{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Introduction","Basic Information","Waste Characterization-Tons","Waste Characterization-Percent","Waste Characterization-MODEL","PAYT","Recycling (Other)","Food Waste Collection","Multi-Family Recycling","Commercial Diversion","C&D Recycling","Program Implementation Summary","Results","Printable Charts","Assumptions","Material Definitions","Annual Calcs","Emission Factors","Default Waste Characterization","constants"],"not_rendered":{"charts":19,"images":34,"macros":1,"external_links":1,"defined_names":569,"comments":3,"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":"Introduction","index":0,"n_rows":56,"n_cols":4,"rows_kept":56,"cut":false,"hidden":false,"merged":[[15,2,15,4],[16,2,16,4],[18,2,18,3],[2,2,2,4],[6,2,6,4],[7,2,7,4],[14,2,14,4],[8,2,8,4],[10,2,10,4],[9,2,9,4],[11,2,11,4]]}
[]
[]
[null,null,"Policy & Program Impact Estimator\nA Materials Recovery GHG Calculator for Communities"]
[]
[]
[null,null,"Purpose of this Calculator"]
[null,null,"Generate a customized estimate for tons diverted and lifecycle greenhouse gases reduced over a 10-year period from implementing new or expanded waste management policies & programs in your community or county."]
[null,null,"Step 1:  Enter data or use defaults for tonnage & composition of what's currently landfilled, combusted, recycled, and composted as a baseline."]
[null,null,"Step 2:  Consider which policies & programs you'd like to explore and enter or select defaults for projected implementation effects*"]
[null,null,"  "]
[null,null,"Step 3:  Review results for the combined projected effect of your policy & program choices.  Test sensitivity of results to different policy & program selections and effectiveness assumptions. Note: formatting issues might occur with the charts on the \"Results\" tab if data are missing or entered incorrectly."]
[null,null,"*Policy or program implementation effects are entered as annual percentage increases in recycling or composting and assumed to be fully achieved 1 year following the base year and continued through the 10th year."]
[]
[null,null,"You must enable macros to use this spreadsheet!"]
[null,null,"Go to:  Excel Options>Trust Center>Macro settings, select “Disable all macros with notification”, then open up the tool.  There will be a Security Warning on the tool bar across the top that shows an “Options” button.  Click on the \"Options\" button and then “Enable this content.”"]
[null,null,"You can also set up a \"trusted location\" to place this excel file for automatic enabling of macros to avoid the security warning popup each time the calculator is used.  For instructions on how to set up a trusted location, please visit Microsoft's website here: \nhttp://office.microsoft.com/en-us/word-help/create-remove-or-change-a-trusted-location-for-your-files-HA010031999.aspx#BM12"]
[null,null,"Once macros are enabled, you're ready to get started!  Use the navigational arrows to move through the tabs and enter information in the pale yellow cells.  "]
[]
[null,null,"Table of Contents"]
[null,null,"Tab Name and Color","Description"]
[null,null,"Introduction","Explains how to use this workbook"]
[null,null,"Baseline Data"]
[null,null,"Basic Information","Demographic and waste management information for your community"]
[null,null,"Waste Characterization - Tons","Composition of materials in your community's waste stream based on tons"]
[null,null,"Waste Characterization - Percent","Composition of materials in your community's waste stream based on percentages"]
[null,null,"Policy/Program Options & Projections"]
[null,null,"PAYT","Pay-As-You-Throw (PAYT) for single-family residences"]
[null,null,"Recycling (Other)","Recycling policies & programs for single-family residences other than PAYT"]
[null,null,"Food Waste Collection","Curbside food waste collection for single-family residences"]
[null,null,"Multi-Family Recycling","Multi-family home recycling program"]
[null,null,"Commercial Diversion","Recycling and composting policies & programs for the commercial sector (e.g., businesses & institutions)"]
[null,null,"C&D Recycling","Construction & Demolition (C&D) ordinance"]
[null,null,"Program Implementation Summary","User-entered assumptions for % increase in source reduction, recycling, or composting from policies & programs, along with a column for comments"]
[null,null,"Results"]
[null,null,"Results","Tonnage and GHG reduction results from user-entered data (10-year accumulative and final year total)"]
[null,null,"Printable Results","Results in a format that can be copied to another document or printed "]
[null,null,"Supplementary Information"]
[null,null,"Assumptions","Source references and descriptions associated with Assumption footnotes "]
[null,null,"Material Type Definitions","Definitions for what's included under each material type"]
[null,null,"Annual Calcs","Year-by-year calculation of results"]
[null,null,"Default Waste Characterization","Percentage breakdown by material from State and U.S. waste characterization defaults and source references"]
[null,null,"Emission Factors","WARM emissions factors by material type"]
[]
[null,null,"Cell or Text Color","Cell Usage"]
[null,null,null,"Data entry, values can be modified.  Use backspace, not the space bar, to clear values."]
[null,null,null,"Auto-calculated values"]
[null,null,null,"Data entry not applicable"]
[null,null,null,"Value is a total that was entered on the Basic Information tab"]
[null,null,"Assumption #X","Footnote reference for a default value or methodology presented in consecutive order on the Assumptions tab"]
[null,null,"Red Text","Indicates a number has been entered that exceeds the total or generates a negative value"]
[]
[null,null,"Note:  This calculator helps evaluate a range of possible options for reducing lifecycle greenhouse gases.  The results do not constitute EPA policy or directives."]
[]
[]
[]
[null,null,"Tool last updated 04/07/2016"]

{"sheet":"Basic Information","index":1,"n_rows":113,"n_cols":17,"rows_kept":113,"cut":false,"hidden":false,"merged":[[1,1,1,12],[2,1,2,12],[12,3,12,12]]}
[]
[null,"Demographic and Waste Management Information",null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE"]
[null,"Enter information into the yellow cells below",null,null,null,null,null,null,null,null,null,null,null,"ICF USE ONLY:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"password = PAYT"]
[]
[]
[null,null,null,null,"City / Town / County","Base Year","End Year","Base Year Population","Annual Population Growth","Est. Pop. End Year"]
[null,null,null,null,"City X",2016,{"$f":"IF(F8=\"\",\"\",F8+Num_Yrs)","v":2026},62000,8.2000000000000007E-3,{"$f":"IF(H8=\"\",\"\",H8*(1+I8)^Num_Yrs)","v":67275.761227393828}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!$C$9,\"0\")","v":"Assumption #1"}]
[]
[null,null,null,{"$f":"Base_Yr&\" Base Year\"","v":"2016 Base Year"}]
[]
[null,null,null,"Waste Management Information"]
[]
[null,null,null,"Enter Municipal Solid Waste (MSW) Tonnage"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$10,\"0\") & \" through #\" & TEXT(Assumptions!$C$15,\"0\")","v":"Assumptions #2 through #7"}]
[]
[null,null,null,null,"Tons Landfilled",null,"Tons Combusted","Tons Recycled","Tons Composted",null,"Total Generated","Tons/Person",null,"For Error Messages:"]
[null,null,null,"Total MSW",25890,"+",5630.3531598513009,12511.895910780668,4090.42750929368,"=",{"$f":"IF(ISERROR(MSW_landfilled+MSW_recycled+MSW_composted+MSW_combusted),\"\",MSW_landfilled+MSW_recycled+MSW_composted+MSW_combusted)","v":48122.676579925646},{"$f":"IF(ISERROR(K22/Base_Pop),\"\",K22/Base_Pop)","v":0.7761722029020266},null,"Any Value <0?",{"$f":"IF(OR(K22<0,K23<0,K24<0,K34<0,H22<0,H23<0,H24<0,H34<0,I22<0,I23<0,I24<0,G22<0,G23<0,G24<0,E22<0,E24<0,E23<0,E34<0),TRUE,FALSE)","v":false}]
[null,null,null,"Residential",13462.800000000001,"+",2927.7836431226769,6506.1858736059485,2127.0223048327139,"=",{"$f":"IF(ISERROR(Res_landfilled+Res_recycled+Res_composted+Res_combusted),\"\",Res_landfilled+Res_recycled+Res_composted+Res_combusted)","v":25023.791821561339},{"$f":"IF(ISERROR(K23/Base_Pop),\"\",K23/Base_Pop)","v":0.40360954550905387}]
[null,null,null,"Commercial",{"$f":"E22-E23","v":12427.199999999999},"+",{"$f":"G22-G23","v":2702.569516728624},{"$f":"H22-H23","v":6005.7100371747192},{"$f":"I22-I23","v":1963.4052044609662},"=",{"$f":"K22-K23","v":23098.884758364307},{"$f":"IF(ISERROR(K24/Base_Pop),\"\",K24/Base_Pop)","v":0.37256265739297267}]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$16,\"0\") & \" and #\" & TEXT(Assumptions!$C$17,\"0\")","v":"Assumptions #8 and #9"}]
[]
[null,null,null,"Enter Construction & Demolition (C&D) Tonnage"]
[]
[null,null,null,null,"Tons Landfilled",null,"Tons Combusted","Tons Recycled or Reused","Tons Composted",null,"Total Generated","Tons/Person"]
[null,null,null,"Total C&D",20850,"+",null,7550,null,"=",{"$f":"IF(ISERROR(CD_landfilled+CD_recycled),\"\",CD_landfilled+CD_recycled)","v":28400},{"$f":"IF(ISERROR(K34/Base_Pop),\"\",K34/Base_Pop)","v":0.45806451612903226}]
[null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!$C$18,\"0\")","v":"Assumption #10"}]
[]
[null,null,null,null,"Percentage of Total Tons that are Landfilled, Combusted, Recycled, or Composted"]
[]
[null,null,null,null,"% Landfilled",null,"% Combusted","% Recycled","% Composted"]
[null,null,null,"Total MSW",{"$f":"IF(ISERROR(E22/$K22),\"\",E22/$K22)","v":0.53800000000000003},null,{"$f":"IF(ISERROR(G22/$K22),\"\",G22/$K22)","v":0.11700000000000001},0.26,8.5000000000000006E-2]
[null,null,null,"Residential",{"$f":"IF(ISERROR(E23/$K23),\"\",E23/$K23)","v":0.53800000000000003},null,0.11700000000000001,0.26,8.5000000000000006E-2]
[null,"HIDE - not used",null,"Single-Family",{"$f":"IF(ISERROR('Waste Characterization-MODEL'!E40/'Waste Characterization-MODEL'!$O40),\"\",'Waste Characterization-MODEL'!E40/'Waste Characterization-MODEL'!$O40)","v":0.50065782342758436},null,{"$f":"IF(ISERROR('Waste Characterization-MODEL'!G40/'Waste Characterization-MODEL'!$O40),\"\",'Waste Characterization-MODEL'!G40/'Waste Characterization-MODEL'!$O40)","v":0.11724404410160731},{"$f":"IF(ISERROR('Waste Characterization-MODEL'!J40/'Waste Characterization-MODEL'!$O40),\"\",'Waste Characterization-MODEL'!J40/'Waste Characterization-MODEL'!$O40)","v":0.28621328172937949},{"$f":"IF(ISERROR('Waste Characterization-MODEL'!L40/'Waste Characterization-MODEL'!$O40),\"\",'Waste Characterization-MODEL'!L40/'Waste Characterization-MODEL'!$O40)","v":9.5884850741428926E-2}]
[null,"HIDE - not used",null,"Multi-Family",{"$f":"IF(ISERROR(E80/$K80),\"\",E80/$K80)","v":0.81488400272637762},null,{"$f":"IF(ISERROR(G80/$K80),\"\",G80/$K80)","v":0.1151894580062101},{"$f":"IF(ISERROR(H80/$K80),\"\",H80/$K80)","v":6.563501880695731E-2},{"$f":"IF(ISERROR(I80/$K80),\"\",I80/$K80)","v":4.2915204604549008E-3}]
[null,null,null,"Commercial",{"$f":"IF(ISERROR(E24/$K24),\"\",E24/$K24)","v":0.53800000000000003},null,{"$f":"IF(ISERROR(G24/$K24),\"\",G24/$K24)","v":0.11700000000000001},{"$f":"IF(ISERROR(H24/$K24),\"\",H24/$K24)","v":0.25999999999999995},{"$f":"IF(ISERROR(I24/$K24),\"\",I24/$K24)","v":8.5000000000000006E-2}]
[]
[null,null,null,"Total C&D",{"$f":"IF(ISERROR(E34/$K34),\"\",E34/$K34)","v":0.73415492957746475},null,null,{"$f":"IF(ISERROR(H34/$K34),\"\",H34/$K34)","v":0.26584507042253519}]
[]
[]
[null,null,null,"Enter Annual Growth Rates for MSW and C&D Generated1"]
[]
[]
[null,null,null,"MSW"]
[null,null,null,"Residential",-7.5867757357171994E-3]
[null,null,null,"Commercial",-7.5867757357171994E-3]
[]
[null,null,null,"C&D",3.2391184710001797E-2]
[null,null,null,"1 annual percent increase per capita"]
[null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$19,\"0\") & \" through #\" & TEXT(Assumptions!$C$22,\"0\")","v":"Assumptions #11 through #14"}]
[]
[null,null,null,"Estimate MSW from Multi-Family Homes (MFH)"]
[null,null,null,"Place a check in one of the boxes below"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MFH waste is a subset of:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"residential"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MFH_ResorCom=\"residential\", TRUE, FALSE)","v":true},"<- show assumption?"]
[]
[null,null,null,"EITHER  Estimate the percentage of Multi-Family Home MSW as a subset of Residential or Commercial MSW (as applicable)"]
[null,null,null,null,"% of Tons Landfilled",null,"% of Tons Combusted","% of Tons Recycled","% of Tons Composted"]
[null,null,null,null,0.18,null,0.11700000000000001,0.03,6.0000000000000001E-3]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C25,\"0\")","v":"Assumption #17"}]
[]
[null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C24,\"0\")","v":"Assumption #16"}]
[null,null,null,"OR  Enter tonnage estimates for multi-family homes directly in the yellow cells provided below."]
[null,null,null,null,"Tons Landfilled",null,"Tons Combusted","Tons Recycled","Tons Composted",null,"Total Generated","Tons/Person"]
[null,null,null,null,2423.3040000000001,"+",342.55068624535323,195.18557620817845,12.762133828996284,"=",{"$f":"IF(ISERROR(MFH_landfilled+MFH_recycled+MFH_composted+MFH_combusted),\"\",MFH_landfilled+MFH_recycled+MFH_composted+MFH_combusted)","v":2973.8023962825282},{"$f":"IF(ISERROR(K80/Base_Pop),\"\",K80/Base_Pop)","v":4.7964554778750453E-2},null,{"$f":"MFH_recycled/MFH_total","v":6.563501880695731E-2}]
[]
[null,"HIDE",null,"Single-Family / Commercial calcs","Tons Landfilled",null,"Tons Recycled","Tons Composted","Tons Combusted",null,null,"Tons/Person"]
[null,"HIDE",null,"Single-Family Home Waste",{"$f":"IF(MFH_ResorCom=\"residential\",Res_landfilled-MFH_landfilled,Res_landfilled)","v":11039.496000000001},null,{"$f":"IF(MFH_ResorCom=\"residential\",Res_recycled-MFH_recycled,Res_recycled)","v":6311.0002973977698},{"$f":"IF(MFH_ResorCom=\"residential\",Res_composted-MFH_composted,Res_composted)","v":2114.2601710037175},{"$f":"IF(MFH_ResorCom=\"residential\",Res_combusted-MFH_combusted,Res_combusted)","v":2585.2329568773239},null,null,{"$f":"IF(ISERROR(K83/Base_Pop),\"\",K83/Base_Pop)","v":0}]
[null,"HIDE",null,"Commercial Waste",{"$f":"IF(MFH_ResorCom=\"commercial\",Com_landfilled-MFH_landfilled,Com_landfilled)","v":12427.199999999999},null,{"$f":"IF(MFH_ResorCom=\"commercial\",Com_recycled-MFH_recycled,Com_recycled)","v":6005.7100371747192},{"$f":"IF(MFH_ResorCom=\"commercial\",Com_composted-MFH_composted,Com_composted)","v":1963.4052044609662},{"$f":"IF(MFH_ResorCom=\"commercial\",Com_combusted-MFH_combusted,Com_combusted)","v":2702.569516728624},null,null,{"$f":"IF(ISERROR(K84/Base_Pop),\"\",K84/Base_Pop)","v":0}]
[null,"HIDE"]
[]
[]
[]
[null,null,null,"First look up how many MFH units are in your  community using census data:    "]
[null,null,null,"http://factfinder.census.gov/faces/nav/jsf/pages/index.xhtml"]
[]
[null,null,null,"Enter number of MFH housing units here:"]
[]
[null,null,null,"Using a default value of 1 ton/MFH/year, assume that Multi-Family Homes in your community\n"]
[null,null,null,"are generating approximately",{"$f":"TEXT(F92*TonsWaste_perMFH,\"0,0\")","v":"00"},"tons per year (including what's landfilled, "]
[null,null,null,"combusted, recycled, and composted).",null,{"$f":"\"Assumption #\" & TEXT(Assumptions!$C$23,\"0\")","v":"Assumption #15"}]
[]
[null,null,null,"Next, estimate a percentage recycling rate for Multi-Family Homes in your community.  "]
[null,null,null,"Enter percentage here:"]
[]
[null,null,null,"Based on the values entered above, tons recycled from MFHs = ",null,null,{"$f":"TEXT(F92*TonsWaste_perMFH*E99,\"0,0\")","v":"00"}]
[]
[null,null,null,{"$f":"\"Use these estimates to fill in the yellow entry cells in row \" & ROW(MFH_landfilled) & \" above.\"","v":"Use these estimates to fill in the yellow entry cells in row 80 above."}]
[null,null,null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C25,\"0\")","v":"Assumption #17"}]
[]
[]
[null,null,null,"Waste Characterization by Material Type"]
[null,null,null,"The next step is to enter waste characterization, or the amount of waste by type (e.g., metal, glass, plastic, etc.). "]
[null,null,null,"You can either enter this information as tons of waste (e.g., 5 tons of metal, 10 tons of glass, 8 tons of plastic, etc.) or as percent distribution (e.g., 10% metal, 5% glass, 25% plastic, etc.). "]
[]
[]
[]
[null,null,null,null,null,null,null,null,"You have currently selected to enter waste characterization by:",{"$f":"UserSelection_TonsPercent","v":"Percent"}]

{"sheet":"Waste Characterization-Tons","index":2,"n_rows":115,"n_cols":24,"rows_kept":115,"cut":false,"hidden":true,"merged":[[83,9,86,10],[39,4,40,15],[55,9,57,12],[1,1,1,17],[2,1,2,17],[27,14,27,15],[27,9,27,10],[27,11,27,12],[27,6,27,7],[27,4,27,5],[23,9,25,12],[20,4,20,7],[20,9,20,12],[20,14,20,15],[85,6,88,7],[112,4,113,15],[52,4,52,7],[52,9,52,12],[52,14,52,15],[71,4,72,15],[82,4,82,5],[82,6,82,7],[82,9,82,10],[90,6,90,7],[90,4,90,5],[90,9,90,10],[59,14,59,15],[59,9,59,10],[59,11,59,12],[59,6,59,7],[59,4,59,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE"]
[null,"Waste Characterization By Material Type - Tons"]
[null,"Enter information into the yellow cells below"]
[null,null,null,"NOTE: You recently updated your waste information on the Basic Information tab. Please make sure to update the tables below so that they reflect your most recent changes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Changed Basic Info Value?",{"$f":"'Waste Characterization-MODEL'!$H$4","v":false}]
[]
[null,null,"Base Year Waste Characterization"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any Value <0?",null,{"$f":"IF(OR(X28,X60,X91),TRUE,FALSE)","v":false}]
[]
[]
[]
[null,null,"Single-Family Homes"]
[null,null,"  Note: the same waste characterization percentages entered for Single Family Homes are applied to tonnage estimates for Multi-Family Homes.  See the Annual Calcs Tab to view MFH tonnage broken out by material type.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show U.S. Defaults?",false]
[]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[null,null,null,{"$f":"\"See Default Waste Characterization tab for more information on the default rates.\"","v":"See Default Waste Characterization tab for more information on the default rates."}]
[]
[null,null,null,"Option 2: Enter your own data, with option to select a State or U.S. default for some parameters."]
[]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(column (J+L)÷O)"]
[null,null,null,null,null,null,null,null,null,"Note:  U.S. default percentages for materials diverted may not always be compatible with State or local waste characterization percentages for materials landfilled."]
[]
[null,null,null,"Assumption #18"]
[]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated",null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(O30<0,O31<0,O32<0,O33<0,O34<0,O35<0,O36<0,O37<0,O38<0,J30<0,J31<0,J32<0,J33<0,J34<0,J37<0,J38<0,L35<0,L36<0,L37<0,L38<0,G30<0,G31<0,G32<0,G33<0,G34<0,G35<0,G36<0,G37<0,G38<0,E30<0,E31<0,E32<0,E33<0,E34<0,E35<0,E36<0,E37<0,E38<0,P30<0,P31<0,P32<0,P33<0,P34<0,P35<0,P36<0,P37<0,P38<0,K30<0,K31<0,K32<0,K33<0,K34<0,K37<0,M35<0,M36<0,M37<0,H30<0,H31<0,H32<0,H33<0,H34<0,H35<0,H36<0,H37<0,F30<0,F31<0,F32<0,F33<0,F34<0,F35<0,F36<0,F37<0),TRUE,FALSE)","v":false}]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled or Composted",null,null,null,{"$f":"Res_landfilled","v":13462.800000000001}]
[null,null,null,"Metal",518.856312,{"$f":"IF(ISERROR(E30/E$38),0,E30/E$38)","v":4.6999982970243215E-2},null,null,"+",null,{"$f":"IF(ISERROR(J30/J$38),0,J30/J$38)","v":0},null,null,"=",{"$f":"IF(ISERROR(E30+J30+L30+G30),0,E30+J30+L30+G30)","v":518.856312},{"$f":"IF(ISERROR(O30/O$38),0,O30/O$38)","v":2.3530909175015501E-2},null,{"$f":"IF(ISERROR((J30+L30)/O30),0,(J30+L30)/O30)","v":0},null,null,null,8.9852072806964139E-2,{"$f":"V30-F30","v":4.2852089836720925E-2}]
[null,null,null,"Glass",353.26387200000005,{"$f":"IF(ISERROR(E31/E$38),0,E31/E$38)","v":3.1999988405271983E-2},null,null,"+",null,{"$f":"IF(ISERROR(J31/J$38),0,J31/J$38)","v":0},null,null,"=",{"$f":"IF(ISERROR(E31+J31+L31+G31),0,E31+J31+L31+G31)","v":353.26387200000005},1.6021044544691408E-2,null,{"$f":"IF(ISERROR((J31+L31)/O31),0,(J31+L31)/O31)","v":0},null,null,null,5.0952699823461373E-2,{"$f":"V31-F31","v":1.895271141818939E-2}]
[null,null,null,"Plastic",1258.5025440000002,0.11399995869378143,null,{"$f":"IF(ISERROR(G32/G$38),0,G32/G$38)","v":0},"+",null,{"$f":"IF(ISERROR(J32/J$38),0,J32/J$38)","v":0},null,null,"=",1258.5025440000002,5.707497119046314E-2,null,0,null,null,null,0.17623424849333413,6.22342897995527E-2]
[null,null,null,"Paper",2340.3731520000001,0.21199992318492686,null,{"$f":"IF(ISERROR(G33/G$38),0,G33/G$38)","v":0},"+",null,{"$f":"IF(ISERROR(J33/J$38),0,J33/J$38)","v":0},null,null,"=",2340.3731520000001,0.10613942010858056,null,0,null,null,null,0.14768369148353322,-6.4316231701393639E-2]
[null,null,null,"Wood",651.33026400000006,5.8999978622220214E-2,null,0,"+",null,{"$f":"IF(ISERROR(J34/J$38),0,J34/J$38)","v":0},null,null,"=",651.33026400000006,2.9538800879274782E-2,null,0,null,null,null,8.1633895416083277E-2,2.2633916793863063E-2]
[null,null,null,"Food Waste",1302.6605280000001,0.11799995724444043,null,0,"+",null,null,null,{"$f":"IF(ISERROR(L35/L$38),0,L35/L$38)","v":0},"=",1302.6605280000001,5.9077601758549564E-2,null,0,null,null,null,0.21117672125159798,9.3176764007157548E-2]
[null,null,null,"Yard Trimmings",1611.7664159999999,0.1459999470990534,null,0,"+",null,null,null,{"$f":"IF(ISERROR(L36/L$38),0,L36/L$38)","v":0},"=",1611.7664159999999,7.3096015735154535E-2,null,0,null,null,null,8.7477932671820788E-2,-5.8522014427232608E-2]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E38-SUM(E30:E36),2)),ROUND(0-SUM(E30:E36),2),ROUND(E38-SUM(E30:E36),2))","v":3002.75},0.27200054350287606,{"$f":"IF(ISERROR(ROUND(G38-SUM(G30:G36),2)),ROUND(0-SUM(G30:G36),2),ROUND(G38-SUM(G30:G36),2))","v":2585.23},1,"+",{"$f":"IF(ISERROR(ROUND(J38-SUM(J30:J36),2)),ROUND(0-SUM(J30:J36),2),ROUND(J38-SUM(J30:J36),2))","v":6311},{"$f":"IF(ISERROR(J37/J$38),0,J37/J$38)","v":1},{"$f":"IF(ISERROR(ROUND(L38-SUM(L30:L36),2)),ROUND(0-SUM(L30:L36),2),ROUND(L38-SUM(L30:L36),2))","v":2114.2600000000002},{"$f":"IF(ISERROR(L37/L$38),0,L37/L$38)","v":1},"=",{"$f":"IF(ISERROR(ROUND(O38-SUM(O30:O36),2)),ROUND(0-SUM(O30:O36),2),ROUND(O38-SUM(O30:O36),2))","v":14013.24},0.63552137665368558,null,0.60123568853455733]
[null,null,null,"Total*",{"$f":"IF(OR(SFH_landfilled=\"\",SFH_landfilled=0),0,ROUND(SFH_landfilled,2))","v":11039.5},{"$f":"IF(ISERROR(E38/E$38),0,E38/E$38)","v":1},{"$f":"IF(OR(SFH_combusted=\"\",SFH_combusted=0),0,ROUND(SFH_combusted,2))","v":2585.23},1,"+",{"$f":"IF(OR(SFH_recycled=\"\",SFH_recycled=0),0,ROUND(SFH_recycled,2))","v":6311},{"$f":"IF(ISERROR(J38/J$38),0,J38/J$38)","v":1},{"$f":"IF(OR(SFH_composted=\"\",SFH_composted=0),0,ROUND(SFH_composted,2))","v":2114.2600000000002},{"$f":"IF(ISERROR(L38/L$38),0,L38/L$38)","v":1},"=",{"$f":"IF(ISERROR(SUM(E38,G38,L38,J38)),0,SUM(E38,G38,L38,J38))","v":22049.989999999998},1,null,0.38209813247080843]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[]
[]
[null,null,"Commercial"]
[]
[]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[]
[]
[null,null,null,"Option 2: Enter your own data, with option to select a State or U.S. default for some parameters."]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(column (J+L)÷O)"]
[null,null,null,null,null,null,null,null,null,"Note:  U.S. default percentages for materials diverted may not always be compatible with State or local waste characterization percentages for materials landfilled."]
[]
[]
[]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated",null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(O62<0,O63<0,O64<0,O65<0,O66<0,O67<0,O68<0,O69<0,O70<0,J62<0,J63<0,J64<0,J65<0,J66<0,J69<0,J70<0,L67<0,L68<0,L69<0,L70<0,G62<0,G63<0,G64<0,G65<0,G66<0,G67<0,G68<0,G69<0,G70<0,E62<0,E63<0,E64<0,E65<0,E66<0,E67<0,E68<0,E69<0,E70<0,P62<0,P63<0,P64<0,P65<0,P66<0,P67<0,P68<0,P69<0,P70<0,K62<0,K63<0,K64<0,K65<0,K66<0,K69<0,M67<0,M68<0,M69<0,H62<0,H63<0,H64<0,H65<0,H66<0,H67<0,H68<0,H69<0,F62<0,F63<0,F64<0,F65<0,F66<0,F67<0,F68<0,F69<0),TRUE,FALSE)","v":false}]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled or Composted"]
[null,null,null,"Metal",596.50559999999996,{"$f":"IF(ISERROR(E62/E$70),0,E62/E$70)","v":4.7999999999999994E-2},null,null,"+",null,{"$f":"IF(ISERROR(J62/J$70),0,J62/J$70)","v":0},null,null,"=",{"$f":"IF(ISERROR(E62+J62+L62+G62),0,E62+J62+L62+G62)","v":596.50559999999996},{"$f":"IF(ISERROR(O62/O$70),0,O62/O$70)","v":2.5823994139978153E-2},null,{"$f":"IF(ISERROR((J62+L62)/O62),0,(J62+L62)/O62)","v":0},null,null,null,null,null,{"$f":"IF(OR(E68<0,E69<0,E70<0,P62<0,P63<0,P64<0,P65<0,P66<0,P67<0,P68<0,P69<0,P70<0,K62<0,K63<0,K64<0,K65<0,K66<0,K69<0,M67<0,M68<0,M69,H62<0,H63<0,H64<0,H65<0,H66<0,H67<0,H68<0,H69<0,F62<0,F63<0,F64<0,F65<0,F66<0,F67<0,F68<0,F69<0),TRUE,FALSE)","v":true}]
[null,null,null,"Glass",248.54399999999998,{"$f":"IF(ISERROR(E63/E$70),0,E63/E$70)","v":1.9999999999999997E-2},null,null,"+",null,{"$f":"IF(ISERROR(J63/J$70),0,J63/J$70)","v":0},null,null,"=",{"$f":"IF(ISERROR(E63+J63+L63+G63),0,E63+J63+L63+G63)","v":248.54399999999998},{"$f":"IF(ISERROR(O63/O$70),0,O63/O$70)","v":1.0759997558324231E-2},null,{"$f":"IF(ISERROR((J63+L63)/O63),0,(J63+L63)/O63)","v":0},null,null,null,null,null,{"$f":"IF(OR(E68<0,E69<0,E70<0,P62<0,P63<0,P64<0,P65<0,P66<0,P67<0,P68<0,P69<0,P70<0,K62<0,K63<0,K64<0,K65<0,K66<0,K69<0,M67<0,M68<0,M69,H62<0,H63<0,H64<0,H65<0,H66<0,H67<0,H68<0,H69<0,F62<0,F63<0,F64<0,F65<0,F66<0,F67<0,F68<0,F69<0),TRUE,FALSE)","v":true}]
[null,null,null,"Plastic",2025.6335999999999,0.16299999999999998,null,{"$f":"IF(ISERROR(G64/G$70),0,G64/G$70)","v":0},"+",null,{"$f":"IF(ISERROR(J64/J$70),0,J64/J$70)","v":0},null,null,"=",2025.6335999999999,8.7693980100342475E-2,null,0]
[null,null,null,"Paper",3106.7999999999997,0.24999999999999997,null,{"$f":"IF(ISERROR(G65/G$70),0,G65/G$70)","v":0},"+",null,{"$f":"IF(ISERROR(J65/J$70),0,J65/J$70)","v":0},null,null,"=",3106.7999999999997,0.13449996947905288,null,0]
[null,null,null,"Wood",1441.5552,0.11599999999999999,null,0,"+",null,{"$f":"IF(ISERROR(J66/J$70),0,J66/J$70)","v":0},null,null,"=",1441.5552,6.2407985838280541E-2,null,0]
[null,null,null,"Food Waste",1690.0991999999999,0.13599999999999998,null,0,"+",null,null,null,{"$f":"IF(ISERROR(L67/L$70),0,L67/L$70)","v":0},"=",1690.0991999999999,7.3167983396604769E-2,null,0]
[null,null,null,"Yard Trimmings",248.54399999999998,1.9999999999999997E-2,null,0,"+",null,null,null,{"$f":"IF(ISERROR(L68/L$70),0,L68/L$70)","v":0},"=",248.54399999999998,1.0759997558324231E-2,null,0]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E70-SUM(E62:E68),2)),ROUND(0-SUM(E62:E68),2),ROUND(E70-SUM(E62:E68),2))","v":3069.52},0.24700012874983904,{"$f":"IF(ISERROR(ROUND(G70-SUM(G62:G68),2)),ROUND(0-SUM(G62:G68),2),ROUND(G70-SUM(G62:G68),2))","v":2702.57},1,"+",{"$f":"IF(ISERROR(ROUND(J70-SUM(J62:J68),2)),ROUND(0-SUM(J62:J68),2),ROUND(J70-SUM(J62:J68),2))","v":6005.71},{"$f":"IF(ISERROR(J69/J$70),0,J69/J$70)","v":1},{"$f":"IF(ISERROR(ROUND(L70-SUM(L62:L68),2)),ROUND(0-SUM(L62:L68),2),ROUND(L70-SUM(L62:L68),2))","v":1963.41},{"$f":"IF(ISERROR(L69/L$70),0,L69/L$70)","v":1},"=",{"$f":"IF(ISERROR(ROUND(O70-SUM(O62:O68),2)),ROUND(0-SUM(O62:O68),2),ROUND(O70-SUM(O62:O68),2))","v":13741.21},0.5948861611964904,null,0.57994310544704586]
[null,null,null,"Total*",{"$f":"IF(OR(Com_landfilled_actual=\"\",Com_landfilled_actual=0),0,ROUND(Com_landfilled_actual,2))","v":12427.2},1,{"$f":"IF(OR(Com_combusted_actual=\"\",Com_combusted_actual=0),0,ROUND(Com_combusted_actual,2))","v":2702.57},1,"+",{"$f":"IF(OR(Com_recycled_actual=\"\",Com_recycled_actual=0),0,ROUND(Com_recycled_actual,2))","v":6005.71},{"$f":"IF(ISERROR(J70/J$70),0,J70/J$70)","v":1},{"$f":"IF(OR(Com_composted_actual=\"\",Com_composted_actual=0),0,ROUND(Com_composted_actual,2))","v":1963.41},{"$f":"IF(ISERROR(L70/L$70),0,L70/L$70)","v":1},"=",{"$f":"IF(ISERROR(SUM(E70,G70,L70,J70)),0,SUM(E70,G70,L70,J70))","v":23098.89},1,null,0.34500012771176453]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[]
[]
[null,null,"Construction & Demolition"]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[]
[]
[]
[]
[null,null,null,null,"Disposed",null,"Diverted",null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,"Enter data below (as available)",null,null,"These numbers are auto-calculated as the sum of landfilled, combusted, recycled, and composted waste tonnages.",null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(column G÷J)"]
[null,null,null,null,null,null,"Include only C&D recycled / reused from building projects unless new or expanded requirements will apply to other C&D sources"]
[]
[]
[]
[]
[null,null,null,null,"Landfilled",null,"Recycling/Reuse",null,null,"Total Generated",null,null,null,null,null,null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(J93<0,J94<0,J95<0,J96<0,J97<0,J98<0,J99<0,J100<0,J101<0,J102<0,J103<0,J104<0,J105<0,J106<0,J107<0,J109<0,J110<0,G93<0,G94<0,G95<0,G96<0,G97<0,G98<0,G99<0,G100<0,G101<0,G102<0,G103<0,G104<0,G105<0,G106<0,G107<0,G109<0,G110<0,E93<0,E94<0,E95<0,E96<0,E97<0,E98<0,E99<0,E100<0,E101<0,E102<0,E103<0,E104<0,E105<0,E106<0,E107<0,E109<0,E110<0,K93<0,K94<0,K95<0,K96<0,K97<0,K98<0,K99<0,K100<0,K101<0,K102<0,K103<0,K104<0,K105<0,K106<0,K107<0,K109<0,K110<0,H93<0,H94<0,H95<0,H96<0,H97<0,H98<0,H99<0,H100<0,H101<0,H102<0,H103<0,H104<0,H105<0,H106<0,H107<0,H109<0,F93<0,F94<0,F95<0,F96<0,F97<0,F98<0,F99<0,F100<0,F101<0,F102<0,F103<0,F104<0,F105<0,F106<0,F107<0,F109<0),TRUE,FALSE)","v":false}]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled/ Reused",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled or Reused"]
[null,null,null,{"$f":"IF(WasteStateSelection_cd=\"Minnesota\",\"Asphalt Concrete †\",\"Asphalt Concrete\")","v":"Asphalt Concrete"},null,{"$f":"IF(ISERROR(E93/E$110),0,E93/E$110)","v":0},null,{"$f":"IF(ISERROR(G93/G$110),0,G93/G$110)","v":0},null,{"$f":"IF(ISERROR(E93+G93),0,E93+G93)","v":0},{"$f":"IF(ISERROR(J93/J$110),0,J93/J$110)","v":0},null,{"$f":"IF(ISERROR(G93/J93),0,G93/J93)","v":0}]
[null,null,null,"Concrete ",null,{"$f":"IF(ISERROR(E94/E$110),0,E94/E$110)","v":0},null,{"$f":"IF(ISERROR(G94/G$110),0,G94/G$110)","v":0},null,{"$f":"IF(ISERROR(E94+G94),0,E94+G94)","v":0},{"$f":"IF(ISERROR(J94/J$110),0,J94/J$110)","v":0},null,{"$f":"IF(ISERROR(G94/J94),0,G94/J94)","v":0}]
[null,null,null,"Drywall ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Dimensional lumber and General Wood Products ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Asphalt Shingles-Fiberglass ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Clay Bricks ǂ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Ferrous Metals ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Non Ferrous Metals ",null,0,null,0,null,0,0,null,0]
[null,null,null,"Mixed Plastics",null,0,null,0,null,0,0,null,0]
[null,null,null,"Cardboard",null,0,null,0,null,0,0,null,0]
[null,null,null,"Carpet",null,0,null,0,null,0,0,null,0]
[null,"HIDE",null,"Vinyl Flooring",null,0,null,0,null,0,0,null,0]
[null,"HIDE",null,"PVC",null,0,null,0,null,0,0,null,0]
[null,"HIDE",null,"Fiberglass Insulation",null,0,null,0,null,0,0,null,0]
[null,"HIDE",null,"Wood Flooring, Cabinets, Doors",null,0,null,0,null,0,0,null,0]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E110-SUM(E93:E108),2)),ROUND(0-SUM(E93:E107),2),ROUND(E110-SUM(E93:E107),2))","v":20850},1,{"$f":"IF(ISERROR(ROUND(G110-SUM(G93:G108),2)),ROUND(0-SUM(G93:G107),2),ROUND(G110-SUM(G93:G107),2))","v":7550},1,null,{"$f":"IF(ISERROR(ROUND(J110-SUM(J93:J108),2)),ROUND(0-SUM(J93:J107),2),ROUND(J110-SUM(J93:J107),2))","v":28400},1,null,{"$f":"IF(ISERROR(G109/J109),0,G109/J109)","v":0.26584507042253519}]
[null,null,null,"Total*",{"$f":"IF(OR(CD_landfilled=\"\",CD_landfilled=0),0,ROUND(CD_landfilled,2))","v":20850},1,{"$f":"IF(OR(CD_recycled=\"\",CD_recycled=0),0,ROUND(CD_recycled,2))","v":7550},1,null,{"$f":"IF(ISERROR(E110+G110),0,E110+G110)","v":28400},1,null,{"$f":"IF(ISERROR(G110/J110),0,G110/J110)","v":0.26584507042253519}]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,{"$f":"\"ǂ WARM recycling factors are not available for clay bricks.  However, clay bricks can be reused, so the 'source reduction' emission factors are used to represent reuse.\" & IF(WasteStateSelection_cd=\"Delaware\",\" Clay Bricks are captured under the 'concrete' category.\",\"\")","v":"ǂ WARM recycling factors are not available for clay bricks.  However, clay bricks can be reused, so the 'source reduction' emission factors are used to represent reuse."}]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[null,null,null,null,{"$f":"IF(WasteStateSelection_cd=\"Minnesota\",\"† Asphalt Concrete is captured under the 'concrete' category.\",\"\")","v":""}]

