 78.88 60.01 54.42 12.03 1.16 0.83 1.07 0.00 0.00 2.71 2.83 175.16 158.61
June 96.58 101.03 75.47 78.17 65.62 55.67 1.59 1.29 1.00 1.06 0.00 0.00 3.00 2.82 164.79 159.04
July 102.64 101.79 76.30 78.60 62.64 55.79 0.00 1.29 1.13 1.06 0.00 0.00 3.13 2.83 166.41 159.93
August 88.20 101.96 63.25 78.19 69.11 56.58 0.00 1.29 0.99 1.04 0.00 0.00 2.95 2.90 158.29 160.88
September 87.69 101.97 68.23 78.27 70.01 57.41 0.00 1.29 0.93 1.03 0.00 0.00 2.92 2.98 158.63 161.70
![Page 29: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/29.jpg)
Construction Management Monthly Report
REPORTING PERIOD: September 2016
Contractor/Consultant
Board
Approval
Contractual
Substantial
Completion
Contractual
Final
Completion Contract Value
Contract
Expenditures
Invoiced to Date
Owner Direct
Purchases
Invoiced to Date
Project Allowance
Value
Project
Allowance
Expenditure To
Date
Percentage
Expended To
Date
In Service
Date
2014-052 50030 - South Central Hillsborough ARC Flash MitigationElectrical Engineering
Enterprises, Inc.17-Aug-2015 28-Oct-2016 25-Nov-2016 886,160.00$ 565,251.80$ -$ 133,000.00$ -$ 64% 26-Apr-2016
2016-003 50020 - Alafia Pump Station Pumps 1, 2, and 3 Replacement Wharton-Smith, Inc. 19-Oct-2015 28-Jul-2017 31-Aug-2017 1,133,200.00$ 39,825.00$ -$ 150,000.00$ -$ 4%
2014-049 09005 - Cosme Bypass Analyzer Enclosure QRC, Inc. 17-Aug-2015 15-Feb-2016 15-Mar-2016 215,500.00$ -$ -$ 20,000.00$ -$
2016-010 07538 - Cypress Creek WTP Yard Pipe Vogel Bros Building Co. 18-Apr-2016 17-Apr-2017 16-May-2017 1,325,000.00$ 17,118.00$ -$ 260,000.00$ -$ 1%
2014-052 50029 - BUD Wells Arc Flash Mitigation Leedy Electrict West 20-Jun-2016 27-Jan-2017 3-Mar-2017 240,409.00$ -$ -$ 65,000.00$ -$
2014-048 50044 - Cypress Creek Pump Statiion Ball Valve Piping Relacement Wharton-Smith, Inc. 20-Jun-2016 26-Sep-2016 16-Oct-2016 122,200.00$ 21,690.00$ -$ 17,000.00$ -$ 18%
2016-02906316/50038 - Regional Reservoir Downstream Maintenance
ImprovementsGranite Construction Co. 15-Aug-2016 14-Jul-2017 15-Sep-2017 5,221,000.00$ -$ -$ 600,000.00$ -$
2014-048 50039 - TBC Pump Station Airburst System Modification Project Wharton-Smith, Inc. 15-Aug-2016 1-Feb-2017 1-Apr-2017 319,000.00$ -$ -$ 35,000.00$ -$
All contracts listed above are on schedule and within budget with the following exceptions:
dd/mm/yyyy
dd/mm/yyyy
NOTE: Information provided as of September 30, 2016
2014-049 Project 09005: Substantial and Final Completion dates will be adjusted pending execution of change order.
Project DescriptionsContract Number
Date Status Designation
Actual Dates
Planned Dates
1 of 1
![Page 30: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/30.jpg)
Project Number Project Name Schedule Financials
06316 Regional Reservoir Terrace Drains
Project Phase Start Date End Date % Complete
Professional Services Selection 03/02/2015 07/15/2015
Design 07/15/2015 02/15/2016
Bidding 02/16/2016 08/15/2016 56%
Construction 08/16/2016 08/21/2017
Close-Out 08/22/2017 12/18/2017
Baseline Budget $3,200,000
Current Budget $5,489,609
Variance Current vs. Baseline Budget 72%
Actuals to Date $341,785
Remaining Budget $5,147,824
% Budget Spent To Date 6%
06317South Central
Hillsborough Regional WF Improvements
Project Phase Start Date End Date % Complete
Planning 11/02/2015 08/18/2016
Professional Services Selection 08/19/2016 10/21/2016
Design 10/24/2016 04/14/2017 34%
Bidding 04/17/2017 08/21/2017
Construction 08/22/2017 07/04/2018
Baseline Budget $2,340,000
Current Budget $2,340,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $19,829
Remaining Budget $2,320,171
% Budget Spent To Date 1%
06318Regional Reservoir Ponds Inlets/Outlets
Repairs
Project Phase Start Date End Date % Complete
Design 04/27/2015 07/29/2015
Bidding 07/30/2015 10/19/2015 100%
Construction 10/20/2015 04/22/2016
Close-Out 04/22/2016 06/27/2016
Baseline Budget $462,100
Current Budget $413,933
Variance Current vs. Baseline Budget -10%
Actuals to Date $413,933
Remaining Budget $0
% Budget Spent To Date 100%
06320 Purchasing Warehouse
Project Phase Start Date End Date % Complete
Planning 04/18/2017 10/18/2017
Design 10/19/2017 01/16/2019
Bidding 01/17/2019 09/04/2019 0%
Construction 09/05/2019 07/08/2020
Close-Out 07/09/2020 09/01/2021
Baseline Budget $2,333,500
Current Budget $2,333,500
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $2,333,500
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 1 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 31: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/31.jpg)
06321 South Operations and Maintenance Building
Project Phase Start Date End Date % Complete
Planning 04/18/2017 10/18/2017
Design 10/19/2017 01/16/2019
Bidding 01/17/2019 09/04/2019 0%
Construction 09/05/2019 07/08/2020
Close-Out 07/09/2020 09/01/2021
Baseline Budget $2,402,400
Current Budget $2,402,400
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $2,402,400
% Budget Spent To Date 0%
07002 North System Pressure Modifications
Project Phase Start Date End Date % Complete
Professional Services Selection 06/17/2013 10/21/2013
