Findings & Recommendations
22 findings
F21:
The relationship between County overseers and the contractor is too informal for effective regulation. Response 21. The County, along with County's contractor, is regulated extensively by the Department of Resources Recycling and Recovery or Cal Recycle (formerly the California Integrated Waste Management Board 06/2011 --- CIWMB), Regional Water Quality Control Board (RWQCB), San Joaquin Valley Air Pollution Control District (SJVAPCD), Local Enforcement Agency (LEA), Certified Unified Program Agency (CUPA), Department of Toxic Substance Control (DTSC), and Madera County Environmental Health; all perform inspections to ensure that the County and contractor are operating in compliance with applicable Federal, State and local regulations. Sincerely, Madera County Board of Supervisors Attachment 06/2011 --- INDEPENDENT ACCOUNTANT'S REPORT ON APPLYING AGREED-UPON PROCEDURES To the Board of Supervisors of the County of Madera Madera, California We have performed the agreed-upon procedures (County) has specified, listed in the attached schedule, which were · to the Fairmead Landfill (the Landfill. This agreed-upon procedures with attestation standards established by the American Institute sufficiency of the procedures is solely the responsibility of the maK:e';'1no representation regarding the sufficiency of the proce<:J, .described bei~W.;?ilt;'ier this report has been requested or for any other pu· 1· . note~'i~,~~:;~tf~~~l)E:J.<:I Our procedures and findings are as We were not engaged to, ~O<:I['Pi<:IJlot condudt7:a~audiC'ifi.~·:g~j§ctive · · would be the expression of an opinion on the Lan9wmnnanCif3l~ir;7cords. A~~~rding!yi::"/Vei~?'H;!Pt such an opinion. Had we performed additional B~Ci§e'dures, otn~r. matters ijligl;l~jff~ve coinettO,pur attention that would have been reported to you. :I;:f!h,. ,,;'f;: L'~?>t>"'' ·· · :~:.·~~~§ •.~ ti~>n and1q~~pf the County of Madera, the City of Chowchilla C:f9'4·;#nPE:l and(~~puld not be used by anyone other than these ··::s::~~~· ~. -<;·,-:-if" 1 06/2011 --- County of Madera Fairmead Landfill Schedule of Agreed-Upon Procedures and Findings PROCEDURES WITH RESPECT TO THE LANDFILL OPERAT OR Procedure 1 - Establish the basis for compensation received by the landfill operator from all ~ We compared the surcharge rates stated on the Solid Waste Surcharge Report (the source report for the revenue calculation) to the County's established rates. Finding All users pay in accordance with the rates established by the County. A breakdown of the rates is found under Procedure 3 of this report. ·· Procedure 2 -Identify the revenues generated and the payments received from all users of all facilities located within Madera County. · · · · ·· ·· · Finding . /' _,,.. Revenues generated by the Operator aqhe Fairmead landfill include: a. Cash and credit payments fromallus~rs · ·· · · b. Revenue generated from the No(th Fork. station . c. Revenue generated from the trash sortedff()IT1 Madera Mammoth Recycling (MMR) Revenues generated by the Qperator at the Madera MamriJothRecyclillg (MMR) include: a. A processing charge tojhe Landfill for so(ting recyclable materials out of trash loads b. Sales of recyclable materials · df th~ "~sh We selected a sample receipts/revehues from log deposits report" and traced the transactions to the generalle~g~r andirwor:ne statement without exception. compc)~C:mts ~h~rges J~vied Procedure 3 -IC:h:!ntifvthe ofali by the landfill operator for use of any facility. · · · · · · · · ·. ·· · ··· ·· · · · The components of the tipping· fees are id~f')tified in the schedule below: . COUNTY/PUBLIC RATE CllYRATE · $55. 13/ton $39.13/ton 7.·:•. ·:·.~·..·..·..