Table of Contents 2016.01.28 Beaver Municipal Solutions
Board Meeting – January 28, 2016
Tofield Chambers, Tofield, AB
Table of Contents
Page
1. Call to Order (Preliminary Agenda) 1 - 2
2. Additions/Deletions to the Agenda (If Applicable)
3. Approval of Minutes
3.1 Approval of Minutes of Regular Meeting – December 17, 2015 3 - 7
4. Regular Reports (Consensus Agenda)
4.1 Strategic Priorities Chart – Updated 8 - 10
4.2 FUAL – Updated 11 - 14
4.3 Financials 15 - 34
4.3.1 – Interim Statements
4.4 Operations Update 35
4.5 Communications Update 36
5. Board Events Calendar
5.1 Board Calendar – Updated 37 - 38
6. Correspondence 6.1 2016 Annual Municipal Law Seminar 39 6.2 Request for Funds – Biking Trail – Village of Viking 40 6.3 Request for Donation – Village of Viking 41 6.4 Thank You Letter – Christmas Hamper – Village of Viking 42 6.5 Thank You Letter – Floral Arrangement – Village of Ryley 43 6.6 Request for Donation – Town of Tofield 44 6.7 Alberta’s Economic Outlook, AD 45 6.8 Request for Donation – Ryley Pre-school – Ryley 46 6.9 Thank You Letter – Beaverhill Players 49 – 50 6.10 Request for Donation – 2016 Viking Bull Riding Event 51 - 52
7. Board Matters 7.1 RFD – Voluntary RRSP Benefit – HUM-013 53- 55 7.2 RFD – Update on Wellness Benefit – HUM-008 56 - 57 7.3 RFD – Tender Award Recommendation – BMS-2016-F 58 – 59 7.3.1 – Attachment – Justification to Tender 60 - 69
AGENDA (FINAL) REGULAR MEETING
JANUARY 28@ 6:00PM TOFIELD CHAMBERS,
TOFIELD, AB
AGENDA 2016.01.28 Beaver Municipal Solutions
REGULAR MEETING
1. Commencement
2. Additions/ Deletions to the Agenda
3. Approval of Minutes
3.1 The Minutes of the Regular Meeting of December 17, 2015
4. Regular Reports (Consensus Agenda)
4.1 Strategic Priorities Chart – Updated 4.2 FUAL –Updated
4.3 Financials .1 Interim Statements year end 2015.
4.4 Operations Update 4.5 Communications Update
5. Conferences/Training:
5.1 Board Calendar – Updated
6. Correspondence
6.1 2016 Annual Municipal Law Seminar
6.2 Request for Funds – Biking Trail – Village of Viking 6.3 Request for Funds – Preschool Association – Village of Viking 6.4 Thank You letter – Christmas Hamper - Village of Viking
6.5 Thank You Letter – Floral Arrangement – Village of Ryley 6.6 Requesting Donation Letter – Tofield Hockey Tournament – Town of Tofield
7. Board Matters:
7.1 RFD - Voluntary RRSP Benefit – HUM-013 7.2 RFD - Update on Wellness Benefit
7.3 RFD – Tender Award Recommendation - BMS-2016-F, Stage 8-A Landfill Cell Construction - TBD
AGENDA (FINAL) REGULAR MEETING
JANUARY 28@ 6:00PM TOFIELD CHAMBERS,
TOFIELD, AB
AGENDA 2016.01.28 Beaver Municipal Solutions
8. In-Camera Session :
8.1 – FOIP (As required)
9. Motions Arising From In-Camera Session:
10. Meeting Evaluation:
11. Adjournment:
B.R.W.M.S.C./BMS Regular Meeting December 17, 2015
1
BEAVER REGIONAL WASTE MANAGEMENT SERVICES COMMISSION REGULAR MEETING
December 17, 2015 Beaver County Chambers
6:30 p.m. COMMISSION DIRECTORS present at commencement:
Ronald Yarham – Chairman Brian Ducherer – Vice-Chairman
Harold Conquest – Director Jason Ritchie - Director
Bernie Marko – Director ADMINISTRATION present at commencement:
Pierre Breau, P. Eng. – General Manager Juvy Ceniza, CPA/CMA –Chief Financial Officer
Aaron Hills, CET – VP Operations Sebastian Rodolfo – Controller Marilyn Booth – Executive Assistant
GUESTS not present at commencement:
Meaghan Colpitts, EIT – Assistant Process Engineer Tariq Medina, EIT – Assistant Process Engineer
ADMINISTRATION not present at commencement: Mark Lowe – Landfill Manager
1. Call to Order (Regular Meeting)
CHAIRMAN Yarham called meeting to order at 6:20 pm
2. Additions/Deletions to the Agenda
2.1 Janet Winsnes for the Village of Ryley:
Ms. Winsnes presented sketches of proposed office space in Ryley to the Board for future BMS office space. The Board will consider these alternatives in its future discussions.
2.2 7.7 – FIO Long Outstanding Rural Bin Receivables.
15-084 MOVED by DIR. Conquest that the Agenda be
approved with changes as circulated.
CARRIED
3. Reading and Approval of the Minutes
3.1 The Minutes of the Regular Meeting of November 19, 2015
15-085 MOVED by DIR. Conquest that the Regular Minutes be approved with changes as
circulated. CARRIED
Page 3 of 67
B.R.W.M.S.C./BMS Regular Meeting December 17, 2015
2
3.2 The Minutes of the Organizational Meeting of November 19, 2015
15-086 MOVED by CHAIRMAN Yarham that the Minutes of the Organizational Meeting be
approved with changes as circulated. CARRIED
4. Regular Reports (Consensus Agenda)
4.1 Strategic Plan Priorities Chart Update
4.2 FUAL – Updated
4.3 Financials .1 Interim Statements 11 months to November 30, 2015 –
As presented by Sebastian Rodolfo
4.4 Operations Update As presented by Aaron Hills
4.5 Communications Update
4.5.1 FIO – 2016 Communications Plan was presented to the Board by Anne Ruzicka.
Beaver Municipal Solutions vision is to ensure the safe disposal
of waste and to enhance the quality of life for Residents of Beaver County.
5. Conferences/Training
5.1 Board Events Calendar – Updated
2016 Board and PAC meeting dates and locations recommended to the Board for their acceptance. Confirmations will be sent out following the
meeting.
6. Correspondence
6.1 Office Space Review Letter
6.2 BMS 2015 Holiday hours 6.3 Thank You Letter – Village of Holden Legion
7. Board Matters
7.1 BDR – Secure/Tarped Load Policy
Accumulation of litter in ditches along local highways is unsightly
and a nuisance for our neighbors and community. Costs associated
with cleaning these ditches are incurred by Beaver Municipal
Solutions.
If customers/residents secure/tarp load from the point of origin to
prevent spillage or scattering of material during transport, the
amount of litter along roadways would be reduced.
Public Advisory Committee (PAC) requested a Policy be developed to address this issue.
Page 4 of 67
B.R.W.M.S.C./BMS Regular Meeting December 17, 2015
3
Direction from the Board was to return to PAC with suggestions to develop a residential communication plan
Secure Load Policy - FIN-016 Was attached to BDR for information.
7.2 RFD – 2016 Budget
15-087 MOVED by DIR. Conquest That the Board approve the
2016 Operating budget with $8.45 million in operating income.
CARRIED
15-088 MOVED by DIR. Marko That the Board approve the
release of the remaining 2014 Capital reserve
carry over to unrestricted surplus funds in the
amount of $871,901.42.
CARRIED
15-089 MOVED by DIR. Ritchie That the Board approve the 2015 Capital carry over in the amount of $1.086 million to restricted reserve.
CARRIED
15-090 MOVED by VICE CHAIRMAN Ducherer That the Board
approve the new 2016 Capital budget amounting to $7.279 million.
CARRIED
15-091 MOVED by DIR. Conquest That the Board approve
BMS’ Service contracts to the Municipal Members, Tofield, Ryley, Holden, Viking, and Beaver County,
be extended at the same terms and conditions through fiscal year 2016.
CARRIED
15-092 MOVED by VICE CHAIRMAN Ducherer That the Board
approve BMS’ 2016 posted disposal and pick-up
rates be kept the same as the 2015 rates.
CARRIED
7.3 FIO – Strategic Planning Session
As Presented by Pierre Breau – General Manager
7.4 RFD – Revision to Employee Handbook
15-093 MOVED by DIR. Conquest That the Board approve
the revisions to the Employee Handbook as presented, dated December 10, 2015, be approved.
CARRIED
Page 5 of 67
B.R.W.M.S.C./BMS Regular Meeting December 17, 2015
4
7.5 RFD – Track-Type Loader
15-094 MOVED by DIR. Marko That the Board award the
contract for the Track-Type Loader with a Waste
Handling Package, project BMS-2016-A, to Finning Canada for a CAT 973D Waste Handler for the amount
of $723,766 plus GST. CARRIED
7.6 RFD - Alternate Director – Compensation for Meeting Attendance
15-095 MOVED by DIR. Conquest That the Board approve
Alternate Directors attending Board meetings be paid ½ day meeting pay, and applicable kilometers’ reimbursement.
CARRIED
7.7 FIO – Long Outstanding Rural Bin Receivables
As of December 15, 2015, a total of 20 rural bin accounts (worth $5,493.16) have been outstanding for 6 months or longer.
Finance and Accounting will be issuing final payment notices to these account holders.
8. In-Camera Session 15-096 Moved by DIR. Marko to go In-Camera at 8:53pm.
CARRIED
8.1 FOIP – 16(1) 256(1)
9. Motions Arising from In-Camera Session
15-097 Moved by DIR. Ducherer to go out-of-camera at
9:05pm. CARRIED
10. Meeting Evaluation
10.1 Director Form
11. Adjournment
11.1 Motion for Adjournment
15-098 Moved by DIR. Ritchie to adjourn the meeting at
9:07pm.
CARRIED
Page 6 of 67
B.R.W.M.S.C./BMS Regular Meeting December 17, 2015
5
The next regular meeting of, the Board will occur on January 28, 2016 at 6:00 p.m at Tofield Chambers.