Design 10/29/2013 09/18/2014 100%
Bidding 06/16/2014 12/14/2014
Construction 12/15/2014 08/15/2016
Baseline Budget $2,529,994
Current Budget $1,857,081
Variance Current vs. Baseline Budget -27%
Actuals to Date $1,533,754
Remaining Budget $323,327
% Budget Spent To Date 83%
07005 South Pasco WTP Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 04/01/2016 03/08/2017
Design 03/09/2017 05/14/2018 9%
Bidding 05/15/2018 09/20/2018
Construction 09/21/2018 06/30/2021
Baseline Budget $379,000
Current Budget $9,034,500
Variance Current vs. Baseline Budget 2284%
Actuals to Date $0
Remaining Budget $9,034,500
% Budget Spent To Date 0%
07006 South Pasco Generator and Fuel Tank
Project Phase Start Date End Date % Complete
Design 08/10/2015 09/23/2016
Bidding 04/10/2017 06/02/2017 38%
Construction 08/28/2017 07/28/2018
Baseline Budget $1,240,980
Current Budget $1,269,000
Variance Current vs. Baseline Budget 2%
Actuals to Date $35,797
Remaining Budget $1,233,203
% Budget Spent To Date 3%
Report Generated : 10/03/2016 9:49 AM Page 2 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 32: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/32.jpg)
07007Cypress Creek WTP
Chemical System Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/02/2019 02/03/2020
Design 02/04/2020 04/09/2021 0%
Bidding 04/12/2021 08/16/2021
Construction 08/17/2021 02/20/2023
Baseline Budget $619,000
Current Budget $619,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $619,000
% Budget Spent To Date 0%
07029Cypress Creek Water
Treatment Plant Drainage Improvements
Project Phase Start Date End Date % Complete
Design 10/03/2018 01/07/2020
Bidding 01/08/2020 04/28/2020 0%
Construction 04/29/2020 03/16/2021
Close-Out 03/17/2021 04/13/2021
Baseline Budget $344,625
Current Budget $344,625
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $344,625
% Budget Spent To Date 0%
07030 Cypress Creek Roads and Security Upgrades
Project Phase Start Date End Date % Complete
Design 08/21/2020 03/18/2021
Professional Services Selection 06/29/2020 08/20/2020
Bidding 03/19/2021 11/04/2021 0%
Construction 11/05/2021 12/29/2022
Close-Out 12/30/2022 03/02/2023
Baseline Budget $572,550
Current Budget $572,550
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $572,550
% Budget Spent To Date 0%
07061South Pasco Wellfield
Underground Commercial Powerline
Project Phase Start Date End Date % Complete
Planning 10/03/2016 03/13/2018
Professional Services Selection 03/14/2018 05/15/2018
Design 05/16/2018 06/10/2019 0%
Bidding 06/11/2019 12/02/2019
Construction 12/03/2019 05/11/2021
Baseline Budget $1,951,000
Current Budget $1,951,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,951,000
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 3 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 33: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/33.jpg)
07131Cosme Water Treatment
Plant Yard Piping Improvements
Project Phase Start Date End Date % Complete
Planning 05/01/2007 08/21/2015
Design 07/23/2015 12/02/2016 87%
Bidding 12/05/2016 03/31/2017
Construction 04/03/2017 02/19/2018
Baseline Budget $922,681
Current Budget $934,681
Variance Current vs. Baseline Budget 1%
Actuals to Date $37,775
Remaining Budget $896,906
% Budget Spent To Date 4%
07152Cross Bar Ranch Wellfield - Pumps
Replacement
Project Phase Start Date End Date % Complete
Construction: Phase 1 06/01/2011 09/30/2011
Professional Services Selection: Phase 2 04/11/2011 10/17/2011
Design: Phase 2 12/19/2011 08/16/2013 100%
Bidding: Phase 2 08/17/2013 08/18/2014
Construction: Phase 2 09/04/2014 06/20/2016
Baseline Budget $3,382,315
Current Budget $3,181,572
Variance Current vs. Baseline Budget -6%
Actuals to Date $3,181,572
Remaining Budget $0
% Budget Spent To Date 100%
07402
Tampa Bay Seawater Desalination Reliability Program-DE Building &
Scavenger Tank
Project Phase Start Date End Date % Complete
Design 10/01/2013 06/01/2015 98%
Construction 06/01/2015 10/17/2016
Baseline Budget $1,061,955
Current Budget $1,061,955
Variance Current vs. Baseline Budget 0%
Actuals to Date $830,602
Remaining Budget $231,353
% Budget Spent To Date 78%
07403
Tampa Bay Seawater Desalination Reliability Program-Intake Pump
Station
Project Phase Start Date End Date % Complete
Professional Services Selection 06/01/2014 12/23/2014
Design 12/24/2014 05/29/2015 96%
Construction 06/01/2015 10/30/2016
Baseline Budget $7,332,190
Current Budget $7,332,190
Variance Current vs. Baseline Budget 0%
Actuals to Date $6,654,378
Remaining Budget $677,812
% Budget Spent To Date 91%
Report Generated : 10/03/2016 9:49 AM Page 4 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 34: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/34.jpg)
07500
Vulnerability Assessment-
Recommended Improvements
Project Phase Start Date End Date % Complete
Design 06/01/2010 12/31/2011 89%
Construction 02/01/2011 06/28/2017
Baseline Budget $2,700,000
Current Budget $2,700,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $2,269,503
Remaining Budget $430,497
% Budget Spent To Date 84%