·· ·· ·· ..................... . i/ ··>-·: .. .. /~ ~ Operator share · County share Operator share County share $23.85/ton $31.28/ton $15.65/ton $23.48/ton [a] [a] /~ /~ Landfill MMR* Landfill MMR* $15.65/ton $8.20/ton $15.65/ton $0/ton * MMR = Madera Mammoth Recycling [a] Breakdown of the County share is shown below as a blended rate at $24.96/ton. 2 06/2011 --- Based on the current rates of $55.13/ton for the County/Public and $39.13/ton for the City of Madera and Chowchilla residential, the actual and projected tonnages received, and the mid-year tipping fee reductions ($53.39/ton for the County/Public, and $37.39/ton for the City of Madera and Chowchilla), the County used the blended rate of $47.31 for development of the 2010-2011 budget. The calculation of the blended rate is shown below: Estimated County/Public Estimated Tonnage Rate Percentage Revenue %of Rate County 16,750 $55.13 current rate 15% $923,428 $8.17 mid-year tipping 50,250 $53.39 fee reductions [1] 44% $2,682,848 $23.74 Ci[X.Rate City 11,500 $39.13 current rate ,10% $449,995 $3.98 mid-year tipping. 34,500 $37.39 fee reductions [1] 31% $1,289,955 $11.42 Total 113,000 100%' $5,346,225 $47.31 [1] Mid year tipping fee reductions related to the one time ~egl.llatory items/ costs from the 2ml9tipping fee increase. The adjustment has not been made to the tipping fee. The blended rate of $47.31 consists of: 1. $22.35/ton for the operational expi:m::;es (Ope~ator): a. $15.65/ton pays for the contr:Cictual bpE;lrator at the Landfill. b. $6.70/toncoversthe cost of operating the 1\Jladera Mc'm1moth Recycling (MMR). 2. $24.96/ton fortheCountyS~rcharges: a. $1.40/torrpays for ttierState surchar~e:tor administrative costs. b. $0.44/ton covers the costs incurred by Environmental Health as the Local Enforcement Agency (LEA) relatedJ()thEl State mandated oversight of landfill operations. c. , , $1.06/ton covers Jhe.loan pay111er1ts over an 18-year period to construct the gas extractionsystem;new liner, closure of old site, and two groundwater monitoring wells. This loan Will be paid (.)tf in 2016. $0.78/ton covers, services .for monitoring of the monolithic cover, landfill gas, and hazard water disposal: ,•,• ,'.,,.,',' e: $J4.71/ton retained,by the County of Madera for the costs associated with the operational costs of the Landfill and the indirect costs. f. The (e111aining of ${):57/ton pays for the Fairmead Liner Fund for future expansions, including permitting activities, acquisitions, design, and construction. 3 06/2011 --- Procedure 4 -Identify all rate schedules and compare the fees charged to the cost for operating each facility. We identified all rate schedules and compared the fees charged (revenues) to the cost for operating each facility. We also compared and analyzed the Landfill and the Madera Mammoth Recycling revenues and expenditures from July to October of 2010. We performed inquiries of County management and reviewed the agreement between the County and the Operator to determine if there was any profit limit for the Operator of the Landfill. We identified the factors used in calculating the amount of the last rate increase that was implemented for any fee by obtaining the rate increase schedule. We reviewed, verified, and recalculated the rate increase schedule. Findings 1. The Landfill's total net income/( loss) for the months.~ ili~Ho October 2010 was ($61 ,503), $54,968, $31,337, $55,498, respectively (See Ex~i~t'/ ·"J &'2')y;; . ;:'::.~-'. 2. The Madera Mammoth Recycling facility tot~.l/' •. 'come/(loss)'~~{(t:l~ months from July to October 2010 was ($12,444), ($16,781}, ~? · ; $27,566 respectiv~i~;t~~e Exhibit 8(1 & 2)). d' 3. There is no limit on the profit the operator ~ft~[Ji,ll}ake with r~gard to th;'" . ~II contract. However, there is a 10% limit on the profit theCip,~x~tor ShJ~)JZtr;Jake with rega'tct.~P the Madera Mammoth Recycling contract per agreement number:. 5266"C~93, article II, ifem:G,. ·. ·:.,::;_,; ;.''· .. ·-·.·:·,,:: .;--· ~-,.:::. •; ;:~: ;;·:':-,,:; / --~~'. ·,::·::- 4. The last rate increase occurred'itW~ato~7J of 2009 ~ifacW:~s based on the solid waste delivery agreements with the Cities of Madera•anqJC:hC?wchilla. · Th~:jncrease was based on the "Engineering News-Record lndex"(Bt'f%),i>lugtt:l~additiori'0J;;r~gulatory items. This increased the rates for the Coup!Y,<:md Self Haol~t~ frorri $S,();~qper ton to'.$?5.13 per ton. The rates for each city increas.~~;ftpm,~~?.OO per ton.·tq $39.1 ;t"J:f~ri{Qp,_ The operator has not received nor requested an i!JS(Ei~se id·r~(~~.since fisc~[;·}{e<:i1?:4092~200:;3,::T!le rate increases are supported by · · ··· · the calculatiorH~;f~~.~ibit C. •· ,. I,;;0.