{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Inputs","Collection Route Parameters","Fuel and Labor Assumptions","Truck Assumptions","Municipalities","2012 Program Data","2012 Macro Cost Data","Look Up Table","Distance Between Household Data","Sheet3","Sheet5"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":0,"defined_names":4,"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":36,"n_cols":6,"rows_kept":36,"cut":false,"hidden":false,"merged":[[3,5,12,10],[16,5,25,10],[26,5,35,10]]}
["INPUTS"]
["Select your region","Large Urban",{"$f":"IF(B2=\"Large Urban\",1,IF(B2=\"Urban Regional\",2,IF(B2=\"Medium Urban\",3,IF(B2=\"Small Urban\",4,IF(B2=\"Rural Regional\",5,IF(B2=\"Rural Collection - North\",6,IF(B2=\"Rural Collection - South\",7,8)))))))","v":1},null,null,"Region Description"]
["Select frequency of collection","Bi Weekly",{"$f":"IF(B3=\"Bi Weekly\",20,10)","v":20}]
["Select Single or Dual Stream Collection","Single",{"$f":"IF(B4=\"Single\",30,48)","v":30},null,null,{"$f":"IF(B2=\"Large Urban\",\" • Population greater than 250,000  • Population density greater than 4 residents per square km, Examples: Toronto, Peel\",IF(B2=\"Urban Regional\",\" • Population greater than 250,000 \n• Population density less than 4 residents per square km, Examples: Ottawa, Windsor\",IF(B2=\"Medium Urban\",\" • Population between 50,000 and 250,000 \n• Population density greater than 3 residents per square km , Examples: Barrie, Simcoe\",IF(B2=\"Small Urban\",\"• Population less than 50,000 \n• Population density greater than 4 residents per square km, Examples: Orangeville, St. Thomas\",IF(B2=\"Rural Collection - North\",\"• Population less than 50,000 \n• Population density less than 4 residents per square km \n• Located in the “North” as defined by O. Reg. 101/94 \n• Provide curbside collection service of Blue Box materials to at least 30% of households\n\",CONCATENATE(\"• Population less than 50,000 \n• Population density less than 4 residents per square km \n• Located in the “South” as defined by O. Reg. 101/94\",\n\"• Provide only depot collection service or a combination of depot and curbside collection with less than 30% of households receiving curbside collection of Blue Box materials\")\n)))))","v":" • Population greater than 250,000  • Population density greater than 4 residents per square km, Examples: Toronto, Peel"}]
[null,null,{"$f":"SUM(C2:C4)","v":51}]
["Select Collection Vehicle",169000]
[]
["Enter # of Collected Tonnes",172112]
["Enter # of Multi Family Household",500000,{"$f":"B9/B11","v":0.49953243763837046}]
["Enter # of Single Family Households",500936,{"$f":"B10/B11","v":0.50046756236162948}]
["Total # of Households",1000936]
[]
["Enter Distance to MRF",20]
[]
["Enter Fuel Costs",1.33,null,null,null,"Truck Description"]
["Enter Amortization period",5]
["Enter Interest Rate",0.05,null,null,null,{"$f":"VLOOKUP(B6,Sheet3!G14:H17,2,FALSE)","v":"Picture 3"}]
["Enter Crew Size",2]
["Enter Length of Work Week",5]
[]
["OUTPUTS"]
["Number of households serviced before truck runs out of time",{"$f":"(VLOOKUP(C5,'Look Up Table'!$C$6:$E$37,2,FALSE)*C10)+(('Look Up Table'!D37)*Inputs!C9)","v":687.35572025460726}]
["Number of Households serviced before run out of capacity (per day)",{"$f":"'Truck Assumptions'!B5/(((B8)/SUM(B9:B10))/'Truck Assumptions'!B11)","v":529.22036813237889}]
["Run out of Time or Run out of Space?",{"$f":"IF(B22>B23,\"run out of space\",\"run out of time\")","v":"run out of space"}]
["Number of households serviced in an hour",{"$f":"VLOOKUP(C5,'Look Up Table'!$C$6:$E$37,3,FALSE)","v":138.15962382616271}]
["If run out of space, time left to return to collection (after drop off)",{"$f":"IF(B23<B22,((B22-B23)/B22)*'Collection Route Parameters'!B30-'Collection Route Parameters'!B54,0)","v":0.9020159742862176}]
["Max Households Serviced in a Day per Truck",{"$f":"IF(B26<0,B23,B23+(B26*B25))","v":653.84255582495234},null,null,null,{"$f":"IF(B6=199500,CONCATENATE(\"The FEL truck is equipped with large arms/forks that are inserted into the container sleeves. The driver then uses the hydraulic arms to lift the container up and over the cab in order to dump\",\"the material in from the container into the hopper in truck body.\"),IF(B6=140000,CONCATENATE(\"For recyclers that want to target office buildings and other accounts in a dense urban environment where there may not be room for large exterior steel containers\",\"In order to empty the larger containers, the driver and assistant backs the truck up until the bars that stick\",\"out from the container on both sides (Trunion Bars) slide into the locks on the back of the REL truck.\",\"The cable and hook is then attached to the eye on the opposite side of the container.\",\"Once attached the driver uses the winch cable to pivot the container up around the axis of the trunion bars\",\". When the container reaches the near vertical position, the material falls into the hopper\"),IF(B6=136500,CONCATENATE(\"This form of collection gets its name from the manner in which the containers of material are picked up. In a roll-off collection system\",\"the driver hooks the large container with a cable hook and hoists the container onto its back. The bottom of the roll-off container has guides that fit on the outside of\",\"the rails of the truck body. Once the container has been hoisted up the rails, the driver then lowers the back until the container is parallel to the ground and flat on the back of the\",\"truck. In order to deliver the container, the driver lifts the hydraulic truck rails and\",\"slowly releases the tension on cable so that the container slides down onto the ground.\"),\"Similar principle to front end loader. Ideal for curbside card collection using a single operator\")))","v":"Similar principle to front end loader. Ideal for curbside card collection using a single operator"}]
["Trucks Required For Five Day Work Week",{"$f":"ROUNDUP(SUM(B9:B10)/B27/5,0)","v":307}]
["Cost of truck fleet (per year)",{"$f":"'Truck Assumptions'!B16*B28","v":18181667.047373883}]
["# of Labor Hours Per year",{"$f":"('Fuel and Labor Assumptions'!B6*('Fuel and Labor Assumptions'!B5)*B28)*52","v":239460}]
["Labor Costs Per Year",{"$f":"B30*'Fuel and Labor Assumptions'!B4","v":10775700}]
["Kilometers travelled per trip",{"$f":"(VLOOKUP(C5,'Look Up Table'!$C$6:$F$37,4,FALSE)*B10)+('Look Up Table'!F37*Inputs!B9)+(B13*2)","v":54446.820247862765}]
["Kilometers travelled per year",{"$f":"B32*'Truck Assumptions'!B11","v":1415617.3264444319}]
["Fuel use per Year",{"$f":"B33*'Truck Assumptions'!B10","v":1493476.2793988755}]
["Fuel Costs Per Year",{"$f":"B34*B15","v":1986323.4516005046}]
["Collection Costs Per Year",{"$f":"B35+B31+B29","v":30943690.49897439}]

{"sheet":"Collection Route Parameters","index":1,"n_rows":55,"n_cols":18,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
["TRAVEL TIME  & DISTANCE","Time","Unit Conversion",null,null,null,null,"Municipalities","Weighted Average Distance Between Households","Tavel Time Between Households","Unit Conversion"]
["Travel time between houses urban",5,{"$f":"(B2/60)/60","v":1.3888888888888887E-3},"Ernsdorff et al, 2012",null,null,null,"Large Urban",{"$f":"Sheet3!B2","v":16.824490966446803},{"$f":"I2/((($B$9*1000)/60)/60)*1.5","v":6.0568167479208483},{"$f":"(J2/60)/60","v":1.6824490966446802E-3}]
["Travel time between houses rural",10,{"$f":"(B3/60)/60","v":2.7777777777777775E-3},"Ernsdorff et al, 2012",null,null,null,"Urban Regional",{"$f":"Sheet3!B3","v":8.8362111449796501},{"$f":"I3/((($B$9*1000)/60)/60)*1.5","v":3.1810360121926742},{"$f":"(J3/60)/60","v":8.8362111449796505E-4}]
["Travel time beteen multi residential",30,8.3333333333333332E-3,"Ernsdorff et al, 2012",null,null,null,"Medium Urban",{"$f":"Sheet3!B4","v":18.933124235374393},6.8159247247347814,1.8933124235374394E-3]
["Pick up and drop off time (x2)",20,{"$f":"(B5*2)/60","v":0.66666666666666663},"Ernsdorff et al, 2012",null,null,null,"Small Urban",{"$f":"Sheet3!B5","v":14.309438679108165},5.151397924478939,1.4309438679108164E-3]
["Distance to MRF/Transfer Station",null,null,null,null,null,null,"Rural Regional",{"$f":"Sheet3!B6","v":17.671934141888865},6.361896291079991,1.7671934141888863E-3]
["Distance Between Households",10,null,"Ernsdorff et al, 2012",null,null,null,"Rural Collection - North",{"$f":"Sheet3!B7","v":25.862448922383585},9.3104816120580907,2.5862448922383588E-3]
["Distance Between MF Households",25,null,"Ernsdorff et al, 2012",null,null,null,"Rural Collection - South",{"$f":"Sheet3!B8","v":23.872692609622071},8.5941693394639458,2.3872692609622072E-3]
["Speed Between stops",15,null,null,null,null,null,"Multi Family Urban",{"$f":"Sheet3!B9","v":91.957654082189549},33.104755469588234,9.1957654082189533E-3]
[]
["STOP TIME & COLLECTION FREQUENCY"]
["Collection Program","Single Stream Time Per Setout ","Dual Stream Time Per Set Out","Unit Conversion (Single)","Unit Conversion (Dual)"]
["Recyclables Collected Weekly",15,18,{"$f":"(B13/60/60)","v":4.1666666666666666E-3},{"$f":"(C13/60/60)","v":5.0000000000000001E-3},"Wilson, 2001"]
["Recyclables Collected bi Weekly",20,24,{"$f":"(B14/60/60)","v":5.5555555555555549E-3},{"$f":"(C14/60/60)","v":6.6666666666666671E-3},"Wilson, 2001"]
["Recyclables and Garbage Co Collected Weekly",16,16,4.4444444444444444E-3,4.4444444444444444E-3,"Wilson, 2001",null,null,"Urban, Weekly, Single Stream ","Urban, Bi Weekly, Single Stream","Urban, Weekly, Dual Stream","Urban, Bi Weekly, Dual Stream","Rural, Weekly, Single Stream ","Rural, Bi Weekly, Single Stream","Rural, Weekly, Dual Stream","Rural, Bi Weekly, Dual Stream","MF , Single Stream","MF , Dual Stream"]
["Recyclables and Garbage Co Collected bi weekly",20,20,5.5555555555555549E-3,5.5555555555555549E-3,"Wilson, 2001",null,"Large Urban",{"$f":"$B$30/(K2+$D$13)","v":1167.7928480062408},{"$f":"$B$30/(K2+$D$14)","v":943.70698607926124},{"$f":"$C$30/(K2+$E$13)","v":1021.9556584569652},{"$f":"$C$30/(K2+$E$14)","v":817.95088968297489}]
["Recyclables Multi Residential (Cart)",60,70,1.6666666666666666E-2,1.9444444444444445E-2,"Wilson, 2001",null,"Urban Regional",{"$f":"$B$30/(K3+$D$13)","v":1352.5081839950872},{"$f":"$B$30/(K3+$D$14)","v":1060.7808894764773},{"$f":"$C$30/(K3+$E$13)","v":1160.7080968961038},{"$f":"$C$30/(K3+$E$14)","v":904.49091009525296}]
[null,null,null,null,null,null,null,"Medium Urban",1127.1582713209484,916.99243089381116,990.69449447093893,797.80179305365914]
[null,null,null,null,null,null,null,"Small Urban",1220.2627377095889,977.67925559586683,1061.9229162833944,843.35578224039625]
["TIPPING TIMES",null,null,null,null,null,null,"Rural Regional",1151.1150351510673,932.78570435467714,1009.1578958490886,809.73203268673365,{"$f":"$B$30/(K6+$D$13)","v":1151.1150351510673},{"$f":"$B$30/(K6+$E$13)","v":1009.3631343880043},{"$f":"$B$30/(K6+$D$14)","v":932.78570435467714},{"$f":"$C$30/(K6+$E$13)","v":1009.1578958490886}]
["Number of Streams","Dumping Time (min)",null,null,null,null,null,"Rural Collection - North",1011.4978548102175,838.94902599907721,900.20382464237684,738.055975483118,1011.4978548102175,{"$f":"$B$30/(K7+$E$13)","v":900.38690453349784},{"$f":"$B$30/(K7+$D$14)","v":838.94902599907721},{"$f":"$C$30/(K7+$E$13)","v":900.20382464237684}]
["Single Stream",10,{"$f":"(B22/60/60)","v":2.7777777777777775E-3},"Wilson, 2001",null,null,null,"Rural Collection - South",1042.2066420821357,859.96553031748203,924.45075784027313,754.2760100418725,1042.2066420821357,924.63876897670593,859.96553031748203,924.45075784027313]
["Garbage and recycling together",15,{"$f":"(B23/60/60)","v":4.1666666666666666E-3},"Wilson, 2001",null,null,null,"Multi Family Urban",511.17607313367944,463.04704319902345,481.07069046891746,430.52456486032958,null,null,null,null,{"$f":"$B$30/(K9+$D$17)","v":264.1111066344198},{"$f":"C30/($K$9+E17)","v":238.44680963577466}]
["2-stream",15,4.1666666666666666E-3,"Wilson, 2001"]
[null,null,null,null,null,null,null,null,"Urban, Weekly, Single Stream ","Urban, Bi Weekly, Single Stream","Urban, Weekly, Dual Stream","Urban, Bi Weekly, Dual Stream","Rural, Weekly, Single Stream ","Rural, Bi Weekly, Single Stream","Rural, Weekly, Dual Stream","Rural, Bi Weekly, Dual Stream","MF , Single Stream","MF , Dual Stream"]
[null,null,null,null,null,null,null,"Large Urban",{"$f":"I16/$B$30","v":170.9660127215318},{"$f":"J16/$B$30","v":138.15962382616271},{"$f":"K16/$C$30","v":149.64573400224018},{"$f":"L16/$C$30","v":119.7731626137364}]
[null,null,null,null,null,null,null,"Urban Regional",{"$f":"I17/$B$30","v":198.00851819366875},155.29935754840662,{"$f":"K17/$C$30","v":169.96335769070464},132.44528274732198]
["HOUSEHOLDS SERVICED",null,null,null,null,null,null,"Medium Urban",165.01707103519377,134.24858687343311,145.06813829958838,116.82271527326309]
["Max Number of Households Truck can service in a day",null,"Dual Stream",null,null,null,null,"Small Urban",178.64765578505575,143.13319724054986,155.49816955949643,123.49322009621422]
["Workable Hours in a day ",{"$f":"'Fuel and Labor Assumptions'!B5-'Collection Route Parameters'!C5-C22","v":6.8305555555555548},{"$f":"'Fuel and Labor Assumptions'!B5-'Collection Route Parameters'!C5-'Collection Route Parameters'!C24","v":6.8291666666666666},null,null,null,null,"Rural Regional",168.52436464188057,136.56073752244157,147.77174801939066,118.56966921587313,{"$f":"M20/$B$30","v":168.52436464188057},147.77174801939063,{"$f":"O20/$C$30","v":136.58851070477274},{"$f":"P20/$C$30","v":147.77174801939066}]
["Urban, Weekly, Single Stream ",{"$f":"B30/(C2+D13)","v":1229.5},null,null,null,null,null,"Rural Collection - North",148.08427317270369,122.82295622597309,131.81752160718148,108.07409036970611,{"$f":"M21/$B$30","v":148.08427317270369},131.81752160718148,122.84793547271417,131.81752160718148]
["Urban, Bi Weekly, Single Stream",{"$f":"B30/(C2+D14)","v":983.59999999999991},null,null,null,null,null,"Rural Collection - South",152.5800696012887,125.89979297043251,135.36801823164464,110.44920220259267,{"$f":"M22/$B$30","v":152.5800696012887},135.36801823164464,125.9253979720535,135.36801823164464]
["Urban, Weekly, Dual Stream",{"$f":"C30/(C2+E13)","v":1068.913043478261},null,null,null,null,null,"Multi Family Urban",74.836676017944129,67.790539061264113,70.443542228517501,63.042035122928063,null,null,null,null,{"$f":"Q23/$B$30","v":38.666123785437634},{"$f":"R23/$C$30","v":34.91594527918604}]
["Urban, Bi Weekly, Dual Stream",{"$f":"C30/(C2+E14)","v":847.75862068965523}]
["Rural, Weekly, Single Stream ",{"$f":"B30/(C3+D13)","v":983.59999999999991}]
["Rural, Bi Weekly, Single Stream",{"$f":"B30/(C3+D14)","v":819.66666666666674}]
["Rural, Weekly, Dual Stream",{"$f":"C30/(C3+E13)","v":878.03571428571433}]
["Rural, Bi Weekly, Dual Stream",{"$f":"C30/(C3+E14)","v":723.08823529411768}]
["MF , Single Stream",{"$f":"B30/(C4+D17)","v":273.22222222222217}]
["MF , Dual Stream",{"$f":"C30/(C4+E17)","v":245.85000000000002}]
[]
["Max Number of Households Truck can service in a hour"]
["Urban, Weekly, Single Stream ",{"$f":"B31/$B$30","v":180.00000000000003}]
["Urban, Bi Weekly, Single Stream",{"$f":"B32/$B$30","v":144}]
["Urban, Weekly, Dual Stream",{"$f":"B33/$C$30","v":156.52173913043481}]
["Urban, Bi Weekly, Dual Stream",{"$f":"B34/$C$30","v":124.13793103448276}]
["Rural, Weekly, Single Stream ",{"$f":"B35/$B$30","v":144}]
["Rural, Bi Weekly, Single Stream",{"$f":"B36/$B$30","v":120.00000000000003}]
["Rural, Weekly, Dual Stream",{"$f":"B37/$C$30","v":128.57142857142858}]
["Rural, Bi Weekly, Dual Stream",{"$f":"B38/$C$30","v":105.88235294117648}]
["MF , Single Stream",{"$f":"$B$39/B30","v":40}]
["MF , Dual Stream",{"$f":"B40/C30","v":36.000000000000007}]
[]
["Return Trip (Single Stream)",{"$f":"C5+C22","v":0.6694444444444444}]
["Return Trip (Dual Stream)",{"$f":"C5+C24","v":0.67083333333333328}]

{"sheet":"Fuel and Labor Assumptions","index":2,"n_rows":10,"n_cols":2,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Labour Assumptions"]
["Crew Wage",25]
["Admin + Supervisor Wages",20]
["Total Labor Cost Per Hour",{"$f":"SUM(B2:B3)","v":45}]
["# of Working Hours Per Day",7.5]
["Average Crew Size",{"$f":"Inputs!B18","v":2}]
["Work days per week",{"$f":"Inputs!B19","v":5}]
[]
["Fuel Assumptions"]
["Fuel Cost per L",{"$f":"Inputs!B15","v":1.33}]

{"sheet":"Truck Assumptions","index":3,"n_rows":16,"n_cols":2,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["Truck Assumptions"]
["Capital Cost of Recycling Truck",{"$f":"Inputs!B6","v":169000}]
["Capacity of Recycling Truck",35]
["Density of Commingled Reyclables",220]
["Capacity of Recycling Truck",{"$f":"((B4/2.2)*B3)/1000","v":3.4999999999999996}]
["Average Truck Speed",40]
["Amortization Period",{"$f":"Inputs!B16","v":5}]
["Yearly Maintance",25000]
["Interest Rate",{"$f":"Inputs!B17","v":0.05}]
["Fuel efficiency",1.0549999999999999]
["Frequency of Collection",{"$f":"IF(Inputs!C3=10,52,26)","v":26}]
[]
[]
["Average # of Households truck can service in a day"]
[]
["Yearly Cost of Truck",{"$f":"PMT(B9/12,B7,-B2,0)+B8","v":59223.671164084306}]

{"sheet":"Municipalities","index":4,"n_rows":234,"n_cols":38,"rows_kept":234,"cut":false,"hidden":false,"merged":[[0,15,1,15],[0,21,1,21],[0,9,1,9],[0,13,1,13],[0,0,1,0],[0,1,1,1],[0,2,1,2],[0,6,1,6],[0,7,1,7],[0,14,1,14],[0,26,1,26],[0,27,1,27],[0,28,1,28],[0,22,1,22],[0,23,1,23],[0,24,1,24],[0,25,1,25]]}
["Group","PC","Municipality",null,null,null,"Total Households Served","TOTAL Reported and/or Calculated Marketed Tonnes1",null,"TOTAL Material Available for Pickup",null,null,null,"Number of households serviced before truck runs out of time","Number of households serviced before truck runs out of time","Number of Households serviced before run out of capacity (per day)",null,null,null,null,null,"Trucks Required For Five Day Work Week","Cost of truck fleet (per year)","# of Labor Hours Per week","# of Labor Hours Per year","Labor Costs Per Year","Kilometers travelled per trip","Kilometers travelled per year","Fuel use per Year"]
[null,null,null,"Single  Stream?","Household Serviced by Curbside Collection","Households Servied by Depot Collection",null,null,"Multi Family Households",null,"# of Pickups per year","Recyclable Generation per Household","Distance to Nearest MRF/Depot/Transfer Station",null,null,null,"Run out of Time or Run out of Space?","Number of Households serviced in an hour","Number of Households serviced in an hour","If run out of space, time left to return to collection (after drop off)","Max Households Serviced in a Day per Truck",null,null,null,null,null,null,null,null,"Fuel Costs Per Year","Collection Costs Per Year","Collection Costs Reported","Difference"]
["Large Urban",1,"HALTON, REGIONAL MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B3,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":183677},{"$f":"VLOOKUP(B3,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},183677,41298.58,47000,{"$f":"H3*(1+$B$234)","v":45428.438000000009},{"$f":"VLOOKUP(B3,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},{"$f":"(J3/G3)/52","v":4.7563048595758196E-3},20,{"$f":"IF(AND(D3=\"Y\",F3<1,K3=52),'Collection Route Parameters'!$B$31,IF(AND(D3=\"N\",F3<1,K3=52),'Collection Route Parameters'!$B$33,IF(AND(D152=\"Y\",F152<1,K152=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},{"$f":"IF(AND(D3=\"Y\",I3>0),($AL$15*(1-I3/G3)+($AL$23*(I3/G3))),IF(AND(D3=\"N\",I3>0),($AL$18*(1-I3/G3)+($AL$24*(I3/G3))),(N3)))","v":984.8038455791658},{"$f":"'Truck Assumptions'!$B$5/Municipalities!L3","v":735.86536257310877},{"$f":"IF(O3>P3,\"run out of space\", \"run out of time\")","v":"run out of space"},{"$f":"IF(N3=$AL$15,$AL$3,IF(N3=$AL$16,$AL$4,IF(N3=$AL$17,$AL$5,IF(N3=$AL$6,$AL$18,IF(N3=$AL$19,$AL$7,IF(N3=$AL$20,$AL$8,IF(N3=$AL$21,$AL$9,$AL$10)))))))","v":180.00000000000003},{"$f":"IF(AND(I3>0,D3=\"Y\"),(R3*(G3-I3)/G3)+($AL$11*I3/G3),IF(AND(I3>0,D3=\"N\"),(R3*(G3-I3)/G3)+($AL$12*I3/G3),R3))","v":144.17624416775104},{"$f":"IF(Q3=\"run out of space\",((N3-P3)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":2.072970207927173},{"$f":"IF(AND(T3<>\"\",T3>0),(R3*T3)+P3,O3)","v":1109},{"$f":"ROUNDUP((G3/U3)/'Fuel and Labor Assumptions'!$B$7,0)","v":34},{"$f":"V3*'Truck Assumptions'!$B$16","v":2013604.8195788665},{"$f":"(V3*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":510},{"$f":"X3*K3","v":26520},{"$f":"Y3*'Fuel and Labor Assumptions'!$B$4","v":1193400},{"$f":"(((U3*'Collection Route Parameters'!$B$7)*Municipalities!V3)/1000)+(M3*V3)","v":1057.06},{"$f":"AA3*K3","v":54967.119999999995},{"$f":"AB3*'Truck Assumptions'!$B$10","v":57990.311599999994},{"$f":"AC3*'Fuel and Labor Assumptions'!$B$10","v":77127.114428000001},{"$f":"AD3+Z3+W3","v":3284131.9340068665},{"$f":"VLOOKUP(B3,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":5130395.68},{"$f":"AE3-AF3","v":-1846263.7459931332},null,null,null,"Urban, Weekly, Single Stream ",{"$f":"'Collection Route Parameters'!B43","v":180.00000000000003}]
["Large Urban",20,"TORONTO, CITY OF","N",{"$f":"VLOOKUP(B4,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":879335},{"$f":"VLOOKUP(B4,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1000936,156465,500000,172111.5,{"$f":"VLOOKUP(B4,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.3067414284844768E-3,20,{"$f":"IF(AND(D4=\"Y\",F4<1,K4=52),'Collection Route Parameters'!$B$31,IF(AND(D4=\"N\",F4<1,K4=52),'Collection Route Parameters'!$B$33,IF(AND(D153=\"Y\",F153<1,K153=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},547.08574016100238,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L4","v":1058.4438111340612},{"$f":"IF(O4>P4,\"run out of space\", \"run out of time\")","v":"run out of time"},105.88235294117648,{"$f":"IF(AND(I4>0,D4=\"Y\"),(R4*(G4-I4)/G4)+($AL$11*I4/G4),IF(AND(I4>0,D4=\"N\"),(R4*(G4-I4)/G4)+($AL$12*I4/G4),R4))","v":70.973850828565645},{"$f":"IF(Q4=\"run out of space\",((N4-P4)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},{"$f":"IF(AND(T4<>\"\",T4>0),(R4*T4)+P4,O4)","v":547.08574016100238},{"$f":"ROUNDUP((G4/U4)/'Fuel and Labor Assumptions'!$B$7,0)","v":366},{"$f":"V4*'Truck Assumptions'!$B$16","v":21675863.646054856},{"$f":"(V4*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":5490},142740,{"$f":"Y4*'Fuel and Labor Assumptions'!$B$4","v":6423300},{"$f":"(((U4*'Collection Route Parameters'!$B$7)*Municipalities!V4)/1000)+(M4*V4)","v":9322.3338089892677},242380.67903372095,{"$f":"AB4*'Truck Assumptions'!$B$10","v":255711.61638057558},{"$f":"AC4*'Fuel and Labor Assumptions'!$B$10","v":340096.44978616555},28439260.09584102,{"$f":"VLOOKUP(B4,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":33215934.300000001},-4776674.2041589804,null,null,null,"Urban, Bi Weekly, Single Stream",{"$f":"'Collection Route Parameters'!B44","v":144}]
["Large Urban",50,"LONDON, CITY OF","N",{"$f":"VLOOKUP(B5,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":164390},{"$f":"VLOOKUP(B5,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":4178},168568,26669.900000000005,null,29336.890000000007,52,3.3468449619053538E-3,20,1229.5,1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L5","v":1045.7610196581843},"run out of space",180.00000000000003,180.00000000000003,{"$f":"IF(Q5=\"run out of space\",((N5-P5)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.35132766856564268},1109,{"$f":"ROUNDUP((G5/U5)/'Fuel and Labor Assumptions'!$B$7,0)","v":31},{"$f":"V5*'Truck Assumptions'!$B$16","v":1835933.8060866136},{"$f":"(V5*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":465},24180,{"$f":"Y5*'Fuel and Labor Assumptions'!$B$4","v":1088100},{"$f":"(((U5*'Collection Route Parameters'!$B$7)*Municipalities!V5)/1000)+(M5*V5)","v":963.79},50117.08,{"$f":"AB5*'Truck Assumptions'!$B$10","v":52873.519399999997},{"$f":"AC5*'Fuel and Labor Assumptions'!$B$10","v":70321.780801999994},2994355.5868886136,{"$f":"VLOOKUP(B5,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":5084528.22},-2090172.6331113861,null,null,null,"Urban, Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B45","v":156.52173913043481}]
["Large Urban",97,"YORK, REGIONAL MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B6,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":324702},{"$f":"VLOOKUP(B6,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},332788,76736.710000000006,50000,84410.381000000008,{"$f":"VLOOKUP(B6,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.8778097698604144E-3,20,{"$f":"IF(AND(D6=\"Y\",F6<1,K6=52),'Collection Route Parameters'!$B$31,IF(AND(D6=\"N\",F6<1,K6=52),'Collection Route Parameters'!$B$33,IF(AND(D155=\"Y\",F155<1,K155=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1085.8232782164955,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L6","v":717.53515719825975},"run out of space",180.00000000000003,158.96558770147965,{"$f":"IF(Q6=\"run out of space\",((N6-P6)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":2.1748046822318901},1109,{"$f":"ROUNDUP((G6/U6)/'Fuel and Labor Assumptions'!$B$7,0)","v":61},{"$f":"V6*'Truck Assumptions'!$B$16","v":3612643.9410091424},{"$f":"(V6*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":915},47580,{"$f":"Y6*'Fuel and Labor Assumptions'!$B$4","v":2141100},{"$f":"(((U6*'Collection Route Parameters'!$B$7)*Municipalities!V6)/1000)+(M6*V6)","v":1896.49},98617.48,{"$f":"AB6*'Truck Assumptions'!$B$10","v":104041.4414},{"$f":"AC6*'Fuel and Labor Assumptions'!$B$10","v":138375.117062},5892119.0580711421,{"$f":"VLOOKUP(B6,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":9252969.9499999993},-3360850.8919288572,null,null,null,"Urban, Bi Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B46","v":124.13793103448276}]
["Large Urban",172,"HAMILTON, CITY OF","Y",{"$f":"VLOOKUP(B7,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":213903},{"$f":"VLOOKUP(B7,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},215733,38422.150000000009,60000,42264.365000000013,52,3.7675100703184038E-3,20,{"$f":"IF(AND(D7=\"Y\",F7<1,K7=52),'Collection Route Parameters'!$B$31,IF(AND(D7=\"N\",F7<1,K7=52),'Collection Route Parameters'!$B$33,IF(AND(D156=\"Y\",F156<1,K156=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},963.53852601749998,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L7","v":928.9955261364978},"run out of space",180.00000000000003,141.06298062883289,{"$f":"IF(Q7=\"run out of space\",((N7-P7)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.0000248547972341},1109,{"$f":"ROUNDUP((G7/U7)/'Fuel and Labor Assumptions'!$B$7,0)","v":39},{"$f":"V7*'Truck Assumptions'!$B$16","v":2309723.1753992881},{"$f":"(V7*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":585},30420,{"$f":"Y7*'Fuel and Labor Assumptions'!$B$4","v":1368900},{"$f":"(((U7*'Collection Route Parameters'!$B$7)*Municipalities!V7)/1000)+(M7*V7)","v":1212.51},63050.52,{"$f":"AB7*'Truck Assumptions'!$B$10","v":66518.298599999995},{"$f":"AC7*'Fuel and Labor Assumptions'!$B$10","v":88469.337138000003},3767092.512537288,{"$f":"VLOOKUP(B7,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":7922612.29},-4155519.777462712,null,null,null,"Rural, Weekly, Single Stream ",{"$f":"'Collection Route Parameters'!B47","v":144}]
["Large Urban",270,"PEEL, REGIONAL MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B8,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":416500},{"$f":"VLOOKUP(B8,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},416500,86950.399999999994,96000,95645.440000000002,52,4.4161713916335771E-3,20,{"$f":"IF(AND(D8=\"Y\",F8<1,K8=52),'Collection Route Parameters'!$B$31,IF(AND(D8=\"N\",F8<1,K8=52),'Collection Route Parameters'!$B$33,IF(AND(D157=\"Y\",F157<1,K157=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1009.0854341736695,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L8","v":792.54170402687237},"run out of space",180.00000000000003,147.73109243697482,{"$f":"IF(Q8=\"run out of space\",((N8-P8)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.7581016442951531},1109,{"$f":"ROUNDUP((G8/U8)/'Fuel and Labor Assumptions'!$B$7,0)","v":76},{"$f":"V8*'Truck Assumptions'!$B$16","v":4500999.0084704077},{"$f":"(V8*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":1140},59280,{"$f":"Y8*'Fuel and Labor Assumptions'!$B$4","v":2667600},{"$f":"(((U8*'Collection Route Parameters'!$B$7)*Municipalities!V8)/1000)+(M8*V8)","v":2362.84},122867.68000000001,{"$f":"AB8*'Truck Assumptions'!$B$10","v":129625.40240000001},{"$f":"AC8*'Fuel and Labor Assumptions'!$B$10","v":172401.78519200001},7341000.7936624084,{"$f":"VLOOKUP(B8,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":19937202.43},-12596201.636337591,null,null,null,"Rural, Bi Weekly, Single Stream",{"$f":"'Collection Route Parameters'!B48","v":120.00000000000003}]
["Urban Regional",6,"DURHAM, REGIONAL MUNICIPALITY OF","N",{"$f":"VLOOKUP(B9,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":213317},{"$f":"VLOOKUP(B9,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},213317,44429.08,null,48871.988000000005,{"$f":"VLOOKUP(B9,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.4058650884689129E-3,20,{"$f":"IF(AND(D9=\"Y\",F9<1,K9=52),'Collection Route Parameters'!$B$31,IF(AND(D9=\"N\",F9<1,K9=52),'Collection Route Parameters'!$B$33,IF(AND(D158=\"Y\",F158<1,K158=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L9","v":794.39563620780052},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q9=\"run out of space\",((N9-P9)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.855652262613669},928.32381644298357,{"$f":"ROUNDUP((G9/U9)/'Fuel and Labor Assumptions'!$B$7,0)","v":46},{"$f":"V9*'Truck Assumptions'!$B$16","v":2724288.8735478781},{"$f":"(V9*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":690},35880,{"$f":"Y9*'Fuel and Labor Assumptions'!$B$4","v":1614600},{"$f":"(((U9*'Collection Route Parameters'!$B$7)*Municipalities!V9)/1000)+(M9*V9)","v":1347.0289555637723},70045.505689316167,{"$f":"AB9*'Truck Assumptions'!$B$10","v":73898.008502228549},{"$f":"AC9*'Fuel and Labor Assumptions'!$B$10","v":98284.351307963982},4437173.2248558421,{"$f":"VLOOKUP(B9,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":9578932.4499999993},-5141759.2251441572,null,null,null,"Rural, Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B49","v":128.57142857142858}]
["Urban Regional",18,"ESSEX-WINDSOR SOLID WASTE AUTHORITY","N",{"$f":"VLOOKUP(B10,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":164356},{"$f":"VLOOKUP(B10,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},164356,24918.309999999998,null,27410.141,{"$f":"VLOOKUP(B10,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.2071728209122036E-3,20,{"$f":"IF(AND(D10=\"Y\",F10<1,K10=52),'Collection Route Parameters'!$B$31,IF(AND(D10=\"N\",F10<1,K10=52),'Collection Route Parameters'!$B$33,IF(AND(D159=\"Y\",F159<1,K159=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L10","v":1091.3038353213869},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q10=\"run out of space\",((N10-P10)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G10/U10)/'Fuel and Labor Assumptions'!$B$7,0)","v":39},{"$f":"V10*'Truck Assumptions'!$B$16","v":2309723.1753992881},{"$f":"(V10*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":585},15210,{"$f":"Y10*'Fuel and Labor Assumptions'!$B$4","v":684450},{"$f":"(((U10*'Collection Route Parameters'!$B$7)*Municipalities!V10)/1000)+(M10*V10)","v":1110.6258620689655},28876.272413793104,{"$f":"AB10*'Truck Assumptions'!$B$10","v":30464.467396551721},{"$f":"AC10*'Fuel and Labor Assumptions'!$B$10","v":40517.74163741379},3034690.9170367019,{"$f":"VLOOKUP(B10,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":3756911.1499999994},-722220.23296329752,null,null,null,"Rural, Bi Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B50","v":105.88235294117648}]
["Urban Regional",53,"WATERLOO, REGIONAL MUNICIPALITY OF","N",{"$f":"VLOOKUP(B11,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":199450},{"$f":"VLOOKUP(B11,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},199450,34534.409999999996,null,37987.851000000002,{"$f":"VLOOKUP(B11,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.6627505447673413E-3,20,{"$f":"IF(AND(D11=\"Y\",F11<1,K11=52),'Collection Route Parameters'!$B$31,IF(AND(D11=\"N\",F11<1,K11=52),'Collection Route Parameters'!$B$33,IF(AND(D160=\"Y\",F160<1,K160=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L11","v":955.56603083443679},"run out of space",156.52173913043481,156.52173913043481,null,1068.913043478261,{"$f":"ROUNDUP((G11/U11)/'Fuel and Labor Assumptions'!$B$7,0)","v":38},{"$f":"V11*'Truck Assumptions'!$B$16","v":2250499.5042352038},{"$f":"(V11*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":570},29640,{"$f":"Y11*'Fuel and Labor Assumptions'!$B$4","v":1333800},{"$f":"(((U11*'Collection Route Parameters'!$B$7)*Municipalities!V11)/1000)+(M11*V11)","v":1166.1869565217391},60641.721739130437,{"$f":"AB11*'Truck Assumptions'!$B$10","v":63977.016434782607},{"$f":"AC11*'Fuel and Labor Assumptions'!$B$10","v":85089.431858260868},3669388.9360934645,{"$f":"VLOOKUP(B11,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":6866744.1200000001},-3197355.1839065356,null,null,null,"MF , Single Stream",{"$f":"'Collection Route Parameters'!B51","v":40}]
["Urban Regional",335,"SIMCOE, COUNTY OF","N",{"$f":"VLOOKUP(B12,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":126559},{"$f":"VLOOKUP(B12,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},131150,25511.019999999997,null,28062.121999999999,{"$f":"VLOOKUP(B12,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.1148013138215195E-3,20,{"$f":"IF(AND(D12=\"Y\",F12<1,K12=52),'Collection Route Parameters'!$B$31,IF(AND(D12=\"N\",F12<1,K12=52),'Collection Route Parameters'!$B$33,IF(AND(D161=\"Y\",F161<1,K161=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L12","v":850.58784934368111},"run out of space",156.52173913043481,156.52173913043481,null,1068.913043478261,{"$f":"ROUNDUP((G12/U12)/'Fuel and Labor Assumptions'!$B$7,0)","v":25},{"$f":"V12*'Truck Assumptions'!$B$16","v":1480591.7791021077},{"$f":"(V12*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":375},19500,{"$f":"Y12*'Fuel and Labor Assumptions'!$B$4","v":877500},{"$f":"(((U12*'Collection Route Parameters'!$B$7)*Municipalities!V12)/1000)+(M12*V12)","v":767.22826086956525},39895.869565217392,{"$f":"AB12*'Truck Assumptions'!$B$10","v":42090.142391304347},{"$f":"AC12*'Fuel and Labor Assumptions'!$B$10","v":55979.889380434783},2414071.6684825425,{"$f":"VLOOKUP(B12,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":5836446.9500000002},-3422375.2815174577,null,null,null,"MF , Dual Stream",{"$f":"'Collection Route Parameters'!B52","v":36.000000000000007}]
["Urban Regional",357,"NIAGARA, REGIONAL MUNICIPALITY OF","N",{"$f":"VLOOKUP(B13,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":187495},{"$f":"VLOOKUP(B13,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},190710,39464.89,null,43411.379000000001,{"$f":"VLOOKUP(B13,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.3775062216897991E-3,20,{"$f":"IF(AND(D13=\"Y\",F13<1,K13=52),'Collection Route Parameters'!$B$31,IF(AND(D13=\"N\",F13<1,K13=52),'Collection Route Parameters'!$B$33,IF(AND(D162=\"Y\",F162<1,K162=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L13","v":799.54198183844824},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q13=\"run out of space\",((N13-P13)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.82706145355451499},928.99507891654628,{"$f":"ROUNDUP((G13/U13)/'Fuel and Labor Assumptions'!$B$7,0)","v":42},{"$f":"V13*'Truck Assumptions'!$B$16","v":2487394.1888915407},{"$f":"(V13*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":630},32760,{"$f":"Y13*'Fuel and Labor Assumptions'!$B$4","v":1474200},{"$f":"(((U13*'Collection Route Parameters'!$B$7)*Municipalities!V13)/1000)+(M13*V13)","v":1230.1779331449493},63969.252523537361,{"$f":"AB13*'Truck Assumptions'!$B$10","v":67487.56141233191},{"$f":"AC13*'Fuel and Labor Assumptions'!$B$10","v":89758.456678401446},4051352.645569942,{"$f":"VLOOKUP(B13,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":6658374.7400000002},-2607022.0944300583]
["Urban Regional",441,"OTTAWA, CITY OF","N",{"$f":"VLOOKUP(B14,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":387732},{"$f":"VLOOKUP(B14,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},387732,60885.529999999992,117000,66974.082999999999,52,3.3217870452152123E-3,20,{"$f":"IF(AND(D14=\"Y\",F14<1,K14=52),'Collection Route Parameters'!$B$31,IF(AND(D14=\"N\",F14<1,K14=52),'Collection Route Parameters'!$B$33,IF(AND(D163=\"Y\",F163<1,K163=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},666.12979299245808,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L14","v":1053.6497229831425},"run out of time",156.52173913043481,120.15372339208751,{"$f":"IF(Q14=\"run out of space\",((N14-P14)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},666.12979299245808,{"$f":"ROUNDUP((G14/U14)/'Fuel and Labor Assumptions'!$B$7,0)","v":117},{"$f":"V14*'Truck Assumptions'!$B$16","v":6929169.5261978637},{"$f":"(V14*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":1755},91260,{"$f":"Y14*'Fuel and Labor Assumptions'!$B$4","v":4106700},{"$f":"(((U14*'Collection Route Parameters'!$B$7)*Municipalities!V14)/1000)+(M14*V14)","v":3119.3718578011758},162207.33660566114,{"$f":"AB14*'Truck Assumptions'!$B$10","v":171128.74011897249},{"$f":"AC14*'Fuel and Labor Assumptions'!$B$10","v":227601.22435823342},11263470.750556096,{"$f":"VLOOKUP(B14,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":12603398.73},-1339927.979443904]
["Medium Urban",14,"BARRIE, CITY OF","N",{"$f":"VLOOKUP(B15,'2012 Program Data'!B14:D235,3,FALSE)","v":56292},{"$f":"VLOOKUP(B15,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},56292,11589.595109999997,null,12748.554620999997,{"$f":"VLOOKUP(B15,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.3552283085040088E-3,20,{"$f":"IF(AND(D15=\"Y\",F15<1,K15=52),'Collection Route Parameters'!$B$31,IF(AND(D15=\"N\",F15<1,K15=52),'Collection Route Parameters'!$B$33,IF(AND(D164=\"Y\",F164<1,K164=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L15","v":803.63180804228045},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q15=\"run out of space\",((N15-P15)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.80434019686655833},929.5285345083505,{"$f":"ROUNDUP((G15/U15)/'Fuel and Labor Assumptions'!$B$7,0)","v":13},{"$f":"V15*'Truck Assumptions'!$B$16","v":769907.72513309598},{"$f":"(V15*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":195},10140,{"$f":"Y15*'Fuel and Labor Assumptions'!$B$4","v":456300},{"$f":"(((U15*'Collection Route Parameters'!$B$7)*Municipalities!V15)/1000)+(M15*V15)","v":380.83870948608558},19803.612893276451,{"$f":"AB15*'Truck Assumptions'!$B$10","v":20892.811602406655},{"$f":"AC15*'Fuel and Labor Assumptions'!$B$10","v":27787.439431200852},1253995.1645642968,{"$f":"VLOOKUP(B15,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1532833.43},-278838.2654357031,null,null,null,"Urban, Weekly, Single Stream ",{"$f":"'Collection Route Parameters'!B31","v":1229.5}]
["Medium Urban",36,"GUELPH, CITY OF","N",{"$f":"VLOOKUP(B16,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":44244},{"$f":"VLOOKUP(B16,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},49482,8415.7300000000014,null,9257.3030000000017,{"$f":"VLOOKUP(B16,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.5977740934543417E-3,20,{"$f":"IF(AND(D16=\"Y\",F16<1,K16=52),'Collection Route Parameters'!$B$31,IF(AND(D16=\"N\",F16<1,K16=52),'Collection Route Parameters'!$B$33,IF(AND(D165=\"Y\",F165<1,K165=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L16","v":972.8237263055986},"run out of space",156.52173913043481,156.52173913043481,null,1068.913043478261,{"$f":"ROUNDUP((G16/U16)/'Fuel and Labor Assumptions'!$B$7,0)","v":10},{"$f":"V16*'Truck Assumptions'!$B$16","v":592236.71164084307},{"$f":"(V16*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":150},7800,{"$f":"Y16*'Fuel and Labor Assumptions'!$B$4","v":351000},{"$f":"(((U16*'Collection Route Parameters'!$B$7)*Municipalities!V16)/1000)+(M16*V16)","v":306.89130434782612},15958.347826086958,{"$f":"AB16*'Truck Assumptions'!$B$10","v":16836.056956521741},{"$f":"AC16*'Fuel and Labor Assumptions'!$B$10","v":22391.955752173915},965628.66739301698,{"$f":"VLOOKUP(B16,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1098724.3700000001},-133095.70260698313,null,null,null,"Urban, Bi Weekly, Single Stream",{"$f":"'Collection Route Parameters'!B32","v":983.59999999999991}]
["Medium Urban",55,"SAULT STE. MARIE, CITY OF","Y",{"$f":"VLOOKUP(B17,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":32517},{"$f":"VLOOKUP(B17,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},32517,6013.9299999999994,null,6615.3229999999994,{"$f":"VLOOKUP(B17,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.912345849863148E-3,20,{"$f":"IF(AND(D17=\"Y\",F17<1,K17=52),'Collection Route Parameters'!$B$31,IF(AND(D17=\"N\",F17<1,K17=52),'Collection Route Parameters'!$B$33,IF(AND(D166=\"Y\",F166<1,K166=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L17","v":894.60393695062203},"run out of space",180.00000000000003,180.00000000000003,{"$f":"IF(Q17=\"run out of space\",((N17-P17)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.1910892391632109},1109,{"$f":"ROUNDUP((G17/U17)/'Fuel and Labor Assumptions'!$B$7,0)","v":6},{"$f":"V17*'Truck Assumptions'!$B$16","v":355342.02698450582},{"$f":"(V17*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":90},4680,{"$f":"Y17*'Fuel and Labor Assumptions'!$B$4","v":210600},{"$f":"(((U17*'Collection Route Parameters'!$B$7)*Municipalities!V17)/1000)+(M17*V17)","v":186.54000000000002},9700.0800000000017,{"$f":"AB17*'Truck Assumptions'!$B$10","v":10233.584400000002},{"$f":"AC17*'Fuel and Labor Assumptions'!$B$10","v":13610.667252000003},579552.69423650578,{"$f":"VLOOKUP(B17,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":851172.44},-271619.74576349417,null,null,null,"Urban, Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B33","v":1068.913043478261}]
["Medium Urban",103,"SARNIA, CITY OF","N",{"$f":"VLOOKUP(B18,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":39326},{"$f":"VLOOKUP(B18,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},39326,3873.0699999999997,null,4260.3770000000004,{"$f":"VLOOKUP(B18,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.0833628368783228E-3,20,{"$f":"IF(AND(D18=\"Y\",F18<1,K18=52),'Collection Route Parameters'!$B$31,IF(AND(D18=\"N\",F18<1,K18=52),'Collection Route Parameters'!$B$33,IF(AND(D167=\"Y\",F167<1,K167=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L18","v":1679.9762086782459},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q18=\"run out of space\",((N18-P18)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G18/U18)/'Fuel and Labor Assumptions'!$B$7,0)","v":10},{"$f":"V18*'Truck Assumptions'!$B$16","v":592236.71164084307},{"$f":"(V18*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":150},3900,{"$f":"Y18*'Fuel and Labor Assumptions'!$B$4","v":175500},{"$f":"(((U18*'Collection Route Parameters'!$B$7)*Municipalities!V18)/1000)+(M18*V18)","v":284.77586206896552},7404.1724137931033,{"$f":"AB18*'Truck Assumptions'!$B$10","v":7811.4018965517234},{"$f":"AC18*'Fuel and Labor Assumptions'!$B$10","v":10389.164522413792},778125.87616325682,{"$f":"VLOOKUP(B18,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":737100.68},41025.196163256769,null,null,null,"Urban, Bi Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B34","v":847.75862068965523}]
["Medium Urban",123,"THUNDER BAY, CITY OF","Y",{"$f":"VLOOKUP(B19,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":46945},{"$f":"VLOOKUP(B19,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},46945,6212.87,null,6834.1570000000002,{"$f":"VLOOKUP(B19,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.799576017762193E-3,20,{"$f":"IF(AND(D19=\"Y\",F19<1,K19=52),'Collection Route Parameters'!$B$31,IF(AND(D19=\"N\",F19<1,K19=52),'Collection Route Parameters'!$B$33,IF(AND(D168=\"Y\",F168<1,K168=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L19","v":1250.1893064499395},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q19=\"run out of space\",((N19-P19)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G19/U19)/'Fuel and Labor Assumptions'!$B$7,0)","v":12},{"$f":"V19*'Truck Assumptions'!$B$16","v":710684.05396901164},{"$f":"(V19*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":180},4680,{"$f":"Y19*'Fuel and Labor Assumptions'!$B$4","v":210600},{"$f":"(((U19*'Collection Route Parameters'!$B$7)*Municipalities!V19)/1000)+(M19*V19)","v":341.73103448275867},8885.0068965517257,{"$f":"AB19*'Truck Assumptions'!$B$10","v":9373.6822758620692},{"$f":"AC19*'Fuel and Labor Assumptions'!$B$10","v":12466.997426896552},933751.05139590823,{"$f":"VLOOKUP(B19,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":290268.88},643482.17139590823,null,null,null,"Rural, Weekly, Single Stream ",{"$f":"'Collection Route Parameters'!B35","v":983.59999999999991}]
["Medium Urban",179,"BRANTFORD, CITY OF","N",{"$f":"VLOOKUP(B20,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":37874},{"$f":"VLOOKUP(B20,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},37874,6607.4400000000014,null,7268.184000000002,{"$f":"VLOOKUP(B20,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.690467582794774E-3,20,{"$f":"IF(AND(D20=\"Y\",F20<1,K20=52),'Collection Route Parameters'!$B$31,IF(AND(D20=\"N\",F20<1,K20=52),'Collection Route Parameters'!$B$33,IF(AND(D169=\"Y\",F169<1,K169=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L20","v":948.38930880120768},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q20=\"run out of space\",((N20-P20)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.3185931696280129E-4},948.40994765081928,{"$f":"ROUNDUP((G20/U20)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V20*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V20*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y20*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U20*'Collection Route Parameters'!$B$7)*Municipalities!V20)/1000)+(M20*V20)","v":235.87279581206553},12265.385382227407,{"$f":"AB20*'Truck Assumptions'!$B$10","v":12939.981578249914},{"$f":"AC20*'Fuel and Labor Assumptions'!$B$10","v":17210.175499072386},771799.5448117468,{"$f":"VLOOKUP(B20,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1715467.76},-943668.21518825321,null,null,null,"Rural, Bi Weekly, Single Stream",{"$f":"'Collection Route Parameters'!B36","v":819.66666666666674}]
["Medium Urban",293,"PETERBOROUGH, CITY OF","N",{"$f":"VLOOKUP(B21,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":36465},{"$f":"VLOOKUP(B21,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},36465,8517.7000000000007,null,9369.4700000000012,{"$f":"VLOOKUP(B21,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.9412344819584637E-3,20,{"$f":"IF(AND(D21=\"Y\",F21<1,K21=52),'Collection Route Parameters'!$B$31,IF(AND(D21=\"N\",F21<1,K21=52),'Collection Route Parameters'!$B$33,IF(AND(D170=\"Y\",F170<1,K170=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L21","v":708.32501731688126},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q21=\"run out of space\",((N21-P21)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.3338223675632204},917.09721397895055,{"$f":"ROUNDUP((G21/U21)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V21*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V21*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y21*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U21*'Collection Route Parameters'!$B$7)*Municipalities!V21)/1000)+(M21*V21)","v":233.36777711831604},12135.124410152433,{"$f":"AB21*'Truck Assumptions'!$B$10","v":12802.556252710816},{"$f":"AC21*'Fuel and Labor Assumptions'!$B$10","v":17027.399816105386},771616.76912877988,{"$f":"VLOOKUP(B21,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1161008.1399999999},-389391.37087122002,null,null,null,"Rural, Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B37","v":878.03571428571433}]
