Waste Management Services Statement of Operations - Quarter 2 Financial Update (2017) (in thousands of dollars)
|Year to Date||Annual|
|Budget||Actual||Budget vs Actual Variance
|Budget||Forecast||Budget vs Forecast Variance
|Operational & Supply||18,736||18,806||-70||(0.4%)||38,129||39,668||-1,539||(4.0%)|
|Occupancy & Infrastructure||644||617||27||4.2%||1,323||1,362||-39||(2.9%)|
|Partnership, Rebate, Exemption||43||85||-43||(100.5%)||166||239||-73||(43.7%)|
|By-Law Charges & Sales||-6,262||-9,638||3,376||(53.9%)||-12,955||-18,924||5,968||(46.1%)|
|Total Intercompany Charges||59||89||-30||(50.3%)||118||148||-30||(25.3%)|
|Net Expenditure (Revenue) Before Transfers & Indirect Allocations||-3,162||-7,639||4,476||(141.6%)||-6,103||-11,309||5,207||(85.3%)|
|Transfers From Funds||-204||-164||-40||19.6%||-204||-164||-40||19.6%|
|Transfers To Funds||2,002||2,002||0||0.0%||4,005||4,005||0||0.0%|
|Indirect Allocations & Debt|
|Capital Financing Allocation||838||837||1||0.1%||913||912||1||0.1%|
|Total Indirect Allocations & Debt||1,548||1,506||42||2.7%||2,302||2,316||-14||(0.6%)|
|Net Expenditure (Revenue) After Transfers & Indirect Allocations||184||-4,294||4,478||2431.2%||0||-5,153||5,153||0.0%|
Variance Analysis (in thousands of dollars)
Waste Management is operating at a year-to-date surplus before indirect allocations of $4,436 and is forecasting an overall surplus of $5,167 at the end of the year. The following factors have contributed to year-to-date and forecasted surplus:
The favourable year-to-date and forecasted variances of $94 and $91 is primarily due to delays in filling vacant positions.
The favourable year-to-date variance of $480 is primarily due to deferral of consulting work of $263 and various administrative expenses until latter half of 2017. The forecasted annual variance of $273 is primarily due to reduced or deferred consulting expenditures of $148, utilization of existing communication pieces and lower promotional and educational volumes of $41 and reduced Humberstone ECA (Environmental Certificate Approval) submission costs of $31.
Operational & Supply
The unfavourable year-to-date and forecasted variances of $70 and $1,539 is primarily due to higher than anticipated commodity prices for the purchase of recyclable materials (i.e. forecasted annual variance for Waterloo contract of $1,322) and the extension of the Haldimand contract, originally budgeted for the first six months only. These unfavourable variances are completely offset by related increases to recycling revenues.
Equipment, Vehicles & Technology
The favourable year-to-date and forecasted variances of $116 and $115 are primarily due to no major equipment issues at the various sites during the first six months.
Partnership, Rebate, & Exemption
The unfavourable year-to-date and forecasted variances of $43 and $73 is primarily due to additional registered charitable organization tonnages received at Humberstone and Niagara Road 12, for which the tipping fees are waived.
The favourable year-to-date variance of $306 is due to the municipal requisitions for Q1 and Q2 being allocated based on the last two quarters of 2016. The forecasted variance will be reduced to $0.
By-law Charges & Sales
The favourable year-to-date and forecasted variances of $3,376 and $5,968 is primarily due to higher than anticipated market revenues received from the sale of fibres (i.e. forecasted annual variance for Old Newsprint of $1,499; Old Corrugated Cardboard of $985; and Old Boxboard of $2,632), as well as increased tipping fee revenues from the additional landfill tonnages received at Bridge Street, Humberstone and Niagara Road 12 landfills of $302.
The favourable year-to-date and forecasted variances of $198 and $416 are primarily due to increased RPRA (Resource Productivity and Recovery Authority) funding received for Niagara Region's Blue Box program of $385, Haldimand contract extension and additional CIF (Continuous Improvement Fund) funding.
Community Impacts & Achievements
Waste Management Services (WMS) is responsible for the operation of various facilities, including landfill sites, HHW depots and the Recycling Centre (a net revenue generator). WMS is also responsible for the delivery of curbside waste, recycling and organics collection and diversion programs, the management of long-term organics processing and disposal contracts, the operations and maintenance contracts at open and closed landfill sites, the recycling processing contract, policy development, capital program delivery and supporting outreach and communications programs.
Project Updates & Accomplishments
- Recycling Centre Opportunity Review (identification of options considering the potential impact of the new extended producer responsibility legislation):
- Phase One - complete - MRF market appraisal of buildings and land complete;
- Phase Two - in progress - MRF processing lines and systems, rolling stock and equipment state of repair assessment and valuation;
- Phase Three - RFP issued for MRF business valuation, strategic option evaluation and market analysis.
- Launch of the unlimited recycling and organics collection service to the industrial, commercial and institutional and mixed-use properties outside Designated Business Areas.
- Approval for a pilot textile collection program at Multi-Residential buildings.
- New initiatives: Multi-Residential Pilot Eco-Ambassador and 'Rethink Your Waste at Your Workplace' Programs.
- Official partnership with Crime Stoppers Niagara to combat illegal dumping.
- Bridge Street and Niagara Road 12 Drop-off Depot improvements in progress.
- Solid Waste By-law update with improvements to encourage waste diversion, clarify existing conditions to enhance public understanding of the By-law, and reduce illegal dumping.
- Winner of two Municipal Waste Association awards for excellence in municipal promotional and educational material: Silver Award in the "Digital Tool" category for the Online Large Item Collection Tool and a Bronze Award in the 'Print Tool' category for the 'Recycle Your Bicycle' promotional rack card.
- Finalized collection contract extension.