{"sheet":"Waste Characterization-Percent","index":3,"n_rows":115,"n_cols":24,"rows_kept":115,"cut":false,"hidden":false,"merged":[[83,6,87,7],[83,9,86,10],[20,4,20,7],[20,9,20,12],[20,14,20,15],[82,4,82,5],[82,6,82,7],[82,9,82,10],[27,14,27,15],[27,9,27,10],[27,11,27,12],[27,6,27,7],[27,4,27,5],[23,9,25,12],[55,9,57,12],[79,3,80,6],[112,4,113,15],[39,4,40,15],[1,1,1,17],[2,1,2,17],[52,4,52,7],[52,9,52,12],[52,14,52,15],[59,14,59,15],[59,9,59,10],[59,11,59,12],[90,9,90,10],[90,6,90,7],[90,4,90,5],[59,6,59,7],[59,4,59,5],[71,4,72,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE"]
[null,"Waste Characterization By Material Type - Percent "]
[null,"Enter information into the yellow cells below"]
[null,null,null,"NOTE: You recently updated your waste information on the Basic Information tab. Please make sure to update the tables below so that they reflect your most recent changes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Changed Basic Info Value?",{"$f":"'Waste Characterization-MODEL'!$H$4","v":false}]
[]
[null,null,"Base Year Waste Characterization"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any Value <0?",null,{"$f":"IF(OR(X20,X50,X85),TRUE,FALSE)","v":false}]
[]
[]
[]
[null,null,"Single-Family Homes"]
[null,null,"  Note: the same waste characterization percentages entered for Single Family Homes are applied to tonnage estimates for Multi-Family Homes.  See the Annual Calcs Tab to view MFH tonnage broken out by material type.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Show U.S. Defaults?",true]
[]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[null,null,null,{"$f":"\"See Default Waste Characterization tab for more information on the default rates.\"","v":"See Default Waste Characterization tab for more information on the default rates."}]
[]
[null,null,null,"Option 2: Enter your own data, with option to select a State or U.S. default for some parameters."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(O30<0,O31<0,O32<0,O33<0,O34<0,O35<0,O36<0,O37<0,O38<0,J30<0,J31<0,J32<0,J33<0,J34<0,J37<0,J38<0,L35<0,L36<0,L37<0,L38<0,G30<0,G31<0,G32<0,G33<0,G34<0,G35<0,G36<0,G37<0,G38<0,E30<0,E31<0,E32<0,E33<0,E34<0,E35<0,E36<0,E37<0,E38<0,P30<0,P31<0,P32<0,P33<0,P34<0,P35<0,P36<0,P37<0,P38<0,K30<0,K31<0,K32<0,K33<0,K34<0,K37<0,M35<0,M36<0,M37<0,H30<0,H31<0,H32<0,H33<0,H34<0,H35<0,H36<0,H37<0,F30<0,F31<0,F32<0,F33<0,F34<0,F35<0,F36<0,F37<0),TRUE,FALSE)","v":false}]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(column (J+L)÷O)"]
[null,null,null,null,null,null,null,null,null,"Note:  U.S. default percentages for materials diverted may not always be compatible with State or local waste characterization percentages for materials landfilled."]
[]
[null,null,null,"Assumption #18"]
[]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled or Composted"]
[null,null,null,"Metal",{"$f":"IF(ISERROR(E$38*F30),0,E$38*F30)","v":518.85649999999998},4.7E-2,null,null,"+",{"$f":"IF(ISERROR(J$38*K30),0,J$38*K30)","v":767.18520234785296},0.12156317578004325,null,null,"=",{"$f":"IF(ISERROR(E30+J30+L30+G30),0,E30+J30+L30+G30)","v":1286.0417023478531},{"$f":"IF(ISERROR(O30/O$38),0,O30/O$38)","v":5.832391317854807E-2},null,{"$f":"IF(ISERROR((J30+L30)/O30),0,(J30+L30)/O30)","v":0.59654768655421253},null,null,null,8.9852072806964139E-2,{"$f":"V30-F30","v":4.2852072806964139E-2}]
[null,null,null,"Glass",{"$f":"IF(ISERROR(E$38*F31),0,E$38*F31)","v":353.26400000000001},3.2000000000000001E-2,null,null,"+",{"$f":"IF(ISERROR(J$38*K31),0,J$38*K31)","v":307.06904541241892},4.8656163113994441E-2,null,null,"=",{"$f":"IF(ISERROR(E31+J31+L31+G31),0,E31+J31+L31+G31)","v":660.33304541241887},{"$f":"IF(ISERROR(O31/O$38),0,O31/O$38)","v":2.9947090470899031E-2},null,{"$f":"IF(ISERROR((J31+L31)/O31),0,(J31+L31)/O31)","v":0.46502147294572438},null,null,null,5.0952699823461373E-2,{"$f":"V31-F31","v":1.8952699823461372E-2}]
[null,null,null,"Plastic",1258.5030000000002,0.114,{"$f":"IF(ISERROR(G$38*H32),0,G$38*H32)","v":294.71622000000002},0.114,"+",{"$f":"IF(ISERROR(J$38*K32),0,J$38*K32)","v":292.44670991658944},4.6339202965708988E-2,null,null,"=",1845.6659299165897,8.3703708251867223E-2,null,0.15845051110078509,null,null,null,0.17623424849333413,6.2234248493334129E-2]
[null,null,null,"Paper",2340.3739999999998,0.21199999999999999,{"$f":"IF(ISERROR(G$38*H33),0,G$38*H33)","v":548.06876},0.21199999999999999,"+",{"$f":"IF(ISERROR(J$38*K33),0,J$38*K33)","v":4230.7290701266602},0.67037380290392334,null,null,"=",7119.1718301266601,0.32286508203072478,null,0.59427264449822803,null,null,null,0.14768369148353322,-6.4316308516466775E-2]
[null,null,null,"Wood",651.33049999999992,5.8999999999999997E-2,{"$f":"IF(ISERROR(G$38*H34),0,G$38*H34)","v":152.52857},5.8999999999999997E-2,"+",{"$f":"IF(ISERROR(J$38*K34),0,J$38*K34)","v":240.78112449799198},3.8152610441767071E-2,null,null,"=",1044.6401944979918,4.7375994025303049E-2,null,0.23049192034363641,null,null,null,8.1633895416083277E-2,2.263389541608328E-2]
[null,null,null,"Food Waste",1302.6609999999998,0.11799999999999999,{"$f":"IF(ISERROR(G$38*H35),0,G$38*H35)","v":305.05714},0.11799999999999999,"+",null,null,{"$f":"IF(ISERROR(L$38*M35),0,L$38*M35)","v":84.570400000000006},0.04,"=",1692.28854,7.6747814398101771E-2,null,4.9973983751021564E-2,null,null,null,0.21117672125159798,9.3176721251597983E-2]
[null,null,null,"Yard Trimmings",1611.7669999999998,0.14599999999999999,{"$f":"IF(ISERROR(G$38*H36),0,G$38*H36)","v":377.44358},0.14599999999999999,"+",null,null,{"$f":"IF(ISERROR(L$38*M36),0,L$38*M36)","v":1797.1210000000001},0.85,"=",3786.33158,0.17171579578947657,null,0.47463381429473223,null,null,null,8.7477932671820788E-2,-5.8522067328179203E-2]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E38-SUM(E30:E36),2)),ROUND(0-SUM(E30:E36),2),ROUND(E38-SUM(E30:E36),2))","v":3002.74},{"$f":"IF(ISERROR(E37/E$38),0,E37/E$38)","v":0.27199963766474927},{"$f":"IF(ISERROR(ROUND(G38-SUM(G30:G36),2)),ROUND(0-SUM(G30:G36),2),ROUND(G38-SUM(G30:G36),2))","v":907.42},{"$f":"IF(ISERROR(G37/G$38),0,G37/G$38)","v":0.35100165169056524},"+",{"$f":"IF(ISERROR(ROUND(J38-SUM(J30:J36),2)),ROUND(0-SUM(J30:J36),2),ROUND(J38-SUM(J30:J36),2))","v":472.79},{"$f":"IF(ISERROR(J37/J$38),0,J37/J$38)","v":7.4915227380763755E-2},{"$f":"IF(ISERROR(ROUND(L38-SUM(L30:L36),2)),ROUND(0-SUM(L30:L36),2),ROUND(L38-SUM(L30:L36),2))","v":232.57},{"$f":"IF(ISERROR(L37/L$38),0,L37/L$38)","v":0.11000066217021556},"=",{"$f":"IF(ISERROR(ROUND(O38-SUM(O30:O36),2)),ROUND(0-SUM(O30:O36),2),ROUND(O38-SUM(O30:O36),2))","v":4615.5200000000004},0.20932072985067118,null,0.15282351717682946]
[null,null,null,"Total*",{"$f":"IF(OR(SFH_landfilled=\"\",SFH_landfilled=0),0,ROUND(SFH_landfilled,2))","v":11039.5},{"$f":"IF(ISERROR(E38/E$38),0,E38/E$38)","v":1},{"$f":"IF(OR(SFH_combusted=\"\",SFH_combusted=0),0,ROUND(SFH_combusted,2))","v":2585.23},{"$f":"IF(ISERROR(G38/G$38),0,G38/G$38)","v":1},"+",{"$f":"IF(OR(SFH_recycled=\"\",SFH_recycled=0),0,ROUND(SFH_recycled,2))","v":6311},{"$f":"IF(ISERROR(J38/J$38),0,J38/J$38)","v":1},{"$f":"IF(OR(SFH_composted=\"\",SFH_composted=0),0,ROUND(SFH_composted,2))","v":2114.2600000000002},{"$f":"IF(ISERROR(L38/L$38),0,L38/L$38)","v":1},"=",{"$f":"IF(ISERROR(SUM(E38,G38,L38,J38)),0,SUM(E38,G38,L38,J38))","v":22049.989999999998},{"$f":"IF(O38=0,0,100%)","v":1},null,{"$f":"IF(ISERROR((J38+L38)/O38),0,(J38+L38)/O38)","v":0.38209813247080843}]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[]
[]
[null,null,"Commercial"]
[]
[]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(O62<0,O63<0,O64<0,O65<0,O66<0,O67<0,O68<0,O69<0,O70<0,J62<0,J63<0,J64<0,J65<0,J66<0,J69<0,J70<0,L67<0,L68<0,L69<0,L70<0,G62<0,G63<0,G64<0,G65<0,G66<0,G67<0,G68<0,G69<0,G70<0,E62<0,E63<0,E64<0,E65<0,E66<0,E67<0,E68<0,E69<0,E70<0,P62<0,P63<0,P64<0,P65<0,P66<0,P67<0,P68<0,P69<0,P70<0,K62<0,K63<0,K64<0,K65<0,K66<0,K69<0,M67<0,M68<0,M69<0,H62<0,H63<0,H64<0,H65<0,H66<0,H67<0,H68<0,H69<0,F62<0,F63<0,F64<0,F65<0,F66<0,F67<0,F68<0,F69<0),TRUE,FALSE)","v":false}]
[null,null,null,"Option 2: Enter your own data, with option to select a State or U.S. default for some parameters."]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(column (J+L)÷O)"]
[null,null,null,null,null,null,null,null,null,"Note:  U.S. default percentages for materials diverted may not always be compatible with State or local waste characterization percentages for materials landfilled."]
[]
[]
[]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled or Composted"]
[null,null,null,"Metal",{"$f":"IF(ISERROR(E$70*F62),0,E$70*F62)","v":596.50560000000007},4.8000000000000001E-2,null,null,"+",{"$f":"IF(ISERROR(J$70*K62),0,J$70*K62)","v":730.07318041396354},0.12156317578004325,null,null,"=",{"$f":"IF(ISERROR(E62+J62+L62+G62),0,E62+J62+L62+G62)","v":1326.5787804139636},{"$f":"IF(ISERROR(O62/O$70),0,O62/O$70)","v":5.7430412474970167E-2},null,{"$f":"IF(ISERROR((J62+L62)/O62),0,(J62+L62)/O62)","v":0.55034287536707138}]
[null,null,null,"Glass",{"$f":"IF(ISERROR(E$70*F63),0,E$70*F63)","v":248.54400000000001},0.02,null,null,"+",{"$f":"IF(ISERROR(J$70*K63),0,J$70*K63)","v":292.21480537534757},4.8656163113994441E-2,null,null,"=",{"$f":"IF(ISERROR(E63+J63+L63+G63),0,E63+J63+L63+G63)","v":540.75880537534761},{"$f":"IF(ISERROR(O63/O$70),0,O63/O$70)","v":2.3410597018962712E-2},null,{"$f":"IF(ISERROR((J63+L63)/O63),0,(J63+L63)/O63)","v":0.54037919026120629}]
[null,null,null,"Plastic",2025.6336000000001,0.16300000000000001,{"$f":"IF(ISERROR(G$70*H64),0,G$70*H64)","v":440.51891000000006},0.16300000000000001,"+",{"$f":"IF(ISERROR(J$70*K64),0,J$70*K64)","v":278.29981464318814},4.6339202965708988E-2,null,null,"=",2744.4523246431886,0.11881316914549525,null,0.1014044995951498]
[null,null,null,"Paper",3106.8,0.25,{"$f":"IF(ISERROR(G$70*H65),0,G$70*H65)","v":675.64250000000004},0.25,"+",{"$f":"IF(ISERROR(J$70*K65),0,J$70*K65)","v":4026.0706518381216},0.67037380290392334,null,null,"=",7808.5131518381222,0.33804711619641126,null,0.51560016273909781]
[null,null,null,"Wood",1441.5552000000002,0.11600000000000001,{"$f":"IF(ISERROR(G$70*H66),0,G$70*H66)","v":313.49812000000003},0.11600000000000001,"+",{"$f":"IF(ISERROR(J$70*K66),0,J$70*K66)","v":229.13351405622493},3.8152610441767071E-2,null,null,"=",1984.1868340562251,8.5899661587904227E-2,null,0.115479807709344]
[null,null,null,"Food Waste",1690.0992000000001,0.13600000000000001,{"$f":"IF(ISERROR(G$70*H67),0,G$70*H67)","v":367.54952000000003},0.13600000000000001,"+",null,null,{"$f":"IF(ISERROR(L$70*M67),0,L$70*M67)","v":160.99262032085562},8.1996434937611412E-2,"=",2218.6413403208558,9.6049695042526098E-2,null,7.2563607914009731E-2]
[null,null,null,"Yard Trimmings",248.54400000000001,0.02,{"$f":"IF(ISERROR(G$70*H68),0,G$70*H68)","v":54.051400000000001},0.02,"+",null,null,{"$f":"IF(ISERROR(L$70*M68),0,L$70*M68)","v":1802.4173796791445},0.91800356506238856,"=",2105.0127796791444,9.1130473355176128E-2,null,0.85625008887303622]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E70-SUM(E62:E68),2)),ROUND(0-SUM(E62:E68),2),ROUND(E70-SUM(E62:E68),2))","v":3069.52},{"$f":"IF(ISERROR(E69/E$70),0,E69/E$70)","v":0.24700012874983904},{"$f":"IF(ISERROR(ROUND(G70-SUM(G62:G68),2)),ROUND(0-SUM(G62:G68),2),ROUND(G70-SUM(G62:G68),2))","v":851.31},{"$f":"IF(ISERROR(G69/G$70),0,G69/G$70)","v":0.31500016650817553},"+",{"$f":"IF(ISERROR(ROUND(J70-SUM(J62:J68),2)),ROUND(0-SUM(J62:J68),2),ROUND(J70-SUM(J62:J68),2))","v":449.92},{"$f":"IF(ISERROR(J69/J$70),0,J69/J$70)","v":7.4915372204119077E-2},{"$f":"IF(ISERROR(ROUND(L70-SUM(L62:L68),2)),ROUND(0-SUM(L62:L68),2),ROUND(L70-SUM(L62:L68),2))","v":0},{"$f":"IF(ISERROR(L69/L$70),0,L69/L$70)","v":0},"=",{"$f":"IF(ISERROR(ROUND(O70-SUM(O62:O68),2)),ROUND(0-SUM(O62:O68),2),ROUND(O70-SUM(O62:O68),2))","v":4370.75},0.1892190490538723,null,0.10293885488760511]
[null,null,null,"Total*",{"$f":"IF(OR(Com_landfilled_actual=\"\",Com_landfilled_actual=0),0,ROUND(Com_landfilled_actual,2))","v":12427.2},{"$f":"IF(ISERROR(E70/E$70),0,E70/E$70)","v":1},{"$f":"IF(OR(Com_combusted_actual=\"\",Com_combusted_actual=0),0,ROUND(Com_combusted_actual,2))","v":2702.57},{"$f":"IF(ISERROR(G70/G$70),0,G70/G$70)","v":1},"+",{"$f":"IF(OR(Com_recycled_actual=\"\",Com_recycled_actual=0),0,ROUND(Com_recycled_actual,2))","v":6005.71},{"$f":"IF(ISERROR(J70/J$70),0,J70/J$70)","v":1},{"$f":"IF(OR(Com_composted_actual=\"\",Com_composted_actual=0),0,ROUND(Com_composted_actual,2))","v":1963.41},{"$f":"IF(ISERROR(L70/L$70),0,L70/L$70)","v":1},"=",{"$f":"IF(ISERROR(SUM(E70,G70,L70,J70)),0,SUM(E70,G70,L70,J70))","v":23098.89},{"$f":"IF(O70=0,0,100%)","v":1},null,0.34500012771176453]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[]
[]
[null,null,"Construction & Demolition"]
[]
[null,null,null,"Note: Selecting a default (or \"NO DEFAULT\") will overwrite values entered in the table."]
[]
[]
[]
[]
[null,null,null,null,"Disposed",null,"Diverted",null,null,"Total Generated",null,null,"Diversion Rate"]
[null,null,null,null,null,null,"Enter data below (as available)\n\nInclude only C&D recycled / reused from building projects unless new or expanded requirements will apply to other C&D sources",null,null,"These numbers are auto-calculated as the sum of landfilled, combusted, recycled, and composted waste tonnages.",null,null,"of each material"]
[null,null,null,null,null,null,null,null,null,null,null,null,"(column G÷J)",null,null,null,null,null,null,null,null,null,"Any Value <0?",{"$f":"IF(OR(J93<0,J94<0,J95<0,J96<0,J97<0,J98<0,J99<0,J100<0,J101<0,J102<0,J103<0,J104<0,J105<0,J106<0,J107<0,J109<0,J110<0,G93<0,G94<0,G95<0,G96<0,G97<0,G98<0,G99<0,G100<0,G101<0,G102<0,G103<0,G104<0,G105<0,G106<0,G107<0,G109<0,G110<0,E93<0,E94<0,E95<0,E96<0,E97<0,E98<0,E99<0,E100<0,E101<0,E102<0,E103<0,E104<0,E105<0,E106<0,E107<0,E109<0,E110<0,K93<0,K94<0,K95<0,K96<0,K97<0,K98<0,K99<0,K100<0,K101<0,K102<0,K103<0,K104<0,K105<0,K106<0,K107<0,K109<0,K110<0,H93<0,H94<0,H95<0,H96<0,H97<0,H98<0,H99<0,H100<0,H101<0,H102<0,H103<0,H104<0,H105<0,H106<0,H107<0,H109<0,F93<0,F94<0,F95<0,F96<0,F97<0,F98<0,F99<0,F100<0,F101<0,F102<0,F103<0,F104<0,F105<0,F106<0,F107<0,F109<0),TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[]
[null,null,null,null,"Landfilled",null,"Recycled",null,null,"Total Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled/ Reused",null,"Tons","% of Total Tons Generated",null,"% of Material that is Recycled / Reused"]
[null,null,null,{"$f":"IF(WasteStateSelection_cd=\"Minnesota\",\"Asphalt Concrete †\",\"Asphalt Concrete\")","v":"Asphalt Concrete"},{"$f":"IF(ISERROR(E$110*F93),0,E$110*F93)","v":2085},0.1,{"$f":"IF(ISERROR(G$110*H93),0,G$110*H93)","v":1283.5},0.17,null,{"$f":"IF(ISERROR(E93+G93),0,E93+G93)","v":3368.5},{"$f":"IF(ISERROR(J93/J$110),0,J93/J$110)","v":0.11860915492957746},null,{"$f":"IF(ISERROR(G93/J93),0,G93/J93)","v":0.38103013210627878}]
[null,null,null,"Concrete ",2502,0.12,4454.5,0.59,null,{"$f":"IF(ISERROR(E94+G94),0,E94+G94)","v":6956.5},{"$f":"IF(ISERROR(J94/J$110),0,J94/J$110)","v":0.24494718309859154},null,{"$f":"IF(ISERROR(G94/J94),0,G94/J94)","v":0.6403363760511751}]
[null,null,null,"Drywall ",1688.8500000000001,8.1000000000000003E-2,151,0.02,null,1839.8500000000001,6.4783450704225351E-2,null,8.2071908035981189E-2]
[null,null,null,"Dimensional lumber and General Wood Products ",3273.45,0.157,377.5,0.05,null,3650.95,0.12855457746478874,null,0.10339774579219108]
[null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",938.25,4.4999999999999998E-2,151,0.02,null,1089.25,3.835387323943662E-2,null,0.13862749598347487]
[null,null,null,"Asphalt Shingles-Fiberglass ",3044.1,0.14599999999999999,377.5,0.05,null,3421.6,0.12047887323943661,null,0.11032850128594809]
[null,null,null,"Clay Bricks ǂ",1334.4,6.4000000000000001E-2,60.4,8.0000000000000002E-3,null,1394.8000000000002,4.9112676056338032E-2,null,4.3303699455119006E-2]
[null,null,null,"Ferrous Metals ",500.40000000000003,2.4E-2,377.5,0.05,null,877.90000000000009,3.0911971830985919E-2,null,0.4300034172456999]
[null,null,null,"Non Ferrous Metals ",83.4,4.0000000000000001E-3,30.2,4.0000000000000001E-3,null,113.60000000000001,4.0000000000000001E-3,null,0.26584507042253519]
[null,null,null,"Mixed Plastics",166.8,8.0000000000000002E-3,52.85,7.0000000000000001E-3,null,219.65,7.7341549295774654E-3,null,0.24061006146141589]
[null,null,null,"Cardboard",166.8,8.0000000000000002E-3,90.600000000000009,1.2E-2,null,257.40000000000003,9.0633802816901428E-3,null,0.35198135198135194]
[null,null,null,"Carpet",250.20000000000002,1.2E-2,15.1,2E-3,null,265.3,9.3415492957746489E-3,null,5.6916698077647945E-2]
[null,"HIDE",null,"Vinyl Flooring",0,null,0,null,null,0,0,null,0]
[null,"HIDE",null,"PVC",0,null,0,null,null,0,0,null,0]
[null,"HIDE",null,"Fiberglass Insulation",0,null,0,null,null,0,0,null,0]
[null,"HIDE",null,"Wood Flooring, Cabinets, Doors",0,null,0,null,null,0,0,null,0]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR(ROUND(E110-SUM(E93:E108),2)),ROUND(0-SUM(E93:E107),2),ROUND(E110-SUM(E93:E107),2))","v":4816.3500000000004},{"$f":"IF(ISERROR(E109/E$110),0,E109/E$110)","v":0.23100000000000001},{"$f":"IF(ISERROR(ROUND(G110-SUM(G93:G108),2)),ROUND(0-SUM(G93:G107),2),ROUND(G110-SUM(G93:G107),2))","v":128.35},{"$f":"IF(ISERROR(G109/G$110),0,G109/G$110)","v":1.6999999999999998E-2},null,{"$f":"IF(ISERROR(ROUND(J110-SUM(J93:J108),2)),ROUND(0-SUM(J93:J107),2),ROUND(J110-SUM(J93:J107),2))","v":4944.7},0.17410915492957746,null,2.5957085364127247E-2]
[null,null,null,"Total*",{"$f":"IF(OR(CD_landfilled=\"\",CD_landfilled=0),0,ROUND(CD_landfilled,2))","v":20850},{"$f":"IF(ISERROR(E110/E$110),0,E110/E$110)","v":1},{"$f":"IF(OR(CD_recycled=\"\",CD_recycled=0),0,ROUND(CD_recycled,2))","v":7550},{"$f":"IF(ISERROR(G110/G$110),0,G110/G$110)","v":1},null,{"$f":"IF(SUM(E110,G110)=0,0,SUM(E110,G110))","v":28400},{"$f":"IF(ISERROR(J110/J$110),0,J110/J$110)","v":1},null,0.26584507042253519]
[null,null,null,null,"* These totals are from values entered on the Basic Information tab."]
[null,null,null,null,{"$f":"\"ǂ WARM recycling factors are not available for clay bricks.  However, clay bricks can be reused, so the 'source reduction' emission factors are used to represent reuse.\"  & IF(WasteStateSelection_cd=\"Delaware\",\" Clay Bricks are captured under the 'concrete' category.\",\"\")","v":"ǂ WARM recycling factors are not available for clay bricks.  However, clay bricks can be reused, so the 'source reduction' emission factors are used to represent reuse."}]
[null,null,null,null,"Red numbers appear for values that are > 100% or that are negative. The table auto-calculates some values so red numbers may appear as you are entering data. If red numbers still appear once you have filled out the table, check that the amount(s) entered for recycled, composted, combusted, and landfilled do not exceed the amount for total generated."]
[]
[null,null,null,null,{"$f":"IF(WasteStateSelection_cd=\"Minnesota\",\"† Asphalt is captured under the 'concrete' category.\",\"\")","v":""}]

{"sheet":"Waste Characterization-MODEL","index":4,"n_rows":99,"n_cols":17,"rows_kept":99,"cut":false,"hidden":true,"merged":[[1,2,1,17],[2,2,2,17],[13,11,13,12],[13,6,13,7],[29,6,29,7],[12,4,12,7],[12,9,12,12],[12,14,12,15],[28,4,28,7],[13,4,13,5],[13,14,13,15],[13,9,13,10],[46,14,46,15],[46,9,46,10],[46,11,46,12],[46,6,46,7],[46,4,46,5],[62,4,62,7],[62,9,62,12],[62,14,62,15],[79,4,79,5],[79,14,79,15],[79,9,79,10],[63,4,63,5],[63,14,63,15],[63,9,63,10],[63,11,63,12],[63,6,63,7],[78,4,78,5],[78,9,78,10],[78,14,78,15],[45,4,45,7],[28,9,28,12],[45,9,45,12],[28,14,28,15],[45,14,45,15],[29,14,29,15],[29,9,29,10],[29,11,29,12],[29,4,29,5]]}
[]
[null,null,"Waste Characterization By Material Type - MODEL VALUES "]
[null,null,"This tab will be hidden from view"]
[null,null,null,"User Selection:","Percent",null,"Display Error message:",false,null,null,"MFH waste is included in:",{"$f":"MFH_ResorCom","v":"residential"},"waste totals"]
[]
[null,null,null,"Waste Characterization by Material Type"]
[]
[]
[]
[]
[null,null,"Residential"]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated"]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Material that is Landfilled","Tons","% of Material that is Combusted",null,"Tons","% of Material that is Recycled","Tons","% of Material that is Composted",null,"Tons","% of All Materials"]
[null,null,null,"Metal",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(E32+E49),0,E32+E49),E32)","v":632.75178800000003},{"$f":"IF(ISERROR(E16/E$24),0,E16/E$24)","v":4.7E-2},null,null,"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J32+J49),0,J32+J49),J32)","v":790.91258085817674},{"$f":"IF(ISERROR(J16/J$24),0,J16/J$24)","v":0.12156317578004323},null,null,"=",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(O32+O49),0,O32+O49),O32)","v":1423.6643688581769},{"$f":"IF(ISERROR(O16/O$24),0,O16/O$24)","v":5.6892431073981425E-2}]
[null,null,null,"Glass",430.80972800000001,{"$f":"IF(ISERROR(E17/E$24),0,E17/E$24)","v":3.2000000000000001E-2},null,null,"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J33+J50),0,J33+J50),J33)","v":316.56602664590304},{"$f":"IF(ISERROR(J17/J$24),0,J17/J$24)","v":4.8656163113994441E-2},null,null,"=",747.37575464590304,{"$f":"IF(ISERROR(O17/O$24),0,O17/O$24)","v":2.9866606580636189E-2}]
[null,null,null,"Plastic",1534.7596560000002,0.11400000000000002,{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(G34+G51),0,G34+G51),G34)","v":333.76699823197032},{"$f":"IF(ISERROR(G18/G$24),0,G18/G$24)","v":0.11400000000000002},"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J34+J51),0,J34+J51),J34)","v":301.49145394847909},{"$f":"IF(ISERROR(J18/J$24),0,J18/J$24)","v":4.6339202965708988E-2},null,null,"=",2170.0181081804494,8.6718195910153062E-2]
[null,null,null,"Paper",2854.1144479999998,0.21199999999999999,620.68950548401494,{"$f":"IF(ISERROR(G19/G$24),0,G19/G$24)","v":0.21200000000000002},"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J35+J52),0,J35+J52),J35)","v":4361.5763671213299},{"$f":"IF(ISERROR(J19/J$24),0,J19/J$24)","v":0.67037380290392323},null,null,"=",7836.3803206053453,0.31315718578889085]
[null,null,null,"Wood",794.30543599999987,5.899999999999999E-2,172.73906048847584,5.9000000000000004E-2,"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J36+J53),0,J36+J53),J36)","v":248.22796375091445},{"$f":"IF(ISERROR(J20/J$24),0,J20/J$24)","v":3.8152610441767071E-2},null,null,"=",1215.2724602393901,4.8564680125927157E-2]
[null,null,null,"Food Waste",1588.6108719999997,0.11799999999999998,345.47812097695169,0.11800000000000001,"+",null,null,{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(L37+L54),0,L37+L54),L37)","v":85.080885353159857},{"$f":"IF(ISERROR(L21/L$24),0,L21/L$24)","v":3.9999999999999994E-2},"=",2019.1698783301115,8.0690003657034035E-2]
[null,null,null,"Yard Trimmings",1965.5693839999999,0.14599999999999999,427.4559801918216,0.14600000000000002,"+",null,null,{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(L38+L55),0,L38+L55),L38)","v":1807.968813754647},{"$f":"IF(ISERROR(L22/L$24),0,L22/L$24)","v":0.85},"=",4200.9941779464689,0.16787999822086297]
[null,null,null,"Other / Undifferentiated",3661.8778099515375,0.27199963766474927,1027.6558566598555,0.35100165169056524,"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J39+J56),0,J39+J56),J39)","v":487.41237182308112},{"$f":"IF(ISERROR(J23/J$24),0,J23/J$24)","v":7.4915227380763755E-2},{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(L39+L56),0,L39+L56),L39)","v":233.97384317189449},{"$f":"IF(ISERROR(L23/L$24),0,L23/L$24)","v":0.11000066217021556},"=",5410.919881606369,0.21623101142723947]
[null,null,null,"Total",13462.804,1,2927.7806862453531,1,"+",{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(J40+J57),0,J40+J57),J40)","v":6506.1855762081786},{"$f":"IF(ISERROR(J24/J$24),0,J24/J$24)","v":1},{"$f":"IF(MFH_ResorCom<>\"commercial\",IF(ISERROR(L40+L57),0,L40+L57),L40)","v":2127.0221338289966},{"$f":"IF(ISERROR(L24/L$24),0,L24/L$24)","v":1},"=",25023.792128110697,1]
[]
[null,null,"Single-Family"]
[null,null,"Note: waste characterization by material type = residential waste characterization."]
[null,null,null,null,{"$f":"E32+E49","v":632.75178800000003}]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated"]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of All Materials"]
[null,null,null,"Metal",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E30,'Waste Characterization-Percent'!E30)","v":518.85649999999998},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F30,'Waste Characterization-Percent'!F30)","v":4.7E-2},null,null,"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J30,'Waste Characterization-Percent'!J30)","v":767.18520234785296},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K30,'Waste Characterization-Percent'!K30)","v":0.12156317578004325},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O30,'Waste Characterization-Percent'!O30)","v":1286.0417023478531},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P30,'Waste Characterization-Percent'!P30)","v":5.832391317854807E-2}]
[null,null,null,"Glass",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E31,'Waste Characterization-Percent'!E31)","v":353.26400000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F31,'Waste Characterization-Percent'!F31)","v":3.2000000000000001E-2},null,null,"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J31,'Waste Characterization-Percent'!J31)","v":307.06904541241892},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K31,'Waste Characterization-Percent'!K31)","v":4.8656163113994441E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O31,'Waste Characterization-Percent'!O31)","v":660.33304541241887},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P31,'Waste Characterization-Percent'!P31)","v":2.9947090470899031E-2}]
[null,null,null,"Plastic",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E32,'Waste Characterization-Percent'!E32)","v":1258.5030000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F32,'Waste Characterization-Percent'!F32)","v":0.114},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G32,'Waste Characterization-Percent'!G32)","v":294.71622000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H32,'Waste Characterization-Percent'!H32)","v":0.114},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J32,'Waste Characterization-Percent'!J32)","v":292.44670991658944},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K32,'Waste Characterization-Percent'!K32)","v":4.6339202965708988E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O32,'Waste Characterization-Percent'!O32)","v":1845.6659299165897},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P32,'Waste Characterization-Percent'!P32)","v":8.3703708251867223E-2}]
[null,null,null,"Paper",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E33,'Waste Characterization-Percent'!E33)","v":2340.3739999999998},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F33,'Waste Characterization-Percent'!F33)","v":0.21199999999999999},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G33,'Waste Characterization-Percent'!G33)","v":548.06876},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H33,'Waste Characterization-Percent'!H33)","v":0.21199999999999999},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J33,'Waste Characterization-Percent'!J33)","v":4230.7290701266602},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K33,'Waste Characterization-Percent'!K33)","v":0.67037380290392334},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O33,'Waste Characterization-Percent'!O33)","v":7119.1718301266601},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P33,'Waste Characterization-Percent'!P33)","v":0.32286508203072478}]
[null,null,null,"Wood",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E34,'Waste Characterization-Percent'!E34)","v":651.33049999999992},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F34,'Waste Characterization-Percent'!F34)","v":5.8999999999999997E-2},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G34,'Waste Characterization-Percent'!G34)","v":152.52857},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H34,'Waste Characterization-Percent'!H34)","v":5.8999999999999997E-2},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J34,'Waste Characterization-Percent'!J34)","v":240.78112449799198},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K34,'Waste Characterization-Percent'!K34)","v":3.8152610441767071E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O34,'Waste Characterization-Percent'!O34)","v":1044.6401944979918},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P34,'Waste Characterization-Percent'!P34)","v":4.7375994025303049E-2}]
[null,null,null,"Food Waste",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E35,'Waste Characterization-Percent'!E35)","v":1302.6609999999998},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F35,'Waste Characterization-Percent'!F35)","v":0.11799999999999999},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G35,'Waste Characterization-Percent'!G35)","v":305.05714},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H35,'Waste Characterization-Percent'!H35)","v":0.11799999999999999},"+",null,null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L35,'Waste Characterization-Percent'!L35)","v":84.570400000000006},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M35,'Waste Characterization-Percent'!M35)","v":0.04},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O35,'Waste Characterization-Percent'!O35)","v":1692.28854},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P35,'Waste Characterization-Percent'!P35)","v":7.6747814398101771E-2}]
[null,null,null,"Yard Trimmings",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E36,'Waste Characterization-Percent'!E36)","v":1611.7669999999998},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F36,'Waste Characterization-Percent'!F36)","v":0.14599999999999999},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G36,'Waste Characterization-Percent'!G36)","v":377.44358},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H36,'Waste Characterization-Percent'!H36)","v":0.14599999999999999},"+",null,null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L36,'Waste Characterization-Percent'!L36)","v":1797.1210000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M36,'Waste Characterization-Percent'!M36)","v":0.85},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O36,'Waste Characterization-Percent'!O36)","v":3786.33158},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P36,'Waste Characterization-Percent'!P36)","v":0.17171579578947657}]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E37,'Waste Characterization-Percent'!E37)","v":3002.74},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F37,'Waste Characterization-Percent'!F37)","v":0.27199963766474927},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G37,'Waste Characterization-Percent'!G37)","v":907.42},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H37,'Waste Characterization-Percent'!H37)","v":0.35100165169056524},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J37,'Waste Characterization-Percent'!J37)","v":472.79},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K37,'Waste Characterization-Percent'!K37)","v":7.4915227380763755E-2},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L37,'Waste Characterization-Percent'!L37)","v":232.57},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M37,'Waste Characterization-Percent'!M37)","v":0.11000066217021556},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O37,'Waste Characterization-Percent'!O37)","v":4615.5200000000004},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P37,'Waste Characterization-Percent'!P37)","v":0.20932072985067118}]
[null,null,null,"Total",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E38,'Waste Characterization-Percent'!E38)","v":11039.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F38,'Waste Characterization-Percent'!F38)","v":1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G38,'Waste Characterization-Percent'!G38)","v":2585.23},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H38,'Waste Characterization-Percent'!H38)","v":1},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J38,'Waste Characterization-Percent'!J38)","v":6311},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K38,'Waste Characterization-Percent'!K38)","v":1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L38,'Waste Characterization-Percent'!L38)","v":2114.2600000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M38,'Waste Characterization-Percent'!M38)","v":1},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O38,'Waste Characterization-Percent'!O38)","v":22049.989999999998},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P38,'Waste Characterization-Percent'!P38)","v":1}]
[]
[]
[null,null,"Multi-Family"]
[null,null,{"$f":"\"Note: waste characterization by material type = \" & IF(MFH_ResorCom = \"commercial\", \"commercial\",\"residential\") & \" waste characterization.\"","v":"Note: waste characterization by material type = residential waste characterization."}]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated"]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of All Materials"]
[null,null,null,"Metal",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(F66*E$57),0,F66*E$57),IF(ISERROR(F32*E$57),0,F32*E$57))","v":113.89528800000001},{"$f":"IF(ISERROR(E49/E$57),0,E49/E$57)","v":4.7E-2},null,null,"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K66*J$57),0,K66*J$57),IF(ISERROR(K32*J$57),0,K32*J$57))","v":23.727378510323824},{"$f":"IF(ISERROR(J49/J$57),0,J49/J$57)","v":0.12156317578004325},null,null,"=",{"$f":"SUM(J49,L49,G49,E49)","v":137.62266651032382},{"$f":"IF(ISERROR(O49/O$57),0,O49/O$40)","v":6.2413936020072501E-3}]
[null,null,null,"Glass",77.545728000000011,{"$f":"IF(ISERROR(E50/E$57),0,E50/E$57)","v":3.2000000000000001E-2},null,null,"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K67*J$57),0,K67*J$57),IF(ISERROR(K33*J$57),0,K33*J$57))","v":9.4969812334841226},{"$f":"IF(ISERROR(J50/J$57),0,J50/J$57)","v":4.8656163113994441E-2},null,null,"=",87.042709233484132,{"$f":"IF(ISERROR(O50/O$57),0,O50/O$40)","v":3.9475169482382595E-3}]
[null,null,null,"Plastic",276.25665600000002,0.114,{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(H68*G$57),0,H68*G$57),IF(ISERROR(H34*G$57),0,H34*G$57))","v":39.05077823197027},{"$f":"IF(ISERROR(G51/G$57),0,G51/G$57)","v":0.114},"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K68*J$57),0,K68*J$57),IF(ISERROR(K34*J$57),0,K34*J$57))","v":9.0447440318896408},{"$f":"IF(ISERROR(J51/J$57),0,J51/J$57)","v":4.6339202965708988E-2},null,null,"=",324.35217826385991,1.4709856025506585E-2]
[null,null,null,"Paper",513.74044800000001,0.21199999999999999,72.62074548401489,0.21200000000000002,"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K69*J$57),0,K69*J$57),IF(ISERROR(K35*J$57),0,K35*J$57))","v":130.84729699467013},{"$f":"IF(ISERROR(J52/J$57),0,J52/J$57)","v":0.67037380290392334},null,null,"=",717.20849047868501,3.2526476904465036E-2]
[null,null,null,"Wood",142.97493599999999,5.899999999999999E-2,20.210490488475841,5.9000000000000004E-2,"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K70*J$57),0,K70*J$57),IF(ISERROR(K36*J$57),0,K36*J$57))","v":7.4468392529224712},{"$f":"IF(ISERROR(J53/J$57),0,J53/J$57)","v":3.8152610441767071E-2},null,null,"=",170.6322657413983,7.7384282596680686E-3]
[null,null,null,"Food Waste",285.94987199999997,0.11799999999999998,40.420980976951682,0.11800000000000001,"+",null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(M71*L$57),0,M71*L$57),IF(ISERROR(M37*L$57),0,M37*L$57))","v":0.51048535315985133},{"$f":"IF(ISERROR(L54/L$57),0,L54/L$57)","v":0.04},"=",326.88133833011148,1.4824557214316719E-2]
[null,null,null,"Yard Trimmings",353.80238400000002,0.14599999999999999,50.01240019182157,0.14599999999999999,"+",null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(M72*L$57),0,M72*L$57),IF(ISERROR(M38*L$57),0,M38*L$57))","v":10.847813754646841},{"$f":"IF(ISERROR(L55/L$57),0,L55/L$57)","v":0.85},"=",414.66259794646845,1.8805568526174772E-2]
[null,null,null,"Other / Undifferentiated",659.13780995153763,0.27199963766474927,120.23585665985557,0.35100165169056524,"+",{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(K73*J$57),0,K73*J$57),IF(ISERROR(K39*J$57),0,K39*J$57))","v":14.62237182308108},{"$f":"IF(ISERROR(J56/J$57),0,J56/J$57)","v":7.4915227380763755E-2},{"$f":"IF(MFH_ResorCom=\"commercial\",IF(ISERROR(M73*L$57),0,M73*L$57),IF(ISERROR(M39*L$57),0,M39*L$57))","v":1.4038431718944997},{"$f":"IF(ISERROR(L56/L$57),0,L56/L$57)","v":0.11000066217021556},"=",795.39988160636881,3.6072573348394664E-2]
[null,null,null,"Total",{"$f":"MFH_landfilled","v":2423.3040000000001},1,{"$f":"MFH_combusted","v":342.55068624535323},1,"+",{"$f":"MFH_recycled","v":195.18557620817845},{"$f":"IF(ISERROR(J57/J$57),0,J57/J$57)","v":1},{"$f":"MFH_composted","v":12.762133828996284},{"$f":"IF(ISERROR(L57/L$57),0,L57/L$57)","v":1},"=",{"$f":"SUM(O49:O56)","v":2973.8021281106994},0.13486637082877134]
[]
[]
[null,null,null,{"$f":"\"Commercial\" & IF(MFH_ResorCom=\"commercial\",\" (subtracts MFH waste)\",\"\")","v":"Commercial"}]
[null,null,null,"Note: if MFH waste is a subset of commercial, the following calculations subtract MFH waste from the commercial totals."]
[]
[null,null,null,null,"Disposed or Incinerated",null,null,null,null,"Diverted",null,null,null,null,"Total Generated"]
[null,null,null,null,"Landfilled",null,"Combusted",null,null,"Recycled",null,"Composted",null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Combusted",null,"Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted",null,"Tons","% of All Materials"]
[null,null,null,"Metal",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E62,'Waste Characterization-Percent'!E62)","v":596.50560000000007},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F62,'Waste Characterization-Percent'!F62)","v":4.8000000000000001E-2},null,null,"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J62,'Waste Characterization-Percent'!J62)","v":730.07318041396354},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K62,'Waste Characterization-Percent'!K62)","v":0.12156317578004325},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O62,'Waste Characterization-Percent'!O62)","v":1326.5787804139636},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P62,'Waste Characterization-Percent'!P62)","v":5.7430412474970167E-2}]
[null,null,null,"Glass",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E63,'Waste Characterization-Percent'!E63)","v":248.54400000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F63,'Waste Characterization-Percent'!F63)","v":0.02},null,null,"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J63,'Waste Characterization-Percent'!J63)","v":292.21480537534757},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K63,'Waste Characterization-Percent'!K63)","v":4.8656163113994441E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O63,'Waste Characterization-Percent'!O63)","v":540.75880537534761},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P63,'Waste Characterization-Percent'!P63)","v":2.3410597018962712E-2}]
[null,null,null,"Plastic",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E64,'Waste Characterization-Percent'!E64)","v":2025.6336000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F64,'Waste Characterization-Percent'!F64)","v":0.16300000000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G64,'Waste Characterization-Percent'!G64)","v":440.51891000000006},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H64,'Waste Characterization-Percent'!H64)","v":0.16300000000000001},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J64,'Waste Characterization-Percent'!J64)","v":278.29981464318814},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K64,'Waste Characterization-Percent'!K64)","v":4.6339202965708988E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O64,'Waste Characterization-Percent'!O64)","v":2744.4523246431886},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P64,'Waste Characterization-Percent'!P64)","v":0.11881316914549525}]
[null,null,null,"Paper",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E65,'Waste Characterization-Percent'!E65)","v":3106.8},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F65,'Waste Characterization-Percent'!F65)","v":0.25},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G65,'Waste Characterization-Percent'!G65)","v":675.64250000000004},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H65,'Waste Characterization-Percent'!H65)","v":0.25},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J65,'Waste Characterization-Percent'!J65)","v":4026.0706518381216},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K65,'Waste Characterization-Percent'!K65)","v":0.67037380290392334},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O65,'Waste Characterization-Percent'!O65)","v":7808.5131518381222},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P65,'Waste Characterization-Percent'!P65)","v":0.33804711619641126}]
[null,null,null,"Wood",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E66,'Waste Characterization-Percent'!E66)","v":1441.5552000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F66,'Waste Characterization-Percent'!F66)","v":0.11600000000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G66,'Waste Characterization-Percent'!G66)","v":313.49812000000003},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H66,'Waste Characterization-Percent'!H66)","v":0.11600000000000001},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J66,'Waste Characterization-Percent'!J66)","v":229.13351405622493},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K66,'Waste Characterization-Percent'!K66)","v":3.8152610441767071E-2},null,null,"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O66,'Waste Characterization-Percent'!O66)","v":1984.1868340562251},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P66,'Waste Characterization-Percent'!P66)","v":8.5899661587904227E-2}]
[null,null,null,"Food Waste",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E67,'Waste Characterization-Percent'!E67)","v":1690.0992000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F67,'Waste Characterization-Percent'!F67)","v":0.13600000000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G67,'Waste Characterization-Percent'!G67)","v":367.54952000000003},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H67,'Waste Characterization-Percent'!H67)","v":0.13600000000000001},"+",null,null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L67,'Waste Characterization-Percent'!L67)","v":160.99262032085562},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M67,'Waste Characterization-Percent'!M67)","v":8.1996434937611412E-2},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O67,'Waste Characterization-Percent'!O67)","v":2218.6413403208558},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P67,'Waste Characterization-Percent'!P67)","v":9.6049695042526098E-2}]
[null,null,null,"Yard Trimmings",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E68,'Waste Characterization-Percent'!E68)","v":248.54400000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F68,'Waste Characterization-Percent'!F68)","v":0.02},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G68,'Waste Characterization-Percent'!G68)","v":54.051400000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H68,'Waste Characterization-Percent'!H68)","v":0.02},"+",null,null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L68,'Waste Characterization-Percent'!L68)","v":1802.4173796791445},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M68,'Waste Characterization-Percent'!M68)","v":0.91800356506238856},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O68,'Waste Characterization-Percent'!O68)","v":2105.0127796791444},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P68,'Waste Characterization-Percent'!P68)","v":9.1130473355176128E-2}]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E69,'Waste Characterization-Percent'!E69)","v":3069.52},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F69,'Waste Characterization-Percent'!F69)","v":0.24700012874983904},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G69,'Waste Characterization-Percent'!G69)","v":851.31},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H69,'Waste Characterization-Percent'!H69)","v":0.31500016650817553},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J69,'Waste Characterization-Percent'!J69)","v":449.92},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K69,'Waste Characterization-Percent'!K69)","v":7.4915372204119077E-2},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L69,'Waste Characterization-Percent'!L69)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M69,'Waste Characterization-Percent'!M69)","v":0},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O69,'Waste Characterization-Percent'!O69)","v":4370.75},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P69,'Waste Characterization-Percent'!P69)","v":0.1892190490538723}]
[null,null,null,"Total",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E70,'Waste Characterization-Percent'!E70)","v":12427.2},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F70,'Waste Characterization-Percent'!F70)","v":1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G70,'Waste Characterization-Percent'!G70)","v":2702.57},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H70,'Waste Characterization-Percent'!H70)","v":1},"+",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J70,'Waste Characterization-Percent'!J70)","v":6005.71},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K70,'Waste Characterization-Percent'!K70)","v":1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!L70,'Waste Characterization-Percent'!L70)","v":1963.41},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!M70,'Waste Characterization-Percent'!M70)","v":1},"=",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!O70,'Waste Characterization-Percent'!O70)","v":23098.89},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!P70,'Waste Characterization-Percent'!P70)","v":1}]
[]
[]
[null,null,null,"C&D"]
[]
[null,null,null,null,"Disposed",null,null,null,null,"Diverted",null,null,null,null,"Total Generated"]
[null,null,null,null,"Landfilled",null,null,null,null,"Recycled",null,null,null,null,"Generated"]
[null,null,null,null,"Tons","% of Total Tons Landfiled",null,null,null,"Tons","% of Total Tons Recycled/ Reused",null,null,null,"Tons","% of Total Tons Generated"]
[null,null,null,"Asphalt Concrete",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E93,'Waste Characterization-Percent'!E93)","v":2085},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F93,'Waste Characterization-Percent'!F93)","v":0.1},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G93,'Waste Characterization-Percent'!G93)","v":1283.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H93,'Waste Characterization-Percent'!H93)","v":0.17},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J93,'Waste Characterization-Percent'!J93)","v":3368.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K93,'Waste Characterization-Percent'!K93)","v":0.11860915492957746},{"$f":"J82/O82","v":0.38103013210627878}]
[null,null,null,"Concrete ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E94,'Waste Characterization-Percent'!E94)","v":2502},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F94,'Waste Characterization-Percent'!F94)","v":0.12},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G94,'Waste Characterization-Percent'!G94)","v":4454.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H94,'Waste Characterization-Percent'!H94)","v":0.59},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J94,'Waste Characterization-Percent'!J94)","v":6956.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K94,'Waste Characterization-Percent'!K94)","v":0.24494718309859154}]
[null,null,null,"Drywall ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E95,'Waste Characterization-Percent'!E95)","v":1688.8500000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F95,'Waste Characterization-Percent'!F95)","v":8.1000000000000003E-2},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G95,'Waste Characterization-Percent'!G95)","v":151},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H95,'Waste Characterization-Percent'!H95)","v":0.02},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J95,'Waste Characterization-Percent'!J95)","v":1839.8500000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K95,'Waste Characterization-Percent'!K95)","v":6.4783450704225351E-2}]
[null,null,null,"Dimensional lumber and General Wood Products ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E96,'Waste Characterization-Percent'!E96)","v":3273.45},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F96,'Waste Characterization-Percent'!F96)","v":0.157},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G96,'Waste Characterization-Percent'!G96)","v":377.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H96,'Waste Characterization-Percent'!H96)","v":0.05},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J96,'Waste Characterization-Percent'!J96)","v":3650.95},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K96,'Waste Characterization-Percent'!K96)","v":0.12855457746478874}]
[null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E97,'Waste Characterization-Percent'!E97)","v":938.25},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F97,'Waste Characterization-Percent'!F97)","v":4.4999999999999998E-2},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G97,'Waste Characterization-Percent'!G97)","v":151},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H97,'Waste Characterization-Percent'!H97)","v":0.02},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J97,'Waste Characterization-Percent'!J97)","v":1089.25},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K97,'Waste Characterization-Percent'!K97)","v":3.835387323943662E-2}]
[null,null,null,"Asphalt Shingles-Fiberglass ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E98,'Waste Characterization-Percent'!E98)","v":3044.1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F98,'Waste Characterization-Percent'!F98)","v":0.14599999999999999},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G98,'Waste Characterization-Percent'!G98)","v":377.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H98,'Waste Characterization-Percent'!H98)","v":0.05},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J98,'Waste Characterization-Percent'!J98)","v":3421.6},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K98,'Waste Characterization-Percent'!K98)","v":0.12047887323943661}]
[null,null,null,"Clay Bricks ǂ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E99,'Waste Characterization-Percent'!E99)","v":1334.4},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F99,'Waste Characterization-Percent'!F99)","v":6.4000000000000001E-2},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G99,'Waste Characterization-Percent'!G99)","v":60.4},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H99,'Waste Characterization-Percent'!H99)","v":8.0000000000000002E-3},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J99,'Waste Characterization-Percent'!J99)","v":1394.8000000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K99,'Waste Characterization-Percent'!K99)","v":4.9112676056338032E-2}]
[null,null,null,"Ferrous Metals ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E100,'Waste Characterization-Percent'!E100)","v":500.40000000000003},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F100,'Waste Characterization-Percent'!F100)","v":2.4E-2},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G100,'Waste Characterization-Percent'!G100)","v":377.5},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H100,'Waste Characterization-Percent'!H100)","v":0.05},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J100,'Waste Characterization-Percent'!J100)","v":877.90000000000009},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K100,'Waste Characterization-Percent'!K100)","v":3.0911971830985919E-2}]
[null,null,null,"Non Ferrous Metals ",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E101,'Waste Characterization-Percent'!E101)","v":83.4},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F101,'Waste Characterization-Percent'!F101)","v":4.0000000000000001E-3},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G101,'Waste Characterization-Percent'!G101)","v":30.2},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H101,'Waste Characterization-Percent'!H101)","v":4.0000000000000001E-3},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J101,'Waste Characterization-Percent'!J101)","v":113.60000000000001},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K101,'Waste Characterization-Percent'!K101)","v":4.0000000000000001E-3}]
[null,null,null,"Mixed Plastics",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E102,'Waste Characterization-Percent'!E102)","v":166.8},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F102,'Waste Characterization-Percent'!F102)","v":8.0000000000000002E-3},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G102,'Waste Characterization-Percent'!G102)","v":52.85},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H102,'Waste Characterization-Percent'!H102)","v":7.0000000000000001E-3},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J102,'Waste Characterization-Percent'!J102)","v":219.65},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K102,'Waste Characterization-Percent'!K102)","v":7.7341549295774654E-3}]
[null,null,null,"Cardboard",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E103,'Waste Characterization-Percent'!E103)","v":166.8},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F103,'Waste Characterization-Percent'!F103)","v":8.0000000000000002E-3},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G103,'Waste Characterization-Percent'!G103)","v":90.600000000000009},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H103,'Waste Characterization-Percent'!H103)","v":1.2E-2},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J103,'Waste Characterization-Percent'!J103)","v":257.40000000000003},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K103,'Waste Characterization-Percent'!K103)","v":9.0633802816901428E-3}]
[null,null,null,"Carpet",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E104,'Waste Characterization-Percent'!E104)","v":250.20000000000002},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F104,'Waste Characterization-Percent'!F104)","v":1.2E-2},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G104,'Waste Characterization-Percent'!G104)","v":15.1},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H104,'Waste Characterization-Percent'!H104)","v":2E-3},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J104,'Waste Characterization-Percent'!J104)","v":265.3},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K104,'Waste Characterization-Percent'!K104)","v":9.3415492957746489E-3}]
[null,"HIDE",null,"Vinyl Flooring",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E105,'Waste Characterization-Percent'!E105)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F105,'Waste Characterization-Percent'!F105)","v":0},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G105,'Waste Characterization-Percent'!G105)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H105,'Waste Characterization-Percent'!H105)","v":0},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J105,'Waste Characterization-Percent'!J105)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K105,'Waste Characterization-Percent'!K105)","v":0}]
[null,"HIDE",null,"PVC",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E106,'Waste Characterization-Percent'!E106)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F106,'Waste Characterization-Percent'!F106)","v":0},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G106,'Waste Characterization-Percent'!G106)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H106,'Waste Characterization-Percent'!H106)","v":0},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J106,'Waste Characterization-Percent'!J106)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K106,'Waste Characterization-Percent'!K106)","v":0}]
[null,"HIDE",null,"Fiberglass Insulation",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E107,'Waste Characterization-Percent'!E107)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F107,'Waste Characterization-Percent'!F107)","v":0},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G107,'Waste Characterization-Percent'!G107)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H107,'Waste Characterization-Percent'!H107)","v":0},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J107,'Waste Characterization-Percent'!J107)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K107,'Waste Characterization-Percent'!K107)","v":0}]
[null,"HIDE",null,"Wood Flooring, Cabinets, Doors",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E108,'Waste Characterization-Percent'!E108)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F108,'Waste Characterization-Percent'!F108)","v":0},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G108,'Waste Characterization-Percent'!G108)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H108,'Waste Characterization-Percent'!H108)","v":0},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J108,'Waste Characterization-Percent'!J108)","v":0},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K108,'Waste Characterization-Percent'!K108)","v":0}]
[null,null,null,"Other / Undifferentiated",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E109,'Waste Characterization-Percent'!E109)","v":4816.3500000000004},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!F109,'Waste Characterization-Percent'!F109)","v":0.23100000000000001},null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G109,'Waste Characterization-Percent'!G109)","v":128.35},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!H109,'Waste Characterization-Percent'!H109)","v":1.6999999999999998E-2},null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J109,'Waste Characterization-Percent'!J109)","v":4944.7},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K109,'Waste Characterization-Percent'!K109)","v":0.17410915492957746}]
[null,null,null,"Total",{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!E110,'Waste Characterization-Percent'!E110)","v":20850},null,null,"+",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!G110,'Waste Characterization-Percent'!G110)","v":7550},null,null,"=",null,{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!J110,'Waste Characterization-Percent'!J110)","v":28400},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",'Waste Characterization-Tons'!K110,'Waste Characterization-Percent'!K110)","v":1}]