07535 Cypress Creek Console Area Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/01/2014 07/01/2015
Design 07/01/2015 12/16/2015 67%
Bidding 12/16/2015 06/20/2016
Construction 06/21/2016 08/21/2017
Baseline Budget $452,000
Current Budget $654,930
Variance Current vs. Baseline Budget 45%
Actuals to Date $47,890
Remaining Budget $607,040
% Budget Spent To Date 7%
07536 HSPS Console Area Upgrades
Project Phase Start Date End Date % Complete
Professional Services Selection 12/01/2014 07/01/2015
Design 07/01/2015 12/16/2015 67%
Bidding 12/16/2015 06/20/2016
Construction 06/21/2016 08/21/2017
Baseline Budget $396,000
Current Budget $714,900
Variance Current vs. Baseline Budget 81%
Actuals to Date $47,860
Remaining Budget $667,040
% Budget Spent To Date 7%
07537 CYC WTP Post Node Analyzer Building
Project Phase Start Date End Date % Complete
Professional Services Selection 10/03/2016 11/18/2016
Design 11/21/2016 07/17/2017 0%
Bidding 07/18/2017 09/11/2017
Construction 09/12/2017 05/03/2018
Baseline Budget $215,000
Current Budget $215,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $215,000
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 5 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 35: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/35.jpg)
07538 Cypress Creek WTP Yard Pipe
Project Phase Start Date End Date % Complete
Professional Services Selection 10/29/2014 02/23/2015
Design 02/23/2015 10/30/2015
Bidding 10/30/2015 05/02/2016 73%
Construction 05/02/2016 04/03/2017
Close-Out 04/03/2017 06/19/2017
Baseline Budget $2,174,175
Current Budget $2,174,175
Variance Current vs. Baseline Budget 0%
Actuals to Date $164,931
Remaining Budget $2,009,244
% Budget Spent To Date 8%
07539 HSPS Switchgear Modifications
Project Phase Start Date End Date % Complete
Planning 01/06/2015 06/24/2015
Design: Phase 1 10/01/2015 08/05/2016
Construction: Phase 1 10/27/2016 07/20/2018
Professional Services Selection: Phase 2 08/24/2015 02/12/2016 49%
Design: Phase 2 05/27/2016 10/21/2016
Bidding: Phase 2 01/09/2017 03/17/2017
Construction: Phase 2 05/01/2017 10/27/2017
Baseline Budget $2,955,000
Current Budget $2,955,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $19,061
Remaining Budget $2,935,939
% Budget Spent To Date 1%
09005 Cosme Bypass Analyzer Enclosure
Project Phase Start Date End Date % Complete
Design 12/17/2013 05/05/2015
Bidding 06/15/2015 09/24/2015 93%
Construction 09/24/2015 12/12/2016
Baseline Budget $307,229
Current Budget $307,229
Variance Current vs. Baseline Budget 0%
Actuals to Date $58,440
Remaining Budget $248,789
% Budget Spent To Date 19%
09007 Long-Term Master Water Plan
Project Phase Start Date End Date % Complete
Planning: Phase 1 08/06/2014 09/30/2018 49%
Planning: Phase 2 10/01/2018 12/31/2018
Baseline Budget $3,580,000
Current Budget $3,580,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $519,302
Remaining Budget $3,060,698
% Budget Spent To Date 15%
Report Generated : 10/03/2016 9:49 AM Page 6 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 36: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/36.jpg)
09103 Starkey Hydrologic Restoration
Project Phase Start Date End Date % Complete
Design 01/29/2013 07/26/2017
Bidding 06/23/2017 10/17/2017 70%
Construction 10/17/2017 04/16/2018
Baseline Budget $464,599
Current Budget $468,599
Variance Current vs. Baseline Budget 1%
Actuals to Date $89,972
Remaining Budget $378,627
% Budget Spent To Date 19%
09104Cypress Creek Wellfield
Surface Water Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 03/01/2013 06/15/2013
Design 06/16/2014 12/01/2014 100%
Bidding 12/02/2014 02/26/2015
Construction 02/27/2015 02/15/2016
Baseline Budget $496,168
Current Budget $455,200
Variance Current vs. Baseline Budget -8%
Actuals to Date $455,200
Remaining Budget $0
% Budget Spent To Date 100%
09106 Lake Dan Augmentation
Project Phase Start Date End Date % Complete
Planning 01/02/2013 08/01/2013
Design 06/01/2017 10/08/2017 60%
Bidding 10/08/2017 02/20/2018
Construction 02/20/2018 02/28/2019
Baseline Budget $347,665
Current Budget $347,665
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $347,665
% Budget Spent To Date 0%
09107 Big Fish Lake Augmentation
Project Phase Start Date End Date % Complete
Planning: Phase 1 10/01/2014 10/01/2015
Bidding: Phase 1 10/01/2015 11/10/2015
Construction: Phase 1 11/11/2015 07/16/2016
Planning: Phase 2 10/01/2015 01/01/2016 100%
Design: Phase 1 01/02/2015 03/01/2016
Bidding: Phase 2 03/02/2016 06/20/2016
Construction: Phase 2 06/20/2016 09/30/2016
Baseline Budget $366,633
Current Budget $378,888
Variance Current vs. Baseline Budget 3%
Actuals to Date $215,675
Remaining Budget $163,213
% Budget Spent To Date 57%
Report Generated : 10/03/2016 9:49 AM Page 7 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 37: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/37.jpg)
11004Cypress Creek Crossing Wellfield Collection Main
Replacement
Project Phase Start Date End Date % Complete
Planning 05/01/2014 09/30/2014
Professional Services Selection 05/09/2022 09/16/2022
