{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Inputs","Growth Trends","Sheet10","2012 Macro Cost Data","Variable Description","Common Costs","Disposal ","Scenario 1","Scenario 2"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":173,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Inputs","index":0,"n_rows":62,"n_cols":14,"rows_kept":62,"cut":false,"hidden":false,"merged":[[3,1,3,2],[31,11,36,13],[42,0,42,2],[42,3,42,5]]}
["INDIVIDUAL MATERIAL INPUTS"]
["CELLS WITH SHADED PATTERN WILL BE LOCKED IN LATER VERSIONS"]
[]
["Material","Tonnage Data",null,"Gross Costs","Revenue","Net System Costs","Recycling Rates",null,"Relative Contribution of Cost Component Categories"]
[null,"Generation\n(Sheet 1)","Recovery\n(Sheet 1)","(tonnes)","(tonnes)","(tonnes)","(%)",null,"Collection","Processing","Depot/Transfer Station","P&E","Admin","Interest on MC"]
[null,"(tonnes)","(tonnes)",null,null,null,null,null,0.54104348347667763,0.31290708858092825,7.1343606032089571E-2,2.0537397026445942E-2,1.8578730446304956E-2,3.5589694437553838E-2]
["Newsprint - CNA/OCNA",189766.64588831767,179222.66043674393,184.42029866967064,67.501884591576385,{"$f":"D7-E7","v":116.91841407809426},{"$f":"C7/B7","v":0.94443709851003466}]
["Newsprint - Non-CNA/OCNA",125512.56561267831,118538.72329378825,184.42029866967064,67.501884591576385,{"$f":"D8-E8","v":116.91841407809426},{"$f":"C8/B8","v":0.94443709851003466}]
["Magazines and Catalogues",70950.844718781489,55947.169266937701,184.42029866967064,67.501884591576385,{"$f":"D9-E9","v":116.91841407809426},0.78853422378109972]
["Telephone Books",8011.8803387156286,7851.642731941316,194.5097776758883,68.805827746802862,{"$f":"D10-E10","v":125.70394992908544},0.98]
["Other Printed Paper",118427.41886327903,62955.158585264653,194.77860115218465,68.174574611874064,{"$f":"D11-E11","v":126.60402654031058},0.53159276111509723]
[]
["Corrugated Cardboard",153008.88958512273,149485.43193862648,487.80557786665042,98.166603745620293,{"$f":"D13-E13","v":389.63897412103012},0.97697220301349841]
["Boxboard",165973.66819286047,76754.810367540675,300.71006041999294,73.603049978747492,{"$f":"D14-E14","v":227.10701044124545},0.46245173227329062]
["Gable Top Cartons",15851.813152670517,8222.5026018444023,1175.5757721915816,77.660172625605938,{"$f":"D15-E15","v":1097.9155995659755},0.51871054261443761,null,"Goal Recycling Rate: ",null,0.7]
["Paper Laminates",40881.186556153938,3140.3556801101126,1080.1952763291981,0,{"$f":"D16-E16","v":1080.1952763291981},7.6816647085244341E-2]
["Aseptic Containers",6114.2960000000003,1296.2361143979958,1080.1952763291981,76.846951621297123,{"$f":"D17-E17","v":1003.348324707901},0.21200087702623421]
[]
["PET Bottles",55506.607840802601,36551.40092284845,1321.5041210102661,339.10965046142826,{"$f":"D19-E19","v":982.39447054883783},0.65850539863075042]
["HDPE Bottles",29394.540652000003,15469.022391442659,1228.9818921033341,462.6616881454114,766.32020395792267,0.5262549455893657,null,"Collection Threshold:",null,null,"DISPOSAL SCENARIO"]
["Plastic Film",58045.039347365659,6308.4387079463468,2511.30828300543,29.355060884983427,2481.9532221204468,0.10868178881220195,null,860]
["Plastic Laminates",36088.300115854945,955.36123253213759,2467.7638204581385,0,2467.7638204581385,2.6472879838205832E-2,null,null,null,null,"Cost of Collection + Disposal (per tonne)"]
["Polystyrene",22679.140436986025,1423.1014708299028,1782.3727330404301,105.525301027637,1676.8474320127932,6.2749356607407117E-2,null,"*Relative to existing system",null,null,"Total Tonnes Available for Disposal",null,{"$f":"(B36-C36)","v":477426.09500542353}]
["Other Plastics",85232.993613543294,28393.91289189109,1383.2933973529477,181.00696984945975,1202.2864275034881,0.33313288303157024,null,"Savings (Gross)",null,{"$f":"Sheet10!A78-Inputs!F47","v":-2.5604367256164551E-3},"Additional Tonnes Available for Disposal: ",null,{"$f":"K31","v":-0.24741132045164704}]
[null,null,null,null,null,null,null,null,"Savings (Net Cost)",null,{"$f":"Sheet10!A79-Inputs!F48","v":-1.5760958194732666E-3},"Cost of collecting additional Material",null,{"$f":"N24*N22","v":0}]
["Steel Food & Beverage Cans",41440.49800010139,30070.762035472417,358.65758331166882,248.38618740637168,{"$f":"D26-E26","v":110.27139590529714},0.72563708175994512,null,"Savings expressed on per tonne (NC)",null,{"$f":"K25/K31","v":6.3703464198651806E-3},"Cost of collecting all material ",null,{"$f":"N23*N22","v":0}]
["Steel Aerosols",3766.0023020000003,680.39637057208529,358.65758331166882,248.38618740637168,{"$f":"D27-E27","v":110.27139590529714},0.18066807081098943,null,"Savings to Industry",null,{"$f":"Sheet10!A85-Inputs!F51","v":-7.880479097366333E-4}]
["Steel Paint Cans",4614.5951618919598,292.4517894245696,358.65758331166882,248.38618740637168,{"$f":"D28-E28","v":110.27139590529714},6.3375394626094539E-2,null,"Savings to Municipalities",null,{"$f":"Sheet10!A86-Inputs!F52","v":-7.880479097366333E-4},"SCENARIO TESTING"]
[null,null,null,null,null,null,null,null,"Municipal Net Cost Per Tonne",null,{"$f":"F36*(1-C50)","v":143.57599020859456}]
["Aluminum Food & Beverage Cans",21836.816039200156,10640.571935115715,1131.934567231111,1390.3994474178257,{"$f":"D30-E30","v":-258.46488018671471},0.48727671268624473]
["Other Aluminum Packaging",4310.9554088944815,221.32850090256662,1131.934567231111,1390.3994474178257,{"$f":"D31-E31","v":-258.46488018671471},5.13409395156154E-2,null,"Decrease in recovered Tonnes:",null,{"$f":"Sheet10!A81-Inputs!C36","v":-0.24741132045164704},2]
[null,null,null,null,null,null,null,null,"Decrease in recycling rate (system)",null,{"$f":"-(Sheet10!A83-Inputs!F44)","v":4.8962156000253998E-5},{"$f":"IF(L31=1,CONCATENATE(\"Scenario 1 models a situation where stewards who generate material not managed\",\" in the Blue Box system provide a transfer payment equal to their share of all material generated in the province\",\" multiplied by the gross costs of managing the Blue Box system.\",\"These funds are then applied against the costs of managing the program, thereby subsidizing costs for both stewards and municipalities\"),IF(L31=2,CONCATENATE(\"Scenario 2 models a situation where stewards who generate material not managed\",\" in the Blue Box system provide a transfer payment equal to their share of all material generated in the province\",\" multiplied by the net costs of managing the Blue Box system.\",\"These funds are then applied against the costs of managing the program, thereby subsidizing costs for both stewards and municipalities\"),CONCATENATE(\"Scenario 3 models a situation where stewards who generate material not managed\",\" in the Blue Box system reimburse municipalities for the cost of additional material going to landfill and provide a transfer payment to municipalities equal to the costs of managing said material within the exising system\")))","v":"Scenario 2 models a situation where stewards who generate material not managed in the Blue Box system provide a transfer payment equal to their share of all material generated in the province multiplied by the net costs of managing the Blue Box system.These funds are then applied against the costs of managing the program, thereby subsidizing costs for both stewards and municipalities"}]
["Clear Glass",78947.22119947274,70053.839954575815,144.51295871199324,16.673811392234644,{"$f":"D33-E33","v":127.8391473197586},0.88735029416138178]
["Coloured Glass",25568.423390051077,20028.968190571039,135.55829531151511,15.476682967139812,{"$f":"D34-E34","v":120.0816123443753},0.78334779915935315]
[]
["Total",{"$f":"SUM(B7:B34)","v":1361930.342416744},{"$f":"SUM(C7:C34)","v":884504.24741132045},{"$f":"SUMPRODUCT(D7:D34,C7:C34)/SUM(C7:C34)","v":399.17875001268374},{"$f":"SUMPRODUCT(E7:E34,C7:C34)/SUM(C7:C34)","v":112.02676959549463},{"$f":"D36-E36","v":287.15198041718912},{"$f":"C36/B36","v":0.64944896215600023}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"GRAPH OF PRE AND POST THRESHOLD COSTS"]
["Baseline",null,null,"Modeled Scenario",null,null,"Difference",null,"Gross System Cost",{"$f":"C47","v":353075299.86256045},{"$f":"F47","v":353075299.86256045}]
["Current Recycling Rate: ",null,{"$f":"Sheet10!$B$30","v":0.64944896215600023},"Current Recycling Rate: ",null,{"$f":"C36/B36","v":0.64944896215600023},{"$f":"F44-C44","v":0},null,"Net System Cost",{"$f":"C48","v":253987146.33157608},{"$f":"F48","v":253987146.33157611}]
[null,null,null,null,null,null,null,null,"Gross Collection Costs",{"$f":"C57","v":191029090.16721222},{"$f":"F57","v":191029090.16721222}]
[null,null,null,null,null,null,null,null,"Gross Processing Costs",{"$f":"C58","v":110479764.129832},{"$f":"F58","v":110479764.129832}]
["Gross System Cost",null,{"$f":"Sheet10!$C$29","v":353075299.86256045},"Gross System Cost",null,{"$f":"SUMPRODUCT(D7:D34,C7:C34)","v":353075299.86256045},{"$f":"F47-C47","v":0},null,"Gross Depot/Transfer Station Costs",{"$f":"C59","v":25189665.093056403},25189665.093056403]
["Net System Cost",null,{"$f":"C47-C49","v":253987146.33157608},"Net System Cost",null,{"$f":"SUMPRODUCT(F7:F34,C7:C34)","v":253987146.33157611},{"$f":"F48-C48","v":0}]
["Revenue ",null,{"$f":"Sheet10!$D$29","v":99088153.530984372},"Revenue ",null,{"$f":"SUMPRODUCT(E7:E34,C7:C34)","v":99088153.530984372},{"$f":"F49-C49","v":0}]
["Industry Share of Cost",null,0.5,"Industry Share of Cost",null,0.5]
["Cost to Industry",null,{"$f":"C48*$C$50","v":126993573.16578804},"Cost to Industry",null,{"$f":"F48*$C$50","v":126993573.16578805},{"$f":"F51-C51","v":0}]
["Cost to Municipalities",null,{"$f":"C48*(1-C50)","v":126993573.16578804},"Cost to Municipalities",null,{"$f":"F48*(1-F50)","v":126993573.16578805},{"$f":"F52-C52","v":0}]
[]
["Common Costs*",null,{"$f":"'Common Costs'!C38","v":4989415},"Common Costs*",null,{"$f":"'Common Costs'!C38","v":4989415}]
[null,null,null,"Common Costs to be Redistributed ",null,{"$f":"'Common Costs'!C37","v":0}]
[]
["Gross Collection Costs",null,{"$f":"C47*I6","v":191029090.16721222},"Gross Collection Costs",null,{"$f":"F47*I6","v":191029090.16721222},{"$f":"F57-C57","v":0}]
["Gross Processing Costs",null,{"$f":"C47*J6","v":110479764.129832},"Gross Processing Costs",null,{"$f":"F47*J6","v":110479764.129832},0]
["Gross Depot/Transfer Station Costs",null,{"$f":"C47*K6","v":25189665.093056403},"Gross Depot/Transfer Station Costs",null,{"$f":"F47*K6","v":25189665.093056403},0]
["Gross Promotion and Education Costs",null,{"$f":"C47*L6","v":7251247.6135088578},"Gross Promotion and Education Costs",null,{"$f":"F47*L6","v":7251247.6135088578},0]
["Gross Administration Costs",null,{"$f":"C47*M6","v":6559690.8233948043},"Gross Administration Costs",null,{"$f":"F47*M6","v":6559690.8233948043},0]
["Gross Interest on Municipal Capital Costs",null,{"$f":"C47*N6","v":12565842.035556221},"Gross Interest on Municipal Capital Costs",null,{"$f":"F47*N6","v":12565842.035556221},0]

{"sheet":"Growth Trends","index":1,"n_rows":190,"n_cols":17,"rows_kept":190,"cut":false,"hidden":true,"merged":[]}
[]
[]
["Category","Material","2005 Quantity Generated","2006 Quantity Generated","2007 Quantity Generated","2008 Quantity Generated","2009 Quantity Generated","2010 Quantity Generated","2011 Quantity Generated","2012 Quantity Generated","2013 Quantity Generated","2014 Quantity Generated","2015 Quantity Generated","2016 Quantity Generated","2017 Quantity Generated","2018 Quantity Generated","2019 Quantity Generated"]
[null,null,"(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)"]
["PRINTED PAPER"]
[null,"Newsprint - CNA/OCNA",264800,283482.95744999999,268224.00157447328,259569.79615605751,269247.11961414898,255784.76363344153,226369.51581559575,212787.8,213799.69338406078,217374.81810596661,203648.92356063001,195740.71937649499,187832.51519235899,179924.311008224,172016.10682408899]
[null,"Newsprint - Non-CNA/OCNA",136400,134698.7691,128557.06584338658,124409.19224047725,129047.4360280832,125176.0129472407,110780.77145830802,117427.86,145964.584,148405.38073137644,132970.25444282399,133494.53575335801,134018.817063892,134543.09837442599,135067.37968496]
[null,"Magazines and Catalogues",95100,96349.242704410965,97267.035520571153,89652.602943666512,91111.662738234882,91339.441895080468,85585.057055690399,83017.45,78941.772871898851,78908.18383801452,77033.864276910404,74907.795062392805,72781.725847875306,70655.656633357794,68529.587418840296]
[null,"Telephone Books",15000,16089.739,21089.638859999999,14431.042369999999,19932.509180000001,15391.626999999999,13852.4643,10389,9002.4606879637558,8328.9162403126684,8703.0560067796905,7676.2044145890904,6649.3528223985904,5622.5012302079904,4595.6496380174904]
[null,"Other Printed Paper",127800,129368.38858257126,122082.08326045396,117200.04989890855,120303.46148240866,121205.73744352671,118781.62269465618,114030.72,125433.79200000002,128244.95237551829,120506.83321873,120154.424572352,119802.01592597501,119449.607279598,119097.19863322101]
["Printed Paper Total",null,639100,659989.09683698229,637219.82505888504,605262.68360910984,629642.18904287566,608897.58291928947,555369.4313242503,537652.82999999996,573142.30294392339,581262.25129118853,542862.93150587298,531973.679179186,521084.42685250001,510195.17452581302,499305.92219912598]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",140000,141800,165706.18372141192,162845.69325969444,162846.52599156799,169170.41935236985,173399.67983617907,171666,173382.66,169360.64246157563,181454.75835019199,184806.936147995,188159.113945797,191511.29174359899,194863.46954140201]
[null,"Boxboard",130500,132200,127388.21835961373,123773.55147289456,127665.94721629177,130538.43102865833,127274.97025294187,128547.75,157200.92650000012,163987.51376088095,151426.681115874,154430.1266171,157433.57211832699,160437.01761955299,163440.46312078001]
[null,"Gable Top Cartons",42000,42500,37673.00037700143,37093.508682034786,38387.394306558548,39289.498072762675,38503.708111307424,40429.200000000004,14221.146870738716,14248.791040988721,20141.319667242002,17542.536925624299,14943.754184006701,12344.971442389,9746.1887007713394]
[null,"Paper Laminants",2800,2800,3543.2850950861384,3412.8178978763494,3940.5975308888605,4252.2015728647484,4082.1135099501585,4245.28,41844.222000000002,39205.144140545424,31238.743396976999,34916.230164659901,38593.716932342802,42271.203700025697,45948.690467708497]
[null,"Aseptic Containers",12800,12900,15145.086908476553,14433.374518175082,14835.546057617787,15184.181389971804,14637.550859932819,14198.859999999999,4980.8157000000001,5819.7309000000005,8425.9585605922202,7686.4029109876401,6946.84726138306,6207.2916117784798,5467.7359621739097]
["Paper Packaging Total",null,328100,332200,349455.77446158975,341558.94583067519,347676.01110292494,358434.73141662742,357898.02257031138,359087.08999999997,391629.77107073879,392621.82230399078,392687.461090878,399382.23276636697,406077.004441856,412771.77611734602,419466.54779283499]
["Plastic Packaging","PET Bottles",36200,36700,45362.034554687474,47211.149929842701,49024.512966298855,49503.074248714598,44552.766823843136,46335.12,56400.50009999999,56847.711144527268,57517.078316515603,59463.149469192598,61409.220621869899,63355.291774546997,65301.362927224101]
