|
Landfill Cost
<br />Projections ...... 704,530 426,368 517,686 540,070 563,574 $88,252 1,139,165 1,362,373 1,400,741 1,441,028 1,483,330 1,527,746
<br />Rl~jclln~ Co~t
<br />Projections 505,084 338,074 .... 354,997 372,726 391,362 410,931 431,477 453,051 475,704 499,489 524,463 550,686
<br />Th'e Disposal
<br />Costs 5% Annual
<br />Increase 19,260 20..,223 21,234 22~295 23,410 24,580 25,809 27,100 28,455 29,877 .31,371 32~940
<br />..To?l Costs 1~228,874 784,665 893,897 935~091 978,346 1,023,763 1,596,451 1,842,524 1,904,900 1,970,394 2,039,164 2,1.11,372
<br />Total Rm. enues
<br />5% .~nnual
<br />Inon~'ase 1,309~700 1T375~lf15 1~443T944 ~1~516~141 1~591~948 !11671~545 .1.~755!123 .1~842.~879 1~935~023 .2~031~774 2~133~63 2~240~031
<br />
<br />Profit (Loss) 80,826 590,520 .... 550~047 581,050 61.3,602 647,782 158,672 355 30,123 61,380 94,199 128,659
<br />Tipping F~e 25.00 26.25 27.56 28.94 30.39 31.91 33.50 35.18 36.94 38.78 40.72 42.76
<br />
<br />
<br />
|