Budget Message / Highlights - Metropolitan Water Reclamation ...
Budget Message / Highlights - Metropolitan Water Reclamation ... Budget Message / Highlights - Metropolitan Water Reclamation ...
METROPOLITAN WATER RECLAMATION DISTRICT OF GREATER CHICAGO 2009 BUDGET 16000 MONITORING AND RESEARCH OBJECTIVES AND PROGRAM SUMMARY MEASURABLE GOALS: 2007 2008 2009 Actual Estimated Proposed 7. Provide water quality sample data by the 15th of the following month 100 percent on time. 100% 100% 100% 8. Issue Discharge Authorizations in response to all SIU requests within timeframes established under the Sewage and Waste Control Ordinance (141 requests in 2007); issue enforcement actions within the timeframes established under the Sewage and Waste Control Ordinance (425 actions in 2007). 100% 100% 100% 9. Process User Charge Annual Certified Statements submitted by Commercial-Industrial Users by September 30 (3,510 reports). 100% 100% 100% 10. Respond to emergency assistance requests from fire and police departments, citizens, and state and federal agencies. 325 350 300 PROGRAMS BY PRIORITY: 2007 Budgeted Change Number Name Actuals Positions Dollars Dollars Percent 4650 Operations Monitoring $7,485,210 2009 93 $10,723,989 $887,862 9.0 a) 2008 93 $9,836,127 4660 Waste Monitoring $11,647,635 2009 145 $12,077,829 ($388,455) (3.1) b) 2008 147 $12,466,284 4670 Environmental Monitoring $2,886,569 2009 28 $3,750,310 $462,293 14.1 c) 2008 27 $3,288,017 4680 Technical Assistance $2,662,348 2009 34 $3,957,485 $577,444 17.1 d) 2008 34 $3,380,041 4690 Operations and Applied Research $653,355 2009 8 $938,787 ($150,244) (13.8) e) 2008 8 $1,089,031 Totals $25,335,117 2009 308 $31,448,400 $1,388,900 4.6% 2008 309 $30,059,500 a) Net increase due to additional funding for LIMS ($29,000), replacement of various testing and laboratory equipment ($200,000), long-term ecosystem studies ($100,000), reconfiguration of growth chambers ($16,000), and carryovers of survey on the use of Chicago-area waterways ($139,000), and contract for liquid chromatograph/mass spectrometer ($250,000). b) Net decrease due a reduction in funding for the salaries of employees in budgeted positions ($464,231). c) Net increase due to additional funding for various water quality studies ($159,000) and a biological survey of District property ($200,000). d) Net increase due to additional funding for the maintenance and preservation of marine equipment and resources to study polymer efficiency ($50,000), combined sewer overflow ($60,000), and odor control at District WRPs ($30,000), and carryover of pharmaceutical disposal survey ($153,800), offset by a reallocation of salaries. e) Net decrease due to the elimination of funding for a biological survey of riparian habitat ($200,000), offset by a reallocation of salaries. 152 152
METROPOLITAN WATER RECLAMATION DISTRICT OF GREATER CHICAGO 2009 BUDGET 16000 MONITORING AND RESEARCH PERFORMANCE DATA Program 2007 2008 2009 Number Measurable Activity Title Actual Budgeted Estimated 4650 Operations Monitoring 4652 Liquid Monitoring Liquid Process Analyses 545,939 569,780 517,800 Cost $5,057,736 $6,762,647 $7,411,644 a) Cost/Analysis $9.26 $11.87 $14.31 - Liquid Process Treatment Analyses by Location: North Service Area Lab 226,220 240,933 198,083 Stickney Lab 124,869 127,203 131,269 Calumet Lab 181,929 188,343 170,593 - Analyses for Required IEPA Reporting: (93 Monitoring Wells) TARP Groundwater 12,921 13,301 17,855 4653 Solids Monitoring Solids Process Analyses 327,178 420,120 252,822 Cost $2,427,474 $3,073,480 $3,312,345 b) Cost/Analysis $7.42 $7.32 $13.10 4660 Waste Monitoring - Solids Process Treatment Analyses by Location: North Service Area Lab 74,702 90,139 62,862 Stickney Lab 124,840 183,518 126,367 Calumet