[null,"HDPE Bottles",23000,23300,25688.819330637325,25993.845235903624,26743.96152943663,27372.44462537839,26551.271286617037,27347.530000000002,27894.480600000003,27597.634192494679,28953.478230958299,29463.383603851398,29973.288976744399,30483.194349637401,30993.099722530402]
[null,"Plastic Film",53700,54400,61615.899481323373,60099.394887583818,59213.141890214989,60604.650724635037,53029.069384055656,48786.68,52000.029680868582,54382.762759131001,52629.146464630503,52055.688934421298,51482.2314042121,50908.7738740028,50335.316343793602]
[null,"Plastic Laminants",57400,58100,25612.96756702078,26805.18366319899,29186.479600868934,30062.361871489353,32317.039011851051,33609.68,34954.067200000005,35391.330642434084,26253.759511132299,24419.1865212134,22584.613531294501,20750.0405413755,18915.467551456601]
[null,"Polystyrene",20400,20600,22543.687043048525,21381.220121154878,21970.853182110885,22465.197378708377,20780.307575305251,21195.600000000002,21619.512000000002,21391.001601005108,21701.630215228401,21750.156092518399,21798.6819698084,21847.207847098402,21895.733724388399]
[null,"Other Plastics",28300,28600,44939.16684790649,49798.085521536043,53355.968171486653,54610.833423516582,57887.483428927582,55571.519999999997,67133.038099999976,70790.314000257553,75459.604863929402,79888.871030214199,84318.137196498996,88747.403362783705,93176.669529068502]
["Plastics Total",null,219000,221700,225762.57482462397,231288.87935922004,239494.91734041696,244618.56227244233,235117.9375105997,232846.13,260001.62768086852,266400.75433984969,262514.69760239503,267040.43565141101,271566.17370042799,276091.91174944502,280617.64979846199]
["Steel Packaging","Steel Food & Beverage Cans",57800,58500,47494.573788687354,48292.353963477086,49351.171829820938,50800.195266417351,47244.181597768133,47716.44,46762.111199999999,45285.535599055846,43411.937530773903,42227.806841001402,41043.676151228799,39859.545461456299,38675.414771683798]
[null,"Steel Aerosols",4300,4400,3956.9310754997614,4031.8816725821921,4336.8013732138133,4438.7162054843375,4172.3932331552769,4213.72,4302.153299999999,4078.7427590467851,4194.1723641619501,4188.9066191189904,4183.6408740760398,4178.3751290330802,4173.1093839901196]
[null,"Steel Paint Cans",4800,8609.2520000000004,6758.3694299999979,5239.9203199999984,5787.631849999997,5787.6318499999961,5382.4976204999957,5166.72,4918.2184000000007,5072.2719534103435,4721.6745801307998,4534.2969869925801,4346.9193938543604,4159.5418007161297,3972.16420757791]
["Steel Total",null,66900,71509.252000000008,58209.874294187117,57564.155956059272,59475.605053034749,61026.543321901685,56799.07245142341,57096.880000000005,55982.482899999995,54436.550311512976,52327.784475066597,50951.010447112902,49574.236419159199,48197.462391205503,46820.6883632518]
["Aluminum Packaging","Aluminum Food & Beverage Cans",24100,24400,22604.099034822961,21930.408587421396,22577.918753204052,23215.918753204052,22287.282003075888,21172.649999999998,23034.709800000001,22551.772907542218,21822.819311951302,21647.427189773902,21472.035067596498,21296.642945419098,21121.250823241699]
[null,"Other Aluminum Packaging",2408.2266910420467,2481.5789841203805,3648.0309715248127,3711.8449460126103,3896.9419346614009,3988.5200701259437,3589.6680631133495,3733.6,4228.6827999999987,4521.1978000000008,4667.4745367574396,4857.7736841569604,5048.0728315564902,5238.37197895601,5428.6711263555399]
["Aluminum Total",null,26508.226691042048,26881.57898412038,26252.130006347772,25642.253533434006,26474.860687865454,27204.438823329998,25876.950066189238,24906.249999999996,27263.392599999999,27072.970707542219,26490.293848708799,26505.200873930899,26520.107899153001,26535.0149243751,26549.921949597301]
["Glass","Clear Glass",76200,77200,73979.715516259559,68539.900646675291,70424.79006826882,85913.613178883243,79470.09219046701,76291.199999999997,76065.198926772529,74521.642899999992,77086.881967669295,77309.839535839594,77532.797104009893,77755.754672180206,77978.712240350505]
[null,"Coloured Glass",6700,6800,15210.817481477683,9398.9902745949039,9829.1717547634216,24071.15729100036,22867.599426450342,24468.760000000002,25001.808307648043,25277.373779126276,30147.452756509101,32544.704561055001,34941.956365601,37339.208170147002,39736.459974693003]
["Glass Total",null,45600,44125.110999999997,89190.532997737246,77938.890921270198,80253.961823032238,109984.7704698836,102337.69161691735,100759.95999999999,101067.00723442057,99799.016679126275,120010.986590845,126357.403375683,132703.82016052,139050.236945357,145396.65373019499]
[null,null,66200,61509.127999999997,null,null,null,null,null,null,null,null,56818.256000000001,52127.383999999998]
["PACKAGING TOTAL",null,194700,189634.239,748870.88658448576,733993.12560065859,753375.35600727436,801269.04630418506,778029.67421544087,774696.30999999971,835944.28148602776,840331.11434202187,1019883.76267732,1084392.73709974,1148901.7115221601,1213410.68594458,1277919.6603669899]
[]
[]
["Category","Material","2005 Revenue","2006 Revenue","2007 Revenue","2008 Revenue","2009 Revenue","2010 Revenue","2011 Revenue","2012 Revenue","2013 Revenue","2014 Revenue","2015 Revenue","2016 Revenue","2017 Revenue","2018 Revenue","2019 Revenue"]
[null,null,"(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)"]
["PRINTED PAPER"]
[null,"Newsprint - CNA/OCNA",77.25272882910896,81.229532006147949,102.61326400054959,94.322247015738455,89.605353132575033,106.01072105259439,100.32964782901274,87.517175107283961,91.344543420479141,87.946791632727013,96.017159436834902,96.780788352146402,97.544417267457803,98.308046182769303,99.071675098080803]
[null,"Newsprint - Non-CNA/OCNA",77.25272882910896,81.229532006147949,102.61326400054959,94.322247015738455,89.605353132575033,106.01072105259439,100.32964782901274,87.517175107283961,91.344543420479141,87.946791632727013,96.017159436834902,96.780788352146402,97.544417267457803,98.308046182769303,99.071675098080803]
[null,"Magazines and Catalogues",77.25272882910896,81.229532006147949,102.61326400054959,94.322247015738455,89.605353132575033,106.01072105259439,100.32964782901274,87.517175107283961,91.344543420479141,87.946791632727013,96.017159436834902,96.780788352146402,97.544417267457803,98.308046182769303,99.071675098080803]
[null,"Telephone Books",77.25272882910896,81.229532006147949,102.61326400054959,94.322247015738455,89.605353132575033,106.01072105259439,86.047983196033584,82.199532244756981,90.120081145868213,91.610673219373894,92.800186956687,93.290909751670995,93.781632546655104,94.272355341639098,94.763078136623193]
[null,"Other Printed Paper",73.075081486985979,76.498396839845697,99.630465167189698,91.58045441125681,90.402328619156521,102.67223824533622,96.318342863687164,86.393248298732004,91.083400568168003,89.039905632608011,96.538584014964499,97.787529069813203,99.036474124661893,100.285419179511,101.534364234359]
["Printed Paper Total",null,76.77285959769354,80.68968277361644,102.30350967022642,94.007682368330393,89.689847512475495,105.60097379563003,99.380005869727668,87.254222693003939,91.288940742805778,88.143495606490646,95.956861788491196,96.764814465853206,97.572767143215202,98.380719820577298,99.188672497939294]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",63.436574542096253,73.492304887816289,96.494933856137308,88.698269912719837,95.646406663796654,113.14580163184914,96.928010583145422,94.483601885016057,109.43049230998233,117.83776488663219,120.736415521909,125.423142686635,130.10986985136,134.796597016086,139.483324180811]
[null,"Boxboard",47.212321185642033,50.262455774901333,72.887868266771491,66.998624223396718,65.83779135174035,77.474616966716226,66.091814485831108,72.854949076246356,85.819134434723892,88.713540322343661,90.453962385455497,94.279171617569006,98.104380849682499,101.92959008179599,105.75479931391]
[null,"Gable Top Cartons",0,0,0,0,0,0,0,0,89.857023573248313,97.934303869079926,69.126062738714694,78.280050010438899,87.434037282162905,96.588024553886896,105.742011825611]
[null,"Paper Laminants",51.249517600385651,51.411852982708965,61.494813756225398,56.526113556532579,72.208272208421462,77.474616966716226,63.572422297686444,76.269194110264507,0,0,26.992298463544699,22.623501757299401,18.254705051054099,13.8859083448087,9.5171116385633798]
[null,"Aseptic Containers",51.249517600385651,51.411852982708965,61.494813756225398,56.526113556532579,72.208272208421462,72.077896980747468,64.19706405024067,77.32474304488143,90.094721218403564,95.91008579968701,95.074751924500305,99.770250798077896,104.465749671655,109.16124854523299,113.856747418811]
["Paper Packaging Total",null,57.493565169891021,64.962975929545081,87.221198379401173,80.194599351457228,84.269567777693268,98.0912123656218,86.230411379300037,88.435873809692055,101.65566813322094,107.52009392315325,110.443852022831,114.959549368455,119.47524671408,123.99094405970401,128.506641405328]
["Plastic Packaging","PET Bottles",216.95629117496586,242.59968126215793,402.99912325352659,370.4373232922556,393.42188958034916,346.02256696738857,290.31476581251553,282.46805565055996,375.17060284254586,425.23372709039819,398.29810406715302,409.88641340796897,421.47472274878498,433.06303208959997,444.65134143041598]
[null,"HDPE Bottles",250.26847761521654,282.76519140489933,493.88758398977745,453.98211575104511,587.95545286942445,556.50970495776551,459.19128706991631,427.27380424283422,432.44302531645093,473.77655925431907,532.153001561932,548.57985271007203,565.00670385821104,581.43355500635096,597.86040615448997]
[null,"Plastic Film",6.8332690133847516,20.886065274225519,71.293819347704613,65.53337236376781,86.629345965634968,61.624892443888982,30.202632378652126,26.444436328038638,28.076977987626215,33.162494279988238,40.803924798884999,40.392141937174699,39.980359075464499,39.568576213754298,39.156793352044097]
[null,"Plastic Laminants",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Polystyrene",75.165959147232272,60.248265214112074,80.789743643862252,74.262038446352776,53.531128754656351,52.516827194728521,61.721231118544374,79.433320911061017,51.651372096916354,36.66100964832237,47.526701800314903,44.786449469903303,42.046197139491703,39.305944809080103,36.565692478668403]
[null,"Other Plastics",5.9791103867116577,22.492685679935171,60.100879291657186,55.244807166258802,141.59723265974756,164.58977466102718,124.99931121352746,105.55225405697701,90.243750288192913,145.99476229249368,164.80983168230401,178.106263484604,191.40269528690399,204.69912708920401,217.995558891504]
["Plastics Total",null,194.81234244698217,213.07802284720043,361.29940198915074,340.51766270561859,391.07683986198282,353.45792897265136,270.56539925958162,270.42345779150776,293.0540516090233,338.56870310017439,341.07818189158201,348.05869113398097,355.03920037637999,362.01970961877902,369.00021886117798]
["Steel Packaging","Steel Food & Beverage Cans",42.707931333654699,84.347571299756893,121.21015885636129,111.41653718768143,152.0007200844021,190.70662320601809,161.82868565404146,189.54216719398431,224.71880636396207,262.88687310335177,270.66365781450497,291.85039424835702,313.03713068220901,334.22386711605998,355.41060354991203]
[null,"Steel Aerosols",42.707931333654699,84.347571299756893,121.21015885636129,111.41653718768143,152.0007200844021,190.70662320601809,161.82868565404146,189.54216719398431,224.71880636396207,262.88687310335177,270.66365781450497,291.85039424835702,313.03713068220901,334.22386711605998,355.41060354991203]
[null,"Steel Paint Cans",42.707931333654699,84.347571299756893,121.21015885636129,111.41653718768143,152.0007200844021,190.70662320601809,161.82868565404146,189.54216719398431,224.71880636396207,262.88687310335177,270.66365781450497,291.85039424835702,313.03713068220901,334.22386711605998,355.41060354991203]
["Steel Total",null,42.707931333654699,84.347571299756908,121.21015885636129,111.41653718768141,152.00072008440208,190.70662320601807,161.82868565404149,189.54216719398428,224.71880636396207,262.88687310335177,270.66365781450497,291.85039424835702,313.03713068220901,334.22386711605998,355.41060354991203]
["Aluminum Packaging","Aluminum Food & Beverage Cans",1432.4240169307784,1367.2339652589164,1616.6672668732165,1486.042674633735,1857.822600842318,1933.2328508259814,1610.6150531976359,1438.8573346989369,1402.4653715491952,1400.3348188697021,1538.4994215775801,1535.5775717975,1532.65572201742,1529.7338722373299,1526.8120224572499]
[null,"Other Aluminum Packaging",1432.4240169307784,1367.2339652589164,1616.6672668732165,1486.042674633735,1857.822600842318,1933.2328508259814,1610.6150531976359,1438.8573346989369,1402.4653715491952,1400.3348188697021,1538.4994215775801,1535.5775717975,1532.65572201742,1529.7338722373299,1526.8120224572499]
["Aluminum Total",null,1432.4240169307786,1367.2339652589164,1616.6672668732165,1486.0426746337348,1857.8226008423178,1933.2328508259811,1610.6150531976355,1438.8573346989369,1402.4653715491952,1400.3348188697021,1538.4994215775801,1535.5775717975,1532.65572201742,1529.7338722373299,1526.8120224572499]
["Glass","Clear Glass",0.14763553053558987,2.9994401163238855,9.9962560692266607,9.1885717053998182,8.2105718647449031,8.9924088159278313,12.393375442764691,35.789621111165083,27.193240355228014,25.966626964230496,32.1241280625065,35.403465019770401,38.682801977034401,41.962138934298302,45.241475891562303]
[null,"Coloured Glass",0,0,2.4943750348017648,2.2928328074741207,5.8518969913767176,7.402003243483267,11.22790436085341,30.643777137711172,21.97754914311616,20.83737716458192,27.288823918667902,30.382651615091198,33.476479311514503,36.570307007937799,39.664134704361103]
["Glass Total",null,0.14763553053558987,2.9994401163238855,8.7444474009243791,8.3726128849316286,7.9611099584366745,8.6860667250403658,12.164386205423639,34.746556113242413,26.197207176090167,24.954597905233641,31.089334370962199,34.287866801752003,37.4863992325417,40.684931663331596,43.883464094121301]
[null,null,0,0,null,null,null,null,null,null,null,null,0,0]
["PACKAGING TOTAL",null,9.0425133163132582E-2,1.889930691488227,166.87329013981713,156.04464605014905,170.56079549133085,163.20581016503874,139.56417090279669,146.41198831642791,157.54592766353232,175.2834974708633,211.32127186773801,226.51658526142401,241.71189865511101,256.90721204879799,272.10252544248499]
[]
[]
["Category","Material","2005 Quantity Recovered","2006 Quantity Recovered","2007 Quantity Recovered","2008 Quantity Recovered","2009 Quantity Recovered","2010 Quantity Recovered","2011 Quantity Recovered","2012 Quantity Recovered","2013 Quantity Recovered","2014 Quantity Recovered","2015 Quantity Recovered","2016 Quantity Recovered","2017 Quantity Recovered","2018 Quantity Recovered","2019 Quantity Recovered"]
[null,null,"(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)"]
["PRINTED PAPER"]
[null,"Newsprint - CNA/OCNA",198665.56444478469,213942.95500595993,215715.95779951272,235716.23510043073,236301.09442487618,224344.45210934844,196010.49409246485,206751.73636171196,202415.71898635349,203689.27099978729,206309.60574350099,205028.561709134,203747.51767476599,202466.473640399,201185.42960603099]