~J: Procedure 5 - Trace postiilijs to re~erves. replac~rn~nt accounts or other accounts representing a componentoffhefeestructt:.ire:tllafistto'b:eset asideffor a future use. Determine if amounts set aside are'timel\fii'nd·fn:the propei'ainounf • ·· · ·· ·· .· <:{?/~·~·.' ,)_ ... _., The Operat6~1~~l5 no requirem~rl't~!9 set a~fd~:·any amounts for a future use. Reserve accounts are established aftt)«¥;founty. 'i{Ji~. ·••· · Procedure 6 -lde~flW'all cost cehtirs created by the Landfill operator and determine the revenues and costs assigned to each. Confirm whether revenues are properly matched to costs for the operation of each facilifY..t Y'> .;,';;;c: i"' Operator';~,f~trand We reviewed the loss statement for the months of July and August 2010 and selected the two largest expenditure categories: fuel and parts/materials. We verified those charges to the fuel log inventory report, invoices, and other supporting documents to determine the propriety of the charges. Finding Fuel charges agreed to the fuel inventory report. Parts and materials charges agreed to the invoices. During our testing for the month of August, we identified only one charge which was based on allocation. The method used for the allocation was based on the year-to-date purchases trend from January through June 2010. The basis used for the allocation of this cost appeared reasonable. 4 06/2011 --- Procedure 7 -Examine the overhead cost allocation model used to distribute local office and corporate office overhead charges to each cost center and determine the appropriateness of the allocation to each. We made inquiries of the Operator's District Controller and obtained the cost basis methodology for the overhead calculation. Finding According to the District Controller, the overhead charges are based on a corporate allocation formula which uses total corporate overhead costs and total corporate revenues. Prior to October 2010, the Operator used actual revenue numbers in the formula and subsequently used budgeted revenue numbers in calculating the overhead charges. Corporate office overhead charges were calculated as follows: 4008-Landfill August September October Account70149 Corporate overhead allocation per P&L. 12,441 12,223 11,722 Actual revenues per P&L 337,633 337,036 Budgeted revenue per detailed monthly .IC report 334,910 Percentage * 3.68% 3:63% 3.50% Overhead allocation 12,425 12,223 11,722 4009-MRF Account70149 Corpqr~te·overhead .~uocation perP&L 5,358 5,410 4,368 Actual reve11ues per P&L 145,402 149,150 Budgeted r~Y8nue petp~tailed monthly IC report 124,801 P~rcentage .,. · 3.68% 3.63% 3.50% ··.overhead allocation 5,351 5,414 4,368 * Based on oVerhead costs and total revenues for the regions. This percentage is provided by the Corporate Office based on managemenfs decision. 5 06/2011 --- Procedure 8 - Confirm the staffing plan for each operation and determine whether the resulting allocation of salaries and benefits is appropriate. We selected payroll expenditures and verified them against the payroll register report. We obtained the Operator's salary allocation schedule and determined whether or not the allocated payroll charges were in accordance with the schedule. Finding Payroll expenditures were supported by the payroll register and allocations were in accordance with the allocation schedule prepared by the District Manager. Procedure 9 - ldenti all sources of fixed and variable costs a ' 'li~able to each cost center and determine that they are properly reflected. We selected all Landfill variable costs for the months of Ma}{~ p~t 2010 and traced the charges to invoices and/or other supporting documentation to verify,:;tt::JE¥'' pnetY;~~\Q~ charge. ·•--"o-;::.-,.-:;_o. Finding lo~~:~t~tement month:~~Wr~~X Variable costs reported on the Landfill profit and for tile and August 2010 were properly supported by invoices and/or other sup~oftrng dOClj . ~Qtation and Wer~!allocated to the ·•cf:;*" ; • ,.·. correct cost center. ,_;,':··, ":~:?~,. - -.. ::_. ~~:';~~~·;:::.::::····· We did not identify any fixed costs assotiMt~d!