Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
1
Memo Ohio River Valley Water Sanitation Commission
SINCE 1948 Improving Water Quality in the
Ohio River for over 60 Years
5735 Kellogg Avenue Cincinnati, Ohio 45230
Telephone: (513) 231-7719 Fax: (513) 231-7761
DATE: May 18, 2017 TO: Commissioners/Proxies/All Attendees
FROM: Richard Harrison, Executive Director SUBJECT: Transmittal of Resource Materials and Schedule for 218th Commission Meeting and
214th Technical Committee Meeting June 6-8, 2017, West Baden Springs, Indiana Enclosed for your information and preparation are the agendas, attachments and related resource documents for the upcoming 218th Commission Meeting, as well as the 214th Technical Committee (TEC) Meeting to be held in West Baden Springs, Indiana. The meetings will be held at West Baden Springs Hotel in West Baden Springs, Indiana. The hotel address is 8538 West Baden Avenue, West Baden Springs, Indiana 47469; the telephone number is 888-936-9360. Check-in time is 4:00 pm and check-out time is 11:00 am. Pets are permitted with a $75 fee. Enclosed are maps for your information listing shopping, dining and recreation. There are resort SUVs that will travel to and from local airports on demand. Travel to or from Louisville, Indianapolis or Evansville airports requires 7 days’ notice and you must contact the front desk to schedule or email an itinerary to [email protected]. West Baden Springs is on Eastern Daylight Time. The Technical Committee (TEC) will meet from 1:00 p.m. on Tuesday, June 6, and conclude by 12:00 p.m. on Wednesday, June 7. Following a group lunch on Wednesday, Commissioners and Proxies will meet in Executive Session; there will not be a Roundtable meeting. The 218th Commission meeting will be held on Thursday morning, June 8 at 9:00 a.m. Suggested attire is business-casual through Wednesday and business on Thursday. Some additional background on the scheduled events and agenda items follow: Tuesday, June 6: 12:00 Noon Lunch will be available for members of the Technical Committee,
Commissioners who have arrived and staff. 1:00 P.M. Technical Committee Meeting – TEC’s agenda includes discussions and
presentations concerning: technical program updates from ORSANCO staff, Nutrients Mass Balance, Nutrients Trading, and other Source Water Protection presentations, and reports from technical committee members.
Wednesday, June 7: 8:30 A.M. Technical Committee Meeting continues 12:00 Noon Lunch for Commissioners, TEC, guests and staff
2
1:15 P.M. Executive Session of Commissioners – Commissioners/Proxies only 5:30 P.M. Chairman’s Reception in Atrium near Caddy Sinclair’s 6:30 P.M. Group Dinner at Caddy Sinclair’s Thursday, June 8: 9:00 A.M. 218th Commission Meeting – Background information on some of the agenda
items follows:
Item 5 – A report by Technical Committee Chairman, Mike Wilson will be given on outcomes of the June 6-7 Technical Committee Meeting. Item 6 – The Program and Finance Committee met on April 4, 2017. Committee Chairman Stuart Bruny will recommend a program of Commission activities for fiscal year 2018 and the associated budget together with state funding levels for fiscal year 2020. Item 7 – Nominating Committee Chairman Toby Frevert will present its recommendations for Commission officers for fiscal year 2018 (July 1, 2017 - June 30 2018). Item 8 – Audit Committee Chairman John Kupke will present the Committee’s recommendation for the completion of the FY17 and FY18 Commission Audit. Item 9 – Pension Committee Chairman Joe Harrison, Jr. will present the Committee’s recommendation regarding ORSANCO’s Pension and Defined Contribution Plan.
We look forward to seeing you next month.
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
SCHEDULE OF EVENTS
218th Commission Meeting West Baden Springs Hotel
West Baden Springs, Indiana June 6-8, 2017
DATE/TIME FUNCTION LOCATION
Tuesday, June 6, 2017: 12:00 P.M. TEC Lunch West Baden Room 1:00 P.M. – 5:00 P.M. TEC Meeting EB Rhodes Room Wednesday, June 7, 2017: 8:30 A.M. TEC Meeting – Continued EB Rhodes Room 12:00 P.M. – 1:00 P.M. Lunch West Baden Room 1:15 P.M. Executive Session of Commissioners EB Rhodes Room (Commissioners/Proxies only) 5:30 P.M. Chairman’s Reception Atrium 6:30 P.M. Group Dinner Caddy Sinclair’s Thursday, June 8, 2017: 9:00 A.M. Commission Meeting EB Rhodes Room
218th Commission Meeting West Baden Springs Hotel
West Baden Springs, Indiana Thursday, June 8, 2017
9:00 A.M. (EDT)
Chairman C. Ronald Lovan, Presiding
COMMISSION MEETING AGENDA PLEDGE OF ALLEGIANCE
QUORUM CALL – Commissioner Ron Potesta, Secretary/Treasurer
PUBLIC PARTICIPATION Introduction of Guests and Staff Comments by Guests on Commission Agenda Items
COMMISSION ACTION ITEMS AND COMMITTEE REPORTS
1. Report of the Chairman – Commission Chairman Ron Lovan 2. Report of the Executive Director – Richard Harrison 3. Action on Minutes of February 9, 2017 – Commissioner Ron Potesta, Secretary/Treasurer 4. Report of the Treasurer – Commissioner Ron Potesta, Secretary/Treasurer 5. Report and Recommendations; June 6-7, 2017 Technical Committee Meeting – Commissioner
Mike Wilson, Chairman 6. Report of the Program and Finance Committee – Commissioner Bruny, Chairman
a. Adoption of Program and Budget for FY2018 b. Recommendations for States’ Funding for FY2020
7. Report of the Nominating Committee; Proposed Slate of Officers for 2017-18 – Commissioner Frevert, Chairman
8. Report of the Audit Committee – Commissioner Kupke, Chairman 9. Report of the Pension Committee – Commissioner Joe Harrison, Jr. 10. Report of the Water Users Advisory Committee – Bruce Whitteberry, Chairman 11. Report of the Watershed Organizations Advisory Committee – Adam Rissien, Ohio Environmental
Council
OTHER BUSINESS
Comments by Guests/Others Upcoming Meetings
October 3-5, 2017 Columbus, Ohio February 7-9, 2018 (Wednesday-Friday format) Covington, Kentucky
Adjourn
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Chairman Number:
1
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Richard Harrison Presentation by: Chairman Ron Lovan
KEY CONSIDERATIONS:
Chairman Ron Lovan will provide a report on ORSANCO activities.
BUDGET/STAFF IMPLICATIONS: None
RECOMMENDATION:
Chairman comments are for information only. BACKGROUND/HISTORY:
The Chairman presides at all meetings, appoints committees, signs all official orders or other official documents of the Commission, and performs all other duties appropriate to the office of the Chairman of the Commission.
The Chairman serves as the Chairman of the Executive Committee and may participate in the deliberations of any committee created by the Commission.
The Chairman’s term of office is July 1 through June 30.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Executive Director Number:
2
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Richard Harrison Presentation by: Executive Director Richard Harrison
KEY CONSIDERATIONS:
The Executive Director will provide a report on ORSANCO activities since the February 9, 2017 ORSANCO Commission Meeting.
BUDGET/STAFF IMPLICATIONS: None
RECOMMENDATION:
Any recommendations that need to be approved by the Commission will be presented at the June 8, 2017 Commission Meeting.
BACKGROUND/HISTORY:
The Executive Director is the Chief Executive Officer of the Commission, and administrative head of the Commission staff.
The Executive Director performs such duties including the signing of contracts as may be assigned by the Commission, the Chairman or the Executive Committee.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject: Adoption of February 9, 2017 Commission Meeting Minutes
Number: 3
Page 1 of 1
Attachments: February 9, 2017
Commission Meeting Minutes
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: David Bailey Presentation by: Commission Secretary/Treasurer Potesta
KEY CONSIDERATIONS:
The draft minutes of the February 9, 2017 Commission meeting were drafted by staff and reviewed in draft form by Commission Secretary/Treasurer Potesta.
The draft minutes were made available for review on the Commissioners’ web portal. The minutes were subsequently distributed to Commissioners on May 18, 2017.
BUDGET/STAFF IMPLICATIONS: N/A RECOMMENDATION:
The Secretary/Treasurer recommends adoption of the February 9, 2017 Commission meeting minutes as presented because they reflect the proceedings of the meeting.
BACKGROUND/HISTORY: N/A
1
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
MINUTES 217th Commission Meeting
Embassy Suites Cincinnati-RiverCenter Covington, Kentucky
Thursday, February 9, 2017
Reports Page
Chairman ................................................................................................................................ 1
Audit Committee .................................................................................................................... 3
Executive Director ................................................................................................................. 3
Treasurer ................................................................................................................................ 4
Technical Committee ............................................................................................................. 4
Program & Finance Committee ........................................................................................... 7
Research Committee .............................................................................................................. 7
Water Users Advisory Committee ........................................................................................ 8
Public Information Advisory Committee ............................................................................ 8
Watershed Organizations Advisory Committee ................................................................. 9
Foundation for Ohio River Education ................................................................................. 9
Roster of Attendance ........................................................................................................... 11
Attachment 1: Resolution 3-17 – Motion to (i) amend the Bylaws to dissolve the Research Committee and (ii) to authorize the establishment of a new scientific work group on an as needed basis
DRAFT February 10, 2017
1
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
MINUTES
217th Commission Meeting Embassy Suites Cincinnati-RiverCenter
Covington, Kentucky Thursday, February 9, 2017
Chairman Ronald Lovan, Presiding
Call to Order Chairman Lovan called the 217th meeting of the Ohio River Valley Water Sanitation Commission to order at 9:00 A.M., Thursday, February 9, 2017. Chairman Lovan invited Judy Petersen, attending her final meeting as Chairman of the Watershed Organizations Advisory Committee, to lead the Pledge of Allegiance. Quorum Call Commissioner Potesta certified that a quorum was present (see Roster of Attendance, page 11). Chairman Lovan asked Commissioners, staff and guests to introduce themselves and provide a little background on their roles outside the Commission. Report of the Chairman Commission Chairman Lovan began by welcoming new Commissioners Bruno Pigott from Indiana and Alec Messina from Illinois. Chairman Lovan then recognized the following ORSANCO staff members for service milestones: Steve Braun – 10 years of service Joe Gilligan – 25 years of service Chairman Lovan commented on several anniversary dates taking place in the January-February timeframe. He called attention to the fact that the Roebling Suspension Bridge, a prototype of the Brooklyn Bridge, is 150 years old this January. Fast forward to the 1937 flood, possibly the largest catastrophe to hit the region, the Roebling Suspension Bridge was the only bridge that remained operational during this flood event. In June 2017, the Ohio River Valley Water Sanitation Commission will celebrate its 69th anniversary. Chairman Lovan also directed attention to several pictures from January 1977 when the Ohio River was frozen from shore to shore. Chairman Lovan commented, that in the brief period of time that we are all serving and working to protect the Ohio River, one may wonder if we are having any impact. Mr. Lovan believes we are and that Commissioners, committee members, and staff are having a positive impact during this short timeframe. Chairman Lovan commented that his appreciation for staff has grown as he works closely with them and then asked all ORSANCO staff members present to re-introduce themselves and say a few words about their role at the Commission.
2
Recognition of Service Commissioner Pigott presented the following resolution:
Resolution 1-17
RECOGNITION OF SERVICE
CAROL S. COMER WHEREAS: Carol Comer has served as a Commissioner to the Ohio River Valley Water
Sanitation Commission from 2015 through 2016, representing the State of Indiana, and
WHEREAS: Ms. Comer has provided faithful and diligent service to the Commission,
and WHEREAS: Ms. Comer actively worked to help advance the Commission’s goals, and WHEREAS: Ms. Comer has earned the esteem and friendship of her fellow
Commissioners, and WHEREAS: Ms. Comer has devoted her career to protecting the precious natural
resources of the State of Indiana, NOW THEREFORE BE IT RESOLVED: The Commissioners of the Ohio River Valley Water
Sanitation Commission express their heartfelt gratitude for Carol Comer’s service and wish her all the best in her future endeavors.
ACTION: Motion by Commissioner Pigott, second by Commissioner Harrison, Jr. and unanimously carried, to adopt Resolution 1-17 as presented.
Scott Mandirola presented the following resolution:
Resolution 2-17
RECOGNITION OF SERVICE
RANDY C. HUFFMAN WHEREAS: Randy Huffman has served as a Commissioner to the Ohio River Valley
Water Sanitation Commission from 2008 through 2016, representing the state of West Virginia, and
WHEREAS: Mr. Huffman has provided faithful and diligent service to the Commission,
and WHEREAS: Mr. Huffman actively worked to help advance the Commission’s goals, and WHEREAS: Mr. Huffman has earned the esteem and friendship of his fellow
Commissioners, and
3
WHEREAS: Mr. Huffman has devoted his career to protecting the precious natural resources of the State of West Virginia,
NOW THEREFORE BE IT RESOLVED: The Commissioners of the Ohio River Valley Water
Sanitation Commission express their heartfelt gratitude for Randy Huffman’s service, and wish him all the best in his future endeavors.
ACTION: Motion by Commissioner Flannery, second by Melanie Davenport and
unanimously carried, to adopt Resolution 2-17 as presented. Report of the Audit Committee Commissioner Kupke, Committee Chairman, noted that an Audit Report was provided in the meeting packet. He then introduced George Sparks, the audit director from Barnes Dennig, to provide an overview of the June 30, 2016 audit findings. Mr. Sparks reported that the audit team from Barnes Dennig met with the Audit Committee on Tuesday, February 7 to present a detailed report of the audit process and findings. He then provided an overview of the audit engagement and reported that ORSANCO’s audit was “unmodified” with no deficiencies or material weaknesses found in internal controls. Mr. Sparks also noted the good level of cooperation received from staff in performing the audit. Commissioner Kupke then proceeded with a Committee report. In the auditor’s opinion, the general-purpose financial statements present fairly, in all material respects, the financial position of ORSANCO as of June 30, 2016. There were no material internal control findings or issues. In other words, it was a “clean audit.” Commissioner Kupke noted that this has been the sixth consecutive audit performed by Barnes Dennig. Over this period, the Committee believes that they have performed solid, professional services. The Committee also believes that a periodic rotation of the independent auditor can afford an added degree of financial inspection and oversight due to another set of eyes conducting the audit. Therefore, for ORSANCO’s June 30, 2017 audit, it is recommended that the Committee evaluate other potential independent audit firms in conjunction with a request for proposal process. ACTION: Motion by Commissioner Kupke, second by Commissioner Elmaraghy and
unanimously carried, to accept the Independent Auditor’s Report for the period ending June 30, 2016.
Commissioner Kupke concluded by informing the Commission that the Committee will undertake a request for proposal process to evaluate other audit firms. The Committee will make a recommendation at the June 2017 Commission meeting. Report of the Executive Director Executive Director Richard Harrison reported on several items: The Commission plans to accept West Virginia America Water’s proposal to add their new scientific instrumentation, located on the Elk River, to ORSANCO’s Organics Detection System (ODS) fully at their expense. This will provide a good addition to the system in an active area of recent spills. Part of the proposal was a request for ORSANCO staff to conduct an evaluation of the monitoring systems at their Kanawha Valley Treatment Plant. Over the recent day’s meetings, the importance of source water protection was discussed. Staff will be reviewing the work recently undertaken by Greater Cincinnati Water Works (GCWW)
4
and Northern Kentucky Water District (NKWD) to develop a joint source water protection plan. The goal is to determine if ORSANCO can offer services to other utilities to facilitate the development of similar plans and to consider a possible holistic approach to river-wide planning. Mr. Harrison then reported that a meeting was held with Jim Lazorchak of US EPA, several universities, and utilities, as well as ORSANCO staff, to compare notes on all the work being conducted related to HABs research on the Ohio River. Several million dollars of research is being conducted, and prior to this meeting, the partners we not necessarily communicating. Several entities have received and are pursuing additional grants to continue this work. This provides a good opportunity to continue to communicate and coordinate efforts related to the challenge of HABs on the Ohio River. He also reported that staff has submitted a STAR grant application in the amount of $700,000 to fund further HABs research. Mr. Harrison reminded Commissioners that in December 2016, he sent a Supplemental Environmental Projects Designation Letter to all state Directors for consideration of ORSANCO to receive such funds. The letter highlighted the need to fund the ODS equipment replacement. A companion communication will soon go out to state directors on the drinking water side. Both communications will go out annually. He concluded by recognizing Judy Petersen for her good work with the Watershed Organizations Advisory Committee, and also recognized staff for their good work on a number of new initiatives and the positive outcomes of the recently completed ODS renovation grant. Action on Minutes ACTION: Motion by Commissioner Duritsa, second by Scott Mandirola and unanimously
carried, that the minutes of the 216th meeting of the Commission, be adopted as presented.
