CRV Community Recycling Ventures

A division of FEO Future Employment Opportunities Inc

Member Login
User Name:
Password:
Register
12 Hall Street
EAGLEHAWK 3556
Victoria  Australia
Tel 03 5446 7046
Fax 03 5446 2289
Email Us

Administrative Procedures

This page provides a detail account of day to day administrative requirements of operating a CRV with examples of entries made to various record keeping and administrative requirements of a Community Recycling Venture.

See the side menu for blank proformas made available for your convenience.

Tasks

The practical operations of the Eaglehawk Recycle Shop, are exemplified here as a guide to getting started with the everyday workings of a CRV.

The Waste Management Team are responsible for record keeping. With computer literacy not a common skill amongst the Team a manual record keeping system takes precedence, allowing everyone to be involved. This level of responsibility is a clear example of staff ownership.

A Daily Record provides detail on the different types of items purchased by customers. It helps to identify what recyclable material is being sold. Each time an item is purchased, it is recorded on this daily takings record; GST is added to any 'value added' item, for example the shed heaters and firewood (recorded separately at the end of the list); signed off at the end of the day; tallied and banked on the day.

Example of Daily Record                                                                          

Date 

Item

$

¢

GST

 

Item

$

¢

GST

1

Leg for table

2

00

 

16

Saw

10

00

 

2

Dart board

5

00

 

17

Table

50

00

 

3

Carpet

5

00

 

18

Spout

5

00

 

4

Chair

6

00

 

19

Timber Box

15

00

 

5

Timber

5

00

 

20

Bike Parts

5

00

 

6

Rod

1

00

 

21

Lights

20

00

 

7

Foam

3

00

 

22

Frame

3

00

 

8

Paint

4

00

 

23

Fish Tank

5

00

 

9

Carpet

5

00

 

24

Toy

1

00

 

10

Wash-tub-rack

11

00

 

25

Plate

5

00

 

11

Table

5

00

 

26

Drums

4

00

 

12

Door

10

00

 

27

Wash Tub

10

00

 

13

Pot

2

00

 

28

Golf Club

2

00

 

14

Bottles

3

00

 

29

Shed Heater

65

00

6.50

15

Cupboard

10

00

 

30

Wood

10

00

1.00

 

 

 

Sign : Peter Buck

Total  : $ 287 Less Expenses :$12.50

To Bank : $274.50

The daily record is then transferred to a Monthly Record. Manufactured items are 'value added' items and are identified separately. Scrap metal sales to dealers is recorded, as with any other items, sold in bulk to other recycling businesses; for example cardboard. This monthly record is then tallied at the end of the month and forwarded to the not-for-profit organisation's accountant or bookkeeper for monthly reporting. The comments on this record provide important explanation as to why the 'takings' are either above or below budget, which enables the Team to make adjustments where necessary.  The weekly report is a progressive report; an important factor for validating hours and is a tool for the Team to provide evidence and keep a 'finger on the pulse'.

The weight measures are recorded at the Council weight bridge by way of a receipt identifying the weight of the empty truck, the overall weight with load on and the net weight being the difference. This receipt is provided to the scrap metal dealer and in turn a summary sheet is provided to identify ferrous and non-ferrous metals and the dollar amount owed to the CRV.

One copy of the receipt is given to the CRV and the other is kept by the local Council as evidence to qualify for a rebate from EPA Environment Protection Authority.

Where cardboard is concerned an invoice is written up for the business receiving the bulk delivery and payment is made at the end of each month to the CRV. One copy is kept by the CRV, the other issued to the recycling source.

In relation to creditors, this is the only source of credit used by a CRV; where product is sold to another business. This is an enormous plus for the enterprise with all sales being fed by a cash return.

Example of Monthly Record                                                                     

Date

Till

Bank

Expenses

Manufactured Items

Scrap

1

287.00

274.50

 PO $9.00 / Milk $3.50

Shed Heater $65.00

 

2

538.60

535.40

Milk $3.20

Firewood $9.50

 

3

2989.60

2989.60

 

 

$2401.30

4

790.60

720.60

Stove $70.00

 

 

5

882.50

882.50

 

2 x Firewood $19.00

 

6

688.00

638.00

Fuel $50.00

Firewood $9.50

 

7

444.90

404.90

Ink Painter $40.00

Firewood $19.00

 

8

748.65

732.90

Books $15.75

2 x Firewood $19.00

$1662.80

9

894.05

794.05

Broken Window $100.00

 

 

10

787.70

737.70

Pliers $50.00

 

 

Total

9051.60 

8710.15 

341.45

141.00

4064.10

 

The Weekly Record categorises the recyclable material and shows comparisons of ' takings ' against budget estimate.