_
Chairperson
GM
Page 7 of 67
STRATEGIC PRIORITIES CHART
JANUARY 28, 2016
4.1 Strategic Priorities Chart 2016.01.28 | Beaver Municipal Solutions
Summary – Strategic Plan Actions & Timeline
ENTERPRISE RISKS STATUS
Complete 14001 environmental audit re-certification
Sep 2016 In Progress
Pursue additional lines of business to offset reliance on MSW and contaminated soil
waste - Ever Green Eco contract executed
May 2015 - Other opportunities being pursued
Immediate In Progress
CORPORATE GROWTH
STRATEGY
STATUS
Develop turnkey MSW solutions
for municipalities o Lac La Biche presentation o Other Municipalities
(AAMDC/AUMA)
Mar 2014 On-going
Presentation to Beaver River Regional Waste Management Commission – October 8. 2015
Pursue contaminated soil trucking
o Identify projects o Evaluate need for expanded
trucking
Apr 2014 Sept 2014
Re-evaluating opportunities
Mechanical Services
o Get CVIP registration o Advertise services o Evaluate need for
expansion
May 2014 Jun 2014 On-going
Complete In Progress – CVIP registration
is in place, to do more work for CoE and others, need to
consider garage expansion. Will look at for 2016 budget.
BMS Nutrients – biosolids to nutrients
o Submit CCEMC EOI proposal
o Complete existing Lyons application
Feb 2014 May 2014
May 2014 May 2014 On-going
Complete Complete
N/A Complete
Page 8 of 67
STRATEGIC PRIORITIES CHART
JANUARY 28, 2016
4.1 Strategic Priorities Chart 2016.01.28 | Beaver Municipal Solutions
o If EOI successful, submit FPP
o Confirm municipal contracts
o If FPP successful, implement project
Pending – Pursuing biosolids disposal opportunities.
COE, oil sands camps. Signed NDA with clear BAKK
BMS Renewables – waste to energy
o Develop MOU with Alberta
Innovates Technology Futures
o Pursue funding for pilot plant
o If funding successful,
implement project
Apr 2014 Apr 2014
As required
In Progress – Pursuing waste –to-energy technologies to be
located at BMS.
BMS Energy Services
o Mobile O & G wastewater treatment, pursue contracts
o Test for landfill wastewater treatment applicability
o If successful, purchase
initial unit o Implement business & set
up on-site
Immediately Immediately
Mar/Apr/14 Jul/Aug/14
Complete Complete
In Progress In Progress – Bruce project complete. Evaluating future
opportunities.
Require consultation with Alberta
Government and municipal members – Presentations
Summer
2015
In Progress – Organization
options currently under review with municipal members
STAKEHOLDER RELATIONS STATUS
Declared 2015 dividends - $1 m, asking for additional release $2.3M Released $1M
Dec 2015 Complete
Engage consultant to review dividend distribution policy and good neighbor policy
On-going Delegated to Public Advisory Committee
Review and recommend policy changes Nov 2015 Ongoing in 2015
Discuss LUB and Centre of Excellence in Environment with Beaver County
May 2014 Pending – No action yet from EIP Committee
Page 9 of 67
STRATEGIC PRIORITIES CHART
JANUARY 28, 2016
4.1 Strategic Priorities Chart 2016.01.28 | Beaver Municipal Solutions
MEMBER COLLECTION SYSTEM & TRANSFER
STATIONS
STATUS
Presentations to Councils Apr 2014 Complete
Public open houses Sept 2014 Additional open houses to be held fall 2015 winter 2016
Propose solutions to members Nov 2014 Meetings to be scheduled for fall 2016
HUMAN RESOURCES STATUS
Roll-out program May 2015 AIP Program bonuses to be paid February 2016.
Page 10 of 67
4.2 FOLLOW-UP ACTION LIST (FUAL) – 2016-01-28
Revision 3 FUAL Date: 2015.08.24 Page 1 of 4
DATE REPORT WHO ACTION (to/via) TARGET
(Status)
2013-11-28 Director Remuneration GM Develop a new policy and present
to the Board for review and approval. Per Cuff report
recommendation.
2016 04 30
2014-06-19 Consulting Report – Good Neighbor Grant
Policy
GM Municipalities requested
Community Impact Study be delayed. See 2014-10-23, motion 14-083
Delayed
2014-06-19 14-051 – Letter of support to the Bathgate Water Co-Op with payment of up to
$300,000 valid to December 31,2016
GM Letter sent to Bathgate Water Co-Op
Pending payment of
funds.
2014-11-20 14-099 Recreation Project Conceptual
Planning
GM Work in Progress, Assigned to PAC In Progress
2015-02-19 15-020 Enter into a land lease agreement,
in principal, with NuPower Energy Corporation subject to legal due diligence,
in accordance with the proposal.
GM No further action has been made
on the Proponent’s side. Wait to year end to see if any activity on
this project
2015 12 31
2015 06 18 15 022 Recommendations of Cuff
Governance Report
GM Update on Progress 2016 01 28
2015 06 18 15 023 Recommendation to request a
meeting with Beaver Regional Partnership to develop an Implementation Plan
GM Update on Progress
2015 08 20 15 037 The Board to approve Volunteer Fire fighters that need to respond to fires while working their shift can do so with
pay
CFO Motion Carried, Changes to the Policy’s in the Employee Handbook are in process
COMPLETE
2015 08 20 15 038 The Board to approve Employees
not required to work overtime but need to make up extra hours for days missing are
able to use the time in Lieu instead of OT.
CFO Motion Carried, Changes to the
Policy’s in the Employee Handbook are in process
COMPLETE
Page 11 of 67
4.2 FOLLOW-UP ACTION LIST (FUAL) – 2016-01-28
Revision 3 FUAL Date: 2015.08.24 Page 2 of 4
2015 08 20 15 039 The Board to approve pro-rated benefits for regular/part time employees.
CFO Motion Carried, Changes to the Policy’s in the Employee Handbook
are in process
COMPLETE
2015 08 20 15 040 That the Board approve change in
Vision Care.
CFO Motion Carried, Changes to the
Policy’s in the Employee Handbook are in process
COMPLETE
2015 09 10 15 056 That the capital budget allocation for the landfill pole shed be increased to
$550K + GST from $430K + GST with using savings from other projects
GM Motion Carried. Project underway. Expect finish 2015-11-15
COMPLETE
2015 10 15 15 072 That rural collection service to existing out of County customers be continued with a rate increase, effective
April 1, 2016, from $30/mth to $50/mth, pending formal approval by Municipal
Affairs while this service continues
GM Motion Carried. Notice to go to Customers & Municipal Affairs
2016 01 28
2015 10 15 15 073 That expansion of the rural
collection service to 6 out of County waiting list customers, is approved with service to begin only after approval by
Municipal Affairs
GM Motion Carried. Notice to go to
Municipal Affairs
2016 01 28
2015 10 15 115 074 That the Board of Directors
requests Management to complete an analysis for collection expansion
opportunities and present findings and recommendations at the December Board Meeting.
VPO Motion Carried. Analysis to be
completed for Feb 2016 meeting
2016 02 24
2015 10 15 15 075 That Board approve the
capitalization of direct labour costs in accordance with applicable accounting
principles and BMS policy effective January 1, 2015 with the appropriate
CFO Motion Carried. Accounting
Adjustments. In Progress
2016 01 28
Page 12 of 67
4.2 FOLLOW-UP ACTION LIST (FUAL) – 2016-01-28
Revision 3 FUAL Date: 2015.08.24 Page 3 of 4
restatement of the 2014 financial statements
2015 10 15 BDR 7.3 – Office space review presentation
GM Received input from Beaver County, Tofield, Ryley. Will be
discussed further at Strategic Review.
COMPLETE
2015 11 19 15 080 that the Board approve the purchase of two used waste collection
vehicles from the City of Medicine Hat for the estimated price of $50,000, plus GST, plus estimated refurbishment cost of
$11,737.56 plus GST and further that a delivery premium of $24,000, plus GST,
be paid to Superior Truck Equipment, Inc. for early delivery of previously purchased new waste collection vehicles
GM Motion Carried. Award Letter Issued
COMPLETE
2015 11 19 15 081 that the Board approve the purchase and installation of Reflex
Enterprise Solution (version 10.5) as quoted per BMS-2015-QA plus additional
hardware costs as estimated
CFO Motion Carried. Award issued COMPLETE
2015 11 19 15 082 That the Board approve the
allocation of 2016 capital equipment purchase in the estimated amount of $750, 000 to allow Operations to order a
new track-type loader.
GM Motion Carried. Delivery and
expense of the equipment item would be in 2016. Tender issued
COMPLETE
2015 12 17 15 087 that the Board approve the 2016
Operating budget with $8.45 million in Operating income
CFO Motion Carried – CAO’s advised COMPLETE
2015 12 17 15 088 that the Board approve the release of the remaining 2014 Capital reserve
carry over to unrestricted surplus funds in the amount of $871,901.42
CFO Motion Carried – CAO’s advised COMPLETE
Page 13 of 67
4.2 FOLLOW-UP ACTION LIST (FUAL) – 2016-01-28
Revision 3 FUAL Date: 2015.08.24 Page 4 of 4
2015 12 17 15 089 that the Board approve the 2015 Capital carry over in the amount of $1.086
million to restricted reserve
CFO/GM Motion Carried – CAO’s advised COMPLETE
2015 12 17 15 090 that the Board approve the new
2016 Capital budget amounting to $7.279 million.
CFO/GM Motion Carried - CAO’s advised COMPLETE
2015 12 17 15 091 that the Board approve BMS’ Service contracts to the Municipal
Members, Tofield, Ryley, Holden, Viking, and Beaver county be extended a the same terms and conditions through fiscal
year 2016.
GM Motion Carried - CAO’s advised COMPLETE
2015 12 17 15 092 That the Board approve BMS’ 2016
posted disposal and pick-up rates be kept the same as the 2015 rates.