[null,"Newsprint - Non-CNA/OCNA",102333.77262186039,101656.38511797416,103390.48864947057,112976.42037357921,113256.73756458558,109789.74526459984,95923.665654593337,114096.83239471447,138192.55654323904,139062.03154996553,132574.99666009401,136121.74813039199,139668.49960068901,143215.25107098601,146762.00254128399]
[null,"Magazines and Catalogues",68898.27457891735,72240.192303046439,73042.963421798748,79815.200108500139,80013.23765137895,80112.266097644999,74107.015955643597,80662.528283207997,74738.440738634352,61776.102223864626,73689.305074543197,73534.520154230297,73379.735233917498,73224.950313604699,73070.1653932919]
[null,"Telephone Books",11253.713998005174,12142.833339608362,16961.090803305964,13104.879791122084,17493.497202933035,13499.733437347724,11994.673231766325,10094.299527801057,8523.1158378097934,7967.8423980268217,9084.5943989868902,8499.3264793894796,7914.0585597920799,7328.7906401946702,6743.5227205972596]
[null,"Other Printed Paper",49462.890474665735,51518.836127451272,47408.020712154103,57232.26530449366,53018.168477344618,59844.198238652796,61304.854065766485,63363.966785561934,63890.496676170515,57949.176957380616,65226.011668551997,66812.688811567903,68399.365954583904,69986.043097599904,71572.720240615803]
["Printed Paper Total",null,430614.21611823339,451501.20189404022,456518.52138624212,498845.00067812583,500082.73532111838,487590.39514759381,439340.70300023461,474969.36335299746,487760.32878220716,470444.4241290249,486884.51354567701,489996.84528471302,493109.17702374898,496221.50876278401,499333.84050182003]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",100279.3632500352,107357.09222467057,115229.53316968029,124806.739339484,125609.51945415088,155563.25930251618,159076.66744474065,149770.91598241351,148703.073303249,144539.03810988681,166201.166141967,172220.738139036,178240.31013610601,184259.882133176,190279.45413024601]
[null,"Boxboard",54711.924617098019,58573.498539889813,67674.487734574141,73299.196120014414,73931.079858214449,85091.964446143611,71172.201796889261,70976.675598618676,66790.35429517446,67997.796324247101,75634.640486090095,76836.953677545302,78039.266869000494,79241.580060455701,80443.893251910893]
[null,"Gable Top Cartons",420,425,376.73000377001432,370.93508682034786,383.87394306558548,392.89498072762677,385.03708111307424,400.89684641644141,4568.3495463612089,6833.1536140952358,4352.1534630755496,4878.7837090462099,5405.4139550168602,5932.0442009875096,6458.6744469581699]
[null,"Paper Laminants",268.12799999999999,355.52381146496811,455.79136539702745,484.61144431847123,502.87649426205604,783.75845199901596,924.74111355649438,502.63927269698121,383.72808521841438,1264.1135402506993,959.15150059912003,1025.7988356323399,1092.44617066556,1159.0935056987801,1225.7408407319999]
[null,"Aseptic Containers",1222.4519999999998,1637.9489885350317,2099.8959334363053,2232.6741541815281,2316.8238485644724,3575.7062960836352,3943.7657502982479,4850.3883410829485,476.09296882879175,954.62919918520697,2651.0784789804702,2709.2677027915402,2767.4569266026001,2825.6461504136701,2883.83537422473]
["Paper Packaging Total",null,156901.86786713323,168349.06356456038,185836.43820685777,201194.15614481876,202744.17359825745,245407.58347747009,235502.41318659775,226501.51604122855,220921.59819883187,221588.73078766503,249798.19007071201,257671.54206405199,265544.89405739203,273418.24605073099,281291.598044071]
["Plastic Packaging","PET Bottles",18119.97295428795,20143.008566845248,23191.918593444596,26797.20590885916,26903.837123741403,28240.081530111296,25556.894011292155,28216.54797929493,29320.899493174711,32700.663520034239,33192.766542073303,34515.250828248798,35837.735114424198,37160.219400599599,38482.703686774999]
[null,"HDPE Bottles",11551.43409799441,12132.907627652332,13328.078190265325,15271.86478190573,15200.678349643482,15716.559061516642,14641.255944686693,15469.677230451909,16133.975884072359,16408.752630162984,17287.364846022101,17778.609658056001,18269.854470089998,18761.099282124,19252.344094158001]
[null,"Plastic Film",2992.6615408826524,4213.0010232989234,4994.9299178127239,3515.3308819587692,4822.3023816830801,4220.4960916462496,5208.5006082164273,3122.627862919835,4391.7740225818579,4923.3136068582407,4698.60953388696,4781.9033048144302,4865.1970757419003,4948.4908466693696,5031.7846175968398]
[null,"Plastic Laminants",574,581,256.1296756702078,268.05183663198989,284.55158512642907,300.62361871489355,323.17039011851051,336.09680000000003,349.54067200000003,7.096217400837455,123.32321210977101,86.104508935858703,48.885805761946699,11.6671025880347,-25.551600585877299]
[null,"Polystyrene",541.43498103644254,374.42529885566387,394.10248281087536,847.24754735375097,417.31496696037635,776.67083993522374,992.08936754271974,822.85912660232339,1018.4518864837102,1448.4235646125687,1283.59360348871,1378.1920757195101,1472.7905479502999,1567.38902018109,1661.9874924118801]
[null,"Other Plastics",1602.9216578144196,2358.1899379485239,3594.2924803233991,4385.4698693701121,5353.1309994260628,7463.5654468912435,11815.196590671556,10653.037281600642,15505.221935337764,16145.96825794818,17308.032179089401,19020.8199487905,20733.607718491599,22446.395488192698,24159.183257893801]
["Plastics Total",null,35382.42523201587,39802.532454600689,45759.451340327134,51085.170826079506,52981.815406580834,56717.996588815557,58537.106912528063,58620.846280869635,66719.863893650399,71634.217797017045,73893.689916670206,77560.880324565005,81228.070732459906,84895.261140354705,88562.451548249606]
["Steel Packaging","Steel Food & Beverage Cans",30447.14657487665,31346.606436560844,31289.739868551318,32313.49181472676,31132.426867131584,31317.344392182193,31478.708732459207,29134.450023494323,28726.655958464122,29186.730004617035,29211.353953104699,28952.085568704399,28692.817184304098,28433.548799903801,28174.280415503501]
[null,"Steel Aerosols",1007.7069788375244,1037.2702110697767,1035.5942273279388,1074.8515281042905,1053.5729315068529,1168.4495077557208,927.023059461304,1167.1142312909381,1150.8666035335568,942.27741526065131,1074.3159982545101,1077.56023986171,1080.8044814689199,1084.04872307613,1087.29296468334]
[null,"Steel Paint Cans",1127.672095365803,1160.5400042693732,1158.8792543907907,1202.8100433548032,1178.9982804957658,1651.7045719711034,978.41996365525404,935.17403201479385,922.15528958738093,695.92096083301044,872.11267382472897,830.45544186671498,788.79820990869996,747.14097795068596,705.48374599267197]
["Steel Total",null,32582.525649079977,33544.416651899992,33484.213350270045,34591.153386185855,33364.998079134202,34137.498471909021,33384.15175557576,31236.738286800057,30799.677851585056,30824.928380710695,31157.782625184002,30860.101250432799,30562.419875681699,30264.738500930602,29967.057126179501]
["Aluminum Packaging","Aluminum Food & Beverage Cans",9831.8572383469927,10454.947798940477,10742.607479584085,11192.629052310142,9925.206682498685,9585.6573146182491,10515.384183857272,10506.61862749415,9993.7731746180634,10860.305821831942,10443.451625657301,10458.4612417023,10473.470857747199,10488.4804737922,10503.4900898372]
[null,"Other Aluminum Packaging",281.54112475766198,299.38369641046859,307.634807548227,323.75961945659753,301.46470940606696,1107.2441228637281,325.06999202469075,336.56005693115003,320.19062918283498,347.9534799771227,451.67010733779699,461.95917706178699,472.24824678577602,482.53731650976601,492.82638623375499]
["Aluminum Total",null,10113.398363104654,10754.331495350945,11050.242287132312,11516.388671766739,10226.671391904752,10692.901437481978,10840.454175881963,10843.1786844253,10313.963803800898,11208.259301809065,10895.1217329951,10920.420418764101,10945.719104533,10971.017790301999,10996.316476070901]
["Glass","Clear Glass",40336.432412145296,44524.094243734959,45237.890563722045,47383.388108007028,59528.497691058299,76686.897551891132,74413.250251152858,67826.721330410612,71465.703728177119,70014.089158577903,81971.107078311106,86012.818091842695,90054.529105374197,94096.240118905698,98137.9511324372]
[null,"Coloured Glass",3228.8626982874994,3675.4195158127623,9060.5644584733873,6359.2585550502699,7040.5846851852184,18295.376262263475,18195.58331202911,17243.843591268549,16869.189760747155,17209.738615195434,21913.323361388,23767.047218834701,25620.771076281399,27474.4949337281,29328.218791174801]
["Glass Total",null,29640,30887.577699999994,54298.455022195434,53742.646663057298,66569.082376243518,94982.273814154614,92608.833563181965,85070.564921679164,88334.893488924281,87223.827773773344,108977.747603059,116367.189797738,123756.631992418,131146.07418709801,138535.51638177701]
[null,null,41044,40596.02448,null,null,null,null,null,null,null,null,40148.04896,39700.07344]
["PACKAGING TOTAL",null,114249.29511043279,119683.11593954772,330428.80020678276,352129.51569190813,365886.74085212068,441938.2537898313,430872.95959376538,412272.84421500284,417089.99723679241,422479.96404097514,526617.35713904805,560419.94049747195,594222.52385589597,628025.10721431999,661827.690572744]
[]
[]
["Category","Material","2005 Gross Costs","2006 Gross Costs","2007 Gross Costs","2008 Gross Costs","2009 Gross Costs","2010 Gross Costs","2011 Gross Costs","2012 Gross Costs","2013 Gross Costs","2014 Gross Costs","2015 Gross Costs","2016 Gross Costs","2017 Gross Costs","2018 Gross Costs","2019 Gross Costs"]
[null,null,"(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)"]
["PRINTED PAPER"]
[null,"Newsprint - CNA/OCNA",99.480902208304485,98.755226203168306,112.53523863506027,108.02717302070771,119.65274841790172,116.00656686353553,119.25178854426048,134.17017893629031,175.48986955724064,173.28806981228675,170.31942216776901,178.438266885567,186.557111603366,194.67595632116399,202.79480103896299]
[null,"Newsprint - Non-CNA/OCNA",99.480902208304471,98.755226203168291,112.53523863506027,108.02717302070772,119.65274841790171,116.00656686353551,119.25178854426048,134.17017893629034,175.48986955724064,173.28806981228675,170.31942216776901,178.438266885567,186.557111603366,194.67595632116399,202.79480103896299]
[null,"Magazines and Catalogues",99.480902208304485,98.755226203168306,112.53523863506027,108.02717302070772,119.65274841790171,116.00656686353551,119.25178854426048,134.17017893629034,175.48986955724064,173.28806981228675,170.31942216776901,178.438266885567,186.557111603366,194.67595632116399,202.79480103896299]
[null,"Telephone Books",137.44114484762957,136.4385630583578,155.47679695663965,149.24852916522505,165.31022901548425,174.64982621390391,195.02958978347982,268.19904544031499,226.68467693458274,210.88693397004505,248.70416422879501,260.84373344519997,272.98330266160599,285.12287187801098,297.26244109441598]
[null,"Other Printed Paper",175.40138748695466,174.12189991354728,198.41835527821897,190.46988530974238,210.96770961306683,179.31163991197218,157.14068916387015,161.59841020727407,186.08830562220061,185.31137655950539,177.12334451063799,176.257958802275,175.39257309391201,174.52718738554901,173.66180167718599]
["Printed Paper Total",null,19.798948137510287,19.798948137510287,19.798948137510287,19.798948137510287,19.798948137510287,19.798948137510287,87.262406840556011,87.262406840556011,87.262406840556011,87.262406840556011,100.755098581165,110.567965301608,120.380832022051,130.19369874249401,140.006565462937]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",411.53710637473898,408.5350969770559,465.54087714332519,446.89170692979621,494.98491429621657,483.48159487436124,500.86525534337437,510.81208080323353,479.7110721483333,482.51607674717889,518.94810828607206,528.12275012649195,537.29739196691298,546.47203380733299,555.646675647753]
[null,"Boxboard",375.47416333663858,372.73521963152979,424.74559070555881,407.73064484920337,451.6094507171706,1033.8759396755527,1166.7799167842954,1065.3837854375424,281.55051451366626,287.67136071967542,741.22522927194495,769.31060575101105,797.39598223007704,825.48135870914302,853.56673518820901]
[null,"Gable Top Cartons",375.47416333663858,372.73521963152973,424.74559070555887,407.73064484920337,451.6094507171706,840.01941750276717,1296.9342988970971,842.25332212922945,1121.9789332487537,1170.5998904010419,1315.22133064016,1421.5510101852999,1527.8806897304401,1634.21036927558,1740.5400488207199]
[null,"Paper Laminants",803.85442687202328,797.99060923211027,909.33986069480136,872.9124819689946,966.85282670371248,1095.6875484363745,1296.9342988970971,842.25332212922933,882.05107137430002,960.47606763496663,1044.9514341127201,1063.51801278879,1082.0845914648601,1100.6511701409199,1119.21774881699]
[null,"Aseptic Containers",803.8544268720234,797.99060923211027,909.33986069480136,872.91248196899471,966.85282670371248,436.67269512533704,447.62226058087782,307.65714222317109,882.05107137430025,960.47606763496674,644.661398033061,627.59202599524895,610.52265395743598,593.45328191962403,576.38390988181095]
["Paper Packaging Total",null,379.7055166297593,379.7055166297593,379.7055166297593,379.7055166297593,379.7055166297593,379.7055166297593,341.2092526456052,341.2092526456052,341.2092526456052,341.2092526456052,333.50999984877399,327.91054326926098,322.31108668974798,316.71163011023401,311.11217353072101]
["Plastic Packaging","PET Bottles",1027.5035668217188,1020.0083122845907,1162.3372579446218,1115.7750194104913,1235.8515358252616,1226.1040692605843,1290.4848255041627,1371.0661568105209,1287.2237015438423,1280.5498078769906,1391.8887700068799,1426.4702872211701,1461.0518044354601,1495.6333216497501,1530.2148388640401]
[null,"HDPE Bottles",969.11692550144085,962.04757969338652,1096.2888560079471,1052.3724600851183,1165.6257743998867,1121.8128100868191,1144.257854109989,1215.7083813999297,1202.6051672430917,1196.3699969306122,1264.55796722689,1292.1829466234401,1319.80792602,1347.4329054165601,1375.0578848131199]
[null,"Plastic Film",1478.5371292341126,1467.7517534125157,1672.5574957166812,1605.556269914696,1778.3416437090543,2379.6893786020482,1923.795961133892,2043.9229371712897,1904.6123007665221,1894.737420466658,2155.5075779592298,2217.4270959495002,2279.3466139397701,2341.26613193004,2403.18564992031]
[null,"Plastic Laminants",1478.5371292341126,1467.7517534125154,1672.5574957166812,1605.556269914696,1778.3416437090546,2379.6893786020482,1923.795961133892,2043.9229371712897,1904.6123007665221,1894.7374204666583,2155.5075779592298,2217.4270959495002,2279.3466139397701,2341.26613193004,2403.18564992031]
[null,"Polystyrene",1782.2215829575521,1769.2209425343278,2016.0928046141141,1935.3298475345268,2143.6045105828666,2656.7847754156251,2318.9344490222124,2463.7349313071422,2304.0430905212797,2292.097273666338,2576.0344526505501,2650.1850038932698,2724.33555513599,2798.4861063787098,2872.63665762143]
[null,"Other Plastics",956.29975203763547,949.32390272016266,1081.7897547497371,1038.4541804487747,1150.2096493160786,1341.1194183079083,1244.2877248245568,1321.9843853454197,1395.0705262541865,1387.8374770656017,1487.0859919432601,1541.7129582771199,1596.33992461098,1650.9668909448501,1705.5938572787099]
