|
Attachment 2
<br />Athens CR&R Republic WM
<br />Scout Service
<br />1 1x week 750.00$ 687.25$ 1,628.25$ 1,180.50$
<br />2 2x week 3,000.00$ 2,749.00$ 6,512.50$ 4,722.00$
<br />3 3x week 2,700.00$ 2,474.10$ 5,861.40$ 4,249.80$
<br />4 4x week 600.00$ 549.80$ 1,302.55$ 944.40$
<br />5 5x week 1,350.00$ 1,237.05$ 2,930.67$ 2,124.90$
<br />6 6x week 1,800.00$ 1,649.40$ 3,907.60$ 2,833.20$
<br />25' ‐ 50' Push‐out Charge
<br />7 1x week 4,290.00$ 723.58$ 1,781.78$ 1,309.88$
<br />8 2x week 2,520.00$ 425.04$ 1,047.06$ 769.44$
<br />9 3x week 12,240.00$ 2,064.48$ 5,085.04$ 3,737.28$
<br />10 4x week 2,760.00$ 465.52$ 1,146.55$ 842.72$
<br />11 5x week 2,550.00$ 430.10$ 1,059.44$ 778.60$
<br />12 6x week ‐$ ‐$ ‐$ ‐$
<br />>50' Push‐out Charge
<br />13 1x week 11,920.00$ 4,526.62$ 5,569.62$ 5,331.22$
<br />14 2x week 3,760.00$ 1,427.86$ 1,757.33$ 1,681.66$
<br />15 3x week 8,400.00$ 3,189.90$ 3,925.60$ 3,756.90$
<br />16 4x week 3,680.00$ 1,397.48$ 1,719.94$ 1,645.88$
<br />17 5x week 2,600.00$ 987.35$ 1,215.11$ 1,162.85$
<br />18 6x week 6,000.00$ 2,278.50$ 2,804.25$ 2,683.50$
<br />Locking Bin
<br />19 1x week 28,644.00$ 11,600.82$ 7,948.71$ 10,741.50$
<br />20 2x week ‐$ ‐$ ‐$ ‐$
<br />21 3x week ‐$ ‐$ ‐$ ‐$
<br />22 4x week ‐$ ‐$ ‐$ ‐$
<br />23 5x week ‐$ ‐$ ‐$ ‐$
<br />24 6x week ‐$ ‐$ ‐$ ‐$
<br />Enclosure Charge
<br />25 1x week 255,660.00$ 43,121.32$ 28,378.26$ 38,349.00$
<br />26 2x week ‐$ ‐$ ‐$ ‐$
<br />27 3x week ‐$ ‐$ ‐$ ‐$
<br />28 4x week ‐$ ‐$ ‐$ ‐$
<br />29 5x week ‐$ ‐$ ‐$ ‐$
<br />30 6x week ‐$ ‐$ ‐$ ‐$
<br />Extra Pick‐up Charge
<br />31 1x week 3,150.00$ 4,914.00$ 3,322.20$ 3,615.50$
<br />32 Total Monthly Additional
<br />Bin Service Rate Revenue 358,374$ 86,899$ 88,904$ 92,461$
<br />33 Months per Year 12 12 12 12
<br />34 Total Annual Additional
<br />Bin Service Rate Revenue 4,300,488$ 1,042,790$ 1,066,846$ 1,109,529$
<br />35
<br />Total Annual Additional
<br />Bin Service Rate Revenue,
<br />Rounded
<br />4,300,000$ 1,043,000$ 1,067,000$ 1,110,000$
<br />City of Santa Ana
<br />Commercial Refuse Bin ‐ Revenue
<br />Proposed Rates Effective July 1, 2022
<br />Line Service Category
<br />Monthly Rate Revenue
<br />2/9/2021 2 ‐ Q City of Santa Ana
|