Report of the Treasurer Commissioner Potesta noted that a Treasurer’s Report as of December 31, 2016 was provided in the agenda packet. The report indicates a balance of $591,571 in accounts receivable due the Commission as of December 31, 2016. The balance represents $228,350 due from Signatory States, $347,124 due from federal sources, and $16,097 due from other sources. Additionally, the report indicates receipts of $2,281,363 plus carryover of $2,236,380 totaling $4,517,743 through the end of December 2016. Of that amount, $1,709,659 was expended on programs, leaving $2,808,084 available for the continuation of ORSANCO’s programs. Report of the Technical Committee Commissioner Wilson, Committee Chairman, reported that the Technical Committee met on February 7-8, 2017. Six states, three federal agencies, and four advisory committees were represented. Commissioner Wilson began his report by thanking Ron Schwartz of Pennsylvania DEP for his thirteen years of highly valuable service to the Technical Committee, and also for serving as a proxy to the Commission. A summary of outcomes follows:
5
Overview of ORSANCO’s Technical Programs Staff presented an overview of ORSANCO’s technical programs to support development of recommendations for program planning purposes for the FY18 program. Recommendations resulting from the meeting were summarized at the end of the meeting and agreed upon by the committee. These recommendations will be forwarded to the Program and Finance Committee for FY18 program planning purposes. Mine Pools in the Upper Ohio Basin Three outside speakers talked about water quality issues surrounding mine pools in the upper Ohio River Basin, including southwest Pennsylvania and the Northern panhandle of West Virginia. Dr. Frank Borsuk with US EPA Region 3 discussed reactivation of the Eastern Mine Drainage Federal Consortium. The role of this federal consortium is to facilitate coordinated responses among Federal Agencies to mine drainage issues in the Eastern United States, and more specifically, regarding mine drainage in the upper Ohio River Basin. ORSANCO has been included in the consortium. Dr. Joe Donovan, with the Water Research Institute at West Virginia University, discussed the extent of underground mine flooding in the region. This region includes the Pittsburgh coal seam which has extensive active and abandoned mines. These mines fill with water over time, which ultimately results in controlled or uncontrolled discharges to surface waters containing various constituents. These mine pools have been mapped, and a set of wells have been installed to monitor the extent of mine pool flooding. It is estimated that approximately 28% of discharges from these mines are currently receiving treatment. Dr. Paul Ziemkiewicz, Director of the Water Research Institute at West Virginia University, discussed the water quality impacts resulting from the mine pool discharges. The Water Research Institute operates a monitoring program called Three Rivers Quest, referring to the Allegheny, Monongahela, and Ohio Rivers. They monitor for various metals and total dissolved solids ions associated with mine drainage. The good news is that for the mine-related constituents monitored on the three large rivers, there does not appear to be any significant increasing trends at this time as well as no impairments. Biological Water Quality Subcommittee Report Staff provided a report of the Biological Water Quality Subcommittee which met at ORSANCO headquarters earlier this year. The subcommittee endorsed results of fish surveys for the three biological pools surveyed in 2016, including Willow Island, Greenup, and Cannelton pools. All three pools scored “good” or “very good” based on fish data; however, macroinvertebrate results are not yet available. Staff reported on a small study investigating microplastics in Ohio River fish being conducted gratis by Professor Hollien at Loyola University of Chicago. Staff has collected a number of fish gut samples and expects to receive results in the next six months. Staff also reported on the large fish contaminants study being conducted by ORSANCO on behalf of the WVDEP through a 604b grant. That study will be completed this spring. The Subcommittee is also recommending three pools, New Cumberland, Meldahl, and Newburgh, for 2017 biological surveys. In addition, still under consideration are six special projects for the 2017 biological field season. Finally, staff reported on a special study on submerged aquatic vegetation, which has been identified as having an effect on biological survey
6
results. These results should be accounted for in future surveys conducted in areas affected by hydrilla. Bacteria Trends Staff gave an interim report on an analysis of trends for Ohio River bacteria levels. While results may be inconclusive as to whether bacteria conditions in the Ohio River are improving, it certainly does not appear that conditions are degrading. Additional work is underway, and a draft report will be forthcoming at the June 2017 meeting. Report of the Monitoring Strategy Subcommittee Staff reported on an effort to update its monitoring strategy document. The exercise will be used to obtain valuable input from the states and federal agencies on the value and possible revisions to ORSANCO’s monitoring efforts to better serve its members. In the strategy, staff plans to include a project to compile a GIS database of all routine monitoring programs in the Ohio River Basin. Ohio River CSO and Stormwater Abatement Reports Staff reported on the status of CSO and stormwater abatement activities on the Ohio River. In general, Ohio River communities are complying with the applicable requirements. Greater Cincinnati Water Works/Northern Kentucky Water District Joint Source Water Protection Program Amy Kramer, of the Northern Kentucky Water District, and Richard Stuck, of the Greater Cincinnati Water Works, gave a presentation on their joint source water protection program. Because the two intakes are only a few hundred feet apart on the Ohio River, even though the utilities are in different states, it makes great sense that they prepare source water protection plans common to both utilities. The objectives of the plan are to ensure a safe and reliable water supply for almost one and a half million people in the region. Major components of the plan include a contaminants source inventory, protection strategies and contingency planning, outreach and education, monitoring and notification, and a program to recognize voluntary participation by industries. It is anticipated that the plan will be submitted to Ohio and Kentucky in the near future. Staff then presented the status of current source water protection activities on the Ohio River. Source water assessment plans to complete contaminant source inventories and conduct contaminant susceptibilities analyses were required under the 1996 amendments to the Safe Drinking Water Act and have been completed by all Ohio River water utilities. Since then, a number of Ohio River water utilities have developed voluntary (with the exception of West Virginia which are regulated) Source Water Protection Plans which expand on the assessments to include contingency planning, monitoring, risk reduction scenarios, and public outreach. There have been a few joint plans developed as in the Cincinnati area; however, ORSANO will be considering its future rule in this area to facilitate and coordinate the development of more of these joint plans. Staff then provided an update on the Organics Detection System (ODS) as well as the occurrence of Ohio River spills. The ODS renovation grant has been closed out, which allowed for ORSANCO to secure three years of paid maintenance agreements for the system. Over the period from September to December 2016, the system operated at 87% of capacity, with over 6,000 samples analyzed during that time. Regarding spills, there were 590 spill reports received in 2016, over two hundred of which were deemed to potentially affect water quality, and of which the most common involved petroleum-based substances.
7
Report of the Program & Finance Committee Commissioner Bruny, Committee Chairman, reported that the Committee held an interim meeting on Tuesday to discuss several topics in preparation for the Committee’s April 4, 2017 meeting. Staff presented a recap of the outcomes of the Committee’s October 2016 interim meeting. Highlights included a discussion of the five-year financial forecast with associated possible reductions, potential funding opportunities, and the use of unencumbered funds and restricted reserve funding levels. The Committee endorsed the use of unencumbered funds to support the FY18 budget. Staff presented a brief overview of ORSANCO’s current financial position. The June 30, 2016 audit has been completed, indicating that the fiscal year ended under budget. The current FY17 budget, through December, is trending well within budget. Executive Director Harrison provided an update on potential funding opportunities with state partners. Some preliminary discussions regarding 604b and SEP funding have taken place. Staff also proposed an expansion of work activity under the National Rivers and Streams Assessment funding. The Committee endorses staff’s proposal to expand this work activity, which benefits partner states, while also providing some financial benefit to ORSANCO. The Committee also endorses staff’s proposal to assess some sites within partner states that are located just outside the Basin boundaries. The Committee discussed reserve account balances and considered establishing an ODS equipment replacement fund. Staff will work with the Committee on a recommendation for consideration in April. The Committee also endorsed a proposal from West Virginia American Water to procure an Organics Detection System and pay all associated costs to add the system to ORSANCO’s network. The meeting concluded with Committee members providing input on additional topics for the April 4, 2017 meeting. These topics included pension funding, ORBA’s role, reserve accounts, and direction for strategic planning. Report of the Research Committee Commissioner Duritsa, Committee Chairman, directed attention to Agenda Item 8 in the meeting packet. He noted the unusual nature of taking action to dissolve a standing committee. Commissioner Duritsa reported that the Committee briefed the Commission in October 2016 regarding a recommendation to dissolve the Research Committee and authorize staff to draft all documents and Bylaws changes required for this action. It is also important to note that a companion action authorizing the formation of scientific workgroups on an as needed basis at the discretion of the Executive Director is part of this action. These workgroups will be temporal in nature, with fluid membership depending on the workgroup’s charge. Scientific workgroups are not a new concept, as these have been utilized in the past. Commissioner Duritsa presented the following action: ACTION: Motion by Commissioner Duritsa, second by Commissioner Frevert and
unanimously carried, to adopt Resolution 3-17 (Attachment 1) which dissolves
8
the Research Committee and authorizes the formation of scientific workgroups as needed.
Report of the Water Users Advisory Committee Bruce Whitteberry, Committee Chairman, reported that the Committee met on January 18-19, 2017 in Bellevue, Kentucky. He was pleased to report that conditions on the river have been quiet recently, from a drinking water perspective, with no major spills or algae issues. Mr. Whitteberry thanked Erich Emery, of the US Army Corps of Engineers, for coordinating presentations on the history and operation of navigation and flood control dams. A presentation was provided regarding the joint effort of Greater Cincinnati Water Works and the Northern Kentucky Water District to develop a source water protection plan. The Committee is interested in working with ORSANCO on finding ways to enhance their source water protection efforts. Staff provided updates on biological monitoring activities, the mercury study, and the Organics Detection System. Mr. Whitteberry concluded by noting that Greater Cincinnati Water Works celebrates its 200th anniversary on March 31, 2017. Report of the Public Information Advisory Committee Betsy Mallison, Committee Chairman, reported that the Committee met on February 7, 2017 to review and discuss several public information activities. Commissioners Lovan, Duritsa, and Conroe joined the meeting. The Committee discussed the “State of the Ohio River” print publication. The publication is being updated by staff to reflect current content. The Committee suggested that this document be used as resource tool for reporters and others. The Committee further suggested that this type of updated document could be best utilized as an online resource and not a print publication. The Committee also suggested consideration of a “Friends of the Aquarium” program to seek funds and sponsorships to support continuation of this valuable outreach program. This funding program would include a multi-faceted communications campaign, including ways for the public to become involved and supportive. Staff reported that numerous historical publications were scanned to the website for public access. The Committee recommends two outreach approaches for both libraries and universities who might value access to such historical documents. The Committee also suggested that staff produce short summaries of each publication to entice others to read the publications and visit the website more regularly. The Committee also recommended that staff consider optimizing its website search engine to move ORSANCO higher up in the hierarchy when searching for Ohio River information. The Committee also discussed the use of a drone for public information activities. While the Committee endorses such use, it noted some of the challenges of licensing and approved uses of such devices. Staff will continue to investigate how drone videos and pictures can be used on the website. The Committee suggested ORSANCO pursue the licensing needed to use the drone coverage.
9
Commissioner Conroe noted that ORSANCO currently owns a drone, and public information is only looking for ways to fully utilize its capabilities. The Committee also thanked the communications staff for the work they do to promote ORSANCO. Report of the Watershed Organizations Advisory Committee (WOAC) Judy Petersen, Committee Chairman, reported that the Committee has strong concern over the proliferation of oil and gas infrastructure being developed both under and adjacent to the Ohio River and associated risks to water quality. There is also concern over the proposed ethane cracker plants in Ohio and Pennsylvania. A key concern is to collectively discuss recent improvements to Ohio River water quality. However, these are new emerging threats to the river, and the Committee urges ORSANCO and state agencies take a real lead in making sure we continue to see progress in Ohio River water quality. One material of concern, benzene, is a major threat related to oil and gas activities. ORSANCO staff will speak to the Committee regarding the role of ODS capabilities in the detection of benzene. The Water Users Advisory Committee (WUAC) also offered to meet with the Committee to discuss areas of common concern. Ms. Petersen noted the importance of the WOAC’s seat at the table to continue working directly with the Commission on these important issues. She again reported that this would be her final meeting as Committee Chairman and that Rich Cogen will take over as Chair on July 1, 2017. Report of the Foundation for Ohio River Education Heather Mayfield, Executive Director, presented an update on the Foundation’s history, current programs, and financial position. Although the Foundation is a separate 501(c)(3), it was established to fund and conduct environmental education programs on ORSANCO’s behalf. Ms. Mayfield provided an overview of the numerous educational programs conducted as well as current collaborative activities to develop tools for monitoring water quality and harmful algal blooms. Ms. Mayfield also highlighted recent grant and funding opportunities, in particular a $100K award from Duke Energy as part of a spill settlement. Upcoming Meetings Chairman Lovan noted the following schedule for upcoming Commission meetings:
June 6-8, 2017 French Lick, Indiana October 3-5, 2017 Columbus, Ohio (Tentative)
10
Adjournment The 217th meeting of the Commission at was adjourned at 10:45 A.M. Prepared by:
Date:
February 10, 2017
David Bailey Director of Administration
Approved by: Date:
February 15, 2017
Ronald Potesta Secretary/Treasurer
11
ROSTER OF ATTENDANCE 217th Commission Meeting
February 9, 2017
Commissioners Illinois Toby Frevert Alec Messina Indiana Bruno Pigott John Kupke Joseph Harrison, Jr. Kentucky Ron Lovan Peter Goodmann (PROXY for Lt. Governor Hampton) New York Douglas Conroe Mike Wilson Ohio Craig Butler Stuart Bruny Pennsylvania Charles Duritsa Kelly Heffner (PROXY for Acting Secretary Patrick McDonnell) Virginia Melanie Davenport (PROXY for Director David Paylor) West Virginia David Flannery Ron Potesta Scott Mandirola (PROXY for Secretary Austin Caperton) Federal George Elmaraghy Legal Counsel Ross Wales Executive Director Richard Harrison Guests Betsy Mallison – PIACO; Bruce Whitteberry – WUAC; Erich Emery – USACE;
Judy Petersen – KWA/WOAC; Tiffani Kavalec – Ohio EPA; Jim Lazorchak – US EPA; Adam Rissien – Ohio Environmental Council; George Sparks – Barnes Dennig
Staff David Bailey, Jason Heath, Sam Dinkins, Jeff Thomas, Joe Gilligan, Lisa
Cochran, Tracey Edmonds, Lila Ziolkowski, Travis Luncan, Steve Braun, Heather Mayfield, Rob Tewes, Ryan Argo, Eben Hobbins
1
(Attachment I)
RESOLUTION 3-17
MOTION TO (i) AMEND THE BYLAWS TO DISSOLVE THE RESEARCH COMMITTEE AND (ii) TO AUTHORIZE THE ESTABLISHMENT OF A NEW SCIENTIFIC WORK GROUP ON AN AS NEEDED BASIS WHEREAS: ORSANCO’s Research Committee has reviewed the Committee’s functions,
including ORSANCO’s Bylaws relating to the Committee and its purpose; and WHEREAS: Input was received from Commissioners at the February 11, 2016 Commission
meeting regarding the status of the Committee, and staff liaison Jeff Thomas reached out to the Committee’s scientific members for individual feedback; and
WHEREAS: Committee members concluded at a meeting on August 3, 2016, that the Research
Committee is redundant to the activities of other committees, which are vetting their research needs through other committees or means;
WHEREAS: The Commission at its October 6, 2016, meeting authorized that appropriate
resolutions be drafted to amend the ORSANCO Bylaws to dissolve the Committee and to simultaneously authorize the establishment of a scientific working group on an as needed basis as provided in the last sentence of Section XII, A of the Bylaws;
IT IS THEREFORE HEREBY MOVED THAT THE COMMISSION BYLAWS BE AMENDED AS FOLLOWS: That Article XII, A is hereby amended to delete reference to the Research Committee, as shown: A. Standing committees, with duties and functions as hereinafter set forth, shall be: Executive
Committee, Audit Committee, Nominating Committee, Program and Finance Committee, Pension Trust Committee, Personnel Committee, Pollution Control Standards Committee, Research Committee, Technical Committee, Congressional Liaison Committee, and Water Resources Committee. Except as hereinafter specified, all members of standing committees shall be duly appointed Commissioners or their proxies, pursuant to the legislative authorizations of the respective signatory states. Subcommittees or work groups may be formed by Standing Committees to carry out specific functions with the approval of a majority of the Commissioners.