["Plastics Total",null,970.42798114153345,970.42798114153345,970.42798114153345,970.42798114153345,970.42798114153345,970.42798114153345,1009.6069347379417,1009.6069347379417,1009.6069347379417,1009.6069347379417,1017.44272545722,1023.14148234397,1028.84023923072,1034.5389961174701,1040.2377530042199]
["Steel Packaging","Steel Food & Beverage Cans",265.65520810354235,263.71735263700731,300.51569271034521,288.47729054127763,319.52239148937883,306.11547615716933,310.72366975076238,330.12608850228207,353.9895433866825,352.15420694212628,362.82570955708798,372.59407638163901,382.36244320618999,392.13081003074097,401.89917685529201]
[null,"Steel Aerosols",265.65520810354235,263.71735263700731,300.51569271034532,288.47729054127768,319.52239148937883,306.11547615716938,310.72366975076238,330.12608850228207,353.98954338668256,352.15420694212628,362.82570955708798,372.59407638163901,382.36244320618999,392.13081003074097,401.89917685529201]
[null,"Steel Paint Cans",265.65520810354235,263.71735263700731,300.51569271034532,288.47729054127768,319.52239148937883,306.11547615716933,310.72366975076238,330.12608850228207,353.98954338668256,352.15420694212628,362.82570955708798,372.59407638163901,382.36244320618999,392.13081003074097,401.89917685529201]
["Steel Total",null,115.40885295115123,115.40885295115123,115.40885295115123,115.40885295115123,115.40885295115123,115.40885295115123,89.267333838774519,89.267333838774519,89.267333838774519,89.267333838774519,84.039030016299193,80.236627236317005,76.434224456335002,72.631821676352999,68.829418896370896]
["Aluminum Packaging","Aluminum Food & Beverage Cans",810.02988951183522,804.12102417976394,916.32569562820356,879.61847031716025,974.28049433843444,995.62759981974909,1078.4810443577189,1145.8242913494569,1120.1606383525709,1114.3529197864884,1207.76928602716,1248.4760277113501,1289.1827693955399,1329.88951107972,1370.5962527639099]
[null,"Other Aluminum Packaging",810.02988951183534,804.12102417976371,916.32569562820345,879.61847031716036,974.28049433843455,995.62759981974898,1078.4810443577189,1145.8242913494569,1120.1606383525709,1114.3529197864884,1207.76928602716,1248.4760277113501,1289.1827693955399,1329.88951107972,1370.5962527639099]
["Aluminum Total",null,-937.60525100623215,-937.60525100623215,-937.60525100623215,-937.60525100623215,-937.60525100623215,-937.60525100623215,-285.98189908321359,-285.98189908321359,-285.98189908321359,-285.98189908321359,-155.65722869861,-60.875650237079498,33.905928224450498,128.68750668598,223.46908514750999]
["Glass","Clear Glass",158.75372192721676,157.59567285275807,179.58610733017628,172.39204114175337,190.94437955928692,172.76107657112857,164.26874133414086,174.52612182178314,136.70063626493848,135.99188182736177,150.386206497508,147.84696439468101,145.30772229185499,142.768480189028,140.22923808620101]
[null,"Coloured Glass",150.90386966600096,149.80308233026173,170.70616175412837,163.86781860672124,181.50280457475139,151.46960525268273,129.30109662002303,137.37500365023004,126.07869790013599,125.42501523221168,125.45099766816,121.23421259715001,117.01742752614,112.80064245513,108.58385738411999]
["Glass Total",null,159.97387114614153,159.97387114614153,159.97387114614153,159.97387114614153,159.97387114614153,159.97387114614153,108.95238330809141,108.95238330809141,108.95238330809141,108.95238330809141,98.7480857404814,91.326778418583203,83.905471096685005,76.484163774786794,69.062856452888397]
[]
["PACKAGING TOTAL",null,356.00465422794997,356.00465422794997,356.00465422794997,356.00465422794997,356.00465422794997,356.00465422794997,398.53747193724791,391.7894698606168,371.18610296486582,371.5680871268363,385.33969134371398,388.69037963789299,392.04106793207302,395.39175622625203,398.742444520432]
[]
[]
["Category","Material","2005 Net Cost","2006 Net Cost","2007 Net Cost","2008 Net Cost","2009 Net Cost","2010 Net Cost","2011 Net Cost","2012 Net Cost","2013 Net Cost","2014 Net Cost","2015 Net Cost","2016 Net Cost","2017 Net Cost","2018 Net Cost","2019 Net Cost"]
[null,null,"(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)","(tonnes)"]
["PRINTED PAPER"]
[null,"Newsprint - CNA/OCNA",22.228173379195525,17.525694197020357,9.9219746345106756,13.704926004969252,30.047395285326687,9.9958458109411339,18.922140715247735,46.653003829006352,84.145326136761497,85.341278179559737,74.302262730933705,81.6574785334209,89.012694335908193,96.367910138395402,103.723125940882]
[null,"Newsprint - Non-CNA/OCNA",22.228173379195511,17.525694197020343,9.9219746345106756,13.704926004969266,30.047395285326672,9.9958458109411197,18.922140715247735,46.65300382900638,84.145326136761497,85.341278179559737,74.302262730933705,81.6574785334209,89.012694335908193,96.367910138395402,103.723125940882]
[null,"Magazines and Catalogues",22.228173379195525,17.525694197020357,9.9219746345106756,13.704926004969266,30.047395285326672,9.9958458109411197,18.922140715247735,46.65300382900638,84.145326136761497,85.341278179559737,74.302262730933705,81.6574785334209,89.012694335908193,96.367910138395402,103.723125940882]
[null,"Telephone Books",60.188416018520613,55.209031052209852,52.863532956090054,54.926282149486596,75.704875882909221,68.639105161309516,108.98160658744624,185.999513195558,136.56459578871454,119.27626075067116,155.90397727210899,167.55282369353,179.20167011495101,190.850516536372,202.49936295779401]
[null,"Other Printed Paper",102.32630599996868,97.623503073701585,98.78789011102927,98.889430898485571,120.56538099391031,76.639401666635962,60.822346300182986,75.205161908542067,95.004905054032605,96.271470926897379,80.584760495673905,78.470429732462094,76.356098969250297,74.2417682060385,72.127437442826803]
["Printed Paper Total"]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",348.10053183264273,335.04279208923958,369.04594328718787,358.19343701707635,399.33850763241992,370.33579324251207,403.93724476022896,416.32847891821746,370.28057983835095,364.67831186054673,398.21169276416299,402.699607439857,407.18752211555199,411.67543679124702,416.16335146694098]
[null,"Boxboard",328.26184215099653,322.47276385662843,351.85772243878733,340.73202062580663,385.77165936543025,956.40132270883646,1100.6881022984644,992.52883636129604,195.73138007894238,198.95782039733177,650.771266886489,675.03143413344196,699.29160138039401,723.55176862734697,747.81193587429902]
[null,"Gable Top Cartons",375.47416333663858,372.73521963152973,424.74559070555887,407.73064484920337,451.6094507171706,840.01941750276717,1296.9342988970971,842.25332212922945,1032.1219096755053,1072.6655865319619,1246.0952679014499,1343.27096017486,1440.44665244827,1537.6223447216901,1634.7980369950999]
[null,"Paper Laminants",752.60490927163767,746.57875624940129,847.84504693857593,816.38636841246205,894.644554495291,1018.2129314696583,1233.3618765994106,765.98412801896484,882.05107137430002,960.47606763496663,1017.95913564918,1040.8945110314901,1063.8298864138001,1086.7652617961201,1109.70063717843]
[null,"Aseptic Containers",752.60490927163778,746.57875624940129,847.84504693857593,816.38636841246216,894.644554495291,364.59479814458956,383.42519653063715,230.33239917828968,791.95635015589664,864.56598183527967,549.58664610856101,527.82177519717095,506.056904285781,484.292033374391,462.52716246300099]
["Paper Packaging Total"]
["Plastic Packaging","PET Bottles",810.54727564675295,777.40863102243281,759.33813469109521,745.33769611823573,842.42964624491242,880.08150229319574,1000.1700596916471,1088.5981011599608,912.05309870129645,855.31608078659247,993.59066593972705,1016.5838738131999,1039.57708168668,1062.5702895601501,1085.5634974336299]
[null,"HDPE Bottles",718.84844788622433,679.28238828848725,602.40127201816961,598.39034433407323,577.67032153046227,565.30310512905362,685.06656704007264,788.43457715709553,770.16214192664074,722.59343767629309,732.40496566495494,743.60309391337205,754.80122216178995,765.99935041020797,777.19747865862496]
[null,"Plastic Film",1471.7038602207278,1446.8656881382901,1601.2636763689766,1540.0228975509283,1691.7122977434194,2318.0644861581591,1893.5933287552398,2017.4785008432511,1876.535322778896,1861.5749261866697,2114.7036531603499,2177.0349540123302,2239.3662548643101,2301.69755571629,2364.0288565682699]
[null,"Plastic Laminants",1478.5371292341126,1467.7517534125154,1672.5574957166812,1605.556269914696,1778.3416437090546,2379.6893786020482,1923.795961133892,2043.9229371712897,1904.6123007665221,1894.7374204666583,2155.5075779592298,2217.4270959495002,2279.3466139397701,2341.26613193004,2403.18564992031]
[null,"Polystyrene",1707.0556238103197,1708.9726773202158,1935.3030609702519,1861.067809088174,2090.0733818282101,2604.2679482208964,2257.213217903668,2384.3016103960813,2252.3917184243633,2255.4362640180157,2528.50775085024,2605.3985544233701,2682.2893579964998,2759.1801615696299,2836.0709651427601]
[null,"Other Plastics",950.32064165092379,926.83121704022744,1021.6888754580799,983.2093732825158,1008.6124166563311,1176.5296436468811,1119.2884136110292,1216.4321312884426,1304.8267759659936,1241.8427147731079,1322.2761602609501,1363.6066947925101,1404.9372293240799,1446.2677638556399,1487.5982983872]
["Plastics Total"]
["Steel Packaging","Steel Food & Beverage Cans",222.94727676988765,179.3697813372504,179.30553385398392,177.0607533535962,167.52167140497673,115.40885295115123,148.89498409672092,140.58392130829776,129.27073702272043,89.267333838774505,92.162051742581994,80.743682133281993,69.325312523980998,57.906942914679902,46.488573305380001]
[null,"Steel Aerosols",222.94727676988765,179.3697813372504,179.30553385398403,177.06075335359625,167.52167140497673,115.40885295115129,148.89498409672092,140.58392130829776,129.27073702272048,89.267333838774505,92.162051742581994,80.743682133281993,69.325312523980998,57.906942914680002,46.488573305380001]
[null,"Steel Paint Cans",222.94727676988765,179.3697813372504,179.30553385398403,177.06075335359625,167.52167140497673,115.40885295115123,148.89498409672092,140.58392130829776,129.27073702272048,89.267333838774505,92.162051742581994,80.743682133281993,69.325312523980998,57.906942914680002,46.488573305380001]
["Steel Total"]
["Aluminum Packaging","Aluminum Food & Beverage Cans",-622.39412741894319,-563.11294107915251,-700.34157124501291,-606.42420431657479,-883.54210650388359,-937.60525100623227,-532.13400883991699,-293.03304334948007,-282.30473319662428,-285.98189908321365,-330.73013555041899,-287.10154408614898,-243.47295262187899,-199.844361157609,-156.21576969333901]
[null,"Other Aluminum Packaging",-622.39412741894307,-563.11294107915273,-700.34157124501303,-606.42420431657467,-883.54210650388347,-937.60525100623238,-532.13400883991699,-293.03304334948007,-282.30473319662428,-285.98189908321365,-330.73013555041899,-287.10154408614898,-243.47295262187899,-199.844361157609,-156.21576969333799]
["Aluminum Total"]
["Glass","Clear Glass",158.60608639668118,154.59623273643419,169.58985126094962,163.20346943635354,182.73380769454201,163.76866775520074,151.87536589137616,138.73650071061806,109.50739590971047,110.02525486313127,118.262078435001,112.443499374911,106.62492031482,100.80634125473,94.987762194639103]
[null,"Coloured Glass",150.90386966600096,149.80308233026173,168.2117867193266,161.57498579924712,175.65090758337467,144.06760200919945,118.07319225916962,106.73122651251887,104.10114875701983,104.58763806762975,98.162173749492098,90.851560982058899,83.540948214625701,76.230335447192502,68.919722679759303]
["Glass Total"]
[]
["PACKAGING TOTAL"]

{"sheet":"Sheet10","index":2,"n_rows":96,"n_cols":13,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[189766.64588831767,179222.66043674393,184.42029866967064,67.501884591576385,{"$f":"C1-D1","v":116.91841407809426},null,173.28806981228675,{"$f":"'Scenario 1'!D5*Sheet10!B1","v":10477214.612560455}]
[125512.56561267831,118538.72329378825,184.42029866967064,67.501884591576385,{"$f":"C2-D2","v":116.91841407809426},null,173.28806981228675,{"$f":"'Scenario 1'!D6*Sheet10!B2","v":6929679.7671758858}]
[70950.844718781489,55947.169266937701,184.42029866967064,67.501884591576385,{"$f":"C3-D3","v":116.91841407809426},null,173.28806981228675,{"$f":"'Scenario 1'!D7*Sheet10!B3","v":3270627.1514245258}]
[8011.8803387156286,7851.642731941316,194.5097776758883,68.805827746802862,{"$f":"C4-D4","v":125.70394992908544},null,210.88693397004505,{"$f":"'Scenario 1'!D8*Sheet10!B4","v":493491.25241850939}]
[118427.41886327903,62955.158585264653,194.77860115218465,68.174574611874064,{"$f":"C5-D5","v":126.60402654031058},null,185.31137655950539,{"$f":"'Scenario 1'!D9*Sheet10!B5","v":3985188.2841891539}]
[null,null,null,null,null,null,null,{"$f":"'Scenario 1'!D10*Sheet10!B6","v":0}]
[153008.88958512273,149485.43193862648,487.80557786665042,98.166603745620293,{"$f":"C7-D7","v":389.63897412103012},null,482.51607674717889,{"$f":"'Scenario 1'!D11*Sheet10!B7","v":29122675.173302747}]
[165973.66819286047,76754.810367540675,300.71006041999294,73.603049978747492,{"$f":"C8-D8","v":227.10701044124545},null,287.67136071967542,{"$f":"'Scenario 1'!D12*Sheet10!B8","v":8715777.7597784381}]
[15851.813152670517,8222.5026018444023,1175.5757721915816,77.660172625605938,{"$f":"C9-D9","v":1097.9155995659755},null,1170.5998904010419,{"$f":"'Scenario 1'!D13*Sheet10!B9","v":4513806.9370183954}]
[40881.186556153938,3140.3556801101126,1080.1952763291981,0,{"$f":"C10-D10","v":1080.1952763291981},null,960.47606763496663,{"$f":"'Scenario 1'!D14*Sheet10!B10","v":1696098.685824255}]
[6114.2960000000003,1296.2361143979958,1080.1952763291981,76.846951621297123,{"$f":"C11-D11","v":1003.348324707901},null,960.47606763496674,{"$f":"'Scenario 1'!D15*Sheet10!B11","v":650288.16690355411}]
[null,null,null,null,null,null,null,{"$f":"'Scenario 1'!D16*Sheet10!B12","v":0}]
[55506.607840802601,36551.40092284845,1321.5041210102661,339.10965046142826,{"$f":"C13-D13","v":982.39447054883783},null,1280.5498078769906,{"$f":"'Scenario 1'!D17*Sheet10!B13","v":17953947.078710001}]
[29394.540652000003,15469.022391442659,1228.9818921033341,462.6616881454114,766.32020395792267,null,1196.3699969306122,{"$f":"'Scenario 1'!D18*Sheet10!B14","v":5927112.1970200054}]
[58045.039347365659,6308.4387079463468,2511.30828300543,29.355060884983427,2481.9532221204468,null,1894.737420466658,{"$f":"'Scenario 1'!D19*Sheet10!B15","v":7828624.8888683915}]
[36088.300115854945,955.36123253213759,2467.7638204581385,0,2467.7638204581385,null,1894.7374204666583,{"$f":"'Scenario 1'!D20*Sheet10!B16","v":1178802.9425555519}]
[22679.140436986025,1423.1014708299028,1782.3727330404301,105.525301027637,1676.8474320127932,null,2292.097273666338,{"$f":"'Scenario 1'!D21*Sheet10!B17","v":1193162.0234273758}]
[85232.993613543294,28393.91289189109,1383.2933973529477,181.00696984945975,1202.2864275034881,null,1387.8374770656017,{"$f":"'Scenario 1'!D22*Sheet10!B18","v":17068808.046818487}]
[null,null,null,null,null,null,null,{"$f":"'Scenario 1'!D23*Sheet10!B19","v":0}]
[41440.49800010139,30070.762035472417,358.65758331166882,248.38618740637168,{"$f":"C20-D20","v":110.27139590529714},null,352.15420694212628,{"$f":"'Scenario 1'!D24*Sheet10!B20","v":1657972.4527937789}]