{"sheet":"PAYT","index":5,"n_rows":43,"n_cols":49,"rows_kept":43,"cut":false,"hidden":false,"merged":[[31,21,33,21],[31,25,33,25],[31,26,33,26],[31,27,33,27],[31,28,33,28],[31,24,33,24],[31,23,33,23],[31,22,33,22],[2,1,2,18],[3,1,3,18],[12,25,14,25],[12,22,14,22],[12,21,14,21],[5,2,5,17],[16,9,18,17],[12,46,14,46],[12,45,14,45],[12,44,14,44],[12,43,14,43],[12,42,14,42],[12,34,14,34],[12,33,14,33],[12,30,14,30],[12,31,14,31],[12,32,14,32],[12,26,14,26],[12,27,14,27],[12,24,14,24],[12,28,14,28],[12,23,14,23],[31,45,33,45],[31,46,33,46],[12,37,14,37],[12,36,14,36],[12,35,14,35],[31,43,33,43],[31,44,33,44],[31,38,33,38],[31,39,33,39],[31,40,33,40],[31,41,33,41],[31,42,33,42],[12,38,14,38],[12,39,14,39],[12,40,14,40],[12,41,14,41],[31,29,33,29],[31,30,33,30],[31,31,33,31],[31,32,33,32],[12,29,14,29],[31,33,33,33],[31,34,33,34],[31,35,33,35],[31,36,33,36],[31,37,33,37]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[]
[null,"Implement Pay-As-You-Throw (for Single-Family Homes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(U13,U14,U15,AV16,AV17,AV18,AV19,AV20,AV21,AV22,AV35,AV36,AV37,AV38),TRUE)","v":false}]
[null,"Enter information into the yellow cells below or skip if your community has already implemented PAYT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V22","v":6314.4785941066557},"Current Tons recycled"]
[null,null,"In a Pay-As-You-Throw (PAYT) program, residents are charged based on the amount of ordinary household trash thrown away, rather than a fixed bill. \n\n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!L109","v":22062.142648453169},"Total Tons generated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W5*(1-PAYT_SourceReduction)","v":5935.6098784602564},"After Source Reduction Tons recycled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W6*(1-PAYT_SourceReduction)","v":20738.414089545979},"After Source Reduction Tons generated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W8*PAYT_Recycling","v":1244.3048453727586},"<- Total Additional Tons Recycled Necessary to meet the overall target diversion rate"]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB22*PAYT_Recycling","v":935.14041088923148},"alternative value?"]
[null,null,"Effects of Implementing PAYT for Single-Family Homes1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Year of Implementation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU",null,null,null,"After PAYT Source Reduction",null,null,null,"After PAYT Source Reduction and Recycling"]
[null,null,null,null,null,null,null,null,"Annual increase in source reduction* due to PAYT",0.06,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$32,\"0\") & \" and #\" & TEXT(Assumptions!$C$36,\"0\")","v":"Assumptions #19 and #22"},null,null,null,null,{"$f":"IF(PAYT_SourceReduction>1,TRUE,FALSE)","v":false},"tons recycled","% breakdown","tons generated","% recycled","tons recycled","% breakdown","tons generated","% recycled","% of Total Waste Stream","Additional Tons to Recycle","New Tons Recycled 1","New Recycling Rate","New Recycling Rate (doesn’t allow >100%)","New Tons Recycled 2","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 3","New Target Recycling Rate","New Tons Recycled 4","New Target Recycling Rate","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 5","New Target Recycling Rate"]
[null,null,null,null,null,null,null,null,"Annual increase* in recycling due to PAYT",0.06,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$33,\"0\") & \" and #\" & TEXT(Assumptions!$C$37,\"0\")","v":"Assumptions #20 and #23"},null,null,null,null,{"$f":"IF(PAYT_Recycling>1,TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QA"]
[null,null,null,null,null,null,null,null,"Annual increase* in composting (yard trimmings) due to PAYT",0.05,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$34,\"0\") & \" and #\" & TEXT(Assumptions!$C$38,\"0\")","v":"Assumptions #21 and #24"},null,null,null,null,{"$f":"IF(PAYT_Composting>1,TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"should be zero"]
[null,null,null,null,null,null,null,"* For example, if your single-family home recycling or composting rate increases from 30% to 35%, enter 5%.",null,null,null,null,null,null,null,null,null,null,null,null,"Metal",{"$f":"'Annual Calcs'!F101","v":767.60793114009198},{"$f":"IF(V$22=0,0,V16/V$22)","v":0.12156315358428889},{"$f":"'Annual Calcs'!L101","v":1286.7503276627558},{"$f":"IF(X16=0,0,V16/X16)","v":0.59654768655421253},{"$f":"V16*(1-PAYT_SourceReduction)","v":721.55145527168645},{"$f":"IF(Z$22=0,0,Z16/Z$22)","v":0.12156315358428889},{"$f":"X16*(1-PAYT_SourceReduction)","v":1209.5453080029904},{"$f":"IF(AB16=0,0,Z16/AB16)","v":0.59654768655421264},{"$f":"AB16/AB$22","v":7.7606226439481452E-2},{"$f":"AD16*$W$9","v":96.565803589742259},{"$f":"AE16+Z16","v":818.1172588614287},{"$f":"IF(AB16=0,\"\",AF16/AB16)","v":0.67638413662417851},{"$f":"IF(AG16>1,1,AG16)","v":0.67638413662417851},{"$f":"AH16*AB16","v":818.1172588614287},{"$f":"AF16-AI16","v":0},{"$f":"IF(AH16<>1,0,AB16)","v":0},{"$f":"IF(AH16<>1,AB16,0)/($AB$22-$AK$22)","v":7.7606226439481452E-2},{"$f":"AI16+AL16*$AJ$22","v":818.1172588614287},{"$f":"IF(AB16=0,\"\",AM16/AB16)","v":0.67638413662417851},{"$f":"IF(AM16>AB16,AB16,AM16)","v":818.1172588614287},{"$f":"IF(AB16=0,0,AO16/AB16)","v":0.67638413662417851},{"$f":"AM16-AO16","v":0},{"$f":"AK16+IF(AQ16=0,0,AB16)","v":0},{"$f":"IF(AP16<>1,AB16,0)/($AB$22-$AR$22)","v":7.7606226439481452E-2},{"$f":"AO16+AS16*$AQ$22","v":818.1172588614287},{"$f":"IF(AB16=0,0,AT16/AB16)","v":0.67638413662417851},{"$f":"IF(ISERROR(IF(AU16>1,TRUE,FALSE)),TRUE,IF(AU16>1,TRUE,FALSE))","v":false},{"$f":"AT16-'Annual Calcs'!T101","v":-96.763624640239186}]
[null,null,null,null,null,null,null,null,null,"WARNING: A value that you entered either exceeds 100% or causes the total diversion rate (composting + recycling) to exceed 100% of total waste generated. Please revise your entries.",null,null,null,null,null,null,null,null,null,null,"Glass",{"$f":"'Annual Calcs'!F102","v":307.23824435721599},4.8656154230052102E-2,{"$f":"'Annual Calcs'!L102","v":660.69689730881692},0.46502147294572432,{"$f":"V17*(1-PAYT_SourceReduction)","v":288.80394969578299},4.8656154230052095E-2,621.05508347028785,0.46502147294572427,3.9847818118332989E-2,49.58283316217414,338.38678285795714,{"$f":"IF(AB17=0,\"\",AF17/AB17)","v":0.54485792301569014},0.54485792301569014,338.38678285795709,0,0,3.9847818118332989E-2,338.38678285795709,{"$f":"IF(AB17=0,\"\",AM17/AB17)","v":0.54485792301569014},338.38678285795709,0.54485792301569014,0,0,3.9847818118332989E-2,338.38678285795709,0.54485792301569014,{"$f":"IF(ISERROR(IF(AU17>1,TRUE,FALSE)),TRUE,IF(AU17>1,TRUE,FALSE))","v":false},{"$f":"AT17-'Annual Calcs'!T102","v":-49.684406677623031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic",{"$f":"'Annual Calcs'!F103","v":292.60785176877715},4.6339194504811526E-2,{"$f":"'Annual Calcs'!L103","v":1846.6829152899293},0.15845051110078512,275.0513806626505,4.6339194504811519E-2,1735.8819403725333,0.15845051110078512,0.11137676781961789,138.58665185990728,413.63803252255775,0.23828696117075099,0.23828696117075099,413.63803252255775,0,0,0.11137676781961789,413.63803252255775,0.23828696117075099,413.63803252255775,0.23828696117075099,0,0,0.11137676781961789,413.63803252255775,0.23828696117075099,false,{"$f":"AT18-'Annual Calcs'!T103","v":-138.87055522980268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paper",{"$f":"'Annual Calcs'!F104","v":4233.0602555883079},0.67037368050293988,{"$f":"'Annual Calcs'!L104","v":7123.0945842416786},0.59427264449822792,3979.0766402530094,0.67037368050293977,6695.7089091871776,0.59427264449822792,0.42960664502693335,534.56163001134792,4513.6382702643568,0.67410909456819379,0.67410909456819379,4513.6382702643568,0,0,0.42960664502693335,4513.6382702643568,0.67410909456819379,4513.6382702643568,0.67410909456819379,0,0,0.42960664502693335,4513.6382702643568,0.67410909456819379,false,{"$f":"AT19-'Annual Calcs'!T104","v":-535.65671273497355}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood",{"$f":"'Annual Calcs'!F105","v":240.91379795629319},3.8152603475628155E-2,{"$f":"'Annual Calcs'!L105","v":1045.2158045154858},0.23049192034363639,226.4589700789156,3.8152603475628155E-2,982.5028562445566,0.23049192034363641,6.3038844956574247E-2,78.439540226167423,304.89851030508305,0.31032837041360234,0.31032837041360234,304.89851030508305,0,0,6.3038844956574247E-2,304.89851030508305,0.31032837041360234,304.89851030508305,0.31032837041360234,0,0,6.3038844956574247E-2,304.89851030508305,0.31032837041360234,false,{"$f":"AT20-'Annual Calcs'!T105","v":-78.600228499564537}]
[null,null,null,null,null,null,null,null,"Results of your selections:","Current Value","Value after PAYT",null,null,null,null,null,null,null,null,null,"Other",{"$f":"'Annual Calcs'!F108","v":473.05051329596955},7.4915213702279507E-2,{"$f":"'Annual Calcs'!L108","v":4618.0632101521041},0.10243482857836171,444.66748249821137,7.4915213702279507E-2,4340.9794175429779,0.1024348285783617,0.27852369763906004,346.56838652341958,791.23586902163095,0.18227127864832759,0.18227127864832759,791.23586902163095,0,0,0.27852369763906004,791.23586902163095,0.18227127864832759,791.23586902163095,0.18227127864832759,0,0,0.27852369763906004,791.23586902163095,0.18227127864832759,false,{"$f":"AT21-'Annual Calcs'!T108","v":-347.27835340343825}]
[null,null,null,null,null,null,null,null,"Single Family Home Disposal rate",{"$f":"IF(ISERROR((W6-W5-V25)/W6),\"\",(W6-W5-V25)/W6)","v":0.61790180068538869},{"$f":"IF(ISERROR((W8-AT22-AT38)/W8),\"\",(W8-AT22-AT38)/W8)","v":0.50790180068538882},null,null,null,null,null,null,null,null,null,"Total",{"$f":"'Annual Calcs'!F109","v":6314.4785941066557},1,{"$f":"SUM(X16:X21)","v":16580.50373917077},0.38083756039262878,5935.6098784602564,1,{"$f":"SUM(AB16:AB21)","v":15585.673514820524},0.38083756039262878,1,{"$f":"SUM(AE16:AE21)","v":1244.3048453727586},{"$f":"SUM(AF16:AF21)","v":7179.9147238330133},0.4606740104625946,0.4606740104625946,{"$f":"SUM(AI16:AI21)","v":7179.9147238330133},{"$f":"SUM(AJ16:AJ21)","v":0},{"$f":"SUM(AK16:AK21)","v":0},{"$f":"SUM(AL16:AL21)","v":0.99999999999999989},{"$f":"SUM(AM16:AM21)","v":7179.9147238330133},0.4606740104625946,{"$f":"SUM(AO16:AO21)","v":7179.9147238330133},0.4606740104625946,{"$f":"SUM(AQ16:AQ21)","v":0},{"$f":"SUM(AR16:AR21)","v":0},{"$f":"SUM(AS16:AS21)","v":0.99999999999999989},{"$f":"SUM(AT16:AT21)","v":7179.9147238330133},0.4606740104625946,false,{"$f":"AT22-'Annual Calcs'!T109","v":-1246.8538811856415}]
[null,null,null,null,null,null,null,null,"Single-Family Home recycling rate",{"$f":"IF(ISERROR(W5/W6),\"\",W5/W6)","v":0.28621329735393491},{"$f":"IF(ISERROR(AT22/W8),\"\",AT22/W8)","v":0.3462132973539348},null,null,null,null,null,null,null,null,null,"QA:",{"$f":"V22-SUM(V16:V21)","v":0},{"$f":"W22-SUM(W16:W21)","v":0},{"$f":"X22-SUM(X16:X21)","v":0},null,null,null,null,null,{"$f":"AD22-SUM(AD16:AD21)","v":0},0,0,-2.1655637539781489,-2.1655637539781489,0,0,0,0,0,-2.1655637539781489,0,-2.1655637539781489,0,0,0,0,-2.1655637539781489]
[null,null,null,null,null,null,null,null,"Single-Family Home composting rate",{"$f":"IF(ISERROR(V25/V26),\"\",V25/V26)","v":9.5884901960676464E-2},{"$f":"IF(ISERROR(AT38/V28),\"\",AT38/V28)","v":0.14588490196067647}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V38","v":2115.4263848893911},"Current Tons Composted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!L109","v":22062.142648453169},"Total Tons generated"]
[null,null,"1 Note:  Increases in source reduction, recycling, and composting from policy/program implementation are assumed to occur in full beginning 1 year after the Base Year and every year thereafter.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V25*(1-PAYT_SourceReduction)","v":1988.5008017960274},"After Source Reduction Tons composted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V26*(1-PAYT_SourceReduction)","v":20738.414089545979},"After Source Reduction Tons generated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V28*PAYT_Composting","v":1036.9207044772991},"<- Total Additional Tons Composted Necessary to meet the overall target diversion rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB38*PAYT_Composting","v":435.12420616234016},"alternative value?"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAU",null,null,null,"After PAYT Source Reduction and Recycling (for other)",null,null,null,"After PAYT Source Reduction and Composting"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tons composted","% breakdown","tons generated","% Composted","tons composted","% breakdown","tons generated (other waste: removes tonnage already recycled)","% Composted","% of Total Waste Stream","Additional Tons to Compost","New Tons Composted 1","New Composting Rate","New Composting Rate (doesn’t allow >100%)","New Tons Composted 2","Additional Tons Composted to Distribute","Tons to Eliminate from Total Waste Stream","New % of Composted Stream with Waste Eliminated","New Tons Composted 3","New Target Composting Rate","New Tons Composted 4","New Target Composting Rate","Additional Tons Composted to Distribute","Tons to Eliminate from Total Waste Stream","New % of Composted Stream with Waste Eliminated","New Tons Composted 5","New Target Composting Rate"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",{"$f":"'Annual Calcs'!H106","v":84.616999364718936},{"$f":"IF(V$38=0,0,V35/V$38)","v":3.9999973513208914E-2},{"$f":"'Annual Calcs'!L106","v":1693.221012483104},{"$f":"IF(X35=0,0,V35/X35)","v":4.9973983751021571E-2},{"$f":"V35*(1-PAYT_SourceReduction)","v":79.539979402835797},{"$f":"IF(Z$38=0,0,Z35/Z$38)","v":3.9999973513208921E-2},{"$f":"X35*(1-PAYT_SourceReduction)","v":1591.6277517341177},{"$f":"IF(AB35=0,0,Z35/AB35)","v":4.9973983751021571E-2},{"$f":"AB35/AB$38","v":0.18289349675254549},0,{"$f":"AE35+Z35","v":79.539979402835797},{"$f":"IF(AB35=0,\"\",AF35/AB35)","v":4.9973983751021571E-2},{"$f":"IF(AG35>1,1,AG35)","v":4.9973983751021571E-2},{"$f":"AH35*AB35","v":79.539979402835797},{"$f":"AF35-AI35","v":0},{"$f":"IF(AH35<>1,0,AB35)","v":0},{"$f":"IF(AH35<>1,AB35,0)/($AB$38-$AK$38)","v":0.18289349675254549},{"$f":"AI35+AL35*$AJ$38","v":79.539979402835797},{"$f":"IF(AB35=0,\"\",AM35/AB35)","v":4.9973983751021571E-2},{"$f":"IF(AM35>AB35,AB35,AM35)","v":79.539979402835797},{"$f":"IF(AB35=0,0,AO35/AB35)","v":4.9973983751021571E-2},{"$f":"AM35-AO35","v":0},{"$f":"AK35+IF(AQ35=0,0,AB35)","v":0},{"$f":"IF(AP35<>1,AB35,0)/($AB$38-$AR$38)","v":0.18289349675254549},{"$f":"AO35+AS35*$AQ$38","v":79.539979402835797},{"$f":"IF(AB35=0,0,AT35/AB35)","v":4.9973983751021571E-2},{"$f":"IF(ISERROR(IF(AU35>1,TRUE,FALSE)),TRUE,IF(AU35>1,TRUE,FALSE))","v":false},{"$f":"AT35-'Annual Calcs'!V106","v":-238.74416276011766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yard",{"$f":"'Annual Calcs'!H107","v":1798.1112365002773},{"$f":"IF(V$38=0,0,V36/V$38)","v":0.84999943715568949},{"$f":"'Annual Calcs'!L107","v":3788.4178967992962},{"$f":"IF(X36=0,0,V36/X36)","v":0.47463381429473228},{"$f":"V36*(1-PAYT_SourceReduction)","v":1690.2245623102606},{"$f":"IF(Z$38=0,0,Z36/Z$38)","v":0.84999943715568949},{"$f":"X36*(1-PAYT_SourceReduction)","v":3561.1128229913384},{"$f":"IF(AB36=0,0,Z36/AB36)","v":0.47463381429473223},{"$f":"AB36/SUM(AB$36:AB$37)","v":0.50079943074898392},{"$f":"AD36*$V$29","v":519.2892985340668},{"$f":"AE36+Z36","v":2209.5138608443276},{"$f":"IF(AB36=0,\"\",AF36/AB36)","v":0.62045601211486856},{"$f":"IF(AG36>1,1,AG36)","v":0.62045601211486856},{"$f":"AH36*AB36","v":2209.5138608443276},{"$f":"AF36-AI36","v":0},{"$f":"IF(AH36<>1,0,AB36)","v":0},{"$f":"IF(AH36<>1,AB36,0)/($AB$38-$AK$38)","v":0.40920647168761803},{"$f":"AI36+AL36*$AJ$38","v":2209.5138608443276},{"$f":"IF(AB36=0,\"\",AM36/AB36)","v":0.62045601211486856},{"$f":"IF(AM36>AB36,AB36,AM36)","v":2209.5138608443276},{"$f":"IF(AB36=0,0,AO36/AB36)","v":0.62045601211486856},{"$f":"AM36-AO36","v":0},{"$f":"AK36+IF(AQ36=0,0,AB36)","v":0},{"$f":"IF(AP36<>1,AB36,0)/($AB$38-$AR$38)","v":0.40920647168761803},{"$f":"AO36+AS36*$AQ$38","v":2209.5138608443276},{"$f":"IF(AB36=0,0,AT36/AB36)","v":0.62045601211486856},{"$f":"IF(ISERROR(IF(AU36>1,TRUE,FALSE)),TRUE,IF(AU36>1,TRUE,FALSE))","v":false},{"$f":"AT36-'Annual Calcs'!V107","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"'Annual Calcs'!H108","v":232.69814902439481},{"$f":"IF(V$38=0,0,V37/V$38)","v":0.11000058933110161},{"$f":"'Annual Calcs'!L108","v":4618.0632101521041},{"$f":"IF(X37=0,0,V37/X37)","v":5.0388688598467769E-2},{"$f":"V37*(1-PAYT_SourceReduction)","v":218.7362600829311},{"$f":"IF(Z$38=0,0,Z37/Z$38)","v":0.11000058933110161},{"$f":"X37*(1-PAYT_SourceReduction)-IF(ISERROR(AT21),0,AT21)","v":3549.7435485213468},{"$f":"IF(AB37=0,0,Z37/AB37)","v":6.1620299352060558E-2},{"$f":"AB37/SUM(AB$36:AB$37)","v":0.49920056925101602},{"$f":"AD37*$V$29","v":517.63140594323227},{"$f":"AE37+Z37","v":736.36766602616331},{"$f":"IF(AB37=0,\"\",AF37/AB37)","v":0.20744249717219679},{"$f":"IF(AG37>1,1,AG37)","v":0.20744249717219679},{"$f":"AH37*AB37","v":736.36766602616331},{"$f":"AF37-AI37","v":0},{"$f":"IF(AH37<>1,0,AB37)","v":0},{"$f":"IF(AH37<>1,AB37,0)/($AB$38-$AK$38)","v":0.40790003155983651},{"$f":"AI37+AL37*$AJ$38","v":736.36766602616331},{"$f":"IF(AB37=0,\"\",AM37/AB37)","v":0.20744249717219679},{"$f":"IF(AM37>AB37,AB37,AM37)","v":736.36766602616331},{"$f":"IF(AB37=0,0,AO37/AB37)","v":0.20744249717219679},{"$f":"AM37-AO37","v":0},{"$f":"AK37+IF(AQ37=0,0,AB37)","v":0},{"$f":"IF(AP37<>1,AB37,0)/($AB$38-$AR$38)","v":0.40790003155983651},{"$f":"AO37+AS37*$AQ$38","v":736.36766602616331},{"$f":"IF(AB37=0,0,AT37/AB37)","v":0.20744249717219679},{"$f":"IF(ISERROR(IF(AU37>1,TRUE,FALSE)),TRUE,IF(AU37>1,TRUE,FALSE))","v":false},{"$f":"AT37-'Annual Calcs'!V108","v":72.040288843857979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"'Annual Calcs'!H109","v":2115.4263848893911},{"$f":"IF(V$38=0,0,V38/V$38)","v":1},{"$f":"SUM(X35:X37)","v":10099.702119434503},{"$f":"IF(X38=0,0,V38/X38)","v":0.20945433438266958},{"$f":"V38*(1-PAYT_SourceReduction)","v":1988.5008017960274},{"$f":"IF(Z$38=0,0,Z38/Z$38)","v":1},{"$f":"SUM(AB35:AB37)","v":8702.4841232468025},{"$f":"IF(AB38=0,0,Z38/AB38)","v":0.22849806717649482},{"$f":"AB38/AB$38","v":1},{"$f":"SUM(AE35:AE37)","v":1036.9207044772991},{"$f":"SUM(AF35:AF37)","v":3025.4215062733265},{"$f":"IF(AB38=0,\"\",AF38/AB38)","v":0.34765033333316492},{"$f":"IF(AG38>1,1,AG38)","v":0.34765033333316492},{"$f":"SUM(AI35:AI37)","v":3025.4215062733265},{"$f":"SUM(AJ35:AJ37)","v":0},{"$f":"SUM(AK35:AK37)","v":0},{"$f":"SUM(AL35:AL37)","v":1},{"$f":"SUM(AM35:AM37)","v":3025.4215062733265},{"$f":"IF(AB38=0,\"\",AM38/AB38)","v":0.34765033333316492},{"$f":"SUM(AO35:AO37)","v":3025.4215062733265},{"$f":"IF(AB38=0,0,AO38/AB38)","v":0.34765033333316492},{"$f":"SUM(AQ35:AQ37)","v":0},{"$f":"SUM(AR35:AR37)","v":0},{"$f":"SUM(AS35:AS37)","v":1},{"$f":"SUM(AT35:AT37)","v":3025.4215062733265},{"$f":"IF(AB38=0,0,AT38/AB38)","v":0.34765033333316492},{"$f":"IF(ISERROR(IF(AU38>1,TRUE,FALSE)),TRUE,IF(AU38>1,TRUE,FALSE))","v":false},{"$f":"AT38-'Annual Calcs'!V109","v":-166.70387391625991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QA:",{"$f":"V38-SUM(V35:V37)","v":0},{"$f":"W38-SUM(W35:W37)","v":0},{"$f":"X38-SUM(X35:X37)","v":0},{"$f":"Y38-SUM(Y35:Y37)","v":-0.36554215226155207},null,null,null,null,{"$f":"AD38-SUM(AD35:AD37)","v":-0.18289349675254551},0,0,-0.53022215970492192,-0.53022215970492192,0,0,0,0,0,-0.53022215970492192,0,-0.53022215970492192,0,0,0,0,-0.53022215970492192]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$29*AA35","v":41.476800714389896},{"$f":"AE42+Z35","v":121.01678011722569},{"$f":"AF42/AB35","v":7.6033343842726364E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$29*AA36","v":881.38201518078529},{"$f":"AE43+Z36","v":2571.6065774910458},{"$f":"AF43/AB36","v":0.72213566525839346}]

{"sheet":"Recycling (Other)","index":6,"n_rows":36,"n_cols":30,"rows_kept":36,"cut":false,"hidden":false,"merged":[[32,4,33,17],[30,5,31,13],[24,5,24,6],[29,7,29,8],[28,7,28,8],[27,7,27,8],[26,7,26,8],[25,7,25,8],[24,7,24,8],[29,5,29,6],[28,5,28,6],[27,5,27,6],[26,5,26,6],[25,5,25,6],[21,28,23,28],[2,1,2,18],[3,1,3,18],[21,22,23,22],[21,23,23,23],[21,24,23,24],[21,25,23,25],[21,26,23,26],[21,27,23,27],[9,2,9,17],[23,5,23,6],[23,7,23,8],[5,2,6,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[]
[null,"Implement Other Recycling Measure (for Single-Family Homes)*"]
[null,"Enter information into the yellow cells or skip to the next measure"]
[]
[null,null,"This tab features a social marketing / media recycling campaign, however, it may be used for other measures such as switching to single-stream recycling, expanding recycling services to additional residences, replacing bins with carts, etc."]
[]
[]
[]
[null,null,"*This tab is intended to address measures other than Pay-As-You-Throw (PAYT)."]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W31","v":7179.9147238330133},"Current Tons recycled, after PAYT"]
[null,null,"Effects of Implementing (non-PAYT) Measures to Increase Single-Family Home Recycling",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PAYT!AB22","v":15585.673514820524},"Total Tons generated after PAYT for recyclable materials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PAYT!W8","v":20738.414089545979},"Total Tons generated after PAYT for all materials"]
[null,null,null,"Implement a social marketing/media campaign OR implement other measure.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W12=0,0,W11/W12)","v":0.4606740104625946},"Current recycling rate after PAYT for recyclable materials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W11/W13","v":0.3462132973539348},"Current recycling rate after PAYT for all materials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC31","v":1246.8538811856411},"<- Total Additional Tons Recycled Necessary to meet the overall target diversion rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W12=0,0,AB31/W12)","v":0.54067401046259456},"New recycling rate after SF Recycling for recyclable materials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(T25,T26,T27,T28,T29,T30),TRUE)","v":false},{"$f":"AB31/W13","v":0.40633621108310797},"New recycling rate after SF Recycling for all materials"]
[null,null,null,"Enter an annual increase in recycling:2",null,null,null,0.08,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$41,\"0\") & \" and #\" & TEXT(Assumptions!$C$43,\"0\")","v":"Assumptions #25 and #26"},null,null,null,null,null,null,null,null,{"$f":"W17-W14","v":7.999999999999996E-2},"Increase is recycling rate after SF Recycling for all materials"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Year of Implementation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After PAYT"]
[null,null,null,"Alternatively, enter estimates projecting an annual increase in recycling by material type:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tons recycled","% breakdown","tons generated","% recycled","Target % Recycled","Target tons recycled","New tons recycled"]
[]
[null,null,null,null,null,"Recycling Rate w/o this measure3",null,"Increase in Recycling*",null,"Target Recycling Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"should be zero"]
[null,null,null,null,"Metal",{"$f":"PAYT!AU16","v":0.67638413662417851},null,0.08,null,{"$f":"F25+H25","v":0.75638413662417847},null,null,null,null,null,null,null,null,null,{"$f":"IF(J25>1,TRUE,FALSE)","v":false},null,"Metal",{"$f":"PAYT!AT16","v":818.1172588614287},{"$f":"IF(W$31=0,0,W25/W$31)","v":0.11394526123628874},{"$f":"PAYT!AB16","v":1209.5453080029904},{"$f":"IF(Y25=0,0,W25/Y25)","v":0.67638413662417851},{"$f":"J25","v":0.75638413662417847},{"$f":"AA25*Y25","v":914.88088350166788},{"$f":"AB25-W25","v":96.763624640239186},{"$f":"AB25-'Annual Calcs'!T101","v":0}]
[null,null,null,null,"Glass",{"$f":"PAYT!AU17","v":0.54485792301569014},null,0.08,null,0.6248579230156901,null,null,null,null,null,null,null,null,null,false,null,"Glass",{"$f":"PAYT!AT17","v":338.38678285795709},4.7129638146636448E-2,{"$f":"PAYT!AB17","v":621.05508347028785},0.54485792301569014,0.6248579230156901,388.07118953558012,49.684406677623031,{"$f":"AB26-'Annual Calcs'!T102","v":0}]
[null,null,null,null,"Plastic",{"$f":"PAYT!AU18","v":0.23828696117075099},null,0.08,null,0.318286961170751,null,null,null,null,null,null,null,null,null,false,null,"Plastic",{"$f":"PAYT!AT18","v":413.63803252255775},5.7610438066837674E-2,{"$f":"PAYT!AB18","v":1735.8819403725333},0.23828696117075099,0.318286961170751,552.50858775236043,138.87055522980268,{"$f":"AB27-'Annual Calcs'!T103","v":0}]
[null,null,null,null,"Paper",{"$f":"PAYT!AU19","v":0.67410909456819379},null,0.08,null,0.75410909456819375,null,null,null,null,null,null,null,null,null,false,null,"Paper",{"$f":"PAYT!AT19","v":4513.6382702643568},0.62864789400378018,{"$f":"PAYT!AB19","v":6695.7089091871776},0.67410909456819379,0.75410909456819375,5049.2949829993304,535.65671273497355,{"$f":"AB28-'Annual Calcs'!T104","v":0}]
[null,null,null,null,"Wood",{"$f":"PAYT!AU20","v":0.31032837041360234},null,0.08,null,0.39032837041360235,null,null,null,null,null,null,null,null,null,false,null,"Wood",{"$f":"PAYT!AT20","v":304.89851030508305},4.2465477938477839E-2,{"$f":"PAYT!AB20","v":982.5028562445566},0.31032837041360234,0.39032837041360235,383.49873880464759,78.600228499564537,{"$f":"AB29-'Annual Calcs'!T105","v":0}]
[null,null,null,null,"Other",{"$f":"PAYT!AU21","v":0.18227127864832759},null,0.08,null,0.26227127864832761,null,null,null,null,null,null,null,null,null,false,null,"Other",{"$f":"PAYT!AT21","v":791.23586902163095},0.11020129060797924,{"$f":"PAYT!AB21","v":4340.9794175429779},0.18227127864832759,0.26227127864832761,1138.5142224250692,347.27835340343825,{"$f":"AB30-'Annual Calcs'!T108","v":0}]
[null,null,null,null,null,"WARNING: A value that you entered either exceeds 100% or causes the diversion rate to exceed 100% of waste generated. Please revise your entries.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"PAYT!AT22","v":7179.9147238330133},1,{"$f":"SUM(Y25:Y30)","v":15585.673514820524},0.4606740104625946,{"$f":"AB31/Y31","v":0.54067401046259456},{"$f":"SUM(AB25:AB30)","v":8426.7686050186549},{"$f":"SUM(AC25:AC30)","v":1246.8538811856411},{"$f":"AB31-'Annual Calcs'!T109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QA:",{"$f":"W31-SUM(W25:W30)","v":0},{"$f":"X31-SUM(X25:X30)","v":0},{"$f":"Y31-SUM(Y25:Y30)","v":0}]
[null,null,null,null,"1 Note:  calculated results assume new tons recycled.  In estimating the net effect of programs that add or expand curbside collection, include a qualifier in the estimate to avoid double-counting material already recycled from an existing drop-off program."]
[]
[null,null,null,null,"2 The overall percentage increase in recycling is applied equally across material types, but may be adjusted."]
[null,null,null,null,"3 These values are calculated after implementation of the PAYT measure (if applicable)."]

{"sheet":"Food Waste Collection","index":7,"n_rows":34,"n_cols":32,"rows_kept":34,"cut":false,"hidden":false,"merged":[[8,28,9,28],[8,29,9,29],[8,22,9,22],[8,23,9,23],[8,24,9,24],[8,25,9,25],[8,26,9,26],[8,27,9,27],[2,1,2,18],[3,1,3,18],[19,9,20,17],[30,9,31,17],[5,2,5,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[]
[null,"Institute Curbside Food Waste Collection (for Single-Family Homes)"]
[null,"Enter information into the yellow cell or skip to the next measure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error?",{"$f":"IF($J$19>1,TRUE)","v":false}]
[null,null,"Food waste can be collected separately or in combination with existing yard waste collection.  Note:  only Food Waste, not yard waste, is addressed in this tab's calculations.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After PAYT Source Reduction and Composting",null,{"$f":"SUM(Y11:Y13)-Y14","v":0},null,{"$f":"SUM(AA11:AA13)-AA14","v":0},null,{"$f":"SUM(AC11:AC13)-AC14","v":0}]
[]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1st Year of Implementation - After PAYT Source Reduction and Composting"]
[null,null,"Effects of Implementing a Curbside Food Waste Collection Program for Single-Family Homes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tons composted","% breakdown","tons generated (other waste: removes tonnage already recycled)","% composted","tons composted","% breakdown","tons generated","% composted","QA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"should be zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food",{"$f":"PAYT!AT35","v":79.539979402835797},{"$f":"IF(W$14=0,0,W11/W$14)","v":2.6290544718448858E-2},{"$f":"PAYT!AB35","v":1591.6277517341177},{"$f":"IF(Y11=0,0,W11/Y11)","v":4.9973983751021571E-2},{"$f":"AC11*AD11","v":318.28414216295346},{"$f":"IF(AA$14=0,0,AA11/AA$14)","v":9.750857475846221E-2},{"$f":"Y11","v":1591.6277517341177},{"$f":"Z11+FoodScrapsCollection_Voluntary_RateIncrease+FoodScrapsCollection_Mandatory_RateIncrease","v":0.19997398375102157},{"$f":"AA11-'Annual Calcs'!V106","v":0},{"$f":"'Annual Calcs'!V106","v":318.28414216295346}]
[null,null,"Select one of two options below.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yard",{"$f":"PAYT!AT36","v":2209.5138608443276},{"$f":"IF(W$14=0,0,W12/W$14)","v":0.73031604233090053},{"$f":"PAYT!AB36","v":3561.1128229913384},{"$f":"IF(Y12=0,0,W12/Y12)","v":0.62045601211486856},{"$f":"AC12*AD12","v":2209.5138608443276},{"$f":"IF(AA$14=0,0,AA12/AA$14)","v":0.6769000366021829},{"$f":"Y12","v":3561.1128229913384},{"$f":"Z12","v":0.62045601211486856},{"$f":"AA12-'Annual Calcs'!V107","v":0},{"$f":"'Annual Calcs'!V107","v":2209.5138608443276}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"PAYT!AT37","v":736.36766602616331},{"$f":"IF(W$14=0,0,W13/W$14)","v":0.24339341295065067},{"$f":"PAYT!AB37","v":3549.7435485213468},{"$f":"IF(Y13=0,0,W13/Y13)","v":0.20744249717219679},{"$f":"AC13*AD13","v":736.36766602616331},{"$f":"IF(AA$14=0,0,AA13/AA$14)","v":0.22559138863935477},{"$f":"Y13","v":3549.7435485213468},{"$f":"Z13","v":0.20744249717219679},{"$f":"AA13-'Annual Calcs'!V108","v":72.040288843857979},{"$f":"'Annual Calcs'!V108","v":664.32737718230533}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W11:W13)","v":3025.4215062733265},{"$f":"IF(W$14=0,0,W14/W$14)","v":1},{"$f":"SUM(Y11:Y13)","v":8702.4841232468025},{"$f":"IF(Y14=0,0,W14/Y14)","v":0.34765033333316492},{"$f":"SUM(AA11:AA13)","v":3264.1656690334448},{"$f":"IF(AA$14=0,0,AA14/AA$14)","v":1},{"$f":"Y14","v":8702.4841232468025},{"$f":"IF(AC14=0,0,AA14/AC14)","v":0.37508435784604682},{"$f":"AA14-'Annual Calcs'!V109","v":72.040288843858434},{"$f":"'Annual Calcs'!V109","v":3192.1253801895864}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"For cell \" & CELL(\"address\",Y13) & \":\"","v":"For cell $Y$13:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PAYT!X37","v":4618.0632101521041},"original value"]
[null,null,null,null,null,null,null,null,"Percentage of single-family home food waste composted without this program",{"$f":"IF(ISERROR(Z11),0,Z11)","v":4.9973983751021571E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PAYT!AB21","v":4340.9794175429779},"cascadia suggested value"]
[null,null,null,null,null,null,null,null,"Annual increase1 in food waste composting due to implementation of curbside collection",0.15,null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!$C$46,\"0\") & \" and #\" & TEXT(Assumptions!$C$50,\"0\")","v":"Assumption #27 and #29"},null,null,null,null,null,null,null,{"$f":"PAYT!AB37","v":3549.7435485213468},"alternative value: refers to \"other\" waste after PAYT source reduction and recycling (some of the \"other\" waste is recycled, and some will be composted)."]
[null,null,null,null,null,null,null,null,"Percentage of food waste composted after implementation of curbside composting",{"$f":"SUM(J17:J18)","v":0.19997398375102157}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J19>1,\"WARNING: The value you have entered produces a value that is greater than 100%. Please revise so that this value is less than 100%.\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,"1 For example, if your food waste composting rate increases from 2% to 7%, please enter 5%."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Percentage of single-family home food waste composted without this program1",{"$f":"IF(ISERROR(Z11),0,Z11)","v":4.9973983751021571E-2}]
[null,null,null,null,null,null,null,null,"Annual increase2 in food waste composting due to implementation of curbside collection",null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$47,\"0\") & \" and #\" & TEXT(Assumptions!$C$50,\"0\")","v":"Assumptions #28 and #29"}]
[null,null,null,null,null,null,null,null,"Percentage of food waste composted after implementation of curbside composting",{"$f":"SUM(J28:J29)","v":4.9973983751021571E-2}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J30>1,\"WARNING: The value you have entered produces a value that is greater than 100%. Please revise so that this value is less than 100%.\",\"\")","v":""}]
[]
[null,null,null,null,null,null,null,"1 This value is calculated after the implementation of the PAYT measure."]
[null,null,null,null,null,null,null,"2 For example, if your food waste composting rate increases from 2% to 7%, enter 5%."]

