2012 CAFR - Encina Wastewater Authority

ENCINA WASTEWATER AUTHORITYSUPPLEMENTARY SCHEDULE OF CONTINUING CAPITAL IMPROVEMENT PROGRAM APPROPRIATIONS (CONTINUED)AS OF AND FOR THE YEAR ENDED JUNE 30, 2012BY MEMBER AGENCY VISTA CARLSBAD BUENA VALLECITOS LEUCADIA ENCINITAS TOTALEWPCF CAPITAL ACQUISTIONS $ $ 6,996 $ 8,031 $ 2,642 $ 6,552 $ 6,585 $ 1,567 32,373AHPS CAPITAL ACQUISTIONS 15,310 6,846 - - - - 22,156BVPS CAPITAL ACQUISTIONS 34,691 4,027 - - - - 38,718BSD CAPITAL ACQUISITIONS - - 34,888 - - - 34,888CWRF CAPITAL ACQUISITIONS - 1,634 - - - - 1,634RBPS CAPITAL ACQUISITIONS - - - - - - -PLANNED ASSET REPLACEMENT 48,308 55,461 18,241 45,245 45,469 10,819 223,543MAJOR PLANT REHAB PROGRAM 784,207 900,333 296,119 734,491 738,120 175,639 3,628,909SOUTH PARCEL MASTER PLAN 6,267 7,194 2,366 5,870 5,899 1,404 29,000FINANCIAL ENTERPRISE SOFTWARE 4,214 4,838 1,591 3,947 3,966 944 19,500PROFESSIONAL SERVICES - - - - - - -TOTAL $ 899,993 $ 988,364 $ 355,847 $ 796,105 $ 800,039 $ 190,373 $ 4,030,721See accompanying independent auditors’ report and notes to the financial statements.