[3766.0023020000003,680.39637057208529,358.65758331166882,248.38618740637168,{"$f":"C21-D21","v":110.27139590529714},null,352.15420694212628,{"$f":"'Scenario 1'!D25*Sheet10!B21","v":37514.128775940844}]
[4614.5951618919598,292.4517894245696,358.65758331166882,248.38618740637168,{"$f":"C22-D22","v":110.27139590529714},null,352.15420694212628,{"$f":"'Scenario 1'!D26*Sheet10!B22","v":16124.533527424654}]
[null,null,null,null,null,null,null,{"$f":"'Scenario 1'!D27*Sheet10!B23","v":0}]
[21836.816039200156,10640.571935115715,1131.934567231111,1390.3994474178257,{"$f":"C24-D24","v":-258.46488018671471},null,1114.3529197864884,{"$f":"'Scenario 1'!D28*Sheet10!B24","v":-1375107.0751639011}]
[4310.9554088944815,221.32850090256662,1131.934567231111,1390.3994474178257,{"$f":"C25-D25","v":-258.46488018671471},null,1114.3529197864884,{"$f":"'Scenario 1'!D29*Sheet10!B25","v":-28602.82223384353}]
[null,null,null,null,null,null,null,{"$f":"'Scenario 1'!D30*Sheet10!B26","v":0}]
[78947.22119947274,70053.839954575815,144.51295871199324,16.673811392234644,{"$f":"C27-D27","v":127.8391473197586},null,135.99188182736177,{"$f":"'Scenario 1'!D31*Sheet10!B27","v":4477811.5831339043}]
[25568.423390051077,20028.968190571039,135.55829531151511,15.476682967139812,{"$f":"C28-D28","v":120.0816123443753},null,125.42501523221168,{"$f":"'Scenario 1'!D32*Sheet10!B28","v":1202555.3969589877}]
[{"$f":"SUM(A1:A28)","v":1361930.342416744},{"$f":"SUM(B1:B28)","v":884504.24741132045},{"$f":"SUMPRODUCT(C1:C28,B1:B28)","v":353075299.86256045},{"$f":"SUMPRODUCT(D1:D28,B1:B28)","v":99088153.530984372},{"$f":"SUMPRODUCT(E1:E28,B1:B28)/SUM(B1:B28)","v":287.15198041718912},null,null,{"$f":"'Scenario 1'!D33*Sheet10!B29","v":0}]
[2014,{"$f":"B29/A29","v":0.64944896215600023},null,null,{"$f":"E29*Inputs!C50","v":143.57599020859456}]
[]
["Generation\n(Sheet 1)","Recovery\n(Sheet 1)","Gross Costs","Revenue","Net System Costs"]
[182016.10682408899,167185.42960603099,202.79480103896299,99.071675098080803,103.723125940882]
[165067.37968496,146762.00254128399,202.79480103896299,99.071675098080803,103.723125940882]
[78529.587418840296,73070.1653932919,202.79480103896299,99.071675098080803,103.723125940882]
[7595.6496380174904,6743.5227205972596,297.26244109441598,94.763078136623193,202.49936295779401]
[119097.19863322101,71572.720240615803,173.66180167718599,101.534364234359,72.127437442826803]
[]
[197863.46954140201,190279.45413024601,555.646675647753,139.483324180811,416.16335146694098]
[163440.46312078001,80443.893251910893,853.56673518820901,105.75479931391,747.81193587429902]
[9746.1887007713394,6458.6744469581699,1740.5400488207199,105.742011825611,1634.7980369950999]
[45948.690467708497,1225.7408407319999,1119.21774881699,9.5171116385633798,1109.70063717843]
[5467.7359621739097,2883.83537422473,576.38390988181095,113.856747418811,462.52716246300099]
[]
[65301.362927224101,38482.703686774999,1530.2148388640401,444.65134143041598,1085.5634974336299]
[30993.099722530402,19252.344094158001,1375.0578848131199,597.86040615448997,777.19747865862496]
[50335.316343793602,5031.7846175968398,2403.18564992031,39.156793352044097,2364.0288565682699]
[18915.467551456601,26,2403.18564992031,0,2403.18564992031]
[21895.733724388399,1661.9874924118801,2872.63665762143,36.565692478668403,2836.0709651427601]
[93176.669529068502,24159.183257893801,1705.5938572787099,217.995558891504,1487.5982983872]
[]
[38675.414771683798,28174.280415503501,401.89917685529201,355.41060354991203,46.488573305380001]
[4173.1093839901196,1087.29296468334,401.89917685529201,355.41060354991203,46.488573305380001]
[3972.16420757791,705.48374599267197,401.89917685529201,355.41060354991203,46.488573305380001]
[]
[21121.250823241699,10503.4900898372,1370.5962527639099,1526.8120224572499,-156.21576969333901]
[5428.6711263555399,492.82638623375499,1370.5962527639099,1526.8120224572499,-156.21576969333799]
[]
[77978.712240350505,73137.9511324372,140.22923808620101,45.241475891562303,94.987762194639103]
[39736.459974693003,29328.218791174801,108.58385738411999,39.664134704361103,68.919722679759303]
[]
[2019]
[]
[]
["Municipal Grouping","Generation","Marketed or Calculated Marketed Tonnes","Recycling Rate","Residential Collection Costs","Residential Processing Costs ","Residential Depot/Transfer Costs","Residential Promotion & Education Costs","Interest on Municipal Capital","Admin Costs","Gross Costs ","Total Gross Revenue","Net Cost "]
["Large Urban",674290.81166876724,426542.74000000005,{"$f":"C66/B66","v":0.63257978993421493},188.82900895230333,137.13791914498415,24.812653006355234,7.9746319442689364,8.8360709644243371,13.887155974100038,381.47743998643602,103.89206795548787,{"$f":"K66-L66","v":277.58537203094818}]
["Urban Regional",315332.68913048855,229743.24,{"$f":"C67/B67","v":0.72857413112958103},197.18015703095332,96.723754396429698,2.6296030298867556,6.8589709538352466,5.9544041426420202,10.64909648701742,319.99598604076448,118.39473244131145,{"$f":"K67-L67","v":201.60125359945303}]
["Medium Urban",86463.845647867973,51230.335110000007,0.59250585867577876,144.183630345962,89.788842296721796,10.46898851722151,7.6468916152674353,3.4375119667258409,9.4054457962338294,264.93131053813244,79.027602519229347,185.9037080189031]
["Rural Regional",173662.15247477239,96390.619549999989,0.55504678582169764,232.00420024689015,119.71097565167588,28.717592986982726,7.4000694603897283,4.4468917411372741,14.743475730673426,407.0232058177491,104.30079375913712,302.72241205861201]
["Small Urban",38679.500948497116,25987.491940000004,0.67186730187142552,190.02163238381362,40.680186161897076,10.166802960824699,3.3903879683127274,0.42612423028614888,7.7313701708453522,252.4165038759796,37.695887785622133,214.72061609035745]
["Rural Collection - North",22803.380699003184,10226.450366000001,0.44846202854680378,249.1599058135985,63.368407101893908,95.727732982965705,12.595367443256997,6.6104266466451058,17.485297791548483,444.94713777990881,16.77648097431738,428.17065680559142]
["Rural Collection - South",75372.40466508278,40982.428920000013,0.54373253848149605,317.38572536515233,68.681774462283357,57.181541254534309,7.4289510900956088,3.9339308149527796,16.337965260844761,470.94988824786333,51.220641511942851,419.72924673592047]
["Rural Depot - North",16414.602656995376,5042.6587499999996,0.3072056543416225,21.317900998158965,84.932273079156928,510.52476830798844,5.4750304093054085,13.817218942289127,29.013063792984205,665.08025552988283,39.058240853597319,626.02201467628549]
["Rural Depot - South",18573.97774173606,6778.4235340000005,0.36494194341413266,47.220895595338575,41.56607927886968,386.90008330777749,10.173445146073107,1.4806436850188123,21.024092000917449,508.36523901399522,7.3962418766735025,500.96899713732171]
[2012]
[]
[]
[353075299.86000001,"Gross System Cost"]
[253987146.33000001,"Net Cost"]
[]
[884504,"Tonnes Recovered"]
[]
[0.64939999999999998,"Recyling Rate"]
[]
[{"$f":"A79*Inputs!C50","v":126993573.16500001},"Cost to Industry"]
[{"$f":"A79*(1-Inputs!C50)","v":126993573.16500001},"Cost to Municipalities"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[221.77934374510033,"Net Cost Per Tonne"]

{"sheet":"2012 Macro Cost Data","index":3,"n_rows":257,"n_cols":11,"rows_kept":257,"cut":false,"hidden":true,"merged":[[246,1,250,12],[251,1,252,12]]}
[]
[null,"2012 Blue Box Financial Details"]
[]
["Municipal Grouping","Marketed or Calculated Marketed Tonnes","Residential Collection Costs","Residential Processing Costs ","Residential Depot/Transfer Costs","Residential Promotion & Education Costs","Interest on Municipal Capital","Adminstration Costs","Gross Costs ","Total Gross Revenue","Net Cost "]
[1,41298.58,5130395.68,3219575.71,48119.7,200371.68999999997,21475.35,310533.7,8930471.8299999982,1302216.6500000001,7628255.1799999978]
[1,38422.15,7922612.29,3479644.93,124144.33,145501.86000000002,173053.91,394518.97,12239476.290000001,4535360.72,7704115.5700000012]
[1,26669.9,5084528.22,4153375.59,66046.289999999994,228337.97,268180.84999999998,332513,10132981.919999998,3605121.89,6527860.0299999975]
[1,86950.399999999994,19937202.43,14095723.1,286940.40000000002,673487.78,943555.54,1242238.82,37179148.07,9639556.459999999,27539591.609999999]
[1,156465,33215934.300000001,22397573.539999999,7232374,1806726,1578717.86,2811315.78,69042641.480000004,16074934,52967707.480000004]
[1,76736.710000000006,9252969.9499999993,11149290.92,2826032.28,347096.06,783978.41,832345.29,25191712.909999996,9157217.6100000013,16034495.299999995]
[null,426542.74000000005,188.82900895230333,137.13791914498415,24.812653006355234,7.9746319442689364,8.8360709644243371,13.887155974100038,381.47743998643602,103.89206795548787,277.58537203094812]
[2,44429.08,9578932.4499999993,5314154.6900000004,241957.32,469394.3,474426.19,556715.6,16635580.550000001,6277101.3600000003,10358479.190000001]
[2,24918.31,3756911.1499999994,2850965.04,10045.69,189889.61,239425.16,254074.8,7301311.4500000002,3405334.58,3895976.87]
[2,39464.89,6658374.7400000002,4066967.16,162198.55000000002,434786.96999999991,352507.01,423126.72,12097961.150000002,4392299.3600000003,7705661.7900000019]
[2,60885.53,12603398.73,5575973.4299999997,0,59444.22,132805.26999999999,608304.67000000004,18979926.32,7949330.9299999997,11030595.390000001]
[2,25511.02,5836446.9500000002,756103.76,162361.35999999999,264060.90000000002,19750.439999999999,239740.53,7278463.9400000013,989039.97,6289423.9700000016]
[2,34534.410000000003,6866744.1200000001,3657464.64,27570.6,158226.21,149070.03,364595.61,11223671.209999999,4187283.23,7036387.9799999986]
[null,229743.24,197.18015703095332,96.723754396429698,2.6296030298867556,6.8589709538352466,5.9544041426420202,10.64909648701742,319.99598604076448,118.39473244131145,201.60125359945306]
[3,11589.59511,1532833.43,0,111555.25999999998,143655.78,4548.99,60806.82,1853400.28,0,1853400.28]
[3,6607.44,1715467.76,603430.56000000006,20187.07,55410.28,1793.52,73957.61,2470246.7999999998,991471.03,1478775.7699999998]
[3,8415.73,1098724.3700000001,2211510.9700000002,73433.600000000006,72650.28,163029.6,180967.44,3800316.2600000002,1123351.79,2676964.4700000002]
[3,8517.7000000000007,1161008.1399999999,647209.66,54145.01,39439.99,1717.65,58988.36,1962508.8099999998,1042460.4,920048.4099999998]
[3,3873.07,737100.68,414561.63,0,6922.72,0,36349.19,1194934.22,629146.05000000005,565788.16999999993]
[3,6013.93,851172.44,459483.16,69911.839999999997,6305.09,0,43078.74,1429951.27,262175.28999999998,1167775.98]
[3,6212.87,290268.88,263716.5,207097.00999999998,67368.679999999993,5015.13,27695.98,861162.18,6,861156.18]
[null,51230.335110000007,144.183630345962,89.788842296721796,10.46898851722151,7.6468916152674353,3.4375119667258409,9.4054457962338294,264.93131053813244,79.027602519229347,185.90370801890307]
[4,11868.21,3528377.7,1765598.5000000002,20269,54847.009999999995,219765.71,278846.25,5867704.1699999999,1422235.28,4445468.8899999997]
[4,4359.68,815055.89,491211.67,134478.63,26714.28,30919.09,74918.98,1573298.54,675186.47,898112.07000000007]
[4,4232.2395500000002,842300.1,0,272867.59999999998,14198.5,2526.1999999999998,38660.559999999998,1170552.96,4848.37,1165704.5899999999]
[4,13310.88,2921752.65,1756372.88,170155.94,43496.380000000005,12066.71,156888.98000000001,5060733.54,702958.33,4357775.21]
[4,5857.16,1586532.04,134781.19,640586.88,94088.46,13270.69,83812.33,2553071.59,226777.61,2326293.98]
[4,9280.2199999999993,1944212.71,1402234.01,0,40699.18,26236.32,136388.01,3549770.2299999995,1189804.3700000001,2359965.8599999994]
[4,5843.74,1549703.9299999997,871320.77000000014,779793.82,46987.71,1844.89,104754.07,3354405.1899999995,457763.33,2896641.8599999994]
[4,4677.18,1466156.39,719069.37,0,56429.23,14455.73,71646.61,2327757.3299999996,513673.7,1814083.6299999997]
[4,3895.94,758595.38,184152.37,50968.07,36279.58,10165.700000000001,36962.800000000003,1077123.8999999999,410300.04,666823.85999999987]
[4,5461.1,964184.99000000011,1609197.85,48213.05999999999,95559.14,72137.87,120720.71,2910013.6200000006,705223.69,2204789.9300000006]
[4,7146.65,1322872.6299999999,722557.23,133251.57999999999,45011.31,3022.21,77056.929999999993,2303771.89,893993.97,1409777.9200000002]
[4,4707.1000000000004,1048946.32,513343.79,188630.02,52629.88,287.73,56637.11,1860474.85,667145.06999999995,1193329.7800000003]
[4,10751.01,2347903.02,883842.82,34068.69,51638.61,11992.57,109856.32000000001,3439302.0299999993,1380202.0799999998,2059099.9499999995]
[4,4999.51,1266434.8500000001,485332.66000000003,294823.28999999998,54718.009999999995,9947.23,73983.100000000006,2185239.14,803505.82,1381733.3200000003]
[null,96390.619549999989,232.00420024689015,119.71097565167588,28.717592986982726,7.4000694603897283,4.4468917411372741,14.743475730673426,407.0232058177491,104.30079375913712,302.72241205861201]
[5,642.00448999999992,147447.99,4873.68,0,1209.19,0,4630.1099999999997,158160.96999999997,268,157892.96999999997]
[5,382.73704800000002,118234.91,41132.769999999997,0,6295.75,0,5182.67,170846.1,35307.599999999999,135538.5]
[5,1376.4724480000002,199680.13999999998,0,0,9669.119999999999,0,6473.86,215823.11999999997,0,215823.11999999997]
[5,623.17999999999995,254122.62,54026.87,0,607.5,0,9274.86,318031.84999999998,82682.899999999994,235348.94999999998]
[5,235.17462400000002,48493.83,16723.91,0,2687.5,0,2090.91,69996.150000000009,0,69996.150000000009]
[5,2598.56,762792.9,508746.01,40781.93,14255.49,339.28,42161.09,1369076.7000000002,356109.04,1012967.6600000001]
[5,121.17117,27728.31,0,0,341.27,0,848.91,28918.49,220,28698.49]
[5,416.71232000000003,81128.850000000006,0,0,366,0,2452.17,83947.02,0,83947.02]
[5,524.86075000000005,144835.4,0,0,810.81,0,4436.7700000000004,150082.97999999998,360,149722.97999999998]
[5,158.16816,51588.89,13950.2,0,153.13,0,1973.83,67666.05,0,67666.05]
[5,3605.5767999999998,648980.32999999996,0,0,557.56000000000006,1269.3499999999999,19835.189999999999,670642.42999999993,0,670642.42999999993]
[5,2948.44,424584.81,0,5647.84,8188.2800000000007,645.11,14035.79,453101.83,2348.59,450753.24]
[5,2068.16,255888.92,222113.99,60680.28,20837.38,6407.31,19326.759999999998,585254.64000000013,281119.82,304134.82000000012]
[5,358.02,106777.55000000002,21389.11,87273.83,1658.0700000000002,0,7909.47,225008.03000000003,2874.71,222133.32000000004]
[5,543.49,111648.45,95307.86,0,1069.8,0,6262.18,214288.28999999998,75808.66,138479.62999999998]
[5,3130.56,116747.96,0,0,237.5,0,3514.31,120499.77,0,120499.77]
[5,257.91626000000002,79104,0,0,2412.5,0,2591.09,84107.59,0,84107.59]
[5,457.60892000000007,169365.71,0,24557.96,860,767.31,6390.23,201941.21,0,201941.21]
[5,487.61,93380.96,0,0,1535.49,0,2878.2,97794.650000000009,0,97794.650000000009]
[5,576.83000000000004,161764.65,78911.610000000015,0,8357.84,0,7697.95,256732.05000000002,91499.08,165232.97000000003]
[5,2142.0300000000002,421084.73,0,0,2894.23,25.6,12778.53,436783.08999999997,24722.03,412061.05999999994]
[5,2265.1,489647.86,0,45267.87,2449.9899999999998,1619.94,17446.7,556432.35999999987,26194.95,530237.40999999992]