And, That Article XII, A, 8, relating to the Research Committee, shall be deleted in its entirety,
and subsequent Subsections of Article XII, A shall be renumbered accordingly. AND FURTHER IT IS MOVED THAT: The Executive Director is hereby authorized to establish a Scientific Work Group on an as needed basis that shall be comprised of individual scientists with expertise in areas where the Commission, its Committees, the Executive Director or staff need better information to make better decisions. Except as set forth in the following sentence, members of the Work Group shall serve on a voluntary and as needed basis and shall work directly with the appropriate Committee or staff members, under the coordination and direction of the Executive Director. Committee members may be paid for their research.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Treasurer Number:
4
Page 1 of 1
Attachments: Treasurer’s Report as
of March 31, 2017
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Joe Gilligan Presentation by: Secretary/Treasurer Ron Potesta
KEY CONSIDERATIONS:
ORSANCO’s Comptroller compiles Fiscal Year to Date ORSANCO financial data in both short form and in detailed spreadsheet format to be presented to the Commission.
The Treasurer’s Report as of March 31, 2017 indicates that the Commission has accounts receivable totaling $340,600 at the end of March 2017.
The receipts of $2,635,378 plus the carryover of $2,236,380 totals $4,871,758 through the end of March 2017. Of that amount, $2,293,313 was expended on programs, leaving resources of $2,578,445 available for the continuation of ORSANCO’s programs.
BUDGET/STAFF IMPLICATIONS: The Treasurer’s Report provides a financial snapshot for the period covered in the report.
RECOMMENDATION:
Information Only BACKGROUND/HISTORY:
The Treasurer has custody of all funds of the Commission and makes reports to Program & Finance and to the Commission.
The Program & Finance Committee met on April 26, 2016 to review staff’s recommend budget for FY17.
The Commission’s adopted the Program & Finance Committee’s recommendation to approve the FY17 budget at its June 9, 2016 Commission Meeting.
Staff prepares budget status reports for Commission receipt for the period ending at the close of the quarter that immediately precedes each Commission Meeting.
Memo Ohio River Valley Water
Sanitation Commission
5735 Kellogg Avenue
SINCE 1948 Cincinnati, Ohio 45230
Improving Water Quality in the Telephone: (513) 231-7719
Ohio River for over 60 Years Fax: (513) 231-7761
Agenda Item 4
218th Commission Meeting
June 8, 2017
DATE: May 18, 2017
TO: Commissioners FROM: Ron Potesta SUBJECT: Treasurer’s Report as of March 31, 2017 The Treasurer’s Report is presented in both the short form and the detailed spreadsheet format. The report indicates that the Commission has accounts receivable totaling $340,600 at the end of March 2017. The balance in accounts receivable is detailed as follows: Signatory States $78,225 Kentucky 35,850 West Virginia $114,075 Federal Sources $78,542 106 Grant 98,039 WV 604(b) Contaminants in Fish Tissue $176,581 Other Sources $49,554 Ohio River Sweep 390 Foundation for Ohio River Education $49,944 The receipts of $2,635,378 plus the carryover of $2,236,380 equals $4,871,758 through the end of March 2017. Of that amount, $2,293,313 was expended on programs, leaving resources of $2,578,445 available for the continuation of ORSANCO’s programs.
The Ohio River Valley Water Sanitation Commission
Treasurer's Report
Through March 31, 2017
Carryover Earned FY17 % Budget Resources
RESOURCES @ 7-1-16 Income Total Budget @ 3-31-17
Carryover July 1, 2016
Restricted Operating Reserve Funds $992,000 $992,000 $992,000 $992,000
Restricted Program Funds $423,950 $423,950 $83,771 $204,531
Unrestricted Funds $820,430 $820,430 $976,627 $1,381,914
States $1,404,400 $1,404,400 $1,404,400
US EPA
106 Grant Federal FY 16 $308,713 $308,713
106 Grant Federal FY 17 $537,391 $537,391 $1,493,000
Other Federal Grant Programs
ODS Renovation - STAG $93,402 $93,402 $32,976
WV 604(b) Contaminants in Fish Tissue $73,177 $73,177 $130,879
Non-Federal Projects
EPRI Pilot Trading $0 $0 $5,000
Ohio River Sweep $49,554 $49,554 $110,862
Other Non-Federal Projects $163,669 $163,669 $198,500
Other Income $5,072 $5,072 $1,000
Total Resources $2,236,380 $2,635,378 $4,871,758 $5,429,015 89.7% $2,578,445
EXPENDITURES
Personnel Expenses $1,214,984 $1,947,538 62.4%
Travel $145,688 $327,332 44.5%
Supplies $201,179 $256,188 78.5%
Telephone $10,861 $17,828 60.9%
Equipment $114,943 $46,691 246.2%
Office & Utilities $61,986 $118,802 52.2%
Equipment Repairs & Maintenance $27,382 $65,514 41.8%
Contractual Services $416,260 $464,713 89.6%
Printing & Reproduction $3,049 $6,550 46.5%
Lab Fees & Deliveries $96,981 $305,722 31.7%
Total Expenses $2,293,313 $3,556,878 64.5%
RESOURCES AVAILABLE $2,578,445Page 2
OHIO RIVER VALLEY WATER SANITATION COMMISSION OHIO RIVER VALLEY WATER SANITATION COMMISSION
COMBINED STATEMENT OF REVENUES AND EXPENSES COMBINED STATEMENT OF REVENUES AND EXPENSES
AND AVAILABLE RESOURCES - ALL FUNDS AND AVAILABLE RESOURCES - ALL FUNDS
Through March 31, 2017 Through March 31, 2017
ORSANCO EPRI
GENERAL Internal 106 WPC Ohio River ODS Upgrade Pathogen
RESOURCES ACCOUNT WPC Trading STAG Assessment
Carryover on July 1, 2016 $0.00 $238,971 $0.00 $312 $26,552 $19,345
INCOME
State Funding $1,404,400
PA DEP
Other Program Funding $0 $0
U.S. EPA $846,104 $0 $93,402
In-Kind Services $0
Transfer of River Users Funds to Programs
Transfer of State Funds to Programs ($944,425) $541,120 $203,106 $0 $143,507 $8,540
Transfer of Other Funds to Programs $0
Funds Encumbered for Prepaid Maintenance $0
Miscellaneous
Interest
Fines and Settlements $0
Total Resources $459,975 $780,091 $1,049,210 $312 $263,461 $27,885
ACCOUNTS RECEIVABLE
USEPA $78,542 $0 $0
Signatory States $114,075
Other Program Funding $0 $0
TOTAL RESOURCES LESS A/R $345,900 $780,091 $970,668 $312 $263,461 $27,885
EXPENDITURES
Payroll $324,815 $232,742 $291,217 $0 $28,346 $9,754
Employee Benefits ($7,114) $121,836 $152,140 $0 $14,666 $5,083
Staff Travel $6,039 $9,615 $48,887 $0 $1,679 $0
Commission Travel $54,685 $0 $0 $0 $0 $0
Advisory Committee Travel $8,127 $511 $1,048 $0 $1,100 $0
Associations & Memberships $10,509 $282 $0 $0 $0 $0
Supplies $29,037 $13,780 $17,141 $0 $81,283 $0
Telephone $9,092 $1,072 $629 $0 $0 $0
Equipment $3,165 $0 $0 $0 $39,830 $0
Equipment Lease $0 $0 $0 $0 $0 $0
Rent $45,940 $0 $0 $0 $0 $0
Utilities $16,046 $0 $0 $0 $0 $0
Equipment Maintenance $8,726 $200 $3,454 $0 $0 $0
Facility Maintenance $7,318 $0 $0 $0 $0 $0
Vehicle, Building, Equipment Insurance $16,250 $0 $821 $0 $0 $0
Shipping & Delivery $254 $616 $17,071 $0 $0 $0
Reproduction $85 $0 $0 $0 $0 $0
Printing $2,964 $0 $0 $0 $0 $0
Contractual Services $40,754 $87,982 $53,309 $0 $58,632 $0
Lab Analysis $0 $147 $73,955 $0 $0 $0
Legal & Accounting Fees $60,697 $0 $0 $0 $0 $0
Educational $0 $0 $0 $0 $0 $0
TOTAL DIRECT EXPENSES $637,389 $468,783 $659,671 $0 $225,536 $14,837
IN-KIND SERVICE $0
INDIRECT EXPENSE ALLOCATION ($788,252) $311,308 $389,540 $0 $37,924 $13,048
TOTAL DIRECT & INDIRECT EXPENSES ($150,863) $780,091 $1,049,210 $0 $263,461 $27,885
Balance before Transfers & Adjustments $610,838 ($0) $0 $312 $0 $0
In-Kind Service Transfer $0 $0
Interfund Transfer ($610,838)
BALANCE - Resources - Expenses $0 ($0) $0 $312 $0 $0
Page 3
OHIO RIVER VALLEY WATER SANITATION COMMISSION OHIO RIVER VALLEY WATER SANITATION COMMISSION
COMBINED STATEMENT OF REVENUES AND EXPENSES COMBINED STATEMENT OF REVENUES AND EXPENSES
AND AVAILABLE RESOURCES - ALL FUNDS AND AVAILABLE RESOURCES - ALL FUNDS
Through March 31, 2017 Through March 31, 2017
WV 604(b) Mercury State of Ohio Marathon Stream Life Below
River Contaminants MB Sunoco Petroleum Gauge The
RESOURCES Users in Fish Tissue Effort SEP Emerg Resp Transfer Waterline
Carryover on July 1, 2016 $83,771 $0 $0 $20,000 $0 $34,999 $0
INCOME
State Funding
PA DEP
Other Program Funding $0 $0 $0 $147,554 $15,725
U.S. EPA $73,177
In-Kind Services
Transfer of River Users Funds to Programs $0
Transfer of State Funds to Programs $1,360 $0 $2,686 $0 $10,000 $34,095
Transfer of Other Funds to Programs $0
Funds Encumbered for Prepaid Maintenance
Miscellaneous
Interest
Fines and Settlements $0 $0
Total Resources $85,131 $73,177 $2,686 $20,000 $10,000 $182,553 $49,820
ACCOUNTS RECEIVABLE
USEPA $98,039 $0
Signatory States
Other Program Funding $0 $0
TOTAL RESOURCES LESS A/R $85,131 ($24,862) $2,686 $20,000 $10,000 $182,553 $49,820
EXPENDITURES
Payroll $476 $7,757 $0 $0 $0 $0 $10,647
Employee Benefits $247 $4,078 $0 $0 $0 $0 $5,552
Staff Travel $0 $3,121 $0 $0 $0 $0 $8,171
Commission Travel $0 $0 $1,422 $0 $0 $0 $0
Advisory Committee Travel $0 $0 $1,210 $0 $0 $0 $0
Associations & Memberships $0 $0 $0 $0 $0 $0 $0
Supplies $0 $169 $0 $2,477 $1,192 $0 $283
Telephone $0 $0 $55 $0 $0 $0 $0
Equipment $0 $0 $0 $17,523 $0 $0 $0
Equipment Lease $0 $0 $0 $0 $0 $0 $0
Rent $0 $0 $0 $0 $0 $0 $0
Utilities $0 $0 $0 $0 $0 $0 $0
Equipment Maintenance $0 $0 $0 $0 $0 $0 $7,684
Facility Maintenance $0 $0 $0 $0 $0 $0 $0
Vehicle, Building, Equipment Insurance $0 $0 $0 $0 $0 $0 $2,783
Shipping & Delivery $0 $4,616 $0 $0 $0 $0 $0
Reproduction $0 $0 $0 $0 $0 $0 $0
Printing $0 $0 $0 $0 $0 $0 $0
Contractual Services $0 $43,061 $0 $0 $0 $70,913 $458
Lab Analysis $0 $0 $0 $0 $0 $0 $0
Legal & Accounting Fees $0 $0 $0 $0 $0 $0 $0
Educational $0 $0 $0 $0 $0 $0 $0
TOTAL DIRECT EXPENSES $723 $62,803 $2,686 $20,000 $1,192 $70,913 $35,578
IN-KIND SERVICE
INDIRECT EXPENSE ALLOCATION $637 $10,374 $0 $0 $0 $0 $14,242
TOTAL DIRECT & INDIRECT EXPENSES $1,360 $73,177 $2,686 $20,000 $1,192 $70,913 $49,820
Balance before Transfers & Adjustments $83,771 ($0) ($0) $0 $8,808 $111,640 $0
Resources Available to Complete Contract
Interfund Transfer $0
BALANCE - Resources - Expenses $83,771 ($0) ($0) $0 $8,808 $111,640 $0
Page 4
Foundation Total Reserve Funds
Sweep for Ohio Restrcted Unrestricted Restricted Total
RESOURCES River Education Program Funds Funds Escrow Activities
Carryover on July 1, 2016 $0 $0 $423,950 $820,430 $992,000 $2,236,380
INCOME
State Funding $1,404,400 $1,404,400
PA DEP $0 $0
Other Program Funding $49,554 $390 $213,223 $0 $213,223
U.S. EPA $1,012,683 $1,012,683
In-Kind Services $0
Transfer of River Users Funds to Programs $0 $0
Transfer of State Funds to Programs $0 $12 ($0) ($0)
Transfer of Other Funds to Programs $0 $0
Funds Encumbered for Prepaid Maintenance $0 $0
Miscellaneous $0 $0 $0
Interest $0 $5,072 $5,072
Fines and Settlements $0 $0 $0
Total Resources $49,554 $402 $3,054,256 $825,502 $992,000 $4,871,758
ACCOUNTS RECEIVABLE
USEPA $176,581 $176,581
Signatory States $114,075 $114,075
Other Program Funding $49,554 $390 $49,944 $49,944
TOTAL RESOURCES LESS A/R $0 $12 $2,713,656 $825,502 $992,000 $4,531,158
EXPENDITURES
Payroll $8,358 $0 $914,111 $0 $914,111
Employee Benefits $4,371 $12 $300,872 $0 $300,872
Staff Travel $62 $12 $77,586 $0 $77,586
Commission Travel $0 $0 $56,107 $0 $56,107
Advisory Committee Travel $0 $0 $11,995 $0 $11,995
Associations & Memberships $449 $0 $11,240 $0 $11,240
Supplies $24,663 $59 $170,084 $0 $170,084
Telephone $0 $14 $10,861 $0 $10,861
Equipment $0 $0 $60,518 $54,425 $114,943
Equipment Lease $0 $0 $0 $0 $0
Rent $0 $0 $45,940 $0 $45,940
Utilities $0 $0 $16,046 $0 $16,046
Equipment Maintenance $0 $0 $20,064 $0 $20,064
Facility Maintenance $0 $0 $7,318 $0 $7,318
Vehicle, Building, Equipment Insurance $0 $0 $19,854 $0 $19,854
Shipping & Delivery $322 $0 $22,879 $0 $22,879
Reproduction $0 $0 $85 $0 $85
Printing $0 $0 $2,964 $0 $2,964
Contractual Services $150 $305 $355,563 $0 $355,563
Lab Analysis $0 $0 $74,102 $0 $74,102
Legal & Accounting Fees $0 $0 $60,697 $0 $60,697
Educational $0 $0 $0 $0 $0
TOTAL DIRECT EXPENSES $38,375 $401 $2,238,888 $54,425 $0 $2,293,313
IN-KIND SERVICE $0 $0
INDIRECT EXPENSE ALLOCATION $11,179 $0 $0 $0 $0
TOTAL DIRECT & INDIRECT EXPENSES $49,554 $401 $2,238,888 $54,425 $0 $2,293,313
Balance before Transfers & Adjustments ($0) $0 $815,368 $771,077 $992,000 $2,578,445
Resources Available to Complete Contract $0
Transfer to Escrow ($610,838) $610,838 $0
BALANCE - Resources - Expenses ($0) $0 $204,531 $1,381,914 $992,000 $2,578,445
OHIO RIVER VALLEY WATER SANITATION COMMISSION
COMBINED STATEMENT OF REVENUES AND EXPENSES
AND AVAILABLE RESOURCES - ALL FUNDS
Through March 31, 2017
Page 5
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 6-7, 2017 Subject:
Report and Recommendations; June 6-7, 2017 Technical Committee Meeting
Number: 5
Page 1 of 1
Attachments: TEC June 6-7 Meeting
Transmittal Memo
TEC June 6-7 Meeting Agenda
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Jason Heath Presentation by: Committee Chairman Mike Wilson
KEY CONSIDERATIONS:
The Commission Technical Committee (TEC) will conduct its 214th meeting on June 6-7, 2017 prior to the June 8, 2017 Commission meeting in West Baden Springs, Indiana.