The weekly record is filled out each Monday morning and completed as of Sunday night. Graphs are produced from the figures, reports written and decisions taken on hours to be worked.

Example of Weekly Record                                 

Category

Budgeted Weekly Average ($)

Takings ($)

Comments

ie where an item is only calculated monthly justify average etc.

Sales

5,100.00

 5,226.00

$126 over budget. Anything that holds water is selling well.

Cardboard

115.00

 23.00

Picked up in the first week of each month.

Metals

2,600.00

3,750.00

IGA supermarket being demolished..Picked up fridges, freezers and shelving.

Manufactured Items

165.00

165.00

Sale of 3 party warmers.

Fridges

195.00

220.00

20 fridges de-gassed.

TOTAL

8195.00

9,384.00

$1,189 over budget – excellent week

  • Approximate weight in sales:   5,000 kg 
  • Actual weight in metals:         36,000 kg

 

     Number of Sales on Daily Record

     MON           TUE          WED          THU            FRI             SAT           SUN

       75                83              83              78                78              109              88

     TOTAL   594

 

  • Paid work hours (342):      402.8
  • Volunteer work hours:         22.5

 

Issues Discussed at Weekly Business Meeting

Truck to be rebuilt – will take 2-3 weeks and cost $4,500 – Peter to organise                                        

Board with plan for new Recovery Centre to be made up – Tony and rob to do                                     

Sort & Save Campaign marketing – more leaflets needed at gate house – Ray to organise

Tony to start holidays next week - Jason to fill in            

Les and Darryle to undertake waste audit for Council over next week                                                    

                                                                                                                                                               A table of Annual Figures recorded in the not-for-profits Annual Report provide important statistical information.

Example of Annual Figures Recorded for Statistical Reporting

Recycled Items

Tonnage

Light and heavy metals

800

Non ferrous metals

38

Batteries

29

Firewood

30

Gas Bottles

112

Cardboard

112

Glass & Plastics

91

Oil

 

Paper

121

Daily Sales (Various)

2500

TOTAL

3751

 

Yard Income

% of Total Income

Collection and sale of goods

59%

Scrap metal income

30%

Manufactured items

2%

Cardboard

1%

Other

8%

Total

100%

The Staff Roster is completed at the weekly Team business meeting for the week to come. Being open 7 days a week, this keeps planning simple and ensures everyone is aware of the days to be worked. Deciding this together, week by week is manageable for everyone.  The roster is based on full time staff to work that week and only includes permanent casual staff when full time staff are on leave. All rosters are kept for easy reference if queries arise.

Example of Staff Roster

Day

 

Shift 1

 

Shift 2

Monday

8.00 am

Darryle

4.06 pm

Darryle

 29/01/07

8.30 am

Peter-Cliff-Peter F

4.36 pm

Peter-Cliff-Peter F

 

9.00 am

Ray-Tony

5.06 pm

Ray-Tony

Tuesday

8.00 am

Peter-Cliff-Peter F

4.06 pm

Peter-Cliff-Peter F

 30/01/07

8.30 am

Darryle-Ken

4.36 pm

Darryle-Ken

 

9.00 am

Ray-Tony-Jason

5.06 pm

Ray-Tony-Jason

Wednesday

8.00 am

Darryle

4.06 pm

Darryle

 31/01/07

8.30 am

Peter

4.36 pm

Peter

 

9.00 am

Tony-Ray-Jason

5.06 pm

Tony-Ray-Jason

Thursday

8.00 am

Ken

4.06 pm

Ken

 01/02/07

8.30 am

Peter-Tony

4.36 pm

Peter-Tony

 

9.00 am

Jason-Peter F-Chris

5.06 pm

Jason-Peter F-Chris

Friday

8.00 am

Ken

4.06 pm

Ken

 02/02/07

8.30 am

Peter

4.36 pm

Peter

 