{"sheet":"Multi-Family Recycling","index":8,"n_rows":30,"n_cols":61,"rows_kept":30,"cut":false,"hidden":false,"merged":[[16,39,18,39],[16,40,18,40],[16,41,18,41],[16,42,18,42],[16,34,18,34],[16,35,18,35],[16,36,18,36],[16,37,18,37],[16,38,18,38],[16,58,18,58],[16,43,18,43],[16,44,18,44],[16,45,18,45],[16,46,18,46],[16,47,18,47],[16,48,18,48],[16,49,18,49],[16,55,18,55],[16,56,18,56],[16,57,18,57],[16,50,18,50],[16,51,18,51],[16,52,18,52],[16,53,18,53],[16,54,18,54],[16,29,18,29],[16,30,18,30],[16,31,18,31],[16,32,18,32],[16,33,18,33],[16,26,18,26],[16,27,18,27],[16,28,18,28],[16,22,18,22],[16,24,18,24],[16,25,18,25],[16,23,18,23],[2,1,2,18],[3,1,3,18],[16,21,18,21],[15,9,17,17],[5,2,6,17]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE",null,null,null,"HIDE","HIDE","HIDE"]
[]
[null,"Increase Recycling at Multi-Family Homes"]
[null,"Enter information into the yellow cell or skip to the next measure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error?",{"$f":"IF(OR(U16,BH20,BH21,BH22,BH23,BH24,BH25,BH26),TRUE)","v":false}]
[null,null,"Recycling services can be expanded to multi-family homes (i.e. apartment complexes and condominiums) or communities can take steps to increase the recycling rate of multi-family home units that already have collection service.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Based on your entries for residential waste characterization, recylcable materials for Multifamily homes represent \" & TEXT(W13,\"0%\") & \" of the total waste stream. Therefore, your maximum reycling rate is approximately \" & TEXT(W13,\"0%\") & \".\"","v":"Based on your entries for residential waste characterization, recylcable materials for Multifamily homes represent 68% of the total waste stream. Therefore, your maximum reycling rate is approximately 68%."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V26","v":195.29316159799023},"Current Tons recycled"]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!L121","v":2975.4407308602408},"Total Tons generated (includes compostable materials)"]
[null,null,"Effects of Increasing Recycling at Multi-Family Homes (MFH)1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W9=0,0,W8/W9)","v":6.5635036709848465E-2},"Current recycling rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W9*MultifamRecy_RateIncrease","v":0},"<- Total Additional Tons Recycled Necessary to meet the overall target diversion rate"]
[null,null,null,null,null,null,null,null,"Percentage of waste from multi-family homes currently recycled",{"$f":"IF(ISERROR(MFH_recycled/MFH_total),\"\",MFH_recycled/MFH_total)","v":6.563501880695731E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y26","v":2232.0835777474385},"Current Tons recyclable"]
[null,null,null,null,null,null,null,null,"Annual increase* in multi-family home recycling due to implementation of this measure",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W9=0,0,(W12-W8)/W9)","v":0.68453402382529871},"Maximum additional recycling rate (includes compostable materials)"]
[null,null,null,null,null,null,null,null,"Percentage of multi-family home waste recycled after implementation of this measure",{"$f":"SUM(J12:J13)","v":6.563501880695731E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(W9=0,0,W12/W9)","v":0.7501690605351472},"Maximum overall recycling rate (includes compostable materials)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$53,\"0\") & \" and #\" & TEXT(Assumptions!$C$56,\"0\")","v":"Assumptions #30 and #31"},null,null,null,null,null,null,null,null,null,"1st Year of Implementation"]
[null,null,{"$f":"\"* For example, if your recycling rate increases from 5% to 10%, enter 5%.\"","v":"* For example, if your recycling rate increases from 5% to 10%, enter 5%."},null,null,null,null,null,null,{"$f":"\"WARNING: based on your entries for waste stream characterization, the maximum % increase in recycling for Multi-Family Homes possible is \" & TEXT(W13,\"0.0%\") & \", as some material in the waste stream is compostable, not recyclable. The value you entered causes the total diversion rate (composting + recycling) to exceed 100% of total waste generated. Please enter a number smaller than \" & TEXT(W13,\"0.0%\") & \".\"","v":"WARNING: based on your entries for waste stream characterization, the maximum % increase in recycling for Multi-Family Homes possible is 68.5%, as some material in the waste stream is compostable, not recyclable. The value you entered causes the total diversion rate (composting + recycling) to exceed 100% of total waste generated. Please enter a number smaller than 68.5%."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(J14>1,TRUE,FALSE)","v":false},"BAU",null,null,null,null,"After Multi-Family Recycling",null,"Step 1",null,null,null,null,null,null,null,null,"Step 2",null,null,null,null,null,null,"Step 3",null,null,null,null,null,null,"Step 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tons recycled","% breakdown","tons generated","tons generated (other waste: removes tonnage already composted)","% recycled","% of Total Waste Stream","Additional Tons to Recycle","New Tons Recycled 1","New Recycling Rate","New Recycling Rate (doesn’t allow >100%)","New Tons Recycled 2","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 3","New Target Recycling Rate","New Tons Recycled 4","New Target Recycling Rate (doesn’t allow >100%)","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 5","New Target Recycling Rate","New Tons Recycled 6","New Target Recycling Rate","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 7","New Target Recycling Rate","New Tons Recycled 8","New Target Recycling Rate","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 9","New Target Recycling Rate","New Target Recycling Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QA"]
[null,null,"1 Note that the default for this measure is a post-implementation target (between 15-40%), rather than an annual recycling increase.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"should be zero"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metal",{"$f":"'Annual Calcs'!F113","v":23.740452597297832},{"$f":"IF(V$26=0,0,V20/V$26)","v":0.12156315358428887},{"$f":"'Annual Calcs'!L113","v":137.69849834782616},{"$f":"X20","v":137.69849834782616},{"$f":"IF(Y20=0,0,V20/Y20)","v":0.17240894332289297},{"$f":"Y20/Y$26","v":6.1690565586611207E-2},{"$f":"AA20*$W$11","v":0},{"$f":"AB20+V20","v":23.740452597297832},{"$f":"IF(Y20=0,\"\",AC20/Y20)","v":0.17240894332289297},{"$f":"IF(AD20>1,1,AD20)","v":0.17240894332289297},{"$f":"AE20*Y20","v":23.740452597297832},{"$f":"AC20-AF20","v":0},{"$f":"IF(AE20<>1,0,Y20)","v":0},{"$f":"IF(AE20<>1,Y20,0)/($Y$26-$AH$26)","v":6.1690565586611207E-2},{"$f":"AF20+AI20*$AG$26","v":23.740452597297832},{"$f":"IF(Y20=0,\"\",AJ20/Y20)","v":0.17240894332289297},{"$f":"IF(AJ20>Y20,Y20,AJ20)","v":23.740452597297832},{"$f":"IF(Y20=0,0,AL20/Y20)","v":0.17240894332289297},{"$f":"AJ20-AL20","v":0},{"$f":"AH20+IF(AN20=0,0,Y20)","v":0},{"$f":"IF(AM20<>1,Y20,0)/($Y$26-$AO$26)","v":6.1690565586611207E-2},{"$f":"AL20+AP20*$AN$26","v":23.740452597297832},{"$f":"IF($Y20=0,\"\",AQ20/$Y20)","v":0.17240894332289297},{"$f":"IF(AQ20>$Y20,$Y20,AQ20)","v":23.740452597297832},{"$f":"IF($Y20=0,0,AS20/$Y20)","v":0.17240894332289297},{"$f":"AQ20-AS20","v":0},{"$f":"AO20+IF(AU20=0,0,$Y20)","v":0},{"$f":"IF(AT20<>1,$Y20,0)/($Y$26-AV$26)","v":6.1690565586611207E-2},{"$f":"AS20+AW20*AU$26","v":23.740452597297832},{"$f":"IF($Y20=0,\"\",AX20/$Y20)","v":0.17240894332289297},{"$f":"IF(AX20>$Y20,$Y20,AX20)","v":23.740452597297832},{"$f":"IF($Y20=0,0,AZ20/$Y20)","v":0.17240894332289297},{"$f":"AX20-AZ20","v":0},{"$f":"AV20+IF(BB20=0,0,$Y20)","v":0},{"$f":"IF(BA20<>1,$Y20,0)/($Y$26-BC$26)","v":6.1690565586611207E-2},{"$f":"AZ20+BD20*BB$26","v":23.740452597297832},{"$f":"IF($Y20=0,0,BE20/$Y20)","v":0.17240894332289297},{"$f":"BF20","v":0.17240894332289297},{"$f":"IF(ISERROR(IF(BG20>1,TRUE,FALSE)),TRUE,IF(BG20>1,TRUE,FALSE))","v":false},{"$f":"BE20-'Annual Calcs'!T113","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glass",{"$f":"'Annual Calcs'!F114","v":9.5022141907862974},{"$f":"IF(V$26=0,0,V21/V$26)","v":4.8656154230052082E-2},{"$f":"'Annual Calcs'!L114","v":87.090670871997077},{"$f":"X21","v":87.090670871997077},0.10910714196647228,{"$f":"Y21/Y$26","v":3.9017656749164721E-2},0,9.5022141907862974,0.10910714196647228,0.10910714196647228,9.5022141907862974,0,0,3.9017656749164721E-2,9.5022141907862974,{"$f":"IF(Y21=0,\"\",AJ21/Y21)","v":0.10910714196647228},9.5022141907862974,{"$f":"IF(Y21=0,0,AL21/Y21)","v":0.10910714196647228},0,0,3.9017656749164721E-2,9.5022141907862974,0.10910714196647228,9.5022141907862974,{"$f":"IF($Y21=0,0,AS21/$Y21)","v":0.10910714196647228},0,0,3.9017656749164721E-2,9.5022141907862974,{"$f":"IF($Y21=0,\"\",AX21/$Y21)","v":0.10910714196647228},9.5022141907862974,{"$f":"IF($Y21=0,0,AZ21/$Y21)","v":0.10910714196647228},0,0,3.9017656749164721E-2,9.5022141907862974,{"$f":"IF($Y21=0,0,BE21/$Y21)","v":0.10910714196647228},{"$f":"BF21","v":0.10910714196647228},{"$f":"IF(ISERROR(IF(BG21>1,TRUE,FALSE)),TRUE,IF(BG21>1,TRUE,FALSE))","v":false},{"$f":"BE21-'Annual Calcs'!T114","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic",{"$f":"'Annual Calcs'!F115","v":9.0497278007488564},4.6339194504811512E-2,{"$f":"'Annual Calcs'!L115","v":324.53090043441011},{"$f":"X22","v":324.53090043441011},2.7885565869490654E-2,0.14539370463982285,0,9.0497278007488564,2.7885565869490654E-2,2.7885565869490654E-2,{"$f":"AE22*Y22","v":9.0497278007488564},0,0,0.14539370463982285,9.0497278007488564,2.7885565869490654E-2,9.0497278007488564,2.7885565869490654E-2,0,0,0.14539370463982285,9.0497278007488564,2.7885565869490654E-2,9.0497278007488564,2.7885565869490654E-2,0,0,0.14539370463982285,9.0497278007488564,2.7885565869490654E-2,9.0497278007488564,2.7885565869490654E-2,0,0,0.14539370463982285,9.0497278007488564,2.7885565869490654E-2,2.7885565869490654E-2,false,{"$f":"BE22-'Annual Calcs'!T115","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paper",{"$f":"'Annual Calcs'!F116","v":130.91939551750011},0.67037368050293988,{"$f":"'Annual Calcs'!L116","v":717.60368146781741},{"$f":"X23","v":717.60368146781741},0.18243969324364662,0.32149498729433984,0,130.91939551750011,0.18243969324364662,0.18243969324364662,130.91939551750011,0,0,0.32149498729433984,130.91939551750011,0.18243969324364662,130.91939551750011,0.18243969324364662,0,0,0.32149498729433984,130.91939551750011,0.18243969324364662,130.91939551750011,0.18243969324364662,0,0,0.32149498729433984,130.91939551750011,0.18243969324364662,130.91939551750011,0.18243969324364662,0,0,0.32149498729433984,130.91939551750011,0.18243969324364662,0.18243969324364662,false,{"$f":"BE23-'Annual Calcs'!T116","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood",{"$f":"'Annual Calcs'!F117","v":7.4509425559498919},3.8152603475628148E-2,{"$f":"'Annual Calcs'!L117","v":170.72628628740614},{"$f":"X24","v":170.72628628740614},4.3642620699935651E-2,7.6487407545777805E-2,0,7.4509425559498919,4.3642620699935651E-2,4.3642620699935651E-2,7.450942555949891,0,0,7.6487407545777805E-2,7.450942555949891,4.3642620699935651E-2,7.450942555949891,4.3642620699935651E-2,0,0,7.6487407545777805E-2,7.450942555949891,4.3642620699935651E-2,7.450942555949891,4.3642620699935651E-2,0,0,7.6487407545777805E-2,7.450942555949891,4.3642620699935651E-2,7.450942555949891,4.3642620699935651E-2,0,0,7.6487407545777805E-2,7.450942555949891,4.3642620699935651E-2,4.3642620699935651E-2,false,{"$f":"BE24-'Annual Calcs'!T117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",{"$f":"'Annual Calcs'!F120","v":14.63042893570724},7.4915213702279479E-2,{"$f":"'Annual Calcs'!L120","v":795.83815704529741},{"$f":"X25-'Annual Calcs'!H120","v":794.43354033798187},1.8416177304753405E-2,0.35591567818428366,0,14.63042893570724,1.8416177304753405E-2,1.8416177304753405E-2,14.63042893570724,0,0,0.35591567818428366,14.63042893570724,1.8416177304753405E-2,14.63042893570724,1.8416177304753405E-2,0,0,0.35591567818428366,14.63042893570724,1.8416177304753405E-2,14.63042893570724,1.8416177304753405E-2,0,0,0.35591567818428366,14.63042893570724,1.8416177304753405E-2,14.63042893570724,1.8416177304753405E-2,0,0,0.35591567818428366,14.63042893570724,1.8416177304753405E-2,1.8416177304753405E-2,false,{"$f":"BE25-'Annual Calcs'!T120","v":-2.5867670327142989E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"'Annual Calcs'!F121","v":195.29316159799023},1,{"$f":"SUM(X20:X25)","v":2233.4881944547542},{"$f":"SUM(Y20:Y25)","v":2232.0835777474385},8.749365997982704E-2,1,{"$f":"SUM(AB20:AB25)","v":0},{"$f":"SUM(AC20:AC25)","v":195.29316159799023},8.749365997982704E-2,8.749365997982704E-2,{"$f":"SUM(AF20:AF25)","v":195.29316159799023},{"$f":"SUM(AG20:AG25)","v":0},{"$f":"SUM(AH20:AH25)","v":0},{"$f":"SUM(AI20:AI25)","v":1},{"$f":"SUM(AJ20:AJ25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(AL20:AL25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(AN20:AN25)","v":0},{"$f":"SUM(AO20:AO25)","v":0},{"$f":"SUM(AP20:AP25)","v":1},{"$f":"SUM(AQ20:AQ25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(AS20:AS25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(AU20:AU25)","v":0},{"$f":"SUM(AV20:AV25)","v":0},{"$f":"SUM(AW20:AW25)","v":1},{"$f":"SUM(AX20:AX25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(AZ20:AZ25)","v":195.29316159799023},8.749365997982704E-2,{"$f":"SUM(BB20:BB25)","v":0},{"$f":"SUM(BC20:BC25)","v":0},{"$f":"SUM(BD20:BD25)","v":1},{"$f":"SUM(BE20:BE25)","v":195.29316159799023},8.749365997982704E-2,8.749365997982704E-2,false,{"$f":"BE26-'Annual Calcs'!T121","v":-2.5867670327130554E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"QA:",{"$f":"V26-SUM(V20:V25)","v":0},{"$f":"W26-SUM(W20:W25)","v":0},null,{"$f":"Y26-SUM(Y20:Y25)","v":0},null,{"$f":"AA26-SUM(AA20:AA25)","v":0},{"$f":"AB26-SUM(AB20:AB25)","v":0},0,-0.46640648242736449,-0.46640648242736449,0,0,0,0,0,-0.46640648242736449,0,-0.46640648242736449,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.46640648242736449]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!X120","v":120.2981174763252},null,{"$f":"'Annual Calcs'!R120","v":659.47912625562219}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!X890","v":1205.9684225007063},null,{"$f":"'Annual Calcs'!R890","v":6611.1674749952326}]

{"sheet":"Commercial Diversion","index":9,"n_rows":118,"n_cols":28,"rows_kept":118,"cut":false,"hidden":false,"merged":[[9,2,10,15],[66,8,66,9],[66,12,66,13],[97,2,98,15],[91,16,92,18],[45,16,46,18],[64,16,65,18],[95,7,96,17],[93,12,93,13],[93,8,93,9],[82,8,82,9],[82,10,82,11],[82,12,82,13],[82,14,82,16],[68,7,69,17],[75,2,75,17],[80,8,80,9],[80,10,80,11],[80,12,80,13],[2,1,2,18],[3,1,3,18],[5,2,6,17],[47,8,47,9],[47,12,47,13],[17,8,17,9],[17,10,17,11],[17,12,17,13],[28,8,28,9],[28,12,28,13],[36,8,36,9],[36,12,36,13],[14,2,14,17],[72,2,73,15],[36,10,36,11],[17,14,17,16],[17,25,17,26],[36,25,36,26],[55,25,55,26],[33,2,33,17],[30,7,31,17],[55,14,55,16],[36,14,36,16],[49,7,50,17],[55,8,55,9],[55,12,55,13],[55,10,55,11],[52,2,52,17],[26,16,27,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[]
[null,"Increase Commercial Recycling and/or Composting"]
[null,"Enter information into the yellow cells or skip to the next measure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(X17,X36,X55,X82),TRUE,FALSE)","v":false}]
[]
[null,null,"This tab relates to policies & programs affecting businesses (and institutions if included in commercial sector tonnage).  You may select a combination of defaults or use the tables provided to enter recycling and/or composting rate increases from implementing the example measures provided or other measures not listed."]
[]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors."]
[null,null,"Effects of Implementing a Policy or Program to Increase Commercial Recycling1"]
[]
[]
[]
[null,null,"Example Measures"]
[]
[null,null,"Measure 1: Provide Direct Technical Assistance"]
[null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$60,\"0\") & \" through #\" & TEXT(Assumptions!C63,\"0\")","v":"Assumptions #32 through #35"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(W20,W21,W22,W23,W24,X25,X26,W27,W28),TRUE)","v":false}]
[null,null,null,null,null,null,null,null,"Current Commercial Diversion ",null,"Additional Annual Commercial Diversion *",null,"Target Commercial Diversion ",null,{"$f":"+IF(X17,\"User-entered target rates exceeding 100% diversion:\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"New Diverted Waste (tons)"]
[null,null,null,null,null,null,null,null,"Recycled","Composted","Recycled","Composted","Recycled","Composted",{"$f":"+IF(X17,\"Recycled\",\"\")","v":""},{"$f":"+IF(X17,\"Composted\",\"\")","v":""},null,null,null,null,"Not Blank?",null,"Not Blank AND >100%?",null,null,"Recycled","Composted"]
[null,null,null,null,null,null,null,"Metal",{"$f":"IF('Waste Characterization-MODEL'!O66=0,0,'Waste Characterization-MODEL'!J66/'Waste Characterization-MODEL'!O66)","v":0.55034287536707138},null,null,null,{"$f":"IF(I20+K20>1,1,I20+K20)","v":0.55034287536707138},null,{"$f":"IF(I20+K20>1,I20+K20,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M20=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U20,O20>1,O20<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M20*'Waste Characterization-MODEL'!O66","v":730.07318041396354}]
[null,null,null,null,null,null,null,"Glass",{"$f":"IF('Waste Characterization-MODEL'!O67=0,0,'Waste Characterization-MODEL'!J67/'Waste Characterization-MODEL'!O67)","v":0.54037919026120629},null,null,null,{"$f":"IF(I21+K21>1,1,I21+K21)","v":0.54037919026120629},null,{"$f":"IF(I21+K21>1,I21+K21,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M21=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U21,O21>1,O21<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M21*'Waste Characterization-MODEL'!O67","v":292.21480537534757}]
[null,null,null,null,null,null,null,"Plastic",{"$f":"IF('Waste Characterization-MODEL'!O68=0,0,'Waste Characterization-MODEL'!J68/'Waste Characterization-MODEL'!O68)","v":0.1014044995951498},null,null,null,0.1014044995951498,null,{"$f":"IF(I22+K22>1,I22+K22,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M22=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U22,O22>1,O22<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M22*'Waste Characterization-MODEL'!O68","v":278.29981464318814}]
[null,null,null,null,null,null,null,"Paper",{"$f":"IF('Waste Characterization-MODEL'!O69=0,0,'Waste Characterization-MODEL'!J69/'Waste Characterization-MODEL'!O69)","v":0.51560016273909781},null,null,null,0.51560016273909781,null,{"$f":"IF(I23+K23>1,I23+K23,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M23=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U23,O23>1,O23<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M23*'Waste Characterization-MODEL'!O69","v":4026.0706518381212}]
[null,null,null,null,null,null,null,"Wood",{"$f":"IF('Waste Characterization-MODEL'!O70=0,0,'Waste Characterization-MODEL'!J70/'Waste Characterization-MODEL'!O70)","v":0.115479807709344},null,null,null,0.115479807709344,null,{"$f":"IF(I24+K24>1,I24+K24,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M24=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U24,O24>1,O24<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M24*'Waste Characterization-MODEL'!O70","v":229.13351405622493}]
[null,"HIDE",null,null,null,null,null,"Food Waste",null,{"$f":"IF('Waste Characterization-MODEL'!O71=0,0,'Waste Characterization-MODEL'!L71/'Waste Characterization-MODEL'!O71)","v":7.2563607914009731E-2},null,null,null,7.2563607914009731E-2,null,{"$f":"IF(J25+L25>1,J25+L25,\"\")","v":""},null,null,null,null,null,{"$f":"IF(N25=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V25,P25>1,P25<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"N25*'Waste Characterization-MODEL'!O71","v":160.99262032085559}]
[null,"HIDE",null,null,null,null,null,"Yard Trimmings",null,{"$f":"IF('Waste Characterization-MODEL'!O72=0,0,'Waste Characterization-MODEL'!L72/'Waste Characterization-MODEL'!O72)","v":0.85625008887303622},null,null,null,0.85625008887303622,null,{"$f":"IF(J26+L26>1,J26+L26,\"\")","v":""},null,null,null,null,null,{"$f":"IF(N26=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V26,P26>1,P26<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"N26*'Waste Characterization-MODEL'!O72","v":1802.4173796791445}]
[null,null,null,null,null,null,null,"Other / Undifferentiated",{"$f":"IF(ISERROR('Waste Characterization-MODEL'!J73/'Waste Characterization-MODEL'!O73),0,'Waste Characterization-MODEL'!J73/'Waste Characterization-MODEL'!O73)","v":0.10293885488760511},{"$f":"IF('Waste Characterization-MODEL'!O73=0,0,'Waste Characterization-MODEL'!L73/'Waste Characterization-MODEL'!O73)","v":0},null,null,{"$f":"IF(SUM($I27:$L27)>1,(I27+K27)/SUM($I$27:$L$27),I27+K27)","v":0.10293885488760511},{"$f":"IF((J27+L27)>1,1,J27+L27)","v":0},{"$f":"IF(SUM($I27:$L27)>1,I27+K27,\"\")","v":""},{"$f":"IF(SUM($I27:$L27)>1,J27+L27,\"\")","v":""},{"$f":"IF(SUM($I27:$L27)>1,\"Sum of recycling + composting cannot exceed 100%\",\"\")","v":""},null,null,null,{"$f":"IF(M27=\"\",FALSE,TRUE)","v":true},{"$f":"IF(N27=\"\",FALSE,TRUE)","v":true},{"$f":"IF(AND(U27,SUM(O27:P27)>1),TRUE,FALSE)","v":false},null,null,{"$f":"M27*'Waste Characterization-MODEL'!O73","v":449.92},{"$f":"N27*'Waste Characterization-MODEL'!O73","v":0}]
[null,null,null,null,null,null,null,"Total % of Waste that is Diverted",{"$f":"IF('Waste Characterization-MODEL'!O74=0,0,'Basic Information'!H24/'Waste Characterization-MODEL'!O74)","v":0.25999994100039958},{"$f":"IF('Waste Characterization-MODEL'!O74=0,0,'Basic Information'!I24/'Waste Characterization-MODEL'!O74)","v":8.4999980711669101E-2},null,null,{"$f":"IF(ISERROR(Z29),\"\",Z29)","v":0.26000002451749177},{"$f":"IF(ISERROR(AA29),\"\",AA29)","v":8.5000188320737496E-2},null,null,null,null,null,null,{"$f":"IF(SUM(M28:N29)=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(U28,IF(SUM(M28:N28)>1,TRUE),FALSE)","v":false},null,null,{"$f":"SUM(Z20:Z27)","v":6005.711966326845},{"$f":"SUM(AA20:AA27)","v":1963.41}]
[null,null,null,null,null,null,null,"TOTAL Diversion (recycling + composting)",{"$f":"IF(ISERROR(Z32),\"\",Z32)","v":0.34500012771176453},null,null,null,{"$f":"IF(ISERROR(Z33),\"\",Z33)","v":0.34500021283822924},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z28/'Waste Characterization-MODEL'!$O$74","v":0.26000002451749177},{"$f":"AA28/'Waste Characterization-MODEL'!$O$74","v":8.5000188320737496E-2}]
[null,null,null,null,null,null,null,null,"* For example, if your diversion rate increases from 10% to 15%, enter 5%.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Generated Waste",{"$f":"'Waste Characterization-MODEL'!$O$74","v":23098.89}]
[null,null,null,null,null,null,null,"WARNING:  One or more of the values entered produces a diversion rate that is >100%.  This tool caps diversion rate at 100% for purposes of calculating results, however, you may wish to adjust the value(s) entered for % recycled and % composted.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diverted Waste",{"$f":"'Waste Characterization-MODEL'!$J$74","v":6005.71},{"$f":"'Waste Characterization-MODEL'!$L$74","v":1963.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diversion Rate",{"$f":"SUM(Z31:AA31)/Z30","v":0.34500012771176453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diversion Rate",{"$f":"SUM(Z28:AA28)/Z30","v":0.34500021283822924}]
[null,"HIDE","Measure 2: Require all commercial haulers to provide recycling services to all of their customers, upon request."]
[null,"HIDE",null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$66,\"0\") & \" through #\" & TEXT(Assumptions!C68,\"0\")","v":"Assumptions #37 through #39"}]
[null,"HIDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(W39,W40,W41,W42,W43,X44,X45,W46,W47),TRUE)","v":false}]
[null,"HIDE",null,null,null,null,null,null,"Current Commercial Diversion ",null,"Additional Annual Commercial Diversion *",null,"Target Commercial Diversion ",null,{"$f":"+IF(X36,\"User-entered target rates exceeding 100% diversion\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"New Diverted Waste (tons)"]
[null,"HIDE",null,null,null,null,null,null,"Recycled","Composted","Recycled","Composted","Recycled","Composted",{"$f":"+IF(X36,\"Recycled\",\"\")","v":""},{"$f":"+IF(X36,\"Composted\",\"\")","v":""},null,null,null,null,"Not Blank?",null,"Not Blank AND >100%?",null,null,"Recycled","Composted"]
[null,"HIDE",null,null,null,null,null,"Metal",{"$f":"M20","v":0.55034287536707138},null,null,null,{"$f":"IF(I39+K39>1,1,I39+K39)","v":0.55034287536707138},null,{"$f":"IF(I39+K39>1,I39+K39,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M39=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U39,O39>1,O39<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M39*'Waste Characterization-MODEL'!O66","v":730.07318041396354}]
[null,"HIDE",null,null,null,null,null,"Glass",{"$f":"M21","v":0.54037919026120629},null,null,null,{"$f":"IF(I40+K40>1,1,I40+K40)","v":0.54037919026120629},null,{"$f":"IF(I40+K40>1,I40+K40,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M40=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U40,O40>1,O40<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M40*'Waste Characterization-MODEL'!O67","v":292.21480537534757}]
[null,"HIDE",null,null,null,null,null,"Plastic",0.1014044995951498,null,null,null,{"$f":"IF(I41+K41>1,1,I41+K41)","v":0.1014044995951498},null,{"$f":"IF(I41+K41>1,I41+K41,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M41=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U41,O41>1,O41<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M41*'Waste Characterization-MODEL'!O68","v":278.29981464318814}]
[null,"HIDE",null,null,null,null,null,"Paper",0.51560016273909781,null,null,null,0.51560016273909781,null,{"$f":"IF(I42+K42>1,I42+K42,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M42=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U42,O42>1,O42<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M42*'Waste Characterization-MODEL'!O69","v":4026.0706518381212}]
[null,"HIDE",null,null,null,null,null,"Wood",0.115479807709344,null,null,null,0.115479807709344,null,{"$f":"IF(I43+K43>1,I43+K43,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M43=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U43,O43>1,O43<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M43*'Waste Characterization-MODEL'!O70","v":229.13351405622493}]
[null,"HIDE",null,null,null,null,null,"Food Waste",null,7.2563607914009731E-2,null,null,0,7.2563607914009731E-2,{"$f":"IF(J44+L44>1,J44+L44,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(N44=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V44,O44>1,O44<>\"\"),TRUE,FALSE)","v":false},null,{"$f":"M44*'Waste Characterization-MODEL'!O71","v":0},{"$f":"N44*'Waste Characterization-MODEL'!O71","v":160.99262032085559}]
[null,"HIDE",null,null,null,null,null,"Yard Trimmings",null,0.85625008887303622,null,null,{"$f":"IF(I45+K45>1,1,I45+K45)","v":0},{"$f":"IF(J45+L45>1,1,J45+L45)","v":0.85625008887303622},{"$f":"IF(J45+L45>1,J45+L45,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(N45=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V45,O45>1,O45<>\"\"),TRUE,FALSE)","v":false},null,{"$f":"M45*'Waste Characterization-MODEL'!O72","v":0},{"$f":"N45*'Waste Characterization-MODEL'!O72","v":1802.4173796791445}]
[null,"HIDE",null,null,null,null,null,"Other / Undifferentiated",0.10293885488760511,0,null,null,{"$f":"IF(SUM($I46:$L46)>1,1-J46,I46+K46)","v":0.10293885488760511},{"$f":"J46","v":0},{"$f":"IF(SUM($I46:$L46)>1,I46+K46,\"\")","v":""},{"$f":"IF(SUM($I46:$L46)>1,J46+L46,\"\")","v":""},{"$f":"IF(SUM($I46:$L46)>1,\"Sum of recycling + composting cannot exceed 100%\",\"\")","v":""},null,null,null,{"$f":"IF(M46=\"\",FALSE,TRUE)","v":true},{"$f":"IF(N46=\"\",FALSE,TRUE)","v":true},{"$f":"IF(AND(U46,SUM(O46:P46)>1),TRUE,FALSE)","v":false},null,null,{"$f":"M46*'Waste Characterization-MODEL'!O73","v":449.92},{"$f":"N46*'Waste Characterization-MODEL'!O73","v":0}]
[null,"HIDE",null,null,null,null,null,"Total % of Waste that is Diverted",{"$f":"M28","v":0.26000002451749177},{"$f":"N28","v":8.5000188320737496E-2},null,null,{"$f":"IF(ISERROR(Z48),\"\",Z48)","v":0.26000002451749177},{"$f":"IF(ISERROR(AA48),\"\",AA48)","v":8.5000188320737496E-2},null,null,null,null,null,null,{"$f":"IF(SUM(M47:N48)=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(U47,IF(SUM(M47:N47)>1,TRUE),FALSE)","v":false},null,null,{"$f":"SUM(Z39:Z46)","v":6005.711966326845},{"$f":"SUM(AA39:AA46)","v":1963.41}]
[null,"HIDE",null,null,null,null,null,"TOTAL Diversion (recycling + composting)",{"$f":"M29","v":0.34500021283822924},null,null,null,{"$f":"IF(ISERROR(Z52),\"\",Z52)","v":0.34500021283822924},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z47/'Waste Characterization-MODEL'!$O$74","v":0.26000002451749177},{"$f":"AA47/'Waste Characterization-MODEL'!$O$74","v":8.5000188320737496E-2}]
[null,"HIDE",null,null,null,null,null,null,"* For example, if your diversion rate increases from 10% to 15%, please enter 5%.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Generated Waste",{"$f":"'Waste Characterization-MODEL'!$O$74","v":23098.89}]
[null,"HIDE",null,null,null,null,null,"WARNING:  One or more of the values entered produces a diversion rate that is >100%.  This tool caps diversion rate at 100% for purposes of calculating results, however, you may wish to adjust the value(s) entered for % recycled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diverted Waste",{"$f":"'Waste Characterization-MODEL'!$J$74","v":6005.71},{"$f":"'Waste Characterization-MODEL'!$L$74","v":1963.41}]
[null,"HIDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diversion Rate",{"$f":"SUM(Z50:AA50)/Z49","v":0.34500012771176453}]
[null,"HIDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diversion Rate",{"$f":"SUM(Z47:AA47)/Z49","v":0.34500021283822924}]
[null,null,"Measure 2: Require all businesses to have recycling services"]
[null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$70,\"0\") & \" through #\" & TEXT(Assumptions!C72,\"0\")","v":"Assumptions #36 through #38"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(W58,W59,W60,W61,W62,X63,X64,W65,W66),TRUE)","v":false}]
[null,null,null,null,null,null,null,null,"Current Commercial Diversion ",null,"Additional Annual Commercial Diversion *",null,"Target Commercial Diversion ",null,{"$f":"+IF(X55,\"User-entered target rates exceeding 100% diversion\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"New Diverted Waste (tons)"]
[null,null,null,null,null,null,null,null,"Recycled","Composted","Recycled","Composted","Recycled","Composted",{"$f":"+IF(X55,\"Recycled\",\"\")","v":""},{"$f":"+IF(X55,\"Composted\",\"\")","v":""},null,null,null,null,"Not Blank?",null,"Not Blank AND >100%?",null,null,"Recycled","Composted"]
[null,null,null,null,null,null,null,"Metal",{"$f":"M39","v":0.55034287536707138},null,0.15,null,{"$f":"IF(I58+K58>1,1,I58+K58)","v":0.7003428753670714},null,{"$f":"IF(I58+K58>1,I58+K58,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M58=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U58,O58>1,O58<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M58*'Waste Characterization-MODEL'!O66","v":929.05999747605813}]
[null,null,null,null,null,null,null,"Glass",{"$f":"M40","v":0.54037919026120629},null,0.15,null,{"$f":"IF(I59+K59>1,1,I59+K59)","v":0.69037919026120631},null,{"$f":"IF(I59+K59>1,I59+K59,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M59=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U59,O59>1,O59<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M59*'Waste Characterization-MODEL'!O67","v":373.32862618164972}]
[null,null,null,null,null,null,null,"Plastic",0.1014044995951498,null,0.05,null,0.15140449959514979,null,{"$f":"IF(I60+K60>1,I60+K60,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M60=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U60,O60>1,O60<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M60*'Waste Characterization-MODEL'!O68","v":415.52243087534754}]
[null,null,null,null,null,null,null,"Paper",0.51560016273909781,null,0.2,null,0.71560016273909777,null,{"$f":"IF(I61+K61>1,I61+K61,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M61=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U61,O61>1,O61<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M61*'Waste Characterization-MODEL'!O69","v":5587.7732822057451}]
[null,null,null,null,null,null,null,"Wood",0.115479807709344,null,0.15,null,0.26547980770934398,null,{"$f":"IF(I62+K62>1,I62+K62,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M62=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U62,O62>1,O62<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M62*'Waste Characterization-MODEL'!O70","v":526.76153916465864}]
[null,"HIDE",null,null,null,null,null,"Food Waste",null,7.2563607914009731E-2,null,null,0,7.2563607914009731E-2,{"$f":"IF(J63+L63>1,J63+L63,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(N63=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V63,O63>1,O63<>\"\"),TRUE,FALSE)","v":false},null,{"$f":"M63*'Waste Characterization-MODEL'!O71","v":0},{"$f":"N63*'Waste Characterization-MODEL'!O71","v":160.99262032085559}]
[null,"HIDE",null,null,null,null,null,"Yard Trimmings",null,0.85625008887303622,null,null,0,0.85625008887303622,{"$f":"IF(J64+L64>1,J64+L64,\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(N64=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V64,O64>1,O64<>\"\"),TRUE,FALSE)","v":false},null,{"$f":"M64*'Waste Characterization-MODEL'!O72","v":0},{"$f":"N64*'Waste Characterization-MODEL'!O72","v":1802.4173796791445}]
[null,null,null,null,null,null,null,"Other / Undifferentiated",0.10293885488760511,{"$f":"N46","v":0},0.15,null,{"$f":"IF(SUM($I65:$L65)>1,1-J65,I65+K65)","v":0.25293885488760509},{"$f":"IF((J65+L65)>1,1,J65+L65)","v":0},{"$f":"IF(SUM($I65:$L65)>1,I65+K65,\"\")","v":""},{"$f":"IF(SUM($I65:$L65)>1,J65+L65,\"\")","v":""},{"$f":"IF(SUM($I65:$L65)>1,\"Sum of recycling + composting cannot exceed 100%\",\"\")","v":""},null,null,null,{"$f":"IF(M65=\"\",FALSE,TRUE)","v":true},{"$f":"IF(N65=\"\",FALSE,TRUE)","v":true},{"$f":"IF(AND(U65,SUM(O65:P65)>1),TRUE,FALSE)","v":false},null,null,{"$f":"M65*'Waste Characterization-MODEL'!O73","v":1105.5325},{"$f":"N65*'Waste Characterization-MODEL'!O73","v":0}]
[null,null,null,null,null,null,null,"Total % of Waste that is Diverted",{"$f":"M47","v":0.26000002451749177},{"$f":"N47","v":8.5000188320737496E-2},null,null,{"$f":"IF(ISERROR(Z67),\"\",Z67)","v":0.38694406423440514},{"$f":"IF(ISERROR(AA67),\"\",AA67)","v":8.5000188320737496E-2},null,null,null,null,null,null,{"$f":"IF(SUM(M66:N66)=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(U66,IF(SUM(M66:N66)>1,TRUE),FALSE)","v":false},null,null,{"$f":"SUM(Z58:Z65)","v":8937.9783759034581},{"$f":"SUM(AA58:AA65)","v":1963.41}]
[null,null,null,null,null,null,null,"TOTAL Diversion (recycling + composting)",{"$f":"M48","v":0.34500021283822924},null,null,null,{"$f":"IF(ISERROR(Z71),\"\",Z71)","v":0.47194425255514261},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z66/'Waste Characterization-MODEL'!$O$74","v":0.38694406423440514},{"$f":"AA66/'Waste Characterization-MODEL'!$O$74","v":8.5000188320737496E-2}]
[null,null,null,null,null,null,null,null,"* For example, if your diversion rate increases from 10% to 15%, please enter 5%.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Generated Waste",{"$f":"'Waste Characterization-MODEL'!$O$74","v":23098.89}]
[null,null,null,null,null,null,null,"WARNING:  One or more of the values entered produces a diversion rate that is >100%.  This tool caps diversion rate at 100% for purposes of calculating results, however, you may wish to adjust the value(s) entered for % recycled.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diverted Waste",{"$f":"'Waste Characterization-MODEL'!$J$74","v":6005.71},{"$f":"'Waste Characterization-MODEL'!$L$74","v":1963.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diversion Rate",{"$f":"SUM(Z69:AA69)/Z68","v":0.34500012771176453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diversion Rate",{"$f":"SUM(Z66:AA66)/Z68","v":0.47194425255514261}]
[null,null,"Effects of Implementing a Policy or Program to Increase Commercial Composting1"]
[]
[]
[]
[null,null,"Measure 3: Commercial Sector Composting Program"]
[null,null,null,"If you would like to use default diversion rates, please select from the following two options:"]
[]
[null,null,null,"OPTION #1: Implement a non-mandatory commercial sector organics program.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$74,\"0\") & \" and #\" & TEXT(Assumptions!$C$75,\"0\")","v":"Assumptions #39 and #40"}]
[null,null,null,"OPTION #2: Implement a mandatory commercial sector organics program.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$76,\"0\") & \" and #\" & TEXT(Assumptions!$C$77,\"0\")","v":"Assumptions #41 and #42"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(W85,W86,W87,W88,W89,X90,X91,W92,W93),TRUE)","v":false}]
[null,null,null,null,null,null,null,null,"Current Commercial Diversion ",null,"Additional Annual Commercial Diversion *",null,"Target Commercial Diversion ",null,{"$f":"+IF(X82,\"User-entered target rates exceeding 100% diversion\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,"New Diverted Waste (tons)"]
[null,null,null,null,null,null,null,null,"Recycled","Composted","Recycled","Composted","Recycled","Composted",{"$f":"+IF(X82,\"Recycled\",\"\")","v":""},{"$f":"+IF(X82,\"Composted\",\"\")","v":""},null,null,null,null,"Not Blank?",null,"Not Blank AND >100%?",null,null,"Recycled","Composted"]
[null,"HIDE",null,null,null,null,null,"Metal",{"$f":"M58","v":0.7003428753670714},null,null,null,{"$f":"IF(I85+K85<1, I85+K85, 1)","v":0.7003428753670714},null,{"$f":"IF(I85+K85>1,I85+K85,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M85=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U85,O85>1,O85<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M85*'Waste Characterization-MODEL'!O66","v":929.05999747605813}]
[null,"HIDE",null,null,null,null,null,"Glass",{"$f":"M59","v":0.69037919026120631},null,null,null,{"$f":"IF(I86+K86<1, I86+K86, 1)","v":0.69037919026120631},null,{"$f":"IF(I86+K86>1,I86+K86,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M86=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U86,O86>1,O86<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M86*'Waste Characterization-MODEL'!O67","v":373.32862618164972}]
[null,"HIDE",null,null,null,null,null,"Plastic",{"$f":"M60","v":0.15140449959514979},null,null,null,0.15140449959514979,null,{"$f":"IF(I87+K87>1,I87+K87,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M87=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U87,O87>1,O87<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M87*'Waste Characterization-MODEL'!O68","v":415.52243087534754}]
[null,"HIDE",null,null,null,null,null,"Paper",{"$f":"M61","v":0.71560016273909777},null,null,null,0.71560016273909777,null,{"$f":"IF(I88+K88>1,I88+K88,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M88=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U88,O88>1,O88<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M88*'Waste Characterization-MODEL'!O69","v":5587.7732822057451}]
[null,"HIDE",null,null,null,null,null,"Wood",{"$f":"M62","v":0.26547980770934398},null,null,null,0.26547980770934398,null,{"$f":"IF(I89+K89>1,I89+K89,\"\")","v":""},null,null,null,null,null,{"$f":"IF(M89=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(U89,O89>1,O89<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"M89*'Waste Characterization-MODEL'!O70","v":526.76153916465864}]
[null,null,null,null,null,null,null,"Food Waste",null,{"$f":"N63","v":7.2563607914009731E-2},null,0.2,null,0.27256360791400974,null,{"$f":"IF(J90+L90>1,J90+L90,\"\")","v":""},null,null,null,null,null,{"$f":"IF(N90=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V90,P90>1,P90<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"N90*'Waste Characterization-MODEL'!O71","v":604.7208883850268}]
[null,null,null,null,null,null,null,"Yard Trimmings",null,{"$f":"N64","v":0.85625008887303622},null,0,null,0.85625008887303622,null,{"$f":"IF(J91+L91>1,J91+L91,\"\")","v":""},null,null,null,null,null,{"$f":"IF(N91=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(AND(V91,P91>1,P91<>\"\"),TRUE,FALSE)","v":false},null,null,{"$f":"N91*'Waste Characterization-MODEL'!O72","v":1802.4173796791445}]
[null,null,null,null,null,null,null,"Other / Undifferentiated",{"$f":"M65","v":0.25293885488760509},{"$f":"N65","v":0},null,null,{"$f":"IF((I92+K92)>1,1,I92+K92)","v":0.25293885488760509},{"$f":"IF(SUM($I92:$L92)>1,1-I92,J92+L92)","v":0},{"$f":"IF(SUM($I92:$L92)>1,I92+K92,\"\")","v":""},{"$f":"IF(SUM($I92:$L92)>1,J92+L92,\"\")","v":""},{"$f":"IF(SUM($I92:$L92)>1,\"Sum of recycling + composting cannot exceed 100%\",\"\")","v":""},null,null,null,{"$f":"IF(M92=\"\",FALSE,TRUE)","v":true},{"$f":"IF(N92=\"\",FALSE,TRUE)","v":true},{"$f":"IF(AND(U92,SUM(O92:P92)>1),TRUE,FALSE)","v":false},null,null,{"$f":"M92*'Waste Characterization-MODEL'!O73","v":1105.5325},{"$f":"N92*'Waste Characterization-MODEL'!O73","v":0}]
[null,null,null,null,null,null,null,"Total % of Waste that is Diverted",{"$f":"M66","v":0.38694406423440514},{"$f":"N66","v":8.5000188320737496E-2},null,null,{"$f":"IF(ISERROR(Z94),\"\",Z94)","v":0.38694406423440514},{"$f":"IF(ISERROR(AA94),\"\",AA94)","v":0.10421012732924272},null,null,null,null,null,null,{"$f":"IF(SUM(M93:N93)=\"\",FALSE,TRUE)","v":true},null,{"$f":"IF(U93,IF(SUM(M93:N93)>1,TRUE),FALSE)","v":false},null,null,{"$f":"SUM(Z85:Z92)","v":8937.9783759034581},{"$f":"SUM(AA85:AA92)","v":2407.1382680641714}]
[null,null,null,null,null,null,null,"TOTAL Diversion (recycling + composting)",{"$f":"M67","v":0.47194425255514261},null,null,null,{"$f":"IF(ISERROR(Z98),\"\",Z98)","v":0.49115419156364781},null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C79,\"0\")","v":"Assumption #43"},null,null,null,null,null,null,null,null,null,{"$f":"Z93/'Waste Characterization-MODEL'!$O$74","v":0.38694406423440514},{"$f":"AA93/'Waste Characterization-MODEL'!$O$74","v":0.10421012732924272}]
[null,null,null,null,null,null,null,null,"* For example, if your diversion rate increases from 10% to 15%, please enter 5%.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Generated Waste",{"$f":"'Waste Characterization-MODEL'!$O$74","v":23098.89}]
[null,null,null,null,null,null,null,"WARNING:  One or more of the values entered produces a diversion rate that is >100%.  This tool caps diversion rate at 100% for purposes of calculating results, however, you may wish to adjust the value(s) entered for % composted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diverted Waste",{"$f":"'Waste Characterization-MODEL'!$J$74","v":6005.71},{"$f":"'Waste Characterization-MODEL'!$L$74","v":1963.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diversion Rate",{"$f":"SUM(Z96:AA96)/Z95","v":0.34500012771176453}]
[null,null,"1 Note:  calculated results assume new tons recycled.  In estimating the net effect of programs that add or expand curbside collection, include a qualifier in the estimate to avoid double-counting material already recycled from an existing drop-off program.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diversion Rate",{"$f":"SUM(Z93:AA93)/Z95","v":0.49115419156364781}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NEW DIVERSION RATE AFTER ALL POLICIES - used in annual waste calcs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recycled","Composted"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metal",{"$f":"M85","v":0.7003428753670714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Glass",{"$f":"M86","v":0.69037919026120631}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastic",0.15140449959514979]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paper",0.71560016273909777]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wood",0.26547980770934398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food Waste",null,0.27256360791400974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yard Trimmings",null,0.85625008887303622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other",0.25293885488760509,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Generated Waste",{"$f":"SUM('Waste Characterization-MODEL'!O66:O70,'Waste Characterization-MODEL'!O73)","v":18775.239896326846},{"$f":"SUM('Waste Characterization-MODEL'!O71:O72)","v":4323.6541200000001},"Other waste is included in the recycled category"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diverted Waste",{"$f":"Z96","v":6005.71},{"$f":"AA96","v":1963.41}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Original Diversion Rate",{"$f":"IF(Z113=0,0,Z114/Z113)","v":0.31987394212603093},{"$f":"IF(AA113=0,0,AA114/AA113)","v":0.4541089424609201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diverted Waste",{"$f":"Z93","v":8937.9783759034581},{"$f":"AA93","v":2407.1382680641714}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Diversion Rate",{"$f":"IF(Z113=0,0,Z116/Z113)","v":0.47605135408427285},{"$f":"IF(AA113=0,0,AA116/AA113)","v":0.55673701023618682}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Change in Diversion Rates",{"$f":"Z117-Z115","v":0.15617741195824192},{"$f":"AA117-AA115","v":0.10262806777526673}]