The meeting agenda includes discussions concerning: ORSANCO’s work on Ohio River HABs, mercury mass balance project and tributary surveys, source water protection programs, biological programs, Ohio River Bacteria TMDL, report of the NPDES Subcommittee, Ohio EPA’s nutrient mass balance study, and update on the Ohio River Basin Nutrient Trading Program.
Committee Chairman Mike Wilson will provide a report of the TEC meeting at the Thursday, June 8, 2017 Commission meeting.
BUDGET/STAFF IMPLICATIONS:
The Technical Committee reviews technical programs and makes recommendations to the Commission to be considered during the Program and Finance Committee’s Program and Budget development process.
The Commission has staff time to perform Committee liaison work and to facilitate the meetings and work of the Committee’s Workgroups and Subcommittees.
RECOMMENDATION:
For information only BACKGROUND/HISTORY:
The Technical Committee (TEC) serves as the technical arm of the Commission and studies, discusses and evaluates technical questions of concern or interest to the Commission.
It is composed of a Chairman, who is a Commissioner appointed by the Commission Chairman with one member from each of the signatory states as designated by the Commissioners of each state. TEC includes a member designated by the United States Commissioners to represent federal interests. Up to three additional members may be appointed by the Commission Chairman.
The Chief Engineer of the Commission, Chair of the Public Information Advisory Committee, Chemical Industry Advisory Committee, Power Industry Advisory Committee, Publicly Owned Wastewater Treatment Works Advisory Committee, Watershed Organizations Advisory Committee and Water Users Advisory Committee are ex officio, non-voting members of TEC.
TEC has established workgroups and subcommittees to assist with Committee activities including: 305b Coordinators Workgroup, Biological Subcommittee, Emergency Response Coordinators Workgroup, Fish Consumption Advisory Workgroup, HABs Workgroup, Monitoring Strategy Subcommittee, NPDES Subcommittee, ODS Operators Workgroup, Source Water Assessment Workgroup; Stream Criteria Subcommittee, and TMDL Coordinators Workgroup.
1
Memo
Since 1948 Improving Water Quality in the Ohio River for over 60 Years
Ohio River Valley WaterSanitation Commission
5735 Kellogg AvenueCincinnati, Ohio 45230Phone: (513) 231-7719
Fax: (513) 231-7761www.orsanco.org
DATE: May 18, 2017 TO: Technical Committee Michael Wilson, Chairman CDR Molly Wike, USCG Vacant, IL Tim Henry, USEPA Eileen Hack, IN Scott Morlock, USGS Peter Goodmann, KY Ex Officio Jeff Konsella, NY Rob Reash, Chairman, PIAC Erin Sherer, OH Betsy Mallison, Chairman, PIACO Dana Drake, PA Alex Novak, Chairman, POTW Melanie Davenport, VA Judy Petersen, WOAC Scott Mandirola, WV Bruce Whitteberry, Chairman, WUAC Erich Emery, USACE Richard Harrison, Chief Engineer SUBJECT: Announcement of 214th Technical Committee Meeting, June 6-7, 2017, West Baden Springs
Hotel, West Baden Springs, IN FROM: Jason Heath, P.E., BCEE The 214th meeting of the ORSANCO Technical Committee will take place on June 6-7, 2017, at the West Baden Springs Hotel, West Baden Springs, IN, beginning at 1:00 PM on Tuesday, June 6, and concluding by Noon on Wednesday, June 7. Lunch will be provided on both days. Hotel rooms have been reserved at the West Baden Springs Hotel and French Lick Springs Hotel according to your preference. Please contact me or Tracey Edmonds if you have any questions or are in need of any travel assistance. The Technical Committee meeting will be held in conjunction with the 218th Commission meeting being held on Thursday, June 8, at the same location. Additional logistics for both meetings can be found with the agenda package for the Commission meeting. Notes on agenda items are as follows: Item 1: Minutes of the 213th Technical Committee Meeting Minutes of the 213th Technical Committee meeting are attached. An action to approve the draft minutes will be sought. Item 2: Chief Engineer’s Report Executive Director Richard Harrison will report on selected items. Item 3: Nutrients Project Staff has been collecting nutrients and physical parameters in conjunction with our macroinvertebrate sampling program for the last three years. Staff is now in the process of analyzing the data for relationships between nutrients, dissolved oxygen, and macroinvertebrate communities. Interim results will be presented.
2
Item 4: Harmful Algal Blooms Staff has prepared a white paper (attached) on lessons learned from the 2015 Ohio River HAB event. Recommendations and follow up activities in response to the lessons learned will be discussed. Staff has held conference calls with the ORSANCO HABs Workgroup (composed of state and federal agencies), as well as a newly formed Ohio River HABs Research Consortium. Results of those calls will be discussed. Staff will provide an overview of the Ohio River HABs Response and Communications Plan to refresh everyone’s understanding of ORSANCO’s role as the summer season approaches. Finally, staff will overview the HABs monitoring and data dissemination network that will be in place this summer. Item 5: Mercury Project Staff has been working on a mercury mass balance for the Ohio River and tributaries as was presented to TEC at its October, 2016 meeting. A review of the project work plan and results to date will be presented. Item 6: Source Water Protection An update on the source water protection program will be provided. Through a project with the USEPA, ORSANCO’s spill model has been upgraded. Details of that project will be presented. In addition, staff has been updating its Spill Response and Communications Plan which will be reported on. Rengao Song of the Louisville Water Company will present some concepts to be considered during the development of the next generation Organics Detection System. Rengao has participated in the ODS for many years. Item 7: Biological Programs Staff will provide a report (attached) of the Fish Consumption Advisory Committee which met by conference call on April 26. Final results of 2016 biological pool assessments will also be presented. Finally, staff will overview plans for the 2017 biological sampling season. Item 8: Ohio River Bacteria TMDL Approximately two-thirds of the Ohio River has been designated as impaired for the contact recreation use based on bacteria levels. Bacteria levels in the Ohio River are predominantly a wet weather issue. Jean Chruscicki, US EPA Region 5, will present the draft Ohio River Bacteria TMDL Report. The report has been provided to the states for review prior to its dissemination for public review. Item 9: Report of the NPDES Subcommittee Subcommittee Chairman Paul Novak will present a report of the subcommittee which met by conference call on May 17 to discuss: 1) How states are handling recent developments in the requirements under the Steam Electric Power Generating Effluent Guidelines; 2) Use of USEPA’s ICIS database to generate mercury loads for permitted point sources in the basin, and; 3) Provide them with a status update on the Ohio River Bacteria TMDL. Item 10: Member Updates on Interstate Water Quality Issues TEC members are asked to report on water quality issues of importance to their organization. These reports are informational and this agenda item will be conducted as the first item on Wednesday morning. Item 11: Ohio EPA’s Nutrient Mass Balance Project Joshua Griffin, Ohio EPA, will present results of a project conducted by Ohio EPA to develop a mass balance for nutrients in certain basins in the state. Item 12: Update on the Ohio River Basin Nutrients Trading Program Jessica Fox with the Electric Power Research Institute will provide a status report on the Ohio River Basin Nutrients Trading Program. An agreement to develop a nutrients trading program was entered into by Indiana, Kentucky, and Ohio in August, 2012.
3
214th Technical Committee Meeting
West Baden Springs Hotel French Lick Resort, West Baden Springs, IN
June 6-7, 2017 1:00 P.M. (eastern)
Chairman Michael Wilson, Presiding
TECHNICAL COMMITTEE MEETING AGENDA PLEDGE OF ALLEGIANCE
CHAIRMAN’S WELCOME
Introduction of Guests
ACTION ITEMS AND COMMITTEE REPORTS
1. Action on Minutes of 213th Technical Committee Meeting * 2. Chief Engineer’s Report 3. Nutrients Project 4. HABs
a. Lessons Learned White Paper * b. Establishment of HABs Scientific Working Group c. Review of the HABs Response and Communications Plan d. 2017 Ohio River HABs Monitoring Network
5. Mercury Project 6. Source Water Protection
a. Program Update b. Spills Model Upgrade c. Spills Response and Communications Plan d. Future Considerations for the Organics Detection System (Rengao Song, Louisville
Water Company) 7. Biological Programs
a. Report of the Fish Consumption Advisory Workgroup * b. Pool Reports c. Plans for 2017 Special Studies *
8. Ohio River Bacteria TMDL Update (Jean Chruscicki, US EPA Region 5, invited) 9. Report of the NPDES Subcommittee (Paul Novak, Subcommittee Chairman, IDEM)
ADJOURN TUESDAY/RECONVENE WEDNESDAY
10. Member Updates on Interstate Water Quality Issues 11. Ohio EPA’s Nutrients Mass Balance Project (Joshua Griffin, Ohio EPA) 12. Update on the Ohio River Basin Nutrients Trading Program (Jessica Fox, EPRI)
OTHER BUSINESS
Comments by Guests Announcement of Upcoming Meetings Adjourn
* Indicates agenda attachment.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Program and Finance Committee Number:
6
Page 1 of 2
Attachments: Committee Report
Budget Resolution
State Funding Level Resolution
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: David Bailey Presentation by: Committee Chairman Stuart Bruny
KEY CONSIDERATIONS: The Program & Finance Committee met on April 4, 2017 to review the FY 2018 proposed
programs and budget for ORSANCO. The FY 2018 Budget Message, that is included in the attached Program & Finance Committee
Report, focuses on the proposed FY18 balanced budget, five-year revenue and expenditure forecast, carryover resources, and present and future funding initiatives.
The carryover resources into FY18 are estimated to be $2,136,517, which includes unencumbered resources of $902,550, restricted reserves of $992,000, and encumbered resources of $241,967.
The proposed FY18 budget utilizes no unencumbered funds within the carryover resources to support the total proposed program budget of $3,296,922.
The Five Year Revenue and Expenditure Forecast was developed to help project financial trends for planning purposes and showed a significant gap between revenues and expenditures.
Staff developed the Potential Future Programs list to help identify future funding opportunities that staff will pursue to help provide supplemental program funding to ORSANCO.
The Committee prepared a list of six recommendations for consideration by the Commission: 1. Adoption of the FY 18 program plan and balanced budget as presented. 2. Maintain the current restricted reserve fund policy and retain the current fund balance of
$992,000 due to future funding uncertainty. 3. Adopt a 0.0% state funding increase for fiscal year 2020. 4. Establish a separate Organics Detection System (ODS) equipment replacement account. 5. Recommend that additional formal strategic planning activities are not required at this time
due to extensive efforts completed to develop five-year program and reasonable, financial forecasting scenarios.
6. Recommend that the Congressional Liaison Committee work with staff to craft a clear message to Congress on specific implications to ORSANCO’s Source Water Protection Program associated with the proposed reductions to ORSANCO’s US EPA Grant funding as outlined in the President’s Budget Blueprint.
BUDGET/STAFF IMPLICATIONS: Approval of the proposed FY18 Program Plan and Budget Resolution will result in budget
expenditures of $3,296,922. A full time equivalent staffing level of 19 employees is included in the proposed FY18 budget.
RECOMMENDATION: The Program and Finance Committee recommends that the Commission consider three separate
motions. 1) Adopt Resolution to approve the Program Plan and Budget for Fiscal Year 2018 (Committee Recommendation 1); 2) Adopt Resolution to establish FY20 State Funding levels (Committee Recommendation 3); 3) Accept the Program and Finance Committee April 4, 2017 Report Recommendations 2, 4, 5 and 6 as presented.
Because these actions are necessary to provide the financial and operating authority to establish the FY18 program budget and FY20 State funding levels for ORSANCO.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Program and Finance Committee Number:
6
Page 2 of 2
BACKGROUND/HISTORY:
The Program and Finance Committee reviews the Commission’s programs and makes recommendations with respect to the annual operating budget of the Commission.
The Committee prepares for Commission ratification and submission to the Governors of the signatory states for approval, the amount of appropriations to be made by the states.
The Committee is composed of at least three Commissioners, or their duly appointed proxies, the Chairman of the Technical Committee, the Executive Director and the Treasure as ex officio non-voting members.
By policy, state funding levels are established two years in advance to facilitate legislative/fiscal processes of the individual states.
The adopted State funding level increase for FY18 was set at 1% and FY19 was set at 1.5%.
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
Report of the April 4, 2017 Program and Finance Committee Meeting
Committee Chairman, Commissioner Bruny Presiding
The Program and Finance Committee met in Newport, Kentucky on April 4, 2017. Six member states including Kentucky, Ohio, Illinois, West Virginia, Pennsylvania, New York, and the Federal Government were represented. FY18 Budget Message (Attachment 1) Executive Director Richard Harrison provided a budget message overview focusing on the proposed FY18 balanced budget, five-year revenue and expenditure forecasts, carryover resources, and present as well as future funding initiatives. Mr. Harrison also discussed possible next steps for a possible Strategic Plan update. Status of April 2016 Program & Finance Committee Recommendations The Committee received a presentation reviewing the status of previous recommendations that had been made by the Committee and follow-ups that had occurred. These recommendations included allocation of funds for mercury work; develop revenue and expense forecasts for fiscal years 18-22; and update Strategic Plan to address future needs. The Committee received presentations providing detailed information on these follow-up activities throughout the meeting. Fiscal Year 2018 Programs The Committee received detailed presentations from managerial staff describing proposed program activities, focusing on program changes and the budget impacts of such changes. Estimated Carryover Resources into FY18 Staff provided an overview of the estimated carryover resources of $2,136,517, which includes unencumbered resources of $902,550, restricted reserves of $992,000, and encumbered resources of $241,967. Proposed FY18 Budget (Attachment 2) The Committee received a detailed budget presentation by staff covering resources and expenditures broken down by program area. Staff presented a total proposed program budget of $3,296,922. Five-Year Base Forecast (Attachment 3) Five-Year Moderate Forecast and Incremental Reductions (Attachment 3a, 3b) Executive Director Harrison presented detailed forecasts of projected revenues and expenditures through FY22. The forecasts show a trend of relatively flat funding with some increases in expenses, heightening attention to the need to continue identifying additional funding sources. Mr. Harrison presented a number of potential future programs which could serve as the foundation for additional funding.
Potential Future Programs (Attachment 4) Staff presented a list of potential future programs. These programs, prioritized based on anticipated funding opportunities, were identified to help identify possible sources of future funding. Recommended Levels of State Funding for Fiscal Year 2020 (Attachment 5) The Committee gave serious consideration to ORSANCO’s future funding needs, the economic climate within the states, and possible federal funding reductions. The Committee concluded that a 0% state funding increase be recommended for FY20. Strategic Planning The Committee discussed possible next steps for strategic planning but concluded that additional formal planning activities are not required at this time due to extensive efforts to develop five-year program and financial forecasting scenarios. Committee Recommendations 1. Recommend adoption of the FY18 program plan and balanced budget as presented. 2. Recommend maintaining the current restricted reserve policy and retaining the current
fund balance of $992,000 due to future funding uncertainty.
3. Recommend adoption of a 0% state funding increase for fiscal year 2020.
4. Recommend the establishment of a separate Organics Detection System (ODS) equipment replacement account.
5. Recommend that additional formal strategic planning activities are not required at this time due to the extensive efforts to develop five-year program and financial forecasting scenarios.
6. The Committee supports a request to the Congressional Liaison Committee to work with staff to craft a clear message to Congress on the specific implications of the proposed federal budget reductions.