~i\hJhe Landfiii~~;ih~ Madera Mammoth Recycling. Procedure 10 -Identify the contractual r~tiUire~~rlf~cimposed a~fthe landfill operator for processing recyclable matei'ialand confirm'the revenues;receive(ffrom the handling/sale of ,n•·<<··· · · · ·• ., . · recyclables. ·;·~·,,_ ~ x·c·:y: v•-• .·. . ~::~v -_-:._,;~--~:~:'~-:> .-:(·:.·.-.· <{·:<·:~~~-·-/ We obtained a copy ofth~o/1adera M~$~oth Recy~ij~~'~greement B~lween the County and the Operator. We compared'reyenues re§~iYed by the Cq~~ty from the Operator for the sale of recyclable materials to thELSQiid Waste ~l.lf<::;har9.~R¢P9r1· ·· ' · <;):...'.>-? /.-,;·;:.~:~·;:_-::·: We pe~R~~d:~fi'~liMy§!M9 det&hhrE~whethe'ftH~~I'!lOtirit of recyclable materials received at the MMR reasona~l~(agreed with thE!',iimount ofif~gyclable rriaterj'81s sold for the period from July 2010 to October 2010. ··· ."''>.:.:.'.L. ··•x.;_:~v~ <':~; ,, Finding . ·· ;l\ ~-;~-~/-~-: -s~~ The MMR agree~~/1im?~66-C-93, :~ttfcle II, item C) between the County and the Operator includes a 10% limit on the profit the '&p~tator sha ,·· ake with regard to the Madera Mammoth Recycling contract. Further, the agreementst~l,~§ tr,~ Jthe review of operational costs, the County shall receive credit for 100% of all revenues the Op~~~tP:r;'may receive from the sale of recyclables. Therefore, the agreement does not require the Operator:{c).pay the County for the sale of recyclables rather, the Operator should apply the sale proceeds to reduce MMR operating costs. Our testing revealed that the amount of recyclable materials sold was greater than the amount of recyclable materials received at the facility. The reason for the difference is related to the amount of recyclable materials recovered from commingled trash. The Operator does not maintain an accounting of the amount of recyclable materials recovered from commingled trash and we were not able to determine whether the total amount of recyclable material received and recovered reasonably agreed with the amount of recyclable material sold. 6 06/2011 --- Procedure 11 -Identify the contractual requirements imposed on the Landfill operator to make payments and/or apply credits to Madera County and the Cities of Madera and Chowchilla and determine whether all payments/credits are being made timely. Finding The Operator remits monthly payments to the County. These payments are made within 90 days of the last day of the month in which the collections were received. All payments tested were in accordance with the agreement between the County and the Operator, except for the commercial/roll off rate for the Cities of Madera and Chowchilla. The County contends that they should have received $23.48/ton for the commercial/roll off for the Cities but the Operator has only remitted $15.28/ton which left a discrepancy of $8.20/ton. The total balance in question as of October 2010 was approximately $500,000 according to County Solid Waste management. The Operator does not make any payments or apply any credits to the City of Madera or the City of Chowchilla. · PROCEDURES WITH RESPECT TO THE COUNTY OF MADERA Procedure 13 -Confirrnthat revenu~s and expenses related to refuse services provided to the unincorporated areas are segregated from all other activities as necessary. Finding The re\leht.ies and expens~sr~lated tol'efuse services provided to the unincorporated areas are not segregated. Jhey are codedtoqrganizatiortkey 01380 (RMA Refuse Disposal). According to the County Solid Waste Mar~ager there is no. contractual agreement to make this segregation . .· . . -~ '··. :·.. :' moni~s Procedure 14-d()nfirm that received from the Landfill operator are being deposited into the proper accounts for holding monies needed for future capital costs. ··:.··;·.·.: .. :_ >;:.·:.