{"sheet":"C&D Recycling","index":10,"n_rows":85,"n_cols":51,"rows_kept":85,"cut":false,"hidden":false,"merged":[[77,4,77,11],[79,2,79,12],[66,7,66,12],[2,1,2,13],[5,2,5,12],[3,1,3,13],[9,2,10,12],[27,2,27,12],[28,2,28,12],[29,2,30,12],[68,2,69,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE",null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[]
[null,"Implement Construction & Demolition Requirements"]
[null,"Enter information into the yellow cells or proceed to Program Implementation Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(R13,R36,R39,R40,R71,R73),TRUE,FALSE)","v":false}]
[]
[null,null,"Construction & Demolition (C&D) requirements are typically implemented as a local ordinance or refundable deposit program.  This tab can be used for new C&D requirements or for expanding existing C&D requirements to set higher recycling targets or to encompass a wider universe of C&D projects or materials."]
[null,null,"Note: Use backspace, not the space bar, to clear values. Clearing cell contents by using the space bar will create calculation errors."]
[null,null,"Effects of Implementing New or Expanded C&D Requirements"]
[]
[null,null,"STEP 1.  [Coverage]  Which projects will be subject to requirements?  Estimate how much of the C&D generated in your community’s base year comes from projects that would be subject to a new or expanded C&D ordinance, e.g., 90%."]
[]
[]
[null,"*",0.9,"=",{"$f":"TEXT(IF(ISERROR(CD_total*CDRecy_Penetration),\"\",CD_total*CDRecy_Penetration),\"0,0\") & \" tons subject to the C&D ordinance.\"","v":"25,560 tons subject to the C&D ordinance."},null,null,null,null,null,null,null,null,null,null,null,"Penetration rate <100%?",{"$f":"IF(C13>1,TRUE,FALSE)","v":false}]
[null,null,"*If no value is entered, 100% is assumed"]
[null,null,"WARNING: You have entered a value that is >100%."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"STEP 2.  [Recycling/Reuse Targets]  Enter minimum target diversion rate(s) for a new or expanded C&D ordinance, i.e., the percentage (%) of C&D debris that projects subject to an ordinance would be required to divert.",null,null,null,null,null,null,null,null,null,null,null,null,null,false,"Has waste info on the Basic Information tab been updated without these values changing?"]
[null,null,"(This step assumes that the amount of C&D recycled in the base year, as a percentage of C&D generated, will continue into future years as a minimum recycling rate.  Note:  the baseline recycling rate should only include C&D from building projects unless requirements will apply to other C&D sources.) "]
[null,null,"NOTE: You updated a value for C&D waste on the Basic Information tab that might make your overall diversion rate and the material-specific rates below outdated. Please re-enter diversion rates (red percents) if necessary."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,"<- CDRecy_OverallRecyRateTarget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD_recycled","v":7550},"<- Current tons recycled"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CDRecy_PenetrationUser=\"\",100%,CDRecy_PenetrationUser)","v":0.9},"<- Penetration Rate (% of C&D waste applicable)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CD_total*CDRecy_Penetration","v":25560},"<- Tons of waste subject to measure"]
[null,null,"Option 1:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AA32/AA34),\"\",AA32/AA34)","v":0.29538341158059467},"<- Recycling rate for projects subject to measure"]
[null,null,"Enter an average percentage (%) diversion rate to be applied across C&D materials, e.g., 50%. ",null,null,null,null,null,null,null,{"$f":"\"Assumptions #\" & TEXT(Assumptions!$C$86,\"0\") & \" through #\" & TEXT(Assumptions!$C$87,\"0\")","v":"Assumptions #46 through #47"},null,null,null,null,null,"Diversion rate <100%?",{"$f":"IF(CDRecy_OverallRecyRateTarget>1,TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,{"$f":"AA34*CDRecy_OverallRecyRateTarget","v":12780},"<- Target tons of waste recycled after the measure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA36=0,0,AA36-AA32)","v":5230},"<- Total Additional Tons Recycled Necessary to meet the overall target diversion rate = target tons recycled - current tons recycled"]
[null,null,"Diversion rate*",null,null,0.5,"=",{"$f":"TEXT(IF(ISERROR(CD_total*CDRecy_OverallRecyRateTarget*CDRecy_Penetration),\"\",CD_total*CDRecy_OverallRecyRateTarget*CDRecy_Penetration),\"0,0\") & \" tons of required diversion (\" & TEXT(CDRecy_TotalAdditionalTonsRecycled,\"0,0\") & \" tons in addition to the baseline recycled tonnage of \" & TEXT(CD_recycled,\"0,0\") & \" tons).\"","v":"12,780 tons of required diversion (5,230 tons in addition to the baseline recycled tonnage of 7,550 tons)."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CDRecy_RecoveryRate_User=\"\",Default_CDRecy_RecoveryRate,CDRecy_RecoveryRate_User)","v":0.75},"<- Recovery Rate at C&D processing facilities"]
[null,null,null,null,null,{"$f":"\"* This value must be greater than the current C&D recycling rate of \"&TEXT(AA35,\"0%\") & \" for projects subject to an ordinance.\"","v":"* This value must be greater than the current C&D recycling rate of 30% for projects subject to an ordinance."},null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(S42,U42),TRUE)","v":false},null,null,null,null,null,null,null,null,{"$f":"IF(CDRecy_ADCpercent_User=\"\",0,CDRecy_ADCpercent_User)","v":0.1},"<- C&D residuals used as ADC"]
[null,"OR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >current%?",{"$f":"IF(OR(T43,V43),TRUE)","v":false},null,null,null,null,null,null,null,null,{"$f":"CDRecy_TotalAdditionalTonsRecycled*CDRecy_RecoveryRate*(1-CDRecy_ADCpercent)","v":3530.25},"<- Target tons of waste recycled after the measure"]
[null,null,"Option 2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA40+AA32","v":11080.25},"<- Total new tons of waste recycled after the measure"]
[null,null,"Enter directly in the table below specific recycling/reuse targets for C&D materials, e.g., 75% for concrete & asphalt.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >100%?",{"$f":"IF(OR(S45>1,S46>1,S47>1,S48>1,S49>1,S50>1,S51>1,S52>1,S53>1,S54>1,S55>1,S56>1,S57>1,S58>1,S59>1,S60>1,S61>1),TRUE)","v":false},null,{"$f":"IF(OR(U45>1,U46>1,U47>1,U48>1,U49>1,U50>1,U51>1,U52>1,U53>1,U54>1,U55>1,U56>1,U57>1,U58>1,U59>1,U60>1,U61>1),TRUE)","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Any rate >current%?",null,{"$f":"IF(OR(T45,T46,T47,T48,T49,T50,T51,T52,T53,T54,T55,T56,T57,T58,T59,T60,T61),TRUE)","v":false},null,{"$f":"IF(OR(V45,V46,V47,V48,V49,V50,V51,V52,V53,V54,V55,V56,V57,V58,V59,V60,V61),TRUE)","v":false},null,null,null,null,"Table for Calculating New Target C&D Recycling Rate by Material Type when the user enters an overall recycling rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"After Step 2",null,"After Step 3 (Recovery Rate and ADC)"]
[null,null,null,null,null,null,null,null,"Current C&D Recycling / Reuse Rates","Incremental % Targeted for Recycling / Reuse","Target C&D Recycling / Reuse Rates1",null,null,null,null,null,"Total Generation (before step 1)","New Total Tons Recycled (after Step 1)","New Recycling Rate (post-step 1 tons compared to baseline generation)","Any Rate < current rate?","Target C&D Recycling Rates, After Step 3 (used in Annual Waste Calcs tab)","Any Rate < current rate?",null,null,"tons recycled under target diversion",null,"Total Tons Generated (BAU)","Total Tons Recycled (BAU)","% of Total Waste Stream","Additional Tons to Recycle","New Tons Recycled 1","New Recycling Rate","New Recycling Rate (doesn’t allow >100%)","New Tons Recycled 2","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 3","New Target Recycling Rate","New Tons Recycled 4","New Target Recycling Rate","Additional Tons Recycled to Distribute","Tons to Eliminate from Total Waste Stream","New % of Recycled Stream with Waste Eliminated","New Tons Recycled 5","New Target Recycling Rate (for table)","New Incremental Tons Recycled (before Recovery Rate and ADC)","New Incremental Tons Recycled After Recovery Rate and ADC","New Total Tons Recycled After Recovery Rate and ADC","New Target Recycling Rate After Recovery Rate and ADC","Waste Type"]
[null,null,null,null,null,null,null,"Asphalt Concrete",{"$f":"IF('Waste Characterization-MODEL'!O82=0,0,'Waste Characterization-MODEL'!J82/'Waste Characterization-MODEL'!O82)","v":0.38103013210627878},{"$f":"IF(K45<>\"\",K45-I45,0)","v":0.18415492957746482},0.56518506168374361,null,null,null,null,{"$f":"AT45","v":0.56518506168374361},{"$f":"'Waste Characterization-MODEL'!O82","v":3368.5},{"$f":"IF(K45=\"\",I45,K45)*Q45","v":1903.8258802816904},{"$f":"IF(R45=0,0,R45/Q45)","v":0.56518506168374361},{"$f":"IF(S45<I45,TRUE)","v":false},{"$f":"IF(K45=I45,K45,IF(K45=\"\",I45,AX45))","v":0.50533470957106752},{"$f":"IF(U45<I45,TRUE)","v":false},null,"Asphalt",{"$f":"U45*'Waste Characterization-MODEL'!O82","v":1702.219969190141},null,{"$f":"'Waste Characterization-MODEL'!O82","v":3368.5},{"$f":"'Waste Characterization-MODEL'!J82","v":1283.5},{"$f":"AA45/$AA$62","v":0.11860915492957746},{"$f":"AC45*$AA$37","v":620.32588028169016},{"$f":"AD45+AB45","v":1903.8258802816902},{"$f":"IF(AA45=0,\"\",AE45/AA45)","v":0.56518506168374361},{"$f":"IF(AF45>1,1,AF45)","v":0.56518506168374361},{"$f":"AG45*AA45","v":1903.8258802816904},{"$f":"AE45-AH45","v":0},{"$f":"IF(AG45<>1,0,AA45)","v":0},{"$f":"IF(AG45<>1,AA45,0)/IF(($AA$62-$AJ$62)=0,1,($AA$62-$AJ$62))","v":0.11860915492957746},{"$f":"AH45+AK45*$AI$62","v":1903.8258802816904},{"$f":"IF(AA45=0,0,AL45/AA45)","v":0.56518506168374361},{"$f":"IF(AL45>AA45,AA45,AL45)","v":1903.8258802816904},{"$f":"IF(AA45=0,0,AN45/AA45)","v":0.56518506168374361},{"$f":"AL45-AN45","v":0},{"$f":"AJ45+IF(AP45=0,0,AA45)","v":0},{"$f":"IF(AO45<>1,AA45,0)/IF(($AA$62-$AQ$62)=0,1,($AA$62-$AQ$62))","v":0.11860915492957746},{"$f":"AN45+AR45*$AP$62","v":1903.8258802816904},{"$f":"IF(AA45=0,0,AS45/AA45)","v":0.56518506168374361},{"$f":"AS45-AB45","v":620.32588028169039},{"$f":"AU45*CDRecy_RecoveryRate*(1-CDRecy_ADCpercent)","v":418.719969190141},{"$f":"AB45+AV45","v":1702.219969190141},{"$f":"IF(AA45=0,0,AW45/AA45)","v":0.50533470957106752},"Asphalt"]
[null,null,null,null,null,null,null,"Concrete ",{"$f":"IF('Waste Characterization-MODEL'!O83=0,0,'Waste Characterization-MODEL'!J83/'Waste Characterization-MODEL'!O83)","v":0.6403363760511751},{"$f":"IF(K46<>\"\",K46-I46,0)","v":0.18415492957746493},0.82449130562864004,null,null,null,null,{"$f":"AT46","v":0.82449130562864004},{"$f":"'Waste Characterization-MODEL'!O83","v":6956.5},5735.5737676056342,{"$f":"IF(R46=0,0,R46/Q46)","v":0.82449130562864004},false,{"$f":"IF(K46=I46,K46,IF(K46=\"\",I46,AX46))","v":0.76464095351596395},false,null,"Concrete ",{"$f":"U46*'Waste Characterization-MODEL'!O83","v":5319.2247931338034},null,{"$f":"'Waste Characterization-MODEL'!O83","v":6956.5},{"$f":"'Waste Characterization-MODEL'!J83","v":4454.5},{"$f":"AA46/$AA$62","v":0.24494718309859154},1281.0737676056337,5735.5737676056342,{"$f":"IF(AA46=0,\"\",AE46/AA46)","v":0.82449130562864004},{"$f":"IF(AF46>1,1,AF46)","v":0.82449130562864004},{"$f":"AG46*AA46","v":5735.5737676056342},{"$f":"AE46-AH46","v":0},{"$f":"IF(AG46<>1,0,AA46)","v":0},{"$f":"IF(AG46<>1,AA46,0)/IF(($AA$62-$AJ$62)=0,1,($AA$62-$AJ$62))","v":0.24494718309859154},{"$f":"AH46+AK46*$AI$62","v":5735.5737676056342},{"$f":"IF(AA46=0,0,AL46/AA46)","v":0.82449130562864004},5735.5737676056342,0.82449130562864004,0,{"$f":"AJ46+IF(AP46=0,0,AA46)","v":0},{"$f":"IF(AO46<>1,AA46,0)/IF(($AA$62-$AQ$62)=0,1,($AA$62-$AQ$62))","v":0.24494718309859154},{"$f":"AN46+AR46*$AP$62","v":5735.5737676056342},{"$f":"IF(AA46=0,0,AS46/AA46)","v":0.82449130562864004},{"$f":"AS46-AB46","v":1281.0737676056342},864.72479313380313,{"$f":"AB46+AV46","v":5319.2247931338034},{"$f":"IF(AA46=0,0,AW46/AA46)","v":0.76464095351596395},"Concrete "]
[null,null,null,null,null,null,null,"Drywall ",{"$f":"IF('Waste Characterization-MODEL'!O84=0,0,'Waste Characterization-MODEL'!J84/'Waste Characterization-MODEL'!O84)","v":8.2071908035981189E-2},0.18415492957746477,0.26622683761344595,null,null,null,null,0.26622683761344595,{"$f":"'Waste Characterization-MODEL'!O84","v":1839.8500000000001},489.81744718309858,0.26622683761344595,false,0.2063764855007699,false,null,"Drywall ",{"$f":"U47*'Waste Characterization-MODEL'!O84","v":379.70177684859152},null,{"$f":"'Waste Characterization-MODEL'!O84","v":1839.8500000000001},{"$f":"'Waste Characterization-MODEL'!J84","v":151},6.4783450704225351E-2,338.81744718309858,489.81744718309858,0.26622683761344595,0.26622683761344595,489.81744718309858,0,0,6.4783450704225351E-2,{"$f":"AH47+AK47*$AI$62","v":489.81744718309858},{"$f":"IF(AA47=0,0,AL47/AA47)","v":0.26622683761344595},489.81744718309858,0.26622683761344595,0,0,6.4783450704225351E-2,489.81744718309858,0.26622683761344595,338.81744718309858,228.70177684859155,379.70177684859152,0.2063764855007699,"Drywall "]
[null,null,null,null,null,null,null,"Dimensional lumber and General Wood Products ",{"$f":"IF('Waste Characterization-MODEL'!O85=0,0,'Waste Characterization-MODEL'!J85/'Waste Characterization-MODEL'!O85)","v":0.10339774579219108},0.18415492957746482,0.2875526753696559,null,null,null,null,{"$f":"AT48","v":0.2875526753696559},{"$f":"'Waste Characterization-MODEL'!O85","v":3650.95},1049.8404401408452,0.2875526753696559,false,0.22770232325697984,false,null,"Dimensional lumber and General Wood Products ",{"$f":"U48*'Waste Characterization-MODEL'!O85","v":831.32979709507049},null,{"$f":"'Waste Characterization-MODEL'!O85","v":3650.95},{"$f":"'Waste Characterization-MODEL'!J85","v":377.5},0.12855457746478874,672.34044014084509,1049.8404401408452,0.2875526753696559,0.2875526753696559,1049.8404401408452,0,0,0.12855457746478874,1049.8404401408452,0.2875526753696559,1049.8404401408452,0.2875526753696559,0,0,0.12855457746478874,1049.8404401408452,0.2875526753696559,672.3404401408452,453.82979709507055,831.32979709507049,0.22770232325697984,"Dimensional lumber and General Wood Products "]
[null,null,null,null,null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"IF('Waste Characterization-MODEL'!O86=0,0,'Waste Characterization-MODEL'!J86/'Waste Characterization-MODEL'!O86)","v":0.13862749598347487},0.18415492957746479,0.32278242556093967,null,null,null,null,0.32278242556093967,{"$f":"'Waste Characterization-MODEL'!O86","v":1089.25},351.59075704225353,{"$f":"IF(R49=0,0,R49/Q49)","v":0.32278242556093967},false,0.26293207344826364,false,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"U49*'Waste Characterization-MODEL'!O86","v":286.39876100352114},null,{"$f":"'Waste Characterization-MODEL'!O86","v":1089.25},{"$f":"'Waste Characterization-MODEL'!J86","v":151},3.835387323943662E-2,200.59075704225353,351.59075704225353,0.32278242556093967,0.32278242556093967,351.59075704225353,0,0,3.835387323943662E-2,351.59075704225353,0.32278242556093967,351.59075704225353,0.32278242556093967,0,0,3.835387323943662E-2,351.59075704225353,0.32278242556093967,200.59075704225353,135.39876100352114,286.39876100352114,0.26293207344826364,"Medium-Density Fiberboard, Plywood, and Related Products "]
[null,null,null,null,null,null,null,"Asphalt Shingles-Fiberglass ",{"$f":"IF('Waste Characterization-MODEL'!O87=0,0,'Waste Characterization-MODEL'!J87/'Waste Characterization-MODEL'!O87)","v":0.11032850128594809},0.18415492957746479,0.29448343086341289,null,null,null,null,0.29448343086341289,{"$f":"'Waste Characterization-MODEL'!O87","v":3421.6},1007.6045070422535,0.29448343086341289,false,0.23463307875073683,false,null,"Asphalt Shingles-Fiberglass ",{"$f":"U50*'Waste Characterization-MODEL'!O87","v":802.82054225352113},null,{"$f":"'Waste Characterization-MODEL'!O87","v":3421.6},{"$f":"'Waste Characterization-MODEL'!J87","v":377.5},0.12047887323943661,630.10450704225343,1007.6045070422534,0.29448343086341289,0.29448343086341289,1007.6045070422535,0,0,0.12047887323943661,{"$f":"AH50+AK50*$AI$62","v":1007.6045070422535},0.29448343086341289,1007.6045070422535,0.29448343086341289,0,0,0.12047887323943661,1007.6045070422535,0.29448343086341289,630.10450704225354,425.32054225352113,802.82054225352113,0.23463307875073683,"Asphalt Shingles-Fiberglass "]
[null,null,null,null,null,null,null,"Clay Bricks",{"$f":"IF('Waste Characterization-MODEL'!O88=0,0,'Waste Characterization-MODEL'!J88/'Waste Characterization-MODEL'!O88)","v":4.3303699455119006E-2},0.18415492957746479,0.22745862903258379,null,null,null,null,0.22745862903258379,{"$f":"'Waste Characterization-MODEL'!O88","v":1394.8000000000002},317.25929577464791,0.22745862903258379,false,0.16760827691990776,false,null,"Clay Bricks ",{"$f":"U51*'Waste Characterization-MODEL'!O88","v":233.78002464788739},null,{"$f":"'Waste Characterization-MODEL'!O88","v":1394.8000000000002},{"$f":"'Waste Characterization-MODEL'!J88","v":60.4},4.9112676056338032E-2,256.85929577464793,317.25929577464791,0.22745862903258379,0.22745862903258379,317.25929577464791,0,0,4.9112676056338032E-2,317.25929577464791,0.22745862903258379,317.25929577464791,0.22745862903258379,0,0,4.9112676056338032E-2,317.25929577464791,0.22745862903258379,256.85929577464793,173.38002464788735,233.78002464788736,0.16760827691990776,"Clay Bricks *"]
[null,null,null,null,null,null,null,"Ferrous Metals ",{"$f":"IF('Waste Characterization-MODEL'!O89=0,0,'Waste Characterization-MODEL'!J89/'Waste Characterization-MODEL'!O89)","v":0.4300034172456999},0.18415492957746471,0.61415834682316461,null,null,null,null,0.61415834682316461,{"$f":"'Waste Characterization-MODEL'!O89","v":877.90000000000009},539.16961267605632,0.61415834682316461,false,0.55430799471048864,false,null,"Ferrous Metals ",{"$f":"U52*'Waste Characterization-MODEL'!O89","v":486.62698855633801},null,{"$f":"'Waste Characterization-MODEL'!O89","v":877.90000000000009},{"$f":"'Waste Characterization-MODEL'!J89","v":377.5},3.0911971830985919E-2,161.66961267605635,539.16961267605632,0.61415834682316461,0.61415834682316461,539.16961267605632,0,0,3.0911971830985919E-2,539.16961267605632,0.61415834682316461,539.16961267605632,0.61415834682316461,0,0,3.0911971830985919E-2,539.16961267605632,0.61415834682316461,161.66961267605632,109.12698855633802,486.62698855633801,0.55430799471048864,"Ferrous Metals "]
[null,null,null,null,null,null,null,"Non Ferrous Metals ",{"$f":"IF('Waste Characterization-MODEL'!O90=0,0,'Waste Characterization-MODEL'!J90/'Waste Characterization-MODEL'!O90)","v":0.26584507042253519},0.18415492957746482,0.45,null,null,null,null,0.45,{"$f":"'Waste Characterization-MODEL'!O90","v":113.60000000000001},51.120000000000005,0.45,false,0.39014964788732398,false,null,"Non Ferrous Metals ",{"$f":"U53*'Waste Characterization-MODEL'!O90","v":44.321000000000005},null,{"$f":"'Waste Characterization-MODEL'!O90","v":113.60000000000001},{"$f":"'Waste Characterization-MODEL'!J90","v":30.2},4.0000000000000001E-3,20.92,51.120000000000005,{"$f":"IF(AA53=0,\"\",AE53/AA53)","v":0.45},0.45,{"$f":"AG53*AA53","v":51.120000000000005},0,0,4.0000000000000001E-3,{"$f":"AH53+AK53*$AI$62","v":51.120000000000005},0.45,51.120000000000005,0.45,0,0,4.0000000000000001E-3,51.120000000000005,0.45,20.920000000000005,14.121000000000004,44.321000000000005,0.39014964788732398,"Non Ferrous Metals "]
[null,null,null,null,null,null,null,"Mixed Plastics",{"$f":"IF('Waste Characterization-MODEL'!O91=0,0,'Waste Characterization-MODEL'!J91/'Waste Characterization-MODEL'!O91)","v":0.24061006146141589},0.18415492957746477,0.42476499103888066,null,null,null,null,0.42476499103888066,{"$f":"'Waste Characterization-MODEL'!O91","v":219.65},93.299630281690142,0.42476499103888066,false,0.36491463892620463,false,null,"Mixed Plastics",{"$f":"U54*'Waste Characterization-MODEL'!O91","v":80.153500440140846},null,{"$f":"'Waste Characterization-MODEL'!O91","v":219.65},{"$f":"'Waste Characterization-MODEL'!J91","v":52.85},7.7341549295774654E-3,40.449630281690141,93.299630281690142,0.42476499103888066,0.42476499103888066,93.299630281690142,{"$f":"AE54-AH54","v":0},0,7.7341549295774654E-3,{"$f":"AH54+AK54*$AI$62","v":93.299630281690142},0.42476499103888066,93.299630281690142,0.42476499103888066,0,0,7.7341549295774654E-3,93.299630281690142,0.42476499103888066,40.449630281690141,27.303500440140848,80.153500440140846,0.36491463892620463,"Mixed Plastics"]
[null,null,null,null,null,null,null,"Cardboard",{"$f":"IF('Waste Characterization-MODEL'!O92=0,0,'Waste Characterization-MODEL'!J92/'Waste Characterization-MODEL'!O92)","v":0.35198135198135194},0.18415492957746482,0.53613628155881676,null,null,null,null,0.53613628155881676,{"$f":"'Waste Characterization-MODEL'!O92","v":257.40000000000003},138.00147887323945,0.53613628155881676,false,0.47628592944614068,false,null,"Cardboard",{"$f":"U55*'Waste Characterization-MODEL'!O92","v":122.59599823943662},null,{"$f":"'Waste Characterization-MODEL'!O92","v":257.40000000000003},{"$f":"'Waste Characterization-MODEL'!J92","v":90.600000000000009},9.0633802816901428E-3,47.401478873239448,138.00147887323945,0.53613628155881676,0.53613628155881676,138.00147887323945,0,0,9.0633802816901428E-3,138.00147887323945,0.53613628155881676,138.00147887323945,0.53613628155881676,0,0,9.0633802816901428E-3,138.00147887323945,0.53613628155881676,47.401478873239441,31.99599823943662,122.59599823943662,0.47628592944614068,"Cardboard"]
[null,null,null,null,null,null,null,"Carpet",{"$f":"IF('Waste Characterization-MODEL'!O93=0,0,'Waste Characterization-MODEL'!J93/'Waste Characterization-MODEL'!O93)","v":5.6916698077647945E-2},0.18415492957746482,0.24107162765511275,null,null,null,null,0.24107162765511275,{"$f":"'Waste Characterization-MODEL'!O93","v":265.3},63.956302816901413,0.24107162765511275,false,{"$f":"IF(K56=I56,K56,IF(K56=\"\",I56,AX56))","v":0.18122127554243669},false,null,"Carpet",{"$f":"U56*'Waste Characterization-MODEL'!O93","v":48.078004401408457},null,{"$f":"'Waste Characterization-MODEL'!O93","v":265.3},{"$f":"'Waste Characterization-MODEL'!J93","v":15.1},9.3415492957746489E-3,48.856302816901412,63.956302816901413,0.24107162765511275,0.24107162765511275,63.956302816901413,0,0,9.3415492957746489E-3,63.956302816901413,0.24107162765511275,63.956302816901413,0.24107162765511275,0,0,9.3415492957746489E-3,63.956302816901413,0.24107162765511275,48.856302816901412,32.978004401408455,48.078004401408457,0.18122127554243669,"Carpet"]
[null,"HIDE",null,null,null,null,null,"Vinyl Flooring",null,1,1,null,null,null,null,0,{"$f":"'Waste Characterization-MODEL'!O94","v":0},0,0,false,0,false,null,"Vinyl Flooring",{"$f":"U57*'Waste Characterization-MODEL'!O94","v":0},null,{"$f":"'Waste Characterization-MODEL'!O94","v":0},{"$f":"'Waste Characterization-MODEL'!J94","v":0},0,0,0,"",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Vinyl Flooring"]
[null,"HIDE",null,null,null,null,null,"PVC",null,1,1,null,null,null,null,0,{"$f":"'Waste Characterization-MODEL'!O95","v":0},0,0,false,0,false,null,"PVC",{"$f":"U58*'Waste Characterization-MODEL'!O95","v":0},null,{"$f":"'Waste Characterization-MODEL'!O95","v":0},{"$f":"'Waste Characterization-MODEL'!J95","v":0},0,0,0,"",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"PVC"]
[null,"HIDE",null,null,null,null,null,"Fiberglass Insulation",null,1,1,null,null,null,null,0,{"$f":"'Waste Characterization-MODEL'!O96","v":0},0,0,false,0,false,null,"Fiberglass Insulation",{"$f":"U59*'Waste Characterization-MODEL'!O96","v":0},null,{"$f":"'Waste Characterization-MODEL'!O96","v":0},{"$f":"'Waste Characterization-MODEL'!J96","v":0},0,0,0,"",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Fiberglass Insulation"]
[null,"HIDE",null,null,null,null,null,"Wood Flooring, Cabinets, Doors",null,1,1,null,null,null,null,0,{"$f":"'Waste Characterization-MODEL'!O97","v":0},0,0,false,0,false,null,"Wood Flooring, Cabinets, Doors",{"$f":"U60*'Waste Characterization-MODEL'!O97","v":0},null,{"$f":"'Waste Characterization-MODEL'!O97","v":0},{"$f":"'Waste Characterization-MODEL'!J97","v":0},0,0,0,"",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Wood Flooring, Cabinets, Doors"]
[null,null,null,null,null,null,null,"Other / Undifferentiated",{"$f":"IF('Waste Characterization-MODEL'!O98=0,0,'Waste Characterization-MODEL'!J98/'Waste Characterization-MODEL'!O98)","v":2.5957085364127247E-2},0.18415492957746479,0.21011201494159204,null,null,null,null,0.21011201494159204,{"$f":"'Waste Characterization-MODEL'!O98","v":4944.7},1038.9408802816902,0.21011201494159204,false,0.15026166282891598,false,null,"Other",{"$f":"U61*'Waste Characterization-MODEL'!O98","v":742.99884419014086},null,{"$f":"'Waste Characterization-MODEL'!O98","v":4944.7},{"$f":"'Waste Characterization-MODEL'!J98","v":128.35},0.17410915492957746,910.59088028169015,1038.9408802816902,0.21011201494159204,0.21011201494159204,1038.9408802816902,0,0,0.17410915492957746,1038.9408802816902,0.21011201494159204,1038.9408802816902,0.21011201494159204,0,0,0.17410915492957746,1038.9408802816902,0.21011201494159204,910.59088028169015,614.64884419014084,742.99884419014086,0.15026166282891598,"Other"]
[null,null,null,null,null,null,null,"Average Diversion Rate Across Materials (percent)",{"$f":"IF(ISERROR(I63/I64),\"\",I63/I64)","v":0.29538341158059467},0.20461658841940533,{"$f":"IF(CDRecy_OverallRecyRateTarget_calc=0,\"\",CDRecy_OverallRecyRateTarget_calc)","v":0.5},null,null,null,null,"TOTAL",{"$f":"'Waste Characterization-MODEL'!O99","v":28400},{"$f":"SUM(R45:R61)","v":12780},{"$f":"IF(R62=0,0,R62/Q62)","v":0.45},false,0.39014964788732392,false,null,"TOTAL",{"$f":"SUM(Y45:Y61)","v":11080.25},null,{"$f":"'Waste Characterization-MODEL'!O99","v":28400},{"$f":"'Waste Characterization-MODEL'!J99","v":7550},1,{"$f":"SUM(AD45:AD61)","v":5230},{"$f":"SUM(AE45:AE61)","v":12780},0.45,null,{"$f":"SUM(AH45:AH61)","v":12780},{"$f":"SUM(AI45:AI61)","v":0},{"$f":"SUM(AJ45:AJ61)","v":0},{"$f":"SUM(AK45:AK61)","v":1.0000000000000002},{"$f":"SUM(AL45:AL61)","v":12780},0.45,{"$f":"SUM(AN45:AN61)","v":12780},{"$f":"AN62/AA62","v":0.45},{"$f":"SUM(AP45:AP61)","v":0},{"$f":"SUM(AQ45:AQ61)","v":0},{"$f":"SUM(AR45:AR61)","v":1.0000000000000002},{"$f":"SUM(AS45:AS61)","v":12780},0.45,{"$f":"SUM(AU45:AU61)","v":5230.0000000000009},{"$f":"SUM(AV45:AV61)","v":3530.25},{"$f":"SUM(AW45:AW61)","v":11080.25},0.39014964788732392]
[null,null,null,null,null,null,null,"Total C&D  Debris Recycled or Reused (tons)",{"$f":"'Waste Characterization-MODEL'!J99","v":7550},{"$f":"IF(K63=0,\"\",K63-I63)","v":5230},{"$f":"AA36","v":12780},null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R62/AA34),0,R62/AA34)","v":0.5},"<- Calculated overall recycling rate, after Step 1 penetration rate",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH62/AA62","v":0.45},null,null,null,null,null,null,null,null,null,null,{"$f":"AS62-AA32","v":5230},null,null,null,{"$f":"AW62-AA32","v":3530.25}]
[null,"HIDE",null,null,null,null,null,"Total C&D Waste Generated",{"$f":"AA34","v":25560},{"$f":"I64","v":25560},{"$f":"J64","v":25560}]
[null,"HIDE",null,null,null,null,null,"% of C&D Waste that is Recycled",{"$f":"IF(ISERROR(I63/I64),0,I63/I64)","v":0.29538341158059467},{"$f":"IF(ISERROR(K63/J64),0,K63/J64)","v":0.5},{"$f":"IF(J65=\"\",\"\",J65-I65)","v":0.20461658841940533}]
[null,null,null,null,null,null,null,"1 Percentages in table can be adjusted to better reflect projected recycling rates for a given material(s)."]
[null,null,null,null,null,null,null,{"$f":"IF(R39,\"WARNING: You have entered a diversion rate value that is >100%. Please revise your inputs so that all diversion rates are less than or equal to 100%.\",IF(R40,\"WARNING: You have entered a diversion rate value or a penetration rate that produces a target diversion rate that is less than a current diversion rate value. \" & \"Please revise your inputs so that all target diversion rates are greater than or equal to the current diversion rates. \" & \"(Note:  recycling rates are rounded to the nearest whole number [e.g., a current recyling rate of 26.4% for concrete is displayed as 26%].\"))","v":false}]
[]
[null,null,"STEP 3.  [Capture Efficiency]  Estimate recovery rate of C&D delivered to processing facilities and the amount of C&D debris used as Alternative Daily Cover (ADC) on landfills. 1"]
[]
[null,null,null,null,"Assume a ",0.75,"recovery rate at C&D processing facilities.2",null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C82,\"0\")","v":"Assumption #44"},null,null,null,null,null,null,"Recovery rate <100%?",{"$f":"IF(F71>1,TRUE,FALSE)","v":false}]
[]
[null,null,null,null,"Assume",0.1,"of C&D residuals are used as ADC on landfills.3",null,null,null,null,null,null,null,null,null,"ADC rate <100%?",{"$f":"IF(F73>1,TRUE,FALSE)","v":false}]
[null,null,null,null,null,"If no value is entered, 0% is assumed"]
[]
[null,null,null,null,"1 These percentages are applied to the incremental tonnage targeted for recycling / reuse."]
[null,null,null,null,"2 A portion of C&D debris delivered to processing facilities is not recycled due to contamination or lack of markets.  "]
[null,null,null,null,"3 In some areas, C&D residuals (fines) are beneficially used as ADC.  ADC refers to materials other than soil used as an overlay on an exposed landfill face.  For purposes of this tool’s calculations, C&D residuals used as ADC should be excluded from the C&D recovery rate since EPA’s WARM emission factors do not apply to ADC. "]
[]
[null,null,"Summary of Results"]
[]
[null,null,null,null,null,null,null,null,"Percentage","Tonnage"]
[null,null,null,null,null,null,null,"Baseline C&D Recycling",{"$f":"IF(ISERROR(CD_recycled/CD_total),0,CD_recycled/CD_total)","v":0.26584507042253519},{"$f":"CD_recycled","v":7550}]
[null,null,null,null,null,null,null,"Increase in C&D Recycling or Reuse",{"$f":"IF(ISERROR(AX62-I83),0,AX62-I83)","v":0.12430457746478873},{"$f":"CDRecy_TotalIncrementalTonsRecycled","v":3530.25},"Assumption #48"]
[null,null,null,null,null,null,null,"Total C&D Recycling or Reuse After Implementation",{"$f":"SUM(I83:I84)","v":0.39014964788732392},{"$f":"SUM(J83:J84)","v":11080.25}]

{"sheet":"Program Implementation Summary","index":11,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,3,2,5],[5,2,5,3],[3,2,3,4]]}
[]
[]
[null,null,null,"Policy & Program Implementation Summary and Notes"]
[null,null,"This table displays the assumptions you entered for policy & program implementation.  You may use the space available for additional details on the policies & programs or assumptions entered."]
[]
[null,null,"Assumptions for This Scenario\n(by Sector and Measure)",null,"Optional Notes for This Scenario (fill in)"]
[null,null,{"$f":"PAYT_SourceReduction","v":0.06},"Single-Family Home PAYT source reduction"]
[null,null,{"$f":"PAYT_Recycling","v":0.06},"Single-Family Home PAYT recycling increase"]
[null,null,{"$f":"PAYT_Composting","v":0.05},"Single-Family Home PAYT composting increase"]
[null,null,{"$f":"'Recycling (Other)'!W19","v":7.999999999999996E-2},"Single-Family Home Recycling (Other) measure(s) recycling increase","Along with PAYT, this scenario models switching from bins to carts and implement other streamlining expected to increase the recycling rate."]
[null,null,{"$f":"FoodScrapsCollection_Voluntary_RateIncrease+FoodScrapsCollection_Mandatory_RateIncrease","v":0.15},"Single-Family Home Food Waste Collection composting increase","Assumes low-end default for increase in food waste composting from expanding curbside collection program to include a green bin for food waste."]
[null,null,{"$f":"MultifamRecy_RateIncrease","v":0},"Multi-Family Home recycling increase"]
[null,null,{"$f":"'Commercial Diversion'!Z118","v":0.15617741195824192},"Commercial Diversion recycling increase","Looking at requiring all businesses to subsribe to recycling collection service"]
[null,null,{"$f":"'Commercial Diversion'!AA118","v":0.10262806777526673},"Commercial Diversion composting increase","This increase represents a 20% increase in food waste composting from implementing a voluntary sign-up program for food waste collection.  (Note: including existing yard trimmings diversion, this would constitute an overall 10% increase in organics diversion.) "]
[null,null,{"$f":"'C&D Recycling'!I84","v":0.12430457746478873},"Construction & Demolition recycling / reuse increase","Assumes adopting a local ordinance with a requirement for 50% C&D debris diversion from landfill"]
[null,null,null,"Other Notes:   ","1. For single-family home waste characterization, used the U.S. defaults for recycled materials.  Adjusted the U.S. defaults for food waste and yard trimmings to more accurately reflect local estimates.\n2. For C&D total tonnage, only building-related C&D debris is included in the baseline year. "]