Design 09/19/2022 09/14/2023 22%
Bidding 09/15/2023 12/04/2023
Construction 12/05/2023 12/19/2024
Baseline Budget $2,129,000
Current Budget $2,129,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $317,347
Remaining Budget $1,811,653
% Budget Spent To Date 15%
11006South Pasco
Transmission Main Condition Assessment
Project Phase Start Date End Date % Complete
Planning: Phase 1 10/01/2014 08/31/2016
Planning: Phase 2 10/01/2015 04/30/2017 67%
Planning: Phase 3 10/03/2016 09/29/2017
Baseline Budget $1,547,871
Current Budget $1,547,871
Variance Current vs. Baseline Budget 0%
Actuals to Date $502,645
Remaining Budget $1,045,226
% Budget Spent To Date 32%
11009Starkey Wellfield Collection Main
Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2017 02/19/2018 0%
Planning 02/20/2018 09/20/2018
Baseline Budget $1,619,800
Current Budget $1,619,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,619,800
% Budget Spent To Date 0%
11010Cypress Creek Collection
Main Condition Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/01/2018 02/18/2019 0%
Planning 02/18/2019 09/19/2019
Baseline Budget $861,200
Current Budget $861,200
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $861,200
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 8 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 38: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/38.jpg)
11011Morris Bridge Wellfield
Collection Main Assessment
Project Phase Start Date End Date % Complete
Professional Services Selection 10/01/2019 02/17/2020 0%
Planning 02/18/2020 09/17/2020
Baseline Budget $1,107,400
Current Budget $1,107,400
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,107,400
% Budget Spent To Date 0%
50010 HSPS Improvements Pumps 1-5
Project Phase Start Date End Date % Complete
Construction 03/21/2013 02/29/2016 100%
Baseline Budget $774,000
Current Budget $665,346
Variance Current vs. Baseline Budget -14%
Actuals to Date $665,346
Remaining Budget $0
% Budget Spent To Date 100%
50013
Cypress Creek Wellfield Motor Control Center Replacement and Arc
Flash Mitigation
Project Phase Start Date End Date % Complete
Design 11/14/2014 12/30/2014
Bidding 01/30/2015 05/21/2015 100%
Construction 05/22/2015 07/18/2016
Baseline Budget $665,664
Current Budget $488,187
Variance Current vs. Baseline Budget -27%
Actuals to Date $488,187
Remaining Budget $0
% Budget Spent To Date 100%
50016Eldridge-Wilde WF Pumps & Motors
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 01/04/2016 08/15/2016
Design 08/16/2016 01/15/2018 14%
Bidding 01/16/2018 08/20/2018
Construction 08/21/2018 02/15/2021
Baseline Budget $14,963,000
Current Budget $13,672,000
Variance Current vs. Baseline Budget -9%
Actuals to Date $0
Remaining Budget $13,672,000
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 9 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 39: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/39.jpg)
50017 Structures 160, 161, and 162 Actuator Upgrades
Project Phase Start Date End Date % Complete
Planning 10/06/2011 12/28/2011
Design 01/31/2013 08/30/2013 100%
Bidding 09/02/2013 11/29/2013
Construction 12/02/2013 09/30/2016
Baseline Budget $443,000
Current Budget $443,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $241,583
Remaining Budget $201,417
% Budget Spent To Date 55%
50018 South Pasco WF Pumps and Motors Replacement
Project Phase Start Date End Date % Complete
Design 03/09/2017 05/14/2018
Bidding 05/15/2018 09/20/2018 0%
Construction 09/21/2018 06/30/2021
Baseline Budget $903,000
Current Budget $903,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $903,000
% Budget Spent To Date 0%
50020 Alafia River Pump Station Pumps 1,2, 3
Project Phase Start Date End Date % Complete
Professional Services Selection 08/01/2014 09/04/2014
Design 09/05/2014 07/03/2015 67%
Bidding 07/03/2015 10/19/2015
Construction 11/02/2015 10/16/2017
Baseline Budget $1,761,000
Current Budget $1,761,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $184,528
Remaining Budget $1,576,472
% Budget Spent To Date 10%
50021 Morris Bridge WF Improvements
Project Phase Start Date End Date % Complete
Planning 04/01/2014 09/30/2015
Professional Services Selection 10/15/2019 05/18/2020
Design 05/19/2020 06/28/2021 27%
Bidding 06/29/2021 02/03/2022
Construction 02/04/2022 03/30/2023
Baseline Budget $1,590,000
Current Budget $3,620,595
Variance Current vs. Baseline Budget 128%
Actuals to Date $83,152
Remaining Budget $3,537,444
% Budget Spent To Date 2%
Report Generated : 10/03/2016 9:49 AM Page 10 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 40: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/40.jpg)
50022Morris Bridge Booster Station Pumps 1 and 2
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 06/03/2019 08/05/2019
Design 08/06/2019 01/23/2020 0%
Bidding 01/24/2020 06/04/2020
Construction 06/05/2020 03/17/2021
Baseline Budget $985,000
Current Budget $985,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $985,000
% Budget Spent To Date 0%
50023
Starkey WF Motor Control Centers
