|
LANDFII.L RESERVE FLND for.
<br />Eub:u~s Construction
<br />10
<br />-~.
<br />YEAR CONTRI BUTIONS OUT LAY ~~U~,
<br />
<br />1998-99
<br />Estimate 1999-2000
<br />Revised
<br />~ Estimate
<br />1998-99
<br />Estimate 1999-2040
<br />Revised
<br />Estimate
<br />1988-89 100,000 100,000 0 0 100, 000
<br />1989-90 3 00, 000 300, 000 0 0 400,000
<br />1990-91 250,000 250,000 0 0 650,000
<br />1991-92 550,000 550,000 0 0 1,200,000
<br />1992-93 650,000 650,000 0 0 1,850,000
<br />1993-94 567,000 567,000 0 0 2,417,000
<br />199495 835,000 835,000 3,038,500 3,038,500 213,500
<br />1995-96 855,000 855,000 0 0 1,068,500
<br />1996-97 670,000 670,000 272,000 272,000 1,738,500
<br />1997-98 400,000 400,000 1,550,000 ~ 1,550,000 588,500
<br />1998-99 335,000 335,000 71,500 71,500 852,000
<br />1999-00 440,000 250,000 0 845,800 256,200
<br />2000-01 440,000 105,000 1,400,000 0 361,200
<br />2001-02 225,000 105,000 0 0 466,200
<br />ZooZ-o3 225,000 105,000 0 0 571,200
<br />2003-04 225,000 100,000 680,000 0 671,200
<br />2004-05 0 100,000 0 0 771,200
<br />2005-06 0 90,200 0 0 861,400
<br />2006-07
<br />2007-08
<br />2008-09 0 0 0 861,400 0
<br />~Cs~-~~
<br />Fiscal Year Purchases /Comments
<br /> Arithmedc aoomoly is based upon s ra~ncilimioa of reserrn accounts with the can=+eat audited
<br /> Enaacial statement, which resuitad is higher reserve account balances. Higlxr reserve account
<br />1996-97 balances are due to tine cti$ereaoa between cbar~ng only the actual ~di0am, rather tbm tba
<br /> budgeted approptiations in several fiscal years preceediag the account recoaociliation is 1996-97.
<br />1997-98 Construction of Landfill Cell #3
<br />1998-99 enditure: f at land5ll (571,500).
<br />1999-00 Construction of Landfill Cell #4 (final cell)
<br /> Projected capacity/closurt date. Reserve accouiat ~cpires, with ongoiagpast-clostae maiateaance
<br />2006-07 ceded throw transfer station revenues.
<br />Revised: 3/18/99 - 9:52 AM
<br />ReserveFunds00 / Eubsaks00
<br />
|