{"sheet":"Results","index":12,"n_rows":194,"n_cols":26,"rows_kept":194,"cut":false,"hidden":false,"merged":[[1,1,1,18],[154,3,154,7],[154,8,154,12],[154,13,154,17],[81,2,81,8],[4,2,5,11],[135,8,135,9],[135,6,135,7],[135,4,135,5],[135,2,135,3],[155,8,155,9],[155,10,155,11],[155,13,155,14],[165,2,165,9],[155,15,155,16],[155,3,155,4],[155,5,155,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[null,"Results"]
[null,"Note: formatting issues might occur with the charts below if data are missing or entered incorrectly on previous tabs"]
[null,{"$f":"\"Program implementation is assumed to begin one year following the Base Year of \" & TEXT(Base_Yr,\"0\")","v":"Program implementation is assumed to begin one year following the Base Year of 2016"}]
[null,null,{"$f":"\"WARNING: A value you entered on the \" & W6 & \" tab has produced a negative tonnage number or a percentage value greater than 100%. Please review your entries to make sure there are no errors or error messages on any tab.\"","v":"WARNING: A value you entered on the  tab has produced a negative tonnage number or a percentage value greater than 100%. Please review your entries to make sure there are no errors or error messages on any tab."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error on any sheet?",{"$f":"IF(OR(#REF!,W10,W11,W12,W13,W14,W15,W16),TRUE,FALSE)","v":{"$error":"#REF!"}},"selection:",{"$f":"UserSelection_TonsPercent","v":"Percent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Error Tab:",{"$f":"IF(ISERROR(MATCH(TRUE,W7:W16,0)),\"\",OFFSET(V6,MATCH(TRUE,W7:W16,0),0))","v":""},null,{"$f":"'Waste Characterization-Tons'!X7","v":false},"Tons tab"]
[]
[null,null,null,"Tonnage Reductions",null,null,null,null,null,"Greenhouse Gas Reductions*"]
[]
[null,null,"10-Year Accumulative Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste Characterization-Percent",{"$f":"IF($Y$5=\"Percent\",#REF!,FALSE)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAYT",{"$f":"PAYT!X3","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single-Family Recycling",{"$f":"'Recycling (Other)'!V18","v":false}]
[null,null,"Tons",null,null,null,null,null,null,"GHGs",null,null,null,null,null,null,null,null,null,null,null,"Food Waste Collection",{"$f":"'Food Waste Collection'!V5","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multi-Family Recycling",{"$f":"'Multi-Family Recycling'!V5","v":false}]
[null,null,"Over 10 years, these measures would result in:",null,null,null,null,null,null,"Over 10 years, these measures would result in:",null,null,null,null,null,null,null,null,null,null,null,"Commercial Diversion",{"$f":"'Commercial Diversion'!X4","v":false}]
[null,null,null,"Additional diversion of",{"$f":"SUM('Annual Calcs'!AF867:AM867,'Annual Calcs'!AF904:AM904,'Annual Calcs'!AF927:AM927) + IF(MFH_ResorCom=\"commercial\",SUM('Annual Calcs'!AF891:AM891))","v":127267.23},"total tons of waste",null,null,null,null,"Total reductions of",{"$f":"-SUM('Annual Calcs'!AO867:AV867,'Annual Calcs'!AO904:AV904,'Annual Calcs'!AO927:AV927) - IF(MFH_ResorCom=\"commercial\",SUM('Annual Calcs'!AO891:AV891))","v":155089.1},"metric tons of life-cycle CO2e",null,null,null,null,null,null,null,null,"C&D Recycling",{"$f":"'C&D Recycling'!R4","v":false}]
[null,null,null,null,"...compared to a Business as Usual baseline of:"]
[null,null,null,null,{"$f":"TEXT(SUM(MSW_recycled,MSW_composted,CD_recycled),\"0,0\")","v":"24,152"},"total tons of waste diverted"]
[null,null,null,"out of:",{"$f":" TEXT(SUM('Annual Calcs'!L867,'Annual Calcs'!L904,'Annual Calcs'!L927),\"0,0\")","v":"839,006"},"total tons of waste generated"]
[]
[null,null,null,"Source reduction (from PAYT) of",{"$f":"'Annual Calcs'!AF867+'Annual Calcs'!AI867+'Annual Calcs'!AL867+'Annual Calcs'!AM867","v":12073.02},"tons of residential waste",null,null,null,null,"GHG reductions due to source reduction (from PAYT) of",{"$f":"-SUM('Annual Calcs'!AO867,'Annual Calcs'!AR867,'Annual Calcs'!AU867,'Annual Calcs'!AV867)","v":23316.179999999997},"metric tons of life-cycle CO2e in the residential waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AF904+'Annual Calcs'!AI904+'Annual Calcs'!AL904+'Annual Calcs'!AM904","v":0},"tons of commercial waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AO904,'Annual Calcs'!AR904,'Annual Calcs'!AU904,'Annual Calcs'!AV904)","v":0},"metric tons of life-cycle CO2e in the commercial waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AF927+'Annual Calcs'!AI927+'Annual Calcs'!AL927+'Annual Calcs'!AM927","v":0},"tons of C&D waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AO927,'Annual Calcs'!AR927,'Annual Calcs'!AU927,'Annual Calcs'!AV927)","v":0},"metric tons of life-cycle CO2e in the C&D waste sector"]
[null,null,null,null,{"$f":"SUM(E21:E23)","v":12073.02},"total tons",null,null,null,null,null,{"$f":"SUM(L21:L23)","v":23316.179999999997},"total metric tons of life-cycle CO2e"]
[]
[null,null,null,"Increased recycling of",{"$f":"'Annual Calcs'!AG867+'Annual Calcs'!AJ867","v":24973.71},"tons of residential waste",null,null,null,null,"GHG reductions due to increased recycling of",{"$f":"-SUM('Annual Calcs'!AP867,'Annual Calcs'!AS867)","v":46665.93},"metric tons of life-cycle CO2e in the residential waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AG904+'Annual Calcs'!AJ904","v":29411.68},"tons of commercial waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AP904,'Annual Calcs'!AS904)","v":62025.679999999993},"metric tons of life-cycle CO2e in the commercial waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AG927+'Annual Calcs'!AJ927","v":44291.94},"tons of C&D waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AP927,'Annual Calcs'!AS927)","v":19183.25},"metric tons of life-cycle CO2e in the C&D waste sector"]
[null,null,null,null,{"$f":"SUM(E26:E28)","v":98677.33},"total tons",null,null,null,null,null,{"$f":"SUM(L26:L28)","v":127874.85999999999},"total metric tons of life-cycle CO2e"]
[]
[null,null,null,"Increased composting of",{"$f":"'Annual Calcs'!AH867+'Annual Calcs'!AK867","v":12066.130000000001},"tons of residential waste",null,null,null,null,"GHG reductions due to increased composting of",{"$f":"-SUM('Annual Calcs'!AQ867,'Annual Calcs'!AT867)","v":1240.97},"metric tons of life-cycle CO2e in the residential waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AH904+'Annual Calcs'!AK904","v":4450.75},"tons of commercial waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AQ904,'Annual Calcs'!AT904)","v":2657.09},"metric tons of life-cycle CO2e in the commercial waste sector"]
[null,null,null,null,{"$f":"'Annual Calcs'!AH927+'Annual Calcs'!AK927","v":0},"tons of C&D waste",null,null,null,null,null,{"$f":"-SUM('Annual Calcs'!AQ927,'Annual Calcs'!AT927)","v":0},"metric tons of life-cycle CO2e in the C&D waste sector"]
[null,null,null,null,{"$f":"SUM(E31:E33)","v":16516.88},"total tons",null,null,null,null,null,{"$f":"SUM(L31:L33)","v":3898.0600000000004},"total metric tons of life-cycle CO2e"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Tons Diverted",null,null,null,null,null,null,"GHG reductions"]
[null,null,null,"Source Reduction (tons)",null,"Increased Recycling (tons)",null,"Increased Composting (tons)",null,null,"Source Reduction (MTCO2e)",null,"Increased Recycling (MTCO2e)",null,"Increased Composting  (MTCO2e)"]
[null,null,null,{"$f":"'Annual Calcs'!D942","v":12073.02},null,{"$f":"'Annual Calcs'!D943","v":24973.45},null,{"$f":"'Annual Calcs'!D944","v":12066.13},null,null,{"$f":"'Annual Calcs'!D961","v":23316.18},null,{"$f":"'Annual Calcs'!D962","v":46665.93},null,{"$f":"'Annual Calcs'!D963","v":1240.97}]
[null,null,null,"N/A",null,{"$f":"'Annual Calcs'!D947","v":0.26},null,"N/A",null,null,"N/A",null,{"$f":"'Annual Calcs'!D966","v":0},null,"N/A"]
[null,null,null,"N/A",null,{"$f":"'Annual Calcs'!D951","v":29411.68},null,{"$f":"'Annual Calcs'!D952","v":4450.75},null,null,"N/A",null,{"$f":"'Annual Calcs'!D970","v":62025.68},null,{"$f":"'Annual Calcs'!D971","v":2657.09}]
[null,null,null,"N/A",null,{"$f":"'Annual Calcs'!D955","v":44291.94},null,"N/A",null,null,"N/A",null,{"$f":"'Annual Calcs'!D974","v":19183.25},null,"N/A"]
[]
[null,null,null,{"$f":"SUM(D71:D74)","v":12073.02},"Total",{"$f":"SUM(F71:F74)","v":98677.33},"Total",{"$f":"SUM(H71:H74)","v":16516.879999999997},"Total",null,{"$f":"SUM(K71:K74)","v":23316.18},"Total",{"$f":"SUM(M71:M74)","v":127874.86},"Total",{"$f":"SUM(O71:O74)","v":3898.0600000000004},"Total"]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Annual Calcs'!C981","v":"Total New Tons Diverted by Sector"},null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!C987","v":"Total MTCO2e Saved by Sector"}]
[]
[]
[]
[null,null,null,null,null,"Legend: Tons Diverted",null,null,null,null,null,null,"Legend: MTCO2e Saved"]
[]
[null,null,null,null,null,{"$f":"'Annual Calcs'!D982","v":49112.6},"Single-Family Homes",null,null,null,null,null,{"$f":"'Annual Calcs'!D988","v":71223.08},"Single-Family Homes"]
[null,null,null,null,null,{"$f":"'Annual Calcs'!D983","v":0.26},"Multi-Family Homes",null,null,null,null,null,{"$f":"'Annual Calcs'!D989","v":0},"Multi-Family Homes"]
[null,null,null,null,null,{"$f":"'Annual Calcs'!D984","v":33862.43},"Commercial",null,null,null,null,null,{"$f":"'Annual Calcs'!D990","v":64682.77},"Commercial"]
[null,null,null,null,null,{"$f":"'Annual Calcs'!D985","v":44291.94},"C&D",null,null,null,null,null,{"$f":"'Annual Calcs'!D991","v":19183.25},"C&D"]
[]
[null,null,null,null,null,{"$f":"SUM(F88:F91)","v":127267.23000000001},"Total Tons Diverted",null,null,null,null,null,{"$f":"SUM(M88:M91)","v":155089.1},"Total MTCO2e Saved"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Annual Benefits"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual GHG","Cumulative GHG"]
[null,null,"Tons Landfilled",null,"Tons Combusted",null,"Tons Recycled",null,"Tons Composted",null,null,null,null,null,"Reductions","Reductions"]
[null,"Year","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies",null,null,null,"Year","(MTCO2e)","(MTCO2e)"]
[null,{"$f":"'Annual Calcs'!C1075","v":2016},{"$f":"'Annual Calcs'!J1031","v":46740.000721951539},{"$f":"'Annual Calcs'!K1031","v":"N/A*"},{"$f":"'Annual Calcs'!H1031","v":5630.3559720330904},{"$f":"'Annual Calcs'!I1031","v":"N/A*"},{"$f":"'Annual Calcs'!D1031","v":20061.898730474732},{"$f":"'Annual Calcs'!E1031","v":"N/A*"},{"$f":"'Annual Calcs'!F1031","v":4090.4335422797012},{"$f":"'Annual Calcs'!G1031","v":"N/A*"},null,null,null,{"$f":"'Annual Calcs'!C1016","v":2016},{"$f":"'Annual Calcs'!D1016","v":"N/A*"},{"$f":"'Annual Calcs'!E1016","v":"N/A*"}]
[null,{"$f":"'Annual Calcs'!C1076","v":2017},{"$f":"'Annual Calcs'!J1032","v":47606.130563289888},{"$f":"'Annual Calcs'!K1032","v":37468.589580260188},{"$f":"'Annual Calcs'!H1032","v":5633.4583696974987},{"$f":"'Annual Calcs'!I1032","v":4205.9163348861912},{"$f":"'Annual Calcs'!D1032","v":20377.261728422905},{"$f":"'Annual Calcs'!E1032","v":29097.944424079869},{"$f":"'Annual Calcs'!F1032","v":4092.6874231232969},{"$f":"'Annual Calcs'!G1032","v":5613.3591864001573},null,null,null,{"$f":"'Annual Calcs'!C1017","v":2017},{"$f":"'Annual Calcs'!D1017","v":15148.37},{"$f":"'Annual Calcs'!E1017","v":15148.37}]
[null,{"$f":"'Annual Calcs'!C1077","v":2018},{"$f":"'Annual Calcs'!J1033","v":48507.072700829507},{"$f":"'Annual Calcs'!K1033","v":38215.842833375013},{"$f":"'Annual Calcs'!H1033","v":5636.5624768224316},{"$f":"'Annual Calcs'!I1033","v":4208.2338482155192},{"$f":"'Annual Calcs'!D1033","v":20705.231570199783},{"$f":"'Annual Calcs'!E1033","v":29578.822443366487},{"$f":"'Annual Calcs'!F1033","v":4094.9425458838691},{"$f":"'Annual Calcs'!G1033","v":5616.4522186197701},null,null,null,{"$f":"'Annual Calcs'!C1018","v":2018},{"$f":"'Annual Calcs'!D1018","v":15220.87},{"$f":"'Annual Calcs'!E1018","v":30369.24}]
[null,{"$f":"'Annual Calcs'!C1078","v":2019},{"$f":"'Annual Calcs'!J1034","v":49444.249136502796},{"$f":"'Annual Calcs'!K1034","v":38993.194687770068},{"$f":"'Annual Calcs'!H1034","v":5639.6682943498236},{"$f":"'Annual Calcs'!I1034","v":4210.5526385241319},{"$f":"'Annual Calcs'!D1034","v":21046.323177893202},{"$f":"'Annual Calcs'!E1034","v":30078.957495243671},{"$f":"'Annual Calcs'!F1034","v":4097.1989112457304},{"$f":"'Annual Calcs'!G1034","v":5619.5469551394253},null,null,null,{"$f":"'Annual Calcs'!C1019","v":2019},{"$f":"'Annual Calcs'!D1019","v":15296.01},{"$f":"'Annual Calcs'!E1019","v":45665.25}]
[null,{"$f":"'Annual Calcs'!C1079","v":2020},{"$f":"'Annual Calcs'!J1035","v":50419.139970505385},{"$f":"'Annual Calcs'!K1035","v":39801.874637839494},{"$f":"'Annual Calcs'!H1035","v":5642.7758232221258},{"$f":"'Annual Calcs'!I1035","v":4212.8727065156618},{"$f":"'Annual Calcs'!D1035","v":21401.072511571481},{"$f":"'Annual Calcs'!E1035","v":30599.13614534416},{"$f":"'Annual Calcs'!F1035","v":4099.4565198935679},{"$f":"'Annual Calcs'!G1035","v":5622.6433968982146},null,null,null,{"$f":"'Annual Calcs'!C1020","v":2020},{"$f":"'Annual Calcs'!D1020","v":15373.94},{"$f":"'Annual Calcs'!E1020","v":61039.19}]
[null,{"$f":"'Annual Calcs'!C1080","v":2021},{"$f":"'Annual Calcs'!J1036","v":51433.285775004653},{"$f":"'Annual Calcs'!K1036","v":40643.16241104361},{"$f":"'Annual Calcs'!H1036","v":5645.8850643823116},{"$f":"'Annual Calcs'!I1036","v":4215.1940528941268},{"$f":"'Annual Calcs'!D1036","v":21770.0374288278},{"$f":"'Annual Calcs'!E1036","v":31140.177095731065},{"$f":"'Annual Calcs'!F1036","v":4101.7153725124499},{"$f":"'Annual Calcs'!G1036","v":5625.7415448357506},null,null,null,{"$f":"'Annual Calcs'!C1021","v":2021},{"$f":"'Annual Calcs'!D1021","v":15454.740000000003},{"$f":"'Annual Calcs'!E1021","v":76493.930000000008}]
[null,{"$f":"'Annual Calcs'!C1081","v":2022},{"$f":"'Annual Calcs'!J1037","v":52488.2900648305},{"$f":"'Annual Calcs'!K1037","v":41518.390020270759},{"$f":"'Annual Calcs'!H1037","v":5648.9960187738752},{"$f":"'Annual Calcs'!I1037","v":4217.5166783639343},{"$f":"'Annual Calcs'!D1037","v":22153.798579442759},{"$f":"'Annual Calcs'!E1037","v":31702.93249788924},{"$f":"'Annual Calcs'!F1037","v":4103.9754697878197},{"$f":"'Annual Calcs'!G1037","v":5628.841399892156},null,null,null,{"$f":"'Annual Calcs'!C1022","v":2022},{"$f":"'Annual Calcs'!D1022","v":15538.560000000001},{"$f":"'Annual Calcs'!E1022","v":92032.49}]
[null,{"$f":"'Annual Calcs'!C1082","v":2023},{"$f":"'Annual Calcs'!J1038","v":53585.821869110499},{"$f":"'Annual Calcs'!K1038","v":42428.943900052152},{"$f":"'Annual Calcs'!H1038","v":5652.1086873408276},{"$f":"'Annual Calcs'!I1038","v":4219.8405836298807},{"$f":"'Annual Calcs'!D1038","v":22552.960336600008},{"$f":"'Annual Calcs'!E1038","v":32288.289319361273},{"$f":"'Annual Calcs'!F1038","v":4106.2368124054983},{"$f":"'Annual Calcs'!G1038","v":5631.9429630080758},null,null,null,{"$f":"'Annual Calcs'!C1023","v":2023},{"$f":"'Annual Calcs'!D1023","v":15625.480000000001},{"$f":"'Annual Calcs'!E1023","v":107657.97}]
[null,{"$f":"'Annual Calcs'!C1083","v":2024},{"$f":"'Annual Calcs'!J1039","v":54727.618407973881},{"$f":"'Annual Calcs'!K1039","v":43376.267130055501},{"$f":"'Annual Calcs'!H1039","v":5655.2230710277017},{"$f":"'Annual Calcs'!I1039","v":4222.1657693971511},{"$f":"'Annual Calcs'!D1039","v":22968.151766148352},{"$f":"'Annual Calcs'!E1039","v":32897.170766219919},{"$f":"'Annual Calcs'!F1039","v":4108.4994010516866},{"$f":"'Annual Calcs'!G1039","v":5635.0462351246724},null,null,null,{"$f":"'Annual Calcs'!C1024","v":2024},{"$f":"'Annual Calcs'!D1024","v":15715.66},{"$f":"'Annual Calcs'!E1024","v":123373.63}]
[null,{"$f":"'Annual Calcs'!C1084","v":2025},{"$f":"'Annual Calcs'!J1040","v":55915.487878617074},{"$f":"'Annual Calcs'!K1040","v":44361.86174942361},{"$f":"'Annual Calcs'!H1040","v":5658.339170779549},{"$f":"'Annual Calcs'!I1040","v":4224.4922363713158},{"$f":"'Annual Calcs'!D1040","v":23400.027635464809},{"$f":"'Annual Calcs'!E1040","v":33530.537763658096},{"$f":"'Annual Calcs'!F1040","v":4110.7632364129604},{"$f":"'Annual Calcs'!G1040","v":5638.1512171836266},null,null,null,{"$f":"'Annual Calcs'!C1025","v":2025},{"$f":"'Annual Calcs'!D1025","v":15809.210000000001},{"$f":"'Annual Calcs'!E1025","v":139182.84}]
[null,{"$f":"'Annual Calcs'!C1085","v":2026},{"$f":"'Annual Calcs'!J1041","v":57151.312355198796},{"$f":"'Annual Calcs'!K1041","v":45387.29116566931},{"$f":"'Annual Calcs'!H1041","v":5661.4569875419465},{"$f":"'Annual Calcs'!I1041","v":4226.8199852583366},{"$f":"'Annual Calcs'!D1041","v":23849.269463536548},{"$f":"'Annual Calcs'!E1041","v":34189.390497071108},{"$f":"'Annual Calcs'!F1041","v":4113.0283191762765},{"$f":"'Annual Calcs'!G1041","v":5641.2579101271385},null,null,null,{"$f":"'Annual Calcs'!C1026","v":2026},{"$f":"'Annual Calcs'!D1026","v":15906.29},{"$f":"'Annual Calcs'!E1026","v":155089.13}]
[]
[]
[]
[]
[null,null,{"$f":" IF(End_Yr=\"\",\"End Year\",End_Yr) & \" Benefits\"","v":"2026 Benefits"}]
[]
[null,null,null,"Business as Usual",null,null,null,null,"With Strategies Implemented",null,null,null,null,"Percent Change"]
[null,null,null,"Disposed or Incinerated",null,"Diverted",null,"Total Generated","Disposed or Incinerated",null,"Diverted",null,"Total Generated","Disposed or Incinerated",null,"Diverted",null,"Total Generated"]
[null,null,null,"Tons Landfilled","Tons Combusted","Tons Recycled","Tons Composted","Tons Generated","Tons Landfilled","Tons Combusted","Tons Recycled","Tons Composted","Tons Generated","Tons Landfilled","Tons Combusted","Tons Recycled","Tons Composted","Tons Generated"]
[null,null,"Single-Family Homes",{"$f":"'Annual Calcs'!D802","v":11100.476076217452},{"$f":"'Annual Calcs'!J802","v":2599.5146124019147},{"$f":"'Annual Calcs'!F802","v":6345.8619223290352},{"$f":"'Annual Calcs'!H802","v":2125.9401778459828},{"$f":"'Annual Calcs'!L802","v":22171.792788794384},{"$f":"'Annual Calcs'!R802","v":7418.5213922673156},{"$f":"'Annual Calcs'!X802","v":1746.3232607880527},{"$f":"'Annual Calcs'!T802","v":8468.6501382353763},{"$f":"'Annual Calcs'!V802","v":3207.9904301759748},{"$f":"'Annual Calcs'!Z802","v":20841.485221466719},{"$f":"IF(D158=0,0,(I158-D158)/D158)","v":-0.33169340293779387},-0.32821179290295477,0.33451534903981067,0.50897492958919133,-6.0000000000000102E-2]
[null,null,"Multi-Family Homes",{"$f":"'Annual Calcs'!D814","v":2436.6889874905619},{"$f":"'Annual Calcs'!J814","v":344.44343999686657},{"$f":"'Annual Calcs'!F814","v":196.26378004235977},{"$f":"'Annual Calcs'!H814","v":12.832637926324381},{"$f":"'Annual Calcs'!L814","v":2990.2288454561121},{"$f":"'Annual Calcs'!R814","v":2436.6670017581882},{"$f":"'Annual Calcs'!X814","v":344.43942949507726},{"$f":"'Annual Calcs'!T814","v":196.2897762765225},{"$f":"'Annual Calcs'!V814","v":12.832637926324381},{"$f":"'Annual Calcs'!Z814","v":2990.2288454561121},-9.0227897308686357E-6,-1.1643426245383602E-5,1.3245558684909717E-4,0,0]
[null,null,"Commercial",{"$f":"'Annual Calcs'!D827","v":12495.847098013463},{"$f":"'Annual Calcs'!J827","v":2717.498935143165},{"$f":"'Annual Calcs'!F827","v":6038.8863769563413},{"$f":"'Annual Calcs'!H827","v":1974.2555034039692},{"$f":"'Annual Calcs'!L827","v":23226.487913516939},{"$f":"'Annual Calcs'!R827","v":9682.6457080477103},{"$f":"'Annual Calcs'!X827","v":2136.0572949752068},{"$f":"'Annual Calcs'!T827","v":8987.3500684691808},{"$f":"'Annual Calcs'!V827","v":2420.4348420248389},{"$f":"'Annual Calcs'!Z827","v":23226.487913516939},-0.22513090692450799,-0.21396204894458454,0.48824626056284476,0.2259987817440938,0]
[null,null,"C&D",{"$f":"'Annual Calcs'!D850","v":31118.300193477316},{"$f":"'Annual Calcs'!J850","v":0},{"$f":"'Annual Calcs'!F850","v":11268.257384208811},{"$f":"'Annual Calcs'!H850","v":0},{"$f":"'Annual Calcs'!L850","v":42386.557577686122},{"$f":"'Annual Calcs'!R850","v":25849.457063596099},{"$f":"'Annual Calcs'!X850","v":0},{"$f":"'Annual Calcs'!T850","v":16537.100514090031},{"$f":"'Annual Calcs'!V850","v":0},{"$f":"'Annual Calcs'!Z850","v":42386.557577686122},-0.16931654676259006,0,0.4675827814569542,0,0]
[null,null,"Total",{"$f":"SUM(D158:D161)","v":57151.312355198796},5661.4569875419465,23849.269463536548,4113.0283191762765,90775.067125453555,45387.29116566931,4226.8199852583366,{"$f":"SUM(K158:K161)","v":34189.390497071108},5641.2579101271385,{"$f":"SUM(M158:M161)","v":89444.759558125894},-0.20583991346367334,-0.25340420415460774,0.43356133190342383,0.37155824671222382,-1.4654988527732414E-2]
[]
[]
[]
[null,null,{"$f":"C153&\" Snapshot: Tonnage\"","v":"2026 Benefits Snapshot: Tonnage"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!C1095","v":"MTCO2e Saved by Strategy: 2026 Snapshot"},null,null,null,null,null,null,{"$f":"\"Total Generated = \" & TEXT(H162,\"0,0\") & \" tons\"","v":"Total Generated = 90,775 tons"}]
[null,null,null,"Business as Usual",null,null,"With Strategies Implemented"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Total Generated = \" & TEXT(M162,\"0,0\") & \" tons\"","v":"Total Generated = 89,445 tons"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Legend: MTCO2e Saved"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!D1096","v":7139.98},"Single-Family Homes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!D1097","v":0},"Multi-Family Homes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!D1098","v":6484.32},"Commercial"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!D1099","v":2281.9899999999998},"C&D"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N173:N176)","v":15906.289999999999},"Total MTCO2e Saved"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Business as Usual",null,null,"With Strategies Implemented"]
[null,null,null,{"$f":"F162","v":23849.269463536548},"Tons Recycled",null,{"$f":"K162","v":34189.390497071108},{"$f":"\"Tons Recycled; +\" & TEXT(G189/$G$194-D189/$D$194,\"0%\") & \" change in recycling rate.\"","v":"Tons Recycled; +12% change in recycling rate."}]
[null,null,null,{"$f":"G162","v":4113.0283191762765},"Tons Composted",null,{"$f":"L162","v":5641.2579101271385},{"$f":"\"Tons Composted; +\" & TEXT(G190/$G$194-D190/$D$194,\"0%\") & \" change in composting rate.\"","v":"Tons Composted; +2% change in composting rate."}]
[null,null,null,{"$f":"E162","v":5661.4569875419465},"Tons Combusted",null,{"$f":"J162","v":4226.8199852583366},{"$f":"\"Tons Combusted; \" & TEXT(G191/$G$194-D191/$D$194,\"0%\") & \" change in combustion rate.\"","v":"Tons Combusted; -2% change in combustion rate."}]
[null,null,null,{"$f":"D162","v":57151.312355198796},"Tons Landfilled",null,{"$f":"I162","v":45387.29116566931},{"$f":"\"Tons Landfilled; \" & TEXT(G192/$G$194-D192/$D$194,\"0%\") & \" change in landfilling rate.\"","v":"Tons Landfilled; -12% change in landfilling rate."}]
[null,null,null,null,null,null,{"$f":"SUM(D189:D192)-SUM(G189:G192)","v":1330.3075673276617},"Tons Source-Reduced"]
[null,null,null,{"$f":"SUM(D189:D192)","v":90775.067125453555},"Total Tonnage",null,{"$f":"SUM(G189:G192)","v":89444.759558125894},"Total Tonnage"]

{"sheet":"Printable Charts","index":13,"n_rows":256,"n_cols":9,"rows_kept":256,"cut":false,"hidden":false,"merged":[[211,1,211,6],[76,1,76,7],[1,0,1,8],[194,1,194,2],[194,3,194,4],[194,5,194,6],[194,7,194,8],[98,1,98,7]]}
[]
["Results - Printable Charts"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Tons Diverted"]
[null,null,"Source Reduction (tons)",null,"Increased Recycling (tons)",null,"Increased Composting (tons)"]
[null,null,{"$f":"'Annual Calcs'!D942","v":12073.02},null,{"$f":"'Annual Calcs'!D943","v":24973.45},null,{"$f":"'Annual Calcs'!D944","v":12066.13}]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D947","v":0.26},null,"N/A"]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D951","v":29411.68},null,{"$f":"'Annual Calcs'!D952","v":4450.75}]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D955","v":44291.94},null,"N/A"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"GHG reductions"]
[null,null,"Source Reduction (MTCO2e)",null,"Increased Recycling (MTCO2e)",null,"Increased Composting  (MTCO2e)"]
[null,null,{"$f":"'Annual Calcs'!D961","v":23316.18},null,{"$f":"'Annual Calcs'!D962","v":46665.93},null,{"$f":"'Annual Calcs'!D963","v":1240.97}]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D966","v":0},null,"N/A"]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D970","v":62025.68},null,{"$f":"'Annual Calcs'!D971","v":2657.09}]
[null,null,"N/A",null,{"$f":"'Annual Calcs'!D974","v":19183.25},null,"N/A"]
[]
[]
[]
[]
[]
[null,{"$f":"'Annual Calcs'!C981","v":"Total New Tons Diverted by Sector"}]
[]
[]
[]
[null,null,null,null,"Legend: Tons Diverted"]
[]
[null,null,null,null,{"$f":"'Annual Calcs'!D982","v":49112.6},"Single-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D983","v":0.26},"Multi-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D984","v":33862.43},"Commercial"]
[null,null,null,null,{"$f":"'Annual Calcs'!D985","v":44291.94},"C&D"]
[]
[null,null,null,null,{"$f":"SUM(E83:E86)","v":127267.23000000001},"Total Tons Diverted"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"'Annual Calcs'!C987","v":"Total MTCO2e Saved by Sector"}]
[]
[]
[]
[null,null,null,null,"Legend: MTCO2e Saved"]
[]
[null,null,null,null,{"$f":"'Annual Calcs'!D988","v":71223.08},"Single-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D989","v":0},"Multi-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D990","v":64682.77},"Commercial"]
[null,null,null,null,{"$f":"'Annual Calcs'!D991","v":19183.25},"C&D"]
[]
[null,null,null,null,{"$f":"SUM(E105:E108)","v":155089.1},"Total MTCO2e Saved"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Year","Annual GHG Reductions (MTCO2e)","Cumulative GHG Reductions (MTCO2e)"]
[null,null,null,{"$f":"Results!N138","v":2016},{"$f":"Results!O138","v":"N/A*"},{"$f":"Results!P138","v":"N/A*"}]
[null,null,null,{"$f":"Results!N139","v":2017},{"$f":"Results!O139","v":15148.37},{"$f":"Results!P139","v":15148.37}]
[null,null,null,{"$f":"Results!N140","v":2018},{"$f":"Results!O140","v":15220.87},{"$f":"Results!P140","v":30369.24}]
[null,null,null,{"$f":"Results!N141","v":2019},{"$f":"Results!O141","v":15296.01},{"$f":"Results!P141","v":45665.25}]
[null,null,null,{"$f":"Results!N142","v":2020},{"$f":"Results!O142","v":15373.94},{"$f":"Results!P142","v":61039.19}]
[null,null,null,{"$f":"Results!N143","v":2021},{"$f":"Results!O143","v":15454.740000000003},{"$f":"Results!P143","v":76493.930000000008}]
[null,null,null,{"$f":"Results!N144","v":2022},{"$f":"Results!O144","v":15538.560000000001},{"$f":"Results!P144","v":92032.49}]
[null,null,null,{"$f":"Results!N145","v":2023},{"$f":"Results!O145","v":15625.480000000001},{"$f":"Results!P145","v":107657.97}]
[null,null,null,{"$f":"Results!N146","v":2024},{"$f":"Results!O146","v":15715.66},{"$f":"Results!P146","v":123373.63}]
[null,null,null,{"$f":"Results!N147","v":2025},{"$f":"Results!O147","v":15809.210000000001},{"$f":"Results!P147","v":139182.84}]
[null,null,null,{"$f":"Results!N148","v":2026},{"$f":"Results!O148","v":15906.29},{"$f":"Results!P148","v":155089.13}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tons Landfilled",null,"Tons Combusted",null,"Tons Recycled",null,"Tons Composted"]
["Year","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies"]
[{"$f":"Results!B138","v":2016},{"$f":"Results!C138","v":46740.000721951539},{"$f":"Results!D138","v":"N/A*"},{"$f":"Results!E138","v":5630.3559720330904},{"$f":"Results!F138","v":"N/A*"},{"$f":"Results!G138","v":20061.898730474732},{"$f":"Results!H138","v":"N/A*"},{"$f":"Results!I138","v":4090.4335422797012},{"$f":"Results!J138","v":"N/A*"}]
[{"$f":"Results!B139","v":2017},{"$f":"Results!C139","v":47606.130563289888},{"$f":"Results!D139","v":37468.589580260188},{"$f":"Results!E139","v":5633.4583696974987},{"$f":"Results!F139","v":4205.9163348861912},{"$f":"Results!G139","v":20377.261728422905},{"$f":"Results!H139","v":29097.944424079869},{"$f":"Results!I139","v":4092.6874231232969},{"$f":"Results!J139","v":5613.3591864001573}]
[{"$f":"Results!B140","v":2018},{"$f":"Results!C140","v":48507.072700829507},{"$f":"Results!D140","v":38215.842833375013},{"$f":"Results!E140","v":5636.5624768224316},{"$f":"Results!F140","v":4208.2338482155192},{"$f":"Results!G140","v":20705.231570199783},{"$f":"Results!H140","v":29578.822443366487},{"$f":"Results!I140","v":4094.9425458838691},{"$f":"Results!J140","v":5616.4522186197701}]
[{"$f":"Results!B141","v":2019},{"$f":"Results!C141","v":49444.249136502796},{"$f":"Results!D141","v":38993.194687770068},{"$f":"Results!E141","v":5639.6682943498236},{"$f":"Results!F141","v":4210.5526385241319},{"$f":"Results!G141","v":21046.323177893202},{"$f":"Results!H141","v":30078.957495243671},{"$f":"Results!I141","v":4097.1989112457304},{"$f":"Results!J141","v":5619.5469551394253}]
[{"$f":"Results!B142","v":2020},{"$f":"Results!C142","v":50419.139970505385},{"$f":"Results!D142","v":39801.874637839494},{"$f":"Results!E142","v":5642.7758232221258},{"$f":"Results!F142","v":4212.8727065156618},{"$f":"Results!G142","v":21401.072511571481},{"$f":"Results!H142","v":30599.13614534416},{"$f":"Results!I142","v":4099.4565198935679},{"$f":"Results!J142","v":5622.6433968982146}]
[{"$f":"Results!B143","v":2021},{"$f":"Results!C143","v":51433.285775004653},{"$f":"Results!D143","v":40643.16241104361},{"$f":"Results!E143","v":5645.8850643823116},{"$f":"Results!F143","v":4215.1940528941268},{"$f":"Results!G143","v":21770.0374288278},{"$f":"Results!H143","v":31140.177095731065},{"$f":"Results!I143","v":4101.7153725124499},{"$f":"Results!J143","v":5625.7415448357506}]
[{"$f":"Results!B144","v":2022},{"$f":"Results!C144","v":52488.2900648305},{"$f":"Results!D144","v":41518.390020270759},{"$f":"Results!E144","v":5648.9960187738752},{"$f":"Results!F144","v":4217.5166783639343},{"$f":"Results!G144","v":22153.798579442759},{"$f":"Results!H144","v":31702.93249788924},{"$f":"Results!I144","v":4103.9754697878197},{"$f":"Results!J144","v":5628.841399892156}]
[{"$f":"Results!B145","v":2023},{"$f":"Results!C145","v":53585.821869110499},{"$f":"Results!D145","v":42428.943900052152},{"$f":"Results!E145","v":5652.1086873408276},{"$f":"Results!F145","v":4219.8405836298807},{"$f":"Results!G145","v":22552.960336600008},{"$f":"Results!H145","v":32288.289319361273},{"$f":"Results!I145","v":4106.2368124054983},{"$f":"Results!J145","v":5631.9429630080758}]
[{"$f":"Results!B146","v":2024},{"$f":"Results!C146","v":54727.618407973881},{"$f":"Results!D146","v":43376.267130055501},{"$f":"Results!E146","v":5655.2230710277017},{"$f":"Results!F146","v":4222.1657693971511},{"$f":"Results!G146","v":22968.151766148352},{"$f":"Results!H146","v":32897.170766219919},{"$f":"Results!I146","v":4108.4994010516866},{"$f":"Results!J146","v":5635.0462351246724}]
[{"$f":"Results!B147","v":2025},{"$f":"Results!C147","v":55915.487878617074},{"$f":"Results!D147","v":44361.86174942361},{"$f":"Results!E147","v":5658.339170779549},{"$f":"Results!F147","v":4224.4922363713158},{"$f":"Results!G147","v":23400.027635464809},{"$f":"Results!H147","v":33530.537763658096},{"$f":"Results!I147","v":4110.7632364129604},{"$f":"Results!J147","v":5638.1512171836266}]
[{"$f":"Results!B148","v":2026},{"$f":"Results!C148","v":57151.312355198796},{"$f":"Results!D148","v":45387.29116566931},{"$f":"Results!E148","v":5661.4569875419465},{"$f":"Results!F148","v":4226.8199852583366},{"$f":"Results!G148","v":23849.269463536548},{"$f":"Results!H148","v":34189.390497071108},{"$f":"Results!I148","v":4113.0283191762765},{"$f":"Results!J148","v":5641.2579101271385}]
[]
[]
[]
[]
[null,{"$f":"Results!C166","v":"2026 Benefits Snapshot: Tonnage"}]
[null,null,"Business as Usual",null,null,"With Strategies Implemented"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Business as Usual",null,null,"With Strategies Implemented"]
[null,null,{"$f":"Results!D189","v":23849.269463536548},"Tons Recycled",null,{"$f":"Results!G189","v":34189.390497071108},{"$f":"Results!H189","v":"Tons Recycled; +12% change in recycling rate."}]
[null,null,{"$f":"Results!D190","v":4113.0283191762765},"Tons Composted",null,{"$f":"Results!G190","v":5641.2579101271385},{"$f":"Results!H190","v":"Tons Composted; +2% change in composting rate."}]
[null,null,{"$f":"Results!D191","v":5661.4569875419465},"Tons Combusted",null,{"$f":"Results!G191","v":4226.8199852583366},{"$f":"Results!H191","v":"Tons Combusted; -2% change in combustion rate."}]
[null,null,{"$f":"Results!D192","v":57151.312355198796},"Tons Landfilled",null,{"$f":"Results!G192","v":45387.29116566931},{"$f":"Results!H192","v":"Tons Landfilled; -12% change in landfilling rate."}]
[null,null,null,null,null,{"$f":"Results!G193","v":1330.3075673276617},"Tons Source-Reduced"]
[null,null,{"$f":"Results!D194","v":90775.067125453555},"Total Tonnage",null,{"$f":"Results!G194","v":89444.759558125894},"Total Tonnage"]
[]
[]
[]
[null,{"$f":"'Annual Calcs'!C1095","v":"MTCO2e Saved by Strategy: 2026 Snapshot"}]
[]
[]
[]
[]
[null,null,null,null,"Legend: MTCO2e Saved"]
[]
[null,null,null,null,{"$f":"'Annual Calcs'!D1096","v":7139.98},"Single-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D1097","v":0},"Multi-Family Homes"]
[null,null,null,null,{"$f":"'Annual Calcs'!D1098","v":6484.32},"Commercial"]
[null,null,null,null,{"$f":"'Annual Calcs'!D1099","v":2281.9899999999998},"C&D"]
[]
[null,null,null,null,{"$f":"SUM(E251:E254)","v":15906.289999999999},"Total MTCO2e Saved"]

{"sheet":"Assumptions","index":14,"n_rows":103,"n_cols":6,"rows_kept":103,"cut":false,"hidden":false,"merged":[[1,1,1,7],[58,2,58,5],[64,2,64,5],[68,2,68,5],[72,2,72,5],[46,4,47,4],[46,2,47,2],[46,3,47,3]]}
[]
[null,"Assumptions"]
[]
[null,null,"DISCLAIMER: Defaults for policy/program implementation effects are not EPA-recommended values but are based on reported findings for some communities as a starting point."]
[]
[null,null,"#","Value","Description","Source"]
[null,null,"Basic Information"]
[null,null,"Default Numbers"]
[null,null,1,8.2000000000000007E-3,"Annual Population Growth","US Census (2012). Population Growth Factors.  2010-2020 Projection, Based on Census 2000, Constant Net International Migration Series, Table 1.  Available at: <http://www.census.gov/population/projections/data/national/2009/2009summarytables.html>"]
[null,null,{"$f":"C9+1","v":2},0.26,"Recycling Rate - U.S.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,3,8.5000000000000006E-2,"Composting Rate - U.S.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,4,{"$f":"1-Default_RecyRate-Default_CompostRate","v":0.65500000000000003},"Disposal Rate - U.S.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,5,0.11700000000000001,"Percent MSW that is combusted - U.S.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,6,0.53800000000000003,"Percent MSW that is landfilled - U.S.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,7,null,"If the U.S. default waste management percentage box is selected, the same % split between residential and commercial tonnage that is assumed in the Base Year Tons Landfilled column is applied to the tons combusted, recycled, and composted columns.","N/A"]
[null,null,8,0.38,"Breakdown of Residential MSW, by weight - California (does not include C&D)","CalRecycle, 2012. California 2008 Statewide Waste Characterization Study. Table ES-1. Available at: <http://www.calrecycle.ca.gov/wastechar/WasteStudies.htm#2008Study>"]
[null,null,9,0.52,"Breakdown of Residential MSW, by weight - Delaware (does not include self haul or C&D)","Cascadia Consulting Group, Inc. 2007. Delaware Solid Waste Authority Statewide Waste Characterization Study, 2006-2007. Final Report. October 31. Table 8. Seattle, WA."]
[null,null,10,null,"Only a very small portion of C&D is combusted and information on combustion of C&D materials is limited.  For purposes of this tool's calculations, emissions factors for landfilling of C&D materials are used."]
[null,null,{"$f":"C18+1","v":11},{"$f":"(4.38/4.55)^(1/5)-1","v":-7.5867757357171994E-3},"Annual % increase per capita - MSW. The ton/person/year estimate from cell L22 on the Basic Information tab is multiplied by the annual increase in population (cell I8), multiplied by the annual percent increase per capita. For example, if population increases by 500 people per year and 0.8 tons/person/year is generated, the calculation is:  500 * 0.8 * -0.8% = change in tons MSW generated/year.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Calculated based on change in MSW generated per person per day, using the 5-yr period of 2008-12. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,12,{"$f":"Default_AnnualPercentIncreasePerCap_MSW","v":-7.5867757357171994E-3},"Annual % increase per capita - Residential. The ton/person/year estimate from cell L23 on the Basic Information tab is multiplied by the annual increase in population (cell I8), multiplied by the annual percent increase per capita. For example, if population increases by 500 people per year and 0.8 tons/person/year is generated, the calculation is:  500 * 0.8 * -0.8% = change in tons MSW generated/year.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Calculated based on change in MSW generated per person per day, using the 5-yr period of 2008-12. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,{"$f":"C20+1","v":13},{"$f":"Default_AnnualPercentIncreasePerCap_Res","v":-7.5867757357171994E-3},"Annual % increase per capita - Commercial. The ton/person/year estimate from cells L24 on the Basic Information tab is multiplied by the annual increase in population (cell I8), multiplied by the annual percent increase per capita. For example, if population increases by 500 people per year and 0.8 tons/person/year is generated, the calculation is:  500 * 0.8 * -0.8% = change in tons MSW generated/year.","U.S. Environmental Protection Agency, 2014. Municipal Solid Waste Generation, Recycling, and Disposal in the United States: Tables and Figures for 2012. Table 30. Calculated based on change in MSW generated per person per day, using the 5-yr period of 2008-12. Available at: <http://www.epa.gov/waste/nonhaz/municipal/pubs/2012_msw_dat_tbls.pdf>."]
[null,null,{"$f":"C21+1","v":14},{"$f":"((1+25%)^(1/7))-1","v":3.2391184710001797E-2},"Annual % increase per capita - C&D 1996-2003 (calculated value). The ton/person/year estimate from cells L34 on the Basic Information tab is multiplied by the annual increase in population (cell I8), multiplied by the annual percent increase per capita. For example, if population increases by 500 people per year and 0.8 tons/person/year is generated, the calculation is:  500 * 0.8 * -0.8% = change in tons MSW generated/year.","U.S. Environmental Protection Agency, 2009. Estimating 2003 Building-Related Construction and Demolition Material Amounts. Based on 25% growth in national C&D waste generated, 1996-2003, assuming linear growth. Available at: <http://www.epa.gov/epawaste/conserve/imr/cdm/pubs/cd-meas.pdf>."]
[null,null,{"$f":"C22+1","v":15},1,"Approximately 1 ton generated per multi-family household/year.","U.S. Environmental Protection Agency, 2009. Multifamily Recycling: A National Study. Page 5. Available at: <http://www3.epa.gov/epawaste/nonhaz/municipal/pubs/multifamily.pdf>"]
[null,null,{"$f":"C23+1","v":16},null,"Single-Family Homes generally account for 75% or more of residential MSW\n","CalRecycle, 2012. California 2008 Statewide Waste Characterization Study. Table ES-1. Available at: <http://www.calrecycle.ca.gov/wastechar/WasteStudies.htm#2008Study>"]
[null,null,{"$f":"C24+1","v":17},null,"5% MFH recycling rate for community without MFH recycling program; 15% MFH recycling rate for community with MFH recycling program","U.S. Environmental Protection Agency, 2009. Multifamily Recycling: A National Study. ES Table 2. Available at: <http://www3.epa.gov/epawaste/nonhaz/municipal/pubs/multifamily.pdf>"]
[null,null,"Waste Characterization-Tons and Waste Characterization-Percent"]
[null,null,"Default Numbers"]
[null,null,"Methodology"]
[null,null,{"$f":"C25+1","v":18},null,"Breakdown of residential waste in Florida's Alachua County is the average of Single Family Home and Multi Family Home waste","Florida Dept. of Environmental Protection, 2010. Solid Waste Management in Florida 2010 Annual Report. Available at: <http://www.dep.state.fl.us/waste/categories/recycling/SWreportdata/10_data.htm>"]
[null,null,"PAYT"]
[null,null,"Default Numbers"]
[null,null,{"$f":"C29+1","v":19},0.06,"increase in source reduction due to PAYT","Skumatz and Freeman, 2006. Pay-as-you-throw (PAYT) in the US: 2006 Update and Analyses. Page 15. Available at: <http://archive.epa.gov/wastes/conserve/tools/payt/web/pdf/sera06.pdf>"]
[null,null,{"$f":"C32+1","v":20},0.06,"increase in recycling due to PAYT","Skumatz and Freeman, 2006. Pay-as-you-throw (PAYT) in the US: 2006 Update and Analyses. Page 15. Available at: <http://archive.epa.gov/wastes/conserve/tools/payt/web/pdf/sera06.pdf>"]
[null,null,{"$f":"C33+1","v":21},0.05,"increase in yard waste composting due to PAYT","Skumatz and Freeman, 2006. Pay-as-you-throw (PAYT) in the US: 2006 Update and Analyses. Page 15. Available at: <http://archive.epa.gov/wastes/conserve/tools/payt/web/pdf/sera06.pdf>"]
[null,null,"Methodology"]
[null,null,{"$f":"C34+1","v":22},null,"In order to calculate new tons generated for single-family homes after source reduction, the total BAU waste generation was multiplied by 1 - PAYT source reduction."]
[null,null,{"$f":"C36+1","v":23},null,"In order to calculate new tons recycled for single-family homes after source reduction, the new tons diverted are distributed among waste types based on each material's percent contribution to the total waste stream. If a waste type reaches 100% diversion, the 'leftover' diversion tons are distributed among the remaining waste types based on each waste type's percent contribution to the waste stream. Waste types that are not recycled in the BAU case may be shown as recycled in the strategy implementation case.\n\nExample: The user selects an overall target recycling rate of 75% of the 1,000 total tons of waste generated. The current diversion rate is 50%, so 250 new tons must be diverted to meet the 75% goal. If metal represents 10% of total waste (100 tons), then 25 additional tons of metal must be diverted (250*10%). However, if metal is already being recycled at 80% (80 tons of metal are currently recycled), then 80+25=105 tons of metal which is more than the total tons of metal generated. In this case, metal will be diverted at 100%, and the remaining 5 tons of diverted material is distributed among the remaining waste types that don't reach 100% after this calculation is completed."]
[null,null,{"$f":"C37+1","v":24},null,"In order to calculate new tons composted for single-family homes after source reduction, the new tons diverted are distributed among waste types based on each material's percent contribution to the total waste stream. If a waste type reaches 100% diversion, the 'leftover' diversion tons are distributed among the remaining waste types based on each waste type's percent contribution to the waste stream. Waste types that are not recycled in the BAU case may be shown as recycled in the strategy implementation case.\n\nExample: The user selects an overall target composting rate of 50% of the 1,000 total tons of waste generated. The current composting rate is 25%, so 250 new tons must be composted to meet the 50% goal. If food represents 75% of total waste (750 tons), then 187.5 additional tons of food must be composted (250*75%). However, if food is already being composted at 80% (600 tons of food are currently composted), then 600+187.5=787.5 tons of food, which is more than the total tons of food generated. In this case, food will be composted at 100%, and the remaining 37.5 tons of composted material is distributed among the remaining waste types that don't reach 100% after this calculation is completed."]
[null,null,"Recycling (Other)"]
[null,null,"Default Numbers"]
[null,null,{"$f":"C38+1","v":25},0.05,"Average increase in single-family home recycling due to implementation of a social marketing/media campaign. This is an example program; users are encouraged to enter their own assumptions for a policy/program of interest\n","Skumatz Economic Research Associates, Inc. 2011. Getting The Most from Colorado’s Recycling Programs & Infrastructure: Best Management Practices, Impacts, And Cost-Effectiveness of Social Marketing. Broadlands Social Marketing Case Study - Resource Recycling, April 2010, \nPg. 4 (Route 2 \"partial intervention\" scenario). Available at:\nhttp://connection.ebscohost.com/c/articles/50037747/broadlands-project-measuring-cost-effectiveness-impacts-social-marketing "]
[null,null,"Methodology"]
[null,null,{"$f":"C41+1","v":26},null,"In order to calculate new tons of waste recycled for single-family homes after PAYT, the user-entered increases in recycling by material type are added to the the post-PAYT recycling rates by material type."]
[null,null,"Food Waste Collection"]
[null,null,"Default Numbers"]
[null,null,{"$f":"C43+1","v":27},0.15,"Low End default is from a curbside food waste collection program in the community of Olympia, Washington.  The 15% value was derived from the following program implementation data and calculations:\n\n2007 pre-program baseline:\nTons of food waste generated = 1,648 (23% of 7,166).  Assume 0% composted.\n\n2013 post-program implementation results:\nTons of food waste generated = 1,694.  (Calculated by adding 1,432 tons of food waste in trash (23% of trash total) to 262 tons of food waste collected in compost (5% of compost total).  262 / 1,694 = 15% food waste composting rate.  ","Information provided in a 11/12/14 email from Ron Jones, City of Olympia, to Karen Irwin, Environmental Protection Agency.  \n\n23% value for % of food scraps in baseline trash is from a 2009 waste characterization study.  \n5% value for % of food scraps in compost bin is from post-implementation sort data.\n\n\n\n\n\n\n\nFW = Food Waste (Collection)\n\nAdditional details about Olympia’s food scraps collection programs are described in the following report:  “Chittenden Solid Waste District Analysis of Residential Curbside Organics Collection Options”, Skumatz Economic Research Associates, Appendix A.\nhttp://cswd.net/wp-content/uploads/2014/06/Analysis-of-Residential-Curbside-Organics-Collection-Options.pdf"]
[null,null,{"$f":"C46+1","v":28},0.44,"High End default is from a curbside food scraps collection program in the city of Portland, Oregon.  The 44% value was derived from the following program implementation data and calculations:\n\nPre-program baseline (Nov. 2010-Oct. 2011):\nTons of food scraps generated = 26,630 (28.3% of 94,100 tons in garbage).  Assume 0% composted.\n\nPost-program implementation results (Nov. 2011-Oct. 2012):\nTons of food scraps generated = 10,610.6 in garbage plus 8,369 in compost (9.8% of 85,400 tons compost collected) = 18,979 tons food scraps generated.  8,369 / 18,979 = 44% food scraps composting rate.","Information provided in a 11/7/14 email from Arianne Sperry, City of Portland, to Karen Irwin, Environmental Protection Agency.\n\n“New Curbside Collection Service, Year 1 Report”, Dec. 5, 2012.  http://www.portlandoregon.gov/bps/article/423510\n"]
[null,null,null,null,null,"Before-and-after waste composition analysis reports provided as pdf documents in a 11/7/14 email to Karen Irwin, Environmental Protection Agency: \n(1) “Baseline Waste Composition Analysis for the City of Portland Food Scrap Collection Program”, October 2011. \n(2) “Composition Analysis for the City of Portland Curbside Collection Service”, Dec. 2012.\n\nAdditional details about Portland’s food scraps collection programs are described in the following report:  “Chittenden Solid Waste District Analysis of Residential Curbside Organics Collection Options”, Skumatz Economic Research Associates, Appendix A.\nhttp://cswd.net/wp-content/uploads/2014/06/Analysis-of-Residential-Curbside-Organics-Collection-Options.pdf"]
[null,null,"Methodology"]
[null,null,{"$f":"C47+1","v":29},null,"In order to calculate new tons of food waste composted for single-family homes after Food Scraps Collection, the total tons of food waste generated after PAYT was multiplied by the sum of the percent of food waste composted after PAYT and the Food Scraps Collection rate increase.\n\nMany communities that have implemented a food scraps curbside collection program lack sufficient data to derive before-and-after estimates of the total annual tons of food scraps landfilled vs. composted on a community-scale.  However, data is available from two communities -- Olympia and Portland -- to generate an estimate for % increase in food scraps composting rate that these communities experienced."]
[null,null,"Multi-Family Recycling"]
[null,null,"Default Numbers"]
[null,null,{"$f":"C50+1","v":30},"15-40%","Default range for total percentage recycled after implementing a moderate- to high-performing multi-family home recycling program.  For additional information on what a moderate vs. a high-performing MFH program might entail, see the referenced EPA 2001 document.","1. U.S. Environmental Protection Agency, 2001. Multifamily Recycling: A National Study. Default range for total percentage recycled from implementing a moderate- to high-performing multi-family home recycling program. Page 5. Available at: <http://www.epa.gov/osw/nonhaz/municipal/pubs/multifamily.pdf>. \n"]
[null,null,null,null,null,"2. Florida Deparment of Environmental Protection. 2015. Solid Waste Management in Florida 2010 Annual Report. Table 2A: MSW Collected By Generator Type in Florida By Descending Population Rank. Examples of high-end estimate (40%) - Sarasota County, FL and Orange County, FL. Avalable at: \n<ftp://ftp.dep.state.fl.us/pub/reports/Recycling/Reports/2010AnnualReport/AppendixA/2A.pdf>."]
[null,null,"Methodology"]
[null,null,{"$f":"C53+1","v":31},null,"In order to calculate new tons of waste recycled for multi-family homes after Multi-Family Recycling, the new tons diverted are distributed among waste types based on each material's original percent contribution to the total waste stream. If a waste type reaches 100% diversion, the 'leftover' diversion tons are distributed among the remaining waste types based on each waste type's percent contribution to the waste stream. Waste types that are not recycled in the BAU case may be shown as recycled in the strategy implementation case.\n\nExample: The user selects an overall target recycling rate of 75% of the 1,000 total tons of waste generated. The current diversion rate is 50%, so 250 new tons must be diverted to meet the 75% goal. If metal represents 10% of total waste (100 tons), then 25 additional tons of metal must be diverted (250*10%). However, if metal is already being recycled at 80% (80 tons of metal are currently recycled), then 80+25=105 tons of metal, which is more than the total tons of metal generated. In this case, metal will be diverted at 100%, and the remaining 5 tons of diverted material is distributed among the remaining waste types that don't reach 100% after this calculation is completed."]
[null,null,"Commercial Diversion"]
[null,null,"Default Numbers"]
[null,null,"Measure 1: Provide Direct Technical Assistance\nThe jurisdiction could provide technical assistance in the form of: conducting on-site waste assessments to identify target materials for recycling and waste reduction, providing contact information for securing recycling services, and distributing appropriate outreach materials describing best practices for setting up or expanding recycling services for different types of businesses."]
[null,null,{"$f":"C56+1","v":32},0.01,"Glass/Metal Recycling Rate Increase: 1% capture rate (10% participation rate x 10% efficiency rate). For Measure 1. HDR Policy #4a: Direct technical assistance.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,{"$f":"C60+1","v":33},5.0000000000000001E-3,"Plastic Recycling Rate Increase: 0.5% capture rate (5% participation rate x 10% efficiency rate). For Measure 1. HDR Policy #4a: Direct technical assistance.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,34,0.02,"Paper Recycling Rate Increase: 2% capture rate (20% participation rate x 10% efficiency rate). For Measure 1. HDR Policy #4a: Direct technical assistance.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,35,0.01,"Lumber (wood) Recycling Rate Increase: 1% capture rate (10% participation rate x 10% efficiency rate). For Measure 1. HDR Policy #4a: Direct technical assistance.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,"HIDE",36,5.0000000000000001E-4,"Food/Green Waste Composting Rate Increase: 0.05% capture rate (5% participation rate x 1% efficiency rate). For Measure 1. HDR Policy #4a: Direct technical assistance.","HDR Engineering, Inc. (2012).  Information collected and provided to EPA Region IX under EPA contract #EP-G109-00012. Commercial Policies and Program Assumptions, Scenario 2, Policy 4a."]
[null,"HIDE","Measure 2: Require all commercial haulers to provide recycling services to all of their customers, upon request.\nThe jurisdiction could revise the existing permitting system to direct all permitted haulers to provide recycling services to commercial customers citywide. The requirement for recycling service under this program would specify that recycling must be provided to customers upon request, and allow for the hauler to determine the collection methodology, provision of customer containers, processing arrangements, fee structure, and other components of the recycling services the hauler offers its customers. "]
[null,"HIDE",{"$f":"C64+1","v":37},0.18,"Paper + Metal Recycling Rate Increase: 18% capture rate (20% participation rate x 90% efficiency rate). For Measure 2. HDR Policy #2b: Commercial Haulers.","HDR Engineering, Inc. (2012).  Information collected and provided to EPA Region IX under EPA contract #EP-G109-00012. Commercial Policies and Program Assumptions, Scenario 2, Policy 2b."]
[null,"HIDE",38,0.14000000000000001,"Glass Recycling Rate Increase: 14% capture rate (20% participation rate x 70% efficiency rate ). For Measure 2. HDR Policy #2b: Commercial Haulers.","HDR Engineering, Inc. (2012).  Information collected and provided to EPA Region IX under EPA contract #EP-G109-00012. Commercial Policies and Program Assumptions, Scenario 2, Policy 2b."]
[null,"HIDE",39,0.36,"Plastics Recycling Rate Increase: 36% capture rate (40% participation rate x 90% efficiency rate). For Measure 2. HDR Policy #2b:  Commercial Haulers.","HDR Engineering, Inc. (2012).  Information collected and provided to EPA Region IX under EPA contract #EP-G109-00012. Commercial Policies and Program Assumptions, Scenario 2, Policy 2b."]
[null,null,"Measure 2: Require all businesses to have recycling services\nThe jurisdiction could adopt an ordinance that requires all commercial businesses to obtain recycling services at their place of business.   The ordinance would not specify the level of recycling services required, nor designate which materials must be recycled - these decisions would be at the discretion of individual businesses. "]
[null,null,{"$f":"C63+1","v":36},0.15,"Metal, Glass, Wood, and Other Recycling Rate Increase: 15% capture rate (100% participation rate x 15% efficiency rate). For Measure 3. HDR Policy #1a: Business Recycling.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,37,0.05,"Plastic Recycling Rate Increase: 5% capture rate (100% participation rate x 5% efficiency rate). For Measure 3. HDR Policy #1a: Business Recycling.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,38,0.2,"Paper Recycling Rate Increase: 20% capture rate (100% participation rate x 20% efficiency rate). For Measure 3. HDR Policy #1a: Business Recycling.","City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Appendix A, Table 10. Defaults are potential diversion rate estimates. The policy & program analysis included benchmarking of programs from other jurisdictions.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>"]
[null,null,"Measure 3: Commercial Sector Composting Program\nThe jurisdiction could implement either a non-mandatory or a mandatory composting program for commercial businesses. "]
[null,null,{"$f":"C72+1","v":39},0.2,"Food Composting Rate Increase (voluntary program)","Skumatz and Freeman, No Date. Best Management Practices in Food Scraps Programs. Pages 24-25. Available at: <http://www.foodscrapsrecovery.com/epa_foodwastereport_ei_region5_v11_final.pdf>."]
[null,null,40,0.2,"Yard Composting Rate Increase (voluntary program)","Skumatz and Freeman, No Date. Best Management Practices in Food Scraps Programs. Pages 24-25. Available at: <http://www.foodscrapsrecovery.com/epa_foodwastereport_ei_region5_v11_final.pdf>."]
[null,null,41,0.4,"Food Composting Rate Increase (mandatory program). Note: this value is representative of total post-implementation rates instead of a rate increase from baseline. ","Skumatz and Freeman, No Date. Best Management Practices in Food Scraps Programs. Pages 24-25. Available at: <http://www.foodscrapsrecovery.com/epa_foodwastereport_ei_region5_v11_final.pdf>."]
[null,null,42,0.4,"Yard Composting Rate Increase: (mandatory program). Note: this value is representative of total post-implementation rates instead of a rate increase from baseline. ","Skumatz and Freeman, No Date. Best Management Practices in Food Scraps Programs. Pages 24-25. Available at: <http://www.foodscrapsrecovery.com/epa_foodwastereport_ei_region5_v11_final.pdf>."]
[null,null,"Methodology"]
[null,null,{"$f":"C77+1","v":43},null,"In order to calculate new tons of commercial waste recycled and composted after Commercial Diversion, the total tons of waste generated was multiplied by the sum of the current recycling and composting rate and the Commercial Diversion additional recycling and composting rate increases. The additional rate increases are the sum of the rates from Measures #1 through #4.","Derivation of default values from Skumatz and Feeman study:  Out of 67 communities with a commercial organics program, the communities reported commercial organics diversion rates ranging from an 8% minimum to a 42% maximum, with an average of 21%.  All but 10% of the 67 commercial programs are voluntary, thus, the average percentage reported (21%) may be more representative than the minimum percentage (8%) of the effects of implementing a voluntary commercial organics program.  We can assume that the higher end (42%) reflects a mandatory program, and this is also supported by assumptions in the LA City plan, Table 10 (referenced in cells F61-63), which estimates a 40% capture rate for a commercial mandatory organics source separation program.  Default values are rounded down to 20% and 40% to convey the more general nature of these estimates."]
[null,null,"C&D Recycling"]
[null,null,"Default Numbers"]
[null,null,{"$f":"C79+1","v":44},0.75,"75% recovery rate default at C&D processing facilities. 60-80% range. The % recovery rate at C&D processing facilities, e.g., 75%, is multiplied by the total incremental tons (cell J66).\nNote: actual C&D recovery rates vary significantly by locality depending on capture rates for individual recovery facilities.  \n","1. Based on a review of C&D processing facility capture rates for facilities in San Jose that accept mixed C&D loads.  Email exchange between Karen Irwin, EPA, and Pham Giang, City of San Jose, 4/7/14.  Relevant text from email:  \nA review of our processing facilities (i.e. facilities that take mix C&D loads rather than just specific, source separated materials) for the prior calendar year, the recycling/diversion rates varied between the high 60% range to the upper 80% range; all well within a reasonable range of 75%.  More importantly, having reviewed the processes and procedures associated with our facilities, we feel that all were capable of 75% diversion and the lower rates may be attributable to poorer quality loads.\n\n2.  High-end range supported by the average recycling rate (79%) of 13 certified mixed C&D processing facilities in the City of LA.  City of Los Angeles, 2013. Solid Waste Integrated Resources Plan; Table 15, pg. 49.  Available at: <http://www.zerowaste.lacity.org/files/info/SWIRP%20AppendA%20Oct2013Final.pdf>."]
[null,null,"Methodology"]
[null,null,{"$f":"C82+1","v":45},null,"Nationally, demolition accounts for 49%, renovation 42%, and new construction 9% of building-related C&D.  Residential building C&D represents approximately 39% and commercial building C&D 61%.","U.S. Environmental Protection Agency, 2009. Estimating 2003 Building-Related Construction and Demolition Materials Amounts. Available at: <http://www.epa.gov/epawaste/conserve/imr/cdm/pubs/cd-meas.pdf>"]
[null,null,null,null,"Nationally, building-related C&D debris accounts for approximately 30% of total C&D debris generated.","U.S. Environmental Protection Agency, June 2015.  Advancing Sustainable Materials Management:  2013 Fact Sheet.  Table 7.  Available at:\nhttps://www.epa.gov/sites/production/files/2015-09/documents/2013_advncng_smm_fs.pdf"]
[null,null,{"$f":"C84+1","v":46},null,"This calculator uses recycling emission factors as a proxy for both C&D recycling & reuse for most materials in the table.  While WARM reuse emission factors are available for several C&D material categories, the predominant industry practice for most of the C&D materials featured in this calculator is recycling.  One exception is wood products, which are both commonly reused and recycled.   However, WARM emission factors for wood recycling and reuse are similar (only different by < 0.5).  Therefore, calculations involving C&D materials rely on WARM recycling emission factors except when a recycling emission factor is not available.   For more detail, see the Emission Factors tab.","N/A"]
[null,null,{"$f":"C86+1","v":47},null,"If the user selects an overall C&D target diversion rate, the new tons diverted are distributed among waste types based on each material's percent contribution to the total waste stream. If a waste type reaches 100% diversion, the 'leftover' diversion tons are distributed among the remaining waste types based on each waste type's percent contribution to the waste stream. Waste types that are not recycled in the BAU case may be shown as recycled in the strategy implementation case.  The actual GHG impacts of an overall percentage diversion requirement across C&D materials, in terms of which materials are recycled more or less, may be influenced by factors specific to the local materials recovery market.\n\nExample: The user selects an overall C&D target diversion rate of 75% of the 1,000 total tons of C&D waste generated. The current diversion rate is 50%, so 250 new tons must be diverted to meet the 75% goal. If asphalt represents 10% of total C&D waste (100 tons), then 25 additional tons of asphalt must be diverted (250*10%). However, if asphalt is already being recycled at 80% (80 tons of asphalt are currently recycled), then 80+25=105 tons of asphalt, which is more than the total tons of asphalt generated. In this case, asphalt will be diverted at 100%, and the remaining 5 tons of diverted material is distributed among the remaining waste types that don't reach 100% after this calculation is completed.","N/A"]
[null,null,{"$f":"C87+1","v":48},null,"The increase in C&D Recycling or Reuse is calculated by multiplying the value in cell J63 (incremental tons targeted) by the value in cell F71 (percent C&D processing facility recovery rate, e.g., 75% or 0.75), multipled by 100 minus the value in cell F73 (percent of C&D residuals used as ADC on landfills, e.g., 20% or 0.20)."]
[null,null,"Annual Calcs"]
[null,null,"Default Numbers"]
[null,null,null,null,"No Defaults"]
[null,null,"Methodology"]
[null,null,{"$f":"C88+1","v":49},null,"Note:  Increases in source reduction, recycling, and composting from policy/program implementation are assumed to occur in full beginning 1 year after the Base Year and every year thereafter.  To estimate combustion and landfilling waste after measure implementation, the same breakdown of Business As Usual waste (combustion and landfilling) is used.","N/A"]
[null,null,"Emission Factors"]
[null,null,"Default Numbers"]
[null,null,null,null,"No Defaults"]
[null,null,"Methodology"]
[null,null,{"$f":"C93+1","v":50},null,"Emission factors for non ferrous metals are the average of emission factors for Copper Wire and Aluminum Cans","N/A"]
[null,null,{"$f":"C98+1","v":51},null,"The recycling emission factor for clay bricks = the source reduction factor","N/A"]
[null,null,{"$f":"C99+1","v":52},null,"The recycling emission factor for Vinyl Flooring = the source reduction factor","N/A"]
[null,null,{"$f":"C100+1","v":53},null,"The recycling emission factor for PVC = the source reduction factor","N/A"]
[null,null,{"$f":"C101+1","v":54},null,"The recycling emission factor for Fiberglass Insulation = the source reduction factor","N/A"]
[null,null,{"$f":"C102+1","v":55},null,"The recycling emission factor for Wood Flooring, Cabinets, Doors = the source reduction factor","N/A"]