Lab 113,867 119,463 47,593 - Analyses for Required IEPA Reporting by Location 13,769 27,000 16,000 of Processing/Utilization Site 4661 User Charge Ordinance - Residential and Small Non- Administration Costs $119,390 $127,994 $130,395 Residential Commercial - Industrial Users (6,013 Small Nonresidential Commercial/Industrial Users) 4662 User Charge Ordinance - Tax Exempt Users Administration Costs $363,600 $529,733 $525,311 Number of Users 2,703 2,740 2,740 Revenue $13,876,656 $14,000,000 $14,500,000 Revenue/User $5,133.80 $5,109.49 $5,291.97 4663 User Charge Ordinance - Large Commercial-Industrial Number of Users 807 850 830 Users Waste Monitoring Analyses 115,653 117,880 146,510 *2008 estimate includes $300,000 in Construction Fund Revenue* $39,103,169 $34,300,000 $35,500,000 revenue. Monitoring Cost $3,845,329 $4,262,495 $4,245,857 Revenue/User $48,454.98 $40,352.94 $42,771.08 Monitoring Cost/User $4,764.97 $5,014.70 $5,115.49 Accounts 3,510 3,590 3,570 4664 Environmental Remediation Permits 6 8 8 Cost $77,108 $77,914 $83,543 Cost/Permit $12,851.33 $9,739.25 $10,442.88 4665 Septic Tank and Chemical Toilet Waste Administration Permits 6 6 8 Cost $59,674 $61,544 $63,497 Cost/Permit $9,945.67 $10,257.33 $7,937.13 a) Net increase due to additional funding for salaries and wages, LIMS license renewal and technical support ($29,000), the replacement of various testing and laboratory equipment ($200,000), long-term ecosystem studies ($100,000), reconfiguration of growth chambers ($16,000), and carryovers of survey on the use of Chicago-area waterways ($139,500) and contract for liquid chromatograph/mass spectrometer ($250,000). b) Net increase due to reallocation of salaries, long-term soil ecosystem studies ($100,000), and reconfiguation of growth chambers ($16,000) for the Biosolids and Soil Solids Laboratory at the Stickney WRP. 153 153
- Page 119 and 120: METROPOLITAN WATER RECLAMATION DIST
- Page 121 and 122: METROPOLITAN WATER RECLAMATION DIST
- Page 123 and 124: METROPOLITAN WATER RECLAMATION DIST
- Page 125 and 126: SECTION IV DETAIL OF DEPARTMENT APP
- Page 127 and 128: METROPOLITAN WATER RECLAMATION DIST
- Page 129 and 130: METROPOLITAN WATER RECLAMATION DIST
- Page 131 and 132: METROPOLITAN WATER RECLAMATION DIST
- Page 133 and 134: METROPOLITAN WATER RECLAMATION DIST
- Page 135 and 136: METROPOLITAN WATER RECLAMATION DIST
- Page 137 and 138: GENERAL ADMINISTRATION BOARD OF COM
- Page 139 and 140: METROPOLITAN WATER RECLAMATION DIST
- Page 141 and 142: METROPOLITAN WATER RECLAMATION DIST
- Page 143 and 144: METROPOLITAN WATER RECLAMATION DIST
- Page 145 and 146: METROPOLITAN WATER RECLAMATION DIST
- Page 147 and 148: METROPOLITAN WATER RECLAMATION DIST
- Page 149 and 150: METROPOLITAN WATER RECLAMATION DIST
- Page 151 and 152: METROPOLITAN WATER RECLAMATION DIST
- Page 153 and 154: METROPOLITAN WATER RECLAMATION DIST
- Page 155 and 156: METROPOLITAN WATER RECLAMATION DIST
- Page 157 and 158: METROPOLITAN WATER RECLAMATION DIST
- Page 159 and 160: METROPOLITAN WATER RECLAMATION DIST
- Page 161 and 162: METROPOLITAN WATER RECLAMATION DIST
- Page 163 and 164: METROPOLITAN WATER RECLAMATION DIST
- Page 165 and 166: METROPOLITAN WATER RECLAMATION DIST
- Page 167 and 168: METROPOLITAN WATER RECLAMATION DIST
- Page 169: METROPOLITAN WATER RECLAMATION DIST
- Page 173 and 174: METROPOLITAN WATER RECLAMATION DIST
- Page 175 and 176: METROPOLITAN WATER RECLAMATION DIST
- Page 177 and 178: METROPOLITAN WATER RECLAMATION DIST
- Page 179 and 180: METROPOLITAN WATER RECLAMATION DIST
- Page 181 and 182: METROPOLITAN WATER RECLAMATION DIST
- Page 183 and 184: METROPOLITAN WATER RECLAMATION DIST
- Page 185 and 186: BOARD OF COMMISSIONERS CIVIL SERVIC
- Page 187 and 188: METROPOLITAN WATER RECLAMATION DIST