GM Motion Carried - CAO’s advised
COMPLETE
2015 12 17 15 093 that the Board approve the revisions to the Employee Handbook as
presented.
CFO Motion Carried. Consolidated handbook to be printed and
distributed.
2016 01 28
2015 12 17 15 094 that the Board award the contract
for the Track-type loader with a Waste Handling Package to Finning for the amount of $723,766 plus GST
GM Motion Carried. Award letter
issued
COMPLETE
2015 12 17 15 095 That the Board approve Alternate Directors attending Board meetings be
paid the ½ day meeting pay.
GM Motion Carried – CAO’s advised COMPLETE
2015 12 17 Strategic Review Session – Planning
details
GM Review items presented. Details to
be shared with Board and CAO’s
2016 01 28
Page 14 of 67
Year Ended Financial Highlight
December 31, 2015Preliminary and Unaudited
Beaver Municipal Solutions
Page 15 of 67
Actual Budget
Total Revenues 20.321 -24.80% 1.10%Major Revenues
Landfill Disposal Contracts 13.759 4.70% 17.60%
Landfill Disposal Revenue 4.389 -60.00% -22.50%
Trucking Contracts 1.431 -32.50% -26.40%
Total Expenses 8.639 -35.40% -12.80%Major Expenses
Labor Cost 4.955 15.00% -6.50%
Supplies and Materials 1.657 -9.20% 7.60%
Professional Services 0.430 -59.40% -23.30%
Rental and Lease 0.247 -53.60% -16.70%
Contracted Services 0.305 -72.00% -66.20%
Operating Income 11.682 -14.30% 14.60%
% Change Income Statement Highlight
Year Ended in CAD Millions
Preliminary and Unaudited
Page 16 of 67
Balance Sheet Highlight 31-Dec-15 31-Dec-14
Preliminary and Unaudited CAD$ CAD$ CAD $ %
CURRENT ASSETS:
Cash 430,540 395,907 34,633 9%
Marketable Securities 17,498,225 12,856,010 4,642,215 36%
Accounts Receivable 2,532,123 4,604,866 (2,072,743) -45%
Inventory 709,085 675,006 34,079 5%
Prepaid Expenses 68,642 65,762 2,880 4%
TOTAL CURRENT ASSETS 21,238,615 18,597,551 2,641,064 14%
OTHER ASSETS 106,120 66,450 39,670 60%
PROPERTY AND EQUIPMENT 16,262,571 11,516,894 4,745,677 41%
TOTAL ASSETS 37,607,306 30,180,895 7,426,411 25%
CURRENT LIABILITIES
Accounts Payable and Accrued Liabilities 645,436 957,959 645,436 -57%
LANDFILL CLOSURE AND POST CLOSURE
OBLIGATION 3,674,101 4,317,617 (643,516) -3%
NET ASSETS:
Invested in Property and Equipment 14,400,902 11,583,344 2,817,558 0%
Internally Restricted 456,200 456,200 - 0%
Unrestricted - Accumulated 6,748,215 12,865,775 (6,117,560) -48%
Net Operating Income 11,682,452 - 11,682,452
TOTAL NET ASSETS 33,287,769 24,905,319 8,382,450 34%
TOTAL LIABILITIES AND NET ASSETS 37,607,306 30,180,895 7,426,411 25%
Increase / (Decrease)
Page 18 of 67
Capital PlanCapital expenses have been $5,176,978 which is mainly for the purchase of the following:
CAD $ CAD $
Oreco Wastewater 1,121,133 Rigid lift device/rail - shop 20,890
Landfill Compactor 1,026,699 Light Towers (2) 18,086
Track-type Loader 582,400 Digital Screens 17,235
Landfill Equipment Shed 485,695 Computers & Office Equipment 12,433
Highway Tractor 361,008 Office & Scalehouse Renovation 10,238
Additional waste bins - new 2015 356,429 BMS 2015 AF Landfill Storage Co. 6,291
Water truck - leachate handling 291,208 Stage 8 design and leachate trmt 5,588
Manhole 195,696 Landfill Internet 4,421
ERP 161,027 Hauling truck/trailer/PacMor 4,202
TY-Corp Trailer 116,879 40"Used Container 4,200
50,000 Litter Bank Fuel Tank 111,213 CAES - initial set-up and first machine 1,391
Mobile lift - fall protection 86,395 Intellex 1,115
City of Medicine Hat Collection Trucks 50,000 Green House Gas Report 504
Transfer Station - office trailers 40,975 Track Type Loader 336
Pick up (1) 35,002 Scraper 336
Sanding Unit / Truck Blade 24,268 Transfer Station - solar yard lights 285
Paving 23,232 Multilift 168 Page 19 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
SUBJECT:
Interim Financial Statements for the Year Ending December 31, 2015
RECOMMENDATION:
That the Interim Financial Statements for the Year Ending December 31, 2015 be
accepted for information as circulated.
CAO/CFO COMMENTS:
The attached financial statements include:
Balance Sheet (Statement of Financial Position)
Statement of Cash Flows
Summary Comparative Income Statement
Capital Plan
Balance Sheet
The balance sheet provides unadjusted results regarding BMS assets and liabilities.
Current assets are $21,238,615 including $17,928,765 in cash and marketable securities,
$2,532,123 in accounts receivable (79% are current, 16% are 31 to 60 days and 5% are 61
to 90 days), $709,085 in inventory (mostly stockpiled soil for future cover and chemicals for
waste water) and $68,642 in prepaid expenses (mostly insurance and software subscription).
Net GST collectible of $210,654 for the year ending December 31, 2015 is included in accounts
receivable.
As at December 31, 2015 BMS has $ 4,344,672.16 in its Post Closure Liability Account and
$5,329,030.67 in its cash management account. Interest revenue earned from the marketable
securities amounted to $89,540 as at November 30, 2015.We are still waiting for the final
portfolio statement from ATB. As such, the balance per books remain unadjusted and
unreconciled.
During the year, BMS opened several notice demand account. As at December 31, 2015, BMS
has $415,839.51 in its 31 days, $1,508,795.71 in its 60 days and $5,929,746.44 in its 90
days’ notice demand account. Interest revenue earned from these accounts amounted to
$34,381.36.
Page 22 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
As per Board Motion, BMS transferred $662,050 from the cash management account to the
Post Closure Liability Account in order to fully finance BMS’ landfill closure liability in the
amount of $4,035,887.
Other assets include the Extended Warranty for the new compactor ($39,670) and Deposits
on Mizera property ($66,450).
Property and equipment include land, buildings and plant and equipment. The property sale
to Beaver County was done on July 6, 2015 with proceeds of $302,500. The transaction
resulted in a capital gain of $188,100. The Ewerts property deal was done on July 2, 2015 at
cost of $316,900.
BMS’ has $37,607,305 in total assets.
Current liabilities stand at $645,436 which are mainly accounts payable, accrued liabilities
and employees benefit payable. Bank loans remain none.
Accounts payable to various suppliers and service providers amounted to $534,095 while
employees benefit payable stand at $120,457. Major suppliers with outstanding accounts
include Vacuum Trucks of Canada $304,500 for the leachate truck, AMEC Foster Wheeler
Environment $45,387.21 for the Landfill Stage 8 Design project and other services and
1162676 Alberta, Inc. $39,847.50 for the transfer stations offices project.
Current assets to current liabilities ratio is favorable at 32.91 times.
The landfill closure obligation of $3,674,101 represents the present value of the cost estimate
to close the landfill at a future date at the depletion of total landfill capacity. Landfill closure
at the end of the landfill’s operation is a regulatory requirement. The amount shown is based
on 2014 estimates less actual expenditures incurred to date.
Total liabilities equal $4,319,537. Total assets to total liabilities ratio is favorable at 8.71
times, and demonstrates BMS’s strong financial position.
Net assets (equity) equal $33,287,769 including unrestricted accumulated surplus of
$6,748,215. This surplus represents the value of accumulated funds and depreciated property
and equipment of BMS, after the internally restricted funds of $300,000 for member
distribution declared in 2013 but remain unpaid and $156,199 that serves as an equipment
reserve.
A total amount of $3,300,000 was released to members as dividend distribution.
No movement in biosolids cost to date.
Page 23 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
Statement of Cash Flows
Net cash received from operating activities for the year ending December 31, 2015 was
$12,574,096 including operating income of $11,682,452, decrease in accounts receivable of
$2,097,853, decrease in prepaid expenses of $2,880 and payables payments of $337,634.
Gain on sale of land is $188,100.
Cash used for investing activities was $9,239,462 including net purchase of securities (cash
management account and notice on demand accounts) of $4,642,216 and purchase of capital
equipment of $5,176,977. Proceeds from sale of land is $619,400.
Total member distribution during the year is $3,300,000.
Resulting cash position was $430,540.
Summary Comparative Income Statement
The year-to-date budget has been divided by twelve months (payroll over 26 pay periods).
Category revenues to date for Landfill Disposal Contracts are higher than last year by 4.7%
or $613,202. This is mainly due to the $1,196,176.40 or 12.55% increase in revenue from
the City of Edmonton. Landfill Disposal Contracts is above budget by $2,054,242.04 or
17.55%.
However, Landfill Disposal Revenue had decreased by 59.95% as compared to last year. This
is mainly because of the continuous decline in revenue from contaminated soil contracts
throughout the year. Our clients are greatly impacted by the slump in the oil and gas industry.
Landfill Disposal Revenue for the whole year is 22.46% lower than budget.
Trucking contract revenues are lower in 2015 both as against budget and previous year by
26.44% and 32.487% respectively. While the City of Edmonton waste volumes are higher, it
shows the change in trend moving towards the City hauling the waste rather than BMS. It’s
a favorable situation for BMS where it continues to receive the waste volume without having
to subcontract trucking to AVS.
During the current month, BMS completed its first waste water treatment contract with the
Beaver County on the Bruce Sewage Lagoon. Total revenue amounted to $66,398.45. Total
net income for the year for the waste water treatment is $6,945.68. There were certain
expenses incurred during the year that were not for the Bruce Sewage Lagoon project alone
but for the waste water equipment engineering services and other expenses.