{"sheet":"Material Definitions","index":15,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,2,4,3]]}
[]
[]
[null,null,"Material Definitions"]
[null,null,"The following tables provide definitions for material categories used in this calculator."]
[null,null,"Additional details can be found here: https://www.epa.gov/warm/waste-reduction-model-warm-material-descriptions-and-data-sources"]
[]
[null,null,"Residential and Commercial Waste"]
[null,null,"Waste Type","Definition"]
[null,null,"Metal","aluminum and steel"]
[null,null,"Glass","glass containers (e.g., soft drink bottles and wine bottles)"]
[null,null,"Plastic","HDPE (high-density polyethylene) and PET (polyethylene terephthalate) plastics"]
[null,null,"Paper","newspaper, corrugated cardboard, magazines, and office paper.  Note:  excludes compostable, soiled paper"]
[null,null,"Wood","all wood products and materials"]
[null,null,"Food Waste","Food waste consists of uneaten food and wasted, prepared food from residences, commercial establishments such as grocery stores and restaurants, institutional sources such as school cafeterias, and industrial sources such as factory lunchrooms. The breakdown of specific food waste materials in this category is 9% beef, 11% poultry, 13% grains, 49% fruits and vegetables, and 18% dairy products (EPA's Waste Reduction Model [WARM] version 14)."]
[null,null,"Yard Trimmings","Yard trimmings are assumed to be 50% grass, 25% leaves, and 25% tree and brush trimmings from residential, institutional, and commercial sources."]
[null,null,"Other / Undifferentiated","all other waste types"]
[]
[null,null,"C&D Waste"]
[null,null,"Waste Type","Definition"]
[null,null,"Asphalt Concrete","Asphalt concrete is composed primarily of aggregate, which consists of hard, graduated fragments of sand, gravel, crushed stone, slag, rock dust, or powder."]
[null,null,"Concrete","Concrete is a high-volume building material produced by mixing cement, water, and coarse and fine aggregates."]
[null,null,"Drywall ","Drywall, also known as wallboard, gypsum board, or plaster board, is manufactured from gypsum plaster and a paper covering."]
[null,null,"Dimensional lumber and General Wood Products ","Lumber includes wood used for containers, packaging, and building and includes crates, pallets, furniture and dimensional lumber like two by fours. Does not include plywood."]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products","Fiberboard is a panel product that consists of wood chips pressed and bonded with a resin. Fiberboard is used primarily to make furniture. This source type also includes plywood."]
[null,null,"Asphalt Shingles-Fiberglass ","Asphalt shingles are typically made of a felt mat saturated with asphalt. Fiberglass shingles are composed of asphalt cement (36 percent by weight), a mineral stabilizer like limestone or dolomite (40 percent), sand-sized mineral granules (38 percent), in addition to the organic or fiberglass felt backing (15 percent)."]
[null,null,"Clay Bricks","Bricks are produced by firing materials such as clay, kaolin, fire clay, bentonite, or common clay and shale. The majority of the bricks produced in the US are clay. In WARM, clay brick source reduction is considered to be the reuse of full bricks rather than the grinding and reusing of broken or damaged brick."]
[null,null,"Ferrous Metals ","Any metal, including alloys, that does contain iron in appreciable amounts. Ferrous metals include steel and pig iron (with a carbon content of a few percent) and alloys of iron with other metals (such as stainless steel)."]
[null,null,"Non Ferrous Metals ","Any metal, including alloys, that does not contain iron in appreciable amounts. Important non-ferrous metals include aluminum, copper, lead, nickel, tin, titanium and zinc, and alloys such as brass. Precious metals such as gold, silver and platinum and exotic or rare metals such as cobalt, mercury, tungsten, beryllium, bismuth, cerium, cadmium, niobium, indium, gallium, germanium, lithium, selenium, tantalum, tellurium, vanadium, and zirconium are also non-ferrous."]
[null,null,"Mixed Plastics","Mixed plastics are made up of 39% HDPE and 61% PET plastic."]
[null,null,"Cardboard","Corrugated cardboard boxes made from containerboard (liner and corrugating medium) used in packaging applications."]
[null,null,"Carpet","Carpet represents broadloom residential carpet containing a mix of nylon, PET and PP components within the face fiber, primary and secondary backing, and latex used for attaching the backings."]
[null,"HIDE","Vinyl Flooring","All vinyl flooring is comprised of polyvinyl chloride (PVC) resin along with additives such as plasticizers, stabilizers, pigments, and fillers."]
[null,"HIDE","PVC","PVC (Polyvinyl Chloride) is produced as both rigid and flexible resins. Rigid PVC is used for pipe, conduit, and roofing tiles, whereas flexible PVC has applications in wire and cable coating, flooring, coated fabrics, and shower curtains."]
[null,"HIDE","Fiberglass Insulation","Fiberglass insulation is produced from a blend of sand, limestone, soda ash, and recycled glass cullet, which accounts for about 40 percent of the raw material inputs."]
[null,"HIDE","Wood Flooring, Cabinets, Doors","Virgin hardwood flooring is produced from lumber. Coatings and sealants can be applied to wood flooring in “pre-finishing” that occurs at the manufacturing facility, or on-site."]
[null,null,"Other / Undifferentiated","all other waste types"]