["Small Urban",8,"STRATFORD, CITY OF","N",{"$f":"VLOOKUP(B22,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":13750},{"$f":"VLOOKUP(B22,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},13750,2265.1000000000004,null,2491.6100000000006,{"$f":"VLOOKUP(B22,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.4847692307692314E-3,20,{"$f":"IF(AND(D22=\"Y\",F22<1,K22=52),'Collection Route Parameters'!$B$31,IF(AND(D22=\"N\",F22<1,K22=52),'Collection Route Parameters'!$B$33,IF(AND(D171=\"Y\",F171<1,K171=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L22","v":1004.3706679616791},"run out of time",144,144,null,983.59999999999991,{"$f":"ROUNDUP((G22/U22)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V22*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V22*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},1170,{"$f":"Y22*'Fuel and Labor Assumptions'!$B$4","v":52650},{"$f":"(((U22*'Collection Route Parameters'!$B$7)*Municipalities!V22)/1000)+(M22*V22)","v":89.507999999999996},2327.2080000000001,{"$f":"AB22*'Truck Assumptions'!$B$10","v":2455.20444},{"$f":"AC22*'Fuel and Labor Assumptions'!$B$10","v":3265.4219052000003},233586.43539745291,{"$f":"VLOOKUP(B22,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":489647.86},-256061.42460254708,null,null,null,"Rural, Bi Weekly, Dual Stream",{"$f":"'Collection Route Parameters'!B38","v":723.08823529411768}]
["Small Urban",41,"OWEN SOUND, CITY OF","Y",{"$f":"VLOOKUP(B23,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":9605},{"$f":"VLOOKUP(B23,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},9605,2068.16,null,2274.9760000000001,{"$f":"VLOOKUP(B23,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},4.5548712609618392E-3,20,{"$f":"IF(AND(D23=\"Y\",F23<1,K23=52),'Collection Route Parameters'!$B$31,IF(AND(D23=\"N\",F23<1,K23=52),'Collection Route Parameters'!$B$33,IF(AND(D172=\"Y\",F172<1,K172=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L23","v":768.40810628331883},"run out of space",105.88235294117648,105.88235294117648,{"$f":"IF(Q23=\"run out of space\",((N23-P23)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":-0.22860825329813111},847.75862068965523,{"$f":"ROUNDUP((G23/U23)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V23*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V23*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},1170,{"$f":"Y23*'Fuel and Labor Assumptions'!$B$4","v":52650},{"$f":"(((U23*'Collection Route Parameters'!$B$7)*Municipalities!V23)/1000)+(M23*V23)","v":85.432758620689668},2221.2517241379314,{"$f":"AB23*'Truck Assumptions'!$B$10","v":2343.4205689655173},{"$f":"AC23*'Fuel and Labor Assumptions'!$B$10","v":3116.7493567241381},233437.76284897706,{"$f":"VLOOKUP(B23,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":255888.92},-22451.157151022955,null,null,null,"MF , Single Stream",{"$f":"'Collection Route Parameters'!B39","v":273.22222222222217}]
["Small Urban",56,"ORILLIA, CITY OF","Y",{"$f":"VLOOKUP(B24,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":14560},{"$f":"VLOOKUP(B24,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":40},14600,2948.44,null,3243.2840000000001,{"$f":"VLOOKUP(B24,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.2719757639620654E-3,20,{"$f":"IF(AND(D24=\"Y\",F24<1,K24=52),'Collection Route Parameters'!$B$31,IF(AND(D24=\"N\",F24<1,K24=52),'Collection Route Parameters'!$B$33,IF(AND(D173=\"Y\",F173<1,K173=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L24","v":819.29303755082799},"run out of space",105.88235294117648,105.88235294117648,null,847.75862068965523,{"$f":"ROUNDUP((G24/U24)/'Fuel and Labor Assumptions'!$B$7,0)","v":4},{"$f":"V24*'Truck Assumptions'!$B$16","v":236894.68465633722},{"$f":"(V24*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":60},3120,{"$f":"Y24*'Fuel and Labor Assumptions'!$B$4","v":140400},{"$f":"(((U24*'Collection Route Parameters'!$B$7)*Municipalities!V24)/1000)+(M24*V24)","v":113.91034482758621},5923.3379310344835,{"$f":"AB24*'Truck Assumptions'!$B$10","v":6249.1215172413795},{"$f":"AC24*'Fuel and Labor Assumptions'!$B$10","v":8311.331617931035},385606.01627426827,{"$f":"VLOOKUP(B24,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":424584.81},-38978.793725731724,null,null,null,"MF , Dual Stream",{"$f":"'Collection Route Parameters'!B40","v":245.85000000000002}]
["Small Urban",67,"BROCKVILLE, CITY OF","N",{"$f":"VLOOKUP(B25,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":9769},{"$f":"VLOOKUP(B25,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},10689,1376.472448,null,1514.1196928000002,{"$f":"VLOOKUP(B25,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.7240795584245491E-3,20,{"$f":"IF(AND(D25=\"Y\",F25<1,K25=52),'Collection Route Parameters'!$B$31,IF(AND(D25=\"N\",F25<1,K25=52),'Collection Route Parameters'!$B$33,IF(AND(D174=\"Y\",F174<1,K174=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L25","v":1284.8376579809578},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q25=\"run out of space\",((N25-P25)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G25/U25)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V25*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V25*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y25*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U25*'Collection Route Parameters'!$B$7)*Municipalities!V25)/1000)+(M25*V25)","v":61.378260869565224},3191.6695652173917,{"$f":"AB25*'Truck Assumptions'!$B$10","v":3367.2113913043481},{"$f":"AC25*'Fuel and Labor Assumptions'!$B$10","v":4478.3911504347834},193125.73347860339,{"$f":"VLOOKUP(B25,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":199680.13999999998},-6554.4065213965951]
["Small Urban",75,"ORANGEVILLE, TOWN OF","Y",{"$f":"VLOOKUP(B26,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":10303},{"$f":"VLOOKUP(B26,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},10303,3605.5767999999998,null,3966.1344800000002,{"$f":"VLOOKUP(B26,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},7.4028745921650898E-3,20,{"$f":"IF(AND(D26=\"Y\",F26<1,K26=52),'Collection Route Parameters'!$B$31,IF(AND(D26=\"N\",F26<1,K26=52),'Collection Route Parameters'!$B$33,IF(AND(D175=\"Y\",F175<1,K175=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L26","v":472.78931399219721},"run out of space",180.00000000000003,180.00000000000003,{"$f":"IF(Q26=\"run out of space\",((N26-P26)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":3.5345038111544591},1109,{"$f":"ROUNDUP((G26/U26)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V26*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V26*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y26*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U26*'Collection Route Parameters'!$B$7)*Municipalities!V26)/1000)+(M26*V26)","v":62.18},3233.36,{"$f":"AB26*'Truck Assumptions'!$B$10","v":3411.1947999999998},{"$f":"AC26*'Fuel and Labor Assumptions'!$B$10","v":4536.8890840000004},193184.23141216859,{"$f":"VLOOKUP(B26,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":648980.32999999996},-455796.09858783137]
["Small Urban",157,"HANOVER, TOWN OF","Y",{"$f":"VLOOKUP(B27,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":3375},{"$f":"VLOOKUP(B27,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3375,524.86075000000005,null,577.34682500000008,{"$f":"VLOOKUP(B27,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.2897254985754989E-3,20,{"$f":"IF(AND(D27=\"Y\",F27<1,K27=52),'Collection Route Parameters'!$B$31,IF(AND(D27=\"N\",F27<1,K27=52),'Collection Route Parameters'!$B$33,IF(AND(D176=\"Y\",F176<1,K176=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L27","v":1063.9185553674774},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q27=\"run out of space\",((N27-P27)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G27/U27)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V27*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V27*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y27*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U27*'Collection Route Parameters'!$B$7)*Municipalities!V27)/1000)+(M27*V27)","v":28.477586206896554},740.41724137931044,{"$f":"AB27*'Truck Assumptions'!$B$10","v":781.14018965517243},{"$f":"AC27*'Fuel and Labor Assumptions'!$B$10","v":1038.9164522413794},77812.587616325676,{"$f":"VLOOKUP(B27,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":144835.4},-67022.812383674318]
["Small Urban",182,"SHELBURNE, TOWN OF","N",{"$f":"VLOOKUP(B28,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":2161},{"$f":"VLOOKUP(B28,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2161,487.61,null,536.37100000000009,{"$f":"VLOOKUP(B28,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.7731730324280077E-3,20,{"$f":"IF(AND(D28=\"Y\",F28<1,K28=52),'Collection Route Parameters'!$B$31,IF(AND(D28=\"N\",F28<1,K28=52),'Collection Route Parameters'!$B$33,IF(AND(D177=\"Y\",F177<1,K177=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L28","v":733.26484839784382},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q28=\"run out of space\",((N28-P28)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.1952677504467619},920.35023542429349,{"$f":"ROUNDUP((G28/U28)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V28*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V28*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y28*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U28*'Collection Route Parameters'!$B$7)*Municipalities!V28)/1000)+(M28*V28)","v":29.203502354242936},1518.5821224206327,{"$f":"AB28*'Truck Assumptions'!$B$10","v":1602.1041391537674},{"$f":"AC28*'Fuel and Labor Assumptions'!$B$10","v":2130.7985050745106},96454.469669158818,{"$f":"VLOOKUP(B28,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":93380.96},3073.5096691588114]
["Small Urban",214,"CORNWALL, CITY OF","Y",{"$f":"VLOOKUP(B29,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":21416},{"$f":"VLOOKUP(B29,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},21629,2598.56,null,2858.4160000000002,{"$f":"VLOOKUP(B29,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.5414738758860076E-3,20,{"$f":"IF(AND(D29=\"Y\",F29<1,K29=52),'Collection Route Parameters'!$B$31,IF(AND(D29=\"N\",F29<1,K29=52),'Collection Route Parameters'!$B$33,IF(AND(D178=\"Y\",F178<1,K178=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L29","v":1377.1536403378652},"run out of time",180.00000000000003,180.00000000000003,{"$f":"IF(Q29=\"run out of space\",((N29-P29)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1229.5,{"$f":"ROUNDUP((G29/U29)/'Fuel and Labor Assumptions'!$B$7,0)","v":4},{"$f":"V29*'Truck Assumptions'!$B$16","v":236894.68465633722},{"$f":"(V29*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":60},3120,{"$f":"Y29*'Fuel and Labor Assumptions'!$B$4","v":140400},{"$f":"(((U29*'Collection Route Parameters'!$B$7)*Municipalities!V29)/1000)+(M29*V29)","v":129.18},6717.3600000000006,{"$f":"AB29*'Truck Assumptions'!$B$10","v":7086.8148000000001},{"$f":"AC29*'Fuel and Labor Assumptions'!$B$10","v":9425.4636840000003},386720.14834033721,{"$f":"VLOOKUP(B29,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":762792.9},-376072.75165966281]
["Small Urban",223,"PARRY SOUND, TOWN OF","N",{"$f":"VLOOKUP(B30,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":3041},{"$f":"VLOOKUP(B30,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3041,358.02,null,393.822,{"$f":"VLOOKUP(B30,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.4904636632686614E-3,20,{"$f":"IF(AND(D30=\"Y\",F30<1,K30=52),'Collection Route Parameters'!$B$31,IF(AND(D30=\"N\",F30<1,K30=52),'Collection Route Parameters'!$B$33,IF(AND(D179=\"Y\",F179<1,K179=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L30","v":1405.3607975176601},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q30=\"run out of space\",((N30-P30)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G30/U30)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V30*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V30*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y30*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U30*'Collection Route Parameters'!$B$7)*Municipalities!V30)/1000)+(M30*V30)","v":30.689130434782612},1595.8347826086958,{"$f":"AB30*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC30*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B30,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":106777.55000000002},-10214.683260698323]
["Small Urban",224,"PRESCOTT,TOWN OF","N",{"$f":"VLOOKUP(B31,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":2263},{"$f":"VLOOKUP(B31,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2263,257.91625999999997,null,283.70788599999997,52,2.410923943709847E-3,20,{"$f":"IF(AND(D31=\"Y\",F31<1,K31=52),'Collection Route Parameters'!$B$31,IF(AND(D31=\"N\",F31<1,K31=52),'Collection Route Parameters'!$B$33,IF(AND(D180=\"Y\",F180<1,K180=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L31","v":1451.7255963762673},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q31=\"run out of space\",((N31-P31)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G31/U31)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V31*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V31*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y31*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U31*'Collection Route Parameters'!$B$7)*Municipalities!V31)/1000)+(M31*V31)","v":30.689130434782612},1595.8347826086958,{"$f":"AB31*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC31*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B31,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":79104},17458.866739301695]
["Small Urban",233,"ST. THOMAS, CITY OF","N",{"$f":"VLOOKUP(B32,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":16476},{"$f":"VLOOKUP(B32,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},16476,2142.0300000000002,null,2356.2330000000006,{"$f":"VLOOKUP(B32,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.7501925878200464E-3,20,{"$f":"IF(AND(D32=\"Y\",F32<1,K32=52),'Collection Route Parameters'!$B$31,IF(AND(D32=\"N\",F32<1,K32=52),'Collection Route Parameters'!$B$33,IF(AND(D181=\"Y\",F181<1,K181=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L32","v":1272.6381474158113},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q32=\"run out of space\",((N32-P32)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G32/U32)/'Fuel and Labor Assumptions'!$B$7,0)","v":4},{"$f":"V32*'Truck Assumptions'!$B$16","v":236894.68465633722},{"$f":"(V32*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":60},1560,{"$f":"Y32*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U32*'Collection Route Parameters'!$B$7)*Municipalities!V32)/1000)+(M32*V32)","v":113.91034482758621},2961.6689655172418,{"$f":"AB32*'Truck Assumptions'!$B$10","v":3124.5607586206897},{"$f":"AC32*'Fuel and Labor Assumptions'!$B$10","v":4155.6658089655175},311250.3504653027,{"$f":"VLOOKUP(B32,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":421084.73},-109834.37953469728]
["Small Urban",272,"GANANOQUE, TOWN OF","N",{"$f":"VLOOKUP(B33,'2012 Program Data'!$B$30:$F$235,3,FALSE)","v":2493},{"$f":"VLOOKUP(B33,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2493,416.71232000000003,null,458.38355200000007,{"$f":"VLOOKUP(B33,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.5359279212564413E-3,20,{"$f":"IF(AND(D33=\"Y\",F33<1,K33=52),'Collection Route Parameters'!$B$31,IF(AND(D33=\"N\",F33<1,K33=52),'Collection Route Parameters'!$B$33,IF(AND(D182=\"Y\",F182<1,K182=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L33","v":989.83918166417959},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q33=\"run out of space\",((N33-P33)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":-0.23014521214399225},1068.913043478261,{"$f":"ROUNDUP((G33/U33)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V33*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V33*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y33*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U33*'Collection Route Parameters'!$B$7)*Municipalities!V33)/1000)+(M33*V33)","v":30.689130434782612},1595.8347826086958,{"$f":"AB33*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC33*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B33,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":81128.850000000006},15434.016739301689]
["Small Urban",427,"AYLMER, TOWN OF","Y",{"$f":"VLOOKUP(B34,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2906},{"$f":"VLOOKUP(B34,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2906,382.73704799999996,null,421.01075279999998,{"$f":"VLOOKUP(B34,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.7860841812695218E-3,20,{"$f":"IF(AND(D34=\"Y\",F34<1,K34=52),'Collection Route Parameters'!$B$31,IF(AND(D34=\"N\",F34<1,K34=52),'Collection Route Parameters'!$B$33,IF(AND(D183=\"Y\",F183<1,K183=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L34","v":1256.2434486115101},"run out of time",180.00000000000003,180.00000000000003,{"$f":"IF(Q34=\"run out of space\",((N34-P34)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1229.5,{"$f":"ROUNDUP((G34/U34)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V34*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V34*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y34*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U34*'Collection Route Parameters'!$B$7)*Municipalities!V34)/1000)+(M34*V34)","v":32.295000000000002},1679.3400000000001,{"$f":"AB34*'Truck Assumptions'!$B$10","v":1771.7037},{"$f":"AC34*'Fuel and Labor Assumptions'!$B$10","v":2356.3659210000001},96680.037085084303,{"$f":"VLOOKUP(B34,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":118234.91},-21554.872914915701]
["Small Urban",524,"ARNPRIOR, TOWN OF","N",{"$f":"VLOOKUP(B35,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3494},{"$f":"VLOOKUP(B35,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3494,642.00449000000003,null,706.20493900000008,{"$f":"VLOOKUP(B35,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.8869101921976141E-3,20,{"$f":"IF(AND(D35=\"Y\",F35<1,K35=52),'Collection Route Parameters'!$B$31,IF(AND(D35=\"N\",F35<1,K35=52),'Collection Route Parameters'!$B$33,IF(AND(D184=\"Y\",F184<1,K184=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},{"$f":"IF(AND(D35=\"Y\",I35>0),($AL$15*(1-I35/G35)+($AL$23*(I35/G35))),IF(AND(D35=\"N\",I35>0),($AL$18*(1-I35/G35)+($AL$24*(I35/G35))),(N35)))","v":847.75862068965523},{"$f":"'Truck Assumptions'!$B$5/Municipalities!L35","v":900.45816006392988},"run out of time",{"$f":"IF(N35=$AL$15,$AL$3,IF(N35=$AL$16,$AL$4,IF(N35=$AL$17,$AL$5,IF(N35=$AL$6,$AL$18,IF(N35=$AL$19,$AL$7,IF(N35=$AL$20,$AL$8,IF(N35=$AL$21,$AL$9,$AL$10)))))))","v":105.88235294117648},105.88235294117648,{"$f":"IF(Q35=\"run out of space\",((N35-P35)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G35/U35)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V35*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V35*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y35*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U35*'Collection Route Parameters'!$B$7)*Municipalities!V35)/1000)+(M35*V35)","v":28.477586206896554},740.41724137931044,{"$f":"AB35*'Truck Assumptions'!$B$10","v":781.14018965517243},{"$f":"AC35*'Fuel and Labor Assumptions'!$B$10","v":1038.9164522413794},77812.587616325676,{"$f":"VLOOKUP(B35,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":147447.99},-69635.402383674314]
["Small Urban",565,"RENFREW, TOWN OF","N",{"$f":"VLOOKUP(B36,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3621},{"$f":"VLOOKUP(B36,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3621,457.60892000000001,null,503.36981200000008,{"$f":"VLOOKUP(B36,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.6733467805323654E-3,20,{"$f":"IF(AND(D36=\"Y\",F36<1,K36=52),'Collection Route Parameters'!$B$31,IF(AND(D36=\"N\",F36<1,K36=52),'Collection Route Parameters'!$B$33,IF(AND(D185=\"Y\",F185<1,K185=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L36","v":1309.2203471272126},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q36=\"run out of space\",((N36-P36)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G36/U36)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V36*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V36*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y36*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U36*'Collection Route Parameters'!$B$7)*Municipalities!V36)/1000)+(M36*V36)","v":28.477586206896554},740.41724137931044,{"$f":"AB36*'Truck Assumptions'!$B$10","v":781.14018965517243},{"$f":"AC36*'Fuel and Labor Assumptions'!$B$10","v":1038.9164522413794},77812.587616325676,{"$f":"VLOOKUP(B36,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":169365.71},-91553.122383674316]
["Small Urban",613,"MATTAWA, TOWN OF","Y",{"$f":"VLOOKUP(B37,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1052},{"$f":"VLOOKUP(B37,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1052,158.16816,null,173.98497600000002,{"$f":"VLOOKUP(B37,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.1804799649020185E-3,20,{"$f":"IF(AND(D37=\"Y\",F37<1,K37=52),'Collection Route Parameters'!$B$31,IF(AND(D37=\"N\",F37<1,K37=52),'Collection Route Parameters'!$B$33,IF(AND(D186=\"Y\",F186<1,K186=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L37","v":1100.4628353657386},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q37=\"run out of space\",((N37-P37)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G37/U37)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V37*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V37*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y37*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U37*'Collection Route Parameters'!$B$7)*Municipalities!V37)/1000)+(M37*V37)","v":28.477586206896554},740.41724137931044,{"$f":"AB37*'Truck Assumptions'!$B$10","v":781.14018965517243},{"$f":"AC37*'Fuel and Labor Assumptions'!$B$10","v":1038.9164522413794},77812.587616325676,{"$f":"VLOOKUP(B37,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":51588.89},26223.697616325677]
["Small Urban",696,"PETROLIA, TOWN OF","N",{"$f":"VLOOKUP(B38,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2242},{"$f":"VLOOKUP(B38,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2242,3130.5600000000009,null,3443.6160000000013,{"$f":"VLOOKUP(B38,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.9537638097852204E-2,20,{"$f":"IF(AND(D38=\"Y\",F38<1,K38=52),'Collection Route Parameters'!$B$31,IF(AND(D38=\"N\",F38<1,K38=52),'Collection Route Parameters'!$B$33,IF(AND(D187=\"Y\",F187<1,K187=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L38","v":118.49288654716432},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q38=\"run out of space\",((N38-P38)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":4.6106675385060925},840.16258822637883,{"$f":"ROUNDUP((G38/U38)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V38*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V38*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y38*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U38*'Collection Route Parameters'!$B$7)*Municipalities!V38)/1000)+(M38*V38)","v":28.401625882263787},1476.8845458777168,{"$f":"AB38*'Truck Assumptions'!$B$10","v":1558.1131959009913},{"$f":"AC38*'Fuel and Labor Assumptions'!$B$10","v":2072.2905505483186},96395.961714632635,{"$f":"VLOOKUP(B38,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":116747.96},-20351.998285367372]
["Small Urban",732,"CASSELMAN,  VILLAGE OF","N",{"$f":"VLOOKUP(B39,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1374},{"$f":"VLOOKUP(B39,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1374,235.17462400000002,null,258.69208640000005,{"$f":"VLOOKUP(B39,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.6207043780091823E-3,20,{"$f":"IF(AND(D39=\"Y\",F39<1,K39=52),'Collection Route Parameters'!$B$31,IF(AND(D39=\"N\",F39<1,K39=52),'Collection Route Parameters'!$B$33,IF(AND(D188=\"Y\",F188<1,K188=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L39","v":966.66273591892877},"run out of space",156.52173913043481,156.52173913043481,null,1068.913043478261,{"$f":"ROUNDUP((G39/U39)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V39*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V39*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y39*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U39*'Collection Route Parameters'!$B$7)*Municipalities!V39)/1000)+(M39*V39)","v":30.689130434782612},1595.8347826086958,{"$f":"AB39*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC39*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B39,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":48493.83},48069.036739301693]
["Small Urban",736,"LAURENTIAN HILLS, TOWN OF","Y",{"$f":"VLOOKUP(B40,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1457},{"$f":"VLOOKUP(B40,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1457,140.71894,null,154.79083400000002,{"$f":"VLOOKUP(B40,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.0430657568238217E-3,20,{"$f":"IF(AND(D40=\"Y\",F40<1,K40=52),'Collection Route Parameters'!$B$31,IF(AND(D40=\"N\",F40<1,K40=52),'Collection Route Parameters'!$B$33,IF(AND(D189=\"Y\",F189<1,K189=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L40","v":1713.1117724968128},"run out of time",180.00000000000003,180.00000000000003,{"$f":"IF(Q40=\"run out of space\",((N40-P40)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1229.5,{"$f":"ROUNDUP((G40/U40)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V40*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V40*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y40*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U40*'Collection Route Parameters'!$B$7)*Municipalities!V40)/1000)+(M40*V40)","v":32.295000000000002},1679.3400000000001,{"$f":"AB40*'Truck Assumptions'!$B$10","v":1771.7037},{"$f":"AC40*'Fuel and Labor Assumptions'!$B$10","v":2356.3659210000001},96680.037085084303,{"$f":"VLOOKUP(B40,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":66631.09},30048.947085084306]
["Small Urban",757,"DRUMMOND-NORTH ELMSLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B41,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3566},{"$f":"VLOOKUP(B41,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3566,526.71,null,579.38100000000009,{"$f":"VLOOKUP(B41,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.1244930756288026E-3,20,{"$f":"IF(AND(D41=\"Y\",F41<1,K41=52),'Collection Route Parameters'!$B$31,IF(AND(D41=\"N\",F41<1,K41=52),'Collection Route Parameters'!$B$33,IF(AND(D190=\"Y\",F190<1,K190=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L41","v":1120.1817111710598},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q41=\"run out of space\",((N41-P41)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G41/U41)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V41*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V41*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y41*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U41*'Collection Route Parameters'!$B$7)*Municipalities!V41)/1000)+(M41*V41)","v":30.689130434782612},1595.8347826086958,{"$f":"AB41*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC41*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B41,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":178029.05},-81466.183260698293]
["Small Urban",885,"PERTH, TOWN OF","N",{"$f":"VLOOKUP(B42,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3009},{"$f":"VLOOKUP(B42,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3009,543.4899999999999,null,597.83899999999994,{"$f":"VLOOKUP(B42,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.8208387657540197E-3,20,{"$f":"IF(AND(D42=\"Y\",F42<1,K42=52),'Collection Route Parameters'!$B$31,IF(AND(D42=\"N\",F42<1,K42=52),'Collection Route Parameters'!$B$33,IF(AND(D191=\"Y\",F191<1,K191=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L42","v":916.02923195040796},"run out of space",156.52173913043481,156.52173913043481,null,1068.913043478261,{"$f":"ROUNDUP((G42/U42)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V42*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V42*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y42*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U42*'Collection Route Parameters'!$B$7)*Municipalities!V42)/1000)+(M42*V42)","v":30.689130434782612},1595.8347826086958,{"$f":"AB42*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC42*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B42,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":111648.45},-15085.583260698302]
["Small Urban",909,"SMITHS FALLS, TOWN OF","Y",{"$f":"VLOOKUP(B43,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4383},{"$f":"VLOOKUP(B43,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4383,576.82999999999993,null,634.51299999999992,{"$f":"VLOOKUP(B43,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.7839774302813314E-3,20,{"$f":"IF(AND(D43=\"Y\",F43<1,K43=52),'Collection Route Parameters'!$B$31,IF(AND(D43=\"N\",F43<1,K43=52),'Collection Route Parameters'!$B$33,IF(AND(D192=\"Y\",F192<1,K192=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1229.5},1229.5,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L43","v":1257.1941000420795},"run out of time",180.00000000000003,180.00000000000003,{"$f":"IF(Q43=\"run out of space\",((N43-P43)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1229.5,{"$f":"ROUNDUP((G43/U43)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V43*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V43*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y43*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U43*'Collection Route Parameters'!$B$7)*Municipalities!V43)/1000)+(M43*V43)","v":32.295000000000002},1679.3400000000001,{"$f":"AB43*'Truck Assumptions'!$B$10","v":1771.7037},{"$f":"AC43*'Fuel and Labor Assumptions'!$B$10","v":2356.3659210000001},96680.037085084303,{"$f":"VLOOKUP(B43,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":161764.65},-65084.612914915691]
["Small Urban",923,"SUNDRIDGE, VILLAGE OF","N",{"$f":"VLOOKUP(B44,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":505},{"$f":"VLOOKUP(B44,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},505,67.108950000000007,null,73.819845000000015,{"$f":"VLOOKUP(B44,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.8111136709824836E-3,20,{"$f":"IF(AND(D44=\"Y\",F44<1,K44=52),'Collection Route Parameters'!$B$31,IF(AND(D44=\"N\",F44<1,K44=52),'Collection Route Parameters'!$B$33,IF(AND(D193=\"Y\",F193<1,K193=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L44","v":1245.058154754998},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q44=\"run out of space\",((N44-P44)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G44/U44)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V44*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V44*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y44*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U44*'Collection Route Parameters'!$B$7)*Municipalities!V44)/1000)+(M44*V44)","v":30.689130434782612},1595.8347826086958,{"$f":"AB44*'Truck Assumptions'!$B$10","v":1683.6056956521741},{"$f":"AC44*'Fuel and Labor Assumptions'!$B$10","v":2239.1955752173917},96562.866739301695,{"$f":"VLOOKUP(B44,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":23155.87},73406.9967393017]
["Rural Regional",12,"NORTHUMBERLAND, COUNTY OF","Y",{"$f":"VLOOKUP(B45,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":36097},{"$f":"VLOOKUP(B45,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1560},37657,5461.1,null,6007.2100000000009,52,3.0677767541431675E-3,20,{"$f":"IF(AND(D45=\"Y\",F45<1,K45=52),'Collection Route Parameters'!$B$31,IF(AND(D45=\"N\",F45<1,K45=52),'Collection Route Parameters'!$B$33,IF(AND(D194=\"Y\",F194<1,K194=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L45","v":1140.8913622130735},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q45=\"run out of space\",((N45-P45)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G45/U45)/'Fuel and Labor Assumptions'!$B$7,0)","v":9},{"$f":"V45*'Truck Assumptions'!$B$16","v":533013.04047675873},{"$f":"(V45*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":135},7020,{"$f":"Y45*'Fuel and Labor Assumptions'!$B$4","v":315900},{"$f":"(((U45*'Collection Route Parameters'!$B$7)*Municipalities!V45)/1000)+(M45*V45)","v":256.29827586206898},13327.510344827588,{"$f":"AB45*'Truck Assumptions'!$B$10","v":14060.523413793104},{"$f":"AC45*'Fuel and Labor Assumptions'!$B$10","v":18700.496140344829},867613.5366171035,{"$f":"VLOOKUP(B45,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":964184.99000000011},-96571.453382896609]
["Rural Regional",21,"WELLINGTON, COUNTY OF","N",{"$f":"VLOOKUP(B46,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":22154},{"$f":"VLOOKUP(B46,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":9988},32142,4999.51,null,5499.4610000000002,{"$f":"VLOOKUP(B46,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.290363554993945E-3,20,{"$f":"IF(AND(D46=\"Y\",F46<1,K46=52),'Collection Route Parameters'!$B$31,IF(AND(D46=\"N\",F46<1,K46=52),'Collection Route Parameters'!$B$33,IF(AND(D195=\"Y\",F195<1,K195=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L46","v":1063.7122437998923},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q46=\"run out of space\",((N46-P46)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G46/U46)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V46*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V46*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y46*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U46*'Collection Route Parameters'!$B$7)*Municipalities!V46)/1000)+(M46*V46)","v":227.82068965517243},11846.675862068967,{"$f":"AB46*'Truck Assumptions'!$B$10","v":12498.243034482759},{"$f":"AC46*'Fuel and Labor Assumptions'!$B$10","v":16622.66323586207},771212.03254853655,{"$f":"VLOOKUP(B46,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1266434.8500000001},-495222.81745146355]
["Rural Regional",34,"NORFOLK, COUNTY OF","N",{"$f":"VLOOKUP(B47,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":28581},{"$f":"VLOOKUP(B47,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},28581,4677.18,null,5144.898000000001,{"$f":"VLOOKUP(B47,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.4617524283211288E-3,20,{"$f":"IF(AND(D47=\"Y\",F47<1,K47=52),'Collection Route Parameters'!$B$31,IF(AND(D47=\"N\",F47<1,K47=52),'Collection Route Parameters'!$B$33,IF(AND(D196=\"Y\",F196<1,K196=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L47","v":1011.0486155410657},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q47=\"run out of space\",((N47-P47)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":-0.34797540034891516},1068.913043478261,{"$f":"ROUNDUP((G47/U47)/'Fuel and Labor Assumptions'!$B$7,0)","v":6},{"$f":"V47*'Truck Assumptions'!$B$16","v":355342.02698450582},{"$f":"(V47*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":90},4680,{"$f":"Y47*'Fuel and Labor Assumptions'!$B$4","v":210600},{"$f":"(((U47*'Collection Route Parameters'!$B$7)*Municipalities!V47)/1000)+(M47*V47)","v":184.13478260869567},9575.0086956521754,{"$f":"AB47*'Truck Assumptions'!$B$10","v":10101.634173913044},{"$f":"AC47*'Fuel and Labor Assumptions'!$B$10","v":13435.173451304348},579377.20043581014,{"$f":"VLOOKUP(B47,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1466156.39},-886779.18956418976]
["Rural Regional",87,"QUINTE WASTE SOLUTIONS","Y",{"$f":"VLOOKUP(B48,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":55869},{"$f":"VLOOKUP(B48,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":8127},63996,10751.01,null,11826.111000000001,{"$f":"VLOOKUP(B48,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.5537410391034054E-3,20,{"$f":"IF(AND(D48=\"Y\",F48<1,K48=52),'Collection Route Parameters'!$B$31,IF(AND(D48=\"N\",F48<1,K48=52),'Collection Route Parameters'!$B$33,IF(AND(D197=\"Y\",F197<1,K197=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L48","v":984.87761530396585},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q48=\"run out of space\",((N48-P48)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G48/U48)/'Fuel and Labor Assumptions'!$B$7,0)","v":16},{"$f":"V48*'Truck Assumptions'!$B$16","v":947578.73862534889},{"$f":"(V48*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":240},12480,{"$f":"Y48*'Fuel and Labor Assumptions'!$B$4","v":561600},{"$f":"(((U48*'Collection Route Parameters'!$B$7)*Municipalities!V48)/1000)+(M48*V48)","v":455.64137931034486},23693.351724137934,{"$f":"AB48*'Truck Assumptions'!$B$10","v":24996.486068965518},{"$f":"AC48*'Fuel and Labor Assumptions'!$B$10","v":33245.32647172414},1542424.0650970731,{"$f":"VLOOKUP(B48,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":2347903.02},-805478.95490292693]
["Rural Regional",88,"PETERBOROUGH, COUNTY OF","N",{"$f":"VLOOKUP(B49,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":23422},{"$f":"VLOOKUP(B49,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":9553},32975,4707.0999999999995,null,5177.8099999999995,{"$f":"VLOOKUP(B49,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.0196594156412194E-3,20,{"$f":"IF(AND(D49=\"Y\",F49<1,K49=52),'Collection Route Parameters'!$B$31,IF(AND(D49=\"N\",F49<1,K49=52),'Collection Route Parameters'!$B$33,IF(AND(D198=\"Y\",F198<1,K198=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L49","v":1159.0711130767643},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q49=\"run out of space\",((N49-P49)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G49/U49)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V49*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V49*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y49*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U49*'Collection Route Parameters'!$B$7)*Municipalities!V49)/1000)+(M49*V49)","v":227.82068965517243},11846.675862068967,{"$f":"AB49*'Truck Assumptions'!$B$10","v":12498.243034482759},{"$f":"AC49*'Fuel and Labor Assumptions'!$B$10","v":16622.66323586207},771212.03254853655,{"$f":"VLOOKUP(B49,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1048946.32},-277734.28745146352]
["Rural Regional",89,"MUSKOKA,  DISTRICT MUNICIPALITY OF","N",{"$f":"VLOOKUP(B50,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":37620},{"$f":"VLOOKUP(B50,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":10376},47996,5843.7400000000007,null,6428.1140000000014,{"$f":"VLOOKUP(B50,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.5755808176322389E-3,20,{"$f":"IF(AND(D50=\"Y\",F50<1,K50=52),'Collection Route Parameters'!$B$31,IF(AND(D50=\"N\",F50<1,K50=52),'Collection Route Parameters'!$B$33,IF(AND(D199=\"Y\",F199<1,K199=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L50","v":1358.9167833675629},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q50=\"run out of space\",((N50-P50)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G50/U50)/'Fuel and Labor Assumptions'!$B$7,0)","v":12},{"$f":"V50*'Truck Assumptions'!$B$16","v":710684.05396901164},{"$f":"(V50*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":180},9360,{"$f":"Y50*'Fuel and Labor Assumptions'!$B$4","v":421200},{"$f":"(((U50*'Collection Route Parameters'!$B$7)*Municipalities!V50)/1000)+(M50*V50)","v":341.73103448275867},17770.013793103451,{"$f":"AB50*'Truck Assumptions'!$B$10","v":18747.364551724138},{"$f":"AC50*'Fuel and Labor Assumptions'!$B$10","v":24933.994853793105},1156818.0488228048,{"$f":"VLOOKUP(B50,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1549703.9299999997},-392885.88117719488]
["Rural Regional",143,"NORTH BAY, CITY OF","N",{"$f":"VLOOKUP(B51,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":23977},{"$f":"VLOOKUP(B51,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},23977,3895.94,null,4285.5340000000006,{"$f":"VLOOKUP(B51,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.4372154725201397E-3,20,{"$f":"IF(AND(D51=\"Y\",F51<1,K51=52),'Collection Route Parameters'!$B$31,IF(AND(D51=\"N\",F51<1,K51=52),'Collection Route Parameters'!$B$33,IF(AND(D200=\"Y\",F200<1,K200=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L51","v":1018.2661017273458},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q51=\"run out of space\",((N51-P51)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G51/U51)/'Fuel and Labor Assumptions'!$B$7,0)","v":6},{"$f":"V51*'Truck Assumptions'!$B$16","v":355342.02698450582},{"$f":"(V51*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":90},2340,{"$f":"Y51*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U51*'Collection Route Parameters'!$B$7)*Municipalities!V51)/1000)+(M51*V51)","v":170.86551724137934},4442.5034482758629,{"$f":"AB51*'Truck Assumptions'!$B$10","v":4686.8411379310346},{"$f":"AC51*'Fuel and Labor Assumptions'!$B$10","v":6233.4987134482762},466875.52569795412,{"$f":"VLOOKUP(B51,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":758595.38},-291719.85430204589]
["Rural Regional",183,"GREATER SUDBURY, CITY OF","N",{"$f":"VLOOKUP(B52,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":60695},{"$f":"VLOOKUP(B52,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":13540},74235,13310.880000000001,15000,14641.968000000003,{"$f":"VLOOKUP(B52,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.7930397749351081E-3,20,{"$f":"IF(AND(D52=\"Y\",F52<1,K52=52),'Collection Route Parameters'!$B$31,IF(AND(D52=\"N\",F52<1,K52=52),'Collection Route Parameters'!$B$33,IF(AND(D201=\"Y\",F201<1,K201=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},726.13634938441066,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L52","v":922.74276244832629},"run out of time",105.88235294117648,91.761853256153955,{"$f":"IF(Q52=\"run out of space\",((N52-P52)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},726.13634938441066,{"$f":"ROUNDUP((G52/U52)/'Fuel and Labor Assumptions'!$B$7,0)","v":21},{"$f":"V52*'Truck Assumptions'!$B$16","v":1243697.0944457704},{"$f":"(V52*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":315},16380,{"$f":"Y52*'Fuel and Labor Assumptions'!$B$4","v":737100},{"$f":"(((U52*'Collection Route Parameters'!$B$7)*Municipalities!V52)/1000)+(M52*V52)","v":572.48863337072623},29769.408935277763,{"$f":"AB52*'Truck Assumptions'!$B$10","v":31406.726426718036},{"$f":"AC52*'Fuel and Labor Assumptions'!$B$10","v":41770.946147534989},2022568.0405933054,{"$f":"VLOOKUP(B52,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":2921752.65},-899184.60940669454]
["Rural Regional",186,"BLUEWATER RECYCLING ASSOCIATION","N",{"$f":"VLOOKUP(B53,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":72182},{"$f":"VLOOKUP(B53,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":503},72685,11868.209999999997,null,13055.030999999997,{"$f":"VLOOKUP(B53,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.4540591382202436E-3,20,{"$f":"IF(AND(D53=\"Y\",F53<1,K53=52),'Collection Route Parameters'!$B$31,IF(AND(D53=\"N\",F53<1,K53=52),'Collection Route Parameters'!$B$33,IF(AND(D202=\"Y\",F202<1,K202=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L53","v":1013.3005429094731},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q53=\"run out of space\",((N53-P53)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G53/U53)/'Fuel and Labor Assumptions'!$B$7,0)","v":18},{"$f":"V53*'Truck Assumptions'!$B$16","v":1066026.0809535175},{"$f":"(V53*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":270},14040,{"$f":"Y53*'Fuel and Labor Assumptions'!$B$4","v":631800},{"$f":"(((U53*'Collection Route Parameters'!$B$7)*Municipalities!V53)/1000)+(M53*V53)","v":512.59655172413795},26655.020689655175,{"$f":"AB53*'Truck Assumptions'!$B$10","v":28121.046827586208},{"$f":"AC53*'Fuel and Labor Assumptions'!$B$10","v":37400.992280689657},1735227.073234207,{"$f":"VLOOKUP(B53,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":3528377.7},-1793150.6267657932]
["Rural Regional",190,"BRUCE AREA SOLID WASTE RECYCLING","Y",{"$f":"VLOOKUP(B54,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":31929},{"$f":"VLOOKUP(B54,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1268},33197,4359.68,null,4795.648000000001,52,2.7780823568394741E-3,20,{"$f":"IF(AND(D54=\"Y\",F54<1,K54=52),'Collection Route Parameters'!$B$31,IF(AND(D54=\"N\",F54<1,K54=52),'Collection Route Parameters'!$B$33,IF(AND(D203=\"Y\",F203<1,K203=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L54","v":1259.861858084663},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q54=\"run out of space\",((N54-P54)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G54/U54)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V54*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V54*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y54*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U54*'Collection Route Parameters'!$B$7)*Municipalities!V54)/1000)+(M54*V54)","v":227.82068965517243},11846.675862068967,{"$f":"AB54*'Truck Assumptions'!$B$10","v":12498.243034482759},{"$f":"AC54*'Fuel and Labor Assumptions'!$B$10","v":16622.66323586207},771212.03254853655,{"$f":"VLOOKUP(B54,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":815055.89},-43843.857451463467]
["Rural Regional",324,"KINGSTON, CITY OF","N",{"$f":"VLOOKUP(B55,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":53160},{"$f":"VLOOKUP(B55,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},53160,9280.2199999999993,null,10208.242,{"$f":"VLOOKUP(B55,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.6928582797939456E-3,20,{"$f":"IF(AND(D55=\"Y\",F55<1,K55=52),'Collection Route Parameters'!$B$31,IF(AND(D55=\"N\",F55<1,K55=52),'Collection Route Parameters'!$B$33,IF(AND(D204=\"Y\",F204<1,K204=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L55","v":947.77533683076865},"run out of space",156.52173913043481,156.52173913043481,{"$f":"IF(Q55=\"run out of space\",((N55-P55)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":3.5428147082906536E-3},948.32986435032717,{"$f":"ROUNDUP((G55/U55)/'Fuel and Labor Assumptions'!$B$7,0)","v":12},{"$f":"V55*'Truck Assumptions'!$B$16","v":710684.05396901164},{"$f":"(V55*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":180},9360,{"$f":"Y55*'Fuel and Labor Assumptions'!$B$4","v":421200},{"$f":"(((U55*'Collection Route Parameters'!$B$7)*Municipalities!V55)/1000)+(M55*V55)","v":353.7995837220393},18397.578353546043,{"$f":"AB55*'Truck Assumptions'!$B$10","v":19409.445162991073},{"$f":"AC55*'Fuel and Labor Assumptions'!$B$10","v":25814.56206677813},1157698.6160357897,{"$f":"VLOOKUP(B55,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1944212.71},-786514.09396421025]