Page 24 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
REVENUE
LANDFILL DISPOSAL CONTRACTS
WASTE BIN REVENUE
TRUCKING CONTRACTS
MUNICIPAL CONTRACTS
LANDFILL DISPOSAL REVENUE
Waste Water Treatment Revenue
OTHER INCOME
TOTAL REVENUE
13,759,242
295,281
1,431,461
198,018
4,388,785
66,398
182,195
20,321,381
13,146,040
297,318
2,119,931
197,196
10,959,097
0
294,701
27,014,284
11,705,000
330,000
1,946,000
217,000
5,660,000
0
242,000
20,100,000
Revenue in $
2015 2014 YTD Budget
Page 25 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
Edmonton, 11.707
Ever Green , 1.89Kichton, 0.873
Beaver River, 0.798
Sureway, 0.423
Vermillion, 0.413
Parkland, 0.382
Dakota Reclamators, 0.374 Tervita, 0.327
Sustainable Development, 0.311
Others, 2.823
Revenue from Major customers in $
Edmonton Ever Green Kichton Beaver River
Sureway Vermillion Parkland Dakota Reclamators
Tervita Sustainable Development Others
Page 26 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
Overall, revenue for the whole year of $20,321,381 is below last year’s level by $6,692,903
or 24.8% due to contaminated soil difference. While the economy is not performing well,
BMS revenues are higher than budget by $221,381 or 1.1% mainly due to increased volume
from the City of Edmonton offsetting the lack in trucking, contaminated soil and special waste
volumes.
In total, year-to-date operating expenses reached $8,638,930, which is below budget by $
1,271,070 or 14.6%. All expense categories show below budget spending except for Business
Development (above budget by $16,114.87) due to BMS attendance to the Global Petroleum
Show in Calgary AB, Advert, Print & Office Supplies (above by $13,888) due to advertising
and printing of start cards, daily inspection form and scale tickets, Supplies and Materials
(above budget by $116,861.53) due to increase in the following; tires 43.39%, parts 45.42%,
oil, grease, lube and filter 15.86%, signs 7.71%, aggregate 49.66%, safety supplies and PPE
201.76% and Freight 49.02%. Contracted services is below budget by $597,309 (66.23%)
due to limited transactions from AVS trucking. A total of $49,116 in foreign currency losses
were incurred upon settlement of the invoice for the new compactor and other imports.
To ensure safety of all employees and visitors at the site, BMS spent a total amount of $75,440
in safety supplies and PPE during the year. In order to support the North American
Occupational Safety and Health Week (NOASH) during the month of May 2015, BMS spent a
total amount of approximately $4,000 in its NOASH week promotional campaign.
Included in the other expenses account are the grants paid in lieu of taxes and good neighbor
grants. Beaver County received $115,506.51 and $31,872.78 as grants in lieu of taxes and
good neighbor grants, respectively. The Village of Ryley received $63,745.57 in good neighbor
grants and the Town of Viking received $2,058.42 as grants in lieu of taxes. A total amount
of $8,500 was incurred for the ISO 14001 Safety Certification Program.
As compared to prior year, total operating expenses are lower by $4,741,112 or 35.43%.
Aside from the unrecorded amortization expenses, this is mainly due to the lower professional
services and contracted services incurred in 2015 in addition to one time gain on sale of
property. Amortization expenses last year amounted to $3,271,032.
Page 27 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%
SALARIES & WAGES
SUPPLIES & MATERIALS
RENTALS & LEASES
PROFESSIONAL SERVICES
CONTRACTED SERVICES
IT SYSTEMS
REPAIRS & MAINTENANCE
AMORTIZATION
LANDFILL CLOSURE/ POST CLOSURE
OTHER EXPENSES
TOTAL EXPENSES
4,955,340
1,758,550
246,628
429,706
304,591
123,170
281,947
-
-
538,998
8,638,930
4,332,489
1,941,942
531,005
1,057,836
1,088,724
150,057
172,518
3,271,032
189,043
645,396
13,380,042
5,300,999
1,627,801
296,000
560,000
901,900
159,500
292,000
-
-
771,800
9,910,000
Major Expenses in $
2015 2014 Budget
Page 28 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
Operating income for the year (before amortization) is $11,682,451. Even though our total
revenues is only 1.10% above budget, operating income is $1,492,451.57 or 14.60% above
the whole year budget. This is mainly due to strict monitoring and management of expenses.
Both management and employees had greatly contributed in reducing the expenses during
the year. However, operating income is $1,951,790.56 or 14.32% below 2014 levels.
Capital Plan
Capital expenses have been $5,176,978 which is mainly for the purchase of the following:
20.3
8.611.7
27.0
13.4 13.6
20.1
9.9 10.2
0.0
10.0
20.0
30.0
TOTAL REVENUE TOTAL EXPENSE OPERATING INCOME
Summary Comparative Income Statement
in $ Millions
Year to Date 2015 Year to Date 2014 Year to Date Budget
CAD $ CAD $
Oreco Wastewater 1,121,133 Rigid lift device/rail - shop 20,890
Landfill Compactor 1,026,699 Light Towers (2) 18,086
Track-type Loader 582,400 Digital Screens 17,235
Landfill Equipment Shed 485,695 Computers & Office Equipment 12,433
Highway Tractor 361,008 Office & Scalehouse Renovation 10,238
Additional waste bins - new 2015 356,429 BMS 2015 AF Landfill Storage Co. 6,291
Water truck - leachate handling 291,208 Stage 8 design and leachate trmt 5,588
Manhole 195,696 Landfill Internet 4,421
ERP 161,027 Hauling truck/trailer/PacMor 4,202
TY-Corp Trailer 116,879 40"Used Container 4,200
50,000 Litter Bank Fuel Tank 111,213 CAES - initial set-up and first machine 1,391
Mobile lift - fall protection 86,395 Intellex 1,115
City of Medicine Hat Collection Trucks 50,000 Green House Gas Report 504
Transfer Station - office trailers 40,975 Track Type Loader 336
Pick up (1) 35,002 Scraper 336
Sanding Unit / Truck Blade 24,268 Transfer Station - solar yard lights 285
Paving 23,232 Multilift 168
Page 29 of 67
REGULAR REPORT
Preliminary and Unaudited
4.3 Financial Report
Others
Report/Document: Attached Available NA
Submitted by: Sebastian Rodolfo Endorsed by: PB
Reviewed by: Juvy Ceniza, CMA Reviewers JC/PB
1,701,577.56
1,117,527.39
947,156.41
893,503.00
718,619.21
710,356.22
624,356.23
528,424.20
455,991.01
424,046.34
395,930.97
370,983.34
344,300.00
310,726.12
305,847.98
290,000.00
228,759.19
188,054.26
175,907.20
168,332.50
163,854.77
154,877.57
150,997.50
114,694.00
105,063.85
104,607.40
2,931,478.44
14,625,972.66
Beaver County
Humdinger Equipment LTD.
Bruce Shell (1990) Ltd.
Oreco Canada Corp
Local Authorities Pension Plan
Town of Tofield
Finning (Canada)
BTO Contracting
Town of Viking
Vantage Builders
Village Of Ryley
Western Star Trucks (North) Ltd.
UNIVERSAL HANDLING EQUIPMENT COMPANY (RED DEER)
Formula Alberta Ltd.
Village of Holden
Vacuum Trucks of Canada ULC.
AAMD&C
ATB MasterCard
ALFRESCO CONTRACTORS INC.
Iron Arm Land Services Ltd.
AMEC Foster Wheeler Environment & Infrastructure
Standard Life
Reflex Enterprise Solutions Group Inc.
TY-CROP Manufacturing Ltd
Hammer's Gravel Supplies Ltd.