1
ORSANCO 2018 Budget Message
The proposed Fiscal Year 2018 (FY18) budget being presented reflects the effort of the Commission staff to develop an efficient and cost effective financial plan against a backdrop of sustainable funding challenges, increasing operational costs including escalating pension costs, and a very challenging, overall fiscal climate. Staff has incorporated several proposed program reductions that were presented to the Commission last October to develop a balanced FY18 budget. Staffing levels of 19 full time equivalent (FTE) personnel have been utilized to carry out the proposed budgeted programs. For reference purposes, this is a reduction of 11 FTE’s below our 2004 program staffing level of 30 FTE’s and is equal to ORSANCO’s 1976 staffing level. Staff prepared a Five-Year Revenue and Expenditure Forecast (FY18-FY22) including an associated moderate reduction planning scenario to help demonstrate potential actions to close the forecasted funding gap between revenues and expenditures. Additionally, staff updated the Supplemental Program Elements Funding Breakdown to identify possible programs that could be supported with additional funding. The budget and five-year trend forecast were developed with the Commission’s Mission in mind as we strive to meet the Ohio River Valley Water Sanitation Compact goals through coordination with our State and Federal Partners and other key stakeholders. As this budget was developed, staff was mindful to operate the Commission in a cost effective manner and to meet the water quality objectives established through the Compact. The President’s Budget Blueprint released on March 16, 2017 proposes a nearly 45% reduction to EPA Categorical Grants that includes ORSANCO’s 106 Grant funding. This potential reduction was not included in the proposed ORSANCO FY18 budget or the proposed FY18-FY22 Five-Year Revenue and Expenditure Forecast. The Federal Budget is approved by Congress and cuts, if any, to ORSANCO’s 106 Grant funding will not be known until the FY18 Federal Budget is developed later this summer or fall. ORSANCO’s FY18 budget will be revisited if any of the President’s Budget Blueprint reductions to ORSANCO’s federal funding materialize. The following is a brief summary of the FY18 budget developed to meet the goals of the Commission.
FY18 Revenues are budgeted at $3,206,113, a decrease of $180,589, or 5.33% less than the $3,386,702 budgeted for FY17. The projection took into account anticipated revenues related to completing National Rivers and Streams Assessment work; and additional State funding for FY18 set by Commission Action of June 9, 2016. The net revenue decrease from FY16 to FY17 was driven in part by the removal of one time 2013 US EPA Region 3 106 Grant funding as well and the federal 604(b) set aside funding from West Virginia DEP since the associated project was completed in FY17. The net revenue decrease was also driven by a reduction in revenue associated with the closeout of the ODS Renovation Grant on September 30, 2016.
FY18 Expenditures are budgeted at $3,296,922, a decrease of $260,854, or 7.33% less than 2017’s
budgeted expenditures of $3,557,776. FY18 expenditure decreases include; removal of the resources needed to complete the West Virginia DEP 604(b) project; a reduction in resources allocated to support the Mercury Study to develop a mercury mass balance for the Ohio River; and several of the staff proposed reductions that were presented to the Commission last October to balance the projected funding gap anticipated by the FY17 Five-Year Revenues and Expenditures Forecast. These include; decreasing the Commission’s pension contribution due to a proposed change in the unfunded liability amortization schedule from 10 to 20 years; suspending the Commission’s 457 plan employee match; reducing the employee merit raise pool; reducing legal and audit fees; removing the volunteer monitoring program; applying EPA supplemental monitoring funding to existing programs; a reduction in the nutrient criteria development program costs; and reducing one fecal indicator from our contact recreation program for most sites. Implementing these net reductions reduced the anticipated utilization of unencumbered carry over funds in FY18 from $267,324 as projected in the FY17-FY21 Five-Year Revenue and Expenditures Forecast to an increase of $15,425 at the end of FY18 that is projected in the proposed FY18 budget. This dramatic change demonstrates staff’s continued efforts to control costs by carefully reviewing expenditures and striving to implement organizational efficiencies.
Attachment 1
2
The Five-Year Revenue and Expenditure Forecast was completed by staff as part of the FY18 budget process to serve as a baseline to help identify future funding and expenditure needs for the FY18-FY22 five-year period. This base forecast assumes that no new sources of funding become available to ORSANCO other than those already identified or approved by the Commission. On the expenditure side, the base five-year forecast assumes static program expenditure levels that have been incorporated in the proposed FY18 budget. Projected inflationary increases have been applied to complete the FY19-FY22 base expenditure component of the five-year forecast.
On the funding side, level EPA 106 Grant funding in the amount of $1,379,000 annually was utilized throughout the FY18-FY22, five-year period for the base forecast. Annual River Sweep funding received from FORE was included for approximately $110,000. Annual Life Below the Waterline program sponsor funding for $20,000 was included. State funding was projected at a 1% increase for FY18, a 1.5% increase for FY19 as already approved by the Commission and no increase for FY20-FY22, resulting in State projected funding of $1,418,400 in FY18 and 1,439,700 for FY19-FY22. Additional funding sources include projected National Rivers and Streams Assessment funding of $126,000 in FY18, $342,000 in FY19 and $96,000 in FY20. These five-year revenue assumptions generated a projected annual funding decrease of approximately 0.16% from $3,206,113 in FY18 to $3,184,600 in FY22.
Key five-year expenditure assumptions that were utilized to prepare the base forecast include maintaining FY18 program expenditure levels throughout the five-year period. Staffing was held constant at 19 full time equivalent staff members. Funding the pension utilizing a 20-year unfunded liability amortization schedule were included in each year of the forecast to meet current actuarial funding projections. Appropriate inflation factors were applied to each FY18 expense category to forecast FY19 through FY22 base level expenditures. Anticipated equipment needs were projected to sustain FY18 program levels. These assumptions generated a projected base forecasted annual expenditure increase of approximately 1.8% from $3,296,922 in FY18 to $3,538,261 in FY22. The five- year forecast projects that $758,323 of the projected $902,550 in available unencumbered carryover resources would be needed to meet expenditure requirements taking into account projected revenue reductions. This leaves an available projected balance of $144,227 in unencumbered carryover resources and would leave the restricted reserve balance of $992,000 intact at the close of FY22. In order to balance this forecasted funding gap, staff developed a moderate reduction scenario that applied potential new revenue sources and proposed expenditure reductions to develop a moderate reduction scenario. Potential new sources of revenue totaling $279,846 annually by FY22 include; additional EPA 604(b) funding, federal State Revolving Loan Funding from state set asides, volunteer stakeholder funding from water utilities and industry to fund the ODS equipment maintenance agreements and website expense and a potential 1% state funding increase in FY21-FY22. Potential incremental reductions in program costs total $125,505 by FY22 include; membership, travel and training reductions, nutrient criteria development analytical costs; water chemistry analytical costs; bacteria monitoring analytical costs; clean monitoring analytical costs; eliminating tributary monitoring analytical costs and moving bimonthly monitoring to quarterly.
Carryover Resources into FY18 are projected to be $2,136,517, an increase of $84,119, or 4.10% more than the $2,052,398 that were projected to be carried over into FY17. This amount includes; $902,550 in unencumbered resources; $992,000 in restricted reserve resources; and $241,967 in encumbered project resources. The encumbered projected resources have increased due to the required accounting treatment of the prepaid maintenance agreements for 2016-2019 that were paid from the US EPA ODS Renovation Grant in late 2015. This $318,627 expenditure must be amortized across the 3-year period covered by the maintenance agreements. $106,209 of this will be allocated to FY18’s proposed budget and $51,987 of this will be allocated to FY19’s budget in the future. The budgeted increase in Carryover Resources is primarily due to staff’s diligent efforts to reduce program costs and additional unencumbered resources received from the US EPA from remaining ODS Renovation Grant. Although $106,209 of encumbered carry over resources are being utilized in FY18 for the prepaid maintenance agreement expense, the Commission’s unencumbered carry over resources are projected to increase by $15,425 as a result of staff’s efforts to control costs.
3
The Base Five-Year Revenue and Expenditure Forecast would utilize $758,323 of the projected $902,550 in available unencumbered carryover resources to meet expenditure requirements taking into account projected revenue reductions. This leaves an available projected balance of $144,227 in unencumbered carryover resources and would leave the restricted reserve balance of $992,000 intact at the close of FY22. The proposed Moderate Five-Year Revenue and Expenditure Forecast Scenario would result in an increase to unencumbered carryover resources of $317,936 to $1,220,486 at the conclusion of FY22 as compared to unencumbered carryover resources of $902,550 anticipated to carry over into FY18.
The Potential Future Programs list is prepared as part of the FY18 budget process to help identify future funding opportunities that staff will pursue to help provide supplemental program funding to ORSANCO. With core funding from EPA and States projected to be nearly level over the next five years, reductions in the projected one time funding sources and a projected increase in expenditures, staff is proposing to advance a prioritized list of potential future programs to try to secure additional funding to address the projected funding challenge facing ORSANCO. Although staff has conducted the initial prioritization based primarily on funding opportunities, additional prioritization is anticipated to be completed by the Commission through an update of the ORSANCO Strategic Plan last updated in 2008.
In Summary the proposed FY18 budget is planned to meet our one-year program needs in a cost effective and efficient manner. FY18 revenues are projected to decrease by $180,589, or 5.33% in comparison to the FY17 budget to reflect anticipated conditions in FY18. Expenditures are projected to decrease by $260,854, or 7.33% as compared to FY17. The Five-Year Revenue and Expenditure Forecast demonstrates a clear need for ORSANCO to generate additional funding to offset a combination of projected five-year funding decreases as well as increasing annual expenditures. Carryover Reserve resources going into FY18 are projected to total $2,136,517. The strategic allocation of these resources should help provide the time needed for ORSANCO to respond to any potential Federal Budget cuts to ORSANCO’s 106 Grant and to work to develop a sustainable, long-term funding plan. It is recommended that ORSANCO undertake an update of its 2008 Strategic Plan to help facilitate this process.
TABLE OF CONTENTS
pg pg
Proposed 2018 Budget 1 Development of Total Maximum Daily Loads 16
Comparison of Adopted 2017 and Proposed 2018 Budget 2 Urban Wet Weather Water Quality 17
Line Item Detail of Proposed 2018 Budget 3 State Funded Water Pollution Control Program 18
Administrative Programs 4 Special Studies of Emerging Water Quality Issues 19
Indirect Rate Calculation for FY 18 5 Special Studies of Emerging Water Quality Issues
Notes to Indirect Cost Pool Entries 6 Algae Nutrients
Interstate Water Pollution Control Program (106 Grant) 9 Biological Assessment
Water Quality Monitoring 10 Water Quality Problem Follow Up 20
QA/QC Spill Detection and Notification 21
Clean Metals Organics Detection System
Bimonthly Sampling Spill Notification and Tracking
Bacteria Monitoring Emergency Response Preparedness
Supplemental Monitoring Public Awareness 22
Biological Studies 11 Special Projects 23
Macroinvertibrate Studies Ohio River Sweep 24
Fish Tissue Studies ORSANCO / USGS Gaging Stations
Fish Population Studies Mercury Project
National Rivers & Streams (NRSA) Life Below the Waterline
Public Information 12 River Users
Work Groups 13 Unallocated Fund Activities 25
Pollution Control Standards 14 Unallocated Administrative Costs 26
Standards Development Capitol Equipment
Standards Administration Restricted Reserve Accounts 27
Water Quality Assessment 15 Building 28
Water Quality Assessment Equipment
Development of a Monitoring Strategy ODS Equipment
Source Water Assessment and Protection Operating Reserve
Watershed Protection Unencumbered Funds 29
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONPROPOSED 2018 BUDGET
JULY 01, 2017 - JUNE 30, 2018
FUNDING SOURCES
Restricted Reserves $992,000Encumbered Special Project Resources $241,967Unencumbered Funds $902,550
FY 2018 State Funding $1,418,400USEPA Funding $1,505,000Other Program Funding $281,739Fines & Settlements $0Interest Income $1,000Misc Income $0In-Kind Service $0
TOTAL FUNDING $5,342,656
EXPENDITURES
Federal Clean Water Act Supported Program (106) $1,894,074State Funded Water Pollution Control Program $1,006,801Special Projects $331,933Unallocated Fund Activities $64,114Restricted Reserve Accounts $0
TOTAL EXPENDITURES $3,296,922
FUNDING LESS EXPENDITURES $2,045,733
RESOURCES CARRIED INTO NEXT FISCAL YEAR
Restricted Reserves $992,000Encumbered Special Project Resources $135,758Unencumbered Funds $917,975
$2,045,733Page 1
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONComparison of Adopted 2017 and Proposed 2018 Budget
Adopted Proposed2017 2018
FUNDING SOURCES
Restricted Reserves $992,000 $992,000Encumbered Special Project Resources $83,771 $241,967Unencumbered Funds $976,627 $902,550
State Funding $1,404,400 $1,418,400 $14,000USEPA Funding $1,525,976 $1,505,000 ($20,976)Other Program Funding $445,241 $281,739 ($163,502)Fines & Settlements $0 $0 $0Interest Income $1,000 $1,000 $0Misc Income $0 $0 $0In-Kind Service $10,085 $0 ($10,085)
TOTAL FUNDING $5,439,099 $5,342,656 ($96,443)
EXPENDITURES
Federal Clean Water Act Supported Program (106 Grant) $1,948,909 $1,894,074 ($54,835)State Funded Water Pollution Control Program $853,960 $1,006,801 $152,841Special Projects $650,604 $331,933 ($318,671)Unallocated Fund Activities $104,305 $64,114 ($40,191)Restricted Use Accounts $0 $0 $0
TOTAL EXPENDITURES $3,557,778 $3,296,922 ($260,856)
FUNDING LESS EXPENDITURES $1,881,321 $2,045,733
RESOURCES CARRIED INTO NEXT FISCAL YEAR
Restricted Reserves $992,000 $992,000Encumbered Special Project Resources $83,771 $135,758Unencumbered Funds $805,550 $917,975
$1,881,321 $2,045,733
Page 2
Total Proposed FY 2018 BudgetTotal Total Unallocated Indirect
Total ORSANCO Special Fund Total Expense106 Grant WPCP Projects Activities Budget Allocation
EXPENDITURES
Payroll $493,337 $247,534 $37,596 $0 $778,467 $407,173 $1,185,640Employee Benefits $280,207 $140,595 $21,354 $0 $442,156 $231,268 $673,424Staff Travel $104,606 $44,771 $11,440 $0 $160,817 $22,675 $183,492Commission Travel $0 $0 $0 $0 $0 $106,969 $106,969Adv. Comm. Travel $7,329 $0 $0 $0 $7,329 $13,774 $21,103Supplies $32,430 $79,275 $51,200 $0 $162,905 $88,705 $251,610Telephone $684 $780 $0 $0 $1,464 $16,193 $17,657Equipment Purchases $0 $11,691 $0 $57,000 $68,691 $0 $68,691Mort., Utilities, & Maintenance $0 $0 $0 $7,114 $7,114 $61,334 $68,448Equipment Repairs and Maintenance $10,000 $0 $0 $0 $10,000 $63,686 $73,686Printing and Reproduction $0 $1,500 $1,750 $0 $3,250 $3,300 $6,550Lab Fees and Delivery $179,374 $6,120 $0 $0 $185,493 $0 $185,493Contractual Services $92,298 $126,414 $155,720 $0 $374,432 $79,728 $454,160SUB-TOTAL - DIRECT EXPENSES $1,200,265 $658,679 $279,060 $64,114 $2,202,118 $1,094,805 $3,296,922
Indirect Expenses Allocation $693,810 $348,122 $52,873 $0 $1,094,805Total program Cost $1,894,074 $1,006,801 $331,933 $64,114 $3,296,922
FUNDING SOURCESRestricted UnencumberedReserve Resources
Restricted Reserve $0 $0 $0 $0 $992,000 $0 $992,000Encumbered Special Project Resources $0 $158,196 $83,771 $0 $0 $0 $241,967Unencumbered Resources $0 $0 $0 $0 $0 $902,550 $902,550
Other Program Funding $0 $0 $281,739 $0 $0 $0 $281,739Misc Income $0 $0 $0 $0 $0 $0 $0Interest Income $0 $0 $0 $1,000 $0 $0 $1,000Fines & Settlements $0 $0 $0 $0 $0 $0 $0USEPA $1,505,000 $0 $0 $0 $0 $0 $1,505,000State Funding Transfer $389,074 $900,592 $50,194 $63,114 $0 $15,425 $1,418,400River Users Funding Transfers $0 $0 $0 $0 $0 $0 $0Unencumbered Resources Transfer $0 $0 $0 $0 $0 $0 $0In-Kind Services Transfers $0 $0 $0 $0 $0 $0 $0
Total Funding $1,894,074 $1,058,788 $415,704 $64,114 $992,000 $917,975 $5,342,655
Budgeted Carryover into FY 2019 $0 $51,987 $83,771 $0 $992,000 $917,975 $2,045,733
Page 3
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Administative Programs
Program Support Community Committee TotalFacilities Development Activities Relations Activities Administrative
(009) (010) (011) (012) (013) ProgramsEXPENDITURES
Payroll $15,694 $111,393 $242,385 $17,491 $20,211 $407,173Employee Benefits $0 $0 $0 $0 $0 $0Staff Travel $5,865 $500 $16,310 $22,675Commission Travel $106,969 $106,969Adv. Comm. Travel $13,774 $13,774Supplies $7,200 $69,992 $11,513 $88,705Telephone $533 $15,660 $16,193Equipment Purchases $0Mort., Utilities, & Maintenance $68,448 $68,448Equipment Repairs and Maintenance $42,282 $42,282
$0Printing and Reproduction $0 $2,500 $2,500Lab Fees and Delivery $0Contractual Services $12,200 $0 $321,000 $333,200SUB-TOTAL - DIRECT EXPENSES $145,824 $224,759 $649,537 $47,814 $33,985 $1,101,919
Indirect Expenses Allocation ($138,710) ($224,759) ($649,537) ($47,814) ($33,985) ($1,094,805)Total program Cost $7,114 $0 $0 $0 $0 $7,114
FUNDING SOURCES
Carryover from Previous Fiscal Year $0 $0 $0 $0 0 $0
Other Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPAState Funding Transfer $7,114 $7,114River Users Funding TransfersUnencumbered Resources Transfer $0Other Funding Transfers
Total Funding $7,114 $0 $0 $0 $0 $7,114
Expected Carryover $0 $0 $0 $0 $0 ($0)
Page 4
OHIO RIVER VALLEY WATER SANITATION COMMISSION DETAILS OF INDIRECT RATE CALCULATION FOR FY18
Indirect Cost Pool $1,094,805 = Indirect Cost Rate 140.64%Total Direct Payroll $778,467
Details Of Indirect Cost Pool
Temporary Help $0 Payroll $407,173 Employee Benefits $231,268 Staff Travel $22,675 Commission Travel $106,969 Adv. Comm. Travel $13,774 Supplies $88,705 Telephone $16,193 Equipment Purchases $0 Mort., Utilities, & Maintenance $61,334 Equipment Repairs and Maintenance $63,686 Printing and Reproduction $3,300 Contractual Services $79,728 TOTAL INDIRECT COSTS $1,094,805
Page 5
NOTES TO INDIRECT COST POOL ENTRIES
Payroll includes the salries of personnel that cannot be reasonably allocated to a single operating program.
