| $165,000 | Price of Super C-3** | ||||
| 20% | Amount of non-organics in waste stream | ||||
| 5% | Second year maintenance percent of sale price | ||||
| 10% | Annual increases on maintenance, 3rd year and beyond | ||||
| $100 | Cost per ton tipping and hauling, year 2000 ( does not include fuel surcharges) | ||||
| 30 | Tons per month of waste | ||||
| Year | 25% | projected increase per year in tipping and hauling | |||
| Year | Traditional Disposal | Super C-3 compost system/NSI Disposal | |||
| Yearly | cumulative | yearly organic | yearly non-organic | cumulative | |
| 2000 | $36,000 | $36,000 | $165,000 | $7,200 | $172,200 |
| 2001 | $45,000 | $81,000 | $8,250 | $9,000 | $189,450 |
| 2002 | $56,250 | $137,250 | $9,075 | $11,250 | $209,775 |
| 2003 | $70,313 | $207,563 | $9,983 | $14,063 | $233,820 |
| 2004 | $87,891 | $295,453 | $10,981 | $17,578 | $262,379 |
| 2005 | $109,863 | $405,316 | $12,079 | $21,973 | $296,430 |
| 2006 | $137,329 | $542,646 | $13,287 | $27,466 | $337,183 |
| 2007 | $171,661 | $714,307 | $14,615 | $34,332 | $386,131 |
| 2008 | $214,577 | $928,884 | $16,077 | $42,915 | $445,123 |
| 2009 | $268,221 | $1,197,105 | $17,685 | $53,644 | $516,452 |
| 2010 | $335,276 | $1,532,381 | $19,453 | $67,055 | $602,960 |
| Savings after 10 years: | $929,421 | ||||
