SEPTEMBER 1, 2017 BOARD OF DIRECTORS MEETING
Stark-Tuscarawas-Wayne Recycling District
SEPTEMBER 1, 2017 BOARD OF DIRECTORS MEETING ROLL CALL APPROVE - - PowerPoint PPT Presentation
Stark-Tuscarawas-Wayne Recycling District SEPTEMBER 1, 2017 BOARD OF DIRECTORS MEETING ROLL CALL APPROVE SEPTEMBER 1, 2017 BOARD OF DIRECTORS MEETING AGENDA APPROVE JULY 14, 2017 BOARD OF DIRECTORS MEETING MINUTES PUBLIC SPEAKS POLICY
Stark-Tuscarawas-Wayne Recycling District
REVENUES
Estimated Revenue Year-to-Date Actual Revenue Last Year Year-to-Date Revenue Collected Percent 101 GENERAL FUND Interest Earned 25,000.00 $ 29,926.89 $ 26,772.54 $ 119.71% American Landfill Settlement 12,500.00 12,500.00 13,961.00 100.00% OEPA Pass-Thru Community Development Grant
0.00% Recycling Revenue 200,000.00 169,307.87 132,319.39 84.65% GENERAL FUND TOTAL 237,500.00 211,734.76 191,988.49 89.15% 501 TIPPING FEE FUND Tipping Fees-Inside District 750,000.00 $ 534,167.63 $ 529,619.45 $ 71.22% Tipping Fees-Outside District 2,700,000.00 1,733,515.48 1,802,274.86 64.20% Tipping Fees-Outside State 25,000.00 20,067.22 19,967.84 80.27% Tipping Fees 3,475,000.00 2,287,750.33 2,351,862.15 65.83% Miscellaneous Revenue
111.50 0.00% TIPPING FEE FUND TOTAL 3,475,000.00 2,292,080.94 2,351,973.65 65.96% TOTAL REVENUE ALL FUNDS 3,712,500.00 $ 2,503,815.70 $ 2,543,962.14 $ 67.44%
EXPENSES
Combined Appropriations Combined Year-to-Date Expenses Last Year Year-to-Date Expenses Combined Expended Percent 101 GENERAL FUND Supplies & Materials 34,900.00 $ 5,358.63 $
15.35% HHW Program 47,786.95 25,771.63 793.85 53.93% American Landfill Settlement 12,500.00 8,705.25 9,078.06 69.64% Road Repairs 7,940.00
0.00% GENERAL FUND TOTAL 103,126.95 39,835.51 130,741.91 38.63% 501 TIPPING FEE FUND DISTRICT ADMINISTRATION Admin-1 Payroll & Benefits 425,000.00 $ 258,442.17 $ 245,690.09 $ 60.81% Admin-2 Supplies & Admin Expenses 152,953.15 109,591.82 114,148.29 71.65% Admin-3 Capital Assets 50,850.00 41,746.73
Admin-4 Consulting Engineer Service 40,000.00 17,665.07 7,637.13 44.16% Admin-5 Legal Services 10,000.00 900.00 1,050.00 9.00% Admin-6 Solid Waste Plan 44,305.23 20,114.93 55.00 45.40% Admin-8 Financial Consulting Services 13,000.00 8,398.00 9,735.50 64.60% District Administration Total 736,108.38 456,858.72 593,189.05 62.06% RECYCLING/COUNTY PROGRAMS STW-02 Drop-Off Recycling 1,807,059.20 826,159.93 739,154.11 45.72% STW-03 Yard Waste Management 487,499.96 245,371.89 197,907.04 50.33% STW-05 HHW Program 543,926.43 173,179.73 88,876.39 31.84% STW-06 Scrap Tire Collection 81,726.73 42,673.00 41,268.23 52.21% STW-19 Recycling Makes Sense 713,695.45 342,367.85 398,598.60 47.97% STW-22 Program Start-Up Grant 169,087.79 105,069.32 178,675.33 62.14% STW-24 Host Community Cleanup Grants 118,617.62 69,499.20 74,326.05 58.59% STW-25 Sheriff Department Grants 288,000.00 282,000.00 282,000.00 97.92% STW-26 Health Department Grants 325,000.00 243,750.00 243,750.00 75.00% STW-29 Education & Awareness 374,954.14 91,054.20 114,914.10 24.28% STW-38 Disaster Debris Management 20,000.00 585.00 950.00 2.93% Recycling/County Program Total 4,939,567.32 2,421,710.12 2,472,797.31 49.03% TIPPING FEE FUND TOTAL 5,675,675.70 2,878,568.84 3,065,986.36 50.72% TOTAL EXPENSES ALL FUNDS 5,778,802.65 $ 2,918,404.35 $ 3,196,728.27 $ 50.50%
Beginning Year Balance Year-to-Date Actual Receipts Year-to-Date Expenditures/ Expenses Unexpended Balance Outstanding Encumbrances Unencumbered Balance GENERAL FUND 974,795.87 $ 211,734.76 $ 39,835.51 $ 1,146,695.12 $ 38,263.74 $ 1,108,431.38 $ TIPPING FEES 4,441,614.71 2,292,080.94 2,878,568.84 3,855,126.81 1,650,011.67 2,205,115.14 TOTAL ALL FUNDS 5,416,410.58 $ 2,503,815.70 $ 2,918,404.35 $ 5,001,821.93 $ 1,688,275.41 $ 3,313,546.52 $ GENERAL (INTEREST) FUND Year-to-date Net Gain/(Loss) 171,899.25 $ TIPPING FUND Year-to-date Net Gain/(Loss) (586,487.90) $ GRAND TOTAL ALL FUNDS Year-to-date Net Gain/(Loss) (414,588.65) $
➢ Tipping fee revenue is up 15.81% in 2017 from 2016 through the first half of the year. ➢ Using the first six months of revenue, we can project an annual tipping fee revenue total of approximately $3,801,608 based on 48.80% of actual annual revenue was collected during this time period over the last two years.
Example: 23 warnings/citations issued at New Philadelphia Buehler’s
Container Size
PROJECTED 2017 District Yard Waste Rate Stark $112.36/load (40-yd) & $224.72/load (80-yd) Tuscarawas $195/load (30-yd) 2018 Projected District Yard Waste Rate Stark $225/load (40-yd) & $400/load (80-yd) Tuscarawas $195/load (30-yd) PROJECTED 2008-2009 District Yard Waste Rates Range Stark $21.75-$26.50/ton Tuscarawas $27.85-$31.85/ton Wayne $6.75-$14.00/yard
16,432 18,642 23,550 20,905 21,219 21,517 21,292 23,317 23,388 23,970 27,794 30,330 32,783 37,189 37,378 34,070 30,112 35,189 34,599 34,714 10,000 20,000 30,000 40,000 50,000 60,000 70,000 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 TONS
Recyclables Yard/Food Waste