["Rural Regional",429,"CHATHAM-KENT, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B56,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":35228},{"$f":"VLOOKUP(B56,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":12075},47303,4232.2395500000002,null,4655.4635050000006,{"$f":"VLOOKUP(B56,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},1.8926525659455655E-3,20,{"$f":"IF(AND(D56=\"Y\",F56<1,K56=52),'Collection Route Parameters'!$B$31,IF(AND(D56=\"N\",F56<1,K56=52),'Collection Route Parameters'!$B$33,IF(AND(D205=\"Y\",F205<1,K205=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L56","v":1849.256468395406},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q56=\"run out of space\",((N56-P56)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G56/U56)/'Fuel and Labor Assumptions'!$B$7,0)","v":12},{"$f":"V56*'Truck Assumptions'!$B$16","v":710684.05396901164},{"$f":"(V56*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":180},4680,{"$f":"Y56*'Fuel and Labor Assumptions'!$B$4","v":210600},{"$f":"(((U56*'Collection Route Parameters'!$B$7)*Municipalities!V56)/1000)+(M56*V56)","v":341.73103448275867},8885.0068965517257,{"$f":"AB56*'Truck Assumptions'!$B$10","v":9373.6822758620692},{"$f":"AC56*'Fuel and Labor Assumptions'!$B$10","v":12466.997426896552},933751.05139590823,{"$f":"VLOOKUP(B56,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":842300.1},91450.951395908254]
["Rural Regional",601,"KAWARTHA LAKES, CITY OF","N",{"$f":"VLOOKUP(B57,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":39445},{"$f":"VLOOKUP(B57,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},39445,5857.16,null,6442.8760000000002,{"$f":"VLOOKUP(B57,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.141119572530398E-3,20,{"$f":"IF(AND(D57=\"Y\",F57<1,K57=52),'Collection Route Parameters'!$B$31,IF(AND(D57=\"N\",F57<1,K57=52),'Collection Route Parameters'!$B$33,IF(AND(D206=\"Y\",F206<1,K206=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":1068.913043478261},1068.913043478261,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L57","v":1114.2523928754795},"run out of time",156.52173913043481,156.52173913043481,{"$f":"IF(Q57=\"run out of space\",((N57-P57)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},1068.913043478261,{"$f":"ROUNDUP((G57/U57)/'Fuel and Labor Assumptions'!$B$7,0)","v":8},{"$f":"V57*'Truck Assumptions'!$B$16","v":473789.36931267445},{"$f":"(V57*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":120},6240,{"$f":"Y57*'Fuel and Labor Assumptions'!$B$4","v":280800},{"$f":"(((U57*'Collection Route Parameters'!$B$7)*Municipalities!V57)/1000)+(M57*V57)","v":245.5130434782609},12766.678260869567,{"$f":"AB57*'Truck Assumptions'!$B$10","v":13468.845565217393},{"$f":"AC57*'Fuel and Labor Assumptions'!$B$10","v":17913.564601739134},772502.93391441356,{"$f":"VLOOKUP(B57,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1586532.04},-814029.10608558648]
["Rural Regional",878,"OXFORD,  RESTRUCTURED COUNTY OF","N",{"$f":"VLOOKUP(B58,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":48586},{"$f":"VLOOKUP(B58,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},49192,7146.6499999999987,null,7861.3149999999996,{"$f":"VLOOKUP(B58,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.0732463533782849E-3,20,{"$f":"IF(AND(D58=\"Y\",F58<1,K58=52),'Collection Route Parameters'!$B$31,IF(AND(D58=\"N\",F58<1,K58=52),'Collection Route Parameters'!$B$33,IF(AND(D207=\"Y\",F207<1,K207=26),'Collection Route Parameters'!$B$32,'Collection Route Parameters'!$B$34)))","v":847.75862068965523},847.75862068965523,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L58","v":1138.8608648807483},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q58=\"run out of space\",((N58-P58)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},847.75862068965523,{"$f":"ROUNDUP((G58/U58)/'Fuel and Labor Assumptions'!$B$7,0)","v":12},{"$f":"V58*'Truck Assumptions'!$B$16","v":710684.05396901164},{"$f":"(V58*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":180},4680,{"$f":"Y58*'Fuel and Labor Assumptions'!$B$4","v":210600},{"$f":"(((U58*'Collection Route Parameters'!$B$7)*Municipalities!V58)/1000)+(M58*V58)","v":341.73103448275867},8885.0068965517257,{"$f":"AB58*'Truck Assumptions'!$B$10","v":9373.6822758620692},{"$f":"AC58*'Fuel and Labor Assumptions'!$B$10","v":12466.997426896552},933751.05139590823,{"$f":"VLOOKUP(B58,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1322872.6299999999},-389121.57860409166]
["Rural Collection - North",394,"WEST NIPISSING, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B59,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5009},{"$f":"VLOOKUP(B59,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2147},7156,626.80999999999995,null,689.49099999999999,{"$f":"VLOOKUP(B59,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},1.8529125639592382E-3,20,{"$f":"IF(AND(D59=\"Y\",F59<1,K59=52),'Collection Route Parameters'!$B$35,IF(AND(D59=\"N\",F59<1,K59=52),'Collection Route Parameters'!$B$37,IF(AND(D59=\"Y\",F59<1,K59=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L59","v":1888.918056943455},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q59=\"run out of space\",((N59-P59)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G59/U59)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V59*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V59*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y59*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U59*'Collection Route Parameters'!$B$7)*Municipalities!V59)/1000)+(M59*V59)","v":54.461764705882352},1416.0058823529412,{"$f":"AB59*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC59*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},155534.21098199213,{"$f":"VLOOKUP(B59,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":87466.93},68067.280981992139]
["Rural Collection - North",414,"KIRKLAND LAKE, TOWN OF","Y",{"$f":"VLOOKUP(B60,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3700},{"$f":"VLOOKUP(B60,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3700,676.64,null,744.30400000000009,{"$f":"VLOOKUP(B60,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.8685239085239093E-3,20,{"$f":"IF(AND(D60=\"Y\",F60<1,K60=52),'Collection Route Parameters'!$B$35,IF(AND(D60=\"N\",F60<1,K60=52),'Collection Route Parameters'!$B$37,IF(AND(D60=\"Y\",F60<1,K60=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L60","v":904.73784905092509},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q60=\"run out of space\",((N60-P60)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G60/U60)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V60*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V60*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y60*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U60*'Collection Route Parameters'!$B$7)*Municipalities!V60)/1000)+(M60*V60)","v":28.196666666666665},733.11333333333334,{"$f":"AB60*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC60*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B60,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":126634},-48831.660862249031]
["Rural Collection - North",426,"ELLIOT LAKE, CITY OF","N",{"$f":"VLOOKUP(B61,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6182},{"$f":"VLOOKUP(B61,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6182,515.78787000000011,null,567.36665700000015,{"$f":"VLOOKUP(B61,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.7649461743772246E-3,20,{"$f":"IF(AND(D61=\"Y\",F61<1,K61=52),'Collection Route Parameters'!$B$35,IF(AND(D61=\"N\",F61<1,K61=52),'Collection Route Parameters'!$B$37,IF(AND(D61=\"Y\",F61<1,K61=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L61","v":1983.0633085652046},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q61=\"run out of space\",((N61-P61)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G61/U61)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V61*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V61*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y61*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U61*'Collection Route Parameters'!$B$7)*Municipalities!V61)/1000)+(M61*V61)","v":57.560714285714283},2993.1571428571428,{"$f":"AB61*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC61*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B61,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":109704.1},83143.090773168602]
["Rural Collection - North",430,"TIMMINS, CITY OF","N",{"$f":"VLOOKUP(B62,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":20361},{"$f":"VLOOKUP(B62,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},20361,3077.4013519999999,null,3385.1414872,{"$f":"VLOOKUP(B62,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":56},3.1972336699497153E-3,20,{"$f":"IF(AND(D62=\"Y\",F62<1,K62=52),'Collection Route Parameters'!$B$35,IF(AND(D62=\"N\",F62<1,K62=52),'Collection Route Parameters'!$B$37,IF(AND(D62=\"Y\",F62<1,K62=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L62","v":1094.6963410575636},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q62=\"run out of space\",((N62-P62)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G62/U62)/'Fuel and Labor Assumptions'!$B$7,0)","v":6},{"$f":"V62*'Truck Assumptions'!$B$16","v":355342.02698450582},{"$f":"(V62*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":90},5040,{"$f":"Y62*'Fuel and Labor Assumptions'!$B$4","v":226800},{"$f":"(((U62*'Collection Route Parameters'!$B$7)*Municipalities!V62)/1000)+(M62*V62)","v":163.38529411764705},9149.5764705882357,{"$f":"AB62*'Truck Assumptions'!$B$10","v":9652.8031764705884},{"$f":"AC62*'Fuel and Labor Assumptions'!$B$10","v":12838.228224705883},594980.25520921173,{"$f":"VLOOKUP(B62,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":653698.69999999995},-58718.444790788228]
["Rural Collection - North",562,"PRINCE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B63,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":475},{"$f":"VLOOKUP(B63,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},475,77.881376000000003,null,85.669513600000016,26,3.4684013603238873E-3,20,{"$f":"IF(AND(D63=\"Y\",F63<1,K63=52),'Collection Route Parameters'!$B$35,IF(AND(D63=\"N\",F63<1,K63=52),'Collection Route Parameters'!$B$37,IF(AND(D63=\"Y\",F63<1,K63=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L63","v":1009.1104334226076},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q63=\"run out of space\",((N63-P63)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G63/U63)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V63*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V63*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y63*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U63*'Collection Route Parameters'!$B$7)*Municipalities!V63)/1000)+(M63*V63)","v":28.196666666666665},733.11333333333334,{"$f":"AB63*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC63*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B63,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":30390.67},47411.669137750971]
["Rural Collection - North",603,"SABLES-SPANISH RIVERS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B64,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1760},{"$f":"VLOOKUP(B64,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1760,134.935832,null,148.42941520000002,{"$f":"VLOOKUP(B64,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.621824903846154E-3,20,{"$f":"IF(AND(D64=\"Y\",F64<1,K64=52),'Collection Route Parameters'!$B$35,IF(AND(D64=\"N\",F64<1,K64=52),'Collection Route Parameters'!$B$37,IF(AND(D64=\"Y\",F64<1,K64=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L64","v":2158.0628042520234},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q64=\"run out of space\",((N64-P64)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G64/U64)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V64*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V64*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y64*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U64*'Collection Route Parameters'!$B$7)*Municipalities!V64)/1000)+(M64*V64)","v":28.780357142857142},1496.5785714285714,{"$f":"AB64*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC64*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B64,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":78152.350000000006},18271.245386584298]
["Rural Collection - North",618,"BALDWIN, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B65,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":353},{"$f":"VLOOKUP(B65,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},353,19.288800000000002,null,21.217680000000005,{"$f":"VLOOKUP(B65,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.1558988886467643E-3,20,{"$f":"IF(AND(D65=\"Y\",F65<1,K65=52),'Collection Route Parameters'!$B$35,IF(AND(D65=\"N\",F65<1,K65=52),'Collection Route Parameters'!$B$37,IF(AND(D65=\"Y\",F65<1,K65=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L65","v":3027.9465049901769},"run out of time",144,144,{"$f":"IF(Q65=\"run out of space\",((N65-P65)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G65/U65)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V65*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V65*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y65*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U65*'Collection Route Parameters'!$B$7)*Municipalities!V65)/1000)+(M65*V65)","v":29.835999999999999},1551.472,{"$f":"AB65*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC65*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B65,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":13603.95},82896.669100884304]
["Rural Collection - North",620,"BLIND RIVER, TOWN OF","Y",{"$f":"VLOOKUP(B66,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2417},{"$f":"VLOOKUP(B66,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2417,342.91200000000003,null,377.20320000000009,52,3.0012030170904818E-3,20,{"$f":"IF(AND(D66=\"Y\",F66<1,K66=52),'Collection Route Parameters'!$B$35,IF(AND(D66=\"N\",F66<1,K66=52),'Collection Route Parameters'!$B$37,IF(AND(D66=\"Y\",F66<1,K66=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L66","v":1166.1990142183306},"run out of time",144,144,{"$f":"IF(Q66=\"run out of space\",((N66-P66)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G66/U66)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V66*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V66*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y66*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U66*'Collection Route Parameters'!$B$7)*Municipalities!V66)/1000)+(M66*V66)","v":29.835999999999999},1551.472,{"$f":"AB66*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC66*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B66,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":84949},11551.619100884302]
["Rural Collection - North",622,"CENTRAL MANITOULIN, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B67,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1541},{"$f":"VLOOKUP(B67,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1541,117.82242000000001,null,{"$f":"H67*(1+$B$234)","v":129.60466200000002},52,{"$f":"(J67/G67)/52","v":1.6173895821893877E-3},20,{"$f":"IF(AND(D67=\"Y\",F67<1,K67=52),'Collection Route Parameters'!$B$35,IF(AND(D67=\"N\",F67<1,K67=52),'Collection Route Parameters'!$B$37,IF(AND(D67=\"Y\",F67<1,K67=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},{"$f":"IF(AND(D67=\"Y\",I67>0),($AL$15*(1-I67/G67)+($AL$23*(I67/G67))),IF(AND(D67=\"N\",I67>0),($AL$18*(1-I67/G67)+($AL$24*(I67/G67))),(N67)))","v":983.59999999999991},{"$f":"'Truck Assumptions'!$B$5/Municipalities!L67","v":2163.9807987771296},"run out of time",{"$f":"IF(N67=$AL$15,$AL$3,IF(N67=$AL$16,$AL$4,IF(N67=$AL$17,$AL$5,IF(N67=$AL$6,$AL$18,IF(N67=$AL$19,$AL$7,IF(N67=$AL$20,$AL$8,IF(N67=$AL$21,$AL$9,$AL$10)))))))","v":144},144,{"$f":"IF(Q67=\"run out of space\",((N67-P67)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G67/U67)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V67*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V67*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},{"$f":"X67*K67","v":780},{"$f":"Y67*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U67*'Collection Route Parameters'!$B$7)*Municipalities!V67)/1000)+(M67*V67)","v":29.835999999999999},{"$f":"AA67*K67","v":1551.472},{"$f":"AB67*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC67*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},{"$f":"AD67+Z67+W67","v":96500.619100884302},{"$f":"VLOOKUP(B67,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":58503.6},{"$f":"AE67-AF67","v":37997.019100884303}]
["Rural Collection - North",623,"ESPANOLA, TOWN OF","N",{"$f":"VLOOKUP(B68,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2306},{"$f":"VLOOKUP(B68,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2306,213.02591200000001,null,234.32850320000003,{"$f":"VLOOKUP(B68,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.9541705850957369E-3,20,{"$f":"IF(AND(D68=\"Y\",F68<1,K68=52),'Collection Route Parameters'!$B$35,IF(AND(D68=\"N\",F68<1,K68=52),'Collection Route Parameters'!$B$37,IF(AND(D68=\"Y\",F68<1,K68=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L68","v":1791.0411847840453},{"$f":"IF(O68>P68,\"run out of space\", \"run out of time\")","v":"run out of time"},128.57142857142858,{"$f":"IF(AND(I68>0,D68=\"Y\"),(R68*(G68-I68)/G68)+($AL$11*I68/G68),IF(AND(I68>0,D68=\"N\"),(R68*(G68-I68)/G68)+($AL$12*I68/G68),R68))","v":128.57142857142858},{"$f":"IF(Q68=\"run out of space\",((N68-P68)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},{"$f":"IF(AND(T68<>\"\",T68>0),(R68*T68)+P68,O68)","v":878.03571428571433},{"$f":"ROUNDUP((G68/U68)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V68*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V68*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y68*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U68*'Collection Route Parameters'!$B$7)*Municipalities!V68)/1000)+(M68*V68)","v":28.780357142857142},1496.5785714285714,{"$f":"AB68*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC68*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B68,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":72685.31},23738.285386584306]
["Rural Collection - North",626,"NAIRN & HYMAN, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B69,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":276},{"$f":"VLOOKUP(B69,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":25},301,17.931440000000002,null,19.724584000000004,52,1.2601957577306417E-3,20,{"$f":"IF(AND(D69=\"Y\",F69<1,K69=52),'Collection Route Parameters'!$B$35,IF(AND(D69=\"N\",F69<1,K69=52),'Collection Route Parameters'!$B$37,IF(AND(D69=\"Y\",F69<1,K69=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},{"$f":"IF(AND(D69=\"Y\",I69>0),($AL$15*(1-I69/G69)+($AL$23*(I69/G69))),IF(AND(D69=\"N\",I69>0),($AL$18*(1-I69/G69)+($AL$24*(I69/G69))),(N69)))","v":723.08823529411768},{"$f":"'Truck Assumptions'!$B$5/Municipalities!L69","v":2777.3462801547544},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q69=\"run out of space\",((N69-P69)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G69/U69)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V69*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V69*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y69*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U69*'Collection Route Parameters'!$B$7)*Municipalities!V69)/1000)+(M69*V69)","v":27.230882352941176},1416.0058823529412,{"$f":"AB69*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC69*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B69,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":13112.5},83198.039817907833]
["Rural Collection - North",627,"NORTHEASTERN MANITOULIN & ISLANDS, TOWN OF","Y",{"$f":"VLOOKUP(B70,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":779},{"$f":"VLOOKUP(B70,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1250},2029,274.82968,null,302.31264800000002,52,2.8653054555104825E-3,20,{"$f":"IF(AND(D70=\"Y\",F70<1,K70=52),'Collection Route Parameters'!$B$35,IF(AND(D70=\"N\",F70<1,K70=52),'Collection Route Parameters'!$B$37,IF(AND(D70=\"Y\",F70<1,K70=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L70","v":1221.5102558328952},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q70=\"run out of space\",((N70-P70)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G70/U70)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V70*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V70*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y70*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U70*'Collection Route Parameters'!$B$7)*Municipalities!V70)/1000)+(M70*V70)","v":27.230882352941176},1416.0058823529412,{"$f":"AB70*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC70*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B70,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":32461.439999999999},63849.099817907831]
["Rural Collection - North",697,"SAULT NORTH WASTE MANAGEMENT COUNCIL","N",{"$f":"VLOOKUP(B71,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4533},{"$f":"VLOOKUP(B71,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4533,39.079824000000002,null,42.987806400000004,52,1.8237118566410425E-4,20,{"$f":"IF(AND(D71=\"Y\",F71<1,K71=52),'Collection Route Parameters'!$B$35,IF(AND(D71=\"N\",F71<1,K71=52),'Collection Route Parameters'!$B$37,IF(AND(D71=\"Y\",F71<1,K71=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L71","v":19191.628256704906},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q71=\"run out of space\",((N71-P71)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G71/U71)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V71*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V71*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y71*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U71*'Collection Route Parameters'!$B$7)*Municipalities!V71)/1000)+(M71*V71)","v":57.560714285714283},2993.1571428571428,{"$f":"AB71*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC71*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B71,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":48070.200000000004},144776.9907731686]
["Rural Collection - North",710,"ATIKOKAN, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B72,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1658},{"$f":"VLOOKUP(B72,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1658,59.506728000000003,null,65.457400800000002,{"$f":"VLOOKUP(B72,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},7.5922567504871483E-4,20,{"$f":"IF(AND(D72=\"Y\",F72<1,K72=52),'Collection Route Parameters'!$B$35,IF(AND(D72=\"N\",F72<1,K72=52),'Collection Route Parameters'!$B$37,IF(AND(D72=\"Y\",F72<1,K72=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L72","v":4609.9600092889723},"run out of time",144,144,{"$f":"IF(Q72=\"run out of space\",((N72-P72)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G72/U72)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V72*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V72*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y72*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U72*'Collection Route Parameters'!$B$7)*Municipalities!V72)/1000)+(M72*V72)","v":29.835999999999999},1551.472,{"$f":"AB72*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC72*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B72,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":35000},61500.619100884302]
["Rural Collection - North",718,"MISSISSAUGAS OF THE NEW CREDIT FIRST NATION","Y",{"$f":"VLOOKUP(B73,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":92},{"$f":"VLOOKUP(B73,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},254,13.65272,null,15.017992000000001,{"$f":"VLOOKUP(B73,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":51},1.1370375529981829E-3,20,{"$f":"IF(AND(D73=\"Y\",F73<1,K73=52),'Collection Route Parameters'!$B$35,IF(AND(D73=\"N\",F73<1,K73=52),'Collection Route Parameters'!$B$37,IF(AND(D73=\"Y\",F73<1,K73=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L73","v":3078.1744989609792},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q73=\"run out of space\",((N73-P73)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G73/U73)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V73*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V73*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},765,{"$f":"Y73*'Fuel and Labor Assumptions'!$B$4","v":34425},{"$f":"(((U73*'Collection Route Parameters'!$B$7)*Municipalities!V73)/1000)+(M73*V73)","v":27.230882352941176},1388.7750000000001,{"$f":"AB73*'Truck Assumptions'!$B$10","v":1465.1576250000001},{"$f":"AC73*'Fuel and Labor Assumptions'!$B$10","v":1948.6596412500003},95597.330805334306,{"$f":"VLOOKUP(B73,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":12122.15},83475.180805334312]
["Rural Collection - North",758,"DRYDEN, CITY OF","N",{"$f":"VLOOKUP(B74,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3590},{"$f":"VLOOKUP(B74,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3602,681.1142000000001,null,749.22562000000016,26,4.0000513603553594E-3,20,{"$f":"IF(AND(D74=\"Y\",F74<1,K74=52),'Collection Route Parameters'!$B$35,IF(AND(D74=\"N\",F74<1,K74=52),'Collection Route Parameters'!$B$37,IF(AND(D74=\"Y\",F74<1,K74=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L74","v":874.98876506652255},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q74=\"run out of space\",((N74-P74)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G74/U74)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V74*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V74*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y74*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U74*'Collection Route Parameters'!$B$7)*Municipalities!V74)/1000)+(M74*V74)","v":27.230882352941176},708.00294117647059,{"$f":"AB74*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC74*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B74,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":150128.95999999999},-72361.854509003926]
["Rural Collection - North",774,"FORT FRANCES, TOWN OF","N",{"$f":"VLOOKUP(B75,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3813},{"$f":"VLOOKUP(B75,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3813,528.14,null,580.95400000000006,{"$f":"VLOOKUP(B75,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.9300268312856832E-3,20,{"$f":"IF(AND(D75=\"Y\",F75<1,K75=52),'Collection Route Parameters'!$B$35,IF(AND(D75=\"N\",F75<1,K75=52),'Collection Route Parameters'!$B$37,IF(AND(D75=\"Y\",F75<1,K75=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L75","v":1194.528310330938},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q75=\"run out of space\",((N75-P75)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G75/U75)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V75*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V75*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y75*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U75*'Collection Route Parameters'!$B$7)*Municipalities!V75)/1000)+(M75*V75)","v":54.461764705882352},1416.0058823529412,{"$f":"AB75*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC75*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},155534.21098199213,{"$f":"VLOOKUP(B75,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":71706},83828.210981992132]
["Rural Collection - North",794,"HEAD, CLARA AND MARIA, TOWNSHIPS OF","N",{"$f":"VLOOKUP(B76,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":128},{"$f":"VLOOKUP(B76,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":209},337,37.122010000000003,null,40.834211000000003,52,2.330187799589135E-3,20,{"$f":"IF(AND(D76=\"Y\",F76<1,K76=52),'Collection Route Parameters'!$B$35,IF(AND(D76=\"N\",F76<1,K76=52),'Collection Route Parameters'!$B$37,IF(AND(D76=\"Y\",F76<1,K76=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L76","v":1502.0248585187551},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q76=\"run out of space\",((N76-P76)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G76/U76)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V76*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V76*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y76*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U76*'Collection Route Parameters'!$B$7)*Municipalities!V76)/1000)+(M76*V76)","v":27.230882352941176},1416.0058823529412,{"$f":"AB76*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC76*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B76,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":24381.09},71929.449817907836]
["Rural Collection - North",811,"KENORA, CITY OF","N",{"$f":"VLOOKUP(B77,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6742},{"$f":"VLOOKUP(B77,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6742,967.31,null,1064.0409999999999,{"$f":"VLOOKUP(B77,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.0350529402368618E-3,20,{"$f":"IF(AND(D77=\"Y\",F77<1,K77=52),'Collection Route Parameters'!$B$35,IF(AND(D77=\"N\",F77<1,K77=52),'Collection Route Parameters'!$B$37,IF(AND(D77=\"Y\",F77<1,K77=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L77","v":1153.1924051798755},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q77=\"run out of space\",((N77-P77)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G77/U77)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V77*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V77*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y77*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U77*'Collection Route Parameters'!$B$7)*Municipalities!V77)/1000)+(M77*V77)","v":57.560714285714283},2993.1571428571428,{"$f":"AB77*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC77*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B77,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":298809.77},-105962.57922683141]
["Rural Collection - North",840,"MARATHON,  TOWN OF","N",{"$f":"VLOOKUP(B78,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1301},{"$f":"VLOOKUP(B78,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1301,125.42185000000001,null,137.96403500000002,{"$f":"VLOOKUP(B78,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.0393193844971329E-3,20,{"$f":"IF(AND(D78=\"Y\",F78<1,K78=52),'Collection Route Parameters'!$B$35,IF(AND(D78=\"N\",F78<1,K78=52),'Collection Route Parameters'!$B$37,IF(AND(D78=\"Y\",F78<1,K78=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L78","v":1716.258878627317},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q78=\"run out of space\",((N78-P78)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G78/U78)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V78*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V78*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y78*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U78*'Collection Route Parameters'!$B$7)*Municipalities!V78)/1000)+(M78*V78)","v":27.230882352941176},708.00294117647059,{"$f":"AB78*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC78*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B78,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":66690},11077.105490996066]
["Rural Collection - North",888,"TRI-NEIGHBOURS","N",{"$f":"VLOOKUP(B79,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1312},{"$f":"VLOOKUP(B79,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1312,107.42789999999999,null,118.17069000000001,52,1.7320985283771108E-3,20,{"$f":"IF(AND(D79=\"Y\",F79<1,K79=52),'Collection Route Parameters'!$B$35,IF(AND(D79=\"N\",F79<1,K79=52),'Collection Route Parameters'!$B$37,IF(AND(D79=\"Y\",F79<1,K79=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L79","v":2020.6702694212918},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q79=\"run out of space\",((N79-P79)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G79/U79)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V79*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V79*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y79*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U79*'Collection Route Parameters'!$B$7)*Municipalities!V79)/1000)+(M79*V79)","v":28.780357142857142},1496.5785714285714,{"$f":"AB79*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC79*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B79,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":29707.53},66716.065386584305]
["Rural Collection - North",889,"PAPINEAU-CAMERON, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B80,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":526},{"$f":"VLOOKUP(B80,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},526,55.071310000000004,null,60.578441000000012,52,2.2147718996782689E-3,20,{"$f":"IF(AND(D80=\"Y\",F80<1,K80=52),'Collection Route Parameters'!$B$35,IF(AND(D80=\"N\",F80<1,K80=52),'Collection Route Parameters'!$B$37,IF(AND(D80=\"Y\",F80<1,K80=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L80","v":1580.2981790171848},"run out of time",144,144,{"$f":"IF(Q80=\"run out of space\",((N80-P80)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G80/U80)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V80*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V80*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y80*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U80*'Collection Route Parameters'!$B$7)*Municipalities!V80)/1000)+(M80*V80)","v":29.835999999999999},1551.472,{"$f":"AB80*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC80*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B80,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":33993},62507.619100884302]
["Rural Collection - North",891,"POWASSAN, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B81,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1362},{"$f":"VLOOKUP(B81,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1362,328.54362999999995,null,361.39799299999999,{"$f":"VLOOKUP(B81,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},5.1027616768327122E-3,20,{"$f":"IF(AND(D81=\"Y\",F81<1,K81=52),'Collection Route Parameters'!$B$35,IF(AND(D81=\"N\",F81<1,K81=52),'Collection Route Parameters'!$B$37,IF(AND(D81=\"Y\",F81<1,K81=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L81","v":685.90308967211104},"run out of space",120.00000000000003,120.00000000000003,{"$f":"IF(Q81=\"run out of space\",((N81-P81)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":7.3686538858642736E-2},694.74547433514817,{"$f":"ROUNDUP((G81/U81)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V81*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V81*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y81*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U81*'Collection Route Parameters'!$B$7)*Municipalities!V81)/1000)+(M81*V81)","v":26.947454743351482},700.63382332713854,{"$f":"AB81*'Truck Assumptions'!$B$10","v":739.1686836101311},{"$f":"AC81*'Fuel and Labor Assumptions'!$B$10","v":983.09434920147442},77756.765513285776,{"$f":"VLOOKUP(B81,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":88197.58},-10440.814486714225]
["Rural Collection - North",904,"SPANISH, TOWN OF","Y",{"$f":"VLOOKUP(B82,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":385},{"$f":"VLOOKUP(B82,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},385,26.279312000000001,null,28.907243200000003,52,1.4439182417582419E-3,20,{"$f":"IF(AND(D82=\"Y\",F82<1,K82=52),'Collection Route Parameters'!$B$35,IF(AND(D82=\"N\",F82<1,K82=52),'Collection Route Parameters'!$B$37,IF(AND(D82=\"Y\",F82<1,K82=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L82","v":2423.9599575513998},"run out of time",144,144,{"$f":"IF(Q82=\"run out of space\",((N82-P82)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G82/U82)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V82*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V82*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y82*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U82*'Collection Route Parameters'!$B$7)*Municipalities!V82)/1000)+(M82*V82)","v":29.835999999999999},1551.472,{"$f":"AB82*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC82*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B82,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":12374},84126.619100884302]
["Rural Collection - North",906,"SIOUX LOOKOUT, THE CORPORATION OF THE MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B83,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2255},{"$f":"VLOOKUP(B83,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":175},2430,107.186896,null,117.90558560000001,52,9.3309263691041477E-4,20,{"$f":"IF(AND(D83=\"Y\",F83<1,K83=52),'Collection Route Parameters'!$B$35,IF(AND(D83=\"N\",F83<1,K83=52),'Collection Route Parameters'!$B$37,IF(AND(D83=\"Y\",F83<1,K83=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L83","v":3750.9673333067258},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q83=\"run out of space\",((N83-P83)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G83/U83)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V83*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V83*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y83*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U83*'Collection Route Parameters'!$B$7)*Municipalities!V83)/1000)+(M83*V83)","v":27.230882352941176},1416.0058823529412,{"$f":"AB83*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC83*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B83,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":109548.75},-13238.210182092167]
["Rural Collection - North",917,"ST. CHARLES, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B84,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":822},{"$f":"VLOOKUP(B84,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":110},932,54.836976000000007,null,60.320673600000013,52,1.2446490921096075E-3,20,{"$f":"IF(AND(D84=\"Y\",F84<1,K84=52),'Collection Route Parameters'!$B$35,IF(AND(D84=\"N\",F84<1,K84=52),'Collection Route Parameters'!$B$37,IF(AND(D84=\"Y\",F84<1,K84=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L84","v":2812.0375631879538},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q84=\"run out of space\",((N84-P84)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G84/U84)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V84*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V84*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y84*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U84*'Collection Route Parameters'!$B$7)*Municipalities!V84)/1000)+(M84*V84)","v":27.230882352941176},1416.0058823529412,{"$f":"AB84*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC84*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B84,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":28349.4},67961.139817907824]
["Rural Collection - North",957,"CHISHOLM, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B85,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":635},{"$f":"VLOOKUP(B85,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},635,84.029448000000002,null,92.432392800000017,52,2.79928506359782E-3,20,{"$f":"IF(AND(D85=\"Y\",F85<1,K85=52),'Collection Route Parameters'!$B$35,IF(AND(D85=\"N\",F85<1,K85=52),'Collection Route Parameters'!$B$37,IF(AND(D85=\"Y\",F85<1,K85=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L85","v":1250.3192495520896},"run out of time",144,144,{"$f":"IF(Q85=\"run out of space\",((N85-P85)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G85/U85)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V85*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V85*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y85*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U85*'Collection Route Parameters'!$B$7)*Municipalities!V85)/1000)+(M85*V85)","v":29.835999999999999},1551.472,{"$f":"AB85*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC85*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B85,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":31330.61},65170.009100884301]
["Rural Collection - North",959,"EAST FERRIS, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B86,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2081},{"$f":"VLOOKUP(B86,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2081,347.19649600000002,null,381.91614560000005,{"$f":"VLOOKUP(B86,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.5293326581155512E-3,20,{"$f":"IF(AND(D86=\"Y\",F86<1,K86=52),'Collection Route Parameters'!$B$35,IF(AND(D86=\"N\",F86<1,K86=52),'Collection Route Parameters'!$B$37,IF(AND(D86=\"Y\",F86<1,K86=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L86","v":991.68889391933556},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q86=\"run out of space\",((N86-P86)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G86/U86)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V86*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V86*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y86*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U86*'Collection Route Parameters'!$B$7)*Municipalities!V86)/1000)+(M86*V86)","v":28.196666666666665},733.11333333333334,{"$f":"AB86*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC86*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B86,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":61219.14},16583.199137750969]
["Rural Collection - North",969,"RAINY RIVER FIRST NATIONS","N",{"$f":"VLOOKUP(B87,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":108},{"$f":"VLOOKUP(B87,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},108,12.65268,null,13.917948000000001,52,2.4782670940170942E-3,20,{"$f":"IF(AND(D87=\"Y\",F87<1,K87=52),'Collection Route Parameters'!$B$35,IF(AND(D87=\"N\",F87<1,K87=52),'Collection Route Parameters'!$B$37,IF(AND(D87=\"Y\",F87<1,K87=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L87","v":1412.2771546495214},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q87=\"run out of space\",((N87-P87)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G87/U87)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V87*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V87*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y87*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U87*'Collection Route Parameters'!$B$7)*Municipalities!V87)/1000)+(M87*V87)","v":28.780357142857142},1496.5785714285714,{"$f":"AB87*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC87*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B87,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":9722.66},86700.9353865843]
["Rural Collection - North",970,"CALLANDER, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B88,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1677},{"$f":"VLOOKUP(B88,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1677,201.44284000000002,null,221.58712400000005,{"$f":"VLOOKUP(B88,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.541020182560434E-3,20,{"$f":"IF(AND(D88=\"Y\",F88<1,K88=52),'Collection Route Parameters'!$B$35,IF(AND(D88=\"N\",F88<1,K88=52),'Collection Route Parameters'!$B$37,IF(AND(D88=\"Y\",F88<1,K88=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L88","v":1377.3995279617413},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q88=\"run out of space\",((N88-P88)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G88/U88)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V88*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V88*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y88*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U88*'Collection Route Parameters'!$B$7)*Municipalities!V88)/1000)+(M88*V88)","v":28.780357142857142},1496.5785714285714,{"$f":"AB88*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC88*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B88,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":45623.83},50799.765386584302]
["Rural Collection - North",986,"BATCHEWANA FIRST NATIONS OJIBWAYS","Y",{"$f":"VLOOKUP(B89,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":263},{"$f":"VLOOKUP(B89,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},263,8.7133920000000007,null,9.584731200000002,{"$f":"VLOOKUP(B89,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},7.0084317051769527E-4,20,{"$f":"IF(AND(D89=\"Y\",F89<1,K89=52),'Collection Route Parameters'!$B$35,IF(AND(D89=\"N\",F89<1,K89=52),'Collection Route Parameters'!$B$37,IF(AND(D89=\"Y\",F89<1,K89=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L89","v":4993.9845991716484},"run out of time",144,144,{"$f":"IF(Q89=\"run out of space\",((N89-P89)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G89/U89)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V89*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V89*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y89*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U89*'Collection Route Parameters'!$B$7)*Municipalities!V89)/1000)+(M89*V89)","v":29.835999999999999},1551.472,{"$f":"AB89*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC89*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B89,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":23839.19},72661.429100884299]
["Rural Collection - North",988,"NIPPISING FIRST NATION","Y",{"$f":"VLOOKUP(B90,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":732},{"$f":"VLOOKUP(B90,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},732,62.01885,null,68.220735000000005,26,1.7922639501891553E-3,20,{"$f":"IF(AND(D90=\"Y\",F90<1,K90=52),'Collection Route Parameters'!$B$35,IF(AND(D90=\"N\",F90<1,K90=52),'Collection Route Parameters'!$B$37,IF(AND(D90=\"Y\",F90<1,K90=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L90","v":1952.8373594919487},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q90=\"run out of space\",((N90-P90)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G90/U90)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V90*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V90*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y90*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U90*'Collection Route Parameters'!$B$7)*Municipalities!V90)/1000)+(M90*V90)","v":28.196666666666665},733.11333333333334,{"$f":"AB90*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC90*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B90,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":26731.7},51070.639137750972]
["Rural Collection South",39,"NORTH HURON, TOWNSHIP OF","N",{"$f":"VLOOKUP(B91,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2234},{"$f":"VLOOKUP(B91,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2234,469.10572000000002,null,516.01629200000002,52,4.4419830934508643E-3,20,{"$f":"IF(AND(D91=\"Y\",F91<1,K91=52),'Collection Route Parameters'!$B$35,IF(AND(D91=\"N\",F91<1,K91=52),'Collection Route Parameters'!$B$37,IF(AND(D91=\"Y\",F91<1,K91=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L91","v":787.93636228834407},"run out of space",128.57142857142858,128.57142857142858,null,878.03571428571433,{"$f":"ROUNDUP((G91/U91)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V91*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V91*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y91*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U91*'Collection Route Parameters'!$B$7)*Municipalities!V91)/1000)+(M91*V91)","v":28.780357142857142},1496.5785714285714,{"$f":"AB91*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC91*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B91,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":84116.14},12307.455386584305]