Indirect Salaries Work Yrs. Payroll
Total Indirect Payroll 5.7 $407,173
Employee Benefits
Total Payroll $1,185,640Less Indirect Payroll $407,173Direct Payroll $778,467
Indirect employee benefits are calculated by dividing the total benefitsby the total payroll and multiplying the result by the Indirect Payroll.
Total Benefits $673,424 = 56.80%Total Payroll $1,185,640
Indirect Employee Benefits 56.80% $407,173 = $231,268
Benefits DetailHealth Insurance $284,839Life Insurance $4,273Disability Insurance $7,573Accident Insurance $556Social Security $90,701Pension Payment $274,575457 Retirement Savings $0Workers Compensation $5,697Caffeteria Plan & Actuarial Management Fees $5,210
$673,424
Page 6
Travel, Staff includes expenses for support personnel to travel to functions related to theirresponsibilities, the cost of the leased vehicles used for all activities and the cost of operatingand maintaining the leased vehicles.
Travel - Program Development $5,865Travel - Administration $500Travel Community Relations $16,310
Total Travel - Staff $22,675
Travel - Commission includes travel, per diem and meeting expenses for Commissioner'sactivities.
Commission & Special Committee Meetings $106,969$106,969
Travel, Committee includes travel, per diem and meeting expenses for Commitees and follows:
PIACO $2,428Water Users $7,640POTW $3,706River Users $0 $13,774
Supplies includes office supplies, postage, general insurances, reference materials, association dues and other miscellaneous items.
General Office Supplies $58,687Data Processing Strategy $18,505Association & Memberships $11,513 $88,705
Telephone includes the cost of charges for voice and data communications for office operations.
Cincinnati Bell Data/Voice $9,600Cincinnati Bell Any Distance $2,393Verizon Wireless $4,200
$16,193
Page 7
Rent and Utilities includes the allowable costs associated with the purchase of an officebuilding in accordence with Section C of Circular A-87. The Commission's office and monitoring headquarters is located at 5735 Kellogg Avenue. in Cincinnati, Ohio.
Purchase cost of building $1,108,863IRS regulations - Years to Depr. 31.5
Allowable Annual Cost $35,202Interest paid to an external party for funds used for "Buildingsacquired or completed on or after October 1, 1980". $1,802Gas, Electric & Water $21,440Lower level building construction $91,037
Annual Allowable Cost $2,890$61,334
Repairs & Maintenance includes the cost of service contracts and or repairs for office machines and the cost of maintaining the office facility.
Internet Access 12 mo @ $867/mo. $9,204HVAC Maintenance Agreement, 12 mo @ $500/mo $6,114Elevator Maintenance Agreement, 12 mo @ $335/mo $5,592Telephone Maintenance Agreement, 12 mo @ $270/mo. $2,076Security System Rental & Maintenance, 12mo @ $59/mo $1,000Waste Services, 12mo @ $110/mo $4,500Equipment, Vehicle & Building Maintenance $35,200
$63,686
Printing and Reproduction includes the monthly charges for the office copy machine and the cost of printing the Commission's general publications.
$3,300
Contractual Services includes a monthly retainer for Legal Counsel, fees for a year-end CPA audit and Data Processing Support.
Legal $36,000Audit $25,200
Legal Review of Policies & Procedures $0Data Processing $18,528
$79,728
Page 8
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Total Proposed Interstate Water Pollution Control Plan (106 Grant) Water Quality Monitoring Programs
Total106 Grant
EXPENDITURES
Payroll $493,337Employee Benefits $280,207Staff Travel $104,606Commission Travel $0Adv. Comm. Travel $7,329Supplies $32,430Telephone $684Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $10,000Printing and Reproduction $0Lab Fees and Delivery $179,374Contractual Services $92,298SUB-TOTAL - DIRECT EXPENSES $1,200,265
Indirect Expenses Allocation $693,810Total program Cost $1,894,074
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $1,505,000State Funding Transfer $389,074River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $1,894,074
Expected Carryover into Next Fiscal Year $0
Page 9
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Water Quality Monitoring Programs Biological Studies
Clean Bimonthly Bacteria Supplemental TotalQA / QC Metals Sampling Monitoring Monitoring Monitoring
(120) (122) (123) (129) (132)EXPENDITURES
Payroll $20,045 $17,279 $19,479 $24,220 $38,313 $119,336Employee Benefits $11,385 $9,814 $11,063 $13,757 $21,761 $67,781Staff Travel $1,083 $6,300 $2,023 $5,600 $0 $15,006Commission Travel $0Adv. Comm. Travel $0Supplies $0 $3,745 $1,200 $5,750 $0 $10,695Telephone $0Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $90,807 $31,458 $25,144 $0 $147,409Contractual Services $0SUB-TOTAL - DIRECT EXPENSES $32,514 $127,945 $65,223 $74,471 $60,075 $360,227
Indirect Expenses Allocation $28,191 $24,301 $27,394 $34,062 $53,882 $167,830Total program Cost $60,704 $152,246 $92,617 $108,533 $113,957 $528,057
FUNDING SOURCES
Restricted Reserve $0 $0 $0 $0 $0 $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $48,235 $120,972 $73,592 $86,239 $90,548 $419,585State Funding Transfer $12,470 $31,274 $19,025 $22,295 $23,409 $108,472River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $60,704 $152,246 $92,617 $108,533 $113,957 $528,057
Expected Carryover into Next Fiscal Year $0 $0 $0 $0 $0 $0
Page 10
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Biological Studies Public Information
Macro Fish Fish BiologicalStudies Tissue Population NRSA Studies
(124) (127) (128) (154)EXPENDITURES
Payroll $14,168 $8,568 $53,270 $19,759 $95,766Employee Benefits $8,047 $4,867 $30,256 $11,223 $54,393Staff Travel $11,469 $2,272 $26,412 $32,307 $72,460Commission Travel $0Adv. Comm. Travel $0Supplies $5,410 $625 $0 $15,000 $21,035Telephone $0Equipment Purchases $0 $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $10,000 $10,000Printing and Reproduction $0Lab Fees and Delivery $6,815 $25,150 $0 $31,965Contractual Services $0 $63,868 $27,330 $91,198SUB-TOTAL - DIRECT EXPENSES $45,910 $41,482 $183,806 $105,620 $376,817
Indirect Expenses Allocation $19,926 $12,050 $74,916 $27,789 $134,681Total program Cost $65,836 $53,532 $258,722 $133,408 $511,498
FUNDING SOURCES
Restricted Reserve $0 $0 $0 $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $52,312 $42,535 $205,576 $106,004 $406,428State Funding Transfer $13,524 $10,996 $53,146 $27,404 $105,070River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $65,836 $53,532 $258,722 $133,408 $511,498
Expected Carryover into Next Fiscal Year $0 $0 $0 $0 $0
Page 11
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Public Information Work Groups
PublicInformation
(114)EXPENDITURES
Payroll $32,141Employee Benefits $18,255Staff Travel $1,750Commission TravelAdv. Comm. TravelSupplies $300TelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual ServicesSUB-TOTAL - DIRECT EXPENSES $52,446
Indirect Expenses Allocation $45,201Total program Cost $97,648
FUNDING SOURCES
Restricted Reserve 0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $77,589State Funding Transfer $20,058River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $97,648
Expected Carryover into Next Fiscal Year $0
Page 12
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Work Groups Pollution Control Standards
Work Groups(119)
EXPENDITURES
Payroll $27,921Employee Benefits $15,859Staff TravelCommission TravelAdv. Comm. Travel $7,329SuppliesTelephone $144Equipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual ServicesSUB-TOTAL - DIRECT EXPENSES $51,252
Indirect Expenses Allocation $39,267Total program Cost $90,519
FUNDING SOURCES
Carryover from Previous Fiscal Year 0
Other Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $71,925State Funding Transfer $18,594River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $90,519
Expected Carryover into Next Fiscal Year $0
Page 13
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Pollution Control Standards Water Quality Assessment
PCS PCS TotalDevelopment Administration Pollution
(155) (156) Control StandardsEXPENDITURES
Payroll $21,192 $17,199 $38,391Employee Benefits $12,037 $9,769 $21,805Staff Travel $852 $0 $852Commission TravelAdv. Comm. TravelSupplies $400 $0 $400TelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and Reproduction $0Lab Fees and DeliveryContractual Services $1,100 $1,100SUB-TOTAL - DIRECT EXPENSES $35,581 $26,968 $62,548
Indirect Expenses Allocation $29,804 $24,188 $53,992Total program Cost $65,385 $51,155 $116,540
FUNDING SOURCES
Restricted Reserve 0 $0 $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $51,954 $40,647 $92,601State Funding Transfer $13,431 $10,508 $23,939River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $65,385 $51,155 $116,540
Expected Carryover into Next Fiscal Year $0 $0 $0
Page 14
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Water Quality Assessment Development of Total Maximum Daily Loads
Water Qual. Development Source H2O Watershed TotalAssesmt. Mon Strategy Assessment Protection Water Quality
(130) (131) (140) (157) AssessmentEXPENDITURES
Payroll $67,060 $27,563 $42,641 $28,192 $165,456Employee Benefits $38,089 $15,655 $24,219 $16,013 $93,976Staff Travel $0 $2,914 $2,423 $6,446 $11,783Commission Travel $0Adv. Comm. Travel $0Supplies $0 $0 $0 $0 $0Telephone $540 $540Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0 $0Lab Fees and Delivery $0 $0Contractual Services $0SUB-TOTAL - DIRECT EXPENSES $105,689 $46,132 $69,283 $50,651 $271,755
Indirect Expenses Allocation $94,310 $38,763 $59,968 $39,649 $232,690Total program Cost $199,999 $84,895 $129,251 $90,300 $504,445
FUNDING SOURCES
Restricted Reserve $0 $0 $0 $0 $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $158,916 $67,456 $102,701 $71,751 $400,824State Funding Transfer $41,083 $17,439 $26,550 $18,549 $103,621River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $199,999 $84,895 $129,251 $90,300 $504,445
Expected Carryover into Next Fiscal Year $0 $0 $0 $0 $0
Page 15
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant) Proposed Interstate Water Pollution Control Plan (106 Grant)
Development of Total Maximum Daily Loads Urban Wet Weather Water Quality
TMDL(145)
EXPENDITURES
Payroll $10,500Employee Benefits $5,964Staff Travel $2,755Commission TravelAdv. Comm. TravelSupplies $0TelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and Reproduction $0Lab Fees and DeliveryContractual ServicesSUB-TOTAL - DIRECT EXPENSES $19,219
Indirect Expenses Allocation $14,767Total program Cost $33,987
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $27,005State Funding Transfer $6,981River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $33,987
Expected Carryover into Next Fiscal Year $0
Page 16
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Interstate Water Pollution Control Plan (106 Grant)
Urban Wet Weather Water Quality
Urban Wet WeatherWater Quality
(158)EXPENDITURES
Payroll $3,826Employee Benefits $2,173Staff TravelCommission TravelAdv. Comm. TravelSuppliesTelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual ServicesSUB-TOTAL - DIRECT EXPENSES $6,000
Indirect Expenses Allocation $5,381Total program Cost $11,381
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPA $9,043State Funding Transfer $2,338River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $11,381
Expected Carryover into Next Fiscal Year $0
Page 17
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONTotal State Funded Water Pollution Control Program Proposed State Funded Water Pollution Control Program
Special Studies of Emerging Water Quality Issues
Total ORSANCO
WPCPEXPENDITURES
Payroll $247,534Employee Benefits $140,595Staff Travel $44,771Commission Travel $0Adv. Comm. Travel $0Supplies $79,275Telephone $780Equipment Purchases $11,691Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $1,500Lab Fees and Delivery $6,120Contractual Services $126,414SUB-TOTAL - DIRECT EXPENSES $658,679
Indirect Expenses Allocation $348,122Total program Cost $1,006,801
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project Resources $158,196Unencumbered Resources $0Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $900,592River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0
Total Funding $1,058,788
Expected Carryover into Next Fiscal Year $51,987
Page 18
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed State Funded Water Pollution Control Program Proposed State Funded Water Pollution Control Program
Special Studies of Emerging Water Quality IssuesWater Quality Problem Follow Up
Special Algae Biological TotalStudies Nutrients Assessment Special
(159) (126) (134) StudiesEXPENDITURES
Payroll $2,782 $28,132 $70,660 $101,574Employee Benefits $1,580 $15,978 $40,134 $57,692Staff Travel $0 $8,004 $6,738 $14,742Commission Travel $0Adv. Comm. Travel $0Supplies $3,150 $3,590 $6,740Telephone $0Equipment Purchases $11,691 $11,691Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $1,500 $1,500Lab Fees and Delivery $0 $6,120 $6,120Contractual Services $456 $456SUB-TOTAL - DIRECT EXPENSES $4,363 $73,074 $123,078 $200,515
Indirect Expenses Allocation $3,913 $39,563 $99,374 $142,850Total program Cost $8,276 $112,637 $222,451 $343,364
FUNDING SOURCES
Restricted Reserve $0 $0 $0 $0Encumbered Special Project Resources $0Unencumbered Resources $0Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0 $0 $0 $0State Funding Transfer $8,276 $112,637 $222,451 $343,364River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0
Total Funding $8,276 $112,637 $222,451 $343,364
Expected Carryover into Next Fiscal Year $0 $0 $0 $0
Page 19
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed State Funded Water Pollution Control Program Proposed State Funded Water Pollution Control Program
Water Quality Problem Follow Up Spill Detection And NotificationWQ Problem
Follow-up(135)
EXPENDITURES
Payroll $7,292Employee Benefits $4,142Staff TravelCommission TravelAdv. Comm. TravelSuppliesTelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual ServicesSUB-TOTAL - DIRECT EXPENSES $11,433
Indirect Expenses Allocation $10,255Total program Cost $21,688
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPAState Funding Transfer $21,688River Users Funding TransfersUnencumbered Resources TransferOther Funding Transfers
Total Funding $21,688
Expected Carryover into Next Fiscal Year $0
Page 20
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed State Funded Water Pollution Control Program Proposed State Funded Water Pollution Control Program
Spill Detection And Notification Public AwarenessEmergency
ODS Spills Response TOTAL(125) (150) (152) SPILLS
EXPENDITURES
Payroll $86,321 $23,248 $12,454 $122,022Employee Benefits $49,029 $13,204 $7,073 $69,307Staff Travel $16,604 $4,410 $8,437 $29,451Commission Travel $0Adv. Comm. Travel $0Supplies $66,320 $6,215 $0 $72,535Telephone $780 $780Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $0Contractual Services $123,658 $0 $123,658SUB-TOTAL - DIRECT EXPENSES $341,931 $47,857 $27,964 $417,753
Indirect Expenses Allocation $121,398 $32,695 $17,514 $171,607Total program Cost $463,329 $80,552 $45,478 $589,360
FUNDING SOURCES
Restricted Reserve $0 $0 0 $0Encumbered Special Project Resources $158,196 $158,196Unencumbered Resources $0Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $357,120 $80,552 $45,478 $483,151River Users Funding Transfers $0Unencumbered Resources Transfer $0 $0Other Funding Transfers $0