-:.:-·/ by We selected the payments maqe the Operator to the County for the months of May through August 2010. We recalculated the alllourits related to reserve accounts (i.e. Fairmead Liner Fund, Local Enforcement Agency Fund and State Surcharge Fund) and we tested for proper posting in the County's accounting system. Finding The monies received from the Operator were properly deposited into the reserve accounts: Fairmead Liner Fund, Local Enforcement Agency Fund, and State Surcharge Fund. 7 06/2011 --- Procedure 15 ,.. Confirm that interest is properly allocated to each account that holds funds for a future capital use. Finding The interest is properly calculated and allocated to each account that holds funds for a future capital use. Interest is allocated by the County to the Fairmead Liner Fund and the Fairmead Closure Funds. The Treasurer's office is responsible for posting the interest earnings into the County accounting system. The interest earned is credited to the funds quarterly based on the daily cash balance for all funds in the County of Madera. Procedure 16-Confirm the process used for allocating indirect overhead charges to each landfill cost center and determine if the resulting charges are appropriate: Finding According to the County cost allocation plan, the indirect overh~ad charge for the year ended June 30, 2010 should have been $210,176. The actual amount charged to the Laqdfill by the County was $460,325, resulting in an overcharge of $250,149. · · The County uses only one fund to account for all L~ricmll activity. The County all~cates indirect charges to the Landfill based on an indirect cost allocation plan. Jhis cost all?.cation plan was prepared by a consultant and is based on actual expen~es for the 2007/2008 fiscaLyear for use in the?009/201 0 fiscal year. Procedure 17-Review the process used for determining the amount of funds required for future capital outlay. · · · · Finding We identified two purposE)swhich wol]ldrequire futurecapital outlays, the Fairmead Liner Fund and the Closure/Post-Closure Fund. The Courity has established a rate of $6.57 per ton as the amount to be deposited to the Fairmead Uner.Fund (refer to procedurE)3 for breakdown). . . . . . - In practice this established. rate is nolcharged oru~ed to determine the amount of the deposits to the Fairmead Liner Fund. Instead, the ar;nollnt deposited to the Fairmead Liner Fund is the residual balance after deposits are made to the. General, Local Enforcement Agency and the State Surcharge Funds. ~in~rfund is~alculated The overageJ(shortage) of the below: Tonnages Required deposit Amount deposited into Overage/ Period re~ived amount @$6.57 Fairmead Liner Fund (Shortage) July 1, 2008-June 30, 2do9 114)121.70 $753,721.57 $753,214.77 ($506.80) July 1, 2009-June 30, 2010 ' 1.10,391.26 $725,270.58 $746,668.29 $21,397.71 The County does not currently make any deposits to the Closure/Post-Closure Fund. However, we did recalculate the calculation of the closure/post-closure liability prepared by the County and determined that the liability was fairly stated in accordance with GASB 18. 8 06/2011 --- Procedure 18 -Identify the components of the current tip fee and determine whether the charges properly match the costs of operations at the landfill. Finding The County's net profit/loss statement for Landfill operations is attached as Exhibit D. As can be seen in Exhibit D, over the last four years, the Landfill has had net income and net losses. Please refer to Procedure 3 for the components of the tipping fees. 9 06/2011 --- 10 06/2011 --- EXHIBIT AC1l (LANDFILL) Account #',Revenues July August September October 36000 Landfill Revenue $ 146,831 $ 144,287 $ 139,026 $ 150,952 36009 Landfill Revenue-MSW Intercompany 190,552 193 346 198,010 179636 Landfill Revenue , 337,383 337,633 337,036 330,588 43001 Taxed and Pass Thru Fees 213,249 172,935 185,919 183,406 Net Revenue 124,134 164,698 151,117 147,182 PriiTlary L.:apor 50020 Wages Regular 10,614 7,996 10,369 6,569 50025 Wages OT 4,521 4,091 4,503 2,153 50035 Safety Bonuses 467 1,000 934 (1,734) 50050 Payroll Taxes 1,175 1,116 1,051 662 50060 Group Insurance 728 592 2,487 501 50065Vacation Pay 546 1,745 158 564 50070 Sick Pay 372 (3) 246 (93) 50086 Safety and Training 88 (88) 50015 Pension and Profit Sharing 86 51 59 Total Primary Labor 18,597 • 16,500 19,807 8,622 Truck Variabl~ ::·· ..... , ··· ······ 52010 Salaries ·· 1,818 1,818 1,818 52020 Wages Regular J!,348 7,049 7,690 6,398 52025 Wages OT 3,294 3,554 2,702 3,071 52035 Safety Bonuses 67 400 134 (1 ,111) 52050 Payroll Taxes 867 799 ,, 746 791 52060 Group Insurance 1,568 1,275 (620) 1,438 52065 Vacation Pay 280 108 336. 