["Rural Collection South",59,"ASHFIELD-COLBORNE-WAWANOSH, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B92,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3096},{"$f":"VLOOKUP(B92,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3096,251.44484,null,276.58932400000003,52,1.7180314798250847E-3,20,{"$f":"IF(AND(D92=\"Y\",F92<1,K92=52),'Collection Route Parameters'!$B$35,IF(AND(D92=\"N\",F92<1,K92=52),'Collection Route Parameters'!$B$37,IF(AND(D92=\"Y\",F92<1,K92=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L92","v":2037.215290348661},"run out of time",144,144,{"$f":"IF(Q92=\"run out of space\",((N92-P92)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G92/U92)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V92*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V92*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y92*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U92*'Collection Route Parameters'!$B$7)*Municipalities!V92)/1000)+(M92*V92)","v":29.835999999999999},1551.472,{"$f":"AB92*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC92*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B92,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":114785.28},-18284.660899115697]
["Rural Collection South",128,"HOWICK, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B93,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1410},{"$f":"VLOOKUP(B93,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1410,158.81504799999999,null,174.69655280000001,{"$f":"VLOOKUP(B93,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.3826589307146756E-3,20,{"$f":"IF(AND(D93=\"Y\",F93<1,K93=52),'Collection Route Parameters'!$B$35,IF(AND(D93=\"N\",F93<1,K93=52),'Collection Route Parameters'!$B$37,IF(AND(D93=\"Y\",F93<1,K93=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L93","v":1468.9471308216903},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q93=\"run out of space\",((N93-P93)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G93/U93)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V93*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V93*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y93*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U93*'Collection Route Parameters'!$B$7)*Municipalities!V93)/1000)+(M93*V93)","v":28.196666666666665},733.11333333333334,{"$f":"AB93*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC93*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B93,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":43976},33826.339137750969]
["Rural Collection South",152,"CHATSWORTH, TOWNSHIP OF","N",{"$f":"VLOOKUP(B94,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3175},{"$f":"VLOOKUP(B94,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3175,339.60488800000002,null,373.56537680000002,{"$f":"VLOOKUP(B94,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.2626612768019386E-3,20,{"$f":"IF(AND(D94=\"Y\",F94<1,K94=52),'Collection Route Parameters'!$B$35,IF(AND(D94=\"N\",F94<1,K94=52),'Collection Route Parameters'!$B$37,IF(AND(D94=\"Y\",F94<1,K94=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L94","v":1546.8510624563851},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q94=\"run out of space\",((N94-P94)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G94/U94)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V94*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V94*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y94*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U94*'Collection Route Parameters'!$B$7)*Municipalities!V94)/1000)+(M94*V94)","v":27.230882352941176},708.00294117647059,{"$f":"AB94*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC94*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B94,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":103089.17},-25322.064509003932]
["Rural Collection South",162,"THE BLUE MOUNTAINS, TOWN OF","N",{"$f":"VLOOKUP(B95,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5899},{"$f":"VLOOKUP(B95,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1312},7248,791.49,null,870.63900000000012,52,2.3100245160468675E-3,20,{"$f":"IF(AND(D95=\"Y\",F95<1,K95=52),'Collection Route Parameters'!$B$35,IF(AND(D95=\"N\",F95<1,K95=52),'Collection Route Parameters'!$B$37,IF(AND(D95=\"Y\",F95<1,K95=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L95","v":1515.1354350080799},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q95=\"run out of space\",((N95-P95)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G95/U95)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V95*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V95*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},2340,{"$f":"Y95*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U95*'Collection Route Parameters'!$B$7)*Municipalities!V95)/1000)+(M95*V95)","v":81.692647058823525},4248.0176470588231,{"$f":"AB95*'Truck Assumptions'!$B$10","v":4481.6586176470582},{"$f":"AC95*'Fuel and Labor Assumptions'!$B$10","v":5960.6059614705882},288931.61945372348,{"$f":"VLOOKUP(B95,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":279694.23},9237.3894537235028]
["Rural Collection South",166,"THAMES CENTRE, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B96,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4762},{"$f":"VLOOKUP(B96,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4762,1039.0680100000002,null,1142.9748110000003,{"$f":"VLOOKUP(B96,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":36},4.6157674983038815E-3,20,{"$f":"IF(AND(D96=\"Y\",F96<1,K96=52),'Collection Route Parameters'!$B$35,IF(AND(D96=\"N\",F96<1,K96=52),'Collection Route Parameters'!$B$37,IF(AND(D96=\"Y\",F96<1,K96=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L96","v":758.27042876100586},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q96=\"run out of space\",((N96-P96)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G96/U96)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V96*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V96*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1080,{"$f":"Y96*'Fuel and Labor Assumptions'!$B$4","v":48600},{"$f":"(((U96*'Collection Route Parameters'!$B$7)*Municipalities!V96)/1000)+(M96*V96)","v":54.461764705882352},1960.6235294117646,{"$f":"AB96*'Truck Assumptions'!$B$10","v":2068.4578235294116},{"$f":"AC96*'Fuel and Labor Assumptions'!$B$10","v":2751.0489052941175},169798.39123346272,{"$f":"VLOOKUP(B96,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":319047.52},-149249.12876653729]
["Rural Collection South",192,"WEST ELGIN, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B97,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1180},{"$f":"VLOOKUP(B97,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1780},2960,177.98999999999998,null,195.78899999999999,{"$f":"VLOOKUP(B97,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":36},1.2720179313929314E-3,20,{"$f":"IF(AND(D97=\"Y\",F97<1,K97=52),'Collection Route Parameters'!$B$35,IF(AND(D97=\"N\",F97<1,K97=52),'Collection Route Parameters'!$B$37,IF(AND(D97=\"Y\",F97<1,K97=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L97","v":2751.5335386564102},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q97=\"run out of space\",((N97-P97)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G97/U97)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V97*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V97*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},540,{"$f":"Y97*'Fuel and Labor Assumptions'!$B$4","v":24300},{"$f":"(((U97*'Collection Route Parameters'!$B$7)*Municipalities!V97)/1000)+(M97*V97)","v":27.230882352941176},980.3117647058823,{"$f":"AB97*'Truck Assumptions'!$B$10","v":1034.2289117647058},{"$f":"AC97*'Fuel and Labor Assumptions'!$B$10","v":1375.5244526470588},84899.195616731362,{"$f":"VLOOKUP(B97,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":45913.80999999999},38985.385616731372]
["Rural Collection South",194,"AMARANTH, TOWNSHIP OF","N",{"$f":"VLOOKUP(B98,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1374},{"$f":"VLOOKUP(B98,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1374,271.11999999999995,null,298.23199999999997,52,4.1741126413615496E-3,20,{"$f":"IF(AND(D98=\"Y\",F98<1,K98=52),'Collection Route Parameters'!$B$35,IF(AND(D98=\"N\",F98<1,K98=52),'Collection Route Parameters'!$B$37,IF(AND(D98=\"Y\",F98<1,K98=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L98","v":838.5015692481021},"run out of space",128.57142857142858,128.57142857142858,null,878.03571428571433,{"$f":"ROUNDUP((G98/U98)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V98*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V98*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y98*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U98*'Collection Route Parameters'!$B$7)*Municipalities!V98)/1000)+(M98*V98)","v":28.780357142857142},1496.5785714285714,{"$f":"AB98*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC98*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B98,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":44215.549999999996},52208.045386584308]
["Rural Collection South",201,"MONO, TOWN OF","Y",{"$f":"VLOOKUP(B99,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2881},{"$f":"VLOOKUP(B99,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2881,681.66,null,749.82600000000002,52,5.0051130750540674E-3,20,{"$f":"IF(AND(D99=\"Y\",F99<1,K99=52),'Collection Route Parameters'!$B$35,IF(AND(D99=\"N\",F99<1,K99=52),'Collection Route Parameters'!$B$37,IF(AND(D99=\"Y\",F99<1,K99=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L99","v":699.2849007636438},"run out of space",{"$f":"IF(N99=$AL$15,$AL$3,IF(N99=$AL$16,$AL$4,IF(N99=$AL$17,$AL$5,IF(N99=$AL$6,$AL$18,IF(N99=$AL$19,$AL$7,IF(N99=$AL$20,$AL$8,IF(N99=$AL$21,$AL$9,$AL$10)))))))","v":144},144,{"$f":"IF(Q99=\"run out of space\",((N99-P99)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.91008388464642265},830.33698015272864,{"$f":"ROUNDUP((G99/U99)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V99*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V99*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y99*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U99*'Collection Route Parameters'!$B$7)*Municipalities!V99)/1000)+(M99*V99)","v":28.303369801527285},1471.7752296794188,{"$f":"AB99*'Truck Assumptions'!$B$10","v":1552.7228673117868},{"$f":"AC99*'Fuel and Labor Assumptions'!$B$10","v":2065.1214135246764},96388.792577608983,{"$f":"VLOOKUP(B99,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":132468.32},-36079.527422391024]
["Rural Collection South",212,"GEORGIAN BLUFFS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B100,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5165},{"$f":"VLOOKUP(B100,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5165,567.57922400000007,null,624.33714640000017,52,2.3245853987638701E-3,20,{"$f":"IF(AND(D100=\"Y\",F100<1,K100=52),'Collection Route Parameters'!$B$35,IF(AND(D100=\"N\",F100<1,K100=52),'Collection Route Parameters'!$B$37,IF(AND(D100=\"Y\",F100<1,K100=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L100","v":1505.644835359102},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q100=\"run out of space\",((N100-P100)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G100/U100)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V100*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V100*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y100*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U100*'Collection Route Parameters'!$B$7)*Municipalities!V100)/1000)+(M100*V100)","v":57.560714285714283},2993.1571428571428,{"$f":"AB100*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC100*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B100,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":209700},-16852.809226831392]
["Rural Collection South",216,"MEAFORD, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B101,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6060},{"$f":"VLOOKUP(B101,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6060,821.79217999999992,null,903.97139800000002,{"$f":"VLOOKUP(B101,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.8686576478801724E-3,20,{"$f":"IF(AND(D101=\"Y\",F101<1,K101=52),'Collection Route Parameters'!$B$35,IF(AND(D101=\"N\",F101<1,K101=52),'Collection Route Parameters'!$B$37,IF(AND(D101=\"Y\",F101<1,K101=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L101","v":1220.0828504531953},"run out of time",144,144,{"$f":"IF(Q101=\"run out of space\",((N101-P101)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G101/U101)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V101*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V101*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y101*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U101*'Collection Route Parameters'!$B$7)*Municipalities!V101)/1000)+(M101*V101)","v":59.671999999999997},3102.944,{"$f":"AB101*'Truck Assumptions'!$B$10","v":3273.60592},{"$f":"AC101*'Fuel and Labor Assumptions'!$B$10","v":4353.8958736000004},193001.2382017686,{"$f":"VLOOKUP(B101,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":291834.65000000002},-98833.41179823142]
["Rural Collection South",229,"CENTRAL ELGIN, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B102,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5598},{"$f":"VLOOKUP(B102,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5598,523.92000000000007,null,576.31200000000013,{"$f":"VLOOKUP(B102,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.9798004781927617E-3,20,{"$f":"IF(AND(D102=\"Y\",F102<1,K102=52),'Collection Route Parameters'!$B$35,IF(AND(D102=\"N\",F102<1,K102=52),'Collection Route Parameters'!$B$37,IF(AND(D102=\"Y\",F102<1,K102=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L102","v":1767.8549119227077},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q102=\"run out of space\",((N102-P102)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G102/U102)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V102*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V102*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y102*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U102*'Collection Route Parameters'!$B$7)*Municipalities!V102)/1000)+(M102*V102)","v":57.560714285714283},2993.1571428571428,{"$f":"AB102*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC102*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B102,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":308168.21000000002},-115321.01922683141]
["Rural Collection South",235,"EAST LUTHER GRAND VALLEY, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B103,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1384},{"$f":"VLOOKUP(B103,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1384,221.06215,null,243.16836500000002,{"$f":"VLOOKUP(B103,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.3788401094931083E-3,20,{"$f":"IF(AND(D103=\"Y\",F103<1,K103=52),'Collection Route Parameters'!$B$35,IF(AND(D103=\"N\",F103<1,K103=52),'Collection Route Parameters'!$B$37,IF(AND(D103=\"Y\",F103<1,K103=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L103","v":1035.8584267324409},"run out of time",144,144,{"$f":"IF(Q103=\"run out of space\",((N103-P103)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G103/U103)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V103*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V103*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y103*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U103*'Collection Route Parameters'!$B$7)*Municipalities!V103)/1000)+(M103*V103)","v":29.835999999999999},1551.472,{"$f":"AB103*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC103*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B103,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":83977.39},12523.229100884302]
["Rural Collection South",236,"NORTH GRENVILLE, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B104,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6061},{"$f":"VLOOKUP(B104,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6061,1102.4977999999999,null,1212.74758,{"$f":"VLOOKUP(B104,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.84789124668435E-3,20,{"$f":"IF(AND(D104=\"Y\",F104<1,K104=52),'Collection Route Parameters'!$B$35,IF(AND(D104=\"N\",F104<1,K104=52),'Collection Route Parameters'!$B$37,IF(AND(D104=\"Y\",F104<1,K104=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L104","v":909.58911664041409},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q104=\"run out of space\",((N104-P104)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G104/U104)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V104*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V104*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y104*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U104*'Collection Route Parameters'!$B$7)*Municipalities!V104)/1000)+(M104*V104)","v":57.560714285714283},2993.1571428571428,{"$f":"AB104*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC104*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B104,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":233461.42},-40614.229226831405]
["Rural Collection South",239,"OTTAWA VALLEY WASTE RECOVERY CENTRE","N",{"$f":"VLOOKUP(B105,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":17017},{"$f":"VLOOKUP(B105,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1575},18592,3279.5699999999997,null,3607.527,{"$f":"VLOOKUP(B105,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.7314715593141801E-3,20,{"$f":"IF(AND(D105=\"Y\",F105<1,K105=52),'Collection Route Parameters'!$B$35,IF(AND(D105=\"N\",F105<1,K105=52),'Collection Route Parameters'!$B$37,IF(AND(D105=\"Y\",F105<1,K105=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L105","v":937.96775464189159},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q105=\"run out of space\",((N105-P105)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G105/U105)/'Fuel and Labor Assumptions'!$B$7,0)","v":6},{"$f":"V105*'Truck Assumptions'!$B$16","v":355342.02698450582},{"$f":"(V105*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":90},2340,{"$f":"Y105*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U105*'Collection Route Parameters'!$B$7)*Municipalities!V105)/1000)+(M105*V105)","v":163.38529411764705},4248.0176470588231,{"$f":"AB105*'Truck Assumptions'!$B$10","v":4481.6586176470582},{"$f":"AC105*'Fuel and Labor Assumptions'!$B$10","v":5960.6059614705882},466602.63294597639,{"$f":"VLOOKUP(B105,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":882055.24},-415452.6070540236]
["Rural Collection South",249,"HAWKESBURY JOINT RECYCLING","Y",{"$f":"VLOOKUP(B106,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":10499},{"$f":"VLOOKUP(B106,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},10499,1277.4424000000001,null,1405.1866400000004,{"$f":"VLOOKUP(B106,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.5738470330507676E-3,20,{"$f":"IF(AND(D106=\"Y\",F106<1,K106=52),'Collection Route Parameters'!$B$35,IF(AND(D106=\"N\",F106<1,K106=52),'Collection Route Parameters'!$B$37,IF(AND(D106=\"Y\",F106<1,K106=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L106","v":1359.8321714758113},"run out of time",144,144,{"$f":"IF(Q106=\"run out of space\",((N106-P106)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G106/U106)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V106*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V106*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},2340,{"$f":"Y106*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U106*'Collection Route Parameters'!$B$7)*Municipalities!V106)/1000)+(M106*V106)","v":89.507999999999996},4654.4160000000002,{"$f":"AB106*'Truck Assumptions'!$B$10","v":4910.40888},{"$f":"AC106*'Fuel and Labor Assumptions'!$B$10","v":6530.8438104000006},289501.8573026529,{"$f":"VLOOKUP(B106,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":382336.95},-92835.092697347107]
["Rural Collection South",271,"NORTH GLENGARRY, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B107,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4693},{"$f":"VLOOKUP(B107,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4693,1015.7,null,1117.2700000000002,{"$f":"VLOOKUP(B107,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.5782999229621868E-3,20,{"$f":"IF(AND(D107=\"Y\",F107<1,K107=52),'Collection Route Parameters'!$B$35,IF(AND(D107=\"N\",F107<1,K107=52),'Collection Route Parameters'!$B$37,IF(AND(D107=\"Y\",F107<1,K107=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L107","v":764.47591003069954},"run out of space",144,144,{"$f":"IF(Q107=\"run out of space\",((N107-P107)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.5479116109405574},843.37518200613977,{"$f":"ROUNDUP((G107/U107)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V107*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V107*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y107*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U107*'Collection Route Parameters'!$B$7)*Municipalities!V107)/1000)+(M107*V107)","v":56.867503640122791},2957.1101892863853,{"$f":"AB107*'Truck Assumptions'!$B$10","v":3119.7512496971362},{"$f":"AC107*'Fuel and Labor Assumptions'!$B$10","v":4149.2691620971918},192796.61149026582,{"$f":"VLOOKUP(B107,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":179753.88},13042.731490265811]
["Rural Collection South",275,"ST. CLAIR, TOWNSHIP OF","N",{"$f":"VLOOKUP(B108,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6003},{"$f":"VLOOKUP(B108,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6003,704.91,null,775.40100000000007,{"$f":"VLOOKUP(B108,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.4840176065813249E-3,20,{"$f":"IF(AND(D108=\"Y\",F108<1,K108=52),'Collection Route Parameters'!$B$35,IF(AND(D108=\"N\",F108<1,K108=52),'Collection Route Parameters'!$B$37,IF(AND(D108=\"Y\",F108<1,K108=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L108","v":1409.0077263248304},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q108=\"run out of space\",((N108-P108)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G108/U108)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V108*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V108*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y108*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U108*'Collection Route Parameters'!$B$7)*Municipalities!V108)/1000)+(M108*V108)","v":54.461764705882352},1416.0058823529412,{"$f":"AB108*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC108*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},155534.21098199213,{"$f":"VLOOKUP(B108,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":180257.52},-24723.309018007858]
["Rural Collection South",280,"EAST GARAFRAXA, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B109,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":924},{"$f":"VLOOKUP(B109,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},924,229.92999999999998,null,252.923,52,5.2639652014652011E-3,20,{"$f":"IF(AND(D109=\"Y\",F109<1,K109=52),'Collection Route Parameters'!$B$35,IF(AND(D109=\"N\",F109<1,K109=52),'Collection Route Parameters'!$B$37,IF(AND(D109=\"Y\",F109<1,K109=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L109","v":664.89801243856823},"run out of space",144,144,{"$f":"IF(Q109=\"run out of space\",((N109-P109)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.1011221531190647},823.45960248771348,{"$f":"ROUNDUP((G109/U109)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V109*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V109*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y109*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U109*'Collection Route Parameters'!$B$7)*Municipalities!V109)/1000)+(M109*V109)","v":28.234596024877135},1468.198993293611,{"$f":"AB109*'Truck Assumptions'!$B$10","v":1548.9499379247595},{"$f":"AC109*'Fuel and Labor Assumptions'!$B$10","v":2060.1034174399301},96383.774581524238,{"$f":"VLOOKUP(B109,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":65005.420000000006},31378.354581524232]
["Rural Collection South",282,"ATHENS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B110,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":439},{"$f":"VLOOKUP(B110,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":975},1414,189.90538000000004,null,208.89591800000005,{"$f":"VLOOKUP(B110,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.8410390327494295E-3,20,{"$f":"IF(AND(D110=\"Y\",F110<1,K110=52),'Collection Route Parameters'!$B$35,IF(AND(D110=\"N\",F110<1,K110=52),'Collection Route Parameters'!$B$37,IF(AND(D110=\"Y\",F110<1,K110=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L110","v":1231.9436514791059},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q110=\"run out of space\",((N110-P110)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G110/U110)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V110*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V110*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y110*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U110*'Collection Route Parameters'!$B$7)*Municipalities!V110)/1000)+(M110*V110)","v":27.230882352941176},1416.0058823529412,{"$f":"AB110*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC110*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B110,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":15804.05},80506.48981790783]
["Rural Collection South",285,"MULMUR, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B111,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1666},{"$f":"VLOOKUP(B111,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1666,289.41237000000001,null,318.35360700000001,52,3.6747807623049222E-3,20,{"$f":"IF(AND(D111=\"Y\",F111<1,K111=52),'Collection Route Parameters'!$B$35,IF(AND(D111=\"N\",F111<1,K111=52),'Collection Route Parameters'!$B$37,IF(AND(D111=\"Y\",F111<1,K111=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L111","v":952.43777149978996},"run out of space",144,144,null,983.59999999999991,{"$f":"ROUNDUP((G111/U111)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V111*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V111*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y111*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U111*'Collection Route Parameters'!$B$7)*Municipalities!V111)/1000)+(M111*V111)","v":29.835999999999999},1551.472,{"$f":"AB111*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC111*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B111,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":51313.05},45187.569100884299]
["Rural Collection South",287,"MERRICKVILLE-WOLFORD, VILLAGE OF","N",{"$f":"VLOOKUP(B112,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":426},{"$f":"VLOOKUP(B112,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":822},1248,203.54,null,223.89400000000001,{"$f":"VLOOKUP(B112,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.4500431459566078E-3,20,{"$f":"IF(AND(D112=\"Y\",F112<1,K112=52),'Collection Route Parameters'!$B$35,IF(AND(D112=\"N\",F112<1,K112=52),'Collection Route Parameters'!$B$37,IF(AND(D112=\"Y\",F112<1,K112=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L112","v":1014.480066460021},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q112=\"run out of space\",((N112-P112)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G112/U112)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V112*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V112*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y112*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U112*'Collection Route Parameters'!$B$7)*Municipalities!V112)/1000)+(M112*V112)","v":27.230882352941176},1416.0058823529412,{"$f":"AB112*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC112*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B112,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":17330},78980.539817907833]
["Rural Collection South",290,"NORTH STORMONT, TOWNSHIP OF","N",{"$f":"VLOOKUP(B113,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2490},{"$f":"VLOOKUP(B113,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2490,400.28557599999999,null,440.31413360000005,{"$f":"VLOOKUP(B113,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.4006343342601175E-3,20,{"$f":"IF(AND(D113=\"Y\",F113<1,K113=52),'Collection Route Parameters'!$B$35,IF(AND(D113=\"N\",F113<1,K113=52),'Collection Route Parameters'!$B$37,IF(AND(D113=\"Y\",F113<1,K113=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L113","v":1029.2197443102925},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q113=\"run out of space\",((N113-P113)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G113/U113)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V113*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V113*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y113*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U113*'Collection Route Parameters'!$B$7)*Municipalities!V113)/1000)+(M113*V113)","v":27.230882352941176},708.00294117647059,{"$f":"AB113*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC113*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B113,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":101340.7},-23573.594509003931]
["Rural Collection South",294,"RUSSELL, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B114,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5607},{"$f":"VLOOKUP(B114,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5607,1067.755752,null,1174.5313272000001,{"$f":"VLOOKUP(B114,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.0283825410544517E-3,20,{"$f":"IF(AND(D114=\"Y\",F114<1,K114=52),'Collection Route Parameters'!$B$35,IF(AND(D114=\"N\",F114<1,K114=52),'Collection Route Parameters'!$B$37,IF(AND(D114=\"Y\",F114<1,K114=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L114","v":868.83506328667954},"run out of space",144,144,{"$f":"IF(Q114=\"run out of space\",((N114-P114)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":-3.1861462703775767E-2},983.59999999999991,{"$f":"ROUNDUP((G114/U114)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V114*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V114*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y114*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U114*'Collection Route Parameters'!$B$7)*Municipalities!V114)/1000)+(M114*V114)","v":59.671999999999997},3102.944,{"$f":"AB114*'Truck Assumptions'!$B$10","v":3273.60592},{"$f":"AC114*'Fuel and Labor Assumptions'!$B$10","v":4353.8958736000004},193001.2382017686,{"$f":"VLOOKUP(B114,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":285417.96999999997},-92416.731798231369]
["Rural Collection South",296,"SOUTH FRONTENAC, TOWNSHIP OF","N",{"$f":"VLOOKUP(B115,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":10194},{"$f":"VLOOKUP(B115,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},10194,903,null,993.30000000000007,52,1.8738398152759544E-3,20,{"$f":"IF(AND(D115=\"Y\",F115<1,K115=52),'Collection Route Parameters'!$B$35,IF(AND(D115=\"N\",F115<1,K115=52),'Collection Route Parameters'!$B$37,IF(AND(D115=\"Y\",F115<1,K115=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L115","v":1867.8224101479911},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q115=\"run out of space\",((N115-P115)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G115/U115)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V115*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V115*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},2340,{"$f":"Y115*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U115*'Collection Route Parameters'!$B$7)*Municipalities!V115)/1000)+(M115*V115)","v":86.341071428571425},4489.7357142857145,{"$f":"AB115*'Truck Assumptions'!$B$10","v":4736.6711785714288},{"$f":"AC115*'Fuel and Labor Assumptions'!$B$10","v":6299.7726675000004},289270.78615975293,{"$f":"VLOOKUP(B115,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":512766.75999999995},-223495.97384024702]
["Rural Collection South",301,"SOUTH STORMONT, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B116,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5154},{"$f":"VLOOKUP(B116,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5154,622.72056000000009,null,684.99261600000011,{"$f":"VLOOKUP(B116,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.5558663024984334E-3,20,{"$f":"IF(AND(D116=\"Y\",F116<1,K116=52),'Collection Route Parameters'!$B$35,IF(AND(D116=\"N\",F116<1,K116=52),'Collection Route Parameters'!$B$37,IF(AND(D116=\"Y\",F116<1,K116=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L116","v":1369.398703124122},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q116=\"run out of space\",((N116-P116)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G116/U116)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V116*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V116*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y116*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U116*'Collection Route Parameters'!$B$7)*Municipalities!V116)/1000)+(M116*V116)","v":56.393333333333331},1466.2266666666667,{"$f":"AB116*'Truck Assumptions'!$B$10","v":1546.8691333333334},{"$f":"AC116*'Fuel and Labor Assumptions'!$B$10","v":2057.3359473333335},155604.67827550194,{"$f":"VLOOKUP(B116,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":143872.54},11732.138275501929]
["Rural Collection South",321,"NORTH DUNDAS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B117,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4553},{"$f":"VLOOKUP(B117,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4553,532.99,null,586.2890000000001,{"$f":"VLOOKUP(B117,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.4763427326023419E-3,20,{"$f":"IF(AND(D117=\"Y\",F117<1,K117=52),'Collection Route Parameters'!$B$35,IF(AND(D117=\"N\",F117<1,K117=52),'Collection Route Parameters'!$B$37,IF(AND(D117=\"Y\",F117<1,K117=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L117","v":1413.3746326470389},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q117=\"run out of space\",((N117-P117)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G117/U117)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V117*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V117*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y117*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U117*'Collection Route Parameters'!$B$7)*Municipalities!V117)/1000)+(M117*V117)","v":54.461764705882352},1416.0058823529412,{"$f":"AB117*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC117*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},155534.21098199213,{"$f":"VLOOKUP(B117,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":238390.2},-82855.98901800788]
["Rural Collection South",325,"WHITEWATER REGION, TOWNSHIP OF","N",{"$f":"VLOOKUP(B118,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3461},{"$f":"VLOOKUP(B118,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3461,413.54830000000004,null,454.90313000000009,{"$f":"VLOOKUP(B118,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.5276327984353128E-3,20,{"$f":"IF(AND(D118=\"Y\",F118<1,K118=52),'Collection Route Parameters'!$B$35,IF(AND(D118=\"N\",F118<1,K118=52),'Collection Route Parameters'!$B$37,IF(AND(D118=\"Y\",F118<1,K118=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L118","v":1384.6948030452104},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q118=\"run out of space\",((N118-P118)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G118/U118)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V118*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V118*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y118*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U118*'Collection Route Parameters'!$B$7)*Municipalities!V118)/1000)+(M118*V118)","v":27.230882352941176},708.00294117647059,{"$f":"AB118*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC118*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B118,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":149609},-71841.894509003934]
["Rural Collection South",346,"SOUTHWOLD, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B119,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1707},{"$f":"VLOOKUP(B119,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1707,192.16467,null,211.38113700000002,52,2.381383635257537E-3,20,{"$f":"IF(AND(D119=\"Y\",F119<1,K119=52),'Collection Route Parameters'!$B$35,IF(AND(D119=\"N\",F119<1,K119=52),'Collection Route Parameters'!$B$37,IF(AND(D119=\"Y\",F119<1,K119=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L119","v":1469.7337918094363},"run out of time",144,144,{"$f":"IF(Q119=\"run out of space\",((N119-P119)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G119/U119)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V119*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V119*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y119*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U119*'Collection Route Parameters'!$B$7)*Municipalities!V119)/1000)+(M119*V119)","v":29.835999999999999},1551.472,{"$f":"AB119*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC119*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B119,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":72825.41},23675.209100884298]
["Rural Collection South",358,"BAYHAM, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B120,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2655},{"$f":"VLOOKUP(B120,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2655,412.99,null,454.28900000000004,{"$f":"VLOOKUP(B120,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.2905186150948866E-3,20,{"$f":"IF(AND(D120=\"Y\",F120<1,K120=52),'Collection Route Parameters'!$B$35,IF(AND(D120=\"N\",F120<1,K120=52),'Collection Route Parameters'!$B$37,IF(AND(D120=\"Y\",F120<1,K120=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L120","v":1063.6621181670696},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q120=\"run out of space\",((N120-P120)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G120/U120)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V120*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V120*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y120*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U120*'Collection Route Parameters'!$B$7)*Municipalities!V120)/1000)+(M120*V120)","v":28.780357142857142},1496.5785714285714,{"$f":"AB120*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC120*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B120,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":159668.6},-63245.004613415702]
["Rural Collection South",361,"CLARENCE-ROCKLAND, CITY OF","N",{"$f":"VLOOKUP(B121,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":8935},{"$f":"VLOOKUP(B121,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},8935,1496.97162,null,1646.6687820000002,{"$f":"VLOOKUP(B121,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.5441194567603636E-3,20,{"$f":"IF(AND(D121=\"Y\",F121<1,K121=52),'Collection Route Parameters'!$B$35,IF(AND(D121=\"N\",F121<1,K121=52),'Collection Route Parameters'!$B$37,IF(AND(D121=\"Y\",F121<1,K121=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L121","v":987.55136295527325},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q121=\"run out of space\",((N121-P121)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G121/U121)/'Fuel and Labor Assumptions'!$B$7,0)","v":3},{"$f":"V121*'Truck Assumptions'!$B$16","v":177671.01349225291},{"$f":"(V121*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":45},2340,{"$f":"Y121*'Fuel and Labor Assumptions'!$B$4","v":105300},{"$f":"(((U121*'Collection Route Parameters'!$B$7)*Municipalities!V121)/1000)+(M121*V121)","v":86.341071428571425},4489.7357142857145,{"$f":"AB121*'Truck Assumptions'!$B$10","v":4736.6711785714288},{"$f":"AC121*'Fuel and Labor Assumptions'!$B$10","v":6299.7726675000004},289270.78615975293,{"$f":"VLOOKUP(B121,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":338691.69},-49420.903840247076]
["Rural Collection South",376,"THE NATION, MUNICIPALITY","Y",{"$f":"VLOOKUP(B122,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4376},{"$f":"VLOOKUP(B122,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4376,833.42463999999995,null,916.76710400000002,{"$f":"VLOOKUP(B122,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.0288246378849665E-3,20,{"$f":"IF(AND(D122=\"Y\",F122<1,K122=52),'Collection Route Parameters'!$B$35,IF(AND(D122=\"N\",F122<1,K122=52),'Collection Route Parameters'!$B$37,IF(AND(D122=\"Y\",F122<1,K122=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L122","v":868.73972301693755},"run out of space",144,144,null,983.59999999999991,{"$f":"ROUNDUP((G122/U122)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V122*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V122*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y122*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U122*'Collection Route Parameters'!$B$7)*Municipalities!V122)/1000)+(M122*V122)","v":29.835999999999999},1551.472,{"$f":"AB122*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC122*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B122,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":254465.33},-157964.71089911569]
["Rural Collection South",382,"DUTTON-DUNWICH, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B123,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1591},{"$f":"VLOOKUP(B123,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1591,275.20999999999992,null,302.73099999999994,{"$f":"VLOOKUP(B123,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.6591766184789435E-3,20,{"$f":"IF(AND(D123=\"Y\",F123<1,K123=52),'Collection Route Parameters'!$B$35,IF(AND(D123=\"N\",F123<1,K123=52),'Collection Route Parameters'!$B$37,IF(AND(D123=\"Y\",F123<1,K123=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L123","v":956.49933439257961},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q123=\"run out of space\",((N123-P123)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G123/U123)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V123*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V123*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y123*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U123*'Collection Route Parameters'!$B$7)*Municipalities!V123)/1000)+(M123*V123)","v":27.230882352941176},708.00294117647059,{"$f":"AB123*'Truck Assumptions'!$B$10","v":746.94310294117645},{"$f":"AC123*'Fuel and Labor Assumptions'!$B$10","v":993.43432691176474},77767.105490996066,{"$f":"VLOOKUP(B123,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":71764.080000000016},6003.0254909960495]
["Rural Collection South",389,"GREATER NAPANEE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B124,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6885},{"$f":"VLOOKUP(B124,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},6885,953.65255999999999,null,1049.017816,52,2.930053672979163E-3,20,{"$f":"IF(AND(D124=\"Y\",F124<1,K124=52),'Collection Route Parameters'!$B$35,IF(AND(D124=\"N\",F124<1,K124=52),'Collection Route Parameters'!$B$37,IF(AND(D124=\"Y\",F124<1,K124=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L124","v":1194.5173674724319},"run out of time",144,144,{"$f":"IF(Q124=\"run out of space\",((N124-P124)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G124/U124)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V124*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V124*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y124*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U124*'Collection Route Parameters'!$B$7)*Municipalities!V124)/1000)+(M124*V124)","v":59.671999999999997},3102.944,{"$f":"AB124*'Truck Assumptions'!$B$10","v":3273.60592},{"$f":"AC124*'Fuel and Labor Assumptions'!$B$10","v":4353.8958736000004},193001.2382017686,{"$f":"VLOOKUP(B124,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":104640.35},88360.888201768597]
["Rural Collection South",434,"EDWARDSBURGH CARDINAL, TOWNSHIP OF","N",{"$f":"VLOOKUP(B125,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3011},{"$f":"VLOOKUP(B125,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3011,283.54177599999997,null,311.89595359999998,{"$f":"VLOOKUP(B125,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.9920289298214241E-3,20,{"$f":"IF(AND(D125=\"Y\",F125<1,K125=52),'Collection Route Parameters'!$B$35,IF(AND(D125=\"N\",F125<1,K125=52),'Collection Route Parameters'!$B$37,IF(AND(D125=\"Y\",F125<1,K125=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L125","v":1757.0025954963203},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q125=\"run out of space\",((N125-P125)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G125/U125)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V125*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V125*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y125*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U125*'Collection Route Parameters'!$B$7)*Municipalities!V125)/1000)+(M125*V125)","v":28.780357142857142},1496.5785714285714,{"$f":"AB125*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC125*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B125,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":161465.62000000002},-65042.024613415721]
["Rural Collection South",437,"PLYMPTON-WYOMING, TOWN OF","N",{"$f":"VLOOKUP(B126,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3198},{"$f":"VLOOKUP(B126,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3388,280.13409999999999,null,308.14751000000001,{"$f":"VLOOKUP(B126,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.7490890359640361E-3,20,{"$f":"IF(AND(D126=\"Y\",F126<1,K126=52),'Collection Route Parameters'!$B$35,IF(AND(D126=\"N\",F126<1,K126=52),'Collection Route Parameters'!$B$37,IF(AND(D126=\"Y\",F126<1,K126=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L126","v":2001.0416439840772},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q126=\"run out of space\",((N126-P126)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G126/U126)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V126*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V126*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y126*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U126*'Collection Route Parameters'!$B$7)*Municipalities!V126)/1000)+(M126*V126)","v":28.780357142857142},1496.5785714285714,{"$f":"AB126*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC126*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B126,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":220848.73},-124425.13461341571]
