Valley Center Fire Protection District CalFire Contract Modification May 16, 2013

 2014 VCFPD Operating Revenue (ending ): $3,016,213  2014 VCFPD Operating Expense (ending ):* $3,017,320 * Includes Schedule “A” = CalFire Contract + Includes Schedule “C” = VCFPD normal operating expenses 2014 VCFPD Budget with CalFire

 2015 VCFPD Operating Revenue (estimated): $3,038,593  2015 VCFPD Operating Expense (estimated):* $3,081,116 * Includes Schedule “A” = CalFire Contract (proposed) + Includes Schedule “C” = VCFPD normal operating expenses 2015 VCFPD Budget with CalFire

 2016 VCFPD Operating Revenue (estimated): $3,061,197  2016 VCFPD Operating Expense (estimated):* $3,146,677 * Includes Schedule “A” = CalFire Contract (proposed) + Includes Schedule “C” (VCFPD normal operating expenses) 2016 VCFPD Budget with CalFire

VCFPD Budget (proposed - with CalFire)

 2014 VCFPD Operating Revenue (as proposed): $2,396,054  2014 VCFPD Operating Expense (as proposed):* $2,271,230 * Includes Schedule “A” = CalFire Contract + SPFD Contract + Includes Schedule “C” = VCFPD normal operating expenses 2014 VCFPD Budget with CalFire and San Pasqual Fire Dept.

 2015 VCFPD Operating Revenue (as proposed): $2,418,434  2015 VCFPD Operating Expense (as proposed):* $2,276,230 * Includes Schedule “A” = CalFire Contract + SPFD Contract + Includes Schedule “C” = VCFPD normal operating expenses 2015 VCFPD Budget with CalFire and San Pasqual Fire Dept.

 2016 VCFPD Operating Revenue (as proposed): $2,441,038  2016 VCFPD Operating Expense (as proposed):* $2,281,230 * Includes Schedule “A” = CalFire Contract + SPFD Contract + Includes Schedule “C” = VCFPD normal operating expenses 2016 VCFPD Budget with CalFire and San Pasqual Fire Dept.

VCFPD Budget (proposed - with CalFire and San Pasqual Fire Department)

Additional Challenges VCFPD

22mb,mhb Fire Engine Replacement Two (2) Type I Engines must be replaced - one to be purchased in the budget year Each fire engine will exceed $600,000 once fully outfitted and operational Total cost- $1,000,000 - $1,200,000

Regional Communication System (RCS) Upgrade San Diego RCS Board has informed participating agencies in the RCS System that upgrades need to be made on the RCS throughout San Diego County. The participating agencies will be assessed a pro-rata cost per each radio operated by the agency. VCFPD share of the cost will be $111,000 to be paid beginning in 2014.

Increased CalFire Dispatch Costs CalFire has informed participating agencies that dispatch costs will be increasing beginning in the budget year. These costs are a part of contractual fees already in place. For the VCFPD, our costs are going from $62.00 per unit responding to $ per unit responding. Estimated costs in the first year: $88,059.

VCFPD Board of Directors Presents you with the reality and facts we must base a decision on. As we see it, it comes down to this comparison:

VCFPD Budget Comparison CalFire + San Pasqual FD CalFire (proposed) = VCFPD Revenue = VCFPD Expenses