Long View Systems
Others
Total
Major Vendors for Capital and Operating Expenditures including disbursement to Members
X X
Page 30 of 67
2015 2014 $ Variance % YTD Budget $ Variance % FY 2015
% to FY
Budget Worst Case Best Case
REVENUE
LANDFILL DISPOSAL CONTRACTS 13,759,242 13,146,040 613,202 4.7% 11,705,000 2,054,242 17.6% 11,705,000 117.6% 12,933,797 12,933,797
WASTE BIN REVENUE 295,281 297,318 -2,037 -0.7% 330,000 -34,719 -10.5% 330,000 89.5% 261,010 261,010
TRUCKING CONTRACTS 1,431,461 2,119,931 -688,470 -32.5% 1,946,000 -514,539 -26.4% 1,946,000 73.6% 1,454,473 1,454,473
MUNICIPAL CONTRACTS 198,018 197,196 822 0.4% 217,000 -18,982 -8.7% 217,000 91.3% 217,000 217,000
LANDFILL DISPOSAL REVENUE 4,388,785 10,959,097 -6,570,312 -60.0% 5,660,000 -1,271,215 -22.5% 5,660,000 77.5% 4,283,719 4,583,719
Waste Water Treatment Revenue 66,398 0 66,398 0.0% 0 66,398 0.0% - 0.0%
OTHER INCOME 182,195 294,701 -112,506 -38.2% 242,000 -59,805 -24.7% 242,000 75.3% 250,000 250,000
TOTAL REVENUE 20,321,381 27,014,284 -6,692,903 -24.8% 20,100,000 221,381 1.1% 20,100,000 101.1% 19,400,000 19,700,000
EXPENSE
SALARIES & WAGES 4,044,664 3,567,130 477,535 13.4% 4,313,999 -269,335 -6.2% 4,314,000 93.8% 4,200,000 4,000,000
EMPLOYEE BENEFITS 779,634 629,369 150,265 23.9% 812,000 -32,366 -4.0% 812,000 96.0% 800,000 750,000
STAFF TRAINING & DEVELOPMENT 131,041 135,990 -4,949 -3.6% 175,000 -43,959 -25.1% 175,000 74.9% 170,000 160,000
COMMISSION BOARD EXPENSES 79,421 56,680 22,741 40.1% 95,000 -15,579 -16.4% 95,000 83.6% 95,000 95,000
BUSINESS DEVELOPMENT 91,115 40,738 50,377 123.7% 75,000 16,115 21.5% 75,000 121.5% 90,000 90,000
ADVERT, PRINT & OFFICE SUPPLY 101,887 118,171 -16,284 -13.8% 88,000 13,887 15.8% 88,000 115.8% 100,000 115,000
TELECOMMUNICATIONS 68,922 74,850 -5,928 -7.9% 79,200 -10,278 -13.0% 79,200 87.0% 75,000 79,200
IT SYSTEMS 123,170 150,057 -26,887 -17.9% 159,500 -36,330 -22.8% 159,500 77.2% 143,000 143,000
PROFESSIONAL SERVICES 429,706 1,057,836 -628,130 -59.4% 560,000 -130,294 -23.3% 560,000 76.7% 590,000 560,000
RENTALS & LEASES 246,628 531,005 -284,377 -53.6% 296,000 -49,372 -16.7% 296,000 83.3% 296,000 296,000
CONTRACTED SERVICES 304,591 1,088,724 -784,133 -72.0% 901,900 -597,309 -66.2% 901,900 33.8% 300,000 315,000
SUPPLIES & MATERIALS 1,656,663 1,823,771 -167,108 -9.2% 1,539,801 116,862 7.6% 1,539,799 107.6% 1,500,323 1,566,123
REPAIRS & MAINTENANCE 281,947 172,518 109,429 63.4% 292,000 -10,053 -3.4% 291,999 96.6% 300,000 300,000
INSURANCE 72,391 54,024 18,367 34.0% 94,600 -22,209 -23.5% 94,600 76.5% 77,600 77,600
UTILITIES 59,878 78,792 -18,914 -24.0% 92,000 -32,122 -34.9% 92,000 65.1% 92,000 92,000
INTEREST EXPENSE 0 47,903 -47,903 -100.0% 0 0 0.0% - - 0 0
AMORTIZATION 0 3,271,032 -3,271,032 -100.0% 0 0 0.0% - - 0 0
LANDFILL CLOSURE/ POST CLOSURE 0 189,043 -189,043 -100.0% 0 0 0.0% - - 0 0
OTHER EXPENSES 306,256 291,530 14,726 5.1% 336,000 -29,744 -8.9% 336,000 91.1% 361,000 361,000
(GAIN)/LOSS -138,984 879 -139,863 -15905.5% 0 -138,984 0.0% - - -139,923 -139,923
TOTAL EXPENSE 8,638,930 13,380,042 -4,741,112 -35.4% 9,910,000 -1,271,070 -12.8% 9,910,000 87.2% 9,050,000 8,860,000
OPERATING INCOME 11,682,452 13,634,242 -1,951,791 -14.3% 10,190,000 1,492,452 14.6% 10,190,000 114.6% 10,350,000 10,840,000
Year End Forecast
Beaver Municipal Solutions
Summary Comparative Income Statement (unadjusted)
Twelve months ending December 31, 2015
BudgetActual
Year to Date
Page 31 of 67
2014
Forecast
2015 Carry-
over
Total 2014 &
2015 Carry-
over
2015 Budget -
New
2015 Budget
Carry-over
and New
Paid To Date
Land
Land Purchase - 242,500 242,500 242,500
TOTAL LAND - 242,500 242,500 - 242,500 -
Buildings
Office & Scalehouse Renovation 890,000 890,000 10,238
Landfill Equipment Shed - 180,000 180,000 250,000 430,000 485,695
Transfer Station - solar yard lights - 80,000 80,000 80,000 285
Transfer Station - office trailers 35,000 89,000 124,000 89,000 40,975
TOTAL BUILDINGS 925,000 349,000 1,274,000 250,000 599,000 537,193
Equipment
Track-type Loader - 582,400 582,400 582,400 582,400
Kubota-type Tractor Transport 19,389 19,389 -
Pressure Washer with Trailer 21,000 21,000 21,000
Highway Tractor - 175,500 175,500 175,500 361,008
Mechanic Shop - floor jack 1,784 1,784 -
Mechanic Shop - heavy duty racking 2,693 2,693 -
Mechanic Shop - tractor ramps 2,172 2,172 -
Scale (second) - - -
Sanding Unit / Truck Blade - 7,500 7,500 12,500 24,268
Hoist for One-tonne - - -
Light Towers (2) 21,360 21,360 42,720 21,360 18,086
Sale of Track-type Loader - - -
2007 GMC Sierra - -
Ford pickups 103,437 103,437 -
New Truck 46,000 46,000 -
Generator Set 4,550 4,550 -
Mobile lift - fall protection - 100,000 100,000 86,395
Pick up (1) - 50,000 50,000 35,002
Hauling truck/trailer/PacMor - 610,000 610,000 4,202
Water truck - leachate handling - 300,000 300,000 291,208
Rigid lift device/rail - shop 20,890 20,890 20,890
Allowance for equipment replacement 50,000 50,000
Blinker Sign 24 Stop Solar LED
TOTAL EQUIPMENT 201,385 807,760 1,009,145 1,130,890 1,943,650 1,423,459
Other
Stage 5 Landfill East Separation Berm 303,063 303,063 -
Landfill Capping 1,093,700 1,093,700 1,200,000 1,200,000
CAES - initial set-up and first machine - 220,000 220,000 220,000 1,391
- Second Maching - 80,000 80,000 80,000
Server 35,320 35,320 -
PacWeigh 50,000 50,000 50,000
Collection Bins - - -
Time Tracking / Staff Time Clock - - -
Computers & Office Equipment 20,000 20,000 50,000 50,000 12,433
Other 7,000 7,000 -
TAB filing system 34,181 34,181 -
Manhole - 750,000 750,000 195,696
Additional waste bins - new 2015 - 280,000 280,000 356,429
Paving - 500,000 500,000 23,232
Sediment pond improvements - 300,000 300,000
Stage 8 design and leachate trmt - 200,000 200,000 5,588
Recreational development - 100,000 100,000
-
TOTAL OTHER 1,493,264 350,000 1,843,264 3,380,000 3,730,000 594,769
TOTAL 2,619,649 1,749,260 4,368,909 4,760,890 6,515,150 2,555,421
Additional Approved Budget-
Motion 14 - 032 Oreco Wastewater 775,000 825,000 1,600,000 825,000 1,121,133
110,493 110,493 -
Motion 14 - 067 Mobile Transfer Trailer 75,000 75,000 -
1,030,200 1,030,200 1,030,200 1,026,699
Motion 14 - 071 Acreage Waste Bins - 80,000 80,000 80,000
REVISED TOTAL 3,580,142$ 3,684,460$ 7,264,602$ 4,760,890$ 8,450,350$ 4,703,253
Track Type Loader 336
Scraper 336
Multilift 168
TY-Corp Trailer 116,879
Landfill Internet 4,421
50,000 Litter Bank Fuel Tank 111,213
Green House Gas Report 504
Intellex 1,115
ERP 161,027
40"Used Container 4,200
Digital Screens 17,235
BMS 2015 AF Landfill Storage Co. 6,291
City of Medicine Hat Collection Trucks 50,000
5,176,978
Motion 14 - 042 Increase Collection Bin
Budget to $120,000 from $50,000
Motions 14 - 069/14 - 081 Landfill Compactor
Beaver Municipal Solutions
2015 Capital Plan
Page 32 of 67
Dec 30, 2015 Dec 31, 2014
Preliminary /
Unaudited
CURRENT ASSETS: Amount Percentage
Cash 430,540 395,907 34,633 9%
Marketable Securities 17,498,225 12,856,010 4,642,215 36%
Accounts Receivable 2,532,123 4,604,866 (2,072,743) -45%
Inventory 709,085 675,006 34,079 5%
Prepaid Expenses 68,642 65,762 2,880 4%
TOTAL CURRENT ASSETS 21,238,615 18,597,551 2,641,064 14%
OTHER ASSETS 106,120 66,450 39,670 60%
PROPERTY AND EQUIPMENT 16,262,571 11,516,894 4,745,677 41%
TOTAL ASSETS 37,607,305$ 30,180,895$ 7,426,410 25%
CURRENT LIABILITIES Amount Percentage
Accounts Payable and Accrued Liabilities 645,436 957,959 (312,523) -33%
Bank Loans - - -
TOTAL CURRENT LIABILITIES 645,436 957,959 (312,523) -33%
LANDFILL CLOSURE AND POST CLOSURE
OBLIGATION 3,674,101 4,317,617 (643,516) -15%
NET ASSETS:
Invested in Property and Equipment 14,400,902 11,583,344 2,817,558 24%
Internally Restricted 456,199 456,200 (1) 0%
Unrestricted - Accumulated 6,748,215 12,865,775 (6,117,560) -48%
Accumulated Surplus -
Net Operating Income 11,682,452 - 11,682,452
TOTAL NET ASSETS 33,287,769 24,905,319 8,382,450 34%
TOTAL LIABILITIES AND NET ASSETS 37,607,305$ 30,180,895$ 7,426,410 25%
Increase / (Decrease)
Increase / (Decrease)
Beaver Municipal Solutions
Balance Sheet (unadjusted)
as at December 31, 2015
LIABILITIES AND NET ASSETS
ASSETS
Page 33 of 67
OPERATING ACTIVITIES:
Net Operating Income (Loss) 11,682,452
Gain on Sale of Land -188,100
Accounts Receivable 2,097,853
Inventory -34,079
Prepaid Expenses -2,880
Accounts Payable and Accrued Liabilities -337,634
Deferred Revenue - biosolids 0
Landfill Closure and Post Closure -643,515
Net Cash from (used in) Operating Activities 12,574,096
INVESTING ACTIVITIES:
Purchase of Marketable Securities - net -4,642,216
Other Assets -39,670
Purchase of Property and Equipment -5,176,977
Proceeds on Sale of Land 619,400
Net Cash from (used in) Investing Activities -9,239,462
FINANCING ACTIVITIES:
Accumulated Surplus - Member distribution -3,300,000
Net Cash from (used in) Financing Activities -3,300,000
Increase (Decrease) in Cash and Cash Equivalents 34,634
Cash and Cash Equivalents at Beginning of Period 395,906
Cash and Cash Equivalents at End of Period 430,540
Non Cash Activities
Restricted - Unused Capital budget 2014 3,689,460
Release from restriction - Equity in Fixed Assets -2,817,559
Release from restriction - accumuluated surplus -871,901
Beaver Municipal Solutions
Statement of Cash Flows (unadjusted)
Twelve months ending December 31, 2015
Page 34 of 67
Operations Update –
Board Meeting – January 28, 2016 – Tofield Chambers.