Replacement and Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 05/19/2017
Design 05/22/2017 01/08/2018 48%
Bidding 01/09/2018 05/07/2018
Construction 05/08/2018 01/21/2019
Baseline Budget $1,518,000
Current Budget $1,608,000
Variance Current vs. Baseline Budget 6%
Actuals to Date $5,742
Remaining Budget $1,602,258
% Budget Spent To Date 0%
50028Facilities Site-SWTP Process Water Piping
Repairs
Project Phase Start Date End Date % Complete
Design 01/31/2014 01/13/2015
Bidding 01/14/2015 08/17/2015 98%
Construction 08/18/2015 10/17/2016
Baseline Budget $416,200
Current Budget $416,200
Variance Current vs. Baseline Budget 0%
Actuals to Date $327,765
Remaining Budget $88,435
% Budget Spent To Date 79%
50029BUD Well Fields Arc Flash Mitigation and VFDs Replacement
Project Phase Start Date End Date % Complete
Planning 08/01/2014 06/22/2015
Design 06/23/2015 02/14/2016 92%
Bidding 02/15/2016 07/10/2016
Construction 07/11/2016 12/09/2016
Baseline Budget $698,000
Current Budget $698,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $6,426
Remaining Budget $691,574
% Budget Spent To Date 1%
Report Generated : 10/03/2016 9:49 AM Page 11 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 41: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/41.jpg)
50030South Central
Hillsborough WF Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 09/05/2014
Design 09/05/2014 05/07/2015 93%
Bidding 06/19/2015 07/07/2015
Construction 09/22/2015 11/25/2016
Baseline Budget $988,160
Current Budget $988,160
Variance Current vs. Baseline Budget 0%
Actuals to Date $526,580
Remaining Budget $461,580
% Budget Spent To Date 53%
50031 Cypress Bridge WF Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Planning 08/01/2014 08/18/2016
Design 08/19/2016 12/16/2016 61%
Bidding 12/19/2016 03/10/2017
Construction 03/13/2017 02/16/2018
Baseline Budget $1,488,000
Current Budget $1,488,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $5,742
Remaining Budget $1,482,258
% Budget Spent To Date 0%
50033 Mobile Generators
Project Phase Start Date End Date % Complete
Design 01/09/2017 05/26/2017
Bidding 06/12/2017 08/25/2017 0%
Construction 11/13/2017 06/22/2018
Baseline Budget $963,000
Current Budget $963,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $963,000
% Budget Spent To Date 0%
50034Medium Voltage Variable
Frequency Drive Upgrades - Alafia PS
Project Phase Start Date End Date % Complete
Design 06/26/2015 07/20/2015
Bidding 07/22/2015 10/20/2015 100%
Construction 12/21/2015 09/30/2016
Baseline Budget $336,662
Current Budget $336,662
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $336,662
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 12 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 42: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/42.jpg)
50035Medium Voltage Variable
Frequency Drive Upgrade - CCPS
Project Phase Start Date End Date % Complete
Design: Phase 1 06/29/2015 07/20/2015
Bidding: Phase 1 07/20/2015 10/19/2015
Construction: Phase 1 12/21/2015 09/23/2016
Professional Services Selection: Phase 2 09/21/2015 10/19/2015 58%
Design: Phase 2 12/14/2015 10/30/2016
Bidding: Phase 2 10/31/2016 12/12/2016
Construction: Phase 2 12/13/2016 08/21/2017
Baseline Budget $839,448
Current Budget $839,448
Variance Current vs. Baseline Budget 0%
Actuals to Date $72,452
Remaining Budget $766,996
% Budget Spent To Date 9%
50036
Medium Voltage Variable Frequency Drive
Upgrade - Repump Station
Project Phase Start Date End Date % Complete
Design 05/20/2016 08/12/2016
Bidding 08/22/2016 09/16/2016 37%
Construction 09/16/2016 05/19/2017
Baseline Budget $765,612
Current Budget $765,612
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $765,612
% Budget Spent To Date 0%
50037 Cypress Creek WTP Stationary Generators
Project Phase Start Date End Date % Complete
Design 06/01/2017 10/10/2017
Bidding 10/11/2017 01/24/2018 0%
Construction 01/25/2018 09/04/2018
Baseline Budget $442,000
Current Budget $442,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $442,000
% Budget Spent To Date 0%
50038Regional Reservoir Toe Drain Outfall Monitoring
Points
Project Phase Start Date End Date % Complete
Professional Services Selection 02/16/2015 07/01/2015
Design 07/01/2015 02/15/2016 65%
Bidding 02/16/2016 08/15/2016
Construction 08/16/2016 08/15/2017
Baseline Budget $829,000
Current Budget $829,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $106,618
Remaining Budget $722,382
% Budget Spent To Date 13%
Report Generated : 10/03/2016 9:49 AM Page 13 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 43: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/43.jpg)
50039 TBC Air Burst System Improvements
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2015 12/15/2015
Design 12/16/2015 05/23/2016 55%
Bidding 05/24/2016 09/02/2016
Construction 09/05/2016 07/27/2017
Baseline Budget $382,000
Current Budget $407,000
Variance Current vs. Baseline Budget 7%
Actuals to Date $50,775
Remaining Budget $356,225
% Budget Spent To Date 12%
50040 Eldridge Wilde WF Underground Powerline