[5,67.108950000000007,23155.87,0,0,653.28000000000009,0,727.34,24536.489999999998,106.2,24430.289999999997]
[null,25987.491940000004,190.02163238381362,40.680186161897076,10.166802960824699,3.3903879683127274,0.42612423028614888,7.7313701708453522,252.4165038759796,37.695887785622133,214.72061609035748]
[6,218.02,40051.18,138821.06,0,1735.58,519.53,9056.3700000000008,190183.71999999997,24436.920000000002,165746.79999999996]
[6,59.50672800000001,35000,26487,12100,0,0,2449.61,76036.61,0,76036.61]
[6,19.288800000000002,13603.95,0,0,545,0,435.37,14584.320000000002,0,14584.320000000002]
[6,342.91200000000003,84949,0,0,0,0,2548.4699999999998,87497.47,150,87347.47]
[6,201.44284000000002,45623.83,0,0,0,0,1368.71,46992.54,147,46845.54]
[6,117.82241999999999,58503.6,0,8316.32,100,0,2175.92,69095.839999999997,156,68939.839999999997]
[6,84.029448000000002,31330.61,0,0,1243.5500000000002,0,1002.1,33576.26,40,33536.26]
[6,681.11419999999998,150128.95999999999,12734.67,110524.78,36053.269999999997,5451.01,11825.84,326718.53000000009,2547.75,324170.78000000009]
[6,347.19649600000002,61219.14,25718.73,0,1316.93,0,2673.98,90928.779999999984,0,90928.779999999984]
[6,515.78787,109704.1,0,0,0,0,3291.12,112995.22,0,112995.22]
[6,213.02591200000001,72685.31,0,0,1460,0,2253.56,76398.87,0,76398.87]
[6,528.14,71706,15216.62,115707.27,0,3044.25,7505.36,213179.5,0,213179.5]
[6,37.122010000000003,24381.09,0,0,857.95000000000016,0,774.33,26013.370000000003,0,26013.370000000003]
[6,967.31,298809.77,18567.46,210024.75,3915.4,35496.11,27969.33,594782.81999999995,87202,507580.81999999995]
[6,676.64,126634,0,0,11995,0,4398.7700000000004,143027.76999999999,0,143027.76999999999]
[6,154.68,15785.15,0,47741.71,291.04000000000002,388.09,2479.34,66685.33,0,66685.33]
[6,125.42184999999999,66690,0,0,6348.12,0,2318.11,75356.23,0,75356.23]
[6,17.931439999999998,13112.5,0,1695.91,0,0,444.25,15252.66,0,15252.66]
[6,274.82968,32461.439999999999,0,51461.73,0,0,3370.43,87293.599999999991,83.2,87210.4]
[6,55.071310000000004,33993,4554.01,0,1839.16,0,1248.3699999999999,41634.540000000008,0,41634.540000000008]
[6,328.54363000000001,88197.58,0,0,485.00000000000006,0,2670.18,91352.76,0,91352.76]
[6,77.881376000000003,30390.67,3926.86,5907.63,0,505.93,1868.07,42599.159999999996,0,42599.159999999996]
[6,12.652680000000002,9722.66,0,10615,2843.75,0,1159.07,24340.48,0,24340.48]
[6,134.935832,78152.350000000006,0,0,2985.31,0,2493.84,83631.5,0,83631.5]
[6,39.079824000000002,48070.200000000004,1084.8,1084.8,8476.7199999999993,0,1931.03,60647.55000000001,27720,32927.55000000001]
[6,107.186896,109548.75,0,5814.75,3011.25,2323.73,3953.62,124652.09999999999,212,124440.09999999999]
[6,26.279312000000001,12374,0,0,1004.9999999999999,0,421.47,13800.47,0,13800.47]
[6,3077.4013519999999,653698.69999999995,287543.05,350534.83,19535.72,19872.55,59967.96,1391152.81,150,1391002.81]
[6,107.42789999999999,29707.53,0,0,55.100000000000009,0,893.98,30656.609999999997,0,30656.609999999997]
[6,626.80999999999995,87466.93,113379.61,47425.43,22707.050000000003,0,13434.39,284413.40999999997,28718.98,255694.42999999996]
[6,50.958560000000006,14319.41,0,0,0,0,429.58,14748.99,0,14748.99]
[null,10226.450366000001,249.1599058135985,63.368407101893908,95.727732982965705,12.595367443256997,6.6104266466451058,17.485297791548483,444.94713777990881,16.77648097431738,428.17065680559136]
[7,627.25117599999999,218324.11,70135.64,0,9059.84,570.9,9585.9599999999991,307676.45000000007,3071.96,304604.49000000005]
[7,28.46884,13911.54,0,9567.25,0,764.75,1212.18,25455.72,0,25455.72]
[7,271.12,44215.549999999996,0,0,0,0,1326.47,45542.02,0,45542.02]
[7,251.44484,114785.28,0,17864.61,5610,347.45,4634.66,143242.00000000003,0,143242.00000000003]
[7,189.90538000000001,15804.05,0,43448.28,425.00000000000006,0,2667.79,62345.120000000003,0,62345.120000000003]
[7,386.73,97425.31,0,79367.22,1689.2199999999998,0,6975.58,185457.33,7073.87,178383.46]
[7,412.99,159668.6,24099.75,0,682.93,0,5547.2,189998.48,26368.87,163629.61000000002]
[7,435.44,197439.55,37813.519999999997,0,457.14000000000004,0,7094.65,242804.86,57884.1,184920.75999999998]
[7,266.38190000000003,44864.5,244.2,38694.269999999997,450.00000000000006,1788.35,4297.18,90338.5,0,90338.5]
[7,1918.72,776075.72,0,22365.25,14885.71,45.91,24797.86,838170.45,3446.77,834723.67999999993]
[7,523.91999999999996,308168.21000000002,29043.11,0,18963.559999999998,0,11683.78,367858.66000000003,57553.18,310305.48000000004]
[7,339.60488800000002,103089.17,0,2030.18,7487.01,0,3632.55,116238.90999999999,0,116238.90999999999]
[7,23.128699999999998,41932.160000000003,0,53210.98,10953.26,528.82000000000005,4819.1899999999996,111444.41000000002,0,111444.41000000002]
[7,15.522360000000003,40089.94,0,3368.91,189.09,182.43,2191.52,46021.89,0,46021.89]
[7,91.139580000000009,68857.86,0,49693.020000000004,2289.94,50.31,6044.56,126935.69,0,126935.69]
[7,1496.97162,338691.69,0,0,5639.95,0,10939.74,355271.38,7251.06,348020.32]
[7,601.13708799999995,113349.65000000001,0,0,23562.5,82.38,4711.28,141705.81000000003,509.76,141196.05000000002]
[7,526.71,178029.05,45557.86,450,2652,0,6884.41,233573.31999999998,70006.350000000006,163566.96999999997]
[7,275.20999999999998,71764.080000000016,6790.64,0,3089.55,0,2511.12,84155.390000000014,34710.129999999997,49445.260000000017]
[7,229.93,65005.420000000006,0,0,0,0,1950.16,66955.58,0,66955.58]
[7,221.06215,83977.39,0,0,169.31,126.19,2544.9299999999998,86817.819999999992,38,86779.819999999992]
[7,283.54177600000003,161465.62000000002,0,0,1450,0,4916.47,167832.09000000003,0,167832.09000000003]
[7,317.91692999999998,57044.639999999999,50355.489999999991,96376.320000000007,1340.68,3418.54,8278.7800000000007,216814.45,7150.54,209663.91]
[7,120.56393,8280,0,41377.599999999999,4836.7,0,2559.12,57053.42,2093.8000000000002,54959.619999999995]
[7,567.57922400000007,209700,0,0,1142,0,6348.1,217190.1,0,217190.1]
[7,953.65256000000011,104640.35,0,48712.35,150,0,5582.33,159085.03,1610,157475.03]
[7,640.91259200000002,245982,0,34796.07,11542.65,238.07,9764.7000000000007,302323.49000000005,580,301743.49000000005]
[7,2902.13,1371837.25,169588.57,359362.12,14242.489999999998,40371.51,66213.8,2021615.74,299360.57,1722255.17]
[7,260,81303.75,0,148356.1,0,0,9856.92,239516.77000000002,0,239516.77000000002]
[7,1277.4424000000001,382336.95,87734.459999999992,0,7598.6600000000008,9188.2999999999993,22113.22,508971.58999999997,0,508971.58999999997]
[7,358.11,21437.91,139182.79999999999,167069.66,1503.0300000000002,0,13253.19,342446.59,0,342446.59]
[7,178.88576,80453.52,0,152.63999999999999,5370.49,69.540000000000006,2700.23,88746.42,4000,84746.42]
[7,158.81504799999999,43976,0,27788.52,387.63,0,2728.09,74880.240000000005,30,74850.240000000005]
[7,155.38999999999999,13880.93,0,90232.09,676.02,1141.82,5296.54,111227.4,234,110993.4]
[7,304.7,26863.39,15234,149975.03,2395,495.72,6682.49,201645.62999999998,6879.49,194766.13999999998]
[7,140.71894,66631.09,0,0,1531.46,0,2075.5100000000002,70238.06,0,70238.06]
[7,1042.97,289445.69,165005.14000000004,14082.52,886.56,122.41,14282.12,483824.44000000006,136707.76,347116.68000000005]
[7,374.95,42473.71,19215.52,102033.94,936.02,1152.54,7906.28,173718.00999999998,3356.74,170361.27]
[7,353.95,107830.03,35781.82,0,2855.92,0,4451.1499999999996,150918.92000000001,27172.12,123746.80000000002]
[7,574.19899999999996,129830,0,0,1310.9999999999998,0,3980.49,135121.49,0,135121.49]
[7,821.79218000000003,291834.65000000002,0,0,3038.2,0,8906.9500000000007,303779.80000000005,210,303569.80000000005]
[7,203.54,17330,0,0,106.77,0,525.24,17962.010000000002,65,17897.010000000002]
[7,13.65272,12122.15,0,0,13.72,0,606.79,12742.66,170.02,12572.64]
[7,778.33,285086.33,66996.240000000005,3785.6,5014.5,0,10926.77,371809.44,102730.9,269078.54000000004]
[7,681.66,132468.32,0,21797.68,1699,0,5355.43,161320.43,0,161320.43]
[7,214.42,85372.78,18910.59,0,1118.5,0,3187.91,108589.78,29230.54,79359.239999999991]
[7,289.41237000000001,51313.05,4237.5,45009.3,658.13,0,3651.54,104869.52,85,104784.52]
[7,532.99,238390.2,127280.66,0,1402.89,4629.93,18585.18,390288.86,55242.49,335046.37]
[7,1015.7,179753.88,315562.89,0,6801.62,18691.78,22930.73,543740.9,160381.60999999999,383359.29000000004]
[7,1102.4977999999999,233461.42,142027.03,65869.64,2208.77,0,14540.97,458107.83,143280.44,314827.39]
[7,469.10572000000008,84116.14,0,13198.6,1594.12,0,2999.15,101908.01,5257.81,96650.2]
[7,400.28557599999999,101340.7,29095.05,0,7000,3904.69,6485.12,147825.56,0,147825.56]
[7,3279.57,882055.24,862355.07,32525.700000000004,23200.61,31615.200000000001,74368.17,1906119.99,485579.34,1420540.65]
[7,280.13409999999999,220848.73,0,0,697.56,0,6711.15,228257.44,0,228257.44]
[7,721.03498999999999,228326.46999999997,0,140279.54999999999,7967.46,5686.04,19112.98,401372.49999999994,0,401372.49999999994]
[7,1067.755752,285417.96999999997,0,0,13545.24,0,9479.5300000000007,308442.74,847,307595.74]
[7,514.44666400000006,266734.96999999997,0,0,5163.66,0,8620.9,280519.52999999997,392,280127.52999999997]
[7,903,512766.75999999995,147868.13,40002.839999999997,3739,0,21385.59,725762.31999999983,157104.89000000001,568657.42999999982]
[7,672.47365000000002,232193,18826,0,14028.48,0,8231.99,273279.46999999997,0,273279.46999999997]
[7,622.72056000000009,143872.54,17842.66,4265,7101.64,6058.59,8600.17,187740.60000000003,147.38,187593.22000000003]
[7,591.69323199999997,195211.68,8729.7900000000009,55017.06,1665.22,23210.33,14017.11,297851.19,685.08,297166.11]
[7,362.97973600000006,229146.78,0,0,726.92,0,6910.75,236784.45,21856.79,214927.66]
[7,192.16467,72825.41,0,0,0,0,2184.7600000000002,75010.17,0,75010.17]
[7,704.91,180257.52,41890.35,0,1464.9300000000003,0,6737.68,230350.47999999998,107456.61,122893.86999999998]
[7,419.62548000000004,14492.519999999999,0,297756.82,1851.0399999999997,6175.53,14834.46,335110.37000000005,8781.3799999999992,326328.99000000005]
[7,1039.06801,319047.52,32431.7,7646.24,12395.75,0,11546.48,383067.69,30633.469999999998,352434.22000000003]
[7,791.49,279694.23,0,3479.04,10102.84,564.01,9175.65,303015.77,12258.87,290756.90000000002]
[7,833.42464000000007,254465.33,0,3695.4500000000003,585,0,7774.07,266519.84999999998,0,266519.84999999998]
[7,177.99,45913.80999999999,84909.759999999995,0,291.17,0,3939.27,135054.00999999998,3246.06,131807.94999999998]
[7,771.79608800000005,240887.16999999998,0,8735,861.4,0,7706.44,258190.00999999998,14683.55,243506.46]
[7,413.54830000000004,149609,0,0,0,0,4488.2700000000004,154097.26999999999,1731,152366.26999999999]
[null,40982.428920000013,317.38572536515233,68.681774462283357,57.181541254534309,7.4289510900956088,3.9339308149527796,16.337965260844761,470.94988824786333,51.220641511942851,419.72924673592024]
[8,48.632780000000004,0,0,16489.5,0,0,581.53,17071.03,0,17071.03]
[8,47.820149999999998,0,0,24021.52,100,0,1206.08,25327.599999999999,0,25327.599999999999]
[8,19.435560000000002,0,0,17326.009999999998,445.5,0,888.58,18660.09,0,18660.09]
[8,116.60794000000001,0,21789,103174,0,0,5812.37,130775.37,0,130775.37]
[8,51.758592000000007,0,1160.6400000000001,7065,1724.9999999999998,0,333.02,10283.66,0,10283.66]
[8,1742.34,0,359411.39,317640.21000000002,1059,35636.94,35687.379999999997,749434.92,176855.9,572579.02]
[8,16.583010000000002,0,0,4884.4799999999996,1175,0,205.28,6264.7599999999993,0,6264.7599999999993]
[8,45.007199999999997,0,0,11722.800000000001,0,0,351.68,12074.480000000001,0,12074.480000000001]
[8,180.15503200000001,0,22008.400000000001,48554.080000000002,0,0,2429.1799999999998,72991.66,0,72991.66]
[8,16.056139999999999,0,0,10165.19,1185.3699999999999,0,567.53,11918.090000000002,0,11918.090000000002]
[8,51.758592000000007,0,1160.6400000000001,7065,281.10000000000002,0,260.82,8767.56,0,8767.56]
[8,7.9298400000000004,0,0,11976.34,57.11,198.62,400.4,12632.470000000001,0,12632.470000000001]
[8,26.070608,0,728.42,6450.64,326.7,0,231.71,7737.47,0,7737.47]
[8,137.09336000000002,0,0,34874.67,505.81,0,1071.53,36452.009999999995,0,36452.009999999995]
[8,56.223280000000003,0,0,7565.1599999999989,0,0,378.26,7943.4199999999992,0,7943.4199999999992]
[8,113.89322000000001,1925.3200000000002,0,95081.1,0,529.88,3692.9,101229.20000000001,0,101229.20000000001]
[8,17.374608000000002,0,485.61,4500.53,151.19999999999999,0,161.13999999999999,5298.48,0,5298.48]
[8,41.366872000000001,0,0,63012.1,49.999999999999993,0,2097.5300000000002,65159.63,506.37,64653.259999999995]
[8,71.064939999999993,0,0,18048.63,560,0,755.51,19364.14,0,19364.14]
[8,103.54,0,8283.84,24972.31,943.19999999999993,0,1300.48,35499.83,4323.8999999999996,31175.93]
[8,182.29,0,0,140466.66,0,7451.1,6559.5,154477.26,0,154477.26]
[8,88.6,0,0,76309.279999999999,1828.8900000000003,3544.54,4084.14,85766.849999999991,15,85751.849999999991]
[8,53.45,0,0,57527.25,0,438.45,2709.12,60674.82,0,60674.82]
[8,57.0627,0,0,20740.189999999999,200,0,1047.01,21987.199999999997,0,21987.199999999997]
[8,19.011969999999998,0,0,9284.44,433.33,0,485.89,10203.66,0,10203.66]
[8,145.08571000000001,0,0,47994.35,1565.83,66.39,2481.33,52107.9,0,52107.9]
[8,154.54258000000002,0,0,116987.45,340,3140.64,6023.4,126491.48999999999,0,126491.48999999999]
[8,29.47944,0,0,12546.99,0,0,376.41,12923.4,0,12923.4]
[8,37.05057,0,0,41580,1200,0,1307.4000000000001,44087.4,0,44087.4]
[8,442.69582000000003,67470.38,0,191774.28,2217.84,6382.72,9993.5499999999993,277838.76999999996,7.72,277831.05]
[8,21.63739,9753.7999999999993,0,10061.120000000001,68.539999999999992,483.33,886.34,21253.13,0,21253.13]
[8,90.994944000000004,0,0,49081.21,0,0,2454.06,51535.27,0,51535.27]
[8,11.287520000000001,0,0,43701.61,536.53,0,2211.91,46450.05,0,46450.05]
[8,54.836976000000007,28349.4,0,735.85,310,268.69,916.21,30580.149999999998,0,30580.149999999998]
[8,73.877890000000008,0,13256.53,22098.48,693.11,0,1537.28,37585.4,0,37585.4]
[8,179.43,0,0,125214.62,7220.4199999999992,8454.08,7044.46,147933.57999999999,15248.49,132685.09]
[8,215.21299999999999,0,0,27953.519999999997,1161.5999999999999,0,896.69,30011.809999999994,0,30011.809999999994]
[8,188.190136,0,0,674088.1,542.63,3080.14,33885.54,711596.41,0,711596.41]
[8,87.210380000000001,0,0,71667.520000000004,724.99999999999989,0,2989.83,75382.350000000006,0,75382.350000000006]
[null,5042.6587499999996,21.317900998158965,84.932273079156928,510.52476830798844,5.4750304093054085,13.817218942289127,29.013063792984205,665.08025552988283,39.058240853597319,626.02201467628561]
[9,124.32346,0,0,319226.59999999998,0,0,15961.33,335187.93,150.44999999999999,335037.48]
[9,112.9645,0,0,78418.759999999995,3274.8199999999997,2748.39,4222.1000000000004,88664.069999999992,24,88640.069999999992]
[9,348.41,0,0,121069.99,1435.4199999999998,0,4114.66,126620.07,420,126200.07]
[9,543.69412,0,0,104752.96000000001,572.66999999999996,91.25,3237.86,108654.74,16,108638.74]
[9,71.806129999999996,0,0,41487.61,308.45,0,1879.95,43676.009999999995,60,43616.009999999995]
[9,67.269689999999997,59,0,41555.120000000003,446.97,110.31,2108.5700000000002,44279.97,0,44279.97]
[9,244.20871000000002,12898.08,0,266464.34999999998,5362.31,0,11976.95,296701.69,2930,293771.69]
[9,24.044440000000002,0,0,7627.9900000000007,0,0,228.84,7856.8300000000008,0,7856.8300000000008]
