REVENUE:
Assessment Revenue -$ 9,225,270$ 9,409,770$ 18,635,040$
Total Revenue -$ 9,225,270$ 9,409,770$ 18,635,040$
EXPENSES:
Operational Costs
Collection
Collection Site Handling Fees -$ 377,300$ 456,515$ 833,815$
Collection Container and Storage Costs -$ 402,425$ 526,699$ 929,124$
Mattress Collection Facility Improvement Funding -$ 50,000$ 50,000$ 100,000$
Total Collection Costs -$ 829,725$ 1,033,214$ 1,862,939$
Transportation -$ 1,255,342$ 1,657,206$ 2,912,548$
Processing -$ 2,591,355$ 3,434,504$ 6,025,859$
Illegal Dump Mitigation -$ 150,000$ 150,000$ 300,000$
Program Studies (Life Cycle, Convenience, etc.) 3,400$ 130,000$ 128,000$ 261,400$
Program Compliance Audits -$ 10,000$ 30,000$ 40,000$
Field Visits 20,000$ 13,700$ 18,800$ 52,500$
Total Operational Costs 23,400$ 4,980,122$ 6,451,724$ 11,455,246$ 76.4%
Public Education, Advertising, and Promotion
Public Education and Advertising 148,881$ 242,000$ 191,160$ 582,041$
Conferences and Events 4,650$ 18,500$ 20,580$ 43,730$
Annual Report -$ -$ 15,000$ 15,000$
Total Public Education, Advertising, and Promotion 153,531$ 260,500$ 226,740$ 640,771$ 4.3%
Oregon Government Oversight Fees 205,000$ 200,000$ 200,000$ 605,000$ 4.0%
Program Administration
Management and Administrative Expenses 426,290$ 569,019$ 631,456$ 1,626,765$
Annual Financial Audit and Tax Filings -$ 2,000$ 25,000$ 27,000$
Industry and Government Relations 150,000$ 60,000$ 60,000$ 270,000$
Legal Expenses 49,131$ 51,000$ 16,000$ 116,131$
Field Visits and Program Travel 31,743$ 7,000$ 9,000$ 47,743$
Interest Expense 104,364$ 101,227$ -$ 205,591$
Total Administration 761,528$ 790,246$ 741,456$ 2,293,230$ 15.3%
Total Expenses 1,143,459$ 6,230,868$ 7,619,920$ 14,994,247$ 100.0%
Net Operating Assets (1,143,459)$ 2,994,402$ 1,789,850$ 3,640,793$
Net Investment Return -$ -$ 19,206$ 19,206$
Ne t Asse ts (1,143,459)$ 2,994,402$ 1,809,056$ 3,659,999$
Cumulative Net Assets (1,143,459)$ 1,850,943$ 3,659,999$
Reserve Funds
Board Designated Financial Reserve (Unallocated Reserves)
-$
293,226$ 1,755,019$
Reserves as a % of Annual Operating Budget 0.0% 4.7% 23.0%
Undesignated Net Assets (Working Capital) -$ 1,557,717$ 1,904,980$
25% (3 months) of Annual Operating Budget 0.0% 25.0% 25.0%