Project Phase Start Date End Date % Complete
Professional Services Selection 09/14/2015 08/15/2016
Design 08/16/2016 01/15/2018 19%
Bidding 01/16/2018 08/20/2018
Construction 08/21/2018 02/15/2021
Baseline Budget $4,827,000
Current Budget $4,827,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $4,827,000
% Budget Spent To Date 0%
50041NW Hillsborough WF Motor Control Centers
and Arc Flash Mitigation
Project Phase Start Date End Date % Complete
Design 12/03/2018 02/01/2019
Bidding 02/05/2019 04/09/2019 0%
Construction 04/10/2019 11/12/2019
Baseline Budget $489,000
Current Budget $489,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $489,000
% Budget Spent To Date 0%
50042 Cosme-Odessa Wellfield Power Line Replacement
Project Phase Start Date End Date % Complete
Planning 04/06/2020 05/28/2020
Design 05/29/2020 02/04/2021
Bidding 02/05/2021 06/10/2021 0%
Construction 06/11/2021 11/10/2022
Close-Out 11/11/2022 12/15/2022
Baseline Budget $3,908,877
Current Budget $3,908,877
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $3,908,877
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 14 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 44: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/44.jpg)
50043 Cypress Creek Headwall Erosion Repair
Project Phase Start Date End Date % Complete
Design 11/10/2015 09/30/2016
Bidding 08/16/2018 11/21/2018 25%
Construction 11/22/2018 04/10/2019
Close-Out 04/11/2019 05/15/2019
Baseline Budget $365,926
Current Budget $365,926
Variance Current vs. Baseline Budget 0%
Actuals to Date $29,139
Remaining Budget $336,787
% Budget Spent To Date 8%
50044Cypress Creek Pump
Station Ball Valve Piping Replacement
Project Phase Start Date End Date % Complete
Design 09/29/2014 02/15/2016
Bidding 02/15/2016 07/05/2016 91%
Construction 07/05/2016 11/09/2016
Close-Out 11/09/2016 12/12/2016
Baseline Budget $211,311
Current Budget $211,311
Variance Current vs. Baseline Budget 0%
Actuals to Date $49,314
Remaining Budget $161,997
% Budget Spent To Date 23%
50045 Repump Station Ground Storage Tank #2 Mixing
Project Phase Start Date End Date % Complete
Planning 11/24/2015 10/31/2016
Design 04/03/2019 01/24/2020
Bidding 01/16/2020 04/01/2020 15%
Construction 04/01/2020 02/10/2021
Close-Out 02/10/2021 06/02/2021
Baseline Budget $257,211
Current Budget $257,211
Variance Current vs. Baseline Budget 0%
Actuals to Date $32,978
Remaining Budget $224,233
% Budget Spent To Date 13%
50046 Lake Bridge Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 06/17/2016 05/03/2017
Bidding 05/04/2017 08/23/2017 13%
Construction 08/24/2017 07/13/2018
Close-Out 07/16/2018 08/17/2018
Baseline Budget $514,800
Current Budget $514,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $514,800
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 15 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 45: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/45.jpg)
50047 Morris Bridge Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/01/2016 10/18/2017
Bidding 10/19/2017 02/07/2018 0%
Construction 02/08/2018 08/22/2018
Close-Out 08/23/2018 09/26/2018
Baseline Budget $419,100
Current Budget $419,100
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $419,100
% Budget Spent To Date 0%
50048 BUD 5 Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/04/2017 10/19/2018
Bidding 10/22/2018 03/22/2019 0%
Construction 03/25/2019 12/13/2019
Close-Out 12/16/2019 01/17/2020
Baseline Budget $422,600
Current Budget $422,600
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $422,600
% Budget Spent To Date 0%
50049High Service Pump
Station Chemical Piping Replacement
Project Phase Start Date End Date % Complete
Design 12/01/2016 10/18/2017
Bidding 10/19/2017 03/21/2018 0%
Construction 03/22/2018 10/03/2018
Close-Out 10/04/2018 11/07/2018
Baseline Budget $534,300
Current Budget $534,300
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $534,300
% Budget Spent To Date 0%
50050
Renewal and Replacement Program As-needed Activities (<
$100,000/each)
Project Phase Start Date End Date % Complete
Construction 10/01/2015 09/30/2021 16%
Baseline Budget $600,000
Current Budget $600,000
Variance Current vs. Baseline Budget 0%
Actuals to Date $49,970
Remaining Budget $550,030
% Budget Spent To Date 8%
Report Generated : 10/03/2016 9:49 AM Page 16 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 46: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/46.jpg)
50051
Cypress Creek Water Treatment Plant Chemical Piping
Replacement
Project Phase Start Date End Date % Complete
Design 06/19/2017 08/10/2018
Bidding 08/13/2018 01/11/2019 0%
Construction 01/14/2019 05/29/2020
Close-Out 06/01/2020 07/03/2020
Baseline Budget $1,434,900
Current Budget $1,434,900
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,434,900
% Budget Spent To Date 0%
50052High Service Pump Station Ball Valve
Replacement
Project Phase Start Date End Date % Complete
Professional Services Selection 10/02/2017 11/27/2017
Planning 11/28/2017 01/09/2018
Design 01/10/2018 06/21/2018 0%