1,870 52070 Sick Pay 318 (151) 52086 Safety and Training 21 65 52090 Uniforms 137 181 139 52115 Pension and Profit Sharing 139 89 90 93 52120 Parts and Materials 14,388 1,537 2,852 2,800 52125 Operating Supplies 1,305 612 1,068 52140 Tires 852 1,375 11,560 1,707 52142 Fuel Expense 7,957 13,796 11,953 11,202 52146 Oil and Grease 674 585 749 1,446 52147 Outside Repairs 8,592 344 3,543 52149 Allocated Exp In Out-District 1,735 52150 Utilities · 109 1,577 691 52165 Communications 92 91 204 52335 Mscellaneous 3 3 3 Total Truck Variable .··· ;,··: 33,703 43,313 35,869 ¢!lii!ainer: Expense ~"2ij{• •~z: ·¥· •{z;;,:c;.),c; ·· 55065 Vacatio•&.~~;:·s; 57125 Operating Supplies 309 (24) 3,271 12 57147 Bldg & Property 2,048 98 (799) 57150 utilities 69 55 190 356 57165 Communications 143 412 57275 Property Taxes 1 424 1 381 1 352 1 266 · .. , •. Total OtherOp~r~ting 1,945. 3,460. 4,911 1,247 lnsuranpe f:Xperi~lf • • ; ·· · ·~i'E•'{.• ' •ZJ;i :!;! 59340 Self Insurance Premium 1,348 1,321 1,283 59343 WC-Current Year Claims 1,341 1,090 (4,180) 1,544 59400 Damages paid by District 633 Total Insurance Expense 1,341 2,438 (2,859) 2,194. Total Cost of Operations 83845 62771 72095 54906 Total Gross Profit .40,289 101,927 79,022: 92,276 11 06/2011 --- EXHIBIT A(2) (LANDFILL) Account# ~J'l~@i!lriiZ~41'9I~§~~K~~i,f 'iii:i 'S-'iif, ,:, '' July August Septelriler October 7001 0 Salaries 7,178 70020 Wages Regular 2,328 6!993 6,922 (2,175) 70025Wages O.T 376 934 777 (214) 70030 Corp Allocated Bonus (60) 700360ther Bonus/Commission Non-Safety 20 (133) 70050 Payroll Taxes 251 1,144 871 (457) 70060 Group Insurance 1,125 1,026 174 70065Vacation Pay 762 365 631 530 70070 Sick Pay 43 142 235 70095 Empi&Commun Activ 299 139 70105 Employee Relocation 233 233 233 70110 Contributions 48 70116 Pension and Profit Sharing 99. 317 313 316 70147 Bldg & Property Maintenance " 307 882 709 70148 Allocated Exp in ~District ~ 5,260 4,606 4,524 70165 Communications 158 1,565 1,228 1,430 70167 Cellular Telephone . 203 218 165 70170 Real Extate Rentals 25<1, 254 416 70175. EquipNehicle Rental 91 17 54 70185 Postage 58 211 346 70196 Club Dues 48 70200 Travel 109 10 70202 ·Excursions rvleetings 107 70203 Lodging 576 37 70205 Travel-Auto 139 61 70206. rvleals 60 159 42 70210 Office Supplies and Equip 1,068 690 1,212 70214 Credit Card Fees 565 624 793 70215 Bank Charges . . 461 231 231 70245 Payroll Processing Fees 133 133 133 70301 Computer Sofiware 200 70302 Computer Supplies 217 91 7031 0 Bad Debt Profision (8,434) (3,607) (1 ,290) 70320 Credit and Collection 12 70336 Coffee Bar 52 35 49 Total Generc~l and Admil'l 74,589. 12,844 17,968. 7,957 Total EBITDA b/ CO ·. (34,300) 89,083 61,054 84,319 ,(}y~fu~~~ §~~&~~@;~:';;i~'~;i','\2;J;'~;r{);};~3 '; '';;;}~'~ 70149 Corporate Overhead Allocation 11,925 12,441 12,223 11,722 EBITDA (46,225) 76,642 48,831 72,597 E~ITI~)\w/() Ins (44,884) 79,080 45,972 74,791 9~1?E~9i~[~rj;;; N'':~';'~' 'rc:i:Z~' ,z:r:,L''''',~,;:t;tl Total Depreciation 15,278 15277 15,278. 15,277 > EBIT (Eal"r:l!ng Before · lnterestal"ld Taxes) From dps, · ··· (61,503) 61,365 33,553 57,320 ;;. ~Qfu.~-~~-~-~~Q.~;~~~IfJ:: 1~"/:~~fj;f~: ~;;:~1~2:~~~~;·.; ·-~---:c;.':~nc::<:k;_2 80099 Interest Allocation 6,397 2,216 1,822 Total Other Expenses 6,397 2216 1,822 EB\T (Earning Before Taxes) From Ops 55,498 Net lncome/(Loss) 55,498 12 06/2011 --- EXHIBIT 8(1) (MADERA MAMMOTH RECYCLING) Account# Revenues July August September October 35500 MRF Processing $ 97,546 $ 97,546 $ 91,141 $ 91,590 35510 Proceeds-OCC 15,026 15,852 18,835 22,651 35511 Proceeds -ONP 2,904 2,960 3,332 3,185 35512 Proceeds-Other Paper 4,610 2,454 6,223 5,688 35513 Proceeds-Aluminum 1,551 2,301 2,497 2,259 35514 Proceeds -Metal 8,814 7,517 8,686 9,373 35515 Proceeds -Glass 1,116 1,092 813 796 35516 Proceeds-Plastic 11,490 17,927 6,499 5,858 35517 Proceeds -Other Recyclables 14,595 (2,247l 11,124 5,707 Total Recycling Proceeds 60,106 47,856 58,009 55,517 Total Revenues 157,652 145,402 149,150 147,107 40109 Disposal Landfill Intercompany 8,899 11,392 13,183 40129 Disposal Other Intercompany 14,756 40861 Processing Fees MRF 16,328 11,220 1,550 1,015 43001 Taxes and Pass Thru Fees 57,150 55,959 49,918 50,813 44168 Cost of l'vlaterials -Other Recyclables 4,081• 4,501 (961l (6,149l Total Revenue Reductions 86,458 c) 83,072 63690. 