Total Funding $515,316 $80,552 $45,478 $641,347
Expected Carryover into Next Fiscal Year $51,987 $0 $0 $51,987
Page 21
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed State Funded Water Pollution Control Program Proposed State Funded Water Pollution Control Program
Public Awareness Source Water Assessment and ProtectionPublic
Awareness(118)
EXPENDITURES
Payroll $16,646Employee Benefits $9,455Staff Travel $578Commission Travel $0Adv. Comm. Travel $0Supplies $0Telephone $0Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $0Contractual Services $2,300SUB-TOTAL - DIRECT EXPENSES $28,979
Indirect Expenses Allocation $23,410Total program Cost $52,389
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project Resources $0Unencumbered Resources $0Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $52,389River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0
Total Funding $52,389
Expected Carryover into Next Fiscal Year $0
Page 22
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONTotal Proposed Special Projects Proposed Special Projects
TotalProjectsSpecial
EXPENDITURES
Payroll $37,596Employee Benefits $21,354Staff Travel $11,440Commission Travel $0Adv. Comm. Travel $0Supplies $51,200Telephone $0Equipment Purchases $0 Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $1,750Lab Fees and Delivery $0Contractual Services $155,720
SUB-TOTAL - DIRECT EXPENSES $279,060Indirect Expenses Allocation $52,873
Total program Cost $331,933
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project Resources $83,771Unencumbered Resources $0Other Program Funding $281,739Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $50,194River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0In-Kind Services $0
Total Funding $415,704
Expected Carryover into Next Fiscal Year $83,771
Page 23
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONProposed Special Projects Proposed Special Projects
Ohio ORSANCO Life Foundation River USGS Mercury Below the for Ohio River River
Sweep Gaging Stations Project Waterline Education UsersEXPENDITURES
Payroll $21,076 $0 $10,611 $5,909Employee Benefits $11,971 $0 $6,027 $3,356Staff Travel $900 $10,540Commission TravelAdv. Comm. TravelSupplies $48,500 $2,700TelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and Reproduction $1,750Lab Fees and DeliveryContractual Services $145,000 $10,000 $720
SUB-TOTAL - DIRECT EXPENSES $84,197 $145,000 $10,000 $30,598 $0 $9,265Indirect Expenses Allocation $29,641 $0 $14,923 $8,310
Total program Cost $113,838 $145,000 $10,000 $45,521 $0 $17,574
FUNDING SOURCES
Restricted Reserve $0 $0 $0 $0 $0 $0Encumbered Special Project Resources $83,771Unencumbered ResourcesOther Program Funding $113,838 $147,901 $0 $20,000 $0 $0Misc IncomeInterest IncomeFines & SettlementsUSEPAState Funding Transfer ($2,901) $10,000 $25,521 $0 $17,574River Users Funding TransfersUnencumbered Resources TransferOther Funding TransfersIn-Kind Services
Total Funding $113,838 $145,000 $10,000 $45,521 $0 $101,345
Expected Carryover into Next Fiscal Year $0 $0 $0 $0 $0 $83,771
Page 24
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION
TotalsEquipment &UnallocatedAdmin Costs
EXPENDITURES
Payroll $0Employee Benefits $0Staff Travel $0Commission Travel $0Adv. Comm. Travel $0Supplies $0Telephone $0Equipment Purchases $57,000Mort., Utilities, & Maintenance $7,114Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $0Contractual Services $0
SUB-TOTAL - DIRECT EXPENSES $64,114Indirect Expenses Allocation $0
Total program Cost $64,114
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program Funding $0Misc Income $0Interest Income $1,000Fines & Settlements $0USEPA $0State Funding Transfer $63,114River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0Transfer from Indirect Cost Rate $0
Total Funding $64,114
Expected Carryover into Next Fiscal Year $0
Unallocated Fund Activities
Page 25
UnallocatedAdministrative Capital
Costs EquipmentEXPENDITURES
Payroll $0Employee Benefits $0Staff TravelCommission TravelAdv. Comm. TravelSuppliesTelephoneEquipment Purchases $57,000Mort., Utilities, & Maintenance $7,114Equipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual Services
SUB-TOTAL - DIRECT EXPENSES $7,114 $57,000Indirect Expenses Allocation $0 $0
Total program Cost $7,114 $57,000
FUNDING SOURCES
Restricted Reserve $0 $0Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc Income $0Interest Income $1,000Fines & SettlementsUSEPAState Funding Transfer $6,114 $57,000River Users Funding TransfersUnencumbered Resources Transfer $0Other Funding TransfersTransfer from Indirect Cost Rate
Total Funding $7,114 $57,000
Expected Carryover into Next Fiscal Year $0 $0
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONUnallocated Fund Activities
Page 26
THE OHIO RIVER VALLEY WATER SANITATION COMMISSION THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONRestricted Reserve Accounts Restricted Reserve Accounts
TotalsReserve
AccountsEXPENDITURES
Payroll $0Employee Benefits $0Staff Travel $0Commission Travel $0Adv. Comm. Travel $0Supplies $0Telephone $0Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $0Contractual Services $0
SUB-TOTAL - DIRECT EXPENSES $0Indirect Expenses Allocation $0
Total program Cost $0
FUNDING SOURCES
Restricted Reserve $992,000Encumbered Special Project Resources $0Unencumbered Resources $0Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $0River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0Transfer from Indirect Cost Rate $0
Total Funding $992,000
Expected Carryover into Next Fiscal Year $992,000
Page 27
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONRestricted Reserve Accounts
Restricted Use Reserve
Building ODS OperatingEquipment Equipment Equipment Reserve
EXPENDITURES
PayrollEmployee BenefitsStaff TravelCommission TravelAdv. Comm. TravelSuppliesTelephoneEquipment PurchasesMort., Utilities, & MaintenanceEquipment Repairs and MaintenancePrinting and ReproductionLab Fees and DeliveryContractual Services
SUB-TOTAL - DIRECT EXPENSES $0 $0 $0 $0Indirect Expenses Allocation $0 $0 $0 $0
Total program Cost $0 $0 $0 $0
FUNDING SOURCES
Restricted Reserve $200,000 $87,000 $250,000 $455,000Encumbered Special Project ResourcesUnencumbered ResourcesOther Program FundingMisc IncomeInterest IncomeFines & SettlementsUSEPAState Funding TransferRiver Users Funding TransfersUnencumbered Resources TransferOther Funding TransfersTransfer from Indirect Cost Rate
Total Funding $200,000 $87,000 $250,000 $455,000
Expected Carryover into Next Fiscal Year $200,000 $87,000 $250,000 $455,000
Page 28
THE OHIO RIVER VALLEY WATER SANITATION COMMISSIONUnencumbered Funds
TotalsUnencumbered
FundsEXPENDITURES
Payroll $0Employee Benefits $0Staff Travel $0Commission Travel $0Adv. Comm. Travel $0Supplies $0Telephone $0Equipment Purchases $0Mort., Utilities, & Maintenance $0Equipment Repairs and Maintenance $0Printing and Reproduction $0Lab Fees and Delivery $0Contractual Services $0
SUB-TOTAL - DIRECT EXPENSES $0Indirect Expenses Allocation $0
Total program Cost $0
FUNDING SOURCES
Restricted Reserve $0Encumbered Special Project Resources $0Unencumbered Resources $902,550Other Program Funding $0Misc Income $0Interest Income $0Fines & Settlements $0USEPA $0State Funding Transfer $15,425River Users Funding Transfers $0Unencumbered Resources Transfer $0Other Funding Transfers $0Transfer from Indirect Cost Rate $0
Total Funding $917,975
Expected Carryover into Next Fiscal Year $917,975
Page 29
Attachment 3Five Year Base Revenue & Expenditure Forecast with 1% FY18, 1.5% FY19, & 0% FY20 - FY22 State Funding Increase
FY17 FY18 FY19 FY20 FY21 FY22
Payroll 1,211,773 1,185,640 1,194,186 1,209,113 1,224,227 1,239,530
Benefits 735,765 673,425 689,461 711,370 736,163 762,772
Travel 328,232 311,564 360,462 330,155 330,472 337,082
Supplies/Utilities/Mgt. 464,882 417,949 412,648 390,201 395,505 403,415
Equipment 46,691 68,691 64,000 57,000 24,000 57,000
Analytical lab Services 305,722 185,493 175,175 180,430 201,843 207,899
Contractual Services 464,713 454,160 570,304 537,686 523,200 530,564
Total Expenditures 3,557,778 3,296,922 3,466,235 3,415,956 3,435,410 3,538,261
State Funding 1,404,400 1,418,400 1,439,700 1,439,700 1,439,700 1,439,700
Federal 106 Funding 1,379,000 1,379,000 1,379,000 1,379,000 1,379,000 1,379,000
Additional 106 Funding Increases 114,000 126,000 342,000 96,000
SRF Set Aside (Sourcewater Protection)
Other Federal Funding 32,976
Ohio River Stakeholder Contribution
Other & Special Project Funding 456,325 282,739 313,200 315,400 312,700 315,000
Total Revenues 3,386,701 3,206,139 3,473,900 3,230,100 3,131,400 3,133,700
Net Income (Loss) Before Transfers (171,077) (90,783) 7,665 (185,856) (304,010) (404,561)
Carryover into Fiscal Year 2,236,380 2,136,517 2,045,733 2,114,424 1,928,568 1,624,558
Encumbered Project Resources; Use or Add 84,983 106,209 51,987
Unencumbered Resources; Use or Add 14,880 15,425 120,678 185,856 304,010 404,561
Carryover Into Next Fiscal Year 2,136,517 2,045,733 2,114,424 1,928,568 1,624,558 1,219,998
Unencumbered Resources $902,550 $917,975 $1,038,653 $852,797 $548,787 $144,227
Restricted Reserves $992,000 $992,000 $992,000 $992,000 $992,000 $992,000
Encumbered Project Resources $241,967 $135,758 $83,771 $83,771 $83,771 $83,771
$2,136,517 $2,045,733 $2,114,424 $1,928,568 $1,624,558 $1,219,998
Attachment 3aFive Year Moderate Revenue & Expenditure Forecast with 0% FY20 and 1% FY21, FY22 State Funding Increase
FY17 FY18 FY19 FY20 FY21 FY22
Payroll 1,211,773 1,185,640 1,194,186 1,209,113 1,224,227 1,239,530
Benefits 735,765 673,425 689,461 711,370 736,163 762,772
Travel 328,232 311,564 360,462 306,593 304,286 310,055
Supplies/Utilities/Mgt. 464,882 417,949 412,648 372,428 376,741 383,876
Equipment 46,691 68,691 64,000 57,000 24,000 57,000
Analytical lab Services 305,722 185,493 175,175 116,095 125,275 118,795
Contractual Services 464,713 454,160 570,304 537,686 523,200 530,564
Total Expenditures 3,557,778 3,296,922 3,466,235 3,310,285 3,313,891 3,402,591
State Funding 1,404,400 1,418,400 1,439,700 1,439,700 1,454,200 1,468,600
Federal 106 Funding 1,379,000 1,379,000 1,379,000 1,379,000 1,379,000 1,379,000
Additional 106 Funding Increases 114,000 126,000 342,000 96,000
SRF Set Aside (Sourcewater Protection) 50,000 50,000
Other Federal Funding 32,976 35,000 35,000 35,000 35,000
Ohio River Stakeholder Contribution 78,013 155,000 155,000 155,000
Other & Special Project Funding 456,325 282,739 313,200 315,400 312,700 315,000
Total Revenues 3,386,701 3,206,139 3,586,913 3,420,100 3,385,900 3,402,600
Net Income (Loss) Before Transfers (171,077) (90,783) 120,678 109,815 72,009 9
Carryover into Fiscal Year 2,236,380 2,136,517 2,045,733 2,114,424 2,224,239 2,296,248
Encumbered Project Resources; Use or Add 84,983 106,209 51,987
Unencumbered Resources; Use or Add 14,880 15,425 120,678 109,815 72,009 9
Carryover Into Next Fiscal Year 2,136,517 2,045,733 2,114,424 2,224,239 2,296,248 2,296,257
Unencumbered Resources $902,550 $917,975 $1,038,653 $1,148,468 $1,220,477 $1,220,486
Restricted Reserves $992,000 $992,000 $992,000 $992,000 $992,000 $992,000
Encumbered Project Resources $241,967 $135,758 $83,771 $83,771 $83,771 $83,771
$2,136,517 $2,045,733 $2,114,424 $2,224,239 $2,296,248 $2,296,257
Five Year Incremental Reductions Applied to FY19‐22 Moderate ScenarioStaff Weeks Expenditure Reduction
Pollution Control Standards (Unallocated) 24 Weeks $7,826
Association Memberships & Travel 6 Weeks $15,162
Commission Meeting Travel N/A $10,000
Training & Public Information Travel 4.5 Weeks $5,000
Eliminate Nutrient Criteria at Biological Sites N/A $14,553
Eliminate Water Chemistry at Biological Sites N/A $13,180
Eliminate Upstream Bacteria Monitoring at CSO Locations 1 Week $15,000
Reduce Clean Metals to Quarterly N/A $27,716
Eliminate Tributaries from Bimonthly Sampling Program 3 Weeks $12,083
Reduce Fixed Stations to 12 Sites 1 Week $2,807
Quarterly Monitoring Instead of Bimonthly for All Parameters 6 Weeks
Not Used in Moderate 5‐Year Forecast Scenario
$10,005
Eliminate ODS Website
Eliminate ODS Maintenance Agreements
N/A
N/A
$25,000
$130,000
Reduce to Two Biological Pools 4 Weeks $51,238
Reduce Fish Tissue Collection & Analysis 1 Week $8,552
Reduce Legal & Audit Fees (1/2 of Contingency Budget) N/A $13,800
0% Pay Increase N/A $14,821
Transition to a Defined Contribution Pension Plan N/A $90,396
Attachment 3b
Potential Future Programs Attachment 4
Program/Activity Estimated Capital Cost
Estimated Annual O&M
Spill Monitoring, Detection & Response (ODS)Replace system with 12 CMS Units, 4 GCMS UnitsEquipment and website maintenance
$ 1.5M $175K
HAB Monitoring & Response (20 Units at $100K ea) $2M $600K ‐ $900K
National Rivers & Streams Assessment (96 sampling events) $500K2‐yr study
Update Dioxin & PCBs Monitoring Data (5 sites, 2 rounds) $75K (1 study)
Update Bacteria Monitoring Data (5 longitudinal surveys ) $160K (new mobile lab)
$140K
Update Emerging Contaminants Baseline Study (all)PFOS/PFOA Only (EPA In‐kind analyses)
$300K (1 study)$3,000
Data Management Capabilities (enhanced GIS & Aquarius) $100K* $20K annual licenses
Enhance Biological Pool Surveys (4 pools, enhanced chemistry) $250K
Add DRP & Alkalinity to Bimonthly & Nutrients Monitoring $14,400/yr
Expand Bimonthly/Clean Metals Monitoring $100K $350K
Remote Sensing Applications $100K $50K
Continuation of Water Resources Initiative $90K
Review Fish Consumption Rate Assumptions $200K (1 study)
Conduct Mussel Surveys & Develop Multi‐metric Index $25K $75 ‐ $100K
Upgrade Mobile Lab & Additional Capabilities(New mobile lab, VOCs, semi‐volatiles, hydrolab)
$400K
Public Outreach $100K $200K
1
Attachment 5
OHIO RIVER VALLEY WATER SANITATION COMMISSION
STATE FUNDING DISTRIBUTION INFORMATION
COMBINED ADOPTED ADOPTED ADOPTED PROPOSED
SHARE (1) FY2017 FY2018 FY2019 FY2020
% INCREASE 1% 1% 1.5% 0.0%
STATE
ILLINOIS 4.92% $69,100 $69,800 $70,800 $70,800
INDIANA 19.63% $275,700 $278,400 $282,600 $282,600
KENTUCKY 22.28% $312,900 $316,000 $320,800 $320,800
NEW YORK 0.98% $13,800 $13,900 $14,100 $14,100
OHIO 26.00% $365,100 $368,800 $374,300 $374,300
PENNSYLVANIA 12.44% $174,700 $176,500 $179,100 $179,100
VIRGINIA 3.54% $49,700 $50,200 $51,000 $51,000
WEST VIRGINIA 10.21% $143,400 $144,800 $147,000 $147,000
TOTAL 100.00% $1,404,400 $1,418,400 $1,439,700 $1,439,700
$13,900 $14,000 $21,300 $0
(1) THE COMBINED SHARE IS BASED ON ARTICLE X OF THE OHIO RIVER VALLEY WATER SANITATION COMPACT WHICH PROVIDES
THAT THE ANNUAL BUDGET BE APPORTIONED TO THE MEMBER STATES ONE HALF IN PROPORTION TO THEIR RESPECTIVE
POPULATION AND ONE-HALF IN PROPORTION TO THEIR RESPECTIVE LAND AREA WITHIN THE COMPACT DISTRICT. THE 2010
CENSUS DATA WAS USED FOR DETERMINING THE POPULATION RATIOS.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Nominating Committee Number:
7
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Richard Harrison Presentation by: Committee Chairman Toby Frevert
KEY CONSIDERATIONS:
The Nominating Committee worked to determine a proposed slate of ORSANCO candidates for the offices of Chair, Vice Chair and Secretary/Treasurer for Fiscal Year 2018.