Construction 08/31/2018 02/27/2020
Bidding 06/22/2018 08/30/2018
Baseline Budget $1,605,920
Current Budget $1,605,920
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $1,605,920
% Budget Spent To Date 0%
50053 Keller H2S Re-circulation Pumps Replacement
Project Phase Start Date End Date % Complete
Design 10/03/2016 06/09/2017
Bidding 06/05/2017 10/06/2017 0%
Construction 10/06/2017 05/03/2018
Close-Out 05/03/2018 06/06/2018
Baseline Budget $322,100
Current Budget $322,100
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $322,100
% Budget Spent To Date 0%
50054 Repump Station Motors and Pumps Rehabilitation
Project Phase Start Date End Date % Complete
Construction: Phase 1 10/03/2016 05/10/2017
Construction: Phase 2 05/12/2017 12/19/2017 0%
Construction: Phase 3 12/19/2017 07/26/2018
Baseline Budget $316,800
Current Budget $316,800
Variance Current vs. Baseline Budget 0%
Actuals to Date $0
Remaining Budget $316,800
% Budget Spent To Date 0%
Report Generated : 10/03/2016 9:49 AM Page 17 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 47: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/47.jpg)
52001Cypress Creek Pump Station Pumps Repair
Program
Project Phase Start Date End Date % Complete
Construction 06/02/2014 07/11/2018 56%
Baseline Budget $674,924
Current Budget $674,924
Variance Current vs. Baseline Budget 0%
Actuals to Date $289,970
Remaining Budget $384,954
% Budget Spent To Date 43%
91102High Service Pump
Station Auxiliary Power Generator No. 2 Failure
Project Phase Start Date End Date % Complete
Bidding 07/24/2015 08/17/2015 100%
Construction 07/24/2015 02/04/2016
Baseline Budget $530,000
Current Budget $526,928
Variance Current vs. Baseline Budget -1%
Actuals to Date $526,928
Remaining Budget $0
% Budget Spent To Date 100%
91103 Morris Bridge Point of Connection Pipe Failure
Project Phase Start Date End Date % Complete
Design 08/19/2015 09/01/2015
Bidding 09/02/2015 09/22/2015 100%
Construction 09/23/2015 03/31/2016
Baseline Budget $319,016
Current Budget $257,968
Variance Current vs. Baseline Budget -19%
Actuals to Date $257,968
Remaining Budget $0
% Budget Spent To Date 100%
Report Generated : 10/03/2016 9:49 AM Page 18 of 18
Capital Improvements Program Board Status Report - September 2016
![Page 48: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/48.jpg)
1
ATTACHMENT
AGENDA ITEM _N/A__ Pending Real Estate Transaction Report For: October 2016
Starting Date
County/ City
Facility/ Project Name
Tampa Bay Water
Parcel No.
Description of Action and Other Parties Existing Agency Property Interest
Proposed Agency Action
1/12/15 Pinellas Mid-Pinellas Brackish Water Project
2601.01.01-.04
The property was listed with Coldwell Banker for $525,000. The sale price has been reduced to $499,900 to increase interest in the property. Realtor to install two 4’x4’ permanent signs on the property. Sign design has been approved by Public Affairs.
Fee Listed property for
sale with realtor
2/17/14 Hills. Eldridge-Wilde WF-Lake Dan\ELAPP
018.01 Other Parties: Hillsborough County; Florida Communities Trust. The final draft for terms of the agreement with Hillsborough County has been received and accepted by staff. Hillsborough County is preparing the exhibits to be a part of the final agreement document. Tampa Bay Water staff has completed the exhibits for the documents and is awaiting draft documents from the county. Received final documents from Hillsborough County staff, currently under review by staff and General Counsel. An easement between Hillsborough County and Tampa Electric company for future underground power is being discussed at this time. Documents have been finalized between Hillsborough County and Tampa Bay Water. The documents are now under review by the Florida Community Trust attorney and staff.
Assignment of 1953
Agreement
Permanent easement
and agreement with Hills.
Co.
7/22/14 Hills. C.W. Bill Young Regional Reservoir Chito North & East Parcels
1301.103 Contacted by Myke Morris with SWFWMD about Tampa Bay Water releasing the permanent easement on the two parcels. The parcels are currently for sale. Final agreement between Tampa Bay Water and SWFWMD has been signed by both parties. Both of the conditions have been completed. FDEP stated that a permit modification would not be required. Hillsborough County EPC agreed to release the entire property from the Mitigation Agreement. A signed document has been received from EPC. An offer of $485,000 for the East parcel has been received by the District and was approved by the Governing Board at the April meeting. On 3/23/2016 a partial release of Tampa Bay Water’s easement document was sent via email for review by District staff. The partial release of easement was approved at the June Board meeting. The closing took place on August 30th at the offices of the buyer’s attorney in Tampa. The sum of 135,800 was wired to Tampa Bay Water’s bank for deposit. This is the final report for this project.
Easement & 28% land
value
Release of easement in exchange for 28% share
of land sales.