60435 Net Revenue 71;194 62,330 85,460 86,672 Primary Labgr ·· 50010 Salaries (22,178) 50020 Wages Regular 27,481 22,399 23,893 21,756 50025 Wages O.T. 2,557 3,335 3,238 3,638 50035 Safety Bonuses .1,000 3,200 2,000 (1,933) 50050 Payroll Taxes 2,628 2,560 2,087 2,047 50060 Group Insurance 728 512 912 497 50065 Vacation Pay 4,319 2,858 2,266 1,645 50070 Sick Pay 431 711 (161) 895 50086 Safety and Training 716 (558) 66 (440) 50090 Uniforms 1,559 1,127 1,526 1,051 50115 Pension and Profit Sharing 361 219 212 280 Total Primary labor 19,602 36,363 36,039 29,436 TruckVariable ·. · ·· ··· ·· · ,. ..• 52010 Salaries 1,212 1,212 1,212 52020 Wages Regular 1,455 4,194 2,430 3,886 52025 Wages O.T. 62 157 73 189 52035 Safety Bonuses : 134 200 268 (430) 52050 Payroll Taxes 340 311 293 267 52060 Group Insurance 364 256 (144) 199 .52065 Vacation Pay 3,443 29 (306) 718 52070 Sick Pay 1,626 (770) 52086 Safety and Training 10 33 '52090 Uniforms · 69 91 70 52115 Pension and Profit Sharing 135 89 92 89 52120 Parts and l'vlaterials 2,431 3,922 2,259 4,304 52125 Operating Supplies 664 306 534 52135 Equipment and 1\Aaint Repair 40 1,509 52142 Fuel Expense 1,358 2,231 1,915 1,680 52146 Oil and Grease 337 292 375 723 52147 Outside Repairs 1,469 805 52149 Allocated Exp In Out~ [)isinct 1,157 52150 Utilities 73 1,051 461 52165 Communications 61 61 136 52335 Mscellaneous 1 ; 1 1 Total Truck Variable 13,404 13,453 13,373 13,485 container Expens¢t < -'·~;":;': g;~;{0i{~}1~~~:~~ h 55065 Vacation Pay c:· ... ·., 19 (13l 15 Supeivisory·El~os~ :'0}~.2~.;:~~;:;; J:}l~&::{:;.; ::5JS:;·~t.~ 70149 Corporate Overhead Allocation 5,843 5358 5,410 4368 EBITDA (51541) (8,483) 91386 35,645 EBITDA w/o Ins (4,884) (Sz023) 91978 36,967 be.Pre<:i~tioo• . ·•• • •·•·'?J·K;; :: ; ~ . , ·, ~ :• · , > ,< ·, __ : · ~( > · ~ , ~; i:~£{5:~~:t~tir.'~g Total Depreciation 6903 6903 6903 6903 EBIT (Earning Before Interest and Taxes) From Ops (12,444) (15,386) 2,483 28,742 - ,pttier;E~p~r1ses• '.:~.~~\{_.;~flf::~~~~ 800991nterest Allocation 1,395 1,243 1,176 Total Other Expenses 1,395 1243. 1,176 EB\T (Earning Before Taxes) From Ops (12,444) {16,781) 1,240 27,566 14 06/2011 --- EXHIBITC TIPPING FEE INCREASE TieeJna Fee Increase Total Cities• Chowchilla* Madera• County Current lipping Fee (per ton}-Trash $35.00 $35.00 $35.00 $50.00 Tipping Fee Increase per Ton-Los Angeles Engineering News Record Construction Cost Index-February 2009 $2.35 $2.35 $2.35 $3.35 New Tipping Fee (per Ton) w/ ENR Index $37.35 $37.35 $37.35 $53.35 Regulatory Items Tonnage3 113,000.00 54,240~00 ..... · 13,017.60 41,222.40 58,760.00 .,• .. },· •.. •· Landfill Gas Compliance Regulations-Probe Plan & Installation' $125,430 $60;206.40 $14,449.54 $45,756.86 $65,223.60 <· '> . Rate Increase per Ton $1.11 $1:11 $1.11 $1.11 $1.11 Air Board & EPA litle V Regulations' $71,190 ·•.. $34,171.20 I $8,201.09 $25,970.11 $37,018.80 Rate Increase per Ton $0.63 .··. $0.63 : $0.63 $0.63 $0.63 Sharps Ban in Landfills-Managed by HHW Facility2 $4;520 $2,169.60 ''$520.70 $1,648.90 $2,350.40 • w:o4 Rate Increase per Ton . $0.04 : • '$0.04 $0.04 $0.04 ./:. Subtotal of Regulatory Items $201,140 .. $96,54h20 $23,171.33 ;. $73,375.87 $104,592.80 ... Tipping Fee Increase per Ton-Regulatory Items $1.78 $1)8 $1.78 I '> ··• . $1.78 $1.78 .·· . : ;; . •'•:: TOTAL-Tipping fee increase per ton ·;·: . .. ·.···· ·.· · $ . 4.13 $4.13 $4.13 $5.13 :•· .. .. ·: New Tipping Fee w/ the ENR Index and Regulatory Items ·;.· (per Ton) ·. . ··:L $39.13 I······ $39.13 $39.13 $55.13 .. . ..... ·.·. ·• ·. . : 'one time costs; "on-going costs; 'based on CIW'MB Dispo~al Reports; *Gra/\Naste br 13~1/ean.Wast;;..rrash. Absent a Blue Can or Curbside Recycling Program, the tipping fee rate or total disposal fee will default to the current Public Rates as adopted b.y. the County Board of Super\isors . .· · . ·•.·• 15 06/2011 --- ·-'• EXHIBITD FAIRMEAD REVENUES AND EXPENSES 2009 2008 ~ ~ Operating Revenues Charges for services $ 2,424,146 $ 2,662,844 $ 2,959,853 $ 2,698,084 Other 10,880 Total operating revenues 2,424,146 2,662,844 2,970,733 2,698,084 Operating Expenses Refuse disposal 2,559,604 2;787,667 2,508,986 2,384,717 Depreciation 258,342 215,499 161,359 126,434 Total operating expenses 2,817,946 , .