[9,78.208939999999998,16500,0,4800,0,0,639,21939,0,21939]
[9,951.16,0,182585.56,83197.53,107.08,276.95999999999998,9696.32,275863.45,0,275863.45]
[9,88.586152000000013,0,0,18614.32,0,0,558.42999999999995,19172.75,0,19172.75]
[9,163.34,0,0,70793.52,0,0,3539.68,74333.2,6,74327.199999999997]
[9,186.85132000000002,0,0,37305.14,700,0,1456.86,39462,0,39462]
[9,204.31840000000003,0,10019.129999999999,170817.52,3847,371.66,9052.3799999999992,194107.69,1456.8,192650.89]
[9,577.79778999999996,34620.26,0,279125.39,718.83,0,14422.57,328887.05000000005,9195.2800000000007,319691.77]
[9,132.38999999999999,0,0,49438.32,0,0,2471.92,51910.239999999998,35,51875.24]
[9,693.59296000000006,0,23346.48,109117.65,365.89,333.73,5471.43,138635.18000000002,6000,132635.18000000002]
[9,282.35766999999998,57522.760000000009,0,0,1807.2,2967.81,3114.89,65412.66,0,65412.66]
[9,190.61978000000002,0,0,114671.26,11248.76,1051.29,6348.57,133319.87999999998,4748.74,128571.13999999997]
[9,346.90371000000005,0,0,82304.490000000005,15821,0,3554.18,101679.67,191,101488.67]
[9,350.51,0,3596,252942.00000000003,5062.5,0,13008.11,274608.61000000004,16286,258322.61000000004]
[9,34.085810000000002,0,9309.0499999999993,42907.47,1177.48,0,2483.52,55877.520000000004,0,55877.520000000004]
[9,10.608840000000001,0,0,8415.2999999999993,0,0,420.77,8836.07,0,8836.07]
[9,68.350220000000007,0,0,0,0,0,0,0,0,0]
[9,82.852540000000005,0,7493.31,82681.210000000006,1491.62,460.39,4456.46,96582.99,8615.59,87967.400000000009]
[9,86.26,0,9172.9599999999991,27190.629999999997,1200,0,1150.9100000000001,38714.5,0,38714.5]
[9,8.7133920000000007,23839.19,0,0,567.4,0,776.51,25183.1,0,25183.1]
[9,18.395800000000001,0,0,13585,50,0,681.75,14316.75,0,14316.75]
[9,62.01885,26731.7,0,0,5755.78,751.78,1661.96,34901.22,0,34901.22]
[9,183.065,0,0,36255.449999999997,1105.23,0,1142.93,38503.61,0,38503.61]
[9,33.096976000000005,23858.31,0,0,3565.8099999999995,0,894.04,28318.160000000003,0,28318.160000000003]
[9,212.738944,124053.93,36230,115178.27,2277.6999999999998,872.86,9788.4699999999993,288401.23,0,288401.23]
[9,194.87939,0,0,42628.78,690,0,1988.28,45307.06,0,45307.06]
[null,6778.4235340000005,47.220895595338575,41.56607927886968,386.90008330777749,10.173445146073107,1.4806436850188123,21.024092000917449,508.36523901399522,7.3962418766735025,500.96899713732165]
[null,892924.38817000005,176515082.42000002,102085732.87999998,23275804.779999994,6700312.3399999989,6061298.6499999994,11611114.52,326249345.59000003,89114449.419999987,237134896.16999999]
[null,null,197.68200393961473,114.32741028523046,26.066938128661139,7.5037846751301354,6.7881432406861473,13.003468909384754,365.37174917870743,99.800666888083555,265.57108229062379]
[]
[null,"1 Administration is calculated as follows:\n• 3% of reported contracted costs   \n• 5% of reported municipal costs "]
[]
[]
[]
[]
[null,"2 Interest on municipal capital debt is calculated as follows:\n• For capital expenditures with an amortization period of seven years or more commissioned in or after 2005, the average of the prime interest rate for the year in which the capital was commissioned will be utilized as the factor to calculate interest. \n• For capital expenditures with an amortization period of seven years or more commissioned prior to 2005, the average of the prime interest rate less 1% for the year in which the capital was commissioned will be utilized as the factor to calculate interest reflecting that it was generally funded as an opportunity cost in the past.\n"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"20.5*592000","v":12136000}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(F244,H244)","v":18311426.859999999}]

{"sheet":"Variable Description","index":4,"n_rows":83,"n_cols":2,"rows_kept":83,"cut":false,"hidden":true,"merged":[[0,0,0,2]]}
["Legend:"]
["User Input: This field requires the user to manualy enter data"]
["Fixed Parameter: This field is hidden from the user and is predefined by the model"]
["Given: These are options presented by the model and cannot be changed by the user, i.e: Material Types, Municipal Bands"]
["Variable Parameter: Contingent on the value of another variable"]
["User Defined: This field is pre populated by the model, but can be changed by the user"]
[]
["PRE MODEL INPUTS","VALUE"]
["Select Which Municipal Group You Would Like to Model (Large Urban, Medium Urban, Rural Collection, Rural Depot, ALL)","Given"]
[]
["COLLECTION VARIABLES"]
["Material Variables","VALUE"]
["Material Tonnage ","Input"]
["Material Density","Fixed Parameters"]
["Material Types","Given"]
["Truck Variables (function of truck type)","VALUE"]
["Capital Cost","Fixed Parameter/User Defined"]
["Depreciation","Fixed Parameter/User Defined"]
["Maintenance","Fixed Parameter/User Defined"]
["Fuel Use (Litres)","Fixed Parameter/User Defined"]
["Fuel Cost   $/L","Fixed Parameter/User Defined"]
["Amortization period","Fixed Parameter/User Defined"]
["Household Variables","VALUE"]
["# of Single Family Households Serviced","User Input (or Given if the all situation is modeled)"]
["# of Multi Residential Households Serviced","User input"]
["Distance between stops","Fixed Parameter/User Defined"]
["Population Density","Fixed Parameter/User Defined"]
["Collection Route Parameters","VALUE"]
["Travel Time","Fixed Parameter/User Defined"]
["Stop Time","Fixed Parameter/User Defined"]
["Collection Frequency","Fixed Parameter/User Defined"]
["Truck types* each truck type will have various fuel characteristics, capital costs etc)","VALUE"]
["Large","Fixed Parameter"]
["Medium","Fixed Parameter"]
["Small","Fixed Parameter"]
["Crew","VALUE"]
["Labor costs (drivers, supervisors, dispatchers)","Fixed Parameter/User Defined"]
["Available collection time per crew","Fixed Parameter/User Defined"]
["(Average work day, breaks, equipment checks etc)","Fixed Parameter/User Defined"]
["Pick up and Drop off distance","Fixed Parameter/User Defined"]
[]
["PROCESSING VARIABLES (MRF)"]
["MRF Type","VALUE"]
["Single vs Dual","Given (User can select between two options)"]
["MRF Size","VALUE"]
["Large, Medium, Small (Size is defined by tonnes throughput)","User Defined"]
["MRF Equipment (will be conditional on type of MRF selected by user)","VALUE"]
["Material Feeder Hopper Costs*, *Conveyer Cost, *Storage Bin Costs, *Chute Cost, Screens*, *Magnet Cost, *Eddy Current Separator Cost, *Optical Sorter Cost, *Rolling Stock Cost, *Baler Cost, *Bag Opener Cost","Fixed Parameter"]
["Equipment Installation Cost","Fixed Parameter"]
["Utilities & Maintenance","VALUE"]
["*Power, *Fuel, *Oil, *Water etc (Cost of maintenance is assumed to be proportional to the weight of material processed in the MRF","Variable Parameter (will be expressed on a per $/tonne basis)"]
["Construction (Will be conditional on type of MRF selected by user)","VALUE"]
["Cost of structure","Fixed Parameter"]
["Land Acquisition Cost","Fixed Parameter"]
["Engineering (Consulting and Technical Services)","Fixed Parameter"]
["Labor Costs (pickers, supervisors, admin staff)"]
["*picking rate, *length of work day, *number of shifts, *number of staff, *overhead costs","Fixed Parameter/User Define"]
["Manual vs Mechanical Sort","Fixed Parameter/User Define"]
[]
["DEPOT/TRANSFER STATIONS"]
["Transfer Station Type","VALUE"]
["Mixed Waste, Pre Sorted, Commingled Recyclables","Given (User can select between the options)"]
["Utilities & Maintenance","VALUE"]
["*Power, *Fuel, *Oil, *Water etc ","Fixed Parameter (Function of Transfer Station Type)"]
["Labor","VALUE"]
["*Driver Costs, *Site Staff, *Supervisors","Fixed Parameter/User Defined"]
["Tipping","VALUE"]
["Tipping Time","Fixed Parameter"]
["Tipping Floor Space","Variable Parameter (Function of Transfer Station Type)"]
[]
[]
["PROMOTION AND EDUCATION","VALUE"]
["$ per household reported by municipalities","User Input/Pre Defined (Model will calculate $1 per household as per BB Best practice provision)"]
[]
[]
["ADMINISTRATION COSTS","VALUE"]
["1 Administration is calculated as follows:\n• 3% of reported contracted costs   \n• 5% of reported municipal costs ","User Input/Pre Defined (Model will use WDO calculations for Administration)"]
[]
[]
[]
[]
["INTEREST ON MUNICIPAL CAPITAL","VALUE"]
["*Interest paid by muncipalities for capital purchase loans ","User Input"]

{"sheet":"Common Costs","index":5,"n_rows":38,"n_cols":7,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Category","Material","Common Costs (less credit)","Share of Common Costs","REDISTRIBUTION"]
[]
[null,"Weight for Factor"]
["PRINTED PAPER",null,null,null,null,null,"Common Costs (less credit)"]
["Printed Paper","Newsprint - CNA/OCNA",{"$f":"IF(Inputs!C7=0,323605,0)","v":0},{"$f":"Inputs!C7/Inputs!$C$36","v":0.20262498564735568},{"$f":"D5*$C$37","v":0},null,323605.28156735678]
[null,"Newsprint - Non-CNA/OCNA",{"$f":"IF(Inputs!C8=0,221075,0)","v":0},{"$f":"Inputs!C8/Inputs!$C$36","v":0.13401713292018175},{"$f":"D6*$C$37","v":0},null,221075.44648775007]
[null,"Magazines and Catalogues",{"$f":"IF(Inputs!C9=0,109737,0)","v":0},{"$f":"Inputs!C9/Inputs!$C$36","v":6.3252572761157838E-2},0,null,109736.83640147376]
[null,"Telephone Books",{"$f":"IF(Inputs!C10=0,11583,0)","v":0},{"$f":"Inputs!C10/Inputs!$C$36","v":8.8768852777369109E-3},0,null,11582.942027167139]
[null,"Other Printed Paper",{"$f":"IF(Inputs!C11=0,276999,0)","v":0},{"$f":"Inputs!C11/Inputs!$C$36","v":7.1175643044694911E-2},0,null,276998.92851625226]
["Printed Paper"]
[]
["PACKAGING"]
["Paper Based Packaging","Corrugated Cardboard",{"$f":"IF(Inputs!C13=0,575385,0)","v":0},{"$f":"Inputs!C13/Inputs!$C$36","v":0.16900476439330356},{"$f":"D13*$C$37","v":0},null,575384.78129855986]
[null,"Boxboard",{"$f":"IF(Inputs!C14=0,513057,0)","v":0},{"$f":"Inputs!C14/Inputs!$C$36","v":8.6777209484498311E-2},0,null,513057.43454413838]
[null,"Gable Top Cartons",{"$f":"IF(Inputs!C15=0,65787,0)","v":0},{"$f":"Inputs!C15/Inputs!$C$36","v":9.2961708504048571E-3},0,null,65787.043931739652]
[null,"Paper Laminates",{"$f":"IF(Inputs!C16=0,181011,0)","v":0},{"$f":"Inputs!C16/Inputs!$C$36","v":3.5504133409206286E-3},0,null,181011.18421238902]
[null,"Aseptic Containers",{"$f":"IF(Inputs!C17=0,26870,0)","v":0},{"$f":"Inputs!C17/Inputs!$C$36","v":1.4654945051894228E-3},0,null,26869.851013173116]
["Paper Based Packaging"]
["Plastic Packaging","PET Bottles",{"$f":"IF(Inputs!C19=0,417315,0)","v":0},{"$f":"Inputs!C19/Inputs!$C$36","v":4.1324166650215051E-2},0,null,417314.58176523907]
[null,"HDPE Bottles",{"$f":"IF(Inputs!C20=0,198312,0)","v":0},{"$f":"Inputs!C20/Inputs!$C$36","v":1.7488918155809725E-2},0,null,198311.71105718493]
[null,"Plastic Film",{"$f":"IF(Inputs!C21=0,348581,0)","v":0},{"$f":"Inputs!C21/Inputs!$C$36","v":7.1321745784819705E-3},0,null,348580.93065732269]
[null,"Plastic Laminates",{"$f":"IF(Inputs!C22=0,213363,0)","v":0},{"$f":"Inputs!C22/Inputs!$C$36","v":1.0801092649675729E-3},0,null,213362.75950108608]
[null,"Polystyrene",{"$f":"IF(Inputs!C23=0,241926,0)","v":0},{"$f":"Inputs!C23/Inputs!$C$36","v":1.608925536530656E-3},0,null,241925.65146040046]
[null,"Other Plastics",{"$f":"IF(Inputs!C24=0,506419,0)","v":0},{"$f":"Inputs!C24/Inputs!$C$36","v":3.2101499766667693E-2},0,null,506418.55555876659]
["Plastics Packaging"]
["Steel Packaging","Steel Food & Beverage Cans",{"$f":"IF(Inputs!C26=0,219986,0)","v":0},{"$f":"Inputs!C26/Inputs!$C$36","v":3.3997306540336635E-2},0,null,219985.67971928156]
[null,"Steel Aerosols",{"$f":"IF(Inputs!C27=0,19814,0)","v":0},{"$f":"Inputs!C27/Inputs!$C$36","v":7.6924036550802568E-4},0,null,19813.500853630445]
[null,"Steel Paint Cans",{"$f":"IF(Inputs!C28=0,24640,0)","v":0},{"$f":"Inputs!C28/Inputs!$C$36","v":3.3063921431749884E-4},0,null,24639.814427087975]
["Steel Packaging"]
["Aluminum Packaging","Aluminum Food & Beverage Cans",{"$f":"IF(Inputs!C30=0,211965,0)","v":0},{"$f":"Inputs!C30/Inputs!$C$36","v":1.2029983989627509E-2},0,null,211965.2075528244]
[null,"Other Aluminum Packaging",{"$f":"IF(Inputs!C31=0,42495,0)","v":0},{"$f":"Inputs!C31/Inputs!$C$36","v":2.5022887289725173E-4},0,null,42494.95744717557]
["Aluminum Packaging"]
["Glass Packaging","Clear Glass",{"$f":"IF(Inputs!C33=0,178833,0)","v":0},{"$f":"Inputs!C33/Inputs!$C$36","v":7.920124765890324E-2},0,null,178832.73737113154]
[null,"Coloured Glass",{"$f":"IF(Inputs!C34=0,60659,0)","v":0},{"$f":"Inputs!C34/Inputs!$C$36","v":2.2644287180293189E-2},0,null,60659.182628868439]
["Glass Packaging"]
[]
[null,"EXTRA COMMON COSTS (POST THRESHOLD)",{"$f":"SUM(C15:C24)","v":0},{"$f":"SUM(D5:D34)","v":1},{"$f":"SUM(E5:E34)","v":0}]
[null,"COMMON COSTS ",4989415]

{"sheet":"Disposal ","index":6,"n_rows":7,"n_cols":23,"rows_kept":7,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cities","Cost Per Tonne",null,null,null,"Yes"]
["http://garbage.speakupwinnipeg.com/2011/03/what-does-garbage-and-recycling-cost-us/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"Scenario 1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ottawa",{"$f":"73+55.94","v":128.94},null,null,null,null,null,"Scenario 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winnipeg",{"$f":"75+15.13","v":90.13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London",{"$f":"86+20.94","v":106.94}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sudbury",{"$f":"187+67.09","v":254.09}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hamilton",267.45]

{"sheet":"Scenario 1","index":7,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
["Material"]
[null,"Generation\n(Sheet 1)","Contribution to total generation","Savings to Industry if not Recycled","Savings to Municipalities if not Recycled","Savings to Stewards who don't recycle (because the material has been removed from the system)","Cost to stewards who don't recycle (from having to subsidize the costs of other recyclable packaging and municipalities)"]
[null,"(tonnes)","%","$/tonne",null,"$","$"]
["Newsprint - CNA/OCNA",217374.81810596661,{"$f":"B5/$B$34","v":0.15290928008034338},{"$f":"Inputs!F7*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G1*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C7=0,Sheet10!B1*'Scenario 1'!D5,\"\")","v":""},{"$f":"IF(F5=\"\",\"\",C5*Inputs!$C$47)","v":""}]
["Newsprint - Non-CNA/OCNA",148405.38073137644,{"$f":"B6/$B$34","v":0.10439369254180027},{"$f":"Inputs!F8*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G2*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C8=0,Sheet10!B2*'Scenario 1'!D6,\"\")","v":""},{"$f":"IF(F6=\"\",\"\",C6*Inputs!$C$47)","v":""}]
["Magazines and Catalogues",78908.18383801452,5.5506859940125698E-2,{"$f":"Inputs!F9*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G3*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C9=0,Sheet10!B3*'Scenario 1'!D7,\"\")","v":""},{"$f":"IF(F7=\"\",\"\",C7*Inputs!$C$47)","v":""}]
["Telephone Books",8328.9162403126684,5.8588598129837048E-3,{"$f":"Inputs!F10*Inputs!$C$50","v":62.85197496454272},{"$f":"Sheet10!G4*(1-Inputs!$C$50)","v":105.44346698502252},{"$f":"IF(Inputs!C10=0,Sheet10!B4*'Scenario 1'!D8,\"\")","v":""},{"$f":"IF(F8=\"\",\"\",C8*Inputs!$C$47)","v":""}]