["Rural Collection South",502,"SOUTH GLENGARRY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B127,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5616},{"$f":"VLOOKUP(B127,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5616,672.47365000000002,null,739.72101500000008,52,2.5330135567335089E-3,20,{"$f":"IF(AND(D127=\"Y\",F127<1,K127=52),'Collection Route Parameters'!$B$35,IF(AND(D127=\"N\",F127<1,K127=52),'Collection Route Parameters'!$B$37,IF(AND(D127=\"Y\",F127<1,K127=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L127","v":1381.7533627863741},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q127=\"run out of space\",((N127-P127)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G127/U127)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V127*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V127*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y127*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U127*'Collection Route Parameters'!$B$7)*Municipalities!V127)/1000)+(M127*V127)","v":57.560714285714283},2993.1571428571428,{"$f":"AB127*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC127*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B127,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":232193},-39345.809226831392]
["Rural Collection South",503,"MALAHIDE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B128,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3007},{"$f":"VLOOKUP(B128,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3007,353.95000000000005,null,389.34500000000008,52,2.489991302345809E-3,20,{"$f":"IF(AND(D128=\"Y\",F128<1,K128=52),'Collection Route Parameters'!$B$35,IF(AND(D128=\"N\",F128<1,K128=52),'Collection Route Parameters'!$B$37,IF(AND(D128=\"Y\",F128<1,K128=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L128","v":1405.6273998638735},"run out of time",144,144,{"$f":"IF(Q128=\"run out of space\",((N128-P128)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G128/U128)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V128*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V128*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y128*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U128*'Collection Route Parameters'!$B$7)*Municipalities!V128)/1000)+(M128*V128)","v":29.835999999999999},1551.472,{"$f":"AB128*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC128*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B128,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":107830.03},-11329.410899115697]
["Rural Collection South",510,"SOUTH DUNDAS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B129,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4442},{"$f":"VLOOKUP(B129,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4442,514.44666400000006,null,565.89133040000013,52,2.4499157101790605E-3,20,{"$f":"IF(AND(D129=\"Y\",F129<1,K129=52),'Collection Route Parameters'!$B$35,IF(AND(D129=\"N\",F129<1,K129=52),'Collection Route Parameters'!$B$37,IF(AND(D129=\"Y\",F129<1,K129=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L129","v":1428.6205788460331},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q129=\"run out of space\",((N129-P129)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G129/U129)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V129*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V129*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y129*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U129*'Collection Route Parameters'!$B$7)*Municipalities!V129)/1000)+(M129*V129)","v":57.560714285714283},2993.1571428571428,{"$f":"AB129*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC129*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B129,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":266734.96999999997},-73887.779226831364]
["Rural Collection South",531,"BRANT, COUNTY OF","N",{"$f":"VLOOKUP(B130,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":13847},{"$f":"VLOOKUP(B130,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},13862,1918.72,null,2110.5920000000001,{"$f":"VLOOKUP(B130,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.9280268137575889E-3,20,{"$f":"IF(AND(D130=\"Y\",F130<1,K130=52),'Collection Route Parameters'!$B$35,IF(AND(D130=\"N\",F130<1,K130=52),'Collection Route Parameters'!$B$37,IF(AND(D130=\"Y\",F130<1,K130=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L130","v":1195.3442446479469},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q130=\"run out of space\",((N130-P130)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G130/U130)/'Fuel and Labor Assumptions'!$B$7,0)","v":4},{"$f":"V130*'Truck Assumptions'!$B$16","v":236894.68465633722},{"$f":"(V130*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":60},1560,{"$f":"Y130*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U130*'Collection Route Parameters'!$B$7)*Municipalities!V130)/1000)+(M130*V130)","v":108.9235294117647},2832.0117647058823,{"$f":"AB130*'Truck Assumptions'!$B$10","v":2987.7724117647058},{"$f":"AC130*'Fuel and Labor Assumptions'!$B$10","v":3973.737307647059},311068.42196398426,{"$f":"VLOOKUP(B130,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":776075.72},-465007.29803601571]
["Rural Collection South",550,"HASTINGS HIGHLANDS, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B131,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3780},{"$f":"VLOOKUP(B131,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3780,260,null,{"$f":"H131*(1+$B$234)","v":286},52,{"$f":"(J131/G131)/52","v":1.4550264550264552E-3},20,{"$f":"IF(AND(D131=\"Y\",F131<1,K131=52),'Collection Route Parameters'!$B$35,IF(AND(D131=\"N\",F131<1,K131=52),'Collection Route Parameters'!$B$37,IF(AND(D131=\"Y\",F131<1,K131=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L131","v":2405.454545454545},"run out of time",{"$f":"IF(N131=$AL$15,$AL$3,IF(N131=$AL$16,$AL$4,IF(N131=$AL$17,$AL$5,IF(N131=$AL$6,$AL$18,IF(N131=$AL$19,$AL$7,IF(N131=$AL$20,$AL$8,IF(N131=$AL$21,$AL$9,$AL$10)))))))","v":128.57142857142858},128.57142857142858,{"$f":"IF(Q131=\"run out of space\",((N131-P131)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G131/U131)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V131*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V131*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},{"$f":"X131*K131","v":780},{"$f":"Y131*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U131*'Collection Route Parameters'!$B$7)*Municipalities!V131)/1000)+(M131*V131)","v":28.780357142857142},{"$f":"AA131*K131","v":1496.5785714285714},{"$f":"AB131*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC131*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},{"$f":"AD131+Z131+W131","v":96423.595386584304},{"$f":"VLOOKUP(B131,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":81303.75},{"$f":"AE131-AF131","v":15119.845386584304}]
["Rural Collection South",551,"HORTON, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B132,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1340},{"$f":"VLOOKUP(B132,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1340,178.88576,null,196.77433600000003,{"$f":"VLOOKUP(B132,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.8239715269804825E-3,20,{"$f":"IF(AND(D132=\"Y\",F132<1,K132=52),'Collection Route Parameters'!$B$35,IF(AND(D132=\"N\",F132<1,K132=52),'Collection Route Parameters'!$B$37,IF(AND(D132=\"Y\",F132<1,K132=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L132","v":1239.3892666978684},{"$f":"IF(O132>P132,\"run out of space\", \"run out of time\")","v":"run out of time"},120.00000000000003,{"$f":"IF(AND(I132>0,D132=\"Y\"),(R132*(G132-I132)/G132)+($AL$11*I132/G132),IF(AND(I132>0,D132=\"N\"),(R132*(G132-I132)/G132)+($AL$12*I132/G132),R132))","v":120.00000000000003},{"$f":"IF(Q132=\"run out of space\",((N132-P132)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},{"$f":"IF(AND(T132<>\"\",T132>0),(R132*T132)+P132,O132)","v":819.66666666666674},{"$f":"ROUNDUP((G132/U132)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V132*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V132*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y132*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U132*'Collection Route Parameters'!$B$7)*Municipalities!V132)/1000)+(M132*V132)","v":28.196666666666665},733.11333333333334,{"$f":"AB132*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC132*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B132,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":80453.52},-2651.1808622490353]
["Rural Collection South",555,"GREY HIGHLANDS, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B133,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5262},{"$f":"VLOOKUP(B133,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5262,640.91259200000002,null,705.0038512000001,{"$f":"VLOOKUP(B133,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},2.5765424494927349E-3,20,{"$f":"IF(AND(D133=\"Y\",F133<1,K133=52),'Collection Route Parameters'!$B$35,IF(AND(D133=\"N\",F133<1,K133=52),'Collection Route Parameters'!$B$37,IF(AND(D133=\"Y\",F133<1,K133=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},{"$f":"IF(AND(D133=\"Y\",I133>0),($AL$15*(1-I133/G133)+($AL$23*(I133/G133))),IF(AND(D133=\"N\",I133>0),($AL$18*(1-I133/G133)+($AL$24*(I133/G133))),(N133)))","v":819.66666666666674},{"$f":"'Truck Assumptions'!$B$5/Municipalities!L133","v":1358.4096006992136},"run out of time",120.00000000000003,120.00000000000003,{"$f":"IF(Q133=\"run out of space\",((N133-P133)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},819.66666666666674,{"$f":"ROUNDUP((G133/U133)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V133*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V133*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},780,{"$f":"Y133*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U133*'Collection Route Parameters'!$B$7)*Municipalities!V133)/1000)+(M133*V133)","v":56.393333333333331},1466.2266666666667,{"$f":"AB133*'Truck Assumptions'!$B$10","v":1546.8691333333334},{"$f":"AC133*'Fuel and Labor Assumptions'!$B$10","v":2057.3359473333335},155604.67827550194,{"$f":"VLOOKUP(B133,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":245982},-90377.321724498062]
["Rural Collection South",556,"MCNAB-BRAESIDE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B134,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":3114},{"$f":"VLOOKUP(B134,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},3114,574.19900000000007,null,631.61890000000017,52,3.9006157057457644E-3,20,{"$f":"IF(AND(D134=\"Y\",F134<1,K134=52),'Collection Route Parameters'!$B$35,IF(AND(D134=\"N\",F134<1,K134=52),'Collection Route Parameters'!$B$37,IF(AND(D134=\"Y\",F134<1,K134=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L134","v":897.29423866195236},"run out of space",144,144,null,983.59999999999991,{"$f":"ROUNDUP((G134/U134)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V134*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V134*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y134*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U134*'Collection Route Parameters'!$B$7)*Municipalities!V134)/1000)+(M134*V134)","v":29.835999999999999},1551.472,{"$f":"AB134*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC134*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B134,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":129830},-33329.380899115698]
["Rural Collection South",558,"SOUTHWEST MIDDLESEX, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B135,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2470},{"$f":"VLOOKUP(B135,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2470,362.97973600000006,null,399.27770960000009,52,3.1086710495172847E-3,20,{"$f":"IF(AND(D135=\"Y\",F135<1,K135=52),'Collection Route Parameters'!$B$35,IF(AND(D135=\"N\",F135<1,K135=52),'Collection Route Parameters'!$B$37,IF(AND(D135=\"Y\",F135<1,K135=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L135","v":1125.8830362715541},"run out of time",144,144,{"$f":"IF(Q135=\"run out of space\",((N135-P135)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G135/U135)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V135*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V135*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y135*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U135*'Collection Route Parameters'!$B$7)*Municipalities!V135)/1000)+(M135*V135)","v":29.835999999999999},1551.472,{"$f":"AB135*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC135*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B135,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":229146.78},-132646.1608991157]
["Rural Collection South",600,"ALFRED AND PLANTAGENET, TOWNSHIP OF","N",{"$f":"VLOOKUP(B136,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4146},{"$f":"VLOOKUP(B136,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4146,627.25117599999999,null,689.97629360000008,52,3.2003798545400574E-3,20,{"$f":"IF(AND(D136=\"Y\",F136<1,K136=52),'Collection Route Parameters'!$B$35,IF(AND(D136=\"N\",F136<1,K136=52),'Collection Route Parameters'!$B$37,IF(AND(D136=\"Y\",F136<1,K136=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L136","v":1093.6201823152028},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q136=\"run out of space\",((N136-P136)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G136/U136)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V136*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V136*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y136*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U136*'Collection Route Parameters'!$B$7)*Municipalities!V136)/1000)+(M136*V136)","v":28.780357142857142},1496.5785714285714,{"$f":"AB136*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC136*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B136,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":218324.11},-121900.51461341568]
["Rural Collection South",604,"WEST GREY, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B137,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5564},{"$f":"VLOOKUP(B137,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5564,771.79608800000005,null,848.97569680000015,52,2.9343018885140747E-3,20,{"$f":"IF(AND(D137=\"Y\",F137<1,K137=52),'Collection Route Parameters'!$B$35,IF(AND(D137=\"N\",F137<1,K137=52),'Collection Route Parameters'!$B$37,IF(AND(D137=\"Y\",F137<1,K137=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L137","v":1192.7879723965257},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q137=\"run out of space\",((N137-P137)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G137/U137)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V137*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V137*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y137*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U137*'Collection Route Parameters'!$B$7)*Municipalities!V137)/1000)+(M137*V137)","v":57.560714285714283},2993.1571428571428,{"$f":"AB137*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC137*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B137,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":240887.16999999998},-48039.979226831376]
["Rural Collection South",612,"SOUTHGATE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B138,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2921},{"$f":"VLOOKUP(B138,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2921,591.69323199999997,null,650.86255519999997,{"$f":"VLOOKUP(B138,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},4.2850351249572064E-3,20,{"$f":"IF(AND(D138=\"Y\",F138<1,K138=52),'Collection Route Parameters'!$B$35,IF(AND(D138=\"N\",F138<1,K138=52),'Collection Route Parameters'!$B$37,IF(AND(D138=\"Y\",F138<1,K138=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L138","v":816.79610503425056},"run out of space",120.00000000000003,120.00000000000003,null,819.66666666666674,{"$f":"ROUNDUP((G138/U138)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V138*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V138*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y138*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U138*'Collection Route Parameters'!$B$7)*Municipalities!V138)/1000)+(M138*V138)","v":28.196666666666665},733.11333333333334,{"$f":"AB138*'Truck Assumptions'!$B$10","v":773.43456666666668},{"$f":"AC138*'Fuel and Labor Assumptions'!$B$10","v":1028.6679736666667},77802.339137750969,{"$f":"VLOOKUP(B138,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":195211.68},-117409.34086224902]
["Rural Collection South",711,"BANCROFT, TOWN OF","N",{"$f":"VLOOKUP(B139,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1896},{"$f":"VLOOKUP(B139,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1896,386.73,null,425.40300000000008,{"$f":"VLOOKUP(B139,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},4.314782132424538E-3,20,{"$f":"IF(AND(D139=\"Y\",F139<1,K139=52),'Collection Route Parameters'!$B$35,IF(AND(D139=\"N\",F139<1,K139=52),'Collection Route Parameters'!$B$37,IF(AND(D139=\"Y\",F139<1,K139=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L139","v":811.1649424193057},"run out of space",128.57142857142858,128.57142857142858,null,878.03571428571433,{"$f":"ROUNDUP((G139/U139)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V139*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V139*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y139*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U139*'Collection Route Parameters'!$B$7)*Municipalities!V139)/1000)+(M139*V139)","v":28.780357142857142},1496.5785714285714,{"$f":"AB139*'Truck Assumptions'!$B$10","v":1578.8903928571428},{"$f":"AC139*'Fuel and Labor Assumptions'!$B$10","v":2099.9242225000003},96423.595386584304,{"$f":"VLOOKUP(B139,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":97425.31},-1001.7146134156937]
["Rural Collection South",712,"BECKWITH, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B140,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2950},{"$f":"VLOOKUP(B140,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2950,435.44,null,478.98400000000004,52,3.1224511082138203E-3,20,{"$f":"IF(AND(D140=\"Y\",F140<1,K140=52),'Collection Route Parameters'!$B$35,IF(AND(D140=\"N\",F140<1,K140=52),'Collection Route Parameters'!$B$37,IF(AND(D140=\"Y\",F140<1,K140=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L140","v":1120.9142685350657},"run out of time",144,144,{"$f":"IF(Q140=\"run out of space\",((N140-P140)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G140/U140)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V140*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V140*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y140*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U140*'Collection Route Parameters'!$B$7)*Municipalities!V140)/1000)+(M140*V140)","v":29.835999999999999},1551.472,{"$f":"AB140*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC140*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B140,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":197439.55},-100938.93089911569]
["Rural Collection South",731,"CARLETON PLACE, TOWN OF","Y",{"$f":"VLOOKUP(B141,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":4243},{"$f":"VLOOKUP(B141,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},4243,623.18000000000006,null,685.49800000000016,{"$f":"VLOOKUP(B141,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.1069181819829953E-3,20,{"$f":"IF(AND(D141=\"Y\",F141<1,K141=52),'Collection Route Parameters'!$B$35,IF(AND(D141=\"N\",F141<1,K141=52),'Collection Route Parameters'!$B$37,IF(AND(D141=\"Y\",F141<1,K141=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L141","v":1126.5182392946438},"run out of time",144,144,{"$f":"IF(Q141=\"run out of space\",((N141-P141)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G141/U141)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V141*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V141*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y141*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U141*'Collection Route Parameters'!$B$7)*Municipalities!V141)/1000)+(M141*V141)","v":29.835999999999999},1551.472,{"$f":"AB141*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC141*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B141,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":254122.62},-157622.00089911569]
["Rural Collection South",749,"CONMEE,  TOWNSHIP OF","N",{"$f":"VLOOKUP(B142,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B142,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":285},285,16.583010000000002,null,18.241311000000003,52,1.2308576923076924E-3,20,{"$f":"IF(AND(D142=\"Y\",F142<1,K142=52),'Collection Route Parameters'!$B$35,IF(AND(D142=\"N\",F142<1,K142=52),'Collection Route Parameters'!$B$37,IF(AND(D142=\"Y\",F142<1,K142=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L142","v":2843.5456201585503},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q142=\"run out of space\",((N142-P142)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G142/U142)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V142*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V142*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y142*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U142*'Collection Route Parameters'!$B$7)*Municipalities!V142)/1000)+(M142*V142)","v":27.230882352941176},1416.0058823529412,{"$f":"AB142*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC142*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B142,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":0},96310.539817907833]
["Rural Collection South",786,"HALDIMAND, COUNTY OF","N",{"$f":"VLOOKUP(B143,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":19852},{"$f":"VLOOKUP(B143,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},19852,2902.1299999999997,null,3192.3429999999998,52,3.0924446674622979E-3,20,{"$f":"IF(AND(D143=\"Y\",F143<1,K143=52),'Collection Route Parameters'!$B$35,IF(AND(D143=\"N\",F143<1,K143=52),'Collection Route Parameters'!$B$37,IF(AND(D143=\"Y\",F143<1,K143=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L143","v":1131.7906628454398},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q143=\"run out of space\",((N143-P143)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G143/U143)/'Fuel and Labor Assumptions'!$B$7,0)","v":5},{"$f":"V143*'Truck Assumptions'!$B$16","v":296118.35582042154},{"$f":"(V143*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":75},3900,{"$f":"Y143*'Fuel and Labor Assumptions'!$B$4","v":175500},{"$f":"(((U143*'Collection Route Parameters'!$B$7)*Municipalities!V143)/1000)+(M143*V143)","v":143.90178571428572},7482.8928571428578,{"$f":"AB143*'Truck Assumptions'!$B$10","v":7894.4519642857149},{"$f":"AC143*'Fuel and Labor Assumptions'!$B$10","v":10499.621112500001},482117.97693292156,{"$f":"VLOOKUP(B143,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":1371837.25},-889719.27306707844]
["Rural Collection South",854,"MISSISSIPPI MILLS, TOWN OF","N",{"$f":"VLOOKUP(B144,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":5417},{"$f":"VLOOKUP(B144,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},5417,778.33,null,856.16300000000012,{"$f":"VLOOKUP(B144,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.039444909899036E-3,20,{"$f":"IF(AND(D144=\"Y\",F144<1,K144=52),'Collection Route Parameters'!$B$35,IF(AND(D144=\"N\",F144<1,K144=52),'Collection Route Parameters'!$B$37,IF(AND(D144=\"Y\",F144<1,K144=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L144","v":1151.5260528661013},"run out of time",128.57142857142858,128.57142857142858,{"$f":"IF(Q144=\"run out of space\",((N144-P144)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},878.03571428571433,{"$f":"ROUNDUP((G144/U144)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V144*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V144*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y144*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U144*'Collection Route Parameters'!$B$7)*Municipalities!V144)/1000)+(M144*V144)","v":57.560714285714283},2993.1571428571428,{"$f":"AB144*'Truck Assumptions'!$B$10","v":3157.7807857142857},{"$f":"AC144*'Fuel and Labor Assumptions'!$B$10","v":4199.8484450000005},192847.19077316861,{"$f":"VLOOKUP(B144,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":285086.33},-92239.139226831408]
["Rural Collection South",855,"MONTAGUE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B145,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1475},{"$f":"VLOOKUP(B145,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1475,214.42,null,235.86199999999999,52,3.0751238591916561E-3,20,{"$f":"IF(AND(D145=\"Y\",F145<1,K145=52),'Collection Route Parameters'!$B$35,IF(AND(D145=\"N\",F145<1,K145=52),'Collection Route Parameters'!$B$37,IF(AND(D145=\"Y\",F145<1,K145=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L145","v":1138.1655374753032},"run out of time",144,144,{"$f":"IF(Q145=\"run out of space\",((N145-P145)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G145/U145)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V145*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V145*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y145*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U145*'Collection Route Parameters'!$B$7)*Municipalities!V145)/1000)+(M145*V145)","v":29.835999999999999},1551.472,{"$f":"AB145*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC145*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B145,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":85372.78},11127.839100884303]
["Rural Collection South",958,"DEEP RIVER, TOWN OF","Y",{"$f":"VLOOKUP(B146,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1851},{"$f":"VLOOKUP(B146,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1851,601.13708800000006,null,661.2507968000001,{"$f":"VLOOKUP(B146,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},6.8699953954203564E-3,20,{"$f":"IF(AND(D146=\"Y\",F146<1,K146=52),'Collection Route Parameters'!$B$35,IF(AND(D146=\"N\",F146<1,K146=52),'Collection Route Parameters'!$B$37,IF(AND(D146=\"Y\",F146<1,K146=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":819.66666666666674},819.66666666666674,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L146","v":509.46176795593675},"run out of space",120.00000000000003,120.00000000000003,{"$f":"IF(Q146=\"run out of space\",((N146-P146)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":1.0539161039484997},635.9317004297568,{"$f":"ROUNDUP((G146/U146)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V146*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V146*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},390,{"$f":"Y146*'Fuel and Labor Assumptions'!$B$4","v":17550},{"$f":"(((U146*'Collection Route Parameters'!$B$7)*Municipalities!V146)/1000)+(M146*V146)","v":26.359317004297569},685.34224211173682,{"$f":"AB146*'Truck Assumptions'!$B$10","v":723.03606542788225},{"$f":"AC146*'Fuel and Labor Assumptions'!$B$10","v":961.63796701908348},77735.309131103393,{"$f":"VLOOKUP(B146,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":113349.65000000001},-35614.340868896616]
["Rural Collection South",967,"MOHAWKS OF THE BAY OF QUINTE","N",{"$f":"VLOOKUP(B147,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1022},{"$f":"VLOOKUP(B147,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},1022,282.35767000000004,null,310.59343700000005,52,5.8443744731296104E-3,20,{"$f":"IF(AND(D147=\"Y\",F147<1,K147=52),'Collection Route Parameters'!$B$35,IF(AND(D147=\"N\",F147<1,K147=52),'Collection Route Parameters'!$B$37,IF(AND(D147=\"Y\",F147<1,K147=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L147","v":598.86648538552333},"run out of space",128.57142857142858,128.57142857142858,{"$f":"IF(Q147=\"run out of space\",((N147-P147)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.88149571611217203},712.20164888565978,{"$f":"ROUNDUP((G147/U147)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V147*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V147*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y147*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U147*'Collection Route Parameters'!$B$7)*Municipalities!V147)/1000)+(M147*V147)","v":27.122016488856598},1410.3448574205431,{"$f":"AB147*'Truck Assumptions'!$B$10","v":1487.9138245786728},{"$f":"AC147*'Fuel and Labor Assumptions'!$B$10","v":1978.9253866896349},96302.596550773946,{"$f":"VLOOKUP(B147,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":57522.760000000009},38779.836550773936]
["Rural Collection South",971,"LOYALIST, TOWNSHIP OF","N",{"$f":"VLOOKUP(B148,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":6389},{"$f":"VLOOKUP(B148,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":287},6676,1042.9700000000003,null,1147.2670000000003,{"$f":"VLOOKUP(B148,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},3.3047973222104445E-3,20,{"$f":"IF(AND(D148=\"Y\",F148<1,K148=52),'Collection Route Parameters'!$B$35,IF(AND(D148=\"N\",F148<1,K148=52),'Collection Route Parameters'!$B$37,IF(AND(D148=\"Y\",F148<1,K148=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L148","v":1059.0664596820093},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q148=\"run out of space\",((N148-P148)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G148/U148)/'Fuel and Labor Assumptions'!$B$7,0)","v":2},{"$f":"V148*'Truck Assumptions'!$B$16","v":118447.34232816861},{"$f":"(V148*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":30},1560,{"$f":"Y148*'Fuel and Labor Assumptions'!$B$4","v":70200},{"$f":"(((U148*'Collection Route Parameters'!$B$7)*Municipalities!V148)/1000)+(M148*V148)","v":54.461764705882352},2832.0117647058823,{"$f":"AB148*'Truck Assumptions'!$B$10","v":2987.7724117647058},{"$f":"AC148*'Fuel and Labor Assumptions'!$B$10","v":3973.737307647059},192621.07963581567,{"$f":"VLOOKUP(B148,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":289445.69},-96824.610364184337]
["Rural Collection South",976,"CHIPPEWAS OF NAWASH FIRST NATION","Y",{"$f":"VLOOKUP(B149,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":273},{"$f":"VLOOKUP(B149,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},273,15.522360000000001,null,17.074596000000003,{"$f":"VLOOKUP(B149,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.2027751479289943E-3,20,{"$f":"IF(AND(D149=\"Y\",F149<1,K149=52),'Collection Route Parameters'!$B$35,IF(AND(D149=\"N\",F149<1,K149=52),'Collection Route Parameters'!$B$37,IF(AND(D149=\"Y\",F149<1,K149=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L149","v":2909.93707845269},"run out of time",144,144,{"$f":"IF(Q149=\"run out of space\",((N149-P149)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},983.59999999999991,{"$f":"ROUNDUP((G149/U149)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V149*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V149*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y149*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U149*'Collection Route Parameters'!$B$7)*Municipalities!V149)/1000)+(M149*V149)","v":29.835999999999999},1551.472,{"$f":"AB149*'Truck Assumptions'!$B$10","v":1636.80296},{"$f":"AC149*'Fuel and Labor Assumptions'!$B$10","v":2176.9479368000002},96500.619100884302,{"$f":"VLOOKUP(B149,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":40089.94},56410.679100884299]
["Rural Collection South",978,"SAGAMOK ANISHNAWBEK FIRST NATION","Y",{"$f":"VLOOKUP(B150,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B150,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":398},398,37.05057,null,40.755627000000004,52,1.9692514012369542E-3,20,{"$f":"IF(AND(D150=\"Y\",F150<1,K150=52),'Collection Route Parameters'!$B$35,IF(AND(D150=\"N\",F150<1,K150=52),'Collection Route Parameters'!$B$37,IF(AND(D150=\"Y\",F150<1,K150=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L150","v":1777.3251286257964},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q150=\"run out of space\",((N150-P150)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G150/U150)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V150*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V150*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y150*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U150*'Collection Route Parameters'!$B$7)*Municipalities!V150)/1000)+(M150*V150)","v":27.230882352941176},1416.0058823529412,{"$f":"AB150*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC150*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B150,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":0},96310.539817907833]
["Rural Collection South",980,"ATIKAMEKSHENG ANISHNAWBEK FIRST NATION","Y",{"$f":"VLOOKUP(B151,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":120},{"$f":"VLOOKUP(B151,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},120,50.958560000000006,null,56.05441600000001,{"$f":"VLOOKUP(B151,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},8.9830794871794892E-3,20,{"$f":"IF(AND(D151=\"Y\",F151<1,K151=52),'Collection Route Parameters'!$B$35,IF(AND(D151=\"N\",F151<1,K151=52),'Collection Route Parameters'!$B$37,IF(AND(D151=\"Y\",F151<1,K151=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":983.59999999999991},983.59999999999991,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L151","v":389.62139932026037},"run out of space",144,144,{"$f":"IF(Q151=\"run out of space\",((N151-P151)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":2.6304366704429971},768.40427986405189,{"$f":"ROUNDUP((G151/U151)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V151*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V151*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y151*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U151*'Collection Route Parameters'!$B$7)*Municipalities!V151)/1000)+(M151*V151)","v":27.684042798640519},1439.570225529307,{"$f":"AB151*'Truck Assumptions'!$B$10","v":1518.7465879334188},{"$f":"AC151*'Fuel and Labor Assumptions'!$B$10","v":2019.9329619514472},96343.60412603576,{"$f":"VLOOKUP(B151,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":14319.41},82024.194126035756]
["Rural Collection South",981,"CHIPPEWAS OF RAMA FIRST NATION","N",{"$f":"VLOOKUP(B152,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":364},{"$f":"VLOOKUP(B152,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},364,91.139579999999995,null,100.25353800000001,52,5.2965732248520716E-3,20,{"$f":"IF(AND(D152=\"Y\",F152<1,K152=52),'Collection Route Parameters'!$B$35,IF(AND(D152=\"N\",F152<1,K152=52),'Collection Route Parameters'!$B$37,IF(AND(D152=\"Y\",F152<1,K152=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":878.03571428571433},878.03571428571433,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L152","v":660.80460920990129},"run out of space",128.57142857142858,128.57142857142858,{"$f":"IF(Q152=\"run out of space\",((N152-P152)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":0.53739502819896112},729.89825569262484,{"$f":"ROUNDUP((G152/U152)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V152*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V152*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y152*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U152*'Collection Route Parameters'!$B$7)*Municipalities!V152)/1000)+(M152*V152)","v":27.298982556926248},1419.5470929601649,{"$f":"AB152*'Truck Assumptions'!$B$10","v":1497.6221830729739},{"$f":"AC152*'Fuel and Labor Assumptions'!$B$10","v":1991.8375034870555},96315.508667571354,{"$f":"VLOOKUP(B152,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":68857.86},27457.648667571353]
["Rural Collection South",983,"CURVE LAKE FIRST NATION","Y",{"$f":"VLOOKUP(B153,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":502},{"$f":"VLOOKUP(B153,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":59},563,78.208939999999998,null,86.029834000000008,{"$f":"VLOOKUP(B153,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.9385788359065448E-3,20,{"$f":"IF(AND(D153=\"Y\",F153<1,K153=52),'Collection Route Parameters'!$B$35,IF(AND(D153=\"N\",F153<1,K153=52),'Collection Route Parameters'!$B$37,IF(AND(D153=\"Y\",F153<1,K153=26),'Collection Route Parameters'!$B$36,('Collection Route Parameters'!$B$38))))","v":723.08823529411768},723.08823529411768,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L153","v":1191.0519320541753},"run out of time",105.88235294117648,105.88235294117648,{"$f":"IF(Q153=\"run out of space\",((N153-P153)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},723.08823529411768,{"$f":"ROUNDUP((G153/U153)/'Fuel and Labor Assumptions'!$B$7,0)","v":1},{"$f":"V153*'Truck Assumptions'!$B$16","v":59223.671164084306},{"$f":"(V153*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":15},780,{"$f":"Y153*'Fuel and Labor Assumptions'!$B$4","v":35100},{"$f":"(((U153*'Collection Route Parameters'!$B$7)*Municipalities!V153)/1000)+(M153*V153)","v":27.230882352941176},1416.0058823529412,{"$f":"AB153*'Truck Assumptions'!$B$10","v":1493.8862058823529},{"$f":"AC153*'Fuel and Labor Assumptions'!$B$10","v":1986.8686538235295},96310.539817907833,{"$f":"VLOOKUP(B153,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":16500},79810.539817907833]
["Rural Depot North",188,"ARMOUR, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B154,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":495},{"$f":"VLOOKUP(B154,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1689},2184,218.01999999999998,null,239.822,{"$f":"VLOOKUP(B154,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.1117040011270783E-3,20,null,null,{"$f":"'Truck Assumptions'!$B$5/Municipalities!L154","v":1657.4292600345252},null,null,null,{"$f":"IF(Q154=\"run out of space\",((N154-P154)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V154*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y154*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U154*'Collection Route Parameters'!$B$7)*Municipalities!V154)/1000)+(M154*V154)","v":0},0,{"$f":"AB154*'Truck Assumptions'!$B$10","v":0},{"$f":"AC154*'Fuel and Labor Assumptions'!$B$10","v":0},0,{"$f":"VLOOKUP(B154,'2012 Macro Cost Data'!$B$5:$F$245,5,FALSE)","v":40051.18},-40051.18]
["Rural Depot North",232,"WHITESTONE, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B155,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B155,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1634},1634,87.210380000000015,null,95.931418000000022,{"$f":"VLOOKUP(B155,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.1290299642218249E-3,20,null,null,null,null,null,null,{"$f":"IF(Q155=\"run out of space\",((N155-P155)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V155*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y155*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U155*'Collection Route Parameters'!$B$7)*Municipalities!V155)/1000)+(M155*V155)","v":0},{"$error":"#VALUE!"},{"$f":"AB155*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC155*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",245,"THE ARCHIPELAGO, TOWNSHIP OF","N",{"$f":"VLOOKUP(B156,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B156,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":3299},3299,188.19013599999997,null,207.00914959999997,{"$f":"VLOOKUP(B156,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.2067126961550119E-3,20,null,null,null,null,null,null,{"$f":"IF(Q156=\"run out of space\",((N156-P156)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V156*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y156*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U156*'Collection Route Parameters'!$B$7)*Municipalities!V156)/1000)+(M156*V156)","v":0},{"$error":"#VALUE!"},{"$f":"AB156*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC156*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",338,"COCHRANE TEMISKAMING WASTE MANAGEMENT BOARD","Y",{"$f":"VLOOKUP(B157,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B157,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":19872},19872,1742.34,null,1916.5740000000001,{"$f":"VLOOKUP(B157,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.8547298866592346E-3,20,null,null,null,null,null,null,{"$f":"IF(Q157=\"run out of space\",((N157-P157)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V157*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y157*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U157*'Collection Route Parameters'!$B$7)*Municipalities!V157)/1000)+(M157*V157)","v":0},{"$error":"#VALUE!"},{"$f":"AB157*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC157*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",372,"CARLING, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B158,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B158,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1678},1678,116.60793999999999,null,128.26873399999999,{"$f":"VLOOKUP(B158,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.470027665719263E-3,20,null,null,null,null,null,null,{"$f":"IF(Q158=\"run out of space\",((N158-P158)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V158*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y158*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U158*'Collection Route Parameters'!$B$7)*Municipalities!V158)/1000)+(M158*V158)","v":0},{"$error":"#VALUE!"},{"$f":"AB158*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC158*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",375,"MCDOUGALL, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B159,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B159,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1800},1800,182.29000000000002,null,200.51900000000003,{"$f":"VLOOKUP(B159,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.1422970085470091E-3,20,null,null,null,null,null,null,{"$f":"IF(Q159=\"run out of space\",((N159-P159)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V159*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y159*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U159*'Collection Route Parameters'!$B$7)*Municipalities!V159)/1000)+(M159*V159)","v":0},{"$error":"#VALUE!"},{"$f":"AB159*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC159*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",404,"SEGUIN, TOWNSHIP OF","N",{"$f":"VLOOKUP(B160,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B160,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":4732},4732,442.69581999999991,null,486.96540199999993,{"$f":"VLOOKUP(B160,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.9790192876649976E-3,20,null,null,null,null,null,null,{"$f":"IF(Q160=\"run out of space\",((N160-P160)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V160*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y160*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U160*'Collection Route Parameters'!$B$7)*Municipalities!V160)/1000)+(M160*V160)","v":0},{"$error":"#VALUE!"},{"$f":"AB160*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC160*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",413,"MCKELLAR, TOWNSHIP OF","N",{"$f":"VLOOKUP(B161,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B161,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1499},1499,88.6,null,97.460000000000008,{"$f":"VLOOKUP(B161,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.2503207266382718E-3,20,null,null,null,null,null,null,{"$f":"IF(Q161=\"run out of space\",((N161-P161)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V161*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y161*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U161*'Collection Route Parameters'!$B$7)*Municipalities!V161)/1000)+(M161*V161)","v":0},{"$error":"#VALUE!"},{"$f":"AB161*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC161*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",537,"CASEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B162,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B162,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":157},157,51.758592000000007,null,56.934451200000012,{"$f":"VLOOKUP(B162,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},6.973842626163647E-3,20,null,null,null,null,null,null,{"$f":"IF(Q162=\"run out of space\",((N162-P162)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V162*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y162*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U162*'Collection Route Parameters'!$B$7)*Municipalities!V162)/1000)+(M162*V162)","v":0},{"$error":"#VALUE!"},{"$f":"AB162*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC162*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",545,"GILLIES, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B163,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B163,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":190},190,16.056139999999999,null,17.661754000000002,{"$f":"VLOOKUP(B163,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.7876269230769233E-3,20,null,null,null,null,null,null,{"$f":"IF(Q163=\"run out of space\",((N163-P163)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V163*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y163*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U163*'Collection Route Parameters'!$B$7)*Municipalities!V163)/1000)+(M163*V163)","v":0},{"$error":"#VALUE!"},{"$f":"AB163*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC163*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",605,"KERNS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B164,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B164,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":135},135,17.374608000000002,null,19.112068800000003,{"$f":"VLOOKUP(B164,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.7225169230769234E-3,20,null,null,null,null,null,null,{"$f":"IF(Q164=\"run out of space\",((N164-P164)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V164*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y164*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U164*'Collection Route Parameters'!$B$7)*Municipalities!V164)/1000)+(M164*V164)","v":0},{"$error":"#VALUE!"},{"$f":"AB164*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC164*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",607,"HUDSON, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B165,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B165,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":336},336,26.070608,null,28.677668800000003,{"$f":"VLOOKUP(B165,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.6413500915750919E-3,20,null,null,null,null,null,null,{"$f":"IF(Q165=\"run out of space\",((N165-P165)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V165*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y165*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U165*'Collection Route Parameters'!$B$7)*Municipalities!V165)/1000)+(M165*V165)","v":0},{"$error":"#VALUE!"