2004 2005 2006 2006 2003 2006 2007 2007 2007 2008 2009 2010
 PUBLIC WORKS   Actual   Actual   Budget   6-Month Actual   6-Month Actual   Actual   Budget   6-Month Actual   Est. Actual   Budget   Budget   Budget 
 SOLID WASTE 
 100-575710 
 SERVICES AND MATERIALS 
 256-Monitoring Wells   $            -    $                       -    $      3,000  $            -    $      1,027  $                 -    $               3,000  $                      -    $             3,000  $            3,000  $                3,000  $               3,000
 296-Contract Services-Environ                 -                             -                  -                  -                  -                       -  
 295- Clean Sweep                            -                       -                          -                            -                         -                19,181                          -                          -  
 297-Contract Services Recycling         83,759                   84,494 95,000 42,434        55,189              84,278 80,388 [1] 35,461 80,388              85,198 [2]                  88,930                 91,600
 298-Contract Services Refuse       246,070                 249,375 280,000 124,672      111,298            249,433 234,900 103,871 234,900            248,955 [3]                259,861               267,700
 299-Contract Services Landfill         19,426                   12,266 15,000 12,204        12,413              22,251 13,572 8,825 13,572              13,843                  14,251                 14,700
 530-Rental & Leases Recycling                 -                             -                  -                  -                  -                       -                          -                        -                            -  
                           
   TOTAL SVCS & MATERIALS   $  349,255  $             346,135  $  393,000  $  179,310  $  179,927  $        355,962  $           331,860  $            148,158  $         331,860  $        370,178  $            366,042  $           377,000
                       
 TOTAL SOLID WASTE   $  349,255  $             346,135  $  393,000  $  179,310  $  179,927  $        355,962  $           331,860  $            148,158  $         331,860  $        370,178  $            366,042  $           377,000
 Page 31 

[1]
 :
Per rate adjustment and estimating some additional growth for new single family homes.
[2]
 :
Includes an additional $19,181 for clean sweep costs
[3]
 :
This allows for a 3% growth in CPI