•.• 3,003,16~ ~ 6 2,670,345 2,511,151 Operating Income (Loss) (393,800) (340;322) 300,388 186,933 •N on-operating Revenues (Expenses) Revenue from use of money and property 187;~03 310,556 43~~280 151,460 Interest and fiscal charges . {14,358) {41,190) {47,819) {50,750) Total non-operating revenues (expenses)~ 173,545 269,366 386,461 100,710 Changes in net assets (220,255) . (70,956} 686,849 287,643 Net Assets Beginning of year i3,608,o66 3;679,022 2,992,173 2,704,529 End of year $ 3,387,811 $ 3,608,066 $ 3,679,022 $ 2,992,172 FinancialStatem~nt~ e~~·~d Ju~e The for the fis6aLyear 3o, 2006, were audited by Quady & Leal, LLP. The Fina~cial Statements fortt}e fiscal years ended June 30, 2007 through 2009, were audited by anq Caporicd Larson. ~ ~. . 16 06/2011 --- This page intentionally left blank 06/2011 --- 2010-2011 Madera County Grand Jury Final Report Chowchilla City Fire Department 06/2011 --- 2010-2011 Madera County Grand Jury Final Report Chowchilla City Fire Department Introduction: The Grand Jury felt it appropriate to review the Chowchilla City Fire Department. The last review was completed by the 2008-2009 Grand Jury. Consequently, on October 13, 2010, the Grand Jury visited the Chowchilla City Fire Department located at 240 North 1st Street, Chowchilla, California 93610, west of Highway 99. Findings: The Grand Jury reviewed the recommendations made in the 2007-2008 and the 2008- 2009 Grand Jury Final Reports. The Grand Jury met with the Fire Chief, who has been with the Department since November, 1998. His expertise and involvement with all facets of the Chowchilla City Fire Department were most evident. There is no permanent full-time staff at the fire station. It is staffed by the Fire Chief and fourteen (14) Volunteers. The cost of operation is paid by the City of Chowchilla, Public Donations and Grants. Recent grants from Chukchansi in the amounts $75,000 and $48,849 were received and were used to purchase equipment in 2010. It should also be noted that the Chowchilla City Fire Station is not staffed on a 24-hour basis. All fire calls go through the Chowchilla Police Department who, in turn, contacts the volunteers. This process appears cumbersome and cannot help but impact response time. The group of volunteers receives $400 per month, to do with as they choose. In the past, they have used these funds for the purchase of fire equipment, food for their meetings, a television set for the station, and annual Christmas and summer parties for their families. The Chief stated that the Chowchilla fire station serves approximately 18,000 residents, including the Women’s Prison population. The Chief also noted the continuing fire-fighting concerns and constraints posed by the lack of an overpass, over the railroad tracks running through Chowchilla. He further stated that one compensating factor to this dilemma is the Fire Station at the Women’s Prison helps with fire fighting coverage for the East side of the City. 06/2011 --- The Chief also noted that they do not handle medical calls. Such calls are handled by the Chowchilla Police Department and local ambulance services. The station does not routinely respond to out-of-town fires. They do, however, cover other areas of Madera County if they are called upon to do so. The Grand Jury found the existing station to be outdated, but adequate to maintain the status-quo. The Grand Jury questions if “status-quo” is in the best interest of the City of Chowchilla and its residents. Conclusions: The Grand Jury concludes that fire protection utilizing volunteer staff may not be adequate for a growing city. The Grand Jury concludes that recommendations made in previous Grand Jury reports have not been addressed. Items such as the addition of a ladder truck, which the Chief indicated would greatly enhance the Fire Department’s fire-fighting capabilities, have not been procured. The Grand Jury concludes that the need to build a fire station on the east side is an appropriate long-range goal.