},{"$f":"AB165*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC165*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",610,"NEEBING, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B166,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B166,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1259},1286,57.062700000000007,null,62.76897000000001,{"$f":"VLOOKUP(B166,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},9.3864352793396355E-4,20,null,null,null,null,null,null,{"$f":"IF(Q166=\"run out of space\",((N166-P166)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V166*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y166*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U166*'Collection Route Parameters'!$B$7)*Municipalities!V166)/1000)+(M166*V166)","v":0},{"$error":"#VALUE!"},{"$f":"AB166*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC166*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",611,"CALVIN, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B167,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B167,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":300},300,19.435560000000002,null,21.379116000000003,{"$f":"VLOOKUP(B167,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.3704561538461541E-3,20,null,null,null,null,null,null,{"$f":"IF(Q167=\"run out of space\",((N167-P167)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V167*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y167*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U167*'Collection Route Parameters'!$B$7)*Municipalities!V167)/1000)+(M167*V167)","v":0},{"$error":"#VALUE!"},{"$f":"AB167*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC167*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",616,"PERRY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B168,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B168,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1631},1631,154.54257999999999,null,169.996838,{"$f":"VLOOKUP(B168,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.0043960524454086E-3,20,null,null,null,null,null,null,{"$f":"IF(Q168=\"run out of space\",((N168-P168)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V168*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y168*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U168*'Collection Route Parameters'!$B$7)*Municipalities!V168)/1000)+(M168*V168)","v":0},{"$error":"#VALUE!"},{"$f":"AB168*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC168*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",709,"ASSIGINACK,  TOWNSHIP OF","Y",{"$f":"VLOOKUP(B169,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B169,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":707},707,86.26,null,94.88600000000001,{"$f":"VLOOKUP(B169,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.5809487542160811E-3,20,null,null,null,null,null,null,{"$f":"IF(Q169=\"run out of space\",((N169-P169)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V169*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y169*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U169*'Collection Route Parameters'!$B$7)*Municipalities!V169)/1000)+(M169*V169)","v":0},{"$error":"#VALUE!"},{"$f":"AB169*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC169*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",714,"BILLINGS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B170,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B170,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":621},621,48.632779999999997,null,53.496057999999998,{"$f":"VLOOKUP(B170,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.6566350179611049E-3,20,null,null,null,null,null,null,{"$f":"IF(Q170=\"run out of space\",((N170-P170)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V170*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y170*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U170*'Collection Route Parameters'!$B$7)*Municipalities!V170)/1000)+(M170*V170)","v":0},{"$error":"#VALUE!"},{"$f":"AB170*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC170*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",754,"DESERONTO, TOWN OF","Y",{"$f":"VLOOKUP(B171,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":777},{"$f":"VLOOKUP(B171,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},777,121.17117,null,133.28828700000003,{"$f":"VLOOKUP(B171,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},3.2988884021384027E-3,20,null,null,null,null,null,null,{"$f":"IF(Q171=\"run out of space\",((N171-P171)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V171*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y171*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U171*'Collection Route Parameters'!$B$7)*Municipalities!V171)/1000)+(M171*V171)","v":0},0,{"$f":"AB171*'Truck Assumptions'!$B$10","v":0},{"$f":"AC171*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",764,"EMO, TOWNSHIP OF","N",{"$f":"VLOOKUP(B172,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B172,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":732},732,45.007200000000012,null,49.50792000000002,{"$f":"VLOOKUP(B172,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.3006494325346789E-3,20,null,null,null,null,null,null,{"$f":"IF(Q172=\"run out of space\",((N172-P172)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V172*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y172*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U172*'Collection Route Parameters'!$B$7)*Municipalities!V172)/1000)+(M172*V172)","v":0},{"$error":"#VALUE!"},{"$f":"AB172*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC172*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",775,"FRENCH RIVER, MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B173,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B173,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2476},2476,180.15503200000001,null,198.17053520000002,{"$f":"VLOOKUP(B173,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.5391647135578478E-3,20,null,null,null,null,null,null,{"$f":"IF(Q173=\"run out of space\",((N173-P173)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V173*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y173*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U173*'Collection Route Parameters'!$B$7)*Municipalities!V173)/1000)+(M173*V173)","v":0},{"$error":"#VALUE!"},{"$f":"AB173*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC173*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",790,"HARLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B174,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B174,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":221},221,51.758592000000007,null,56.934451200000012,{"$f":"VLOOKUP(B174,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},4.9542682909850342E-3,20,null,null,null,null,null,null,{"$f":"IF(Q174=\"run out of space\",((N174-P174)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V174*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y174*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U174*'Collection Route Parameters'!$B$7)*Municipalities!V174)/1000)+(M174*V174)","v":0},{"$error":"#VALUE!"},{"$f":"AB174*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC174*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",796,"HILLIARD,  TOWNSHIP OF","N",{"$f":"VLOOKUP(B175,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B175,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":141},141,7.9298399999999996,null,8.722824000000001,{"$f":"VLOOKUP(B175,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.1896923076923078E-3,20,null,null,null,null,null,null,{"$f":"IF(Q175=\"run out of space\",((N175-P175)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V175*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y175*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U175*'Collection Route Parameters'!$B$7)*Municipalities!V175)/1000)+(M175*V175)","v":0},{"$error":"#VALUE!"},{"$f":"AB175*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC175*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",797,"HILTON BEACH,  VILLAGE OF","N",{"$f":"VLOOKUP(B176,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B176,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":499},499,18.395799999999998,null,20.235379999999999,{"$f":"VLOOKUP(B176,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},7.7984353322028673E-4,20,null,null,null,null,null,null,{"$f":"IF(Q176=\"run out of space\",((N176-P176)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V176*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y176*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U176*'Collection Route Parameters'!$B$7)*Municipalities!V176)/1000)+(M176*V176)","v":0},{"$error":"#VALUE!"},{"$f":"AB176*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC176*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",801,"HURON SHORES,  MUNICIPALITY OF","Y",{"$f":"VLOOKUP(B177,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B177,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1338},1338,137.09336000000002,null,150.80269600000003,{"$f":"VLOOKUP(B177,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.1674527998160288E-3,20,null,null,null,null,null,null,{"$f":"IF(Q177=\"run out of space\",((N177-P177)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V177*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y177*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U177*'Collection Route Parameters'!$B$7)*Municipalities!V177)/1000)+(M177*V177)","v":0},{"$error":"#VALUE!"},{"$f":"AB177*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC177*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",807,"JOHNSON,  TOWNSHIP OF","Y",{"$f":"VLOOKUP(B178,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B178,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":409},409,56.223280000000003,null,61.845608000000006,{"$f":"VLOOKUP(B178,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.9079183750235099E-3,20,null,null,null,null,null,null,{"$f":"IF(Q178=\"run out of space\",((N178-P178)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V178*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y178*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U178*'Collection Route Parameters'!$B$7)*Municipalities!V178)/1000)+(M178*V178)","v":0},{"$error":"#VALUE!"},{"$f":"AB178*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC178*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",810,"KEARNEY, TOWN OF","N",{"$f":"VLOOKUP(B179,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":25},{"$f":"VLOOKUP(B179,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":942},967,113.89322,null,125.28254200000001,26,2.4914991249701695E-3,20,null,null,null,null,null,null,{"$f":"IF(Q179=\"run out of space\",((N179-P179)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V179*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y179*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U179*'Collection Route Parameters'!$B$7)*Municipalities!V179)/1000)+(M179*V179)","v":0},0,{"$f":"AB179*'Truck Assumptions'!$B$10","v":0},{"$f":"AC179*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",812,"KILLARNEY, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B180,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":196},{"$f":"VLOOKUP(B180,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":737},933,41.366872000000001,null,45.503559200000005,26,9.3790830241569794E-4,20,null,null,null,null,null,null,{"$f":"IF(Q180=\"run out of space\",((N180-P180)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V180*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y180*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U180*'Collection Route Parameters'!$B$7)*Municipalities!V180)/1000)+(M180*V180)","v":0},0,{"$f":"AB180*'Truck Assumptions'!$B$10","v":0},{"$f":"AC180*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",833,"MACDONALD, MEREDITH & ABERDEEN ADDITIONAL, TOWNSHIP OF","N",{"$f":"VLOOKUP(B181,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B181,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":771},771,71.064940000000007,null,78.171434000000019,{"$f":"VLOOKUP(B181,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.9498013069939144E-3,20,null,null,null,null,null,null,{"$f":"IF(Q181=\"run out of space\",((N181-P181)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V181*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y181*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U181*'Collection Route Parameters'!$B$7)*Municipalities!V181)/1000)+(M181*V181)","v":0},{"$error":"#VALUE!"},{"$f":"AB181*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC181*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",834,"MACHAR, TOWNSHIP OF","N",{"$f":"VLOOKUP(B182,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B182,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":859},859,103.54,null,113.89400000000002,{"$f":"VLOOKUP(B182,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.5497895585206414E-3,20,null,null,null,null,null,null,{"$f":"IF(Q182=\"run out of space\",((N182-P182)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V182*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y182*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U182*'Collection Route Parameters'!$B$7)*Municipalities!V182)/1000)+(M182*V182)","v":0},{"$error":"#VALUE!"},{"$f":"AB182*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC182*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",837,"MAGNETAWAN, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B183,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":121},{"$f":"VLOOKUP(B183,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1879},2000,154.68,null,170.14800000000002,26,1.6360384615384618E-3,20,null,null,null,null,null,null,{"$f":"IF(Q183=\"run out of space\",((N183-P183)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V183*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y183*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U183*'Collection Route Parameters'!$B$7)*Municipalities!V183)/1000)+(M183*V183)","v":0},0,{"$f":"AB183*'Truck Assumptions'!$B$10","v":0},{"$f":"AC183*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",847,"MCMURRICH/MONTEITH, TOWNSHIP OF","N",{"$f":"VLOOKUP(B184,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B184,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":787},787,53.45000000000001,null,58.795000000000016,{"$f":"VLOOKUP(B184,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.4366875183266547E-3,20,null,null,null,null,null,null,{"$f":"IF(Q184=\"run out of space\",((N184-P184)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V184*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y184*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U184*'Collection Route Parameters'!$B$7)*Municipalities!V184)/1000)+(M184*V184)","v":0},{"$error":"#VALUE!"},{"$f":"AB184*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC184*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",866,"NIPISSING, TOWNSHIP OF","N",{"$f":"VLOOKUP(B185,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B185,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1278},1278,183.065,null,201.37150000000003,{"$f":"VLOOKUP(B185,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},3.0301477669435421E-3,20,null,null,null,null,null,null,{"$f":"IF(Q185=\"run out of space\",((N185-P185)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V185*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y185*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U185*'Collection Route Parameters'!$B$7)*Municipalities!V185)/1000)+(M185*V185)","v":0},{"$error":"#VALUE!"},{"$f":"AB185*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC185*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",871,"OCONNOR,  TOWNSHIP OF","N",{"$f":"VLOOKUP(B186,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B186,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":274},274,19.011969999999998,null,20.913166999999998,{"$f":"VLOOKUP(B186,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.4677966732172935E-3,20,null,null,null,null,null,null,{"$f":"IF(Q186=\"run out of space\",((N186-P186)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V186*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y186*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U186*'Collection Route Parameters'!$B$7)*Municipalities!V186)/1000)+(M186*V186)","v":0},{"$error":"#VALUE!"},{"$f":"AB186*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC186*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",873,"OLIVER PAIPOONGE,  MUNICIPALITY OF","N",{"$f":"VLOOKUP(B187,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B187,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2149},2149,145.08571000000001,null,159.59428100000002,{"$f":"VLOOKUP(B187,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.4281623026810328E-3,20,null,null,null,null,null,null,{"$f":"IF(Q187=\"run out of space\",((N187-P187)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V187*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y187*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U187*'Collection Route Parameters'!$B$7)*Municipalities!V187)/1000)+(M187*V187)","v":0},{"$error":"#VALUE!"},{"$f":"AB187*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC187*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",895,"RAINY RIVER, TOWN OF","Y",{"$f":"VLOOKUP(B188,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B188,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":530},530,29.479439999999993,null,32.427383999999996,{"$f":"VLOOKUP(B188,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.1766104499274311E-3,20,null,null,null,null,null,null,{"$f":"IF(Q188=\"run out of space\",((N188-P188)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V188*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y188*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U188*'Collection Route Parameters'!$B$7)*Municipalities!V188)/1000)+(M188*V188)","v":0},{"$error":"#VALUE!"},{"$f":"AB188*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC188*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",897,"RED LAKE, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B189,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2135},{"$f":"VLOOKUP(B189,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2135,212.738944,null,234.01283840000002,26,2.1078439776616828E-3,20,null,null,null,null,null,null,{"$f":"IF(Q189=\"run out of space\",((N189-P189)/'Collection Route Parameters'!$B$43)-'Collection Route Parameters'!$B$54,\"\")","v":""},null,null,null,{"$f":"(V189*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y189*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U189*'Collection Route Parameters'!$B$7)*Municipalities!V189)/1000)+(M189*V189)","v":0},0,{"$f":"AB189*'Truck Assumptions'!$B$10","v":0},{"$f":"AC189*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",905,"SHUNIAH, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B190,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B190,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2460},2460,90.994944000000004,null,100.09443840000002,{"$f":"VLOOKUP(B190,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},7.8247684803001887E-4,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V190*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y190*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U190*'Collection Route Parameters'!$B$7)*Municipalities!V190)/1000)+(M190*V190)","v":0},{"$error":"#VALUE!"},{"$f":"AB190*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC190*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",907,"SIOUX NARROWS NESTOR FALLS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B191,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B191,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1171},1171,11.287520000000001,null,12.416272000000001,{"$f":"VLOOKUP(B191,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.039064573342968E-4,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V191*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y191*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U191*'Collection Route Parameters'!$B$7)*Municipalities!V191)/1000)+(M191*V191)","v":0},{"$error":"#VALUE!"},{"$f":"AB191*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC191*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",918,"ST. JOSEPH, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B192,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B192,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":928},928,73.877889999999994,null,81.265679000000006,{"$f":"VLOOKUP(B192,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.6840533612400531E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V192*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y192*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U192*'Collection Route Parameters'!$B$7)*Municipalities!V192)/1000)+(M192*V192)","v":0},{"$error":"#VALUE!"},{"$f":"AB192*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC192*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",922,"STRONG, TOWNSHIP OF","N",{"$f":"VLOOKUP(B193,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B193,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1005},1005,179.43000000000004,null,197.37300000000005,{"$f":"VLOOKUP(B193,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},3.7767508610792202E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V193*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y193*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U193*'Collection Route Parameters'!$B$7)*Municipalities!V193)/1000)+(M193*V193)","v":0},{"$error":"#VALUE!"},{"$f":"AB193*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC193*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",924,"TARBUTT & TARBUTT ADDITIONAL, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B194,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B194,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2557},2557,215.21300000000002,null,236.73430000000005,{"$f":"VLOOKUP(B194,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.7804390662134115E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V194*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y194*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U194*'Collection Route Parameters'!$B$7)*Municipalities!V194)/1000)+(M194*V194)","v":0},{"$error":"#VALUE!"},{"$f":"AB194*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC194*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",955,"BONFIELD, TOWNSHIP OF","N",{"$f":"VLOOKUP(B195,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B195,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1021},1021,47.820149999999998,null,{"$f":"H195*(1+$B$234)","v":52.602164999999999},{"$f":"VLOOKUP(B195,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},{"$f":"(J195/G195)/52","v":9.9077384540043707E-4},20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V195*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$f":"X195*K195","v":{"$error":"#VALUE!"}},{"$f":"Y195*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U195*'Collection Route Parameters'!$B$7)*Municipalities!V195)/1000)+(M195*V195)","v":0},{"$f":"AA195*K195","v":{"$error":"#VALUE!"}},{"$f":"AB195*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC195*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AD195+Z195+W195","v":{"$error":"#VALUE!"}},null,{"$f":"AE195-AF195","v":{"$error":"#VALUE!"}}]
["Rural Depot North",974,"SERPENT RIVER FIRST NATIONS","N",{"$f":"VLOOKUP(B196,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B196,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":160},160,21.63739,null,23.801129000000003,{"$f":"VLOOKUP(B196,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.8607126201923082E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V196*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y196*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U196*'Collection Route Parameters'!$B$7)*Municipalities!V196)/1000)+(M196*V196)","v":0},{"$error":"#VALUE!"},{"$f":"AB196*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC196*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot North",975,"ALGONQUINS OF PIKWAKANAGAN","N",{"$f":"VLOOKUP(B197,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":194},{"$f":"VLOOKUP(B197,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},194,28.46884,null,31.315724000000003,52,3.1042549563838227E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V197*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y197*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U197*'Collection Route Parameters'!$B$7)*Municipalities!V197)/1000)+(M197*V197)","v":0},0,{"$f":"AB197*'Truck Assumptions'!$B$10","v":0},{"$f":"AC197*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",979,"CHIPPEWAS OF GEORGINA ISLAND","Y",{"$f":"VLOOKUP(B198,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":303},{"$f":"VLOOKUP(B198,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},303,23.128700000000002,null,25.441570000000006,{"$f":"VLOOKUP(B198,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.6147226453414576E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V198*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y198*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U198*'Collection Route Parameters'!$B$7)*Municipalities!V198)/1000)+(M198*V198)","v":0},0,{"$f":"AB198*'Truck Assumptions'!$B$10","v":0},{"$f":"AC198*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot North",985,"WIKWEMIKONG UNCEDED INDIAN RESERVE","N",{"$f":"VLOOKUP(B199,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B199,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1152},1152,68.350220000000007,null,75.185242000000017,{"$f":"VLOOKUP(B199,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.2550955194978635E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V199*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y199*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U199*'Collection Route Parameters'!$B$7)*Municipalities!V199)/1000)+(M199*V199)","v":0},{"$error":"#VALUE!"},{"$f":"AB199*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC199*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",100,"ONEIDA NATION OF THE THAMES","N",{"$f":"VLOOKUP(B200,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":454},{"$f":"VLOOKUP(B200,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1},455,33.096976000000005,null,36.406673600000012,{"$f":"VLOOKUP(B200,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},1.5387436010143708E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V200*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y200*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U200*'Collection Route Parameters'!$B$7)*Municipalities!V200)/1000)+(M200*V200)","v":0},0,{"$f":"AB200*'Truck Assumptions'!$B$10","v":0},{"$f":"AC200*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",159,"DYSART ET AL, TOWNSHIP OF","N",{"$f":"VLOOKUP(B201,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B201,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":7093},7093,951.15999999999985,null,1046.2759999999998,{"$f":"VLOOKUP(B201,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.8366970686158617E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V201*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y201*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U201*'Collection Route Parameters'!$B$7)*Municipalities!V201)/1000)+(M201*V201)","v":0},{"$error":"#VALUE!"},{"$f":"AB201*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC201*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",173,"ALGONQUIN HIGHLANDS,TOWNSHIP OF","N",{"$f":"VLOOKUP(B202,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B202,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":4537},4537,348.40999999999997,null,383.25099999999998,{"$f":"VLOOKUP(B202,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.6244680490327392E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V202*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y202*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U202*'Collection Route Parameters'!$B$7)*Municipalities!V202)/1000)+(M202*V202)","v":0},{"$error":"#VALUE!"},{"$f":"AB202*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC202*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",204,"LEEDS AND THE THOUSAND ISLANDS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B203,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":275},{"$f":"VLOOKUP(B203,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":5547},5822,577.79778999999996,null,635.57756900000004,{"$f":"VLOOKUP(B203,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.099389480881537E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V203*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y203*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U203*'Collection Route Parameters'!$B$7)*Municipalities!V203)/1000)+(M203*V203)","v":0},0,{"$f":"AB203*'Truck Assumptions'!$B$10","v":0},{"$f":"AC203*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",205,"RIDEAU LAKES, TOWNSHIP OF","N",{"$f":"VLOOKUP(B204,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":7575},{"$f":"VLOOKUP(B204,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},7575,721.03498999999999,null,793.13848900000005,52,2.013552904290429E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V204*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y204*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U204*'Collection Route Parameters'!$B$7)*Municipalities!V204)/1000)+(M204*V204)","v":0},0,{"$f":"AB204*'Truck Assumptions'!$B$10","v":0},{"$f":"AC204*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",206,"MELANCTHON, TOWNSHIP OF","N",{"$f":"VLOOKUP(B205,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B205,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1144},1144,132.38999999999999,null,145.62899999999999,{"$f":"VLOOKUP(B205,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.4480399408284021E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V205*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y205*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U205*'Collection Route Parameters'!$B$7)*Municipalities!V205)/1000)+(M205*V205)","v":0},{"$error":"#VALUE!"},{"$f":"AB205*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC205*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",218,"ELIZABETHTOWN-KITLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B206,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":1002},{"$f":"VLOOKUP(B206,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2860},3862,317.91692999999998,null,349.70862299999999,52,1.7413686760546546E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V206*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y206*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U206*'Collection Route Parameters'!$B$7)*Municipalities!V206)/1000)+(M206*V206)","v":0},0,{"$f":"AB206*'Truck Assumptions'!$B$10","v":0},{"$f":"AC206*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",230,"FRONT OF YONGE, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B207,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":150},{"$f":"VLOOKUP(B207,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1060},1210,120.56393,null,132.62032300000001,52,2.1077610139860143E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V207*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y207*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U207*'Collection Route Parameters'!$B$7)*Municipalities!V207)/1000)+(M207*V207)","v":0},0,{"$f":"AB207*'Truck Assumptions'!$B$10","v":0},{"$f":"AC207*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",277,"FRONTENAC ISLANDS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B208,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B208,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1286},1286,186.85132000000002,null,205.53645200000003,{"$f":"VLOOKUP(B208,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},3.0735801531283653E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V208*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y208*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U208*'Collection Route Parameters'!$B$7)*Municipalities!V208)/1000)+(M208*V208)","v":0},{"$error":"#VALUE!"},{"$f":"AB208*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC208*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",279,"AUGUSTA, TOWNSHIP OF","N",{"$f":"VLOOKUP(B209,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B209,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2855},2855,543.69412000000011,null,598.06353200000012,{"$f":"VLOOKUP(B209,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},4.0284489559477311E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V209*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y209*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U209*'Collection Route Parameters'!$B$7)*Municipalities!V209)/1000)+(M209*V209)","v":0},{"$error":"#VALUE!"},{"$f":"AB209*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC209*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",331,"STONE MILLS, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B210,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":279},{"$f":"VLOOKUP(B210,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":3242},3521,419.62548000000004,null,461.58802800000007,26,2.5210715268826605E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V210*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y210*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U210*'Collection Route Parameters'!$B$7)*Municipalities!V210)/1000)+(M210*V210)","v":0},0,{"$f":"AB210*'Truck Assumptions'!$B$10","v":0},{"$f":"AC210*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",369,"HIGHLANDS EAST, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B211,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":260},{"$f":"VLOOKUP(B211,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":4046},4374,358.11,null,393.92100000000005,52,1.7319167458056349E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V211*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y211*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U211*'Collection Route Parameters'!$B$7)*Municipalities!V211)/1000)+(M211*V211)","v":0},0,{"$f":"AB211*'Truck Assumptions'!$B$10","v":0},{"$f":"AC211*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",416,"BRUDENELL, LYNDOCH AND RAGLAN, TOWNSHIP OF","N",{"$f":"VLOOKUP(B212,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B212,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1158},1158,71.806129999999996,null,78.986743000000004,{"$f":"VLOOKUP(B212,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.3117235120233826E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V212*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y212*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U212*'Collection Route Parameters'!$B$7)*Municipalities!V212)/1000)+(M212*V212)","v":0},{"$error":"#VALUE!"},{"$f":"AB212*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC212*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",420,"NORTHERN BRUCE PENINSULA, MUNICIPALITY OF","N",{"$f":"VLOOKUP(B213,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B213,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":4921},4921,346.90370999999999,null,381.59408100000002,{"$f":"VLOOKUP(B213,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.4912309919809922E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V213*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y213*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U213*'Collection Route Parameters'!$B$7)*Municipalities!V213)/1000)+(M213*V213)","v":0},{"$error":"#VALUE!"},{"$f":"AB213*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC213*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",508,"CARLOW MAYO, TOWNSHIP OF","N",{"$f":"VLOOKUP(B214,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B214,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":663},663,67.269689999999997,null,73.996659000000008,{"$f":"VLOOKUP(B214,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.1463237904629307E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V214*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y214*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U214*'Collection Route Parameters'!$B$7)*Municipalities!V214)/1000)+(M214*V214)","v":0},{"$error":"#VALUE!"},{"$f":"AB214*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC214*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",512,"TAY VALLEY, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B215,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B215,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":3868},3868,350.51,null,385.56100000000004,{"$f":"VLOOKUP(B215,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.9169169119401799E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V215*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y215*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U215*'Collection Route Parameters'!$B$7)*Municipalities!V215)/1000)+(M215*V215)","v":0},{"$error":"#VALUE!"},{"$f":"AB215*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC215*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",516,"LANARK HIGHLANDS, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B216,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":360},{"$f":"VLOOKUP(B216,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2853},3213,304.7,null,335.17,{"$f":"VLOOKUP(B216,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.0060930355048005E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V216*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y216*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U216*'Collection Route Parameters'!$B$7)*Municipalities!V216)/1000)+(M216*V216)","v":0},0,{"$f":"AB216*'Truck Assumptions'!$B$10","v":0},{"$f":"AC216*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",521,"ADDINGTON HIGHLANDS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B217,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":2706},{"$f":"VLOOKUP(B217,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":0},2706,124.32346,null,136.75580600000001,52,9.7188445903689813E-4,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V217*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y217*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U217*'Collection Route Parameters'!$B$7)*Municipalities!V217)/1000)+(M217*V217)","v":0},0,{"$f":"AB217*'Truck Assumptions'!$B$10","v":0},{"$f":"AC217*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",522,"ADMASTON/BROMLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B218,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B218,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1336},1336,112.9645,null,124.26095000000001,{"$f":"VLOOKUP(B218,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.7886479444956245E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V218*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y218*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U218*'Collection Route Parameters'!$B$7)*Municipalities!V218)/1000)+(M218*V218)","v":0},{"$error":"#VALUE!"},{"$f":"AB218*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC218*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",523,"MINDEN HILLS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B219,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B219,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":6859},6859,693.59296000000006,null,762.95225600000015,{"$f":"VLOOKUP(B219,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.1391104780916709E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V219*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y219*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U219*'Collection Route Parameters'!$B$7)*Municipalities!V219)/1000)+(M219*V219)","v":0},{"$error":"#VALUE!"},{"$f":"AB219*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC219*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",527,"GREATER MADAWASKA, TOWNSHIP OF","N",{"$f":"VLOOKUP(B220,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B220,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2215},2215,204.3184,null,224.75024000000002,{"$f":"VLOOKUP(B220,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.9512957110609482E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V220*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y220*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U220*'Collection Route Parameters'!$B$7)*Municipalities!V220)/1000)+(M220*V220)","v":0},{"$error":"#VALUE!"},{"$f":"AB220*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC220*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",543,"ENNISKILLEN, TOWNSHIP OF","N",{"$f":"VLOOKUP(B221,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B221,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1138},1138,88.586151999999998,null,97.444767200000001,{"$f":"VLOOKUP(B221,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.6466940516425578E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V221*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y221*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U221*'Collection Route Parameters'!$B$7)*Municipalities!V221)/1000)+(M221*V221)","v":0},{"$error":"#VALUE!"},{"$f":"AB221*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC221*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",547,"BONNECHERE VALLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B222,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":585},{"$f":"VLOOKUP(B222,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1834},2419,266.38189999999997,null,293.02008999999998,{"$f":"VLOOKUP(B222,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":52},2.3294757051547047E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V222*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y222*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U222*'Collection Route Parameters'!$B$7)*Municipalities!V222)/1000)+(M222*V222)","v":0},0,{"$f":"AB222*'Truck Assumptions'!$B$10","v":0},{"$f":"AC222*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",552,"KILLALOE, HAGARTY, AND RICHARDS, TOWNSHIP OF","N",{"$f":"VLOOKUP(B223,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":324},{"$f":"VLOOKUP(B223,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1322},1646,155.39000000000001,null,170.92900000000003,{"$f":"VLOOKUP(B223,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":26},1.997020749602767E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V223*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y223*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U223*'Collection Route Parameters'!$B$7)*Municipalities!V223)/1000)+(M223*V223)","v":0},0,{"$f":"AB223*'Truck Assumptions'!$B$10","v":0},{"$f":"AC223*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",567,"MADAWASKA VALLEY, TOWNSHIP OF","N",{"$f":"VLOOKUP(B224,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":757},{"$f":"VLOOKUP(B224,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2228},2985,374.95,null,412.44499999999999,{"$f":"VLOOKUP(B224,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":51},2.6571640252544774E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V224*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},0,{"$f":"Y224*'Fuel and Labor Assumptions'!$B$4","v":0},{"$f":"(((U224*'Collection Route Parameters'!$B$7)*Municipalities!V224)/1000)+(M224*V224)","v":0},0,{"$f":"AB224*'Truck Assumptions'!$B$10","v":0},{"$f":"AC224*'Fuel and Labor Assumptions'!$B$10","v":0},0,null,0]
["Rural Depot South",629,"CENTRAL FRONTENAC, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B225,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B225,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":3872},3872,244.20871,null,268.62958100000003,{"$f":"VLOOKUP(B225,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.3341822006118882E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V225*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y225*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U225*'Collection Route Parameters'!$B$7)*Municipalities!V225)/1000)+(M225*V225)","v":0},{"$error":"#VALUE!"},{"$f":"AB225*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC225*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",630,"NORTH FRONTENAC, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B226,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B226,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":3343},3343,190.61977999999999,null,209.681758,{"$f":"VLOOKUP(B226,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.2062044570744839E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V226*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y226*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U226*'Collection Route Parameters'!$B$7)*Municipalities!V226)/1000)+(M226*V226)","v":0},{"$error":"#VALUE!"},{"$f":"AB226*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC226*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",695,"CHIPPEWAS OF KETTLE AND STONY POINT FIRST NATIONS",null,{"$f":"VLOOKUP(B227,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B227,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":920},920,24.044440000000002,null,26.448884000000003,{"$f":"VLOOKUP(B227,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},5.5286128762541814E-4,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V227*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y227*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U227*'Collection Route Parameters'!$B$7)*Municipalities!V227)/1000)+(M227*V227)","v":0},{"$error":"#VALUE!"},{"$f":"AB227*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC227*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",771,"FARADAY, TOWNSHIP OF",null,{"$f":"VLOOKUP(B228,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B228,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1308},1308,163.33999999999997,null,179.67399999999998,{"$f":"VLOOKUP(B228,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},2.6416431427899313E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V228*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y228*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U228*'Collection Route Parameters'!$B$7)*Municipalities!V228)/1000)+(M228*V228)","v":0},{"$error":"#VALUE!"},{"$f":"AB228*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC228*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",936,"TUDOR & CASHEL, TOWNSHIP OF","N",{"$f":"VLOOKUP(B229,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B229,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":586},586,34.085810000000002,null,37.494391000000007,{"$f":"VLOOKUP(B229,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.2304538920976636E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V229*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y229*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U229*'Collection Route Parameters'!$B$7)*Municipalities!V229)/1000)+(M229*V229)","v":0},{"$error":"#VALUE!"},{"$f":"AB229*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC229*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",952,"WOLLASTON, TOWNSHIP OF","Y",{"$f":"VLOOKUP(B230,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B230,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":1176},1176,82.852540000000005,null,91.137794000000014,{"$f":"VLOOKUP(B230,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.490348541339613E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V230*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y230*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U230*'Collection Route Parameters'!$B$7)*Municipalities!V230)/1000)+(M230*V230)","v":0},{"$error":"#VALUE!"},{"$f":"AB230*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC230*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",982,"WALPOLE ISLAND FIRST NATION","Y",{"$f":"VLOOKUP(B231,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B231,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":717},717,10.608840000000001,null,11.669724000000002,{"$f":"VLOOKUP(B231,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},3.1299549404570332E-4,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V231*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y231*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U231*'Collection Route Parameters'!$B$7)*Municipalities!V231)/1000)+(M231*V231)","v":0},{"$error":"#VALUE!"},{"$f":"AB231*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC231*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