- Page 189 and 190: METROPOLITAN WATER RECLAMATION DIST
- Page 191 and 192: METROPOLITAN WATER RECLAMATION DIST
- Page 193 and 194: METROPOLITAN WATER RECLAMATION DIST
- Page 195 and 196: METROPOLITAN WATER RECLAMATION DIST
- Page 197 and 198: METROPOLITAN WATER RECLAMATION DIST
- Page 199 and 200: METROPOLITAN WATER RECLAMATION DIST
- Page 201 and 202: METROPOLITAN WATER RECLAMATION DIST
- Page 203 and 204: METROPOLITAN WATER RECLAMATION DIST
- Page 205 and 206: METROPOLITAN WATER RECLAMATION DIST
- Page 207 and 208: METROPOLITAN WATER RECLAMATION DIST
- Page 209 and 210: METROPOLITAN WATER RECLAMATION DIST
- Page 211 and 212: METROPOLITAN WATER RECLAMATION DIST
- Page 213 and 214: METROPOLITAN WATER RECLAMATION DIST
- Page 215 and 216: METROPOLITAN WATER RECLAMATION DIST
- Page 217 and 218: BOARD OF COMMISSIONERS CIVIL SERVIC
- Page 219 and 220: METROPOLITAN WATER RECLAMATION DIST
METROPOLITAN WATER RECLAMATION DISTRICT OF GREATER CHICAGO<br />
2009 BUDGET<br />
16000 MONITORING AND RESEARCH OBJECTIVES AND PROGRAM SUMMARY<br />
MEASURABLE GOALS: 2007 2008 2009<br />
Actual Estimated Proposed<br />
7. Provide water quality sample data by the 15th of the following month 100 percent on time. 100% 100% 100%<br />
8. Issue Discharge Authorizations in response to all SIU requests within timeframes established<br />
under the Sewage and Waste Control Ordinance (141 requests in 2007); issue enforcement<br />
actions within the timeframes established under the Sewage and Waste Control Ordinance<br />
(425 actions in 2007). 100% 100% 100%<br />
9. Process User Charge Annual Certified Statements submitted by Commercial-Industrial Users<br />
by September 30 (3,510 reports). 100% 100% 100%<br />
10. Respond to emergency assistance requests from fire and police departments, citizens, and<br />
state and federal agencies. 325 350 300<br />
PROGRAMS BY PRIORITY:<br />
2007 <strong>Budget</strong>ed Change<br />
Number Name Actuals Positions Dollars Dollars Percent<br />
4650 Operations Monitoring $7,485,210 2009 93 $10,723,989 $887,862 9.0 a)<br />
2008 93 $9,836,127<br />
4660 Waste Monitoring $11,647,635 2009 145 $12,077,829 ($388,455) (3.1) b)<br />
2008 147 $12,466,284<br />
4670 Environmental Monitoring $2,886,569 2009 28 $3,750,310 $462,293 14.1 c)<br />
2008 27 $3,288,017<br />
4680 Technical Assistance $2,662,348 2009 34 $3,957,485 $577,444 17.1 d)<br />
2008 34 $3,380,041<br />
4690 Operations and Applied Research $653,355 2009 8 $938,787 ($150,244) (13.8) e)<br />
2008 8 $1,089,031<br />
Totals $25,335,117 2009 308 $31,448,400 $1,388,900 4.6%<br />
2008 309 $30,059,500<br />
a) Net increase due to additional funding for LIMS ($29,000), replacement of various testing and laboratory equipment ($200,000),<br />
long-term ecosystem studies ($100,000), reconfiguration of growth chambers ($16,000), and carryovers of survey on the use of Chicago-area<br />
waterways ($139,000), and contract for liquid chromatograph/mass spectrometer ($250,000).<br />
b) Net decrease due a reduction in funding for the salaries of employees in budgeted positions ($464,231).<br />
c) Net increase due to additional funding for various water quality studies ($159,000) and a biological survey of District property ($200,000).<br />
d) Net increase due to additional funding for the maintenance and preservation of marine equipment and resources to study polymer<br />
efficiency ($50,000), combined sewer overflow ($60,000), and odor control at District WRPs ($30,000), and carryover of pharmaceutical disposal<br />
survey ($153,800), offset by a reallocation of salaries.<br />
e) Net decrease due to the elimination of funding for a biological survey of riparian habitat ($200,000), offset by a reallocation of salaries.<br />
152<br />
152