Laserfiche WebLink
Cell: L33 <br /> Comment: 1. Total capacity based on May 1988 Report of Waste Discharge, Foothill Sanitary Landfill,less 4,000,000 cy inplace as of 18 Aug 1989. Closure cost estimate from Preliminary Closure and <br /> Post Closure estimate, November 1988, and includes both closure and post-closure. Conversion factor from tons to cubic yards based on design factor of 880 pounds of waste per cubic <br /> yard effective density(i.e.,tons*2.27=cubic yards). Actual fund balance includes compounded interest. <br /> Cell: L34 <br /> Comment:2. Closure cost estimate increased by 1990 inflation factor of 1.054 to adjust to 1991 dollars. <br /> Cell: L35 <br /> Comment: 3. Closure cost estimate increased by 1991 inflation factor of 1.036 to adjust to 1992 dollars. <br /> Cell: L36 <br /> Comment:4. Closure cost estimate increased by 1992 inflation factor of 1.033 to adjust to 1993 dollars. <br /> Cell: L37 <br /> Comment: 5. Total capacity and closure cost estimate updated per May 1994 revision, Preliminary Closure and Post Closure Maintenance Plan, Foothill Sanitary Landfill. <br /> Cell: L38 <br /> Comment:6. Closure cost estimate increased by 1994 inflation factor of 1.020 to adjust to 1995 dollars. Changed to minimum deposit formula#2 from CIWMB FAB#1, Oct 94. <br /> Cell: L39 <br /> Comment:7. Closure cost estimate increased by 1995 inflation factor of 1.024 to adjust to 1996 dollars. <br /> Cell: L40 <br /> Comment:8. Closure cost estimate increased by 1996 inflation factor of 1.020.to adjust to 1997 dollars. <br /> Cell: L41 <br /> Comment:9. Closure cost estimate increased by 1997 inflation factor of 1.020 to adjust to 1998 dollars. <br /> Cell: L42 <br /> Comment: 10. Closure cost estimate increased by 1998 inflation factor of 1.010 to adjust to 1999 dollars. <br /> Cell: L43 <br /> Comment: 11. Closure cost estimate increased by 1999 inflation factor of 1.015 to adjust to 2000 dollars. <br /> Cell: L44 <br /> Comment: 12. Closure cost estimate increased by 2000 inflation factor of 1.021 to adjust to 2001 dollars. <br /> Cell: L45 <br /> Comment: 13. Closure cost estimate increased by 2001 inflation factor of 1.022 to adjust to 2002 dollars. <br /> Cell: L46 <br /> Comment: 14. Closure cost estimate increased by 2002 inflation factor of 1.011to adjust to 2003 dollars. <br /> Cell: L47 <br /> Comment: 15. Closure cost estimate increased by 2003 inflation factor of 1.017 to adjust to 2004 dollars. <br /> Cell: L48 <br /> Comment: 16. Closure cost estimate updated to$20,509,874 per February 2005 revision, Preliminary Closure and Post Closure Maintenance Plan, Foothill Sanitary Landfill.This estimate was increased <br /> by the 2004 inflation factor of 1.021 resulting in an estimate of$20,940,581.35 in 2005 dollars. <br /> N:\Miscellaneous\ClosCostEst\FinAssur&Costs\MinClosureFundBalCalc.XLS, Foothill Last Printed 4/27/2007 <br />