["Rural Depot South",987,"SIX NATIONS","N",{"$f":"VLOOKUP(B232,'2012 Program Data'!$B$6:$D$235,3,FALSE)","v":0},{"$f":"VLOOKUP(B232,'2012 Program Data'!$B$6:$E$235,4,FALSE)","v":2844},2844,194.87939,null,214.36732900000001,{"$f":"VLOOKUP(B232,'2012 Program Data'!$B$6:$T$235,19,FALSE)","v":"Depot"},1.449524836362653E-3,20,null,null,null,null,null,null,null,null,null,null,{"$f":"(V232*'Fuel and Labor Assumptions'!$B$5)*'Fuel and Labor Assumptions'!$B$6","v":0},{"$error":"#VALUE!"},{"$f":"Y232*'Fuel and Labor Assumptions'!$B$4","v":{"$error":"#VALUE!"}},{"$f":"(((U232*'Collection Route Parameters'!$B$7)*Municipalities!V232)/1000)+(M232*V232)","v":0},{"$error":"#VALUE!"},{"$f":"AB232*'Truck Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$f":"AC232*'Fuel and Labor Assumptions'!$B$10","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$error":"#VALUE!"}]
[]
["Residue/Contaimination Factor",0.1]

{"sheet":"2012 Program Data","index":5,"n_rows":241,"n_cols":25,"rows_kept":241,"cut":false,"hidden":false,"merged":[[3,3,3,5],[3,6,3,18],[3,19,3,20],[3,21,3,23]]}
[]
[null,"2012 Blue Box Program Data"]
[]
[null,null,null,"Blue Box Program",null,null,"Residential Blue Box Materials Collected (beyond 5 basic materials:  ONP (old newsprint), Glass, Aluminum Cans, Steel Cans, PET Plastic)",null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Collections Per Year for Curbside Blue Box Programs 2)",null,"Residential Pay As You Throw Program for Garbage Collection "]
[null,"Program Code","Program Title","Households Serviced by Curbside Collection 1)","Households Serviced by Depot Collection Only","Total # of Households Serviced","Corrugated Cardboard","Boxboard","Gable Top Cartons","Tetra Pak Cartons","Other Aluminum Packaging & Foil","Empty Aerosol Cans","Empty Paint Cans","HDPE Containers (#2)","Other Bottles & Containers (#3, #5, #7)","LDPE/HDPE film (#2, #4)","Tubs & Lids (#2, #4, & #5)","Polystyrene Foam(#6)","Polystyrene Crystal(#6)","Single Family Dwellings","Multi-Family Dwellings","User Pay Waste \nCollection / Pay as You Throw ","Partial User Pay","Full User Pay","Bag Limit Program for Garbage Collection"]
[null,521,"ADDINGTON HIGHLANDS, TOWNSHIP OF",2706,0,{"$f":"D6+E6","v":2706},"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,522,"ADMASTON/BROMLEY, TOWNSHIP OF",0,1336,1336,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,600,"ALFRED & PLANTAGENET, TOWNSHIP OF",4146,0,4146,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,173,"ALGONQUIN HIGHLANDS,TOWNSHIP OF",0,4537,4537,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,975,"ALGONQUINS OF PIKWAKANAGAN",194,0,194,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,194,"AMARANTH, TOWNSHIP OF",1374,0,1374,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","Y"]
[null,188,"ARMOUR, TOWNSHIP OF",495,1689,2184,"Y","Y","N","N","Y","N","Y","Y","Y","Y","Y","N","N",52,52,"N","N","N","N"]
[null,524,"ARNPRIOR, TOWN OF",3494,0,3494,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","Y"]
[null,59,"ASHFIELD-COLBORNE-WAWANOSH, TOWNSHIP OF",3096,0,3096,"Y","Y","Y","N","Y","N","N","Y","Y","Y","Y","N","N","N/A","N/A","Y","Y","N","N"]
[null,709,"ASSIGINACK, TOWNSHIP OF",0,707,707,"Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y","Y","Depot","Depot","N","N","N","N"]
[null,282,"ATHENS, TOWNSHIP OF",439,975,1414,"Y","Y","N","N","Y","N","N","Y","Y","Y","Y","N","N",52,52,"Y","Y","N","N"]
[null,710,"ATIKOKAN, TOWNSHIP OF",1658,0,1658,"Y","Y","Y","N","Y","N","N","Y","N","N","N","N","N",52,52,"Y","N","Y","N"]
[null,279,"AUGUSTA, TOWNSHIP OF",0,2855,2855,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,427,"AYLMER, TOWN OF",2906,0,2906,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,618,"BALDWIN, TOWNSHIP OF",353,0,353,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,711,"BANCROFT, TOWN OF",1896,0,1896,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","N"]
[null,14,"BARRIE, CITY OF",56292,0,56292,"Y","Y","Y","Y","Y","N","N","Y","Y","N","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,986,"BATCHEWANA FNS OJIBWAYS",263,0,263,"N","N","N","N","N","N","N","N","N","Y","N","N","N",52,52,"N","N","N","N"]
[null,358,"BAYHAM, MUNICIPALITY OF",2655,0,2655,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","N"]
[null,712,"BECKWITH, TOWNSHIP OF",2950,0,2950,"Y","Y","N","N","N","Y","Y","Y","Y","N","Y","N","N","N/A","N/A","Y","Y","N","N"]
[null,714,"BILLINGS, TOWNSHIP OF",0,621,621,"Y","Y","Y","N","Y","N","Y","Y","N","Y","N","N","N","Depot","Depot","N","N","N","N"]
[null,620,"BLIND RIVER, TOWN OF",2417,0,2417,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","Y","N/A","N/A","N","N","N","Y"]
[null,186,"BLUEWATER RECYCLING ASSOCIATION",72182,503,72685,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","Y","N","N"]
[null,955,"BONFIELD, TOWNSHIP OF",0,1021,1021,"Y","Y","Y","Y","Y","Y","Y","N","Y","Y","N","N","N","Depot","Depot","N","N","N","Y"]
[null,547,"BONNECHERE VALLEY, TOWNSHIP OF",585,1834,2419,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","N"]
[null,531,"BRANT, COUNTY OF",13847,0,13847,"Y","Y","Y","Y","Y","Y","Y","Y","N","N","Y","N","N",26,26,"N","N","N","Y"]
[null,179,"BRANTFORD, CITY OF",37874,0,37874,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y",52,52,"N","N","N","Y"]
[null,67,"BROCKVILLE, CITY OF",9769,0,9769,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","N",52,52,"Y","N","Y","Y"]
[null,190,"BRUCE AREA SOLID WASTE RECYCLING",31929,1268,33197,"Y","Y","N","N","Y","Y","Y","Y","Y","N","Y","N","N","N/A","N/A","Y","N","Y","N"]
[null,416,"BRUDENELL; LYNDOCH & RAGLAN, TOWNSHIP OF",0,1158,1158,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,970,"CALLANDER, MUNICIPALITY OF",1677,0,1677,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"N","N","N","Y"]
[null,611,"CALVIN, MUNICIPALITY OF",0,300,300,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N","Depot","Depot","Y","N","Y","Y"]
[null,731,"CARLETON PLACE, TOWN OF",4243,0,4243,"Y","Y","N","N","N","Y","Y","Y","N","N","N","N","N",52,52,"Y","N","Y","N"]
[null,372,"CARLING, TOWNSHIP OF",0,1678,1678,"N","N","N","N","N","N","N","N","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,508,"CARLOW MAYO, TOWNSHIP OF",0,663,663,"N","N","N","N","N","N","N","N","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,537,"CASEY, TOWNSHIP OF",0,157,157,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,732,"CASSELMAN, VILLAGE OF",1374,0,1374,"N","N","N","N","N","N","N","N","N","N","N","N","N",52,52,"Y","Y","N","Y"]
[null,229,"CENTRAL ELGIN, MUNICIPALITY OF",5598,0,5598,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","N"]
[null,629,"CENTRAL FRONTENAC, TOWNSHIP OF",0,3872,3872,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","Y","N","Y","N"]
[null,622,"CENTRAL MANITOULIN, TOWNSHIP OF",1541,0,1541,"Y","Y","N","N","Y","N","N","Y","N","N","N","N","N","N/A","N/A","N","N","N","N"]
[null,429,"CHATHAM-KENT, MUNICIPALITY OF",35228,12075,47303,"Y","Y","Y","Y","Y","N","N","Y","Y","N","Y","N","N",26,26,"N","N","N","Y"]
[null,152,"CHATSWORTH, TOWNSHIP OF",3175,0,3175,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","Y"]
[null,979,"CHIPPEWAS OF GEORGINA ISLAND",303,0,303,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y",52,52,"Y","Y","N","N"]
[null,695,"CHIPPEWAS OF KETTLE & STONY POINT FNS",0,920,920,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,976,"CHIPPEWAS OF NAWASH FN",273,0,273,"N","N","N","N","Y","Y","Y","Y","N","N","N","N","N",52,52,"N","N","N","N"]
[null,981,"CHIPPEWAS OF RAMA FN",364,0,364,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,957,"CHISHOLM, TOWNSHIP OF",635,0,635,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N/A","N/A","N","N","N","Y"]
[null,361,"CLARENCE-ROCKLAND, CITY OF",8935,0,8935,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","Y","N","N"]
[null,338,"COCHRANE TEMISKAMING WMB",0,19872,19872,"Y","Y","Y","Y","N","N","N","Y","Y","N","Y","N","N","Depot","Depot","N","N","N","N"]
[null,749,"CONMEE, TOWNSHIP OF",0,285,285,"Y","Y","Y","Y","Y","Y","Y","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,214,"CORNWALL, CITY OF",21416,0,21416,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y",52,52,"N","N","N","N"]
[null,983,"CURVE LAKE FN",502,59,561,"Y","N","Y","Y","Y","N","N","Y","Y","Y","Y","Y","N",52,52,"N","N","N","Y"]
[null,958,"DEEP RIVER, TOWN OF",1851,0,1851,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y",26,26,"N","N","N","N"]
[null,754,"DESERONTO, TOWN OF",777,0,777,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",26,26,"Y","Y","N","N"]
[null,757,"DRUMMOND-NORTH ELMSLEY, TOWNSHIP OF",3566,0,3566,"Y","Y","N","N","Y","Y","Y","Y","Y","N","Y","N","N",52,52,"Y","Y","N","Y"]
[null,758,"DRYDEN, CITY OF",3590,0,3590,"Y","Y","Y","N","Y","N","N","Y","Y","N","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,6,"DURHAM, REGIONAL MUNICIPALITY OF",213317,0,213317,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N",52,52,"Y","N","Y","Y"]
[null,382,"DUTTON-DUNWICH, MUNICIPALITY OF",1591,0,1591,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",26,26,"N","N","N","N"]
[null,159,"DYSART ET AL, TOWNSHIP OF",0,7093,7093,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,959,"EAST FERRIS, TOWNSHIP OF",2081,0,2081,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","N"]
[null,280,"EAST GARAFRAXA, TOWNSHIP OF",924,0,924,"Y","Y","Y","N","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","Y"]
[null,235,"EAST LUTHER GRAND VALLEY, TOWNSHIP OF",1384,0,1384,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,434,"EDWARDSBURGH CARDINAL, TOWNSHIP OF",3011,0,3011,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,218,"ELIZABETHTOWN-KITLEY, TOWNSHIP OF",1002,2860,3862,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","N/A","N/A","Y","Y","N","N"]
[null,426,"ELLIOT LAKE, CITY OF",6182,0,{"$f":"D70+E70","v":6182},"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N",52,52,"N","N","N","Y"]
[null,764,"EMO, TOWNSHIP OF",0,732,732,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,543,"ENNISKILLEN, TOWNSHIP OF",0,1138,1138,"Y","N","N","N","N","N","N","Y","Y","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,623,"ESPANOLA, TOWN OF",2306,0,2306,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","N",52,52,"N","N","N","Y"]
[null,18,"ESSEX-WINDSOR SOLID WASTE AUTHORITY",164356,0,164356,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","N",26,52,"N","N","N","Y"]
[null,771,"FARADAY, TOWNSHIP OF",0,1308,1308,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","N","Depot","Depot","N","N","N","N"]
[null,774,"FORT FRANCES, TOWN OF",3813,0,3813,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","N"]
[null,775,"FRENCH RIVER, MUNICIPALITY OF",0,2476,2476,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,230,"FRONT OF YONGE, TOWNSHIP OF",150,1060,1210,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","N","N/A","N/A","Y","N","Y","N"]
[null,277,"FRONTENAC ISLANDS, TOWNSHIP OF",0,1286,1286,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,272,"GANANOQUE, TOWN OF",2493,0,2493,"Y","Y","N","N","Y","N","Y","Y","N","Y","Y","Y","Y",52,52,"Y","Y","N","Y"]
[null,212,"GEORGIAN BLUFFS, TOWNSHIP OF",5165,0,5165,"Y","Y","Y","Y","Y","N","Y","Y","Y","Y","Y","N","N","N/A","N/A","Y","Y","N","N"]
[null,545,"GILLIES, TOWNSHIP OF",0,190,190,"Y","Y","Y","Y","N","N","N","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,527,"GREATER MADAWASKA, TOWNSHIP OF",0,2215,2215,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Depot","Depot","N","N","N","N"]
[null,389,"GREATER NAPANEE, TOWNSHIP OF",6885,0,6885,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","Y"]
[null,183,"GREATER SUDBURY, CITY OF",60695,13540,74235,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,555,"GREY HIGHLANDS, MUNICIPALITY OF",5262,0,5262,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y",26,26,"Y","N","Y","Y"]
[null,36,"GUELPH, CITY OF",44244,0,44244,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y",52,52,"Y","N","Y","N"]
[null,786,"HALDIMAND, COUNTY OF",19852,0,19852,"Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,1,"HALTON, REGIONAL MUNICIPALITY OF",183677,0,183677,"Y","Y","Y","Y","Y","N","N","Y","N","N","Y","N","N",52,52,"N","N","N","Y"]
[null,172,"HAMILTON, CITY OF",213903,0,213903,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,157,"HANOVER, TOWN OF",3375,0,3375,"Y","Y","N","N","Y","Y","Y","Y","Y","Y","Y","N","N",26,26,"Y","Y","N","N"]
[null,790,"HARLEY, TOWNSHIP OF",0,221,221,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,550,"HASTINGS HIGHLANDS, MUNICIPALITY OF",3780,0,3780,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,249,"HAWKESBURY JOINT RECYCLING",10499,0,10499,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"N","N","N","Y"]
[null,794,"HEAD, CLARA & MARIA, TOWNSHIPS OF",128,209,337,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","Y"]
[null,369,"HIGHLANDS EAST, MUNICIPALITY OF",260,4046,4306,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,796,"HILLIARD, TOWNSHIP OF",0,141,141,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,797,"HILTON BEACH, VILLAGE OF",0,499,499,"Y","Y","Y","Y","Y","N","N","N","Y","N","Y","N","N","Depot","Depot","N","N","N","N"]
[null,551,"HORTON, TOWNSHIP OF",1340,0,1340,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","Y"]
[null,128,"HOWICK, TOWNSHIP OF",1410,0,1410,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","Y","N","N"]
[null,607,"HUDSON, TOWNSHIP OF",0,336,336,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,801,"HURON SHORES, MUNICIPALITY OF",0,1338,1338,"Y","Y","N","N","Y","N","N","N","Y","Y","N","N","N","Depot","Depot","N","N","N","N"]
[null,807,"JOHNSON, TOWNSHIP OF",0,409,409,"Y","Y","N","N","N","N","N","Y","N","Y","N","N","N","Depot","Depot","N","N","N","N"]
[null,601,"KAWARTHA LAKES, CITY OF",39445,0,39445,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,810,"KEARNEY, TOWN OF",25,942,967,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","Y"]
[null,811,"KENORA, CITY OF",6742,0,6742,"Y","Y","N","Y","Y","N","N","N","Y","N","N","N","N",52,52,"Y","Y","N","N"]
[null,605,"KERNS, TOWNSHIP OF",0,135,135,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,552,"KILLALOE; HAGARTY & RICHARDS, TOWNSHIP OF",324,1322,1646,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","Y","N","N"]
[null,812,"KILLARNEY, MUNICIPALITY OF",196,737,933,"Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,324,"KINGSTON, CITY OF",53160,0,53160,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,414,"KIRKLAND LAKE, TOWN OF",3700,0,3700,"Y","Y","N","N","N","N","N","N","N","N","N","N","N",26,26,"N","N","N","N"]
[null,516,"LANARK HIGHLANDS, TOWNSHIP OF",360,2853,3213,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","Y"]
[null,736,"LAURENTIAN HILLS, TOWN OF",1457,0,1457,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","N"]
[null,204,"LEEDS & THE THOUSAND ISLANDS, TOWNSHIP OF",275,5547,5822,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","N"]
[null,50,"LONDON, CITY OF",164390,4178,168568,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y",42,52,"Y","Y","N","Y"]
[null,971,"LOYALIST, TOWNSHIP OF",6389,287,6676,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","N"]
[null,833,"MACDONALD; MEREDITH & ABERDEEN ADDITIONAL, TOWNSHIP OF",0,771,771,"Y","Y","Y","Y","Y","Y","N","Y","Y","Y","Y","N","Y","Depot","Depot","N","N","N","Y"]
[null,834,"MACHAR, TOWNSHIP OF",0,859,859,"Y","Y","Y","Y","Y","N","Y","Y","Y","Y","Y","N","Y","Depot","Depot","N","N","N","N"]
[null,567,"MADAWASKA VALLEY, TOWNSHIP OF",757,2228,2985,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",51,51,"Y","Y","N","N"]
[null,837,"MAGNETAWAN, MUNICIPALITY OF",121,1879,2000,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,503,"MALAHIDE, TOWNSHIP OF",3007,0,3007,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","Y"]
[null,840,"MARATHON, TOWN OF",1301,0,1301,"Y","Y","N","N","Y","N","N","Y","N","N","Y","N","N",26,26,"Y","Y","N","N"]
[null,613,"MATTAWA, TOWN OF",1052,0,1052,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",26,26,"N","N","N","Y"]
[null,375,"MCDOUGALL, MUNICIPALITY OF",0,1800,1800,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,413,"MCKELLAR, TOWNSHIP OF",0,1499,1499,"Y","Y","Y","Y","Y","N","N","N","Y","Y","Y","N","Y","Depot","Depot","N","N","N","N"]
[null,847,"MCMURRICH/MONTEITH, TOWNSHIP OF",0,787,787,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,556,"MCNAB-BRAESIDE, TOWNSHIP OF",3114,0,3114,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","Y"]
[null,216,"MEAFORD, MUNICIPALITY OF",6060,0,6060,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","Y"]
[null,206,"MELANCTHON, TOWNSHIP OF",0,1144,1144,"Y","Y","Y","Y","N","Y","Y","Y","N","Y","Y","Y","N","Depot","Depot","N","N","N","Y"]
[null,287,"MERRICKVILLE-WOLFORD, VILLAGE OF",426,822,1248,"Y","Y","Y","Y","N","N","N","N","Y","N","N","N","N",52,52,"Y","Y","N","N"]
[null,523,"MINDEN HILLS, TOWNSHIP OF",0,6859,6859,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","Depot","Depot","Y","N","Y","N"]
[null,718,"MISSISSAUGAS OF THE NEW CREDIT FN",92,0,92,"Y","N","N","N","Y","N","N","N","N","Y","N","N","N",51,51,"N","N","N","Y"]
[null,854,"MISSISSIPPI MILLS, TOWN OF",5417,0,5417,"Y","Y","N","N","Y","Y","Y","Y","Y","N","Y","N","N",52,52,"Y","Y","N","N"]
[null,967,"MOHAWKS OF THE BAY OF QUINTE",1022,0,{"$f":"D134+E134","v":1022},"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N","N/A","N/A","Y","Y","N","Y"]
[null,201,"MONO, TOWN OF",2881,0,2881,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","N","N/A","N/A","Y","N","Y","Y"]
[null,855,"MONTAGUE, TOWNSHIP OF",1475,0,1475,"Y","Y","Y","Y","Y","Y","Y","N","N","Y","N","N","N","N/A","N/A","Y","Y","N","N"]
[null,285,"MULMUR, TOWNSHIP OF",1666,0,1666,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","Y"]
[null,89,"MUSKOKA, DISTRICT MUNICIPALITY OF",37620,10376,47996,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,626,"NAIRN & HYMAN, TOWNSHIP OF",276,25,301,"Y","Y","N","N","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,610,"NEEBING, MUNICIPALITY OF",0,1259,1259,"Y","Y","Y","Y","Y","N","N","Y","Y","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,357,"NIAGARA, REGIONAL MUNICIPALITY OF",187495,0,187495,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,988,"NIPISSING FIRST NATION",732,0,732,"Y","Y","N","N","Y","N","N","Y","Y","Y","Y","N","N","N/A","N/A","N","N","N","Y"]
[null,866,"NIPISSING, TOWNSHIP OF",0,1278,1278,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,34,"NORFOLK, COUNTY OF",28581,0,28581,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","Y"]
[null,143,"NORTH BAY, CITY OF",23977,0,23977,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y",26,26,"N","N","N","Y"]
[null,321,"NORTH DUNDAS, TOWNSHIP OF",4553,0,4553,"Y","Y","Y","Y","N","Y","N","Y","Y","N","Y","N","Y",26,26,"N","N","N","Y"]
[null,630,"NORTH FRONTENAC, TOWNSHIP OF",0,3343,3343,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","Y","N","Y","N"]
[null,271,"NORTH GLENGARRY, TOWNSHIP OF",4693,0,4693,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","Y"]
[null,236,"NORTH GRENVILLE, MUNICIPALITY OF",6061,0,6061,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","Y"]
[null,39,"NORTH HURON, TOWNSHIP OF",2234,0,2234,"Y","Y","N","N","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,290,"NORTH STORMONT, TOWNSHIP OF",2490,0,2490,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",26,26,"Y","N","Y","Y"]
[null,627,"NORTHEASTERN MANITOULIN & ISLANDS, TOWN OF",779,1250,2029,"Y","Y","N","N","Y","N","Y","Y","N","N","N","N","N","N/A","N/A","N","N","N","Y"]
[null,420,"NORTHERN BRUCE PENINSULA, MUNICIPALITY OF",0,4921,4921,"Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","N","N","Depot","Depot","Y","N","Y","Y"]
[null,12,"NORTHUMBERLAND, COUNTY OF",36097,1560,37657,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N/A","N/A","Y","Y","N","Y"]
[null,871,"OCONNOR, TOWNSHIP OF",0,274,274,"Y","Y","Y","Y","Y","N","Y","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,873,"OLIVER PAIPOONGE, MUNICIPALITY OF",0,2149,2149,"Y","Y","Y","Y","N","N","N","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,100,"ONEIDA NATION OF THE THAMES",454,1,455,"Y","Y","N","N","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","N"]
[null,75,"ORANGEVILLE, TOWN OF",10303,0,10303,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,56,"ORILLIA, CITY OF",14560,40,14600,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,239,"OTTAWA VALLEY WASTE RECOVERY CENTRE",17017,1575,18592,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","Y","N","Y"]
[null,441,"OTTAWA, CITY OF",387732,0,387732,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N","N/A","N/A","N","N","N","Y"]
[null,41,"OWEN SOUND, CITY OF",9605,0,9605,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y",26,52,"Y","Y","N","Y"]
[null,878,"OXFORD, RESTRUCTURED COUNTY OF",48586,0,48586,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N",26,52,"Y","Y","N","N"]
[null,889,"PAPINEAU-CAMERON, TOWNSHIP OF",526,0,526,"Y","Y","Y","N","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","Y"]
[null,223,"PARRY SOUND, TOWN OF",3041,0,3041,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,270,"PEEL, REGIONAL MUNICIPALITY OF",416500,0,416500,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N/A","N/A","Y","N","Y","N"]
[null,616,"PERRY, TOWNSHIP OF",0,1631,1631,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","Y","Y","N","Y"]
[null,885,"PERTH, TOWN OF",3009,0,3009,"Y","Y","Y","Y","Y","N","Y","Y","N","N","Y","N","Y",52,52,"Y","N","Y","N"]
[null,293,"PETERBOROUGH, CITY OF",36465,0,36465,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[null,88,"PETERBOROUGH, COUNTY OF",23422,9553,32975,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","Y"]
[null,696,"PETROLIA, TOWN OF",2242,0,2242,"Y","Y","N","N","Y","Y","N","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","Y"]
[null,437,"PLYMPTON-WYOMING, TOWN OF",3198,0,3198,"Y","Y","Y","Y","Y","N","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","Y"]
[null,891,"POWASSAN, MUNICIPALITY OF",1362,0,1362,"Y","N","N","N","N","N","N","Y","Y","N","Y","N","N",26,26,"Y","N","Y","N"]
[null,224,"PRESCOTT,TOWN OF",2263,0,2263,"Y","Y","Y","Y","Y","N","N","Y","Y","N","Y","N","N","N/A","N/A","Y","N","Y","N"]
[null,562,"PRINCE, TOWNSHIP OF",475,0,475,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","N/A","N/A","N","N","N","Y"]
[null,87,"QUINTE WASTE SOLUTIONS",55869,8127,63996,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","Y","N","Y"]
[null,969,"RAINY RIVER FIRST NATIONS",108,0,108,"Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y","N","N","N/A","N/A","N","N","N","N"]
[null,895,"RAINY RIVER, TOWN OF",0,530,530,"Y","Y","Y","Y","N","N","N","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,897,"RED LAKE, MUNICIPALITY OF",2135,0,2135,"Y","Y","Y","Y","N","Y","Y","Y","Y","Y","Y","N","Y","N/A","N/A","Y","Y","N","N"]
[null,565,"RENFREW, TOWN OF",3621,0,3621,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","N",26,26,"Y","N","Y","Y"]
[null,205,"RIDEAU LAKES, TOWNSHIP OF",7575,0,7575,"Y","Y","N","N","Y","N","Y","Y","Y","N","Y","N","N","N/A","N/A","Y","Y","N","Y"]
[null,294,"RUSSELL, TOWNSHIP OF",5607,0,5607,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",52,52,"Y","N","Y","N"]
[null,603,"SABLES-SPANISH RIVERS, TOWNSHIP OF",1760,0,1760,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,978,"SAGAMOK ANISHNAWBEK FN",0,398,398,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","Y"]
[null,103,"SARNIA, CITY OF",39326,0,39326,"Y","Y","Y","Y","Y","N","Y","Y","Y","N","Y","N","Y",26,52,"Y","N","Y","Y"]
[null,697,"SAULT NORTH WASTE MANAGEMENT COUNCIL",4533,0,4533,"Y","Y","N","N","N","N","N","Y","N","N","N","N","N","N/A","N/A","Y","Y","N","N"]
[null,55,"SAULT STE. MARIE, CITY OF",32517,0,32517,"Y","Y","Y","N","Y","N","N","Y","Y","N","N","Y","N",52,52,"Y","N","Y","Y"]
[null,404,"SEGUIN, TOWNSHIP OF",0,4732,4732,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,974,"SERPENT RIVER FNS",0,160,160,"Y","Y","N","N","Y","Y","Y","Y","N","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,182,"SHELBURNE, TOWN OF",2161,0,2161,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y",52,52,"Y","N","Y","N"]
[null,905,"SHUNIAH, MUNICIPALITY OF",0,2460,2460,"Y","Y","Y","Y","N","N","N","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,335,"SIMCOE, COUNTY OF",126559,0,126559,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y",52,52,"Y","N","Y","Y"]
[null,906,"SIOUX LOOKOUT, TOWN OF",2255,175,2430,"Y","Y","Y","Y","N","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,907,"SIOUX NARROWS NESTOR FALLS, TOWNSHIP OF",0,1171,1171,"Y","Y","Y","Y","Y","N","N","Y","N","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,987,"SIX NATIONS",0,2844,2844,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,909,"SMITHS FALLS, TOWN OF",4383,0,4383,"Y","Y","Y","Y","N","Y","Y","Y","Y","N","Y","N","N",52,52,"N","N","N","Y"]
[null,510,"SOUTH DUNDAS, TOWNSHIP OF",4442,0,4442,"Y","Y","Y","N","Y","N","Y","Y","Y","Y","Y","N","N","N/A","N/A","Y","N","Y","N"]
[null,296,"SOUTH FRONTENAC, TOWNSHIP OF",10194,0,{"$f":"D198+E198","v":10194},"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,502,"SOUTH GLENGARRY, TOWNSHIP OF",5616,0,5616,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","N/A","N/A","N","N","N","N"]
[null,301,"SOUTH STORMONT, TOWNSHIP OF",5154,0,5154,"Y","Y","Y","Y","Y","Y","Y","N","Y","Y","Y","N","N",26,26,"Y","N","Y","Y"]
[null,612,"SOUTHGATE, TOWNSHIP OF",2921,0,2921,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","Y","N","Y"]
[null,558,"SOUTHWEST MIDDLESEX, MUNICIPALITY OF",2470,0,2470,"Y","Y","N","N","Y","Y","Y","Y","Y","N","N","N","N","N/A","N/A","Y","Y","N","N"]
[null,346,"SOUTHWOLD, TOWNSHIP OF",1707,0,1707,"Y","Y","N","N","Y","N","N","Y","N","N","N","N","N","N/A","N/A","N","N","N","Y"]
[null,904,"SPANISH, TOWN OF",385,0,385,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","Y","Y","N/A","N/A","N","N","N","N"]
[null,917,"ST. CHARLES, MUNICIPALITY OF",822,110,932,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","N","Y","N"]
[null,275,"ST. CLAIR, TOWNSHIP OF",6003,0,6003,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",26,26,"N","N","N","Y"]
[null,918,"ST. JOSEPH, TOWNSHIP OF",0,928,928,"Y","Y","N","N","Y","N","Y","Y","N","N","Y","N","N","Depot","Depot","N","N","N","N"]
[null,233,"ST. THOMAS, CITY OF",16476,0,16476,"Y","Y","N","N","Y","N","N","Y","N","N","N","N","N",26,26,"Y","N","Y","Y"]
[null,331,"STONE MILLS, TOWNSHIP OF",279,3242,3521,"Y","Y","N","N","Y","N","Y","N","N","N","N","N","N","N/A","N/A","Y","Y","N","Y"]
[null,8,"STRATFORD, CITY OF",13750,0,13750,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y",26,52,"Y","Y","N","N"]
[null,922,"STRONG, TOWNSHIP OF",0,1005,1005,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,923,"SUNDRIDGE, VILLAGE OF",505,0,505,"Y","Y","N","Y","Y","N","N","Y","N","Y","Y","N","N",52,52,"N","N","N","N"]
[null,924,"TARBUTT & TARBUTT ADDITIONAL, TOWNSHIP OF",0,2557,2557,"Y","Y","N","N","N","Y","Y","Y","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,512,"TAY VALLEY, TOWNSHIP OF",0,3868,3868,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y","Depot","Depot","N","N","N","N"]
[null,166,"THAMES CENTRE, MUNICIPALITY OF",4762,0,4762,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N","N",36,36,"Y","N","Y","N"]
[null,245,"THE ARCHIPELAGO, TOWNSHIP OF",0,3299,3299,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,162,"THE BLUE MOUNTAINS, TOWN OF",5899,1312,7211,"Y","Y","Y","Y","Y","Y","Y","Y","Y","N","Y","N","Y","N/A","N/A","Y","N","Y","Y"]
[null,376,"THE NATION, MUNICIPALITY",4376,0,4376,"Y","Y","Y","Y","Y","Y","N","N","N","N","N","N","N",52,52,"Y","Y","N","Y"]
[null,123,"THUNDER BAY, CITY OF",46945,0,46945,"Y","Y","Y","Y","Y","N","N","Y","N","Y","N","N","N",26,26,"N","N","N","Y"]
[null,430,"TIMMINS, CITY OF",20361,0,20361,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","N",56,56,"N","N","N","Y"]
[null,20,"TORONTO, CITY OF",879335,0,879335,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,52,"Y","Y","N","Y"]
[null,888,"TRI-NEIGHBOURS",1312,0,1312,"Y","Y","N","N","Y","N","N","Y","N","N","N","N","N","N/A","N/A","Y","N","Y","N"]
[null,936,"TUDOR & CASHEL, TOWNSHIP OF",0,586,586,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,982,"WALPOLE ISLAND FN",0,717,717,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,53,"WATERLOO, REGIONAL MUNICIPALITY OF",199450,0,199450,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","Y"]
[null,21,"WELLINGTON, COUNTY OF",22154,9988,32142,"Y","Y","Y","Y","Y","N","N","Y","Y","N","Y","N","Y",52,52,"Y","Y","N","Y"]
[null,192,"WEST ELGIN, MUNICIPALITY OF",1180,1780,2960,"Y","Y","N","N","Y","Y","N","Y","N","N","N","N","N",36,36,"N","N","N","N"]
[null,604,"WEST GREY, MUNICIPALITY OF",5564,0,5564,"Y","Y","Y","Y","N","Y","Y","Y","Y","Y","Y","Y","Y","N/A","N/A","Y","Y","N","N"]
[null,394,"WEST NIPISSING, MUNICIPALITY OF",5009,2147,7156,"Y","Y","N","N","Y","N","Y","Y","Y","Y","Y","N","N",26,26,"N","N","N","Y"]
[null,980,"WHITEFISH LAKE FN",120,0,120,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"N","N","N","N"]
[null,232,"WHITESTONE, MUNICIPALITY OF",0,1634,1634,"Y","Y","Y","Y","Y","N","N","Y","Y","Y","Y","N","N","Depot","Depot","N","N","N","N"]
[null,325,"WHITEWATER REGION, TOWNSHIP OF",3461,0,3461,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",26,26,"Y","N","Y","N"]
[null,985,"WIKWEMIKONG UNCEDED INDIAN RESERVE",0,1152,1152,"N","N","N","N","N","N","N","N","N","N","N","N","N","Depot","Depot","N","N","N","N"]
[null,952,"WOLLASTON, TOWNSHIP OF",0,1176,1176,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Depot","Depot","N","N","N","N"]
[null,97,"YORK, REGIONAL MUNICIPALITY OF",324702,0,324702,"Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y","Y",52,52,"Y","N","Y","Y"]
[]
[]
[null,null,"1) May also have access to depot collection "]
[null,null,"2) Based on highest level of service"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null," "]

{"sheet":"2012 Macro Cost Data","index":6,"n_rows":257,"n_cols":17,"rows_kept":257,"cut":false,"hidden":false,"merged":[[246,2,250,13],[251,2,252,13]]}
[]
[null,"2012 Blue Box Financial Details"]
[]
["Municipal Grouping","Program Code","Program Name","Marketed or Calculated Marketed Tonnes","Single Stream","Residential Collection Costs","Residential Processing Costs ","Residential Depot/Transfer Costs","Residential Promotion & Education Costs","Interest on Municipal Capital","Adminstration Costs","Administration Factor (Calculated)","Calculated Administration1 and Interest on Municipal Capital2 ","Gross Costs ","Total Gross Revenue","Net Cost ","Net Cost per Tonne"]
[1,1,"HALTON, REGIONAL MUNICIPALITY OF",41298.58,"Y",5130395.68,3219575.71,48119.7,200371.68999999997,21475.35,310533.7,3.602504975288031E-2,332009.05,8930471.8299999982,1302216.6500000001,7628255.1799999978,184.70986605350589]
[1,172,"HAMILTON, CITY OF",38422.15,"N",7922612.29,3479644.93,124144.33,145501.86000000002,173053.91,394518.97,3.3306913595531638E-2,567572.88,12239476.290000001,4535360.72,7704115.5700000012,200.51234951714054]
[1,50,"LONDON, CITY OF",26669.9,"N",5084528.22,4153375.59,66046.289999999994,228337.97,268180.84999999998,332513,3.3928274525868309E-2,600693.85,10132981.919999998,3605121.89,6527860.0299999975,244.76507335985502]
[1,270,"PEEL, REGIONAL MUNICIPALITY OF",86950.399999999994,"Y",19937202.43,14095723.1,286940.40000000002,673487.78,943555.54,1242238.82,3.4567213650962485E-2,2185794.3600000003,37179148.07,9639556.459999999,27539591.609999999,316.72760113812012]
[1,20,"TORONTO, CITY OF",156465,"Y",33215934.300000001,22397573.539999999,7232374,1806726,1578717.86,2811315.78,4.2446919947429038E-2,4390033.6399999997,69042641.480000004,16074934,52967707.480000004,338.52751401271854]
[1,97,"YORK, REGIONAL MUNICIPALITY OF",76736.710000000006,"Y",9252969.9499999993,11149290.92,2826032.28,347096.06,783978.41,832345.29,3.4169412892172617E-2,1616323.7000000002,25191712.909999996,9157217.6100000013,16034495.299999995,208.95468804956576]
[null,null,"Group 1 Totals",{"$f":"SUM(D5:D10)","v":426542.74000000005},null,{"$f":"SUM(F5:F10)/$D$11","v":188.82900895230333},{"$f":"SUM(G5:G10)/$D$11","v":137.13791914498415},24.812653006355234,7.9746319442689364,8.8360709644243371,13.887155974100038,null,22.723226938524377,381.47743998643602,103.89206795548787,277.58537203094812]
[2,6,"DURHAM, REGIONAL MUNICIPALITY OF",44429.08,"N",9578932.4499999993,5314154.6900000004,241957.32,469394.3,474426.19,556715.6,3.4624060947784745E-2,1031141.79,16635580.550000001,6277101.3600000003,10358479.190000001,233.14638047873152]
[2,18,"ESSEX-WINDSOR SOLID WASTE AUTHORITY",24918.31,"N",3756911.1499999994,2850965.04,10045.69,189889.61,239425.16,254074.8,3.6053110264148709E-2,493499.95999999996,7301311.4500000002,3405334.58,3895976.87,156.34996394217745]
[2,357,"NIAGARA, REGIONAL MUNICIPALITY OF",39464.89,"N",6658374.7400000002,4066967.16,162198.55000000002,434786.96999999991,352507.01,423126.72,3.6242631322695333E-2,775633.73,12097961.150000002,4392299.3600000003,7705661.7900000019,195.253598578382]
[2,441,"OTTAWA, CITY OF",60885.53,"N",12603398.73,5575973.4299999997,0,59444.22,132805.26999999999,608304.67000000004,3.3111103722299882E-2,741109.94000000006,18979926.32,7949330.9299999997,11030595.390000001,181.16940741092344]
[2,335,"SIMCOE, COUNTY OF",25511.02,"N",5836446.9500000002,756103.76,162361.35999999999,264060.90000000002,19750.439999999999,239740.53,3.4060228827772612E-2,259490.97,7278463.9400000013,989039.97,6289423.9700000016,246.53753436750085]
[2,53,"WATERLOO, REGIONAL MUNICIPALITY OF",34534.410000000003,"N",6866744.1200000001,3657464.64,27570.6,158226.21,149070.03,364595.61,3.3575197689939648E-2,513665.64,11223671.209999999,4187283.23,7036387.9799999986,203.75005624824627]
[null,null,"Group 2 Totals",{"$f":"SUM(D12:D17)","v":229743.24},null,{"$f":"SUM(F12:F17)/$D$18","v":197.18015703095332},{"$f":"SUM(G12:G17)/$D$18","v":96.723754396429698},2.6296030298867556,6.8589709538352466,5.9544041426420202,10.64909648701742,null,16.603500629659443,319.99598604076448,118.39473244131145,201.60125359945306]
[3,14,"BARRIE, CITY OF",11589.59511,"N",1532833.43,0,111555.25999999998,143655.78,4548.99,60806.82,3.3921143503446674E-2,65355.81,1853400.28,0,1853400.28,159.91932957181626]
[3,179,"BRANTFORD, CITY OF",6607.44,"N",1715467.76,603430.56000000006,20187.07,55410.28,1793.52,73957.61,3.0863390908173319E-2,75751.13,2470246.7999999998,991471.03,1478775.7699999998,223.80464597484047]
[3,36,"GUELPH, CITY OF",8415.73,"Y",1098724.3700000001,2211510.9700000002,73433.600000000006,72650.28,163029.6,180967.44,4.9999999723707202E-2,343997.04000000004,3800316.2600000002,1123351.79,2676964.4700000002,318.09058394221302]
[3,293,"PETERBOROUGH, CITY OF",8517.7000000000007,"N",1161008.1399999999,647209.66,54145.01,39439.99,1717.65,58988.36,3.0989086563267553E-2,60706.01,1962508.8099999998,1042460.4,920048.4099999998,108.01606184768185]
[3,103,"SARNIA, CITY OF",3873.07,"Y",737100.68,414561.63,0,6922.72,0,36349.19,3.1373778409686512E-2,36349.19,1194934.22,629146.05000000005,565788.16999999993,146.08260888649053]
[3,55,"SAULT STE. MARIE, CITY OF",6013.93,"N",851172.44,459483.16,69911.839999999997,6305.09,0,43078.74,3.106178763235003E-2,43078.74,1429951.27,262175.28999999998,1167775.98,194.17851222079403]
[3,123,"THUNDER BAY, CITY OF",6212.87,"N",290268.88,263716.5,207097.00999999998,67368.679999999993,5015.13,27695.98,3.3229877828279054E-2,32711.11,861162.18,6,861156.18,138.60843378342057]
[null,null,"Group 3 Totals",{"$f":"SUM(D19:D25)","v":51230.335110000007},null,{"$f":"SUM(F19:F25)/$D$26","v":144.183630345962},{"$f":"SUM(G19:G25)/$D$26","v":89.788842296721796},10.46898851722151,7.6468916152674353,3.4375119667258409,9.4054457962338294,null,12.842957762959669,264.93131053813244,79.027602519229347,185.90370801890307]
[4,186,"BLUEWATER RECYCLING ASSOCIATION",11868.21,"Y",3528377.7,1765598.5000000002,20269,54847.009999999995,219765.71,278846.25,4.9893243662919959E-2,498611.95999999996,5867704.1699999999,1422235.28,4445468.8899999997,374.56944981593688]
[4,190,"BRUCE AREA SOLID WASTE RECYCLING",4359.68,"N",815055.89,491211.67,134478.63,26714.28,30919.09,74918.98,5.0000001334775279E-2,105838.06999999999,1573298.54,675186.47,898112.07000000007,206.00412644964769]
[4,429,"CHATHAM-KENT, MUNICIPALITY OF",4232.2395500000002,"N",842300.1,0,272867.59999999998,14198.5,2526.1999999999998,38660.559999999998,3.4155684762968638E-2,41186.759999999995,1170552.96,4848.37,1165704.5899999999,275.43445408235453]
[4,183,"GREATER SUDBURY, CITY OF",13310.88,"Y",2921752.65,1756372.88,170155.94,43496.380000000005,12066.71,156888.98000000001,3.1993057300331723E-2,168955.69,5060733.54,702958.33,4357775.21,327.38445617419734]
[4,601,"KAWARTHA LAKES, CITY OF",5857.16,"N",1586532.04,134781.19,640586.88,94088.46,13270.69,83812.33,3.3942296524991068E-2,97083.02,2553071.59,226777.61,2326293.98,397.17098047517908]
[4,324,"KINGSTON, CITY OF",9280.2199999999993,"N",1944212.71,1402234.01,0,40699.18,26236.32,136388.01,3.9956852532032003E-2,162624.33000000002,3549770.2299999995,1189804.3700000001,2359965.8599999994,254.30063726937504]
[4,89,"MUSKOKA, DISTRICT MUNICIPALITY OF",5843.74,"N",1549703.9299999997,871320.77000000014,779793.82,46987.71,1844.89,104754.07,3.2235481943058551E-2,106598.96,3354405.1899999995,457763.33,2896641.8599999994,495.68287774610087]
[4,34,"NORFOLK, COUNTY OF",4677.18,"N",1466156.39,719069.37,0,56429.23,14455.73,71646.61,3.1756690558165518E-2,86102.34,2327757.3299999996,513673.7,1814083.6299999997,387.85841682381255]
[4,143,"NORTH BAY, CITY OF",3895.94,"N",758595.38,184152.37,50968.07,36279.58,10165.700000000001,36962.800000000003,3.5535649237411406E-2,47128.5,1077123.8999999999,410300.04,666823.85999999987,171.15865747419105]
[4,12,"NORTHUMBERLAND, COUNTY OF",5461.1,"Y",964184.99000000011,1609197.85,48213.05999999999,95559.14,72137.87,120720.71,4.3280040460146579E-2,192858.58000000002,2910013.6200000006,705223.69,2204789.9300000006,403.72634267821508]
[4,878,"OXFORD, RESTRUCTURED COUNTY OF",7146.65,"N",1322872.6299999999,722557.23,133251.57999999999,45011.31,3022.21,77056.929999999993,3.4605655139623256E-2,80079.14,2303771.89,893993.97,1409777.9200000002,197.26416153022748]
[4,88,"PETERBOROUGH, COUNTY OF",4707.1000000000004,"N",1048946.32,513343.79,188630.02,52629.88,287.73,56637.11,3.1398117881711471E-2,56924.840000000004,1860474.85,667145.06999999995,1193329.7800000003,253.51698073123583]
[4,87,"QUINTE WASTE SOLUTIONS",10751.01,"N",2347903.02,883842.82,34068.69,51638.61,11992.57,109856.32000000001,3.2995378080515399E-2,121848.89000000001,3439302.0299999993,1380202.0799999998,2059099.9499999995,191.52618684198038]
[4,21,"WELLINGTON, COUNTY OF",4999.51,"N",1266434.8500000001,485332.66000000003,294823.28999999998,54718.009999999995,9947.23,73983.100000000006,3.5042220648898656E-2,83930.33,2185239.14,803505.82,1381733.3200000003,276.37374862736556]
[null,null,"Group 4 Totals",{"$f":"SUM(D27:D40)","v":96390.619549999989},null,{"$f":"SUM(F27:F40)/$D$41","v":232.00420024689015},{"$f":"SUM(G27:G40)/$D$41","v":119.71097565167588},28.717592986982726,7.4000694603897283,4.4468917411372741,14.743475730673426,null,19.190367471810699,407.0232058177491,104.30079375913712,302.72241205861201]
[5,524,"ARNPRIOR, TOWN OF",642.00448999999992,"N",147447.99,4873.68,0,1209.19,0,4630.1099999999997,3.0157520123315927E-2,4630.1099999999997,158160.96999999997,268,157892.96999999997,245.93748557739838]
[5,427,"AYLMER, TOWN OF",382.73704800000002,"Y",118234.91,41132.769999999997,0,6295.75,0,5182.67,3.1284333543015498E-2,5182.67,170846.1,35307.599999999999,135538.5,354.12955371908492]
[5,67,"BROCKVILLE, CITY OF",1376.4724480000002,"Y",199680.13999999998,0,0,9669.119999999999,0,6473.86,3.0923730038501209E-2,6473.86,215823.11999999997,0,215823.11999999997,156.79436251236896]
[5,731,"CARLETON PLACE, TOWN OF",623.17999999999995,"N",254122.62,54026.87,0,607.5,0,9274.86,3.0039352307457075E-2,9274.86,318031.84999999998,82682.899999999994,235348.94999999998,377.65806027151064]
[5,732,"CASSELMAN, VILLAGE OF",235.17462400000002,"Y",48493.83,16723.91,0,2687.5,0,2090.91,3.0791585450548435E-2,2090.91,69996.150000000009,0,69996.150000000009,297.63479073320428]
[5,214,"CORNWALL, CITY OF",2598.56,"Y",762792.9,508746.01,40781.93,14255.49,339.28,42161.09,3.177375387120511E-2,42500.369999999995,1369076.7000000002,356109.04,1012967.6600000001,389.81884582230163]
[5,754,"DESERONTO, TOWN OF",121.17117,"N",27728.31,0,0,341.27,0,848.91,3.0243060280916206E-2,848.91,28918.49,220,28698.49,236.84255916650801]
[5,272,"GANANOQUE, TOWN OF",416.71232000000003,"Y",81128.850000000006,0,0,366,0,2452.17,3.0089876844978547E-2,2452.17,83947.02,0,83947.02,201.45077544143643]
[5,157,"HANOVER, TOWN OF",524.86075000000005,"N",144835.4,0,0,810.81,0,4436.7700000000004,3.0462653302135365E-2,4436.7700000000004,150082.97999999998,360,149722.97999999998,285.26229099813611]
[5,613,"MATTAWA, TOWN OF",158.16816,"N",51588.89,13950.2,0,153.13,0,1973.83,3.0046632614942833E-2,1973.83,67666.05,0,67666.05,427.81081856171306]
[5,75,"ORANGEVILLE, TOWN OF",3605.5767999999998,"N",648980.32999999996,0,0,557.56000000000006,1269.3499999999999,19835.189999999999,3.0477826276179718E-2,21104.539999999997,670642.42999999993,0,670642.42999999993,186.00142701162267]
[5,56,"ORILLIA, CITY OF",2948.44,"N",424584.81,0,5647.84,8188.2800000000007,645.11,14035.79,3.1967377845938616E-2,14680.900000000001,453101.83,2348.59,450753.24,152.87855272618739]
[5,41,"OWEN SOUND, CITY OF",2068.16,"Y",255888.92,222113.99,60680.28,20837.38,6407.31,19326.759999999998,3.4150570563867597E-2,25734.07,585254.64000000013,281119.82,304134.82000000012,147.05575003868179]
[5,223,"PARRY SOUND, TOWN OF",358.02,"N",106777.55000000002,21389.11,87273.83,1658.0700000000002,0,7909.47,3.6432623044574779E-2,7909.47,225008.03000000003,2874.71,222133.32000000004,620.44947209653105]
[5,885,"PERTH, TOWN OF",543.49,"N",111648.45,95307.86,0,1069.8,0,6262.18,3.0102855838625261E-2,6262.18,214288.28999999998,75808.66,138479.62999999998,254.79701558446334]
[5,696,"PETROLIA, TOWN OF",3130.56,"Y",116747.96,0,0,237.5,0,3514.31,3.0040570853847988E-2,3514.31,120499.77,0,120499.77,38.491442425636308]
[5,224,"PRESCOTT,TOWN OF",257.91626000000002,"N",79104,0,0,2412.5,0,2591.09,3.1786080118748963E-2,2591.09,84107.59,0,84107.59,326.10425569911718]
[5,565,"RENFREW, TOWN OF",457.60892000000007,"N",169365.71,0,24557.96,860,767.31,6390.23,3.2678077092735611E-2,7157.5399999999991,201941.21,0,201941.21,441.29648958765915]
[5,182,"SHELBURNE, TOWN OF",487.61,"Y",93380.96,0,0,1535.49,0,2878.2,3.0323510835055457E-2,2878.2,97794.650000000009,0,97794.650000000009,200.55915588277517]
[5,909,"SMITHS FALLS, TOWN OF",576.83000000000004,"N",161764.65,78911.610000000015,0,8357.84,0,7697.95,3.0911228622907464E-2,7697.95,256732.05000000002,91499.08,165232.97000000003,286.45002860461489]
[5,233,"ST. THOMAS, CITY OF",2142.0300000000002,"N",421084.73,0,0,2894.23,25.6,12778.53,3.0137718330199095E-2,12804.130000000001,436783.08999999997,24722.03,412061.05999999994,192.36941592788145]
[5,8,"STRATFORD, CITY OF",2265.1,"Y",489647.86,0,45267.87,2449.9899999999998,1619.94,17446.7,3.23695068250981E-2,19066.64,556432.35999999987,26194.95,530237.40999999992,234.09006666372343]
[5,923,"SUNDRIDGE, VILLAGE OF",67.108950000000007,"N",23155.87,0,0,653.28000000000009,0,727.34,3.0548759615525969E-2,727.34,24536.489999999998,106.2,24430.289999999997,364.03922278623037]
[null,null,"Group 5 Totals",{"$f":"SUM(D42:D64)","v":25987.491940000004},null,{"$f":"SUM(F42:F64)/$D$65","v":190.02163238381362},{"$f":"SUM(G42:G64)/$D$65","v":40.680186161897076},10.166802960824699,3.3903879683127274,0.42612423028614888,7.7313701708453522,null,8.1574944011315011,252.4165038759796,37.695887785622133,214.72061609035748]
[6,188,"ARMOUR, TOWNSHIP OF",218.02,"Y",40051.18,138821.06,0,1735.58,519.53,9056.3700000000008,5.0000013802443427E-2,9575.9000000000015,190183.71999999997,24436.920000000002,165746.79999999996,760.23667553435439]
[6,710,"ATIKOKAN, TOWNSHIP OF",59.50672800000001,"Y",35000,26487,12100,0,0,2449.61,3.3288624349409546E-2,2449.61,76036.61,0,76036.61,1277.7817325126662]
[6,618,"BALDWIN, TOWNSHIP OF",19.288800000000002,"N",13603.95,0,0,545,0,435.37,3.0770481201785289E-2,435.37,14584.320000000002,0,14584.320000000002,756.10302351623739]
[6,620,"BLIND RIVER, TOWN OF",342.91200000000003,"N",84949,0,0,0,0,2548.4699999999998,0.03,2548.4699999999998,87497.47,150,87347.47,254.72269853490107]
[6,970,"CALLANDER, MUNICIPALITY OF",201.44284000000002,"Y",45623.83,0,0,0,0,1368.71,2.9999892599985579E-2,1368.71,46992.54,147,46845.54,232.55003751932804]
[6,622,"CENTRAL MANITOULIN, TOWNSHIP OF",117.82241999999999,"N",58503.6,0,8316.32,100,0,2175.92,3.2515280950724389E-2,2175.92,69095.839999999997,156,68939.839999999997,585.11648292404789]
[6,957,"CHISHOLM, TOWNSHIP OF",84.029448000000002,"Y",31330.61,0,0,1243.5500000000002,0,1002.1,3.0763648241428177E-2,1002.1,33576.26,40,33536.26,399.10127697137796]
[6,758,"DRYDEN, CITY OF",681.11419999999998,"Y",150128.95999999999,12734.67,110524.78,36053.269999999997,5451.01,11825.84,3.755514299172838E-2,17276.849999999999,326718.53000000009,2547.75,324170.78000000009,475.94189050822916]
[6,959,"EAST FERRIS, TOWNSHIP OF",347.19649600000002,"Y",61219.14,25718.73,0,1316.93,0,2673.98,3.0298408698450401E-2,2673.98,90928.779999999984,0,90928.779999999984,261.8942905460658]
[6,426,"ELLIOT LAKE, CITY OF",515.78787,"N",109704.1,0,0,0,0,3291.12,2.9999972653711206E-2,3291.12,112995.22,0,112995.22,219.07304644446177]
[6,623,"ESPANOLA, TOWN OF",213.02591200000001,"Y",72685.31,0,0,1460,0,2253.56,3.0393830708914698E-2,2253.56,76398.87,0,76398.87,358.63651178735472]
[6,774,"FORT FRANCES, TOWN OF",528.14,"Y",71706,15216.62,115707.27,0,3044.25,7505.36,3.649151030849089E-2,10549.61,213179.5,0,213179.5,403.64202673533532]
[6,794,"HEAD, CLARA & MARIA, TOWNSHIPS OF",37.122010000000003,"N",24381.09,0,0,857.95000000000016,0,774.33,3.0679851531595498E-2,774.33,26013.370000000003,0,26013.370000000003,700.75327278883879]
