Professional Documents
Culture Documents
Todays Agenda
Utilities Budget Overview
5 Minutes
Rick Romero
2016
Program
2016
Line-Item
54,394,424
55,626,208
55,482,099
2.0%
42,820,367
41,679,802
41,693,462
-2.7%
Interfund
34,089,313
33,950,491
34,444,886
1%
37,649,595
38,886,140
38,940,168
3.3%
Other
12,166,372
10,776,467
10,861,046
-12.0%
Operating Expenses
181,120,071
180,919,108
181,421,611
0.2%
Capital
110,679,900
101,472,136
99,522,136
-11.2%
1,647,749
15,645,913
15,645,913
*89.5%
Total
293,447,720
298,037,157
296,589,710
1.1%
FTE#
602.50
602.50
605
Debt Service
% Change
(15 /16)^
* Revenue Bond Principal & Interest/ Nelson Center (Operating Transfer out from
ICM to Debt Svcs)
^ Difference between 2015 adopted and 2016 line-item budget.
+0.5
+1
Wastewater
Safety Coordinator
+1
+1
+2
+1
Crane Operator
-1
+1
Ash Operator
-1
-1
Maintenance Specialist
-2
Clerk
-1
+1
Base
Consumpt
Charge
ion
$28.42
68-gallon
Garbage Cart
Wastewater
$28.06
Water
$14.92
$12.23*
Stormwater
$3.95
Integrated
Capital
TOTAL
*Assumes
15,000 gallons of usage.
Capital
TOTALS
$28.42
$26.34
$28.06
$27.15
$3.95
$26.34
$113.92
Base
Consumpt
Charge
ion
$29.25
68-gallon
Garbage Cart
Wastewater
$28.87
Water
$15.35
$12.59*
Stormwater
$4.07
Integrated
Capital
TOTAL
*Assumes
15,000 gallons of usage.
Capital
TOTALS
$29.25
$27.11
$28.87
$27.94
$4.07
$27.11
$117.24
Wastewater Credit/Discount
Single-Family Residential Customers
Lowest 20 percent of winter water users receive $60 annual credit/$5
per month
2015
2016
Wastewater
Charge
Cost per addl
unit
Single Family
Residential
2015
2016
2017
$27.32
$26.87
$26.71
$28.06
$28.87
$29.71
Total Capital
Program = $890.7 M
Utilities
Streets
Parks & Rec
Asset Mgmt
IT
Fire
Police
2016
Program
2016
Line - Item
% Change
(15 /16) ^
9,825,285
10,106,582
10,045,391
2.2%
3,194,849
4,355,052
4,368,712
26.9%
10,314,993
9,324,724
9,461,545
-9.0%
8,594,927
8,940,006
8,940,006
3.9%
Other
11,158,827
9,618,922
9,693,922
-15.1%
Operating Expenses
43,088,881
42,345,286
42,509,576
-1.4%
2,150,000
2,150,000
*1,500,000
-43.3
45,238,881
44,495,286
44,009,576
Interfund
Intergovtl Prof Srvs
Capital
Debt Service
Total
-2.8%
Performance Measures
Waste stream diverted by Yard Waste & Recycling
Performance Measures
Missed collections remedied same day
Performance Measures
Requests for cart services
Northside/Southside landfills
2016
Program
2016
Line - Item
% Change
(15 /16) ^
8,126,322
8,021,337
8,083,556
-0.5%
15,328,389
13,574,201
13,574,201
-12.9%
1,146,714
2,314,457
2,301,373
50.2%
464,757
498,229
498,229
6.7%
25,066,182
24,408,224
24,457,359
-2.5%
2,300,000
3,700,000
*2,400,000
4.17%
27,366,182
28,108,224
26,857,359
-1.9%
Performance Measures
Net Energy Generated
Performance Measures
Unscheduled Outages
Performance Measures
Waste bypassed
Waste that must be bypassed increases disposal costs and reduces energy
produced / sold.
The goal is to bypass fewer than 6000 tons per quarter.
The WTE Plant bypassed 1,960 tons. The WTE facility conducts periodic
scheduled outages, during these outages waste must be bypassed as the
Ash Reuse
RFI / RFP
Avoided Costs
Southside Landfill
Bio-filter
Northside Landfill
Operating Schedule
Services
Wastewater Maintenance
Responsible for the maintenance of Wastewater
infrastructure.
867 miles of sanitary sewer
351 miles of storm sewer
14 miles of force mains
4 miles of siphon sewers
Wastewater
Expense Budget Summary
2015
Adopted
2016
Program
15,730,086
16,187,786
16,172,812
2.7%
8,620,669
9,229,232
9,229,232
6.6%
Interfund
8,118,464
7,356,591
7,414,720
-9.5%
12,874,539
11,759,102
11,813,130
-9.0%
400,000
550,000
550,000
27.3%
45,743,758
45,082,711
45,179,894
-1.2%
2,036,000
2,256,100
2,256,100
9.8%
672,749
687,579
687,579
2.2%
48,452,507
48,026,390
48,123,573
-0.7%
2016
Line - Item
% Change
(15 /16) ^
Wastewater
2015 Accomplishments
Riverside Park Water Reclamation
NLT membrane pilot system parallel testing
Facility
Wastewater Maintenance
Reline 60 sanitary sewer for Martin Luther King
Jr. Way
Complete annual re-lining program (CIPP)
Removed and collected over 800 tons of catch
basin debris
Wastewater
2016 Capital - Next Level of Treatment
Pall
GE
Wastewater
2016 Capital Digester No. 3
On schedule for
completion in August
of 2016
Wastewater
2016 Capital CIPP
Wastewater
Capital CSO 6 Northwest Blvd
Wastewater
Capital CSO 33-2 East Sprague
Wastewater
Capital - CSO 21st Avenue & Ray
Street
Wastewater
Capital - CSO Underhill
Performance Measures
Basement Backups
Performance Measures
Number of CSO Events
Performance Measures
Wastewater Treatment
Services
Provide safe, reliable & affordable drinking
water
Provide ample fire protection
Provide opportunity for growth while managing
our resources through stewardship
2016
Program
13,578,922
13,956,018
13,876,219
2.1%
7,216,796
6,509,815
6,509,815
-10.9%
Interfund
5,965,922
5,701,966
5,732,931
-4.1%
8,515,415
9,190,504
9,190,504
7.3%
500,000
500,000
500,000
0%
35,777,055
35,858,303
35,809,469
0.1%
2,893,900
2,862,200
2,862,200
-1.1%
975,000
975,000
975,000
39,645,955
39,695,503
39,646,669
Other
Operating Expenses
Capital
Debt Service
Total
2016
Line - Item
% Change
(15 /16) ^
0%
Defers the
need for
additional
storage tanks
in both
pressure
systems and
allows for
service without
large
Performance Measures
Main Breaks
Performance Measures
Water Quality Concerns
Performance Measures
Off Peak Power Use
During the winter months when water system demand is low, the
Upriver operators maximize the use of Upriver generation during offpeak hours so that more power is sold to Avista during peak hours.
The goal is to use greater than 50% of Upriver generation during offpeak times during times of low water system demand
Performance Measures
Coliform Monitoring
Water loss
Sustainability
Support targeted growth
Conservation & growth
Emerging technologies
Questions?