Operations Update for Landfill
Capacity Tracking
Industrial Waste Update
MSW Increase
Collection and Hauling
Status of Collection Trucks
Bin Maintenance Update
Parkland County / New Trailer
Mechanical Services
Hiring Update
Preventative Maintenance
Health, Safety and Environment
2015 Safety Incident Summary
Page 35 of 67
Communications
January 2016
Open House Dates (in cooperation with PAC):
Tuesday, February 9 – Tofield Council Chambers
Thursday, February 18 – Viking Carena Lobby
Monday, February 22 – Beaver County Chambers (Ryley)
Tuesday, February 23 – Holden Hall
Upcoming Communication Plan Tasks:
2015 Annual Report
Re-Branding Project
o Standardization
o Website
New Micro-Grant Program
Page 36 of 67
5.1 BOARD EVENTS CALENDAR - 2016-01-28
5.1 BOARD EVENTS CALENDAR 2016.01.28
Revision 2 Board Calendar Date: 2015.08.24
DATE(S) TIME EVENT LOCATION COMMENTS
Jan 26, 2016 6:00 – 7:00 pm PAC Meeting Tofield Chambers
Jan 28, 2016 6:00 – 8:00 pm Board Meeting Tofield Chambers Regular Meeting
Feb 9, 2016 5:00 – 8:00 pm Open House Tofield Chambers
Feb 18, 2016 5:00 – 8:00 pm Open House The Carena in
Viking
Feb 18, 2016 1 day seminar Brownlee LLP “Emerging
Trends” seminar
Edmonton, AB Deadline for registration is
January 15, 2016.
Feb 22, 2016 5:00 – 8:00 pm Open House Ryley Chambers
Feb 23, 2016 5:00 – 8:00 pm Open House Holden Hall
Feb 24, 2016
WED
6:00 – 8:00 pm Board Meeting Village of Ryley Regular Meeting
Feb 22 & 23 9:00am – 4:00pm Waste Diversion in the
ICI Sector – 2 day Course
Lethbridge, AB Deadline to register is
2016.02.17 - If you are interested in this course
contact Marilyn @ 780-663-2038 Ext: 117
Feb 24 – 26 Wed – 11am – 8pm Thur – 7:30am – 9pm
Fri – 7:30am – 11am
6th Annual Alberta Recycling Conference
Lethbridge, AB If you are interested in this conference please contact Marilyn @ 780-663-2038
Ext:117
March 17, 2016 6:00 – 8:00 pm Board Meeting Tofield Chambers Regular Meeting
March 29, 2016 6:00 – 7:00 pm PAC Meeting Village of Ryley
Apr 21, 2016 6:00 – 8:00 pm Board Meeting Beaver County
Chambers
Regular Meeting
Apr 26, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
May 19, 2016 6:00 – 8:00 pm Board Meeting Beaver County
Chambers
Regular Meeting
Page 37 of 67
5.1 BOARD EVENTS CALENDAR - 2016-01-28
5.1 BOARD EVENTS CALENDAR 2016.01.28
Revision 2 Board Calendar Date: 2015.08.24
May 24, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
June 23, 2016 6:00 – 8:00 pm Board Meeting Beaver County
Chambers
Regular Meeting (Tentative)
June 28, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
Tentative
Jul 26, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
Tentative
Aug 18, 2016 6:00 – 8:00 pm Board Meeting Beaver County
Chambers
Regular Meeting
Aug 23, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
Sep 22, 2016 6:00 – 8:00 pm Board Meeting Beaver County Chambers
Regular Meeting
Sep 27, 2016 6:00 – 7:00 pm PAC Meeting Beaver County Chambers
Oct 20, 2016 6:00 – 8:00 pm Board Meeting Beaver County Chambers
Regular Meeting
Oct 25, 2016 6:00 – 7:00 pm PAC Meeting Beaver County Chambers
Nov 17, 2016 6:00 – 8:00 pm Board Meeting Beaver County Chambers
Regular Meeting/Organizational
Meeting
Nov 22. 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
Dec 15, 2016 6:00 – 8:00 pm Board Meeting Beaver County
Chambers
Regular Meeting
Dec 20, 2016 6:00 – 7:00 pm PAC Meeting Beaver County
Chambers
Page 38 of 67
Tofield Initiation Tournament January 30/31, 2016
Sanction # 15-303217
The Tofield Initiation team along with the Tofield Minor Hockey Association are hosting their annual hockey tournament on January 30/31, 2016. We are asking business’s to help out with our event by means of donations in the form of cash or prize items. These generous donations will be used towards the raffle tables, goody bags, trophies and team give away prizes. All donations, big or small, are greatly appreciated in helping promote a fun filled weekend for all hockey players involved. In return with a HUGE THANK-YOU, we will display your company name throughout our arena with posters. We would like to Thank You in advance for your generosity and consideration in making this tournament a huge success for our young players. Sincerely, Tofield Titans Initiation Team Tournament Committee
Page 44 of 67
A special presentation by Todd Hirsh
Chief Economist with ATB Financial
Date: Thursday, February 4th, 2016Time: Door opens at 6PMPresentation starts at 6:30 PM
Location: Tofield Community Hall5309 50 Street, Tofield
Meet ATB’s Chief Economist Todd Hirsch and hear the latest on Alberta’s economy. Find out how our region and resources may be impacted by global conditions—and what that means for Albertans. Join ATB and Todd at this exciting event to explore what lies ahead.
RSVP to Peter Arnold by email [email protected] or call (780) 490-8912.
Hosted by Peter Arnold, Financial Advisor, ATB Securities Inc.
ATB Securities Inc. (Member: Canadian Investor Protection Fund; Member: Investment Industry Regulatory Organization of Canada) is a wholly-owned subsidiary of ATB Financial. ATB Investor Services is a trade name/registered trademark of Alberta Treasury Branches. Admission is free. This event is not intended to provide, nor should it be construed as providing advice regarding investments in individual securities or as an offer to sell, or a solicitation to buy any security. Always consult your investment professional before making any investments in securities.
Alberta’s economic outlook in 2016
Page 45 of 67
January 27, 2016 Ms. Anne Ruzicka, Community Relations Coordinator Beaver Municipal Solutions Box 322 Tofield, Alberta T0B 4A0
Dear Ms. Ruzicka; Thank you for taking the time to chat with me regarding our plans for the theatre in Holden and our group the Beaverhill Players. We have been operating since 2010 and were named late last year by the County as the theatre’s new governing body. We are excited to be able to take care of this facet of the public trust. We have produced over a dozen shows and are coming close to our sixth annual Junior Players Showcase, which is the production we have in mid-April every year to show the public what I teach at theatre school from approximately mid-September to mid-April. As you can imagine, we incur expenses during the course of the latter endeavor. I have always done this as a volunteer and have never asked for a dime, but fees are low ($10/month per student) and we never ask the students to do a fundraiser of any kind. Our only other source of revenue for the Juniors is a nominal $5 admission for the Showcase in April. During the course of the year I organize a field trip to an Edmonton theatre. For the past three years we've gone to the Jubilee Auditorium and are planning a trip to the Winspear this year. We also purchase t-shirts with the show's logo and the signatures of all the participating students on it, and the final class consists of a pizza party where we watch a video of the Showcase performance. In other avenues The Beaverhill Players wants to increase participation in our theatre by playing movies. I have researched and obtained quotes for the purchase and installation of a screen and projector capable of providing a decent experience. My first forays into this a few years ago were around the 3- to 5-thousand-dollar range for a good projector that would display the image on the wall behind the back curtain, but the field of view for those close to the stage at the sides is not ideal and we would like to install a screen and projector capable of a large display area. We intend to host theme movie nights, provide entertainment that Holden-area residents currently have to drive a long way for, and in the process establish ourselves as a great destination for any kind of business meeting room, conference facility and so on. If Beaver Municipal Solutions would like to participate in funding of any of the above pursuits, we would welcome working with you. We have had sporadic sponsorship over the years, mostly in the form of cash in exchange for mention in our show program/handbill, but with movies that would not be possible so we would be open to any ideas you may have that would promote your involvement with us. We would be more than happy to provide, for example, a picture of our field trip students beside the bus with BMS's logo on it, or to display the BMS logo on our shirts if you
T H E B E A V E R H I L L P L A Y E R S
Page 47 of 67
Page 2 of 2
would be interested in sponsoring those. For our April showcase we do hand out show programs and always mention sponsors in those. I'm sure you have your own priorities when it comes to displaying your community involvement and we would welcome hearing them. Again I appreciate the opportunity to talk about our goals, and on behalf of the Beaverhill Players and myself I look forward to working with BMS to make them happen together.
Yours sincerely,
Roger Harrison, VP and the Beaverhill Players Society
B O X 4 9 2 • H O L D E N , A L B E R T A C A N A D A • T 0 B 2 C 0
I N F O @ B E A V E R H I L L P L A Y E R S . C O M
Page 48 of 67
REQUEST FOR DECISION (RFD)
RFD 7.1 – Jan 28, 2016 | Beaver Municipal Solutions
Revision 3 RFD Date: 2015.12.16
SUBJECT:
VOLUNTARY RRSP BENEFIT (HUM-013)
RECOMMENDATION:
That the Board approve the voluntary RRSP benefit as presented.