[6,811,"KENORA, CITY OF",967.31,"Y",298809.77,18567.46,210024.75,3915.4,35496.11,27969.33,4.9344855924300608E-2,63465.440000000002,594782.81999999995,87202,507580.81999999995,524.73438711478218]
[6,414,"KIRKLAND LAKE, TOWN OF",676.64,"Y",126634,0,0,11995,0,4398.7700000000004,3.1730518145553964E-2,4398.7700000000004,143027.76999999999,0,143027.76999999999,211.37941889335539]
[6,837,"MAGNETAWAN, MUNICIPALITY OF",154.68,"N",15785.15,0,47741.71,291.04000000000002,388.09,2479.34,3.8615400214216777E-2,2867.4300000000003,66685.33,0,66685.33,431.11798551848977]
[6,840,"MARATHON, TOWN OF",125.42184999999999,"N",66690,0,0,6348.12,0,2318.11,3.1738357997166414E-2,2318.11,75356.23,0,75356.23,600.82218528908641]
[6,626,"NAIRN & HYMAN, TOWNSHIP OF",17.931439999999998,"N",13112.5,0,1695.91,0,0,444.25,2.9999844682852515E-2,444.25,15252.66,0,15252.66,850.60987851505513]
[6,627,"NORTHEASTERN MANITOULIN & ISLANDS, TOWN OF",274.82968,"N",32461.439999999999,0,51461.73,0,0,3370.43,4.016089954657337E-2,3370.43,87293.599999999991,83.2,87210.4,317.32526123088303]
[6,889,"PAPINEAU-CAMERON, TOWNSHIP OF",55.071310000000004,"N",33993,4554.01,0,1839.16,0,1248.3699999999999,3.0910829127892048E-2,1248.3699999999999,41634.540000000008,0,41634.540000000008,756.01143317636729]
[6,891,"POWASSAN, MUNICIPALITY OF",328.54363000000001,"N",88197.58,0,0,485.00000000000006,0,2670.18,3.0109408183659064E-2,2670.18,91352.76,0,91352.76,278.053663679311]
[6,562,"PRINCE, TOWNSHIP OF",77.881376000000003,"Y",30390.67,3926.86,5907.63,0,505.93,1868.07,4.5863491499981958E-2,2374,42599.159999999996,0,42599.159999999996,546.97492761298918]
[6,969,"RAINY RIVER FIRST NATIONS",12.652680000000002,"Y",9722.66,0,10615,2843.75,0,1159.07,4.9999978430992763E-2,1159.07,24340.48,0,24340.48,1923.7410572305628]
[6,603,"SABLES-SPANISH RIVERS, TOWNSHIP OF",134.935832,"Y",78152.350000000006,0,0,2985.31,0,2493.84,3.0735912275508068E-2,2493.84,83631.5,0,83631.5,619.78718892102722]
[6,697,"SAULT NORTH WASTE MANAGEMENT COUNCIL",39.079824000000002,"Y",48070.200000000004,1084.8,1084.8,8476.7199999999993,0,1931.03,3.2887337328574649E-2,1931.03,60647.55000000001,27720,32927.55000000001,842.57160421193316]
[6,906,"SIOUX LOOKOUT, TOWN OF",107.186896,"Y",109548.75,0,5814.75,3011.25,2323.73,3953.62,3.2756170583092679E-2,6277.35,124652.09999999999,212,124440.09999999999,1160.9637431799497]
[6,904,"SPANISH, TOWN OF",26.279312000000001,"Y",12374,0,0,1004.9999999999999,0,421.47,3.1502354436056507E-2,421.47,13800.47,0,13800.47,525.14578768272168]
[6,430,"TIMMINS, CITY OF",3077.4013519999999,"Y",653698.69999999995,287543.05,350534.83,19535.72,19872.55,59967.96,4.5048559559553274E-2,79840.509999999995,1391152.81,150,1391002.81,452.00565376238262]
[6,888,"TRI-NEIGHBOURS",107.42789999999999,"N",29707.53,0,0,55.100000000000009,0,893.98,3.003699605848005E-2,893.98,30656.609999999997,0,30656.609999999997,285.36916387642316]
[6,394,"WEST NIPISSING, MUNICIPALITY OF",626.80999999999995,"N",87466.93,113379.61,47425.43,22707.050000000003,0,13434.39,4.9577232953311297E-2,13434.39,284413.40999999997,28718.98,255694.42999999996,407.92972352068409]
[6,980,"WHITEFISH LAKE FN",50.958560000000006,"Y",14319.41,0,0,0,0,429.58,2.9999839378857088E-2,429.58,14748.99,0,14748.99,289.43105927640022]
[null,null,"Group 6 Totals",{"$f":"SUM(D66:D96)","v":10226.450366000001},null,{"$f":"SUM(F66:F96)/$D$97","v":249.1599058135985},{"$f":"SUM(G66:G96)/$D$97","v":63.368407101893908},95.727732982965705,12.595367443256997,6.6104266466451058,17.485297791548483,null,24.095724438193592,444.94713777990881,16.77648097431738,428.17065680559136]
[7,600,"ALFRED & PLANTAGENET, TOWNSHIP OF",627.25117599999999,"Y",218324.11,70135.64,0,9059.84,570.9,9585.9599999999991,3.2157886016424067E-2,10156.859999999999,307676.45000000007,3071.96,304604.49000000005,485.61804529801321]
[7,975,"ALGONQUINS OF PIKWAKANAGAN",28.46884,"N",13911.54,0,9567.25,0,764.75,1212.18,5.0000123744304667E-2,1976.93,25455.72,0,25455.72,894.16077367395371]
[7,194,"AMARANTH, TOWNSHIP OF",271.12,"Y",44215.549999999996,0,0,0,0,1326.47,3.0000079157671902E-2,1326.47,45542.02,0,45542.02,167.97735320153436]
[7,59,"ASHFIELD-COLBORNE-WAWANOSH, TOWNSHIP OF",251.44484,"Y",114785.28,0,17864.61,5610,347.45,4634.66,3.3437334559627212E-2,4982.1099999999997,143242.00000000003,0,143242.00000000003,569.6756393966964]
[7,282,"ATHENS, TOWNSHIP OF",189.90538000000001,"N",15804.05,0,43448.28,425.00000000000006,0,2667.79,4.4703575042650198E-2,2667.79,62345.120000000003,0,62345.120000000003,328.29570178580514]
[7,711,"BANCROFT, TOWN OF",386.73,"N",97425.31,0,79367.22,1689.2199999999998,0,6975.58,3.908287542003594E-2,6975.58,185457.33,7073.87,178383.46,461.26098311483457]
[7,358,"BAYHAM, MUNICIPALITY OF",412.99,"N",159668.6,24099.75,0,682.93,0,5547.2,3.0074066170752513E-2,5547.2,189998.48,26368.87,163629.61000000002,396.20719630015259]
[7,712,"BECKWITH, TOWNSHIP OF",435.44,"N",197439.55,37813.519999999997,0,457.14000000000004,0,7094.65,3.0099035591203284E-2,7094.65,242804.86,57884.1,184920.75999999998,424.67563843468673]
[7,547,"BONNECHERE VALLEY, TOWNSHIP OF",266.38190000000003,"N",44864.5,244.2,38694.269999999997,450.00000000000006,1788.35,4297.18,4.9943213330525378E-2,6085.5300000000007,90338.5,0,90338.5,339.13152507734191]
[7,531,"BRANT, COUNTY OF",1918.72,"Y",776075.72,0,22365.25,14885.71,45.91,24797.86,3.0487700599795234E-2,24843.77,838170.45,3446.77,834723.67999999993,435.04194462975312]
[7,229,"CENTRAL ELGIN, MUNICIPALITY OF",523.91999999999996,"N",308168.21000000002,29043.11,0,18963.559999999998,0,11683.78,3.2803492486612199E-2,11683.78,367858.66000000003,57553.18,310305.48000000004,592.27645442052233]
[7,152,"CHATSWORTH, TOWNSHIP OF",339.60488800000002,"Y",103089.17,0,2030.18,7487.01,0,3632.55,3.2258835113753791E-2,3632.55,116238.90999999999,0,116238.90999999999,342.27690503677314]
[7,979,"CHIPPEWAS OF GEORGINA ISLAND",23.128699999999998,"N",41932.160000000003,0,53210.98,10953.26,528.82000000000005,4819.1899999999996,4.519746829127292E-2,5348.0099999999993,111444.41000000002,0,111444.41000000002,4818.446778245212]
[7,976,"CHIPPEWAS OF NAWASH FN",15.522360000000003,"Y",40089.94,0,3368.91,189.09,182.43,2191.52,5.0000034222845935E-2,2373.9499999999998,46021.89,0,46021.89,2964.8771192009458]
[7,981,"CHIPPEWAS OF RAMA FN",91.139580000000009,"N",68857.86,0,49693.020000000004,2289.94,50.31,6044.56,5.0000028951669162E-2,6094.8700000000008,126935.69,0,126935.69,1392.7614105748567]
[7,361,"CLARENCE-ROCKLAND, CITY OF",1496.97162,"N",338691.69,0,0,5639.95,0,10939.74,3.1770940364353385E-2,10939.74,355271.38,7251.06,348020.32,232.48291106547498]
[7,958,"DEEP RIVER, TOWN OF",601.13708799999995,"Y",113349.65000000001,0,0,23562.5,82.38,4711.28,3.4390278210378177E-2,4793.66,141705.81000000003,509.76,141196.05000000002,234.88161489047909]
[7,757,"DRUMMOND-NORTH ELMSLEY, TOWNSHIP OF",526.71,"Y",178029.05,45557.86,450,2652,0,6884.41,3.0369416836491917E-2,6884.41,233573.31999999998,70006.350000000006,163566.96999999997,310.54464506084935]
[7,382,"DUTTON-DUNWICH, MUNICIPALITY OF",275.20999999999998,"N",71764.080000000016,6790.64,0,3089.55,0,2511.12,3.0756843070554735E-2,2511.12,84155.390000000014,34710.129999999997,49445.260000000017,179.66374768358716]
[7,280,"EAST GARAFRAXA, TOWNSHIP OF",229.93,"Y",65005.420000000006,0,0,0,0,1950.16,2.9999960003335109E-2,1950.16,66955.58,0,66955.58,291.19984343060929]
[7,235,"EAST LUTHER GRAND VALLEY, TOWNSHIP OF",221.06215,"N",83977.39,0,0,169.31,126.19,2544.9299999999998,3.0198679551632794E-2,2671.12,86817.819999999992,38,86779.819999999992,392.55847280956959]
[7,434,"EDWARDSBURGH CARDINAL, TOWNSHIP OF",283.54177600000003,"Y",161465.62000000002,0,0,1450,0,4916.47,3.0178014852105649E-2,4916.47,167832.09000000003,0,167832.09000000003,591.91309431595016]
[7,218,"ELIZABETHTOWN-KITLEY, TOWNSHIP OF",317.91692999999998,"N",57044.639999999999,50355.489999999991,96376.320000000007,1340.68,3418.54,8278.7800000000007,3.969958712579004E-2,11697.32,216814.45,7150.54,209663.91,659.49274862461721]
[7,230,"FRONT OF YONGE, TOWNSHIP OF",120.56393,"N",8280,0,41377.599999999999,4836.7,0,2559.12,4.6961241817951603E-2,2559.12,57053.42,2093.8000000000002,54959.619999999995,455.85458270977063]
[7,212,"GEORGIAN BLUFFS, TOWNSHIP OF",567.57922400000007,"Y",209700,0,0,1142,0,6348.1,3.0108327562819552E-2,6348.1,217190.1,0,217190.1,382.66041253123808]
[7,389,"GREATER NAPANEE, TOWNSHIP OF",953.65256000000011,"N",104640.35,0,48712.35,150,0,5582.33,3.6366331015675941E-2,5582.33,159085.03,1610,157475.03,165.12830416981211]
[7,555,"GREY HIGHLANDS, MUNICIPALITY OF",640.91259200000002,"Y",245982,0,34796.07,11542.65,238.07,9764.7000000000007,3.3376881275725807E-2,10002.77,302323.49000000005,580,301743.49000000005,470.80287353755102]
[7,786,"HALDIMAND, COUNTY OF",2902.13,"N",1371837.25,169588.57,359362.12,14242.489999999998,40371.51,66213.8,3.3861989520169958E-2,106585.31,2021615.74,299360.57,1722255.17,593.4452178227715]
[7,550,"HASTINGS HIGHLANDS, MUNICIPALITY OF",260,"N",81303.75,0,148356.1,0,0,9856.92,4.2919648340796181E-2,9856.92,239516.77000000002,0,239516.77000000002,921.21834615384626]
[7,249,"HAWKESBURY JOINT RECYCLING",1277.4424000000001,"Y",382336.95,87734.459999999992,0,7598.6600000000008,9188.2999999999993,22113.22,4.5420231760624763E-2,31301.52,508971.58999999997,0,508971.58999999997,398.43016796686874]
[7,369,"HIGHLANDS EAST, MUNICIPALITY OF",358.11,"N",21437.91,139182.79999999999,167069.66,1503.0300000000002,0,13253.19,4.0259586006280802E-2,13253.19,342446.59,0,342446.59,956.26089748959816]
[7,551,"HORTON, TOWNSHIP OF",178.88576,"N",80453.52,0,152.63999999999999,5370.49,69.540000000000006,2700.23,3.1381168649070923E-2,2769.77,88746.42,4000,84746.42,473.74603769467171]
[7,128,"HOWICK, TOWNSHIP OF",158.81504799999999,"Y",43976,0,27788.52,387.63,0,2728.09,3.7810238502941351E-2,2728.09,74880.240000000005,30,74850.240000000005,471.30445724513464]
[7,552,"KILLALOE; HAGARTY & RICHARDS, TOWNSHIP OF",155.38999999999999,"N",13880.93,0,90232.09,676.02,1141.82,5296.54,4.9999971679640855E-2,6438.36,111227.4,234,110993.4,714.28920779972975]
[7,516,"LANARK HIGHLANDS, TOWNSHIP OF",304.7,"Y",26863.39,15234,149975.03,2395,495.72,6682.49,3.4275658465492506E-2,7178.21,201645.62999999998,6879.49,194766.13999999998,639.20623564161463]
[7,736,"LAURENTIAN HILLS, TOWN OF",140.71894,"N",66631.09,0,0,1531.46,0,2075.5100000000002,3.0449418338955925E-2,2075.5100000000002,70238.06,0,70238.06,499.13721635481335]
[7,971,"LOYALIST, TOWNSHIP OF",1042.97,"N",289445.69,165005.14000000004,14082.52,886.56,122.41,14282.12,3.0417109154293059E-2,14404.53,483824.44000000006,136707.76,347116.68000000005,332.81559392887624]
[7,567,"MADAWASKA VALLEY, TOWNSHIP OF",374.95,"N",42473.71,19215.52,102033.94,936.02,1152.54,7906.28,4.7682271935767157E-2,9058.82,173718.00999999998,3356.74,170361.27,454.35730097346311]
[7,503,"MALAHIDE, TOWNSHIP OF",353.95,"Y",107830.03,35781.82,0,2855.92,0,4451.1499999999996,3.0389962242205224E-2,4451.1499999999996,150918.92000000001,27172.12,123746.80000000002,349.61661251589214]
[7,556,"MCNAB-BRAESIDE, TOWNSHIP OF",574.19899999999996,"N",129830,0,0,1310.9999999999998,0,3980.49,3.0352750093410909E-2,3980.49,135121.49,0,135121.49,235.32170902422331]
[7,216,"MEAFORD, MUNICIPALITY OF",821.79218000000003,"N",291834.65000000002,0,0,3038.2,0,8906.9500000000007,3.0206070175670632E-2,8906.9500000000007,303779.80000000005,210,303569.80000000005,369.39971855171467]
[7,287,"MERRICKVILLE-WOLFORD, VILLAGE OF",203.54,"N",17330,0,0,106.77,0,525.24,3.012255136702497E-2,525.24,17962.010000000002,65,17897.010000000002,87.928711801120187]
[7,718,"MISSISSAUGAS OF THE NEW CREDIT FN",13.65272,"Y",12122.15,0,0,13.72,0,606.79,4.9999711598756415E-2,606.79,12742.66,170.02,12572.64,920.88902431163888]
[7,854,"MISSISSIPPI MILLS, TOWN OF",778.33,"Y",285086.33,66996.240000000005,3785.6,5014.5,0,10926.77,3.0277901679235528E-2,10926.77,371809.44,102730.9,269078.54000000004,345.71266686366965]
[7,201,"MONO, TOWN OF",681.66,"Y",132468.32,0,21797.68,1699,0,5355.43,3.4337383387298435E-2,5355.43,161320.43,0,161320.43,236.65820203620572]
[7,855,"MONTAGUE, TOWNSHIP OF",214.42,"Y",85372.78,18910.59,0,1118.5,0,3187.91,3.0245288816982088E-2,3187.91,108589.78,29230.54,79359.239999999991,370.1111836582408]
[7,285,"MULMUR, TOWNSHIP OF",289.41237000000001,"N",51313.05,4237.5,45009.3,658.13,0,3651.54,3.6076001516726568E-2,3651.54,104869.52,85,104784.52,362.05957609897598]
[7,321,"NORTH DUNDAS, TOWNSHIP OF",532.99,"N",238390.2,127280.66,0,1402.89,4629.93,18585.18,4.9999989238739849E-2,23215.11,390288.86,55242.49,335046.37,628.61661569635453]
[7,271,"NORTH GLENGARRY, TOWNSHIP OF",1015.7,"Y",179753.88,315562.89,0,6801.62,18691.78,22930.73,4.4028959726343284E-2,41622.509999999995,543740.9,160381.60999999999,383359.29000000004,377.43358275081226]
[7,236,"NORTH GRENVILLE, MUNICIPALITY OF",1102.4977999999999,"N",233461.42,142027.03,65869.64,2208.77,0,14540.97,3.2781912517089298E-2,14540.97,458107.83,143280.44,314827.39,285.55829317754655]
[7,39,"NORTH HURON, TOWNSHIP OF",469.10572000000008,"Y",84116.14,0,13198.6,1594.12,0,2999.15,3.0322359392272846E-2,2999.15,101908.01,5257.81,96650.2,206.0307429208068]
[7,290,"NORTH STORMONT, TOWNSHIP OF",400.28557599999999,"Y",101340.7,29095.05,0,7000,3904.69,6485.12,4.5882975884325813E-2,10389.81,147825.56,0,147825.56,369.30024178537974]
[7,239,"OTTAWA VALLEY WASTE RECOVERY CENTRE",3279.57,"N",882055.24,862355.07,32525.700000000004,23200.61,31615.200000000001,74368.17,4.0599479246047641E-2,105983.37,1906119.99,485579.34,1420540.65,433.14844629021485]
[7,437,"PLYMPTON-WYOMING, TOWN OF",280.13409999999999,"N",220848.73,0,0,697.56,0,6711.15,3.0292314983022282E-2,6711.15,228257.44,0,228257.44,814.81490471884717]
[7,205,"RIDEAU LAKES, TOWNSHIP OF",721.03498999999999,"N",228326.46999999997,0,140279.54999999999,7967.46,5686.04,19112.98,5.0000010464095176E-2,24799.02,401372.49999999994,0,401372.49999999994,556.66161221940138]
[7,294,"RUSSELL, TOWNSHIP OF",1067.755752,"Y",285417.96999999997,0,0,13545.24,0,9479.5300000000007,3.1708015176850693E-2,9479.5300000000007,308442.74,847,307595.74,288.07687471956598]
[7,510,"SOUTH DUNDAS, TOWNSHIP OF",514.44666400000006,"Y",266734.96999999997,0,0,5163.66,0,8620.9,3.1706301719872591E-2,8620.9,280519.52999999997,392,280127.52999999997,544.52200704716779]
[7,296,"SOUTH FRONTENAC, TOWNSHIP OF",903,"N",512766.75999999995,147868.13,40002.839999999997,3739,0,21385.59,3.0361011500195358E-2,21385.59,725762.31999999983,157104.89000000001,568657.42999999982,629.74244739756352]
[7,502,"SOUTH GLENGARRY, TOWNSHIP OF",672.47365000000002,"N",232193,18826,0,14028.48,0,8231.99,3.1058548453280901E-2,8231.99,273279.46999999997,0,273279.46999999997,406.37944698651012]
[7,301,"SOUTH STORMONT, TOWNSHIP OF",622.72056000000009,"Y",143872.54,17842.66,4265,7101.64,6058.59,8600.17,4.800797899167708E-2,14658.76,187740.60000000003,147.38,187593.22000000003,301.247834181033]
[7,612,"SOUTHGATE, TOWNSHIP OF",591.69323199999997,"Y",195211.68,8729.7900000000009,55017.06,1665.22,23210.33,14017.11,4.9384873021590642E-2,37227.440000000002,297851.19,685.08,297166.11,502.23003057773695]
[7,558,"SOUTHWEST MIDDLESEX, MUNICIPALITY OF",362.97973600000006,"Y",229146.78,0,0,726.92,0,6910.75,3.0063247774756309E-2,6910.75,236784.45,21856.79,214927.66,592.1202719702236]
[7,346,"SOUTHWOLD, TOWNSHIP OF",192.16467,"N",72825.41,0,0,0,0,2184.7600000000002,2.9999968417616873E-2,2184.7600000000002,75010.17,0,75010.17,390.3431884747597]
[7,275,"ST. CLAIR, TOWNSHIP OF",704.91,"Y",180257.52,41890.35,0,1464.9300000000003,0,6737.68,3.0131012178193736E-2,6737.68,230350.47999999998,107456.61,122893.86999999998,174.33980224425812]
[7,331,"STONE MILLS, TOWNSHIP OF",419.62548000000004,"Y",14492.519999999999,0,297756.82,1851.0399999999997,6175.53,14834.46,4.631775146622797E-2,21009.989999999998,335110.37000000005,8781.3799999999992,326328.99000000005,777.66724270413704]
[7,166,"THAMES CENTRE, MUNICIPALITY OF",1039.06801,"N",319047.52,32431.7,7646.24,12395.75,0,11546.48,3.1078925480459107E-2,11546.48,383067.69,30633.469999999998,352434.22000000003,339.18301459401107]
[7,162,"THE BLUE MOUNTAINS, TOWN OF",791.49,"N",279694.23,0,3479.04,10102.84,564.01,9175.65,3.1226675240943951E-2,9739.66,303015.77,12258.87,290756.90000000002,367.35385159635626]
[7,376,"THE NATION, MUNICIPALITY",833.42464000000007,"Y",254465.33,0,3695.4500000000003,585,0,7774.07,3.0045204988463966E-2,7774.07,266519.84999999998,0,266519.84999999998,319.7887813828014]
[7,192,"WEST ELGIN, MUNICIPALITY OF",177.99,"Y",45913.80999999999,84909.759999999995,0,291.17,0,3939.27,3.0044448091801124E-2,3939.27,135054.00999999998,3246.06,131807.94999999998,740.53570425304781]
[7,604,"WEST GREY, MUNICIPALITY OF",771.79608800000005,"Y",240887.16999999998,0,8735,861.4,0,7706.44,3.0766249458996451E-2,7706.44,258190.00999999998,14683.55,243506.46,315.5062117910087]
[7,325,"WHITEWATER REGION, TOWNSHIP OF",413.54830000000004,"N",149609,0,0,0,0,4488.2700000000004,3.0000000000000002E-2,4488.2700000000004,154097.26999999999,1731,152366.26999999999,368.43645591095401]
[null,null,"Group 7 Totals",{"$f":"SUM(D98:D168)","v":40982.428920000013},null,{"$f":"SUM(F98:F168)/$D$169","v":317.38572536515233},{"$f":"SUM(G98:G168)/$D$169","v":68.681774462283357},57.181541254534309,7.4289510900956088,3.9339308149527796,16.337965260844761,null,20.271896075797546,470.94988824786333,51.220641511942851,419.72924673592024]
[8,714,"BILLINGS, TOWNSHIP OF",48.632780000000004,"N",0,0,16489.5,0,0,581.53,3.5266684860062465E-2,581.53,17071.03,0,17071.03,351.0190040544669]
[8,955,"BONFIELD, TOWNSHIP OF",47.820149999999998,"N",0,0,24021.52,100,0,1206.08,5.0000165827029139E-2,1206.08,25327.599999999999,0,25327.599999999999,529.64283884513122]
[8,611,"CALVIN, MUNICIPALITY OF",19.435560000000002,"Y",0,0,17326.009999999998,445.5,0,888.58,5.0000253214273864E-2,888.58,18660.09,0,18660.09,960.10045504220091]
[8,372,"CARLING, TOWNSHIP OF",116.60794000000001,"N",0,21789,103174,0,0,5812.37,4.6512727767419153E-2,5812.37,130775.37,0,130775.37,1121.4962720377359]
[8,537,"CASEY, TOWNSHIP OF",51.758592000000007,"Y",0,1160.6400000000001,7065,1724.9999999999998,0,333.02,3.3467194069929172E-2,333.02,10283.66,0,10283.66,198.68508015055738]
[8,338,"COCHRANE TEMISKAMING WMB",1742.34,"N",0,359411.39,317640.21000000002,1059,35636.94,35687.379999999997,5.0000004203166845E-2,71324.320000000007,749434.92,176855.9,572579.02,328.62645637476038]
[8,749,"CONMEE, TOWNSHIP OF",16.583010000000002,"N",0,0,4884.4799999999996,1175,0,205.28,3.3877494438466667E-2,205.28,6264.7599999999993,0,6264.7599999999993,377.78183815845244]
[8,764,"EMO, TOWNSHIP OF",45.007199999999997,"N",0,0,11722.800000000001,0,0,351.68,2.9999658784590714E-2,351.68,12074.480000000001,0,12074.480000000001,268.27885316127202]
[8,775,"FRENCH RIVER, MUNICIPALITY OF",180.15503200000001,"Y",0,22008.400000000001,48554.080000000002,0,0,2429.1799999999998,3.4425944212845117E-2,2429.1799999999998,72991.66,0,72991.66,405.16026219017851]
[8,545,"GILLIES, TOWNSHIP OF",16.056139999999999,"N",0,0,10165.19,1185.3699999999999,0,567.53,5.0000176202760031E-2,567.53,11918.090000000002,0,11918.090000000002,742.27616351127995]
[8,790,"HARLEY, TOWNSHIP OF",51.758592000000007,"Y",0,1160.6400000000001,7065,281.10000000000002,0,260.82,3.0660393993468708E-2,260.82,8767.56,0,8767.56,169.39332507344864]
[8,796,"HILLIARD, TOWNSHIP OF",7.9298400000000004,"N",0,0,11976.34,57.11,198.62,400.4,3.2733625625098607E-2,599.02,12632.470000000001,0,12632.470000000001,1593.0296197653422]
[8,607,"HUDSON, TOWNSHIP OF",26.070608,"Y",0,728.42,6450.64,326.7,0,231.71,3.0870957771098464E-2,231.71,7737.47,0,7737.47,296.78901236212062]
[8,801,"HURON SHORES, MUNICIPALITY OF",137.09336000000002,"N",0,0,34874.67,505.81,0,1071.53,3.0285909066242178E-2,1071.53,36452.009999999995,0,36452.009999999995,265.89187105779587]
[8,807,"JOHNSON, TOWNSHIP OF",56.223280000000003,"N",0,0,7565.1599999999989,0,0,378.26,5.0000264369821655E-2,378.26,7943.4199999999992,0,7943.4199999999992,141.28346834265093]
[8,810,"KEARNEY, TOWN OF",113.89322000000001,"N",1925.3200000000002,0,95081.1,0,529.88,3692.9,3.786180119606751E-2,4222.78,101229.20000000001,0,101229.20000000001,888.8079553813651]
[8,605,"KERNS, TOWNSHIP OF",17.374608000000002,"Y",0,485.61,4500.53,151.19999999999999,0,161.13999999999999,3.1366426983614089E-2,161.13999999999999,5298.48,0,5298.48,304.95536935279341]
[8,812,"KILLARNEY, MUNICIPALITY OF",41.366872000000001,"Y",0,0,63012.1,49.999999999999993,0,2097.5300000000002,3.3261340805333162E-2,2097.5300000000002,65159.63,506.37,64653.259999999995,1562.9235877443186]
[8,833,"MACDONALD; MEREDITH & ABERDEEN ADDITIONAL, TOWNSHIP OF",71.064939999999993,"N",0,0,18048.63,560,0,755.51,4.0599979686844222E-2,755.51,19364.14,0,19364.14,272.48513824116367]
[8,834,"MACHAR, TOWNSHIP OF",103.54,"N",0,8283.84,24972.31,943.19999999999993,0,1300.48,3.8026453719149637E-2,1300.48,35499.83,4323.8999999999996,31175.93,301.10034769171335]
[8,375,"MCDOUGALL, MUNICIPALITY OF",182.29,"N",0,0,140466.66,0,7451.1,6559.5,4.4345587710360131E-2,14010.6,154477.26,0,154477.26,847.42585989357622]
[8,413,"MCKELLAR, TOWNSHIP OF",88.6,"N",0,0,76309.279999999999,1828.8900000000003,3544.54,4084.14,5.0000055091218208E-2,7628.68,85766.849999999991,15,85751.849999999991,967.85383747178321]
[8,847,"MCMURRICH/MONTEITH, TOWNSHIP OF",53.45,"N",0,0,57527.25,0,438.45,2709.12,4.6736604578224712E-2,3147.5699999999997,60674.82,0,60674.82,1135.1696913002806]
[8,610,"NEEBING, MUNICIPALITY OF",57.0627,"N",0,0,20740.189999999999,200,0,1047.01,5.000002387752929E-2,1047.01,21987.199999999997,0,21987.199999999997,385.31650272419631]
[8,871,"OCONNOR, TOWNSHIP OF",19.011969999999998,"N",0,0,9284.44,433.33,0,485.89,5.0000154356400692E-2,485.89,10203.66,0,10203.66,536.69661797278241]
[8,873,"OLIVER PAIPOONGE, MUNICIPALITY OF",145.08571000000001,"N",0,0,47994.35,1565.83,66.39,2481.33,5.0000030225743994E-2,2547.7199999999998,52107.9,0,52107.9,359.15253128650642]
[8,616,"PERRY, TOWNSHIP OF",154.54258000000002,"N",0,0,116987.45,340,3140.64,6023.4,4.9999962645709745E-2,9164.0399999999991,126491.48999999999,0,126491.48999999999,818.48957096484332]
[8,895,"RAINY RIVER, TOWN OF",29.47944,"Y",0,0,12546.99,0,0,376.41,3.000002391011709E-2,376.41,12923.4,0,12923.4,438.38688930318892]
[8,978,"SAGAMOK ANISHNAWBEK FN",37.05057,"N",0,0,41580,1200,0,1307.4000000000001,3.0561009817671812E-2,1307.4000000000001,44087.4,0,44087.4,1189.9250132993905]
[8,404,"SEGUIN, TOWNSHIP OF",442.69582000000003,"N",67470.38,0,191774.28,2217.84,6382.72,9993.5499999999993,3.7310914116742498E-2,16376.27,277838.76999999996,7.72,277831.05,627.58905200415029]
[8,974,"SERPENT RIVER FNS",21.63739,"N",9753.7999999999993,0,10061.120000000001,68.539999999999992,483.33,886.34,4.3518885401184967E-2,1369.67,21253.13,0,21253.13,982.24092647033683]
[8,905,"SHUNIAH, MUNICIPALITY OF",90.994944000000004,"Y",0,0,49081.21,0,0,2454.06,4.9999989812802091E-2,2454.06,51535.27,0,51535.27,566.35311517967409]
[8,907,"SIOUX NARROWS NESTOR FALLS, TOWNSHIP OF",11.287520000000001,"N",0,0,43701.61,536.53,0,2211.91,5.000006781478606E-2,2211.91,46450.05,0,46450.05,4115.1687881837643]
[8,917,"ST. CHARLES, MUNICIPALITY OF",54.836976000000007,"Y",28349.4,0,735.85,310,268.69,916.21,3.0886321911384667E-2,1184.9000000000001,30580.149999999998,0,30580.149999999998,557.65565920338122]
[8,918,"ST. JOSEPH, TOWNSHIP OF",73.877890000000008,"N",0,13256.53,22098.48,693.11,0,1537.28,4.264521977845169E-2,1537.28,37585.4,0,37585.4,508.75031758486875]
[8,922,"STRONG, TOWNSHIP OF",179.43,"N",0,0,125214.62,7220.4199999999992,8454.08,7044.46,5.0000028391120624E-2,15498.54,147933.57999999999,15248.49,132685.09,739.48107897230113]
[8,924,"TARBUTT & TARBUTT ADDITIONAL, TOWNSHIP OF",215.21299999999999,"N",0,0,27953.519999999997,1161.5999999999999,0,896.69,3.079808704205925E-2,896.69,30011.809999999994,0,30011.809999999994,139.45165951870933]
[8,245,"THE ARCHIPELAGO, TOWNSHIP OF",188.190136,"Y",0,0,674088.1,542.63,3080.14,33885.54,4.9999994835555762E-2,36965.68,711596.41,0,711596.41,3781.2630625868724]
[8,232,"WHITESTONE, MUNICIPALITY OF",87.210380000000001,"N",0,0,71667.520000000004,724.99999999999989,0,2989.83,4.1300261408222835E-2,2989.83,75382.350000000006,0,75382.350000000006,864.37359864731707]
[null,null,"Group 8 Totals",{"$f":"SUM(D170:D208)","v":5042.6587499999996},null,{"$f":"SUM(F170:F208)/$D$209","v":21.317900998158965},{"$f":"SUM(G170:G208)/$D$209","v":84.932273079156928},510.52476830798844,5.4750304093054085,13.817218942289127,29.013063792984205,null,42.830282735273336,665.08025552988283,39.058240853597319,626.02201467628561]
[9,521,"ADDINGTON HIGHLANDS, TOWNSHIP OF",124.32346,"N",0,0,319226.59999999998,0,0,15961.33,0.05,15961.33,335187.93,150.44999999999999,335037.48,2694.8854222686532]
[9,522,"ADMASTON/BROMLEY, TOWNSHIP OF",112.9645,"N",0,0,78418.759999999995,3274.8199999999997,2748.39,4222.1000000000004,5.0000017763678427E-2,6970.49,88664.069999999992,24,88640.069999999992,784.67191020187749]
[9,173,"ALGONQUIN HIGHLANDS,TOWNSHIP OF",348.41,"N",0,0,121069.99,1435.4199999999998,0,4114.66,3.3587577887376562E-2,4114.66,126620.07,420,126200.07,362.21712924428118]
[9,279,"AUGUSTA, TOWNSHIP OF",543.69412,"N",0,0,104752.96000000001,572.66999999999996,91.25,3237.86,3.0714815312310514E-2,3329.11,108654.74,16,108638.74,199.81591855361614]
[9,416,"BRUDENELL; LYNDOCH & RAGLAN, TOWNSHIP OF",71.806129999999996,"N",0,0,41487.61,308.45,0,1879.95,4.4979120041458459E-2,1879.95,43676.009999999995,60,43616.009999999995,607.41346177547791]
[9,508,"CARLOW MAYO, TOWNSHIP OF",67.269689999999997,"N",59,0,41555.120000000003,446.97,110.31,2108.5700000000002,0.05,2218.88,44279.97,0,44279.97,658.24548916458514]
[9,629,"CENTRAL FRONTENAC, TOWNSHIP OF",244.20871000000002,"N",12898.08,0,266464.34999999998,5362.31,0,11976.95,4.2065013388018199E-2,11976.95,296701.69,2930,293771.69,1202.9533672242892]
[9,695,"CHIPPEWAS OF KETTLE & STONY POINT FNS",24.044440000000002,"Y",0,0,7627.9900000000007,0,0,228.84,3.0000039328840232E-2,228.84,7856.8300000000008,0,7856.8300000000008,326.7628607694752]
[9,983,"CURVE LAKE FN",78.208939999999998,"N",16500,0,4800,0,0,639,0.03,639,21939,0,21939,280.51780269621349]
[9,159,"DYSART ET AL, TOWNSHIP OF",951.16,"N",0,182585.56,83197.53,107.08,276.95999999999998,9696.32,3.6429441907421097E-2,9973.2799999999988,275863.45,0,275863.45,290.02843895874514]
[9,543,"ENNISKILLEN, TOWNSHIP OF",88.586152000000013,"Y",0,0,18614.32,0,0,558.42999999999995,3.0000021488832251E-2,558.42999999999995,19172.75,0,19172.75,216.43055451827277]
[9,771,"FARADAY, TOWNSHIP OF",163.34,"N",0,0,70793.52,0,0,3539.68,5.000005650234654E-2,3539.68,74333.2,6,74327.199999999997,455.04591649320434]
[9,277,"FRONTENAC ISLANDS, TOWNSHIP OF",186.85132000000002,"N",0,0,37305.14,700,0,1456.86,3.833323597808086E-2,1456.86,39462,0,39462,211.19465465911611]
[9,527,"GREATER MADAWASKA, TOWNSHIP OF",204.31840000000003,"N",0,10019.129999999999,170817.52,3847,371.66,9052.3799999999992,4.8917158875365421E-2,9424.0399999999991,194107.69,1456.8,192650.89,942.89545141308849]
[9,204,"LEEDS & THE THOUSAND ISLANDS, TOWNSHIP OF",577.79778999999996,"N",34620.26,0,279125.39,718.83,0,14422.57,4.5863908063638853E-2,14422.57,328887.05000000005,9195.2800000000007,319691.77,553.2935146740524]
[9,206,"MELANCTHON, TOWNSHIP OF",132.38999999999999,"Y",0,0,49438.32,0,0,2471.92,5.0000080908898202E-2,2471.92,51910.239999999998,35,51875.24,391.83654354558502]
[9,523,"MINDEN HILLS, TOWNSHIP OF",693.59296000000006,"Y",0,23346.48,109117.65,365.89,333.73,5471.43,4.1087983779369376E-2,5805.16,138635.18000000002,6000,132635.18000000002,191.22913242948718]
[9,967,"MOHAWKS OF THE BAY OF QUINTE",282.35766999999998,"N",57522.760000000009,0,0,1807.2,2967.81,3114.89,5.0000024077908406E-2,6082.7,65412.66,0,65412.66,231.66595757784802]
[9,630,"NORTH FRONTENAC, TOWNSHIP OF",190.61978000000002,"N",0,0,114671.26,11248.76,1051.29,6348.57,5.0000035441077208E-2,7399.86,133319.87999999998,4748.74,128571.13999999997,674.49002406780642]
[9,420,"NORTHERN BRUCE PENINSULA, MUNICIPALITY OF",346.90371000000005,"N",0,0,82304.490000000005,15821,0,3554.18,3.6220761802055711E-2,3554.18,101679.67,191,101488.67,292.55573542295059]
[9,512,"TAY VALLEY, TOWNSHIP OF",350.51,"N",0,3596,252942.00000000003,5062.5,0,13008.11,4.9725096091177201E-2,13008.11,274608.61000000004,16286,258322.61000000004,736.99069926678283]
[9,936,"TUDOR & CASHEL, TOWNSHIP OF",34.085810000000002,"N",0,9309.0499999999993,42907.47,1177.48,0,2483.52,4.651309135857961E-2,2483.52,55877.520000000004,0,55877.520000000004,1639.3191184249399]
[9,982,"WALPOLE ISLAND FN",10.608840000000001,"N",0,0,8415.2999999999993,0,0,420.77,5.000059415588274E-2,420.77,8836.07,0,8836.07,832.89690484539301]
[9,985,"WIKWEMIKONG UNCEDED INDIAN RESERVE",68.350220000000007,"N",0,0,0,0,0,0,"N/A",0,0,0,0,0]
[9,952,"WOLLASTON, TOWNSHIP OF",82.852540000000005,"N",0,7493.31,82681.210000000006,1491.62,460.39,4456.46,4.8373253611093354E-2,4916.8500000000004,96582.99,8615.59,87967.400000000009,1061.7344984233434]
[9,709,"ASSIGINACK, TOWNSHIP OF",86.26,"Y",0,9172.9599999999991,27190.629999999997,1200,0,1150.9100000000001,3.0638977797383057E-2,1150.9100000000001,38714.5,0,38714.5,448.81173197310454]
[9,986,"BATCHEWANA FNS OJIBWAYS",8.7133920000000007,"Y",23839.19,0,0,567.4,0,776.51,3.181558751140573E-2,776.51,25183.1,0,25183.1,2890.1603416901244]
[9,797,"HILTON BEACH, VILLAGE OF",18.395800000000001,"N",0,0,13585,50,0,681.75,0.05,681.75,14316.75,0,14316.75,778.26188586525177]
[9,988,"NIPISSING FIRST NATION",62.01885,"N",26731.7,0,0,5755.78,751.78,1661.96,4.9999909745283136E-2,2413.7399999999998,34901.22,0,34901.22,562.75180852273138]
[9,866,"NIPISSING, TOWNSHIP OF",183.065,"N",0,0,36255.449999999997,1105.23,0,1142.93,3.0591787943902521E-2,1142.93,38503.61,0,38503.61,210.32753393603366]
[9,100,"ONEIDA NATION OF THE THAMES",33.096976000000005,"Y",23858.31,0,0,3565.8099999999995,0,894.04,3.2600499122670115E-2,894.04,28318.160000000003,0,28318.160000000003,855.61170301480104]
[9,897,"RED LAKE, MUNICIPALITY OF",212.738944,"Y",124053.93,36230,115178.27,2277.6999999999998,872.86,9788.4699999999993,3.5132884796805423E-2,10661.33,288401.23,0,288401.23,1355.6578996650467]
[9,987,"SIX NATIONS",194.87939,"N",0,0,42628.78,690,0,1988.28,4.5898799550679867E-2,1988.28,45307.06,0,45307.06,232.48769405528208]
[null,null,"Group 9 Totals",{"$f":"SUM(D210:D242)","v":6778.4235340000005},null,{"$f":"SUM(F210:F242)/$D$243","v":47.220895595338575},{"$f":"SUM(G210:G242)/$D$243","v":41.56607927886968},386.90008330777749,10.173445146073107,1.4806436850188123,21.024092000917449,null,22.504735685936257,508.36523901399522,7.3962418766735025,{"$f":"SUM(P210:P242)/$D$243","v":500.96899713732165}]
[null,null,"ALL",{"$f":"SUM(D210:D242,D170:D208,D98:D168,D66:D96,D42:D64,D27:D40,D19:D25,D12:D17,D5:D10)","v":892924.38817000005},null,{"$f":"SUM(F210:F242,F170:F208,F98:F168,F66:F96,F42:F64,F27:F40,F19:F25,F12:F17,F5:F10)","v":176515082.42000002},{"$f":"SUM(G210:G242,G170:G208,G98:G168,G66:G96,G42:G64,G27:G40,G19:G25,G12:G17,G5:G10)","v":102085732.87999998},23275804.779999994,6700312.3399999989,6061298.6499999994,11611114.52,null,17672413.170000002,326249345.59000003,89114449.419999987,237134896.16999999]
[null,null,"Total  Net Cost Per Tonne",null,null,{"$f":"F244/$D$244","v":197.68200393961473},{"$f":"G244/$D$244","v":114.32741028523046},26.066938128661139,7.5037846751301354,6.7881432406861473,13.003468909384754,null,19.791612150070904,365.37174917870743,99.800666888083555,265.57108229062379]
[]
[null,null,"1 Administration is calculated as follows:\n• 3% of reported contracted costs   \n• 5% of reported municipal costs "]
[]
[]
[]
[]
[null,null,"2 Interest on municipal capital debt is calculated as follows:\n• For capital expenditures with an amortization period of seven years or more commissioned in or after 2005, the average of the prime interest rate for the year in which the capital was commissioned will be utilized as the factor to calculate interest. \n• For capital expenditures with an amortization period of seven years or more commissioned prior to 2005, the average of the prime interest rate less 1% for the year in which the capital was commissioned will be utilized as the factor to calculate interest reflecting that it was generally funded as an opportunity cost in the past.\n"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"20.5*592000","v":12136000}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(I244,K244)","v":18311426.859999999}]

{"sheet":"Look Up Table","index":7,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Collection Type/Stream","Municipal Band","ID Code","Households Collected in a Day","Households Collected in an hour","Distance Between Households"]
["Weekly Single Stream","Large Urban",41,{"$f":"'Collection Route Parameters'!I16","v":1167.7928480062408},{"$f":"'Collection Route Parameters'!I26","v":170.9660127215318},{"$f":"'Collection Route Parameters'!I2/1000","v":1.6824490966446802E-2}]
[null,"Urban Regional",42,{"$f":"'Collection Route Parameters'!I17","v":1352.5081839950872},{"$f":"'Collection Route Parameters'!I27","v":198.00851819366875},{"$f":"'Collection Route Parameters'!I3/1000","v":8.8362111449796499E-3}]
[null,"Medium Urban",43,{"$f":"'Collection Route Parameters'!I18","v":1127.1582713209484},{"$f":"'Collection Route Parameters'!I28","v":165.01707103519377},{"$f":"'Collection Route Parameters'!I4/1000","v":1.8933124235374393E-2}]
[null,"Small Urban",44,{"$f":"'Collection Route Parameters'!I19","v":1220.2627377095889},{"$f":"'Collection Route Parameters'!I29","v":178.64765578505575},{"$f":"'Collection Route Parameters'!I5/1000","v":1.4309438679108165E-2}]
[null,"Rural Regional",45,{"$f":"'Collection Route Parameters'!M20","v":1151.1150351510673},{"$f":"'Collection Route Parameters'!M30","v":168.52436464188057},{"$f":"'Collection Route Parameters'!I6/1000","v":1.7671934141888865E-2}]
[null,"Rural Collection - North",46,{"$f":"'Collection Route Parameters'!M21","v":1011.4978548102175},{"$f":"'Collection Route Parameters'!M31","v":148.08427317270369},{"$f":"'Collection Route Parameters'!I7/1000","v":2.5862448922383586E-2}]
[null,"Rural Collection - South",47,{"$f":"'Collection Route Parameters'!M22","v":1042.2066420821357},{"$f":"'Collection Route Parameters'!M32","v":152.5800696012887},{"$f":"'Collection Route Parameters'!I8/1000","v":2.3872692609622072E-2}]
[null,"Multi Family Urban",48,{"$f":"'Collection Route Parameters'!I23","v":511.17607313367944},{"$f":"'Collection Route Parameters'!I33","v":74.836676017944129},{"$f":"'Collection Route Parameters'!I9/1000","v":9.1957654082189547E-2}]
["Weekly Dual Stream","Large Urban",59,{"$f":"'Collection Route Parameters'!K16","v":1021.9556584569652},{"$f":"'Collection Route Parameters'!K26","v":149.64573400224018},{"$f":"'Collection Route Parameters'!I2/1000","v":1.6824490966446802E-2}]
[null,"Urban Regional",60,{"$f":"'Collection Route Parameters'!K17","v":1160.7080968961038},{"$f":"'Collection Route Parameters'!K27","v":169.96335769070464},{"$f":"'Collection Route Parameters'!I3/1000","v":8.8362111449796499E-3}]
[null,"Medium Urban",61,{"$f":"'Collection Route Parameters'!K18","v":990.69449447093893},{"$f":"'Collection Route Parameters'!K28","v":145.06813829958838},{"$f":"'Collection Route Parameters'!I4/1000","v":1.8933124235374393E-2}]
[null,"Small Urban",62,{"$f":"'Collection Route Parameters'!K19","v":1061.9229162833944},{"$f":"'Collection Route Parameters'!K29","v":155.49816955949643},{"$f":"'Collection Route Parameters'!I5/1000","v":1.4309438679108165E-2}]
[null,"Rural Regional",63,{"$f":"'Collection Route Parameters'!O20","v":932.78570435467714},{"$f":"'Collection Route Parameters'!O30","v":136.58851070477274},{"$f":"'Collection Route Parameters'!I6/1000","v":1.7671934141888865E-2}]
[null,"Rural Collection - North",64,{"$f":"'Collection Route Parameters'!O21","v":838.94902599907721},{"$f":"'Collection Route Parameters'!O31","v":122.84793547271417},{"$f":"'Collection Route Parameters'!I7/1000","v":2.5862448922383586E-2}]
[null,"Rural Collection - South",65,{"$f":"'Collection Route Parameters'!O22","v":859.96553031748203},{"$f":"'Collection Route Parameters'!O32","v":125.9253979720535},{"$f":"'Collection Route Parameters'!I8/1000","v":2.3872692609622072E-2}]
[null,"Multi Family Urban",66,{"$f":"'Collection Route Parameters'!K23","v":481.07069046891746},{"$f":"'Collection Route Parameters'!K33","v":70.443542228517501},{"$f":"'Collection Route Parameters'!I9/1000","v":9.1957654082189547E-2}]
["Bi Weekly Single Stream","Large Urban",51,{"$f":"'Collection Route Parameters'!J16","v":943.70698607926124},{"$f":"'Collection Route Parameters'!J26","v":138.15962382616271},{"$f":"'Collection Route Parameters'!I2/1000","v":1.6824490966446802E-2}]
[null,"Urban Regional",52,{"$f":"'Collection Route Parameters'!J17","v":1060.7808894764773},{"$f":"'Collection Route Parameters'!J27","v":155.29935754840662},{"$f":"'Collection Route Parameters'!I3/1000","v":8.8362111449796499E-3}]
[null,"Medium Urban",53,{"$f":"'Collection Route Parameters'!J18","v":916.99243089381116},{"$f":"'Collection Route Parameters'!J28","v":134.24858687343311},{"$f":"'Collection Route Parameters'!I4/1000","v":1.8933124235374393E-2}]
[null,"Small Urban",54,{"$f":"'Collection Route Parameters'!J19","v":977.67925559586683},{"$f":"'Collection Route Parameters'!J29","v":143.13319724054986},{"$f":"'Collection Route Parameters'!I5/1000","v":1.4309438679108165E-2}]
[null,"Rural Regional",55,{"$f":"'Collection Route Parameters'!N20","v":1009.3631343880043},{"$f":"'Collection Route Parameters'!N30","v":147.77174801939063},{"$f":"'Collection Route Parameters'!I6/1000","v":1.7671934141888865E-2}]
[null,"Rural Collection - North",56,{"$f":"'Collection Route Parameters'!N21","v":900.38690453349784},{"$f":"'Collection Route Parameters'!N31","v":131.81752160718148},{"$f":"'Collection Route Parameters'!I7/1000","v":2.5862448922383586E-2}]
[null,"Rural Collection - South",57,{"$f":"'Collection Route Parameters'!N22","v":924.63876897670593},{"$f":"'Collection Route Parameters'!N32","v":135.36801823164464},{"$f":"'Collection Route Parameters'!I8/1000","v":2.3872692609622072E-2}]
[null,"Multi Family Urban",58,{"$f":"'Collection Route Parameters'!J23","v":463.04704319902345},{"$f":"'Collection Route Parameters'!J33","v":67.790539061264113},{"$f":"'Collection Route Parameters'!I9/1000","v":9.1957654082189547E-2}]
["By Weekly Dual Stream","Large Urban",69,{"$f":"'Collection Route Parameters'!L16","v":817.95088968297489},{"$f":"'Collection Route Parameters'!L26","v":119.7731626137364},{"$f":"'Collection Route Parameters'!I2/1000","v":1.6824490966446802E-2}]
[null,"Urban Regional",70,{"$f":"'Collection Route Parameters'!L17","v":904.49091009525296},{"$f":"'Collection Route Parameters'!L27","v":132.44528274732198},{"$f":"'Collection Route Parameters'!I3/1000","v":8.8362111449796499E-3}]
[null,"Medium Urban",71,{"$f":"'Collection Route Parameters'!L18","v":797.80179305365914},{"$f":"'Collection Route Parameters'!L28","v":116.82271527326309},{"$f":"'Collection Route Parameters'!I4/1000","v":1.8933124235374393E-2}]
[null,"Small Urban",72,{"$f":"'Collection Route Parameters'!L19","v":843.35578224039625},{"$f":"'Collection Route Parameters'!L29","v":123.49322009621422},{"$f":"'Collection Route Parameters'!I5/1000","v":1.4309438679108165E-2}]
[null,"Rural Regional",73,{"$f":"'Collection Route Parameters'!P20","v":1009.1578958490886},{"$f":"'Collection Route Parameters'!P30","v":147.77174801939066},{"$f":"'Collection Route Parameters'!I6/1000","v":1.7671934141888865E-2}]
[null,"Rural Collection - North",74,{"$f":"'Collection Route Parameters'!P21","v":900.20382464237684},{"$f":"'Collection Route Parameters'!P31","v":131.81752160718148},{"$f":"'Collection Route Parameters'!I7/1000","v":2.5862448922383586E-2}]
[null,"Rural Collection - South",75,{"$f":"'Collection Route Parameters'!P22","v":924.45075784027313},{"$f":"'Collection Route Parameters'!P32","v":135.36801823164464},{"$f":"'Collection Route Parameters'!I8/1000","v":2.3872692609622072E-2}]
[null,"Multi Family Urban",76,{"$f":"'Collection Route Parameters'!L23","v":430.52456486032958},{"$f":"'Collection Route Parameters'!L33","v":63.042035122928063},{"$f":"'Collection Route Parameters'!I9/1000","v":9.1957654082189547E-2}]

{"sheet":"Distance Between Household Data","index":8,"n_rows":53,"n_cols":10,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Large Urban",null,"Urban Regional",null,"Medium Urban"]
["Toronto",2503000,"Essex Windsor",216470,"City of Barrie",128430,null,"Toronto",2503000,18.333333333333332]
["Wellesley Street East",6,"Riverside Drive West ",3,"Bell Street",12,null,"Peel",1159405,15.666666666666666]
["Lumsden Avenue",24,"Bridge Avenue",4,"Briar Road",20,null,"Hamilton",504560,12]
["Mt Pleasant Road ",25,"Huron Church Road",14,"McCarthy Court",15]
["Average",{"$f":"AVERAGE(B3:B5)","v":18.333333333333332},"Average",{"$f":"AVERAGE(D3:D5)","v":7},"Average",{"$f":"AVERAGE(F3:F5)","v":15.666666666666666}]
["Peel",1159405,"Waterloo",97475,"City of Guelph",114940,null,"Essex Windsor",216470,7]
["Madrid Crst ",26,"King Street ",7,"University Ave East",35,null,"Waterloo",97475,12.333333333333334]
["Kingsberry Crst ",12,"University Ave West ",18,"Summit Crescent",14,null,"Simcoe",14777,12.666666666666666]
["Nashua Drive",9,"Parkwood Court ",12,"Havelock Street",33]
["Average",{"$f":"AVERAGE(B8:B10)","v":15.666666666666666},"Average",{"$f":"AVERAGE(D8:D10)","v":12.333333333333334},"Average",{"$f":"AVERAGE(F8:F10)","v":27.333333333333332}]
["Hamilton",504560,"Simcoe",14777,"SAULT STE. MARIE, CITY OF",75141,null,"City of Barrie",128430,15.666666666666666]
["Adair Avenue North (single family)",11,"Kent Street North",5,"Algoma Blvd",10,null,"City of Guelph",114940,27.333333333333332]
["Appleford court (single family)",17,"Port Dorver",17,"Frontenac Street",14,null,"SAULT STE. MARIE, CITY OF",75141,11.666666666666666]
["University Avenue (single family)",8,"Davis Street",16,"Joel Court",11]
["Average",{"$f":"AVERAGE(B13:B15)","v":12},"Average",{"$f":"AVERAGE(D13:D15)","v":12.666666666666666},"Average",{"$f":"AVERAGE(F13:F15)","v":11.666666666666666},null,"MUSKOKA,  DISTRICT MUNICIPALITY OF",58047,14]
["Weighted Average ",{"$f":"SUMPRODUCT(J2:J4,I2:I4)/SUM(I2:I4)","v":16.824490966446803},"Weighted Average ",{"$f":"SUMPRODUCT(J7:J9,I7:I9)/SUM(I7:I9)","v":8.8362111449796501},"Weighted Average ",{"$f":"SUMPRODUCT(J12:J14,I12:I14)/SUM(I12:I14)","v":18.933124235374393},null,"WELLINGTON, COUNTY OF",86672,17]
[null,null,null,null,null,null,null,"PETERBOROUGH, COUNTY OF",116570,20]
["Rural Regional",null,"Small Urban",null,"Rural Collection - North"]
["MUSKOKA,  DISTRICT MUNICIPALITY OF",58047,"ORANGEVILLE, TOWN OF",27975,"FORT FRANCES, TOWN OF",7952]
["Currie Street",8,"Hurontario Road",33,"Church Street",7,null,"ORANGEVILLE, TOWN OF",27975,16.333333333333332]
["Elm Street",20,"Mill Street",7,"Kerr Place",21,null,"HANOVER, TOWN OF",7490,19.333333333333332]
["Murphy Road",14,"Sherbourne Street",9,"2nd Street east",16,null,"BROCKVILLE, CITY OF",21870,10]
["Average",{"$f":"AVERAGE(B21:B23)","v":14},"Average",{"$f":"AVERAGE(D21:D23)","v":16.333333333333332},"Average",{"$f":"AVERAGE(F21:F23)","v":14.666666666666666}]
["WELLINGTON, COUNTY OF",86672,"HANOVER, TOWN OF",7490,"DRYDEN, CITY OF",7617]
["Allan Drive",14,"1st Street",10,"Cecil Avenue",33]
["Erb Street",21,"6th Avenue",8,"Lakeview Road",26,null,"FORT FRANCES, TOWN OF",7952,14.666666666666666]
["Mill Creek Street",16,"22nd Avenue",40,"Maple Drive",77,null,"DRYDEN, CITY OF",7617,45.333333333333336]
["Average",{"$f":"AVERAGE(B26:B28)","v":17},"Average",{"$f":"AVERAGE(D26:D28)","v":19.333333333333332},"Average",{"$f":"AVERAGE(F26:F28)","v":45.333333333333336},null,"KENORA, CITY OF",15348,22]
["PETERBOROUGH, COUNTY OF",116570,"BROCKVILLE, CITY OF",21870,"KENORA, CITY OF",15348]
["Cambridge Street",44,"Abbott Street",5,"Alexandra Street",22]
["Eldon Court",6,"Church Street",21,"Ojibway Drive",27,null,"SOUTH FRONTENAC, TOWNSHIP OF",18113,33]
["Huron Street",10,"King Street East",4,"Miller Lake Road",17,null,"CLARENCE-ROCKLAND, CITY OF",23185,18]
["Average",{"$f":"AVERAGE(B31:B33)","v":20},"Average",{"$f":"AVERAGE(D31:D33)","v":10},"Average",{"$f":"AVERAGE(F31:F33)","v":22},null,"NORTH GLENGARRY, TOWNSHIP OF",3287,15]
["Weighted Average ",{"$f":"SUMPRODUCT(J16:J18,I16:I18)/SUM(I16:I18)","v":17.671934141888865},null,{"$f":"SUMPRODUCT(J21:J23,I21:I23)/SUM(I21:I23)","v":14.309438679108165},"Weighted Average ",{"$f":"SUMPRODUCT(J27:J29,I27:I29)/SUM(I27:I29)","v":25.862448922383585}]
[]
["Rural Collection - South"]
["SOUTH FRONTENAC, TOWNSHIP OF",18113,null,"Multi Family Urban"]
["Bellrock Road",41,null,"Kipling Avenue (Etobicoke)",110,347948]
["Mill Street",23,null,"Square One Blvd (Mississauga)",175,668550]
["Quinn Road West",35,null,"Bay Street (Toronto Downtown)",45,2503000]
["Average",{"$f":"AVERAGE(B39:B41)","v":33},null,"McCowan Road (Scarborough)",120,625698]
["CLARENCE-ROCKLAND, CITY OF",23185,null,"Knightsbridge Road (Brampton)",180,433805]
["Champlain road",9,null,"Weighted Average",{"$f":"SUMPRODUCT(E39:E43,F39:F43)/SUM(F39:F43)","v":91.957654082189549}]
["Canaan Road",27]
["Laporte Street",18,null,null,null,null,null,"Weighted Average ",{"$f":"SUMPRODUCT(#REF!,#REF!)/SUM(#REF!)","v":{"$error":"#REF!"}}]
["Average",{"$f":"AVERAGE(B44:B46)","v":18}]
["NORTH GLENGARRY, TOWNSHIP OF",3287]
["Alexandria Main Street North",11]
["Brodie Road",14]
["Hope Lane",20]
["Average",{"$f":"AVERAGE(B49:B51)","v":15}]
["Weighted Average",{"$f":"SUMPRODUCT(J32:J34,I32:I34)/SUM(I32:I34)","v":23.872692609622071}]

{"sheet":"Sheet3","index":9,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Municipalities","Weighted Average Distance Between Households"]
["Large Urban",{"$f":"'Distance Between Household Data'!B17","v":16.824490966446803}]
["Urban Regional",{"$f":"'Distance Between Household Data'!D17","v":8.8362111449796501}]
["Medium Urban",{"$f":"'Distance Between Household Data'!F17","v":18.933124235374393}]
["Small Urban",{"$f":"'Distance Between Household Data'!D35","v":14.309438679108165}]
["Rural Regional",{"$f":"'Distance Between Household Data'!B35","v":17.671934141888865}]
["Rural Collection - North",{"$f":"'Distance Between Household Data'!F35","v":25.862448922383585}]
["Rural Collection - South",{"$f":"'Distance Between Household Data'!B53","v":23.872692609622071}]
["Multi Family Urban",{"$f":"'Distance Between Household Data'!E44","v":91.957654082189549}]
[]
["Weekly "]
["Bi Weekly"]
[null,null,null,null,null,null,"Name","Picture Name"]
["Single",null,null,null,null,null,199500,"Picture 1"]
["Dual",null,null,null,null,null,140000,"Picture 2"]
[null,null,null,null,null,null,169000,"Picture 3"]
[null,null,null,null,null,null,136500,"Picture 4"]
["Front End Loader",199500]
["Rear End Loader",140000]
["Side End Loader",169000]
["Roll Off Container",136500]
[]
["Number of households serviced before truck runs out of time"]
["Number of households serviced before truck runs out of time"]
["Number of Households serviced before run out of capacity (per day)"]
["Run out of Time or Run out of Space?"]
["Number of Households serviced in an hour"]
["Number of Households serviced in an hour"]
["If run out of space, time left to return to collection (after drop off)"]
["Max Households Serviced in a Day per Truck"]
["Trucks Required For Five Day Work Week"]
["Cost of truck fleet (per year)"]
["# of Labor Hours Per week"]
["# of Labor Hours Per year"]
["Labor Costs Per Year"]
["Kilometers travelled per trip"]
["Kilometers travelled per year"]
["Fuel use per Year"]
["Fuel Costs Per Year"]
["Collection Costs Per Year"]

{"sheet":"Sheet5","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}