|
S:\ Finance \Cornmon\LANDFILL`LANDFILL\2016 Landfill Closure - Postclosure Caic.xlsx
<br />F -5
<br />I
<br />I I
<br />'fable 6 -3
<br />Closure Cost Estimate
<br />Cabarrus County C &D Landfill
<br />I
<br />_
<br />Cabarrus Count3', North Carolina
<br />1
<br />(Revised September, 2015)
<br />I RIanitOrina uatltil L?niY t`_st. Total A.ntaunl use d icar
<br />AGcr
<br />lt� f + und��.t 60 ex $3,230 $193,8 -� - 5193,800
<br />270- OD- 00-tT- 0000 - 3503 -57 Closure /POS[ctas- C &O- Post CIas a AYiv e : SPtt<' tse A) C cDL'tiHdhl v
<br />- xv, ,ins ,v er a n.uu t e t uw i�
<br />Sample ; L.acation (CD- Es,CD -ld, CD -2, -�r
<br />CD -3, CD -4 and S\V-3) and QAIQC
<br />Samples Analyzed Sem i- Annually For K
<br />270 -00 -00-0 -0000 -3503 -55 Closure /Postclos -M SW -Past CIas 1). L,.I>.lt I �SS - E}.... LOndti - 1,l �v.' I5 t Grounds\ ater Sion iF: 24 levents $3?30 $77,520 7 $77.520
<br />I(NlW
<br />-5- M %\ -7, iNlW -8A.
<br />Samples Analtia_ed $emi- Annuttll�- fir 15 �'ea rs-
<br />[
<br />I
<br />--
<br />-
<br />279- aoao� -0ooa- 3sa3 -ss cxasur� /Posxelas- MSw- osxclos
<br />c,L'nit ;' _iS}�' ndfllRCSDLFCIoaune.,'t -'`; 50
<br />events
<br />$24.140
<br />$1- 207,000
<br />-
<br />51 ?07.000
<br />NIt\ -3 MW -'d MW-9. X1\1 -A.
<br />Sly% -C \ll\ -D \1\4 L, \[\\ -E deep -MW
<br />`
<br />Groundwater . Slonitodivu Wells (a\•i \ \' -ls.
<br />ANIW -id. A f W-2s and . \SINN -'_d. and (2)
<br />Surface \,'a ter Sample Locations (S \\ " - 2
<br />.and S \ \ - 3) and QA.'QC Samples Analyzed
<br />�
<br />270. 00 - 0 - nn00 - 3503 - 561 Closure/ Postclosure
<br />6 Landfill Gas Wells Sampled and
<br />Analyzed Quarte for 25 ,e ars-
<br />too events $460-
<br />$46,000 - - -
<br />$46,000
<br />270 -00-00-0-OWO-3503 -561 Closure /Postclosure
<br />lGroundwater Remediation and Site
<br />270 -561 clasvre /POSxeiosure
<br />Ground�%ater romedin lion activities
<br />15 yr
<br />$20,OOD $300,000
<br />$300,000
<br />1?70 - 00-00- 0-0000 -3503 -561 clasure/Postctosure
<br />Fencing. G etcs, Sims„ etc,
<br />3 0 yr
<br />30 yr
<br />$1,000 $ 30,000
<br />$2,000 $60,000
<br />$30.000
<br />$60,000
<br />270- 00 -00 -0 -0000 -3503 -561 Cl o_sure/Pastelosure
<br />access Reads
<br />270 -00 -00 -0-0000- 3503 -561 Closure /Postclosure
<br />Mmvirr
<br />30 yr
<br />$5,100 $153,000
<br />$153,000
<br />270-00 -00-0 -0000 -3503 -561 Closure /Postclosure
<br />Stor'mu a ter Structures 30 yr
<br />$5,000 $150,000 $150,000
<br />270 -00 -00-0-0000 -3503 -561 Closure /Postclosure
<br />Final Cover S %sstem Inapeciion & Repair - 3 0 _ yr
<br />Groundwater and Gas Monitoring Wells 30 yr
<br />$15,00D _ $450,000 - _ -. __ $ 450.000 ..
<br />$1,000 i $30,000 - - $30,000
<br />_
<br />270 -00 -00-0 -0000 -3503 -561 Closure /Postclosure
<br />270 - 00 - 00-0 - 0090 - 3503 - 561 Closur /Pos[dasu
<br />Admin.. Recordkeping, and Enginecrino
<br />--I ., ,,.,t --- I
<br />30 yr $20,000
<br />$600,000 (600,000.00) $0
<br />�- —
<br />Subtntal t
<br />-- -
<br />k $3,297,320 - - - -- $2,697,320
<br />-00 -00-0- 0000 -3503 -561
<br />i
<br />Clnsure/Posxclnsure
<br />Contingency (5 °..afSubtotal)
<br />$164,866 _ (164,866.00) $0
<br />TOT-\L
<br />$3,462,186 $2,697320
<br />t i
<br />-
<br />n
<br />AN ANNL 7 AL. COST
<br />_
<br />_
<br />-
<br />GRANDTOTAL - .. $3 958 889
<br />S:\ Finance \Cornmon\LANDFILL`LANDFILL\2016 Landfill Closure - Postclosure Caic.xlsx
<br />F -5
<br />
|