CFO COMMENTS:
Due to budget constraints, BMS did not provide any new benefit for employees in 2016. As a
continuous improvement initiative, there is an opportunity to offer employees an RRSP benefit
which will encourage them to save and optimize tax savings. Employee participation is
voluntary. The cost to BMS is administration of the benefit only as there will be no matching of
contributions. The work can be accommodated with current staff responsibilities.
ATB Investor Services is willing to establish a group RRSP for BMS employees. The service also
includes enhanced financial services like discounted bank fees for chequing accounts or
mortgages, etc. There is no fee to join the group RRSP. ATB’s management fee (expressed as
MER) is deducted from fund earnings (ranges from 1.3%-2.1%). Employees need to pay a fee
($75 + GST for partial or $125 + GST for full transfer) to transfer funds to another RRSP account
with another bank should they leave BMS.
BMS as a responsible employer, can help develop employees’ attitude towards savings. Although
it provides the LAPP benefit, employees do not enjoy this until retirement. An RRSP on the other
hand can be withdrawn anytime (subject to tax) which can be useful especially in uncertain
economic conditions.
The terms of this benefit policy are as follows:
POLICY STATEMENT:
BMS intends to help employees save and maximize tax incentives. An RRSP benefit provides
employees with a tax deductible allowance and creates savings that are less restrictive than
LAPP.
ELIGIBILITY:
All regular and permanent part time employees are eligible to participate on a voluntary basis.
COVERAGE:
Page 51 of 67
REQUEST FOR DECISION (RFD)
RFD 7.1 – Jan 28, 2016 | Beaver Municipal Solutions
Revision 3 RFD Date: 2015.12.16
1. Minimum amount of contribution is $25.
2. Part of regular pay and bonus can be contributed to the group RRSP.
3. Contribution is subject to the RRSP limit set by the CRA, with due consideration to the
Pension Adjustment (BMS’ contribution to LAPP).
4. There is no BMS matching for RRSP employee contribution.
5. Employees are primarily held responsible to ensure RRSP contributions are within their
CRA limit.
IMPLEMENTATION:
1. Interested employees need to inform Payroll for proper endorsement to benefit provider.
2. Employees will fill out a form authorizing the RRSP deduction from the bonus or regular
pay period.
3. Employees are entitled to stop the RRSP deductions at any time, with proper notice to
Payroll.
4. Employees who wish to reinstate RRSP deductions can do once every quarter of the
calendar year.
5. BMS Payroll may require employees to provide a copy of the tax assessment showing the
RRSP contribution limits for the current year.
6. Employees who resign may transfer their RRSP contributions in accordance with the
benefit provider’s process (fee may apply) and CRA rules.
7. The employee’s RRSP funds belong to the employee and subject to all CRA rules (e.g.,
withdrawal, borrowing, etc).
RECOMMENDATION Report/Document: Attached Available Nil
KEY ISSUE(S)/CONCEPTS DEFINED: See CFO comments.
RELEVANT POLICIES: Employee Handbook
STRATEGIC RELEVANCE: Improved employee relations.
DESIRED OUTCOME(S): Approval of the recommendation as presented.
RESPONSE OPTIONS:
1. Accept recommendation 2. Request more information, if questions arise in presentation, and request re-submission. 3. Reject recommendation
X
Page 52 of 67
REQUEST FOR DECISION (RFD)
RFD 7.1 – Jan 28, 2016 | Beaver Municipal Solutions
Revision 3 RFD Date: 2015.12.16
PREFERED STRATEGY: Response 1. Submitted by: Juvy Ceniza, CPA, CMA Endorsed by: Reviewed by: Pierre Breau, P.Eng Reviewers:
IMPLICATIONS OF RECOMMENDATION:
GENERAL: See CFO comments. ORGANIZATIONAL: See CFO comments. FINANCIAL: Budget 2016 FOLLOW UP ACTION: COMMUNICATION: OTHER COMMENTS:
Page 53 of 67
REQUEST FOR DECISION (RFD)
RFD 7.2 – Jan 28, 2016 | Beaver Municipal Solutions
Revision 3 RFD Date: 2015.12.16
SUBJECT:
UPDATE ON WELLNESS BENEFIT POLICY (HUM-008)
RECOMMENDATION:
That the Board approve revision of Wellness Benefit Policy (HUM-008) exclusion to read “Clothing, except for athletic shoes and safety-related apparel, is not allowed.”
CFO COMMENTS:
Safety promotes wellness.
There are sports activities that require specialized equipment and clothing to protect people from
harm. The current provision in the policy (Exclusions #2) prevents the clothing from
reimbursement. However, the specialized clothing is an inherent part of the sport that
employees are encouraged to undertake to promote wellness.
BMS provides FR coveralls and similar personal protective equipment (PPEs) to employees.
There are employees requesting FR hoodies that they prefer to wear with their coveralls. Due
to budget constraints, BMS can only provide FR coverall and/or bib. It is recommended that FR
hoodies be covered under the wellness benefit as a win-win scenario for both BMS and the
employee.
No additional cost will be incurred.
RECOMMENDATION Report/Document: Attached Available Nil
KEY ISSUE(S)/CONCEPTS DEFINED: See CFO comments.
RELEVANT POLICIES: HUM-008
STRATEGIC RELEVANCE: Improved employee wellness and relations.
DESIRED OUTCOME(S): Approval of the recommendation as presented.
X
Page 54 of 67
REQUEST FOR DECISION (RFD)
RFD 7.2 – Jan 28, 2016 | Beaver Municipal Solutions
Revision 3 RFD Date: 2015.12.16
RESPONSE OPTIONS:
1. Accept recommendation 2. Request more information, if questions arise in presentation, and request re-submission. 3. Reject recommendation
PREFERED STRATEGY: Response 1. Submitted by: Juvy Ceniza, CPA, CMA Endorsed by: Reviewed by: Pierre Breau, P.Eng Reviewers:
IMPLICATIONS OF RECOMMENDATION:
GENERAL: See CFO comments. ORGANIZATIONAL: See CFO comments. FINANCIAL: Budget 2016 FOLLOW UP ACTION: COMMUNICATION: OTHER COMMENTS:
Page 55 of 67
REQUEST FOR DECISION (RFD)
RFD 7.3 – DATE | Beaver Municipal Solutions
Revision 1 RFD Date: 2016.1.28
SUBJECT:
Award of BMS-2016-F: Stage 8-A Landfill Cell Construction Project
RECOMMENDATION:
That the board award the construction contract for Stage 8-A Landfill Cell to Caburn
Contracting Ltd, for a contract total including contingency of $2,534,035.25 with
contingency plus GST.
GM COMMENTS:
2016 Capital construction of Stage 8-A Landfill Cell at Beaver Municipal Solutions has been
tendered and closed.
23 tenders were received and the recommended Award value of $2,534,035.25 excluding
GST is within the project budget of $3,500,000.00.
Please see attached Justification for Award for clarifications.
RECOMMENDATION Report/Document: Attached Available Nil
KEY ISSUE(S)/CONCEPTS DEFINED: See GM comments.
RELEVANT POLICIES:
STRATEGIC RELEVANCE: Building new a new cell with a completion deadline of June 1, 2016 to provide continued
service to customers as Stage 5 reaches capacity.
DESIRED OUTCOME(S): Approval of the recommendation as presented.
RESPONSE OPTIONS:
1. Accept recommendation 2. Request more information, if questions arise in presentation, and request re-submission. 3. Reject recommendation
X
Page 56 of 67
REQUEST FOR DECISION (RFD)
RFD 7.3 – DATE | Beaver Municipal Solutions
Revision 1 RFD Date: 2016.1.28
PREFERED STRATEGY: Response 1. Submitted by: Tariq Medina Endorsed by: _________ Reviewed by: Pierre Breau, P.Eng Reviewers: Meaghan Colpitts
IMPLICATIONS OF RECOMMENDATION:
GENERAL: See GM comments. ORGANIZATIONAL: See GM/CAO comments. FINANCIAL: Budget 2016 FOLLOW UP ACTION: COMMUNICATION: OTHER COMMENTS:
Page 57 of 67
Box 322 | Ryley | Alberta | T0B 4A0 | TF 1.800.221.2038 | P 780.663.2038 | F 780.663.2006 | www.beavermunicipal.com Beaver Regional Waste Management Services Commission
BMS-2016-F: Landfill Closure Final Capping 2015
Recommendation for Award
From: Tariq Medina, Assistant Process Engineer
To: Pierre Breau, GM/CAO
Upon review of bid documents, internal discussion and reference checks, please see the follow recommendation for
award:
Contractor Price Quoted (CAD) before Contingency of $275,000.00
Justification
Caburn Contracting $2,259,035.25 Recommended for Award. Low bid and strong references. 5 References Checked (Detailed reference check attached) 1. Wapiti Gravel Suppliers: Ken Beida – Strong reference. Adapted well to problems.
- Grading, common excavation, borrow excavation, culvert, fencing. Subcontractor to Wapity. Value: $5.0 M
- Worked in inclement weather and adapted well. 2. Opus Stewart Weir: Dan Fyculak – Strong reference. Very good final product.
- Engineering for Wapiti. Value: $5.0 M 3. Cargill Camrose: Tyler Acaster – Good reference
- Road construction (miscellaneous). Subcontractor. Value - $2.0 M
- Worked in inclement weather on a difficult job and adapted well.
- Had issues with quality of Work. Superintendent for the job no longer works with the company.
4. Peace Regional Waste Management Commission: Art Sawatzky – Excellent reference
- Landfill Cell Construction and Capping. Value - $4.0 M - Summer work but similar nature to our job. Managed very
well and have a glowing reference. - Prime contractor for the work. Solved any issues as soon as
superintendent was made aware. 5. Omni-McCann: Royce – Excellent reference
- Engineering for PRWMC. Value - $4.0 M - Finished on schedule accounting for rain days. Would want
them if they do not work for us. Additional Information: They are low bid. They have confidence in their work and experience with most of their subcontractors. Their liner subcontractor (both company and superintendent) have worked
Page 58 of 67
Page 2 of 10
with us with mixed results. From their bid, they have a good understanding of the Work and their top staff have worked on multiple jobs in Fort MacMurray which required liner work before starting this company. Many of the crew have previous experience with winter excavation. While their experience in landfills pales in comparison to Howitt and BTO, the jobs they have done give them excellent references.