The recommended slate of candidates will be presented at the June 8, 2017 Commission Meeting.
BUDGET/STAFF IMPLICATIONS: None
RECOMMENDATION:
The Nominating Committee recommends that the Commission accept the slate of officers for Fiscal Year 2018 recommended by the Nominating Committee because Commission approval is required to establish the Commission leadership.
BACKGROUND/HISTORY:
The Nominating Committee prepares and presents to the Commission at the meeting held immediately prior to July 1 of each year a slate of candidates for Chair, Vice Chair and Secretary/Treasurer.
The Nominating Committee consists of three Commissioners; at least one of whom shall be a past-Chairman of the Commission.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Audit Committee Number:
8
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: David Bailey Presentation by: Commissioner John Kupke, Chairman
KEY CONSIDERATIONS:
Barnes Dennig has conducted ORSANCO’s financial audit for the past six fiscal years through June 30, 2016.
At the February 2017 Commission meeting the Commission authorized the Committee to undertake a Request for Professional Services process to evaluate additional audit firms to perform the June 30, 2017 financial audit.
A Request for Proposals was sent to seven audit firms with four firms submitting proposals. Staff evaluated the proposals and provided a recommendation to the Committee for
consideration. The Audit Committee will recommend an audit firm to perform the FY17 and FY18 financial audits
to the Commission at the June 8, 2017 meeting.
BUDGET/STAFF IMPLICATIONS: Estimated $4,000 budget reduction for audit services.
RECOMMENDATION:
The Committee will recommend a FY 2017 and FY 2018 auditor to the Commission at its June 2017 meeting.
BACKGROUND/HISTORY: The Audit Committee shall be composed of at least three Commissioners. It shall review the
outside auditor’s year-end report and shall present it to the commission. It shall have authority to conduct an audit of all books and accounts of the Commission at any time. The Audit Committee, at the regularly scheduled meeting of the Commission immediately prior to the beginning of each new fiscal year, shall present for approval by the Commission a recommendation for designation of a certified public accountant to serve as outside auditor for the next fiscal year.
Current Committee members include Commissioners John Kupke (Chairman), Charles Duritsa, Michael Wilson, John Hoopingarner, and Lou Ann Jessee Wallace.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Pension Trust Committee Number:
9
Page 1 of 1
Attachments: Resolution 4-17 Pension
Plan Amendment No. 1
Certificate of Corporate Resolution
Resolution 5-17 Suspension of 457 Plan match
Proposed 2017 Actuarial Assumptions
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: David Bailey Presentation by: Commissioner Joseph Harrison Jr., Chairman KEY CONSIDERATIONS:
The Pension Trust Committee has continued to review the Pension Plan and monitor the investment portfolio.
Staff has reviewed ORSANCO’s actuarial assumptions with its actuarial firm, Buck Consultants, LLC and information provided through the National Association of State Retirement Administrators to help support the proposed actuarial assumptions.
The Committee assessed the actuarial assumptions and supports a recommendation to approve the table of assumptions including a 20-year closed amortization of the unfunded liability, reducing the anticipated annual rate of return from 7.6% to 7.5% and other actuarial plan assumptions.
The Committee supports a recommendation to amend the Plan to not allow new entrants into the Defined Benefit Plan after July 1, 2017.
The Committee supports a recommendation to suspend ORSANCO’s matching contribution to the Deferred Compensation Plan.
Minor modifications to ORSANCO’s Administrative Procedures will need to be made to reflect these changes.
BUDGET/STAFF IMPLICATIONS: Estimated $90,000 reduction in FY18 Pension Plan required contribution. Estimated $15,000 reduction in FY18 due to suspension of Deferred Compensation Plan match.
RECOMMENDATION:
The Pension Trust Committee recommends that the Commission adopt Amendment No. 1 to the Ohio River Valley Water Sanitation Commission Employees’ Pension Plan.
The Pension Trust Committee recommends that the Commission suspends the matching contribution to the Deferred Compensation Plan effective July 1, 2017.
The Pension Trust Committee recommends that the Commission adopt revised actuarial assumptions to reflect a 20-year closed amortization of the unfunded liability and reduce the anticipated annual rate of return from 7.6% to 7.5%.
The Pension Trust Committee recommends that the Commission approve amending the Commission’s Administrative Procedures to reflect the above changes.
BACKGROUND/HISTORY:
The Pension Trust Committee manages the Pension Plan affairs of the Pension Plan for employees of the Commission as established by the Commission. The Committee shall consist of not less than three members who shall be appointed from time to time by the Commission to serve at the pleasure of the Commission. One Pension Trust Committee member shall be from the Commission staff.
Current Committee members appointed by the Commission include Commissioners Joseph Harrison Jr., Ron Lovan, Douglas Conroe, John Hoopingarner, and David Bailey.
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
Agenda Item 9 Attachment 218th Commission Meeting
June 8, 2017
RESOLUTION 4-17
AMENDMENT No. 1
TO THE OHIO RIVER VALLEY WATER SANITATION COMMISSION
EMPLOYEES’ PENSION PLAN
In accordance with provisions of the Ohio River Valley Water Sanitation Commission
Employees’ Pension Plan, as amended and restated effective as of July 1, 2015 (the “Plan”), the Ohio River
Valley Water Sanitation Commission (the “ORSANCO”) hereby further amends the Plan as follows:
First: Purpose and Effective Date of Amendment. This Amendment is adopted to cease new participation in the Plan effective as of June 30, 2017.
Second: Supersession of Inconsistent Provisions. The provisions of this Amendment No. 1 shall
supersede the provisions of the Plan, or any other instrument under which the Plan is administered or operated, to the extent those provisions are inconsistent with the provisions of this Amendment.
Third: Cessation of New Participation. Notwithstanding any other provision of the Plan to the
contrary, no Employee who is not an active Participant on June 30, 2017, shall become, or be reinstated as, a Participant after that date.
Fourth: Article I, Section 1.11 of the Plan is amended by the addition of the following sentence at
the current end thereof: There shall be no “Entry Date” after January 1, 2017. Fifth: Article II, Section 2.1 of the Plan is amended by the addition of the following new sentence
at the end thereof: Notwithstanding the foregoing provisions of this Section 2.1 or any other provisions of the
Plan, January 1, 2017 is the final Entry Date under the Plan. Sixth: Article II, Section 2.3 of the Plan is amended by the addition of the following new sentences
at the end thereof: Notwithstanding the foregoing provisions of this Section 2.3, no one who is not an active
Employee on June 30, 2017 shall ever be reinstated as an active Participant in this Plan. Furthermore, if a Participant who was an active Employee on June 30, 2017 has a severance of employment from the Employer after that date, he shall not be reinstated as an active Participant in this Plan.
2
Seventh: In all other respects, the Plan shall remain unchanged by this Amendment No. 1.
IN WITNESS WHEREOF, the Ohio River Valley Water Sanitation Commission has caused this Amendment to be signed by its duly authorized officer as of this 8th day of June, 2017.
OHIO RIVER VALLEY WATER SANITATION COMMISSION
By: ___________________________ Title: Commission Secretary
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
Agenda Item 9 Attachment 218th Commission Meeting
June 8, 2017
CERTIFICATE OF CORPORATE RESOLUTION
The undersigned Secretary of Ohio River Valley Water Sanitation Commission (“ORSANCO”) hereby certifies that the following resolutions were duly adopted by the Commissioners on June 8, 2017, 2017:
WHEREAS, ORSANCO sponsors the Ohio River Valley Water Sanitation Commission Employees’ Pension Plan, which was last amended and restated effective as of July 1, 2015 (the “Plan”); and
WHEREAS, ORSANCO has reserved the authority to amend the Plan; and WHEREAS, ORSANCO wishes to amend the Plan effective June 30, 2017 to not permit any
individual to newly participate in or renew participation in the Plan after such date; NOW THEREFORE BE IT RESOLVED, that effective as of June 30, 2017, Amendment No. 1 to
the 2015 Edition of the Plan is hereby adopted and approved in substantially the form attached hereto, with such changes therein as may be approved by the Executive Director of ORSANCO which approval shall be conclusively evidenced by the signature of the Executive Director to a copy of such Amendment; and further
RESOLVED, that that the Executive Director shall be, and hereby is, authorized and directed to take such action and to make, execute, deliver and file or cause to be made, executed, delivered, or filed such notices, agreements, documents, payments, applications, instruments, and certificates, and to take such other and further actions, as he may deem to be proper, necessary, desirable or appropriate to effectuate the purpose and intent of the foregoing resolutions, the authority for taking of such action and the making, execution, delivery or filing of such notices, agreements, documents, payments, applications, instruments or certificates to be conclusively evidenced thereby; and further
RESOLVED, that all actions heretofore taken by the Executive Director, or any other officer,
employee, or agent of ORSANCO in connection with the subject matter of the foregoing resolutions and recitals be, and hereby are ratified, approved, and confirmed in all respects as the acts and deeds of ORSANCO. The undersigned further certifies that attached hereto is a true copy of the Amendment approved and adopted in the foregoing resolutions. OHIO RIVER VALLEY WATER SANITATION COMMISSION By:
Ronald Potesta, Secretary
Date:
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
Agenda Item 9 Attachment 218th Commission Meeting
June 8, 2017
RESOLUTION 5-17
Suspension of 457 Plan Match WHEREAS, ORSANCO sponsors a 457 Deferred Compensation Plan (“457 Plan”) the terms of which are described in ORSANCO’s Administrative Procedures booklet and the 457 Plan document; and WHEREAS, ORSANCO has reserved the authority to amend the 457 Plan; and WHEREAS, in the past, ORSANCO has made matching contributions to the 457 Plan at a rate of 25% of each employee’s deferrals up to an amount equal to 6% of such employee’s compensation that year; and WHEREAS, ORSANCO wishes to discontinue the matching contribution effective as of July 1, 2017; NOW THEREFORE, BE IT RESOLVED, that effective July 1, 2017 ORSANCO will discontinue the match to the 457 Plan; and further RESOLVED, that that the Executive Director shall be, and hereby is, authorized and directed to take such action and to make, execute, deliver and file or cause to be made, executed, delivered, or filed such notices, agreements, documents, payments, applications, instruments, and certificates, and to take such other and further actions, as he may deem to be proper, necessary, desirable or appropriate to effectuate the purpose and intent of the foregoing resolutions, the authority for taking of such action and the making, execution, delivery or filing of such notices, agreements, documents, payments, applications, instruments or certificates to be conclusively evidenced thereby; and further RESOLVED, that all actions heretofore taken by the Executive Director, or any other officer, employee, or agent of ORSANCO in connection with the subject matter of the foregoing resolutions and recitals be, and hereby are ratified, approved, and confirmed in all respects as the acts and deeds of ORSANCO.
O H I O R I V E R V A L L E Y W A T E R S A N I T A T I O N C O M M I S S I O N
Agenda Item 9 Attachment 218th Commission Meeting
June 8, 2017
OHIO RIVER VALLEY WATER SANITATION COMMISSION Defined Benefit Plan
Proposed Actuarial Assumptions June 8, 2017
Item Actuarial Assumption
Actuarial Asset Method Market value of Plan assets.
Actuarial Cost Method Individual Early Age Normal Cost Method
Amortization Method Closed 20-year period
Commencement and Election 100% of current and future term vested are assumed to
take benefits at age 65.
Cost of Living Adjustment 0%
Expenses Administrative expenses will be paid by the Commission.
Funded Ratio Actuarial value of assets divided by the accrued liability
Funding Benefits are funded for all those individuals who are eligible on the valuation date.
Investment Return 7.50% per year, compounded annually
Marriage Assumption 100% assumed
Mortality RP-2014 table, projected with Scale MP-2014 on a fully generational basis
Retirement Age Participants eligible under the “Rule of 90” are assumed to retire at the following rates: 55-59 - 20% 60-61 - 25% 62-64 - 50% 65 or later - 100% Participants not eligible under the “Rule of 90” are assumed to retire at a rate of 100% at 65 or later.
Salary Progression 3%
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject:
Report of the Water Users Advisory Committee Number:
10
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Sam Dinkins Presentation by: Committee Chairman Bruce Whitteberry
KEY CONSIDERATIONS:
The Water Users Advisory Committee will meet May 24-25, 2017. The Report of the Committee shall be provided at the June 8, 2017 Commission Meeting.
BUDGET/STAFF IMPLICATIONS:
Travel related expenses to support committee meetings are covered by the Commission. The Commission has staff time to support Water Users Advisory Committee liaison work.
RECOMMENDATION:
Information Only BACKGROUND/HISTORY:
The Water Users Advisory Committee provides input to the Commission on matters related to water treatment.
Appointed representatives to the Committee are designated by the Chairman of the Commission from companies or agencies which operate water treatment plants.
The Chairman of this Committee serves as a representative to ORSANCO’s Technical Committee and the Ohio River Users Program Advisory Committee.
Ohio River Valley Water Sanitation Commission
COMMISSION MEETING COMMUNICATION Meeting Date:
June 8, 2017 Subject: Report of the Watershed Organizations Advisory Committee
Number: 11
Page 1 of 1
Attachments: None
Committee Type: Standing Advisory Ad-Hoc N/A
Action Required: Information Only Motion
Prepared by: Richard Harrison Presentation by: Adam Rissien, Ohio Environmental Council
KEY CONSIDERATIONS:
The Report of the Committee shall be provided at the June 8, 2017 Commission Meeting.
BUDGET/STAFF IMPLICATIONS: The Commission does not assume any meeting expenses incurred for Special Interests
Stakeholder Advisory Committee Members. The Commission has staff time to serve as liaison to the Committee and to help provide support
to the Committee as needed.
RECOMMENDATION: Information Only
BACKGROUND/HISTORY:
The Watershed Organizations Advisory Committee is a Special Interests Stakeholder Advisory Committee to the Commission formed to provide advice to the Commission for its program of regional pollution control.
The Committee was established through Commission action at its February 11, 2016 Commission Meeting.
The Committee is responsible for appointment of their membership and organization.