11/6/14 Pinellas Eldridge Wilde WF
N/A Pinellas County and FDOT: The final alignment for the trail eliminates any direct effect on the 1 acre well site parcels. Pepper Contracting was low bidder for the design/build. A design conference was held Oct. 14 at FDOT headquarters for all utilities. 60% plans have received and mark ups sent back to the design firm for FDOT. Efforts were unsuccessful to reduce the number of
Fee Temp. Const. Access
Agreement
![Page 49: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/49.jpg)
2
crossings from 3 to 1 but some alignment changes were made to mitigate some of the crossing issues. The 90% plans were reviewed by staff and comments and mark ups were returned to the FDOT utility coordinator, OMNI Comm. on 1-25-16. Silt fencing has been installed and clearing for the Trail has begun. The power poles and fiber optic cables have been relocated. A temporary access agreement has been completed for construction of a 12’ wide access road across well site #112 for a set of gates to cross the trail when completed. The Construction of the trail is 50% complete as of 9/30/16.
1/2014 Hills. South Central Hills.
301.60 Highview
The property was declared surplus by the Board at the Feb. 2014 meeting. Neighboring property owners have not expressed an interest in purchasing the property. The property is currently listed with Coldwell Banker for $7,500. The property will need to be rezoned to residential and re-appraised in order to make it more marketable. Staff will evaluate whether rezoning is cost effective.
Fee Return to active listing
by the realtor
10/28/15 Hills Desalination Transmission Main
01101.012P A developer has requested Tampa Bay Water subordinate a portion of its desalination transmission main easement to a future county right of way. The developer has installed a new water line over the Tampa Bay Water line. An item regarding this project was approved by the Board its December 2015 meeting. A letter was sent to Hillsborough County stating that after the plat was recorded an MUA with the county as identified in the December 2015 board authorization would be executed upon request.
Easement Conditioned subordination to protect Tampa Bay Water’s pre-
existing interests.
07/07/16 Pasco 4G Ranch/Pasco Co. Master Reuse Project – CBR to CYC TM
105.32 & 105.33
Pasco County is installing reuse mains parallel with and crossing the Cross Bar Ranch to Cypress Creek Trans. Main. A Mutual Use Agreement with Pasco County is required. Talks with the county staff are currently underway. Pasco county and the contractor are reviewing the plans to relocate more of the proposed pipe to lessen the impact on the transmission main easement.
Perm. Non-Exclusive Pipeline
Easement
Mutual Use Agreement
9/26/16 Hills. SCHI Booster Station Property
6308.01 North American Tower, LLC has expressed an interest in cell site lease of 80’x80’ in the front portion of the property along Boyette Road. Rental income would be $1500 monthly for a five-year term.
Fee Site lease and easement for access and utilities.
8/29/16 Pasco 84” Cypress Creek TM/Bexley/ Tower Road
4501.05 & 32’ T.M. easement
Clearwater Gas has requested an MUA to cross both 84” TM’s along Tower Road with a 6” gas main to service the Bexley Development. The MUA document was signed by the General Manager on 9/19/16 and sent on to Clearwater Gas for signatures and recording.
Non-Exclusive
Permanent pipeline
Easement
Mutual Use Agreement
8/16/16 Pasco South Pasco WTP Expansion
South Pasco WF
The expansion of the existing WTP will require Tampa Bay Water to purchase a 3 acre parcel and two easement parcels from the city of St Petersburg. An appraisal of the property is currently underway by an appraiser approved by the City.
Restrictive Covenant/
Governance Agreement
Receive Deed for 3 acre parcel/ 2 easements from the city of St Petersburg
![Page 50: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/50.jpg)
3
Report submitted by: Raymond T. Brigham PLS/PSM Senior Professional Land Surveyor/ Real Estate Coordinator
![Page 51: AGENDA ITEM M5 Number Project Name Schedule Financials 06316 Regional Reservoir Terrace Drains Project Phase Start Date End Date % Complete Professional Services Selection 03/02/2015](https://reader031.vdocuments.site/reader031/viewer/2022011802/5b0a3f1c7f8b9a99488be73f/html5/thumbnails/51.jpg)
SURVEY REPORT FOR BOARD AGENDA For
September 2016
Facility/ProjectName Purpose Action Status Parcel No. Category Action Date Requested On
REGNL HIGH SERVICE PUMP STN
Stake for fence In Process N/A Stakeout 08/17/2015 07/21/2015
SECTION 21 WELLFIELD Survey 2 lake staff gauges at Section 21 In Process N/A Monitoring Site Locate 04/12/2016 03/15/2016
Boundary Files for GIS In Process N/A Create CAD Drawing 07/26/2016 05/26/2016
CYPRESS CREEK WELLFIELD
CYC C-20 In Process N/A Monitoring Site Locate 07/26/2016 06/15/2016
ELDRIDGE WILDE WELLFIELD
Easements for TECO service to Eldridge Wilde Well field
In Process N/A Property Research 07/26/2016 06/22/2016
ELDRIDGE WILDE WELLFIELD
Lake Dan Augmentation Infrastructure Easement In Process N/A Property Research 07/26/2016 07/07/2016
Maximo Ranking Matrix Counts Requested N/A 08/08/2016 08/08/2016
SOUTH PASCO WELLFIELD South Pasco Property Appraisal Accepted N/A Property Research 08/23/2016 08/19/2016
CYPRESS CREEK WELLFIELD
Survey new edge staff gauge in CYC-C25 Completed N/A Monitoring Site Locate 09/07/2016 08/30/2016
CYPRESS CREEK PUMP STATION
locate In Process N/A As-Built Survey 08/31/2016 08/31/2016
STARKEY/N.PASCO WELLFIELD
Survey Completed N/A Monitoring Site Locate 09/07/2016 08/31/2016
REGIONAL RESERVOIR Reservoir Siren Locations Completed N/A Locate Position 09/22/2016 09/20/2016
Printed On 9/28/2016