Howitt Construction $2,330,696.00 Not recommended for award: Pricing 3 external references checked: Progressive Waste: John Rush. Strong reference.
- Cell construction. Value: $7.4 M - Worked well but went over budget due to reasonable
change orders. Grand Prairie Landfill: Rob Michel. Good reference.
- Cell construction. Value: $3.5 M - Good work but needs strong project management from
the top. Was working with a new team but will have improved with experience.
Western Tank and Liner: Chris Calvez. Good reference. - Liner contractor at both Progressive Waste and Grand
Prairie Landfill. - Did good work but would rather work with a company like
BTO. - Had problems with early projects but they got better with
each project. Beaver Municipal Solutions: Internal references. Not favorable.
- Landfill does not have a lot of confidence in them as their work with stockpiles was very poor and they showed bad construction practice.
- Howitt has since changed their team. The new team, while more competent has no experience on our site.
Additional Information: Not low bid. They are contractors with significant technical and landfill construction experience and are overall a more sophisticated contractor than the low bid. Due to pricing and poor prior experience on our site, as well as great references for the low bid, Howitt is not recommended.
MCL Group $2,364,025.20 Not recommended: Pricing and no landfill experience
G & J Parking Lot Maintenance
$2,454,565.00 Not recommended: Pricing, no landfill experience, incomplete bid (subcontractors not determined), no experience with these type of subcontractors.
Noyen Construction $2,527,220.00 Not recommended: Pricing, no landfill experience, inconsistent bid (clarification was included noting that some items would
Page 59 of 67
Page 3 of 10
require additional payment by Owner when they should have been incidental to the Work).
BTO Contracting Ltd. $2,572,429.00 Not recommended: Pricing BTO included several letters of reference, notably from Clean
Harbors, NewAlta, TetraTech, 2 small counties and Western Tank
Limited (liner subcontractor). Glowing references all around as well
as internally from BMS.
Additional Information:
BTO came in $300,000 higher than the low bid. While they have excellent experience with all the Work that would be required on this contract and may potentially be the ideal contractor, the pricing for the Work is not favorable especially considering the very competitive industry in civil construction.
17 Additional Bids Up to $4,100,000 Not recommended: Pricing Please see attached sheet for remaining bidders list.
Page 60 of 67
Page 4 of 10
OTHER BIDDERS:
Vendor Bid Value (after contingency)
REDA Ent/JB Trucking $2,876,830.00
Sustainable Developments $2,889,395.42
Reliance Energy Service $3,008,437.00
Iron Arm Construction $3,077,958.37
Pidherney's $3,126,649.00
Borger Earthworks $3,320,175.10
Taurus Site Services $3,379,797.96
Shamrock Valley Ent. $3,502,730.00
Nu Edge Construction $3,527,407.00
M.A.P. Earthworks $3,670,550.24
WCL Group $3,673,060.00
Denmax Energy $3,756,206.61
Tervita $3,971,658.74
Surway Construction $4,031,100.64
Vandrooyen Construction $4,292,380.94
Prairie North $4,376,840.00
In Line Construction $4,380,770.00
Page 61 of 67
Page 5 of 10
CABURN REFERENCE CHECK:
REFERENCE
COMPANY
Wapiti Gravel Suppliers
CONTACT Ken Beida 780-402-9599
Project Wildwood North Road Grading
Scope Grading, common excavation, borrow excavation, culvert, fencing
Value $5.0M
Role Sub-contractor of Wapity, were assigned Prime when Wapity was off site.
When was the work
done?
June 1-October 15, 2015
Schedule They met all the targets
Budget On budget
Weather issues? Yes there was rain, they dealt with it no problem
Warrantee issues? None as of yet
Construction Process Excellent, they made the decisions on how to do the work assigned to them
Change Orders/Extra
Work
Very little
Quality of Work Excellent
Safety Issues: None
Prime Contractor No for most of the work, but yes for 3 months when GC was gone
Liners None
Stockpiling None
Hire again? Yes
Additional information Consultant Opus Stewart Weir – Dan Fyculak
Page 62 of 67
Page 6 of 10
REFERENCE
COMPANY
Opus Stewart Weir
CONTACT Dan Fyculak 780-410-2580
Project Wildwood North Road Grading
Scope Grading, common excavation, borrow excavation, culvert, fencing
Value $5.0M
Role Sub-contractor of Wapity, were assigned Prime when Wapity was off site.
When was the work
done?
June 1-October 15, 2015
Schedule Delayed due to 26 rain days and increased common excavation quantities
Budget Increased due to excavation quantities
Weather issues? 26 rain days, did not cause any unexpected issues
Warrantee issues? -
Construction Process Some issues, foreman Morely Foss (no longer there) – bad with the adjacent
landowners
This job was the first of that magnitude (10Km), could have been better
organized
Change Orders/Extra
Work
There were some, but all were reasonable
Quality of Work Yes, one of the better project outcomes, the quality saved them
Safety Issues: Decent, but they needed weekly reminders to follow the traffic plans and
following the ATS guidelines.
Prime Contractor -
Liners -
Stockpiling They were separating out waste (soil) and good soil, did a good job
separating, didn’t need to be babysat
Hire again? Probably would because of the end product
Page 63 of 67
Page 7 of 10
Additional information Felt that they were running short on operators a lot of the time, lots of
empty equipment sitting on site (usually compactors), brought it up at
construction meetings (3w) and they said they were fine.
They had good borrow material and the sub base they compacted only with
heavy equipment, the only used compactors on the top foot.
REFERENCE
COMPANY
Cargill Camrose
CONTACT Tyler Acaster 306-481-3588
Project Cargill Camrose, Canola Crushing Plant
Scope Road base prep, road maintenance, time and materials
Value $2.0M (not 4)
Role Supplemental to the primary civil works contractor
When was the work
done?
June-Sept 2014
Schedule Roughly on schedule, not a strict contract, weather delays
Budget Time and materials, higher materials costs, had to dry the clay, provided
service/maintenance of roads (wet/muddy)
Weather issues? Lots of rain over the work period, they always kept a few guys on site to haul
out other vehicles that got stuck
Also worked on rain cleanup – storm water mitigation, pumping etc.
Warrantee issues? Warrantee didn’t really apply.
Construction Process Give the superintendents 7 or 8 out of 10,
Change Orders/Extra
Work
Not really due to the type of contract. Some surprises on billing trailers on
monthly end –charges as oppose to in mob/demob
Quality of Work It was a hard job, they did as well as anyone could have done with the
material and weather, can’t fault them. More deviation than expected on
tying in to existing road base.
Page 64 of 67
Page 8 of 10
Safety Issues: One incident, 1st field superintendent started digging a hole without proper
site permits and hit a cable (he no longer works with the company)
Prime Contractor No, but had to work amongst all the site contractors
Liners No
Stockpiling Yes, some to dry clay (5-6K m3)
Hire again? They would bid the job differently, but would give them a chance.
Additional information Work was very difficult due to the heavy wet blue clay for roads, they
continually had to work to dry the material and hand to tear out the clay on
roads several times, most difficulty was due to the weather/clay combo.
REFERENCE
COMPANY
Peace Regional Waste Management Commission
CONTACT Art Sawatzky 780-625-1610
Project Landfill Cells and Capping
Scope Cells – both clay and synthetic liner; landfill capping; 2 separate jobs/years
Value ~$4.0 M total
Role GC/Prime
When was the work
done?
Early Spring to mid-summer (May-July)
Schedule Started one job early, finished on time
Budget Over budget because of change order or capping (not their fault)
Weather issues? Nothing noticeable
Warrantee issues? The seed didn’t take in one of the capping jobs, they came back and re-
seeded no issues.
Construction Process Knew what they were doing, staff changed but work continued without blips
they were good about planning ahead, dug cell and did capping at same
time were able to coordinate their efforts.
Page 65 of 67
Page 9 of 10
Change Orders/Extra
Work
No issues
Quality of Work Good
Safety Issues: Pushed some, had an issue with garbage around the site office, once
superintendent was informed it was cleaned up right away
Prime Contractor Yes
Liners Titan installed GCL and white 60-mil, full synthetic liner, some rain delays
but Titan worked well
Sand on top of liner, he thought they used a D6 to spread it starting at one
side.
Stockpiling Hauled separately to stockpiles
Hire again? Did not ask specifically but I believe he would
Additional information Engineering consultant was Omni-McCann – Royce; they had to tie in to the
existing leachate collection system and worked well with Owner to get
leachate levels pumped down.
REFERENCE
COMPANY
Omni-McCann
CONTACT Royce 780-435-1154
Project Landfill Cells and Capping
Scope Cells – both clay and synthetic liner; landfill capping; 2 separate jobs/years
Value ~$4.0 M total
Role GC/Prime
When was the work
done?
Early Spring to mid-summer (May-July)
Schedule Yes, one job had rain and other delays (due to work by owner ~2 weeks), but
still finished reasonably when accounting for delays. Easy to get along with
Page 66 of 67
Page 10 of 10
despite owner delays.
Budget Unit prices, on budget because quantities were accurate
Weather issues? They did as good as anyone, they did not waste time and they did have to
deal with surface water from rain.
No dust control issues as the haul was short
Warrantee issues? no
Construction Process Good, they knew what to do and had good people working. Only the
specs/plans to dictate the work.
Change Orders/Extra
Work
Very few, they were good about working out the little things
Quality of Work yes
Safety Issues: None
Prime Contractor Yes
Liners Synthetic, sub was Titan, worked well, did all the seam tests but no leak
detection
Stockpiling Separated everything, worked a closure at the same time and did a good job
separating and coordinating the work.
Hire again? Yes, the want them again if they don’t get our job
Additional information They had good superintendents, on both jobs. The first one was Dennis and
he couldn’t remember the second. Richard was the project manager on both
jobs.
Page 67 of 67