["Other Printed Paper",128244.95237551829,9.0212120762391865E-2,{"$f":"Inputs!F11*Inputs!$C$50","v":63.302013270155292},{"$f":"Sheet10!G5*(1-Inputs!$C$50)","v":92.655688279752695},{"$f":"IF(Inputs!C11=0,Sheet10!B5*'Scenario 1'!D9,\"\")","v":""},{"$f":"IF(F9=\"\",\"\",C9*Inputs!$C$47)","v":""}]
[]
["Corrugated Cardboard",169360.64246157563,0.11913437875825937,{"$f":"Inputs!F13*Inputs!$C$50","v":194.81948706051506},{"$f":"Sheet10!G7*(1-Inputs!$C$50)","v":241.25803837358944},{"$f":"IF(Inputs!C13=0,Sheet10!B7*'Scenario 1'!D11,\"\")","v":""},{"$f":"IF(F11=\"\",\"\",C11*Inputs!$C$47)","v":""}]
["Boxboard",163987.51376088095,0.11535472641140043,{"$f":"Inputs!F14*Inputs!$C$50","v":113.55350522062272},{"$f":"Sheet10!G8*(1-Inputs!$C$50)","v":143.83568035983771},{"$f":"IF(Inputs!C14=0,Sheet10!B8*'Scenario 1'!D12,\"\")","v":""},{"$f":"IF(F12=\"\",\"\",C12*Inputs!$C$47)","v":""}]
["Gable Top Cartons",14248.791040988721,1.0023113068371685E-2,{"$f":"Inputs!F15*Inputs!$C$50","v":548.95779978298776},{"$f":"Sheet10!G9*(1-Inputs!$C$50)","v":585.29994520052094},{"$f":"IF(Inputs!C15=0,Sheet10!B9*'Scenario 1'!D13,\"\")","v":""},{"$f":"IF(F13=\"\",\"\",C13*Inputs!$C$47)","v":""}]
["Paper Laminates",39205.144140545424,2.7578311131947739E-2,{"$f":"Inputs!F16*Inputs!$C$50","v":540.09763816459906},{"$f":"Sheet10!G10*(1-Inputs!$C$50)","v":480.23803381748331},{"$f":"IF(Inputs!C16=0,Sheet10!B10*'Scenario 1'!D14,\"\")","v":""},{"$f":"IF(F14=\"\",\"\",C14*Inputs!$C$47)","v":""}]
["Aseptic Containers",5819.7309000000005,4.0938084270024412E-3,{"$f":"Inputs!F17*Inputs!$C$50","v":501.67416235395052},{"$f":"Sheet10!G11*(1-Inputs!$C$50)","v":480.23803381748337},{"$f":"IF(Inputs!C17=0,Sheet10!B11*'Scenario 1'!D15,\"\")","v":""},{"$f":"IF(F15=\"\",\"\",C15*Inputs!$C$47)","v":""}]
[]
["PET Bottles",56847.711144527268,3.998872850620401E-2,{"$f":"Inputs!F19*Inputs!$C$50","v":491.19723527441892},{"$f":"Sheet10!G13*(1-Inputs!$C$50)","v":640.2749039384953},{"$f":"IF(Inputs!C19=0,Sheet10!B13*'Scenario 1'!D17,\"\")","v":""},{"$f":"IF(F17=\"\",\"\",C17*Inputs!$C$47)","v":""}]
["HDPE Bottles",27597.634192494679,1.9413170361977636E-2,{"$f":"Inputs!F20*Inputs!$C$50","v":383.16010197896134},{"$f":"Sheet10!G14*(1-Inputs!$C$50)","v":598.18499846530608},{"$f":"IF(Inputs!C20=0,Sheet10!B14*'Scenario 1'!D18,\"\")","v":""},{"$f":"IF(F18=\"\",\"\",C18*Inputs!$C$47)","v":""}]
["Plastic Film",54382.762759131001,3.8254794988373947E-2,{"$f":"Inputs!F21*Inputs!$C$50","v":1240.9766110602234},{"$f":"Sheet10!G15*(1-Inputs!$C$50)","v":947.36871023332901},{"$f":"IF(Inputs!C21=0,Sheet10!B15*'Scenario 1'!D19,\"\")","v":""},{"$f":"IF(F19=\"\",\"\",C19*Inputs!$C$47)","v":""}]
["Plastic Laminates",35391.330642434084,2.489553728795714E-2,{"$f":"Inputs!F22*Inputs!$C$50","v":1233.8819102290693},{"$f":"Sheet10!G16*(1-Inputs!$C$50)","v":947.36871023332913},{"$f":"IF(Inputs!C22=0,Sheet10!B16*'Scenario 1'!D20,\"\")","v":""},{"$f":"IF(F20=\"\",\"\",C20*Inputs!$C$47)","v":""}]
["Polystyrene",21391.001601005108,1.5047201343315962E-2,{"$f":"Inputs!F23*Inputs!$C$50","v":838.4237160063966},{"$f":"Sheet10!G17*(1-Inputs!$C$50)","v":1146.048636833169},{"$f":"IF(Inputs!C23=0,Sheet10!B17*'Scenario 1'!D21,\"\")","v":""},{"$f":"IF(F21=\"\",\"\",C21*Inputs!$C$47)","v":""}]
["Other Plastics",70790.314000257553,4.9796457771682061E-2,{"$f":"Inputs!F24*Inputs!$C$50","v":601.14321375174404},{"$f":"Sheet10!G18*(1-Inputs!$C$50)","v":693.91873853280083},{"$f":"IF(Inputs!C24=0,Sheet10!B18*'Scenario 1'!D22,\"\")","v":""},{"$f":"IF(F22=\"\",\"\",C22*Inputs!$C$47)","v":""}]
[]
["Steel Food & Beverage Cans",45285.535599055846,3.1855477588617342E-2,{"$f":"Inputs!F26*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G20*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C26=0,Sheet10!B20*'Scenario 1'!D24,\"\")","v":""},{"$f":"IF(F24=\"\",\"\",C24*Inputs!$C$47)","v":""}]
["Steel Aerosols",4078.7427590467851,2.8691346327647067E-3,{"$f":"Inputs!F27*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G21*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C27=0,Sheet10!B21*'Scenario 1'!D25,\"\")","v":""},{"$f":"IF(F25=\"\",\"\",C25*Inputs!$C$47)","v":""}]
["Steel Paint Cans",5072.2719534103435,3.5680188695527823E-3,{"$f":"Inputs!F28*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G22*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C28=0,Sheet10!B22*'Scenario 1'!D26,\"\")","v":""},{"$f":"IF(F26=\"\",\"\",C26*Inputs!$C$47)","v":""}]
[]
["Aluminum Food & Beverage Cans",22551.772907542218,1.5863729708317214E-2,{"$f":"Inputs!F30*Inputs!$C$50","v":-129.23244009335735},{"$f":"Sheet10!G24*(1-Inputs!$C$50)","v":557.17645989324421},{"$f":"IF(Inputs!C30=0,Sheet10!B24*'Scenario 1'!D28,\"\")","v":""},{"$f":"IF(F28=\"\",\"\",C28*Inputs!$C$47)","v":""}]
["Other Aluminum Packaging",4521.1978000000008,3.180373452281943E-3,{"$f":"Inputs!F31*Inputs!$C$50","v":-129.23244009335735},{"$f":"Sheet10!G25*(1-Inputs!$C$50)","v":557.17645989324421},{"$f":"IF(Inputs!C31=0,Sheet10!B25*'Scenario 1'!D29,\"\")","v":""},{"$f":"IF(F29=\"\",\"\",C29*Inputs!$C$47)","v":""}]
[]
["Clear Glass",74521.642899999992,5.2421208976876681E-2,{"$f":"Inputs!F33*Inputs!$C$50","v":63.919573659879298},{"$f":"Sheet10!G27*(1-Inputs!$C$50)","v":67.995940913680883},{"$f":"IF(Inputs!C33=0,Sheet10!B27*'Scenario 1'!D31,\"\")","v":""},{"$f":"IF(F31=\"\",\"\",C31*Inputs!$C$47)","v":""}]
["Coloured Glass",25277.373779126276,1.7781015577451816E-2,{"$f":"Inputs!F34*Inputs!$C$50","v":60.040806172187651},{"$f":"Sheet10!G28*(1-Inputs!$C$50)","v":62.712507616105839},{"$f":"IF(Inputs!C34=0,Sheet10!B28*'Scenario 1'!D32,\"\")","v":""},{"$f":"IF(F32=\"\",\"\",C32*Inputs!$C$47)","v":""}]
[]
["Total",{"$f":"SUM(B5:B32)","v":1421593.3656332106},{"$f":"SUM(C5:C32)","v":0.99999999999999978},null,null,{"$f":"SUM(F5:F32)","v":0},{"$f":"SUM(G5:G32)","v":0}]
[]
[]
["OUTPUTS"]
["Gross System Cost",null,{"$f":"Inputs!F47-'Scenario 1'!G34","v":353075299.86256045}]
["Net System Cost",null,{"$f":"C38-(Inputs!E36*Inputs!C36)","v":253987146.33157608}]
[]
["Savings relative to default system (Gross)",null,{"$f":"Sheet10!A78-'Scenario 1'!C38","v":-2.5604367256164551E-3}]
["Savings relative to default system (Net)",null,{"$f":"Sheet10!A79-'Scenario 1'!C39","v":-1.5760660171508789E-3}]
[]
["Gross Cost Per Tonne",null,{"$f":"C38/Inputs!C36","v":399.17875001268374}]
["Net Cost Per Tonne",null,{"$f":"C39/Inputs!C36","v":287.15198041718912}]
[]
["Savings to Industry (for stewards who recycle)",null,{"$f":"(Inputs!$C$50*G34)+Inputs!K28","v":-7.880479097366333E-4}]
["Savings to Municipalities",null,{"$f":"((1-Inputs!$C$50)*G34)+Inputs!K28","v":-7.880479097366333E-4}]
[]
["Cost to Stewards who don't recycle",null,{"$f":"G34-F34","v":0}]

{"sheet":"Scenario 2","index":8,"n_rows":50,"n_cols":7,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
["Material"]
[null,"Generation\n(Sheet 1)","Contribution to total generation","Savings to Industry if not Recycled","Savings to Municipalities if not Recycled","Savings to Stewards who don't recycle (because the material has been removed from the system)","Cost to stewards who don't recycle (from having to subsidize the costs of other recyclable packaging and municipalities)"]
[null,"(tonnes)","%","$/tonne",null,"$","$"]
["Newsprint - CNA/OCNA",217374.81810596661,{"$f":"B5/$B$34","v":0.15290928008034338},{"$f":"Inputs!F7*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G1*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C7=0,Sheet10!B1*'Scenario 2'!D5,\"\")","v":""},{"$f":"IF(F5=\"\",\"\",C5*Inputs!$C$47)","v":""}]
["Newsprint - Non-CNA/OCNA",148405.38073137644,{"$f":"B6/$B$34","v":0.10439369254180027},{"$f":"Inputs!F8*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G2*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C8=0,Sheet10!B2*'Scenario 2'!D6,\"\")","v":""},{"$f":"IF(F6=\"\",\"\",C6*Inputs!$C$47)","v":""}]
["Magazines and Catalogues",78908.18383801452,5.5506859940125698E-2,{"$f":"Inputs!F9*Inputs!$C$50","v":58.459207039047129},{"$f":"Sheet10!G3*(1-Inputs!$C$50)","v":86.644034906143375},{"$f":"IF(Inputs!C9=0,Sheet10!B3*'Scenario 2'!D7,\"\")","v":""},{"$f":"IF(F7=\"\",\"\",C7*Inputs!$C$47)","v":""}]
["Telephone Books",8328.9162403126684,5.8588598129837048E-3,{"$f":"Inputs!F10*Inputs!$C$50","v":62.85197496454272},{"$f":"Sheet10!G4*(1-Inputs!$C$50)","v":105.44346698502252},{"$f":"IF(Inputs!C10=0,Sheet10!B4*'Scenario 2'!D8,\"\")","v":""},{"$f":"IF(F8=\"\",\"\",C8*Inputs!$C$47)","v":""}]
["Other Printed Paper",128244.95237551829,9.0212120762391865E-2,{"$f":"Inputs!F11*Inputs!$C$50","v":63.302013270155292},{"$f":"Sheet10!G5*(1-Inputs!$C$50)","v":92.655688279752695},{"$f":"IF(Inputs!C11=0,Sheet10!B5*'Scenario 2'!D9,\"\")","v":""},{"$f":"IF(F9=\"\",\"\",C9*Inputs!$C$47)","v":""}]
[]
["Corrugated Cardboard",169360.64246157563,0.11913437875825937,{"$f":"Inputs!F13*Inputs!$C$50","v":194.81948706051506},{"$f":"Sheet10!G7*(1-Inputs!$C$50)","v":241.25803837358944},{"$f":"IF(Inputs!C13=0,Sheet10!B7*'Scenario 2'!D11,\"\")","v":""},{"$f":"IF(F11=\"\",\"\",C11*Inputs!$C$47)","v":""}]
["Boxboard",163987.51376088095,0.11535472641140043,{"$f":"Inputs!F14*Inputs!$C$50","v":113.55350522062272},{"$f":"Sheet10!G8*(1-Inputs!$C$50)","v":143.83568035983771},{"$f":"IF(Inputs!C14=0,Sheet10!B8*'Scenario 2'!D12,\"\")","v":""},{"$f":"IF(F12=\"\",\"\",C12*Inputs!$C$47)","v":""}]
["Gable Top Cartons",14248.791040988721,1.0023113068371685E-2,{"$f":"Inputs!F15*Inputs!$C$50","v":548.95779978298776},{"$f":"Sheet10!G9*(1-Inputs!$C$50)","v":585.29994520052094},{"$f":"IF(Inputs!C15=0,Sheet10!B9*'Scenario 2'!D13,\"\")","v":""},{"$f":"IF(F13=\"\",\"\",C13*Inputs!$F$48)","v":""}]
["Paper Laminates",39205.144140545424,2.7578311131947739E-2,{"$f":"Inputs!F16*Inputs!$C$50","v":540.09763816459906},{"$f":"Sheet10!G10*(1-Inputs!$C$50)","v":480.23803381748331},{"$f":"IF(Inputs!C16=0,Sheet10!B10*'Scenario 2'!D14,\"\")","v":""},{"$f":"IF(F14=\"\",\"\",C14*Inputs!$F$48)","v":""}]
["Aseptic Containers",5819.7309000000005,4.0938084270024412E-3,{"$f":"Inputs!F17*Inputs!$C$50","v":501.67416235395052},{"$f":"Sheet10!G11*(1-Inputs!$C$50)","v":480.23803381748337},{"$f":"IF(Inputs!C17=0,Sheet10!B11*'Scenario 2'!D15,\"\")","v":""},{"$f":"IF(F15=\"\",\"\",C15*Inputs!$F$48)","v":""}]
[]
["PET Bottles",56847.711144527268,3.998872850620401E-2,{"$f":"Inputs!F19*Inputs!$C$50","v":491.19723527441892},{"$f":"Sheet10!G13*(1-Inputs!$C$50)","v":640.2749039384953},{"$f":"IF(Inputs!C19=0,Sheet10!B13*'Scenario 2'!D17,\"\")","v":""},{"$f":"IF(F17=\"\",\"\",C17*Inputs!$C$47)","v":""}]
["HDPE Bottles",27597.634192494679,1.9413170361977636E-2,{"$f":"Inputs!F20*Inputs!$C$50","v":383.16010197896134},{"$f":"Sheet10!G14*(1-Inputs!$C$50)","v":598.18499846530608},{"$f":"IF(Inputs!C20=0,Sheet10!B14*'Scenario 2'!D18,\"\")","v":""},{"$f":"IF(F18=\"\",\"\",C18*Inputs!$C$47)","v":""}]
["Plastic Film",54382.762759131001,3.8254794988373947E-2,{"$f":"Inputs!F21*Inputs!$C$50","v":1240.9766110602234},{"$f":"Sheet10!G15*(1-Inputs!$C$50)","v":947.36871023332901},{"$f":"IF(Inputs!C21=0,Sheet10!B15*'Scenario 2'!D19,\"\")","v":""},{"$f":"IF(F19=\"\",\"\",C19*Inputs!$F$48)","v":""}]
["Plastic Laminates",35391.330642434084,2.489553728795714E-2,{"$f":"Inputs!F22*Inputs!$C$50","v":1233.8819102290693},{"$f":"Sheet10!G16*(1-Inputs!$C$50)","v":947.36871023332913},{"$f":"IF(Inputs!C22=0,Sheet10!B16*'Scenario 2'!D20,\"\")","v":""},{"$f":"IF(F20=\"\",\"\",C20*Inputs!$F$48)","v":""}]
["Polystyrene",21391.001601005108,1.5047201343315962E-2,{"$f":"Inputs!F23*Inputs!$C$50","v":838.4237160063966},{"$f":"Sheet10!G17*(1-Inputs!$C$50)","v":1146.048636833169},{"$f":"IF(Inputs!C23=0,Sheet10!B17*'Scenario 2'!D21,\"\")","v":""},{"$f":"IF(F21=\"\",\"\",C21*Inputs!$F$48)","v":""}]
["Other Plastics",70790.314000257553,4.9796457771682061E-2,{"$f":"Inputs!F24*Inputs!$C$50","v":601.14321375174404},{"$f":"Sheet10!G18*(1-Inputs!$C$50)","v":693.91873853280083},{"$f":"IF(Inputs!C24=0,Sheet10!B18*'Scenario 2'!D22,\"\")","v":""},{"$f":"IF(F22=\"\",\"\",C22*Inputs!$F$48)","v":""}]
[]
["Steel Food & Beverage Cans",45285.535599055846,3.1855477588617342E-2,{"$f":"Inputs!F26*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G20*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C26=0,Sheet10!B20*'Scenario 2'!D24,\"\")","v":""},{"$f":"IF(F24=\"\",\"\",C24*Inputs!$C$47)","v":""}]
["Steel Aerosols",4078.7427590467851,2.8691346327647067E-3,{"$f":"Inputs!F27*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G21*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C27=0,Sheet10!B21*'Scenario 2'!D25,\"\")","v":""},{"$f":"IF(F25=\"\",\"\",C25*Inputs!$C$47)","v":""}]
["Steel Paint Cans",5072.2719534103435,3.5680188695527823E-3,{"$f":"Inputs!F28*Inputs!$C$50","v":55.13569795264857},{"$f":"Sheet10!G22*(1-Inputs!$C$50)","v":176.07710347106314},{"$f":"IF(Inputs!C28=0,Sheet10!B22*'Scenario 2'!D26,\"\")","v":""},{"$f":"IF(F26=\"\",\"\",C26*Inputs!$C$47)","v":""}]
[]
["Aluminum Food & Beverage Cans",22551.772907542218,1.5863729708317214E-2,{"$f":"Inputs!F30*Inputs!$C$50","v":-129.23244009335735},{"$f":"Sheet10!G24*(1-Inputs!$C$50)","v":557.17645989324421},{"$f":"IF(Inputs!C30=0,Sheet10!B24*'Scenario 2'!D28,\"\")","v":""},{"$f":"IF(F28=\"\",\"\",C28*Inputs!$C$47)","v":""}]
["Other Aluminum Packaging",4521.1978000000008,3.180373452281943E-3,{"$f":"Inputs!F31*Inputs!$C$50","v":-129.23244009335735},{"$f":"Sheet10!G25*(1-Inputs!$C$50)","v":557.17645989324421},{"$f":"IF(Inputs!C31=0,Sheet10!B25*'Scenario 2'!D29,\"\")","v":""},{"$f":"IF(F29=\"\",\"\",C29*Inputs!$C$47)","v":""}]
[]
["Clear Glass",74521.642899999992,5.2421208976876681E-2,{"$f":"Inputs!F33*Inputs!$C$50","v":63.919573659879298},{"$f":"Sheet10!G27*(1-Inputs!$C$50)","v":67.995940913680883},{"$f":"IF(Inputs!C33=0,Sheet10!B27*'Scenario 2'!D31,\"\")","v":""},{"$f":"IF(F31=\"\",\"\",C31*Inputs!$C$47)","v":""}]
["Coloured Glass",25277.373779126276,1.7781015577451816E-2,{"$f":"Inputs!F34*Inputs!$C$50","v":60.040806172187651},{"$f":"Sheet10!G28*(1-Inputs!$C$50)","v":62.712507616105839},{"$f":"IF(Inputs!C34=0,Sheet10!B28*'Scenario 2'!D32,\"\")","v":""},{"$f":"IF(F32=\"\",\"\",C32*Inputs!$C$47)","v":""}]
[]
["Total",{"$f":"SUM(B5:B32)","v":1421593.3656332106},{"$f":"SUM(C5:C32)","v":0.99999999999999978},null,null,{"$f":"SUM(F5:F32)","v":0},{"$f":"SUM(G5:G32)","v":0}]
[]
[]
["OUTPUTS"]
["Gross System Cost",null,{"$f":"Inputs!F47-'Scenario 2'!G34","v":353075299.86256045}]
["Net System Cost",null,{"$f":"C38-(Inputs!E36*Inputs!C36)","v":253987146.33157608}]
[]
["Savings relative to default system (Gross)",null,{"$f":"Sheet10!A78-'Scenario 2'!C38","v":-2.5604367256164551E-3}]
["Savings relative to default system (Net)",null,{"$f":"Sheet10!A79-'Scenario 2'!C39","v":-1.5760660171508789E-3}]
[]
["Gross Cost Per Tonne",null,{"$f":"C38/Inputs!C36","v":399.17875001268374}]
["Net Cost Per Tonne",null,{"$f":"C39/Inputs!C36","v":287.15198041718912}]
[]
["Savings to Industry (for stewards who recycle)",null,{"$f":"(Inputs!$C$50*G34)+Inputs!K28","v":-7.880479097366333E-4}]
["Savings to Municipalities",null,{"$f":"((1-Inputs!$C$50)*G34)+Inputs!K28","v":-7.880479097366333E-4}]
[]
["Cost to Stewards who don't recycle",null,{"$f":"G34-F34","v":0}]