Fiscal Calendar 2014
Row Labels
Municipal Solid Waste
RHODE ISLAND DEPT OF ADMINISTRATION BARRINGTON BRISTOL BURRILLVILLE CENTRAL FALLS CHARLESTOWN COVENTRY CRANSTON CUMBERLAND EAST GREENWICH EAST PROVIDENCE EXETER FOSTER GLOCESTER JAMESTOWN JOHNSTON** LINCOLN LITTLE COMPTON MIDDLETOWN NEW SHOREHAM NEWPORT NORTH KINGSTOWN NORTH PROVIDENCE NORTH SMITHFIELD PAWTUCKET PORTSMOUTH PROVIDENCE RICHMOND
Does not Tip at LF 5,567.11 9,211.35 3,997.02 4,272.85 667.38 12,355.29 23,696.91 10,909.16 4,032.99 13,417.91 1,709.75 1,677.12 2,595.79 2,057.08 14,304.90 6,955.52 1,694.70 2,322.79 2,944.99 7,427.34 5,684.65 8,915.76 3,049.00 19,574.12 3,954.70 56,882.41 1,118.28
MRF Inbound
254.20 2,397.64 1,934.69 1,867.42 1,332.86 397.36 3,706.42 7,684.15 3,680.02 1,669.48 4,855.77 718.71 514.94 1,231.53 970.75 2,089.83 2,024.88 527.43 1,682.58 566.71 2,369.14 3,351.33 2,723.73 1,361.33 6,664.06 2,142.97 6,971.53 802.26
Profit Share Distribution ‐ INSTATE
$ 3,038.18 $ 28,656.45 $ 23,123.30 $ 22,319.29 $ 15,930.26 $ 4,749.22 $ 44,298.91 $ 91,840.49 $ 43,983.37 $ 19,953.52 $ 58,035.87 $ 8,589.98 $ 6,154.53 $ 14,719.17 $ 11,602.34 $ 24,977.52 $ 24,201.24 $ 6,303.81 $ 20,110.09 $ 6,773.28 $ 28,315.82 $ 40,054.89 $ 32,553.85 $ 16,270.53 $ 79,648.44 $ 25,612.65 $ 83,323.30 $ 9,588.56
Profit Share Distribution ‐ OSS Per 23‐19‐13.1 not eligible for share
$ 5,576.71 $ 4,499.92 $ 4,343.46 $ 3,100.12 $ 924.23 $ 8,620.82 $ 17,872.68 $ 8,559.41 $ 3,883.07 $ 11,294.11 $ 1,671.66 $ 1,197.71 $ 2,864.43 $ 2,257.88 $ 111,061.12 $ 4,709.70 $ 1,226.76 $ 3,913.54 $ 1,318.12 $ 5,510.42 $ 7,794.91 $ 6,335.16 $ 3,166.34 $ 15,500.04 $ 4,984.37 $ 16,215.19 $ 1,865.99
TOTAL Profit Share
$ 3,038.18 $ 34,233.15 $ 27,623.22 $ 26,662.75 $ 19,030.38 $ 5,673.45 $ 52,919.72 $ 109,713.17 $ 52,542.79 $ 23,836.59 $ 69,329.97 $ 10,261.64 $ 7,352.24 $ 17,583.61 $ 13,860.23 $ 136,038.64 $ 28,910.94 $ 7,530.57 $ 24,023.63 $ 8,091.40 $ 33,826.23 $ 47,849.80 $ 38,889.02 $ 19,436.87 $ 95,148.48 $ 30,597.01 $ 99,538.49 $ 11,454.55
SCITUATE SMITHFIELD SOUTH KINGSTOWN‐ NARRAGANSETT Town of South Kingstown Town of Narragansett TIVERTON WARREN WARWICK WEST GREENWICH WEST WARWICK WESTERLY‐HOPKINTON WOONSOCKET Grand Total
3,420.42 5,312.88
1,117.16 $ 13,352.23 $ 2,598.42 $ 15,950.65 2,151.18 $ 25,710.77 $ 5,003.46 $ 30,714.23
8,717.01
4,529.42
4,813.25 25,176.95 1,147.47 9,109.52 13,382.55 8,604.68 310,681.60
2,028.72 1,277.64 10,342.62 416.18 2,331.43 4,250.49 2,905.77
$ 35,187.98 $ 18,947.37 $ 24,247.14 $ 15,270.28 $ 123,614.36 $ 4,974.16 $ 27,865.11 $ 50,801.60 $ 34,729.59
$ 6,847.78 $ 3,687.27 $ 4,718.63 $ 2,971.68 $ 24,056.05 $ 968.00 $ 5,422.71 $ 9,886.28 $ 6,758.57
97,844.33 $ 1,169,429.46 $ 333,186.70 $ 1,502,616.16
ADD: OUT OF STATE
20,878.30
Total Profit $ 2,783,107.86
Add: Commercial & Misc
12,074.67
Inbound share $ 1,169,429.46 OOS Share $ 333,186.70
TOTAL
$ 42,035.76 $ 22,634.64 $ 28,965.77 $ 18,241.96 $ 147,670.42 $ 5,942.16 $ 33,287.82 $ 60,687.88 $ 41,488.16
130,797.30
**Per 23‐19‐13.1 Johnston receives 25% of total OOS profit off the top, before remaining municipalities. OOS share restricted to storm water mitigation.
