Laserfiche WebLink
4\ Crowe Horvath. <br /> Mr. Brian Dolan Page 14 <br /> October 27, 2015 <br /> Pleasanton Garbage Service,Inc. <br /> 2016 Calendar Year Rate Application <br /> Schedule 2-Projected Interim Year Disposal Costs ML 8/25/15 <br /> Actual Projected Tons for <br /> Data 2016 Interim Year(latest 12mo) <br /> From YR Tips I Tons <br /> July 2014 344.00 6,676.93 <br /> August 2014 319.00 6,120.66 <br /> September 2014 304.00 5,781.76 <br /> October 2014 354.00 6,776.15 <br /> November 2014 311.00 6,175.68 <br /> December 2014 357.00 7,465.13 <br /> January 2015 371.00 7,245.66 <br /> February 2015 334.00 6,756.21 <br /> March 2015 376.00 7,936.39 <br /> April 2015 374.00 7,783.80 <br /> May 2015 349.00 7,199.40 <br /> June 2015 367.00 7,510.52 <br /> 4,160.00 83,428.29 <br /> Cost per Unit $ 25.57 $ 40.82 <br /> Annual Cost $ 106,371.20 $ 3,405,542.80 <br /> Projected Interim Year Total Disposal Costs&Tipping Fee $ 3,511,914.00 <br /> Consolidated Dump/Tip Cost per Ton(Average) $ 42.10 <br /> This data is used to populate the Interim Year Rate Application page 1 item numbers 4,5 and 6. <br /> The 2016 interim year projected tons and tips are set equal to the July 2014 to June 2015 amounts as this is <br /> the latest information available at this date. <br /> The 2016 interim year projected tipping and disposal fees are calculated by applying a CPI adjustment <br /> to the current 2015 fees: <br /> Actual Estimated <br /> 1/1/2015 Gen CPI 1/1/2016 <br /> Tipping Fee per tip 5 25.00 2.29% $ 25.57 <br /> Dump Rate per ton $ 39.91 2.29% $ 40.82 <br /> SCHEDULE 2 <br /> 4 <br /> Draft—For Discussion Purposes <br />