9.00 am

Jason-Chris-Daniel

5.06 pm

Jason-Daniel-Chris

Saturday

8.00 am

Ken

4.06 pm

Ken

 03/02/07

8.30 am

Ray

4.36 pm

Ray

 

9.00 am

Jason-Chris-Daniel

5.06 pm

Ray-Jason-Chris

Sunday

8.00 am

Darryle

4.06 pm

Darryle

 04/02/07

8.30 am

Ray

4.36 pm

Ray

 

9.00 am

Tony-Chris-Daniel

5.06 pm

Tony-Chris-Daniel

See Staff Time Sheet proforma accessed from side menu.

The Profit and Loss Statement provides a detailed example of forward financial planning and costing associated with operating a CRV.

 
Example of the Eaglehawk Recycle Shop Profit & Loss Statement
         
  Actual Actual Year to Date  Budgeted %
to

Budget
  Nov & Dec
         
INCOME        
Yard Income $43,767     $128,195   $260,000  49%
Cardboard Income $944        $2,352       $4,000  59%
Scrap Income $19,880      $50,933     $80,000  64%
Manufactured Items $915        $6,522     $11,000 59%
Sale of Stock Items $466        $1,654       $3,000 55%
Hire of Forklift $44             $74          $600 12%
Other Income $350           $392             $0  
Interest             $464       $1,500 31%
TOTAL INCOME $66,366    $190,586   $360,100 53%
EXPENDITURE        
Staff Costs        
Wages $38,926    $123,894   $283,442 44%
Long Service Leave $459        $1,373       $4,500 31%
Superannuation          $6,737     $25,187 27%
Workcover $219        $6,068       $9,151 66%
Reserve           $1,000  
Staff Training                                               $1,500  
            $39,603    $138,073   $324,780 43%
Accommodation        
Rent & Rates               $826        $3,032       $5,500 55%
Gas & Power                 $24           $408       $1,500 27%
Building Maintenance               $400        $1,200       $2,400 50%
Maintenance               $418        $1,811       $1,500 121%
             $1,667        $6,452     $10,900 59%
Material & Equipment        
Tools & Equipment              $63       $3,000 2%
Protective Clothing                $761        $1,589       $4,000 40%
Materials                $513        $1,035       $3,000 35%
Stock Purchases                $920        $1,347       $2,000 67%
Equipment Repairs/Hire             $1,031        $1,552          $500   310%
Capital Item Replacement             $1,667        $5,000     $10,000     50%
              $4,890      $10,587     $22,500     47%
Vehicle Costs        
Ute & Trailer                $545           $856       $2,500    34%
Tipper Truck                $599        $1,916       $3,000    64%
Backhoe / Loader                $693        $1,205       $5,000    24%
Forklift             $1,247        $1,841       $3,000    61%
              $3,083        $5,818     $13,500    43%
Administration        
Printing, Postage & Stationery                 $65           $150          $500    30%
Telephone                 $86           $167          $600    28%
Advertising               $219           $571       $5,000    11%
Insurance           $2,000  
Audit              $900  
Sundries               $320           $784       $1,000    78%
                $689        $1,672     $10,000    17%
TOTAL EXPENDITURE          $49,934    $162,602   $381,680    43%
         
NET PROFIT/(LOSS)          $16,432      $27,984   ($21,580)  

 

 

BALANCE SHEET 
ASSETS        
  Cheque Account  $22,709.14    
  Investment Account $46,071.56    
  Term Deposit $27,549.92    
  Trade Debtors $0.00    
  Prepaid Expenses $0.00    
  Stock on Hand $346.15    
  Plant & Equipment $100,271.96    
  Total Assets   196,949  
LIABILITIES        
  Gst Owing $1,656    
  Trade Creditors $0    
  Accrued Expenses $3,494    
  Provision for Annual Leave $10,496    
  Provision for Long Service Leave $23,428    
  Provision for Capital Item Replacement $13,508    
  Provision for Building Maintenance $3,600    
  Contingency Fund $8,747    
  Total Liabilities   $64,929  
  Net Assets     $132,019
EQUITY        
  Retained Earnings   $104,035  
  Current Profit/(Loss)   $27,984  
        $132,019