{"sheet":"Annual Calcs","index":16,"n_rows":1099,"n_cols":61,"rows_kept":1099,"cut":false,"hidden":false,"merged":[[1087,3,1087,4],[1087,5,1087,6],[1087,7,1087,8],[1087,9,1087,10],[137,31,137,33],[137,34,137,36],[137,40,137,42],[137,43,137,45],[137,49,137,54],[187,49,187,54],[291,31,291,33],[291,34,291,36],[291,40,291,42],[291,43,291,45],[291,49,291,54],[341,49,341,54],[315,31,315,47],[315,49,315,60],[317,31,317,33],[317,34,317,36],[317,40,317,42],[317,43,317,45],[317,49,317,54],[317,55,317,60],[137,55,137,60],[110,31,110,33],[110,34,110,36],[110,40,110,42],[110,43,110,45],[110,49,110,54],[110,55,110,60],[123,31,123,33],[123,34,123,36],[123,40,123,42],[123,43,123,45],[123,49,123,54],[123,55,123,60],[84,31,84,47],[84,49,84,60],[86,31,86,33],[86,34,86,36],[86,40,86,42],[86,43,86,45],[86,49,86,54],[86,55,86,60],[98,31,98,33],[98,34,98,36],[98,40,98,42],[98,43,98,45],[98,49,98,54],[98,55,98,60],[187,55,187,60],[200,31,200,33],[200,34,200,36],[200,40,200,42],[200,43,200,45],[200,49,200,54],[200,55,200,60],[214,31,214,33],[214,34,214,36],[214,40,214,42],[214,43,214,45],[214,49,214,54],[214,55,214,60],[291,55,291,60],[161,31,161,47],[161,49,161,60],[163,31,163,33],[163,34,163,36],[163,40,163,42],[163,43,163,45],[163,49,163,54],[163,55,163,60],[175,31,175,33],[175,34,175,36],[175,40,175,42],[175,43,175,45],[175,49,175,54],[175,55,175,60],[187,31,187,33],[187,34,187,36],[187,40,187,42],[187,43,187,45],[264,31,264,33],[264,34,264,36],[264,40,264,42],[264,43,264,45],[264,49,264,54],[264,55,264,60],[277,31,277,33],[277,34,277,36],[277,40,277,42],[277,43,277,45],[277,49,277,54],[277,55,277,60],[238,31,238,47],[238,49,238,60],[240,31,240,33],[240,34,240,36],[240,40,240,42],[240,43,240,45],[240,49,240,54],[240,55,240,60],[252,31,252,33],[252,34,252,36],[252,40,252,42],[252,43,252,45],[252,49,252,54],[252,55,252,60],[341,55,341,60],[354,31,354,33],[354,34,354,36],[354,40,354,42],[354,43,354,45],[354,49,354,54],[354,55,354,60],[368,31,368,33],[368,34,368,36],[368,40,368,42],[368,43,368,45],[368,49,368,54],[368,55,368,60],[341,31,341,33],[341,34,341,36],[341,40,341,42],[341,43,341,45],[329,31,329,33],[329,34,329,36],[329,40,329,42],[329,43,329,45],[329,49,329,54],[329,55,329,60],[418,49,418,54],[418,55,418,60],[431,31,431,33],[431,34,431,36],[431,40,431,42],[431,43,431,45],[431,49,431,54],[431,55,431,60],[392,31,392,47],[392,49,392,60],[394,31,394,33],[394,34,394,36],[394,40,394,42],[394,43,394,45],[394,49,394,54],[394,55,394,60],[406,31,406,33],[406,34,406,36],[445,31,445,33],[445,34,445,36],[445,40,445,42],[445,43,445,45],[445,49,445,54],[445,55,445,60],[522,31,522,33],[522,34,522,36],[522,40,522,42],[522,43,522,45],[522,49,522,54],[522,55,522,60],[508,31,508,33],[508,34,508,36],[508,40,508,42],[508,43,508,45],[508,49,508,54],[508,55,508,60],[483,40,483,42],[483,43,483,45],[483,49,483,54],[483,55,483,60],[406,40,406,42],[406,43,406,45],[406,49,406,54],[406,55,406,60],[418,31,418,33],[418,34,418,36],[418,40,418,42],[418,43,418,45],[495,31,495,33],[495,34,495,36],[495,40,495,42],[495,43,495,45],[495,49,495,54],[495,55,495,60],[469,31,469,47],[469,49,469,60],[471,31,471,33],[471,34,471,36],[471,40,471,42],[471,43,471,45],[471,49,471,54],[471,55,471,60],[483,31,483,33],[483,34,483,36],[572,49,572,54],[572,55,572,60],[585,31,585,33],[585,34,585,36],[585,40,585,42],[585,43,585,45],[585,49,585,54],[585,55,585,60],[599,31,599,33],[599,34,599,36],[599,40,599,42],[599,43,599,45],[599,49,599,54],[599,55,599,60],[676,31,676,33],[676,34,676,36],[676,40,676,42],[676,43,676,45],[676,49,676,54],[676,55,676,60],[546,31,546,47],[546,49,546,60],[548,31,548,33],[548,34,548,36],[548,40,548,42],[548,43,548,45],[548,49,548,54],[548,55,548,60],[560,31,560,33],[560,34,560,36],[560,40,560,42],[560,43,560,45],[560,49,560,54],[560,55,560,60],[572,31,572,33],[572,34,572,36],[572,40,572,42],[572,43,572,45],[649,31,649,33],[649,34,649,36],[649,40,649,42],[649,43,649,45],[649,49,649,54],[649,55,649,60],[662,31,662,33],[662,34,662,36],[662,40,662,42],[662,43,662,45],[662,49,662,54],[662,55,662,60],[623,31,623,47],[623,49,623,60],[625,31,625,33],[625,34,625,36],[625,40,625,42],[625,43,625,45],[625,49,625,54],[625,55,625,60],[637,31,637,33],[637,34,637,36],[637,40,637,42],[637,43,637,45],[637,49,637,54],[637,55,637,60],[753,34,753,36],[753,40,753,42],[753,43,753,45],[700,49,700,60],[702,49,702,54],[702,55,702,60],[714,49,714,54],[714,55,714,60],[726,49,726,54],[726,55,726,60],[739,49,739,54],[739,55,739,60],[753,49,753,54],[753,55,753,60],[830,31,830,33],[830,34,830,36],[830,40,830,42],[830,43,830,45],[830,49,830,54],[830,55,830,60],[700,31,700,47],[702,31,702,33],[702,34,702,36],[702,40,702,42],[702,43,702,45],[714,31,714,33],[714,34,714,36],[714,40,714,42],[714,43,714,45],[726,31,726,33],[726,34,726,36],[726,40,726,42],[726,43,726,45],[739,31,739,33],[739,34,739,36],[739,40,739,42],[739,43,739,45],[753,31,753,33],[803,31,803,33],[803,34,803,36],[803,40,803,42],[803,43,803,45],[803,49,803,54],[803,55,803,60],[816,31,816,33],[816,34,816,36],[816,40,816,42],[816,43,816,45],[816,49,816,54],[816,55,816,60],[777,31,777,47],[777,49,777,60],[779,31,779,33],[779,34,779,36],[779,40,779,42],[779,43,779,45],[779,49,779,54],[779,55,779,60],[791,31,791,33],[791,34,791,36],[791,40,791,42],[791,43,791,45],[791,49,791,54],[791,55,791,60],[0,0,0,26],[856,49,856,54],[856,55,856,60],[868,49,868,54],[868,55,868,60],[880,49,880,54],[880,55,880,60],[893,49,893,54],[893,55,893,60],[854,49,854,60],[854,31,854,47],[856,31,856,33],[856,34,856,36],[856,40,856,42],[856,43,856,45],[868,31,868,33],[868,34,868,36],[868,40,868,42],[868,43,868,45],[880,31,880,33],[880,34,880,36],[880,40,880,42],[880,43,880,45],[893,31,893,33],[893,34,893,36],[893,40,893,42],[893,43,893,45],[907,31,907,33],[907,34,907,36],[907,40,907,42],[907,43,907,45],[816,25,816,26],[830,5,830,6],[830,7,830,8],[893,23,893,24],[893,25,893,26],[907,5,907,6],[907,7,907,8],[907,23,907,24],[907,25,907,26],[856,23,856,24],[856,25,856,26],[880,23,880,24],[856,17,856,18],[868,17,868,18],[880,17,880,18],[893,17,893,18],[907,17,907,18],[830,25,830,26],[816,5,816,6],[816,7,816,8],[816,9,816,10],[816,3,816,4],[816,19,816,20],[816,21,816,22],[816,23,816,24],[816,17,816,18],[803,5,803,6],[803,7,803,8],[803,9,803,10],[803,3,803,4],[803,11,803,12],[803,19,803,20],[803,21,803,22],[803,23,803,24],[830,19,830,20],[830,21,830,22],[830,23,830,24],[830,17,830,18],[830,3,830,4],[830,11,830,12],[816,11,816,12],[791,5,791,6],[791,7,791,8],[791,9,791,10],[791,3,791,4],[791,11,791,12],[791,19,791,20],[791,21,791,22],[791,23,791,24],[791,17,791,18],[779,5,779,6],[779,7,779,8],[779,9,779,10],[779,3,779,4],[779,11,779,12],[726,5,726,6],[726,7,726,8],[726,9,726,10],[726,3,726,4],[726,11,726,12],[739,3,739,4],[753,3,753,4],[753,11,753,12],[753,19,753,20],[753,21,753,22],[753,23,753,24],[753,17,753,18],[739,5,739,6],[739,7,739,8],[739,9,739,10],[739,11,739,12],[739,19,739,20],[739,21,739,22],[739,23,739,24],[753,5,753,6],[753,7,753,8],[739,17,739,18],[714,7,714,8],[714,9,714,10],[714,3,714,4],[714,11,714,12],[714,19,714,20],[714,21,714,22],[714,23,714,24],[714,25,714,26],[726,19,726,20],[726,21,726,22],[726,23,726,24],[726,17,726,18],[649,21,649,22],[649,23,649,24],[649,25,649,26],[662,19,662,20],[662,21,662,22],[662,23,662,24],[662,25,662,26],[676,5,676,6],[676,7,676,8],[676,11,676,12],[676,19,676,20],[676,21,676,22],[676,23,676,24],[676,25,676,26],[662,5,662,6],[662,7,662,8],[662,9,662,10],[662,11,662,12],[702,21,702,22],[702,23,702,24],[702,25,702,26],[702,5,702,6],[702,7,702,8],[702,9,702,10],[702,3,702,4],[702,11,702,12],[702,19,702,20],[560,25,560,26],[625,5,625,6],[625,7,625,8],[625,9,625,10],[625,3,625,4],[625,11,625,12],[625,19,625,20],[625,21,625,22],[625,23,625,24],[625,25,625,26],[599,25,599,26],[585,25,585,26],[572,25,572,26],[599,19,599,20],[572,23,572,24],[585,5,585,6],[599,5,599,6],[599,7,599,8],[599,3,599,4],[599,17,599,18],[572,19,572,20],[560,5,560,6],[560,11,560,12],[585,3,585,4],[548,21,548,22],[548,23,548,24],[548,25,548,26],[508,25,508,26],[522,5,522,6],[522,7,522,8],[522,3,522,4],[546,17,546,26],[548,5,548,6],[548,7,548,8],[548,9,548,10],[548,3,548,4],[548,11,548,12],[548,19,548,20],[522,25,522,26],[508,21,508,22],[508,23,508,24],[483,25,483,26],[495,5,495,6],[495,7,495,8],[495,9,495,10],[495,3,495,4],[495,11,495,12],[495,19,495,20],[495,21,495,22],[495,23,495,24],[495,25,495,26],[471,11,471,12],[471,19,471,20],[471,21,471,22],[471,23,471,24],[522,11,522,12],[522,19,522,20],[522,21,522,22],[522,23,522,24],[483,3,483,4],[483,11,483,12],[483,19,483,20],[483,21,483,22],[483,23,483,24],[508,19,508,20],[508,5,508,6],[508,7,508,8],[508,9,508,10],[508,3,508,4],[508,11,508,12],[471,25,471,26],[431,17,431,18],[431,25,431,26],[445,5,445,6],[445,7,445,8],[445,3,445,4],[445,11,445,12],[445,19,445,20],[445,21,445,22],[445,23,445,24],[445,25,445,26],[431,5,431,6],[431,7,431,8],[431,9,431,10],[431,3,431,4],[431,11,431,12],[431,19,431,20],[431,21,431,22],[431,23,431,24],[469,17,469,26],[471,5,471,6],[471,7,471,8],[471,9,471,10],[471,3,471,4],[406,25,406,26],[418,5,418,6],[418,7,418,8],[418,9,418,10],[418,3,418,4],[418,11,418,12],[418,19,418,20],[418,21,418,22],[418,23,418,24],[418,17,418,18],[418,25,418,26],[406,5,406,6],[406,7,406,8],[406,9,406,10],[406,3,406,4],[406,11,406,12],[406,19,406,20],[406,21,406,22],[406,23,406,24],[406,17,406,18],[368,3,368,4],[368,11,368,12],[368,19,368,20],[394,5,394,6],[394,7,394,8],[394,9,394,10],[394,3,394,4],[394,11,394,12],[394,19,394,20],[392,17,392,26],[394,21,394,22],[394,23,394,24],[394,25,394,26],[394,17,394,18],[354,3,354,4],[354,11,354,12],[354,19,354,20],[354,21,354,22],[354,23,354,24],[329,3,329,4],[329,11,329,12],[329,19,329,20],[354,25,354,26],[329,21,329,22],[329,25,329,26],[329,5,329,6],[329,7,329,8],[341,3,341,4],[317,11,317,12],[329,9,329,10],[368,21,368,22],[368,23,368,24],[368,25,368,26],[354,5,354,6],[354,7,354,8],[354,9,354,10],[368,5,368,6],[368,7,368,8],[341,5,341,6],[341,7,341,8],[341,9,341,10],[341,11,341,12],[341,19,341,20],[341,21,341,22],[341,23,341,24],[341,25,341,26],[329,17,329,18],[341,17,341,18],[354,17,354,18],[368,17,368,18],[317,21,317,22],[317,23,317,24],[264,17,264,18],[277,17,277,18],[291,17,291,18],[317,17,317,18],[317,19,317,20],[277,19,277,20],[277,21,277,22],[277,23,277,24],[277,25,277,26],[240,23,240,24],[240,25,240,26],[264,19,264,20],[264,21,264,22],[264,23,264,24],[317,25,317,26],[291,19,291,20],[291,21,291,22],[291,23,291,24],[291,25,291,26],[264,25,264,26],[137,25,137,26],[200,25,200,26],[137,23,137,24],[163,25,163,26],[175,19,175,20],[175,21,175,22],[175,23,175,24],[252,19,252,20],[252,21,252,22],[252,23,252,24],[252,25,252,26],[238,17,238,26],[187,25,187,26],[163,23,163,24],[200,17,200,18],[214,17,214,18],[240,17,240,18],[252,17,252,18],[175,25,175,26],[214,21,214,22],[214,23,214,24],[214,25,214,26],[240,19,240,20],[240,21,240,22],[123,21,123,22],[137,5,137,6],[137,7,137,8],[187,11,187,12],[187,19,187,20],[187,21,187,22],[187,23,187,24],[137,19,137,20],[137,21,137,22],[137,17,137,18],[163,17,163,18],[175,17,175,18],[187,17,187,18],[175,5,175,6],[175,7,175,8],[163,5,163,6],[163,7,163,8],[163,9,163,10],[163,11,163,12],[163,19,163,20],[163,21,163,22],[187,5,187,6],[187,7,187,8],[187,9,187,10],[33,19,33,20],[33,21,33,22],[33,23,33,24],[33,17,33,18],[46,23,46,24],[46,17,46,18],[60,19,60,20],[60,21,60,22],[60,23,60,24],[60,17,60,18],[46,21,46,22],[86,5,86,6],[86,7,86,8],[86,9,86,10],[86,3,86,4],[110,5,110,6],[110,7,110,8],[110,9,110,10],[585,21,585,22],[585,23,585,24],[560,19,560,20],[572,21,572,22],[560,21,560,22],[560,23,560,24],[585,7,585,8],[585,9,585,10],[560,7,560,8],[560,9,560,10],[560,3,560,4],[585,17,585,18],[585,19,585,20],[572,7,572,8],[572,9,572,10],[572,3,572,4],[572,11,572,12],[317,3,317,4],[329,23,329,24],[46,19,46,20],[200,5,200,6],[200,7,200,8],[200,9,200,10],[200,3,200,4],[200,19,200,20],[200,21,200,22],[200,23,200,24],[86,19,86,20],[86,21,86,22],[86,23,86,24],[98,21,98,22],[98,23,98,24],[123,23,123,24],[98,5,98,6],[98,7,98,8],[98,9,98,10],[98,3,98,4],[46,3,46,4],[46,11,46,12],[60,3,60,4],[60,11,60,12],[21,5,21,6],[21,7,21,8],[21,9,21,10],[21,3,21,4],[21,11,21,12],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,3,33,4],[33,11,33,12],[110,11,110,12],[123,11,123,12],[240,9,240,10],[240,3,240,4],[214,5,214,6],[214,7,214,8],[200,11,200,12],[98,11,98,12],[110,3,110,4],[123,5,123,6],[123,7,123,8],[123,9,123,10],[123,3,123,4],[175,9,175,10],[175,3,175,4],[175,11,175,12],[240,11,240,12],[163,3,163,4],[187,3,187,4],[291,5,291,6],[291,7,291,8],[291,3,291,4],[291,11,291,12],[137,3,137,4],[252,5,252,6],[252,7,252,8],[252,9,252,10],[252,3,252,4],[252,11,252,12],[214,3,214,4],[264,7,264,8],[264,9,264,10],[264,3,264,4],[240,5,240,6],[240,7,240,8],[277,5,277,6],[277,7,277,8],[277,9,277,10],[277,3,277,4],[264,5,264,6],[264,11,264,12],[277,11,277,12],[856,5,856,6],[868,5,868,6],[868,7,868,8],[868,9,868,10],[868,3,868,4],[868,11,868,12],[868,19,868,20],[856,3,856,4],[572,17,572,18],[637,5,637,6],[637,7,637,8],[637,9,637,10],[637,3,637,4],[637,11,637,12],[637,19,637,20],[649,5,649,6],[649,7,649,8],[649,9,649,10],[649,3,649,4],[649,11,649,12],[649,19,649,20],[676,3,676,4],[662,3,662,4],[714,5,714,6],[893,3,893,4],[893,19,893,20],[893,21,893,22],[880,7,880,8],[880,9,880,10],[880,3,880,4],[880,11,880,12],[880,19,880,20],[880,21,880,22],[907,3,907,4],[907,11,907,12],[893,11,893,12],[60,5,60,6],[137,11,137,12],[9,5,9,6],[9,7,9,8],[907,19,907,20],[907,21,907,22],[893,5,893,6],[893,7,893,8],[893,9,893,10],[856,9,856,10],[856,11,856,12],[856,19,856,20],[856,21,856,22],[60,7,60,8],[46,9,46,10],[317,5,317,6],[317,7,317,8],[317,9,317,10],[599,21,599,22],[123,19,123,20],[880,5,880,6],[21,17,21,18],[21,25,21,26],[214,11,214,12],[214,19,214,20],[9,19,9,20],[9,21,9,22],[9,23,9,24],[9,17,9,18],[9,25,9,26],[21,19,21,20],[21,21,21,22],[21,23,21,24],[98,19,98,20],[33,25,33,26],[46,25,46,26],[60,25,60,26],[98,25,98,26],[86,25,86,26],[123,25,123,26],[110,19,110,20],[110,21,110,22],[110,23,110,24],[110,25,110,26],[86,11,86,12],[907,49,907,54],[907,55,907,60],[623,17,623,26],[700,17,700,26],[777,17,777,26],[854,17,854,26],[868,21,868,22],[868,23,868,24],[868,25,868,26],[880,25,880,26],[637,25,637,26],[637,21,637,22],[637,23,637,24],[726,25,726,26],[753,25,753,26],[779,19,779,20],[779,21,779,22],[779,23,779,24],[779,17,779,18],[779,25,779,26],[739,25,739,26],[803,17,803,18],[803,25,803,26],[791,25,791,26],[856,7,856,8],[7,3,7,12],[84,3,84,12],[161,3,161,12],[238,3,238,12],[315,3,315,12],[392,3,392,12],[469,3,469,12],[546,3,546,12],[623,3,623,12],[700,3,700,12],[777,3,777,12],[854,3,854,12],[9,9,9,10],[9,3,9,4],[9,11,9,12],[46,5,46,6],[46,7,46,8],[585,11,585,12],[599,11,599,12],[572,5,572,6],[483,5,483,6],[483,7,483,8],[483,9,483,10],[7,17,7,26],[315,17,315,26],[625,17,625,18],[637,17,637,18],[649,17,649,18],[662,17,662,18],[676,17,676,18],[702,17,702,18],[714,17,714,18],[445,17,445,18],[471,17,471,18],[483,17,483,18],[495,17,495,18],[508,17,508,18],[522,17,522,18],[548,17,548,18],[560,17,560,18],[86,17,86,18],[98,17,98,18],[110,17,110,18],[123,17,123,18],[84,17,84,26],[161,17,161,26],[599,23,599,24]]}
["Waste Management and Characterization by Year"]
[]
[]
[]
[]
[null,null,{"$f":"Base_Yr","v":2016}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C93,\"0\")","v":"Assumption #49"}]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated"]
[null,null,"Metal",{"$f":"'Waste Characterization-MODEL'!E16","v":632.75178800000003},{"$f":"IF(ISERROR(D12/D20),\"\",(D12/D20))","v":4.7000017029762954E-2},{"$f":"'Waste Characterization-MODEL'!J16","v":790.91258085817674},{"$f":"IF(ISERROR(F12/F20),\"\",(F12/F20))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F12,H12,J12,D12)","v":1423.6643688581767},{"$f":"IF(ISERROR(L12/L20),\"\",(L12/L20))","v":5.6892424657384949E-2},null,null,null,"Metal",{"$f":"D12","v":632.75178800000003},{"$f":"IF(ISERROR(R12/R20),\"\",(R12/R20))","v":4.7000017029762954E-2},{"$f":"F12","v":790.91258085817674},{"$f":"IF(ISERROR(T12/T20),\"\",(T12/T20))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(T12,V12,X12,R12)","v":1423.6643688581767},{"$f":"IF(ISERROR(Z12/Z20),\"\",(Z12/Z20))","v":5.6892424657384949E-2}]
[null,null,"Glass",{"$f":"'Waste Characterization-MODEL'!E17","v":430.80972800000001},{"$f":"IF(ISERROR(D13/D20),\"\",(D13/D20))","v":3.2000011594732224E-2},{"$f":"'Waste Characterization-MODEL'!J17","v":316.56602664590304},{"$f":"IF(ISERROR(F13/F20),\"\",(F13/F20))","v":4.8656154230052089E-2},null,null,null,null,747.37575464590304,{"$f":"IF(ISERROR(L13/L20),\"\",(L13/L20))","v":2.9866603212139558E-2},null,null,null,"Glass",430.80972800000001,{"$f":"IF(ISERROR(R13/R20),\"\",(R13/R20))","v":3.2000011594732224E-2},{"$f":"F13","v":316.56602664590304},{"$f":"IF(ISERROR(T13/T20),\"\",(T13/T20))","v":4.8656154230052089E-2},null,null,null,null,747.37575464590304,{"$f":"IF(ISERROR(Z13/Z20),\"\",(Z13/Z20))","v":2.9866603212139558E-2}]
[null,null,"Plastic",{"$f":"'Waste Characterization-MODEL'!E18","v":1534.7596560000002},{"$f":"IF(ISERROR(D14/D20),\"\",(D14/D20))","v":0.11400004130623355},{"$f":"'Waste Characterization-MODEL'!J18","v":301.49145394847909},{"$f":"IF(ISERROR(F14/F20),\"\",(F14/F20))","v":4.6339194504811519E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G18","v":333.76699823197032},{"$f":"IF(ISERROR(J14/J20),\"\",(J14/J20))","v":0.11399981170758658},2170.0181081804494,{"$f":"IF(ISERROR(L14/L20),\"\",(L14/L20))","v":8.671818612966628E-2},null,null,null,"Plastic",1534.7596560000002,{"$f":"IF(ISERROR(R14/R20),\"\",(R14/R20))","v":0.11400004130623355},{"$f":"F14","v":301.49145394847909},{"$f":"IF(ISERROR(T14/T20),\"\",(T14/T20))","v":4.6339194504811519E-2},null,null,{"$f":"J14","v":333.76699823197032},{"$f":"IF(ISERROR(X14/X20),\"\",(X14/X20))","v":0.11399981170758658},2170.0181081804494,{"$f":"IF(ISERROR(Z14/Z20),\"\",(Z14/Z20))","v":8.671818612966628E-2}]
[null,null,"Paper",{"$f":"'Waste Characterization-MODEL'!E19","v":2854.1144479999998},{"$f":"IF(ISERROR(D15/D20),\"\",(D15/D20))","v":0.21200007681510094},{"$f":"'Waste Characterization-MODEL'!J19","v":4361.5763671213299},{"$f":"IF(ISERROR(F15/F20),\"\",(F15/F20))","v":0.67037368050293977},null,null,{"$f":"'Waste Characterization-MODEL'!G19","v":620.68950548401494},{"$f":"IF(ISERROR(J15/J20),\"\",(J15/J20))","v":0.21199964984217853},7836.3803206053453,{"$f":"IF(ISERROR(L15/L20),\"\",(L15/L20))","v":0.31315715046954773},null,null,null,"Paper",2854.1144479999998,{"$f":"IF(ISERROR(R15/R20),\"\",(R15/R20))","v":0.21200007681510094},{"$f":"F15","v":4361.5763671213299},{"$f":"IF(ISERROR(T15/T20),\"\",(T15/T20))","v":0.67037368050293977},null,null,620.68950548401494,{"$f":"IF(ISERROR(X15/X20),\"\",(X15/X20))","v":0.21199964984217853},7836.3803206053453,{"$f":"IF(ISERROR(Z15/Z20),\"\",(Z15/Z20))","v":0.31315715046954773}]
[null,null,"Wood",{"$f":"'Waste Characterization-MODEL'!E20","v":794.30543599999987},{"$f":"IF(ISERROR(D16/D20),\"\",(D16/D20))","v":5.9000021377787523E-2},{"$f":"'Waste Characterization-MODEL'!J20","v":248.22796375091445},{"$f":"IF(ISERROR(F16/F20),\"\",(F16/F20))","v":3.8152603475628148E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G20","v":172.73906048847584},{"$f":"IF(ISERROR(J16/J20),\"\",(J16/J20))","v":5.8999902550417607E-2},1215.2724602393901,{"$f":"IF(ISERROR(L16/L20),\"\",(L16/L20))","v":4.8564674648573683E-2},null,null,null,"Wood",794.30543599999987,{"$f":"IF(ISERROR(R16/R20),\"\",(R16/R20))","v":5.9000021377787523E-2},{"$f":"F16","v":248.22796375091445},{"$f":"IF(ISERROR(T16/T20),\"\",(T16/T20))","v":3.8152603475628148E-2},null,null,172.73906048847584,{"$f":"IF(ISERROR(X16/X20),\"\",(X16/X20))","v":5.8999902550417607E-2},1215.2724602393901,{"$f":"IF(ISERROR(Z16/Z20),\"\",(Z16/Z20))","v":4.8564674648573683E-2}]
[null,null,"Food Waste",{"$f":"'Waste Characterization-MODEL'!E21","v":1588.6108719999997},{"$f":"IF(ISERROR(D17/D20),\"\",(D17/D20))","v":0.11800004275557505},null,null,{"$f":"'Waste Characterization-MODEL'!L21","v":85.080885353159857},{"$f":"IF(ISERROR(H17/H20),\"\",(H17/H20))","v":3.9999973513208914E-2},{"$f":"'Waste Characterization-MODEL'!G21","v":345.47812097695169},{"$f":"IF(ISERROR(J17/J20),\"\",(J17/J20))","v":0.11799980510083521},2019.1698783301113,{"$f":"IF(ISERROR(L17/L20),\"\",(L17/L20))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1588.6108719999997,{"$f":"IF(ISERROR(R17/R20),\"\",(R17/R20))","v":0.11800004275557505},null,null,{"$f":"H17","v":85.080885353159857},{"$f":"IF(ISERROR(V17/V20),\"\",(V17/V20))","v":3.9999973513208914E-2},345.47812097695169,{"$f":"IF(ISERROR(X17/X20),\"\",(X17/X20))","v":0.11799980510083521},2019.1698783301113,{"$f":"IF(ISERROR(Z17/Z20),\"\",(Z17/Z20))","v":8.0689994556435177E-2}]
[null,null,"Yard Trimmings",{"$f":"'Waste Characterization-MODEL'!E22","v":1965.5693839999999},{"$f":"IF(ISERROR(D18/D20),\"\",(D18/D20))","v":0.14600005290096574},null,null,{"$f":"'Waste Characterization-MODEL'!L22","v":1807.968813754647},{"$f":"IF(ISERROR(H18/H20),\"\",(H18/H20))","v":0.84999943715568949},{"$f":"'Waste Characterization-MODEL'!G22","v":427.4559801918216},{"$f":"IF(ISERROR(J18/J20),\"\",(J18/J20))","v":0.14599975885357577},4200.994177946468,{"$f":"IF(ISERROR(L18/L20),\"\",(L18/L20))","v":0.16787997928656564},null,null,null,"Yard Trimmings",1965.5693839999999,{"$f":"IF(ISERROR(R18/R20),\"\",(R18/R20))","v":0.14600005290096574},null,null,{"$f":"H18","v":1807.968813754647},{"$f":"IF(ISERROR(V18/V20),\"\",(V18/V20))","v":0.84999943715568949},427.4559801918216,{"$f":"IF(ISERROR(X18/X20),\"\",(X18/X20))","v":0.14599975885357577},4200.994177946468,{"$f":"IF(ISERROR(Z18/Z20),\"\",(Z18/Z20))","v":0.16787997928656564}]
[null,null,"Other / Undifferentiated",{"$f":"'Waste Characterization-MODEL'!E23","v":3661.8778099515375},{"$f":"IF(ISERROR(D19/D20),\"\",(D19/D20))","v":0.27199973621984191},{"$f":"'Waste Characterization-MODEL'!J23","v":487.41237182308112},{"$f":"IF(ISERROR(F19/F20),\"\",(F19/F20))","v":7.4915213702279493E-2},{"$f":"'Waste Characterization-MODEL'!L23","v":233.97384317189449},{"$f":"IF(ISERROR(H19/H20),\"\",(H19/H20))","v":0.11000058933110161},{"$f":"'Waste Characterization-MODEL'!G23","v":1027.6558566598555},{"$f":"IF(ISERROR(J19/J20),\"\",(J19/J20))","v":0.35100107194540631},5410.919881606369,{"$f":"IF(ISERROR(L19/L20),\"\",(L19/L20))","v":0.21623098703968704},null,null,null,"Other / Undifferentiated",3661.8778099515375,{"$f":"IF(ISERROR(R19/R20),\"\",(R19/R20))","v":0.27199973621984191},{"$f":"F19","v":487.41237182308112},{"$f":"IF(ISERROR(T19/T20),\"\",(T19/T20))","v":7.4915213702279493E-2},{"$f":"H19","v":233.97384317189449},{"$f":"IF(ISERROR(V19/V20),\"\",(V19/V20))","v":0.11000058933110161},1027.6558566598555,{"$f":"IF(ISERROR(X19/X20),\"\",(X19/X20))","v":0.35100107194540631},5410.919881606369,{"$f":"IF(ISERROR(Z19/Z20),\"\",(Z19/Z20))","v":0.21623098703968704}]
[null,null,"Total",{"$f":"SUM(D12:D19)","v":13462.799121951539},{"$f":"IF(ISERROR(D20/D20),\"\",(D20/D20))","v":1},{"$f":"SUM(F12:F19)","v":6506.1867641478848},{"$f":"IF(ISERROR(F20/F20),\"\",(F20/F20))","v":1},{"$f":"SUM(H12:H19)","v":2127.0235422797014},{"$f":"IF(ISERROR(H20/H20),\"\",(H20/H20))","v":1},{"$f":"SUM(J12:J19)","v":2927.7855220330898},{"$f":"IF(ISERROR(J20/J20),\"\",(J20/J20))","v":1},{"$f":"SUM(L12:L19)","v":25023.794950412212},{"$f":"IF(ISERROR(L20/L20),\"\",(L20/L20))","v":1},null,null,null,"Total",{"$f":"SUM(R12:R19)","v":13462.799121951539},{"$f":"IF(ISERROR(R20/R20),\"\",(R20/R20))","v":1},{"$f":"SUM(T12:T19)","v":6506.1867641478848},{"$f":"IF(ISERROR(T20/T20),\"\",(T20/T20))","v":1},{"$f":"SUM(V12:V19)","v":2127.0235422797014},{"$f":"IF(ISERROR(V20/V20),\"\",(V20/V20))","v":1},{"$f":"SUM(X12:X19)","v":2927.7855220330898},{"$f":"IF(ISERROR(X20/X20),\"\",(X20/X20))","v":1},{"$f":"SUM(Z12:Z19)","v":25023.794950412212},{"$f":"IF(ISERROR(Z20/Z20),\"\",(Z20/Z20))","v":1}]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated"]
[null,null,null,"Tons","% Landfilled","Tons","% Recycled","Tons","% Composted","Tons","% Combusted","Tons","% of All Materials",null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated"]
[null,null,"Metal",{"$f":"'Waste Characterization-MODEL'!E32","v":518.85649999999998},{"$f":"IF(ISERROR(D24/D32),\"\",(D24/D32))","v":4.7000017029762954E-2},{"$f":"'Waste Characterization-MODEL'!J32","v":767.18520234785296},{"$f":"IF(ISERROR(F24/F32),\"\",(F24/F32))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F24,H24,J24,D24)","v":1286.0417023478531},{"$f":"IF(ISERROR(L24/L32),\"\",(L24/L32))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"D24","v":518.85649999999998},{"$f":"IF(ISERROR(R24/R32),\"\",(R24/R32))","v":4.7000017029762954E-2},{"$f":"F24","v":767.18520234785296},{"$f":"IF(ISERROR(T24/T32),\"\",(T24/T32))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(T24,V24,X24,R24)","v":1286.0417023478531},{"$f":"IF(ISERROR(Z24/Z32),\"\",(Z24/Z32))","v":5.8323905713345253E-2}]
[null,null,"Glass",{"$f":"'Waste Characterization-MODEL'!E33","v":353.26400000000001},{"$f":"IF(ISERROR(D25/D32),\"\",(D25/D32))","v":3.2000011594732224E-2},{"$f":"'Waste Characterization-MODEL'!J33","v":307.06904541241892},{"$f":"IF(ISERROR(F25/F32),\"\",(F25/F32))","v":4.8656154230052089E-2},null,null,null,null,660.33304541241887,{"$f":"IF(ISERROR(L25/L32),\"\",(L25/L32))","v":2.994708663780396E-2},null,null,null,"Glass",353.26400000000001,{"$f":"IF(ISERROR(R25/R32),\"\",(R25/R32))","v":3.2000011594732224E-2},{"$f":"F25","v":307.06904541241892},{"$f":"IF(ISERROR(T25/T32),\"\",(T25/T32))","v":4.8656154230052089E-2},null,null,null,null,660.33304541241887,{"$f":"IF(ISERROR(Z25/Z32),\"\",(Z25/Z32))","v":2.994708663780396E-2}]
[null,null,"Plastic",{"$f":"'Waste Characterization-MODEL'!E34","v":1258.5030000000002},{"$f":"IF(ISERROR(D26/D32),\"\",(D26/D32))","v":0.11400004130623356},{"$f":"'Waste Characterization-MODEL'!J34","v":292.44670991658944},{"$f":"IF(ISERROR(F26/F32),\"\",(F26/F32))","v":4.6339194504811512E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G34","v":294.71622000000002},{"$f":"IF(ISERROR(J26/J32),\"\",(J26/J32))","v":0.11399981170758655},1845.6659299165897,{"$f":"IF(ISERROR(L26/L32),\"\",(L26/L32))","v":8.3703697538162938E-2},null,null,null,"Plastic",1258.5030000000002,{"$f":"IF(ISERROR(R26/R32),\"\",(R26/R32))","v":0.11400004130623356},{"$f":"F26","v":292.44670991658944},{"$f":"IF(ISERROR(T26/T32),\"\",(T26/T32))","v":4.6339194504811512E-2},null,null,{"$f":"J26","v":294.71622000000002},{"$f":"IF(ISERROR(X26/X32),\"\",(X26/X32))","v":0.11399981170758655},1845.6659299165897,{"$f":"IF(ISERROR(Z26/Z32),\"\",(Z26/Z32))","v":8.3703697538162938E-2}]
[null,null,"Paper",{"$f":"'Waste Characterization-MODEL'!E35","v":2340.3739999999998},{"$f":"IF(ISERROR(D27/D32),\"\",(D27/D32))","v":0.21200007681510097},{"$f":"'Waste Characterization-MODEL'!J35","v":4230.7290701266602},{"$f":"IF(ISERROR(F27/F32),\"\",(F27/F32))","v":0.67037368050293988},null,null,{"$f":"'Waste Characterization-MODEL'!G35","v":548.06876},{"$f":"IF(ISERROR(J27/J32),\"\",(J27/J32))","v":0.21199964984217848},7119.1718301266601,{"$f":"IF(ISERROR(L27/L32),\"\",(L27/L32))","v":0.32286504070542288},null,null,null,"Paper",2340.3739999999998,{"$f":"IF(ISERROR(R27/R32),\"\",(R27/R32))","v":0.21200007681510097},{"$f":"F27","v":4230.7290701266602},{"$f":"IF(ISERROR(T27/T32),\"\",(T27/T32))","v":0.67037368050293988},null,null,548.06876,{"$f":"IF(ISERROR(X27/X32),\"\",(X27/X32))","v":0.21199964984217848},7119.1718301266601,{"$f":"IF(ISERROR(Z27/Z32),\"\",(Z27/Z32))","v":0.32286504070542288}]
[null,null,"Wood",{"$f":"'Waste Characterization-MODEL'!E36","v":651.33049999999992},{"$f":"IF(ISERROR(D28/D32),\"\",(D28/D32))","v":5.900002137778753E-2},{"$f":"'Waste Characterization-MODEL'!J36","v":240.78112449799198},{"$f":"IF(ISERROR(F28/F32),\"\",(F28/F32))","v":3.8152603475628148E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G36","v":152.52857},{"$f":"IF(ISERROR(J28/J32),\"\",(J28/J32))","v":5.89999025504176E-2},1044.6401944979918,{"$f":"IF(ISERROR(L28/L32),\"\",(L28/L32))","v":4.7375987961385445E-2},null,null,null,"Wood",651.33049999999992,{"$f":"IF(ISERROR(R28/R32),\"\",(R28/R32))","v":5.900002137778753E-2},{"$f":"F28","v":240.78112449799198},{"$f":"IF(ISERROR(T28/T32),\"\",(T28/T32))","v":3.8152603475628148E-2},null,null,152.52857,{"$f":"IF(ISERROR(X28/X32),\"\",(X28/X32))","v":5.89999025504176E-2},1044.6401944979918,{"$f":"IF(ISERROR(Z28/Z32),\"\",(Z28/Z32))","v":4.7375987961385445E-2}]
[null,null,"Food Waste",{"$f":"'Waste Characterization-MODEL'!E37","v":1302.6609999999998},{"$f":"IF(ISERROR(D29/D32),\"\",(D29/D32))","v":0.11800004275557506},null,null,{"$f":"'Waste Characterization-MODEL'!L37","v":84.570400000000006},{"$f":"IF(ISERROR(H29/H32),\"\",(H29/H32))","v":3.9999973513208914E-2},{"$f":"'Waste Characterization-MODEL'!G37","v":305.05714},{"$f":"IF(ISERROR(J29/J32),\"\",(J29/J32))","v":0.1179998051008352},1692.2885399999998,{"$f":"IF(ISERROR(L29/L32),\"\",(L29/L32))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1302.6609999999998,{"$f":"IF(ISERROR(R29/R32),\"\",(R29/R32))","v":0.11800004275557506},null,null,{"$f":"H29","v":84.570400000000006},{"$f":"IF(ISERROR(V29/V32),\"\",(V29/V32))","v":3.9999973513208914E-2},305.05714,{"$f":"IF(ISERROR(X29/X32),\"\",(X29/X32))","v":0.1179998051008352},1692.2885399999998,{"$f":"IF(ISERROR(Z29/Z32),\"\",(Z29/Z32))","v":7.6747804574721121E-2}]
[null,null,"Yard Trimmings",{"$f":"'Waste Characterization-MODEL'!E38","v":1611.7669999999998},{"$f":"IF(ISERROR(D30/D32),\"\",(D30/D32))","v":0.14600005290096577},null,null,{"$f":"'Waste Characterization-MODEL'!L38","v":1797.1210000000001},{"$f":"IF(ISERROR(H30/H32),\"\",(H30/H32))","v":0.84999943715568937},{"$f":"'Waste Characterization-MODEL'!G38","v":377.44358},{"$f":"IF(ISERROR(J30/J32),\"\",(J30/J32))","v":0.14599975885357575},3786.33158,{"$f":"IF(ISERROR(L30/L32),\"\",(L30/L32))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1611.7669999999998,{"$f":"IF(ISERROR(R30/R32),\"\",(R30/R32))","v":0.14600005290096577},null,null,{"$f":"H30","v":1797.1210000000001},{"$f":"IF(ISERROR(V30/V32),\"\",(V30/V32))","v":0.84999943715568937},377.44358,{"$f":"IF(ISERROR(X30/X32),\"\",(X30/X32))","v":0.14599975885357575},3786.33158,{"$f":"IF(ISERROR(Z30/Z32),\"\",(Z30/Z32))","v":0.17171577381061451}]
[null,null,"Other / Undifferentiated",{"$f":"'Waste Characterization-MODEL'!E39","v":3002.74},{"$f":"IF(ISERROR(D31/D32),\"\",(D31/D32))","v":0.27199973621984191},{"$f":"'Waste Characterization-MODEL'!J39","v":472.79},{"$f":"IF(ISERROR(F31/F32),\"\",(F31/F32))","v":7.4915213702279493E-2},{"$f":"'Waste Characterization-MODEL'!L39","v":232.57},{"$f":"IF(ISERROR(H31/H32),\"\",(H31/H32))","v":0.11000058933110161},{"$f":"'Waste Characterization-MODEL'!G39","v":907.42},{"$f":"IF(ISERROR(J31/J32),\"\",(J31/J32))","v":0.35100107194540625},4615.5199999999995,{"$f":"IF(ISERROR(L31/L32),\"\",(L31/L32))","v":0.20932070305854392},null,null,null,"Other / Undifferentiated",3002.74,{"$f":"IF(ISERROR(R31/R32),\"\",(R31/R32))","v":0.27199973621984191},{"$f":"F31","v":472.79},{"$f":"IF(ISERROR(T31/T32),\"\",(T31/T32))","v":7.4915213702279493E-2},{"$f":"H31","v":232.57},{"$f":"IF(ISERROR(V31/V32),\"\",(V31/V32))","v":0.11000058933110161},907.42,{"$f":"IF(ISERROR(X31/X32),\"\",(X31/X32))","v":0.35100107194540625},4615.5199999999995,{"$f":"IF(ISERROR(Z31/Z32),\"\",(Z31/Z32))","v":0.20932070305854392}]
[null,null,"Total",{"$f":"SUM(D24:D31)","v":11039.495999999999},{"$f":"IF(ISERROR(D32/D32),\"\",(D32/D32))","v":1},{"$f":"SUM(F24:F31)","v":6311.0011523015137},{"$f":"IF(ISERROR(F32/F32),\"\",(F32/F32))","v":1},{"$f":"SUM(H24:H31)","v":2114.2614000000003},{"$f":"IF(ISERROR(H32/H32),\"\",(H32/H32))","v":1},{"$f":"SUM(J24:J31)","v":2585.2342700000004},{"$f":"IF(ISERROR(J32/J32),\"\",(J32/J32))","v":1},{"$f":"SUM(L24:L31)","v":22049.992822301512},{"$f":"IF(ISERROR(L32/L32),\"\",(L32/L32))","v":1},null,null,null,"Total",{"$f":"SUM(R24:R31)","v":11039.495999999999},{"$f":"IF(ISERROR(R32/R32),\"\",(R32/R32))","v":1},{"$f":"SUM(T24:T31)","v":6311.0011523015137},{"$f":"IF(ISERROR(T32/T32),\"\",(T32/T32))","v":1},{"$f":"SUM(V24:V31)","v":2114.2614000000003},{"$f":"IF(ISERROR(V32/V32),\"\",(V32/V32))","v":1},{"$f":"SUM(X24:X31)","v":2585.2342700000004},{"$f":"IF(ISERROR(X32/X32),\"\",(X32/X32))","v":1},{"$f":"SUM(Z24:Z31)","v":22049.992822301512},{"$f":"IF(ISERROR(Z32/Z32),\"\",(Z32/Z32))","v":1}]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated"]
[null,null,"Metal",{"$f":"'Waste Characterization-MODEL'!E49","v":113.89528800000001},{"$f":"IF(ISERROR(D36/D44),\"\",(D36/D44))","v":4.7000017029762954E-2},{"$f":"'Waste Characterization-MODEL'!J49","v":23.727378510323824},{"$f":"IF(ISERROR(F36/F44),\"\",(F36/F44))","v":0.12156315358428889},null,null,null,{"$f":"IF(ISERROR(J36/J44),\"\",(J36/J44))","v":0},{"$f":"SUM(F36,H36,J36,D36)","v":137.62266651032382},{"$f":"IF(ISERROR(L36/L44),\"\",(L36/L44))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"D36","v":113.89528800000001},{"$f":"IF(ISERROR(R36/R44),\"\",(R36/R44))","v":4.7000017029762954E-2},{"$f":"F36","v":23.727378510323824},{"$f":"IF(ISERROR(T36/T44),\"\",(T36/T44))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(T36,V36,X36,R36)","v":137.62266651032382},{"$f":"IF(ISERROR(Z36/Z44),\"\",(Z36/Z44))","v":4.627835362999002E-2}]
[null,null,"Glass",{"$f":"'Waste Characterization-MODEL'!E50","v":77.545728000000011},{"$f":"IF(ISERROR(D37/D44),\"\",(D37/D44))","v":3.2000011594732224E-2},{"$f":"'Waste Characterization-MODEL'!J50","v":9.4969812334841226},{"$f":"IF(ISERROR(F37/F44),\"\",(F37/F44))","v":4.8656154230052095E-2},null,null,null,{"$f":"IF(ISERROR(J37/J44),\"\",(J37/J44))","v":0},87.042709233484132,{"$f":"IF(ISERROR(L37/L44),\"\",(L37/L44))","v":2.9269838907803748E-2},null,null,null,"Glass",77.545728000000011,{"$f":"IF(ISERROR(R37/R44),\"\",(R37/R44))","v":3.2000011594732224E-2},{"$f":"F37","v":9.4969812334841226},{"$f":"IF(ISERROR(T37/T44),\"\",(T37/T44))","v":4.8656154230052095E-2},null,null,null,null,87.042709233484132,{"$f":"IF(ISERROR(Z37/Z44),\"\",(Z37/Z44))","v":2.9269838907803748E-2}]
[null,null,"Plastic",{"$f":"'Waste Characterization-MODEL'!E51","v":276.25665600000002},{"$f":"IF(ISERROR(D38/D44),\"\",(D38/D44))","v":0.11400004130623355},{"$f":"'Waste Characterization-MODEL'!J51","v":9.0447440318896408},{"$f":"IF(ISERROR(F38/F44),\"\",(F38/F44))","v":4.6339194504811519E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G51","v":39.05077823197027},{"$f":"IF(ISERROR(J38/J44),\"\",(J38/J44))","v":0.11399981170758657},324.35217826385991,{"$f":"IF(ISERROR(L38/L44),\"\",(L38/L44))","v":0.10906985881738059},null,null,null,"Plastic",276.25665600000002,{"$f":"IF(ISERROR(R38/R44),\"\",(R38/R44))","v":0.11400004130623355},{"$f":"F38","v":9.0447440318896408},{"$f":"IF(ISERROR(T38/T44),\"\",(T38/T44))","v":4.6339194504811519E-2},null,null,{"$f":"J38","v":39.05077823197027},{"$f":"IF(ISERROR(X38/X44),\"\",(X38/X44))","v":0.11399981170758657},324.35217826385991,{"$f":"IF(ISERROR(Z38/Z44),\"\",(Z38/Z44))","v":0.10906985881738059}]
[null,null,"Paper",{"$f":"'Waste Characterization-MODEL'!E52","v":513.74044800000001},{"$f":"IF(ISERROR(D39/D44),\"\",(D39/D44))","v":0.21200007681510097},{"$f":"'Waste Characterization-MODEL'!J52","v":130.84729699467013},{"$f":"IF(ISERROR(F39/F44),\"\",(F39/F44))","v":0.67037368050293999},null,null,{"$f":"'Waste Characterization-MODEL'!G52","v":72.62074548401489},{"$f":"IF(ISERROR(J39/J44),\"\",(J39/J44))","v":0.21199964984217853},717.20849047868501,{"$f":"IF(ISERROR(L39/L44),\"\",(L39/L44))","v":0.24117559258535409},null,null,null,"Paper",513.74044800000001,{"$f":"IF(ISERROR(R39/R44),\"\",(R39/R44))","v":0.21200007681510097},{"$f":"F39","v":130.84729699467013},{"$f":"IF(ISERROR(T39/T44),\"\",(T39/T44))","v":0.67037368050293999},null,null,72.62074548401489,{"$f":"IF(ISERROR(X39/X44),\"\",(X39/X44))","v":0.21199964984217853},717.20849047868501,{"$f":"IF(ISERROR(Z39/Z44),\"\",(Z39/Z44))","v":0.24117559258535409}]
[null,null,"Wood",{"$f":"'Waste Characterization-MODEL'!E53","v":142.97493599999999},{"$f":"IF(ISERROR(D40/D44),\"\",(D40/D44))","v":5.9000021377787523E-2},{"$f":"'Waste Characterization-MODEL'!J53","v":7.4468392529224712},{"$f":"IF(ISERROR(F40/F44),\"\",(F40/F44))","v":3.8152603475628155E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G53","v":20.210490488475841},{"$f":"IF(ISERROR(J40/J44),\"\",(J40/J44))","v":5.8999902550417607E-2},170.6322657413983,{"$f":"IF(ISERROR(L40/L44),\"\",(L40/L44))","v":5.7378486661385071E-2},null,null,null,"Wood",142.97493599999999,{"$f":"IF(ISERROR(R40/R44),\"\",(R40/R44))","v":5.9000021377787523E-2},{"$f":"F40","v":7.4468392529224712},{"$f":"IF(ISERROR(T40/T44),\"\",(T40/T44))","v":3.8152603475628155E-2},null,null,20.210490488475841,{"$f":"IF(ISERROR(X40/X44),\"\",(X40/X44))","v":5.8999902550417607E-2},170.6322657413983,{"$f":"IF(ISERROR(Z40/Z44),\"\",(Z40/Z44))","v":5.7378486661385071E-2}]
[null,null,"Food Waste",{"$f":"'Waste Characterization-MODEL'!E54","v":285.94987199999997},{"$f":"IF(ISERROR(D41/D44),\"\",(D41/D44))","v":0.11800004275557505},null,null,{"$f":"'Waste Characterization-MODEL'!L54","v":0.51048535315985133},{"$f":"IF(ISERROR(H41/H44),\"\",(H41/H44))","v":3.9999973513208921E-2},{"$f":"'Waste Characterization-MODEL'!G54","v":40.420980976951682},{"$f":"IF(ISERROR(J41/J44),\"\",(J41/J44))","v":0.11799980510083521},326.88133833011148,{"$f":"IF(ISERROR(L41/L44),\"\",(L41/L44))","v":0.10992033909727007},null,null,null,"Food Waste",285.94987199999997,{"$f":"IF(ISERROR(R41/R44),\"\",(R41/R44))","v":0.11800004275557505},null,null,{"$f":"H41","v":0.51048535315985133},{"$f":"IF(ISERROR(V41/V44),\"\",(V41/V44))","v":3.9999973513208921E-2},40.420980976951682,{"$f":"IF(ISERROR(X41/X44),\"\",(X41/X44))","v":0.11799980510083521},326.88133833011148,{"$f":"IF(ISERROR(Z41/Z44),\"\",(Z41/Z44))","v":0.10992033909727007}]
[null,null,"Yard Trimmings",{"$f":"'Waste Characterization-MODEL'!E55","v":353.80238400000002},{"$f":"IF(ISERROR(D42/D44),\"\",(D42/D44))","v":0.14600005290096577},null,null,{"$f":"'Waste Characterization-MODEL'!L55","v":10.847813754646841},{"$f":"IF(ISERROR(H42/H44),\"\",(H42/H44))","v":0.8499994371556896},{"$f":"'Waste Characterization-MODEL'!G55","v":50.01240019182157},{"$f":"IF(ISERROR(J42/J44),\"\",(J42/J44))","v":0.14599975885357577},414.66259794646845,{"$f":"IF(ISERROR(L42/L44),\"\",(L42/L44))","v":0.13943853023264521},null,null,null,"Yard Trimmings",353.80238400000002,{"$f":"IF(ISERROR(R42/R44),\"\",(R42/R44))","v":0.14600005290096577},null,null,{"$f":"H42","v":10.847813754646841},{"$f":"IF(ISERROR(V42/V44),\"\",(V42/V44))","v":0.8499994371556896},50.01240019182157,{"$f":"IF(ISERROR(X42/X44),\"\",(X42/X44))","v":0.14599975885357577},414.66259794646845,{"$f":"IF(ISERROR(Z42/Z44),\"\",(Z42/Z44))","v":0.13943853023264521}]
[null,null,"Other / Undifferentiated",{"$f":"'Waste Characterization-MODEL'!E56","v":659.13780995153763},{"$f":"IF(ISERROR(D43/D44),\"\",(D43/D44))","v":0.27199973621984191},{"$f":"'Waste Characterization-MODEL'!J56","v":14.62237182308108},{"$f":"IF(ISERROR(F43/F44),\"\",(F43/F44))","v":7.4915213702279507E-2},{"$f":"'Waste Characterization-MODEL'!L56","v":1.4038431718944997},{"$f":"IF(ISERROR(H43/H44),\"\",(H43/H44))","v":0.11000058933110161},{"$f":"'Waste Characterization-MODEL'!G56","v":120.23585665985557},{"$f":"IF(ISERROR(J43/J44),\"\",(J43/J44))","v":0.35100107194540631},795.39988160636881,{"$f":"IF(ISERROR(L43/L44),\"\",(L43/L44))","v":0.26746900006817137},null,null,null,"Other / Undifferentiated",659.13780995153763,{"$f":"IF(ISERROR(R43/R44),\"\",(R43/R44))","v":0.27199973621984191},{"$f":"F43","v":14.62237182308108},{"$f":"IF(ISERROR(T43/T44),\"\",(T43/T44))","v":7.4915213702279507E-2},{"$f":"H43","v":1.4038431718944997},{"$f":"IF(ISERROR(V43/V44),\"\",(V43/V44))","v":0.11000058933110161},120.23585665985557,{"$f":"IF(ISERROR(X43/X44),\"\",(X43/X44))","v":0.35100107194540631},795.39988160636881,{"$f":"IF(ISERROR(Z43/Z44),\"\",(Z43/Z44))","v":0.26746900006817137}]
[null,null,"Total",{"$f":"SUM(D36:D43)","v":2423.3031219515378},{"$f":"IF(ISERROR(D44/D44),\"\",(D44/D44))","v":1},{"$f":"SUM(F36:F43)","v":195.18561184637124},{"$f":"IF(ISERROR(F44/F44),\"\",(F44/F44))","v":1},{"$f":"SUM(H36:H43)","v":12.762142279701191},{"$f":"IF(ISERROR(H44/H44),\"\",(H44/H44))","v":1},{"$f":"SUM(J36:J43)","v":342.55125203308984},{"$f":"IF(ISERROR(J44/J44),\"\",(J44/J44))","v":1},{"$f":"SUM(L36:L43)","v":2973.8021281106994},{"$f":"IF(ISERROR(L44/L44),\"\",(L44/L44))","v":1},null,null,null,"Total",{"$f":"SUM(R36:R43)","v":2423.3031219515378},{"$f":"IF(ISERROR(R44/R44),\"\",(R44/R44))","v":1},{"$f":"SUM(T36:T43)","v":195.18561184637124},{"$f":"IF(ISERROR(T44/T44),\"\",(T44/T44))","v":1},{"$f":"SUM(V36:V43)","v":12.762142279701191},{"$f":"IF(ISERROR(V44/V44),\"\",(V44/V44))","v":1},{"$f":"SUM(X36:X43)","v":342.55125203308984},{"$f":"IF(ISERROR(X44/X44),\"\",(X44/X44))","v":1},{"$f":"SUM(Z36:Z43)","v":2973.8021281106994},{"$f":"IF(ISERROR(Z44/Z44),\"\",(Z44/Z44))","v":1}]
[]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated"]
[null,null,"Metal",{"$f":"'Waste Characterization-MODEL'!E66","v":596.50560000000007},{"$f":"IF(ISERROR(D49/D57),\"\",(D49/D57))","v":4.7999993820008517E-2},{"$f":"'Waste Characterization-MODEL'!J66","v":730.07318041396354},{"$f":"IF(ISERROR(F49/F57),\"\",(F49/F57))","v":0.12156313597911085},null,null,null,null,{"$f":"SUM(F49,H49,J49,D49)","v":1326.5787804139636},{"$f":"IF(ISERROR(L49/L57),\"\",(L49/L57))","v":5.743040248924066E-2},null,null,null,"Metal",{"$f":"D49","v":596.50560000000007},{"$f":"IF(ISERROR(R49/R57),\"\",(R49/R57))","v":4.7999993820008517E-2},{"$f":"F49","v":730.07318041396354},{"$f":"IF(ISERROR(T49/T57),\"\",(T49/T57))","v":0.12156313597911085},null,null,null,null,{"$f":"SUM(T49,V49,X49,R49)","v":1326.5787804139636},{"$f":"IF(ISERROR(Z49/Z57),\"\",(Z49/Z57))","v":5.743040248924066E-2}]
[null,null,"Glass",{"$f":"'Waste Characterization-MODEL'!E67","v":248.54400000000001},{"$f":"IF(ISERROR(D50/D57),\"\",(D50/D57))","v":1.9999997425003548E-2},{"$f":"'Waste Characterization-MODEL'!J67","v":292.21480537534757},{"$f":"IF(ISERROR(F50/F57),\"\",(F50/F57))","v":4.8656147183506887E-2},null,null,null,null,540.75880537534761,{"$f":"IF(ISERROR(L50/L57),\"\",(L50/L57))","v":2.3410592948438416E-2},null,null,null,"Glass",248.54400000000001,{"$f":"IF(ISERROR(R50/R57),\"\",(R50/R57))","v":1.9999997425003548E-2},{"$f":"F50","v":292.21480537534757},{"$f":"IF(ISERROR(T50/T57),\"\",(T50/T57))","v":4.8656147183506887E-2},null,null,null,null,540.75880537534761,{"$f":"IF(ISERROR(Z50/Z57),\"\",(Z50/Z57))","v":2.3410592948438416E-2}]
[null,null,"Plastic",{"$f":"'Waste Characterization-MODEL'!E68","v":2025.6336000000001},{"$f":"IF(ISERROR(D51/D57),\"\",(D51/D57))","v":0.16299997901377891},{"$f":"'Waste Characterization-MODEL'!J68","v":278.29981464318814},{"$f":"IF(ISERROR(F51/F57),\"\",(F51/F57))","v":4.6339187793816079E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G68","v":440.51891000000006},{"$f":"IF(ISERROR(J51/J57),\"\",(J51/J57))","v":0.16299997285917192},2744.4523246431881,{"$f":"IF(ISERROR(L51/L57),\"\",(L51/L57))","v":0.11881314848682123},null,null,null,"Plastic",2025.6336000000001,{"$f":"IF(ISERROR(R51/R57),\"\",(R51/R57))","v":0.16299997901377891},{"$f":"F51","v":278.29981464318814},{"$f":"IF(ISERROR(T51/T57),\"\",(T51/T57))","v":4.6339187793816079E-2},null,null,{"$f":"J51","v":440.51891000000006},{"$f":"IF(ISERROR(X51/X57),\"\",(X51/X57))","v":0.16299997285917192},2744.4523246431881,{"$f":"IF(ISERROR(Z51/Z57),\"\",(Z51/Z57))","v":0.11881314848682123}]
[null,null,"Paper",{"$f":"'Waste Characterization-MODEL'!E69","v":3106.8},{"$f":"IF(ISERROR(D52/D57),\"\",(D52/D57))","v":0.24999996781254435},{"$f":"'Waste Characterization-MODEL'!J69","v":4026.0706518381216},{"$f":"IF(ISERROR(F52/F57),\"\",(F52/F57))","v":0.67037358341720588},null,null,{"$f":"'Waste Characterization-MODEL'!G69","v":675.64250000000004},{"$f":"IF(ISERROR(J52/J57),\"\",(J52/J57))","v":0.24999995837296304},7808.5131518381222,{"$f":"IF(ISERROR(L52/L57),\"\",(L52/L57))","v":0.3380470574183716},null,null,null,"Paper",3106.8,{"$f":"IF(ISERROR(R52/R57),\"\",(R52/R57))","v":0.24999996781254435},{"$f":"F52","v":4026.0706518381216},{"$f":"IF(ISERROR(T52/T57),\"\",(T52/T57))","v":0.67037358341720588},null,null,675.64250000000004,{"$f":"IF(ISERROR(X52/X57),\"\",(X52/X57))","v":0.24999995837296304},7808.5131518381222,{"$f":"IF(ISERROR(Z52/Z57),\"\",(Z52/Z57))","v":0.3380470574183716}]
[null,null,"Wood",{"$f":"'Waste Characterization-MODEL'!E70","v":1441.5552000000002},{"$f":"IF(ISERROR(D53/D57),\"\",(D53/D57))","v":0.11599998506502059},{"$f":"'Waste Characterization-MODEL'!J70","v":229.13351405622493},{"$f":"IF(ISERROR(F53/F57),\"\",(F53/F57))","v":3.8152597950241909E-2},null,null,{"$f":"'Waste Characterization-MODEL'!G70","v":313.49812000000003},{"$f":"IF(ISERROR(J53/J57),\"\",(J53/J57))","v":0.11599998068505485},1984.1868340562251,{"$f":"IF(ISERROR(L53/L57),\"\",(L53/L57))","v":8.5899646652075834E-2},null,null,null,"Wood",1441.5552000000002,{"$f":"IF(ISERROR(R53/R57),\"\",(R53/R57))","v":0.11599998506502059},{"$f":"F53","v":229.13351405622493},{"$f":"IF(ISERROR(T53/T57),\"\",(T53/T57))","v":3.8152597950241909E-2},null,null,313.49812000000003,{"$f":"IF(ISERROR(X53/X57),\"\",(X53/X57))","v":0.11599998068505485},1984.1868340562251,{"$f":"IF(ISERROR(Z53/Z57),\"\",(Z53/Z57))","v":8.5899646652075834E-2}]
[null,null,"Food Waste",{"$f":"'Waste Characterization-MODEL'!E71","v":1690.0992000000001},{"$f":"IF(ISERROR(D54/D57),\"\",(D54/D57))","v":0.13599998249002412},null,null,{"$f":"'Waste Characterization-MODEL'!L71","v":160.99262032085562},{"$f":"IF(ISERROR(H54/H57),\"\",(H54/H57))","v":8.1996434937611412E-2},{"$f":"'Waste Characterization-MODEL'!G71","v":367.54952000000003},{"$f":"IF(ISERROR(J54/J57),\"\",(J54/J57))","v":0.13599997735489189},2218.6413403208558,{"$f":"IF(ISERROR(L54/L57),\"\",(L54/L57))","v":9.6049678341857722E-2},null,null,null,"Food Waste",1690.0992000000001,{"$f":"IF(ISERROR(R54/R57),\"\",(R54/R57))","v":0.13599998249002412},null,null,{"$f":"H54","v":160.99262032085562},{"$f":"IF(ISERROR(V54/V57),\"\",(V54/V57))","v":8.1996434937611412E-2},367.54952000000003,{"$f":"IF(ISERROR(X54/X57),\"\",(X54/X57))","v":0.13599997735489189},2218.6413403208558,{"$f":"IF(ISERROR(Z54/Z57),\"\",(Z54/Z57))","v":9.6049678341857722E-2}]
[null,null,"Yard Trimmings",{"$f":"'Waste Characterization-MODEL'!E72","v":248.54400000000001},{"$f":"IF(ISERROR(D55/D57),\"\",(D55/D57))","v":1.9999997425003548E-2},null,null,{"$f":"'Waste Characterization-MODEL'!L72","v":1802.4173796791445},{"$f":"IF(ISERROR(H55/H57),\"\",(H55/H57))","v":0.91800356506238856},{"$f":"'Waste Characterization-MODEL'!G72","v":54.051400000000001},{"$f":"IF(ISERROR(J55/J57),\"\",(J55/J57))","v":1.9999996669837043E-2},2105.0127796791444,{"$f":"IF(ISERROR(L55/L57),\"\",(L55/L57))","v":9.1130457509838836E-2},null,null,null,"Yard Trimmings",248.54400000000001,{"$f":"IF(ISERROR(R55/R57),\"\",(R55/R57))","v":1.9999997425003548E-2},null,null,{"$f":"H55","v":1802.4173796791445},{"$f":"IF(ISERROR(V55/V57),\"\",(V55/V57))","v":0.91800356506238856},54.051400000000001,{"$f":"IF(ISERROR(X55/X57),\"\",(X55/X57))","v":1.9999996669837043E-2},2105.0127796791444,{"$f":"IF(ISERROR(Z55/Z57),\"\",(Z55/Z57))","v":9.1130457509838836E-2}]
[null,null,"Other / Undifferentiated",{"$f":"'Waste Characterization-MODEL'!E73","v":3069.52},{"$f":"IF(ISERROR(D56/D57),\"\",(D56/D57))","v":0.2470000969486163},{"$f":"'Waste Characterization-MODEL'!J73","v":449.92},{"$f":"IF(ISERROR(F56/F57),\"\",(F56/F57))","v":7.4915347676118349E-2},{"$f":"'Waste Characterization-MODEL'!L73","v":0},{"$f":"IF(ISERROR(H56/H57),\"\",(H56/H57))","v":0},{"$f":"'Waste Characterization-MODEL'!G73","v":851.31},{"$f":"IF(ISERROR(J56/J57),\"\",(J56/J57))","v":0.3150001140580812},4370.75,{"$f":"IF(ISERROR(L56/L57),\"\",(L56/L57))","v":0.18921901615335565},null,null,null,"Other / Undifferentiated",3069.52,{"$f":"IF(ISERROR(R56/R57),\"\",(R56/R57))","v":0.2470000969486163},{"$f":"F56","v":449.92},{"$f":"IF(ISERROR(T56/T57),\"\",(T56/T57))","v":7.4915347676118349E-2},{"$f":"H56","v":0},{"$f":"IF(ISERROR(V56/V57),\"\",(V56/V57))","v":0},851.31,{"$f":"IF(ISERROR(X56/X57),\"\",(X56/X57))","v":0.3150001140580812},4370.75,{"$f":"IF(ISERROR(Z56/Z57),\"\",(Z56/Z57))","v":0.18921901615335565}]
[null,null,"Total",{"$f":"SUM(D49:D56)","v":12427.201600000002},{"$f":"IF(ISERROR(D57/D57),\"\",(D57/D57))","v":1},{"$f":"SUM(F49:F56)","v":6005.7119663268459},{"$f":"IF(ISERROR(F57/F57),\"\",(F57/F57))","v":1},{"$f":"SUM(H49:H56)","v":1963.41},{"$f":"IF(ISERROR(H57/H57),\"\",(H57/H57))","v":1},{"$f":"SUM(J49:J56)","v":2702.5704500000002},{"$f":"IF(ISERROR(J57/J57),\"\",(J57/J57))","v":1},{"$f":"SUM(L49:L56)","v":23098.894016326849},{"$f":"IF(ISERROR(L57/L57),\"\",(L57/L57))","v":1},null,null,null,"Total",{"$f":"SUM(R49:R56)","v":12427.201600000002},{"$f":"IF(ISERROR(R57/R57),\"\",(R57/R57))","v":1},{"$f":"SUM(T49:T56)","v":6005.7119663268459},{"$f":"IF(ISERROR(T57/T57),\"\",(T57/T57))","v":1},{"$f":"SUM(V49:V56)","v":1963.41},{"$f":"IF(ISERROR(V57/V57),\"\",(V57/V57))","v":1},{"$f":"SUM(X49:X56)","v":2702.5704500000002},{"$f":"IF(ISERROR(X57/X57),\"\",(X57/X57))","v":1},{"$f":"SUM(Z49:Z56)","v":23098.894016326849},{"$f":"IF(ISERROR(Z57/Z57),\"\",(Z57/Z57))","v":1}]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated"]
[null,null,"Asphalt Concrete",{"$f":"'Waste Characterization-MODEL'!E82","v":2085},{"$f":"IF(ISERROR(D63/D80),\"\",(D63/D80))","v":0.1},{"$f":"'Waste Characterization-MODEL'!J82","v":1283.5},{"$f":"IF(ISERROR(F63/F80),\"\",(F63/F80))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(F63,H63,J63,D63)","v":3368.5},{"$f":"IF(ISERROR(L63/L80),\"\",(L63/L80))","v":0.11860915492957746},null,null,null,"Asphalt Concrete",{"$f":"D63","v":2085},{"$f":"IF(ISERROR(R63/R80),\"\",(R63/R80))","v":0.1},{"$f":"F63","v":1283.5},{"$f":"IF(ISERROR(T63/T80),\"\",(T63/T80))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(T63,V63,X63,R63)","v":3368.5},{"$f":"IF(ISERROR(Z63/Z80),\"\",(Z63/Z80))","v":0.11860915492957746}]
[null,null,"Concrete ",{"$f":"'Waste Characterization-MODEL'!E83","v":2502},{"$f":"IF(ISERROR(D64/D80),\"\",(D64/D80))","v":0.12},{"$f":"'Waste Characterization-MODEL'!J83","v":4454.5},{"$f":"IF(ISERROR(F64/F80),\"\",(F64/F80))","v":0.59},null,null,null,null,6956.5,{"$f":"IF(ISERROR(L64/L80),\"\",(L64/L80))","v":0.24494718309859154},null,null,null,"Concrete ",2502,{"$f":"IF(ISERROR(R64/R80),\"\",(R64/R80))","v":0.12},4454.5,{"$f":"IF(ISERROR(T64/T80),\"\",(T64/T80))","v":0.59},null,null,null,null,6956.5,{"$f":"IF(ISERROR(Z64/Z80),\"\",(Z64/Z80))","v":0.24494718309859154}]
[null,null,"Drywall ",{"$f":"'Waste Characterization-MODEL'!E84","v":1688.8500000000001},{"$f":"IF(ISERROR(D65/D80),\"\",(D65/D80))","v":8.1000000000000003E-2},{"$f":"'Waste Characterization-MODEL'!J84","v":151},{"$f":"IF(ISERROR(F65/F80),\"\",(F65/F80))","v":1.9999999999999997E-2},null,null,null,null,1839.8500000000001,{"$f":"IF(ISERROR(L65/L80),\"\",(L65/L80))","v":6.4783450704225351E-2},null,null,null,"Drywall ",1688.8500000000001,{"$f":"IF(ISERROR(R65/R80),\"\",(R65/R80))","v":8.1000000000000003E-2},151,{"$f":"IF(ISERROR(T65/T80),\"\",(T65/T80))","v":1.9999999999999997E-2},null,null,null,null,1839.8500000000001,{"$f":"IF(ISERROR(Z65/Z80),\"\",(Z65/Z80))","v":6.4783450704225351E-2}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"'Waste Characterization-MODEL'!E85","v":3273.45},{"$f":"IF(ISERROR(D66/D80),\"\",(D66/D80))","v":0.157},{"$f":"'Waste Characterization-MODEL'!J85","v":377.5},{"$f":"IF(ISERROR(F66/F80),\"\",(F66/F80))","v":4.9999999999999996E-2},null,null,null,null,3650.95,{"$f":"IF(ISERROR(L66/L80),\"\",(L66/L80))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",3273.45,{"$f":"IF(ISERROR(R66/R80),\"\",(R66/R80))","v":0.157},377.5,{"$f":"IF(ISERROR(T66/T80),\"\",(T66/T80))","v":4.9999999999999996E-2},null,null,null,null,3650.95,{"$f":"IF(ISERROR(Z66/Z80),\"\",(Z66/Z80))","v":0.12855457746478874}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"'Waste Characterization-MODEL'!E86","v":938.25},{"$f":"IF(ISERROR(D67/D80),\"\",(D67/D80))","v":4.4999999999999998E-2},{"$f":"'Waste Characterization-MODEL'!J86","v":151},{"$f":"IF(ISERROR(F67/F80),\"\",(F67/F80))","v":1.9999999999999997E-2},null,null,null,null,1089.25,{"$f":"IF(ISERROR(L67/L80),\"\",(L67/L80))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",938.25,{"$f":"IF(ISERROR(R67/R80),\"\",(R67/R80))","v":4.4999999999999998E-2},151,{"$f":"IF(ISERROR(T67/T80),\"\",(T67/T80))","v":1.9999999999999997E-2},null,null,null,null,1089.25,{"$f":"IF(ISERROR(Z67/Z80),\"\",(Z67/Z80))","v":3.835387323943662E-2}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"'Waste Characterization-MODEL'!E87","v":3044.1},{"$f":"IF(ISERROR(D68/D80),\"\",(D68/D80))","v":0.14599999999999999},{"$f":"'Waste Characterization-MODEL'!J87","v":377.5},{"$f":"IF(ISERROR(F68/F80),\"\",(F68/F80))","v":4.9999999999999996E-2},null,null,null,null,3421.6,{"$f":"IF(ISERROR(L68/L80),\"\",(L68/L80))","v":0.12047887323943661},null,null,null,"Asphalt Shingles-Fiberglass ",3044.1,{"$f":"IF(ISERROR(R68/R80),\"\",(R68/R80))","v":0.14599999999999999},377.5,{"$f":"IF(ISERROR(T68/T80),\"\",(T68/T80))","v":4.9999999999999996E-2},null,null,null,null,3421.6,{"$f":"IF(ISERROR(Z68/Z80),\"\",(Z68/Z80))","v":0.12047887323943661}]
[null,null,"Clay Bricks ",{"$f":"'Waste Characterization-MODEL'!E88","v":1334.4},{"$f":"IF(ISERROR(D69/D80),\"\",(D69/D80))","v":6.4000000000000001E-2},{"$f":"'Waste Characterization-MODEL'!J88","v":60.4},{"$f":"IF(ISERROR(F69/F80),\"\",(F69/F80))","v":7.9999999999999984E-3},null,null,null,null,1394.8000000000002,{"$f":"IF(ISERROR(L69/L80),\"\",(L69/L80))","v":4.9112676056338032E-2},null,null,null,"Clay Bricks ",1334.4,{"$f":"IF(ISERROR(R69/R80),\"\",(R69/R80))","v":6.4000000000000001E-2},60.4,{"$f":"IF(ISERROR(T69/T80),\"\",(T69/T80))","v":7.9999999999999984E-3},null,null,null,null,1394.8000000000002,{"$f":"IF(ISERROR(Z69/Z80),\"\",(Z69/Z80))","v":4.9112676056338032E-2}]
[null,null,"Ferrous Metals ",{"$f":"'Waste Characterization-MODEL'!E89","v":500.40000000000003},{"$f":"IF(ISERROR(D70/D80),\"\",(D70/D80))","v":2.4E-2},{"$f":"'Waste Characterization-MODEL'!J89","v":377.5},{"$f":"IF(ISERROR(F70/F80),\"\",(F70/F80))","v":4.9999999999999996E-2},null,null,null,null,877.90000000000009,{"$f":"IF(ISERROR(L70/L80),\"\",(L70/L80))","v":3.0911971830985919E-2},null,null,null,"Ferrous Metals ",500.40000000000003,{"$f":"IF(ISERROR(R70/R80),\"\",(R70/R80))","v":2.4E-2},377.5,{"$f":"IF(ISERROR(T70/T80),\"\",(T70/T80))","v":4.9999999999999996E-2},null,null,null,null,877.90000000000009,{"$f":"IF(ISERROR(Z70/Z80),\"\",(Z70/Z80))","v":3.0911971830985919E-2}]
[null,null,"Non Ferrous Metals ",{"$f":"'Waste Characterization-MODEL'!E90","v":83.4},{"$f":"IF(ISERROR(D71/D80),\"\",(D71/D80))","v":4.0000000000000001E-3},{"$f":"'Waste Characterization-MODEL'!J90","v":30.2},{"$f":"IF(ISERROR(F71/F80),\"\",(F71/F80))","v":3.9999999999999992E-3},null,null,null,null,113.60000000000001,{"$f":"IF(ISERROR(L71/L80),\"\",(L71/L80))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",83.4,{"$f":"IF(ISERROR(R71/R80),\"\",(R71/R80))","v":4.0000000000000001E-3},30.2,{"$f":"IF(ISERROR(T71/T80),\"\",(T71/T80))","v":3.9999999999999992E-3},null,null,null,null,113.60000000000001,{"$f":"IF(ISERROR(Z71/Z80),\"\",(Z71/Z80))","v":4.0000000000000001E-3}]
[null,null,"Mixed Plastics",{"$f":"'Waste Characterization-MODEL'!E91","v":166.8},{"$f":"IF(ISERROR(D72/D80),\"\",(D72/D80))","v":8.0000000000000002E-3},{"$f":"'Waste Characterization-MODEL'!J91","v":52.85},{"$f":"IF(ISERROR(F72/F80),\"\",(F72/F80))","v":6.9999999999999993E-3},null,null,null,null,219.65,{"$f":"IF(ISERROR(L72/L80),\"\",(L72/L80))","v":7.7341549295774654E-3},null,null,null,"Mixed Plastics",166.8,{"$f":"IF(ISERROR(R72/R80),\"\",(R72/R80))","v":8.0000000000000002E-3},52.85,{"$f":"IF(ISERROR(T72/T80),\"\",(T72/T80))","v":6.9999999999999993E-3},null,null,null,null,219.65,{"$f":"IF(ISERROR(Z72/Z80),\"\",(Z72/Z80))","v":7.7341549295774654E-3}]
[null,null,"Cardboard",{"$f":"'Waste Characterization-MODEL'!E92","v":166.8},{"$f":"IF(ISERROR(D73/D80),\"\",(D73/D80))","v":8.0000000000000002E-3},{"$f":"'Waste Characterization-MODEL'!J92","v":90.600000000000009},{"$f":"IF(ISERROR(F73/F80),\"\",(F73/F80))","v":1.2E-2},null,null,null,null,257.40000000000003,{"$f":"IF(ISERROR(L73/L80),\"\",(L73/L80))","v":9.0633802816901428E-3},null,null,null,"Cardboard",166.8,{"$f":"IF(ISERROR(R73/R80),\"\",(R73/R80))","v":8.0000000000000002E-3},90.600000000000009,{"$f":"IF(ISERROR(T73/T80),\"\",(T73/T80))","v":1.2E-2},null,null,null,null,257.40000000000003,{"$f":"IF(ISERROR(Z73/Z80),\"\",(Z73/Z80))","v":9.0633802816901428E-3}]
[null,null,"Carpet",{"$f":"'Waste Characterization-MODEL'!E93","v":250.20000000000002},{"$f":"IF(ISERROR(D74/D80),\"\",(D74/D80))","v":1.2E-2},{"$f":"'Waste Characterization-MODEL'!J93","v":15.1},{"$f":"IF(ISERROR(F74/F80),\"\",(F74/F80))","v":1.9999999999999996E-3},null,null,null,null,265.3,{"$f":"IF(ISERROR(L74/L80),\"\",(L74/L80))","v":9.3415492957746489E-3},null,null,null,"Carpet",250.20000000000002,{"$f":"IF(ISERROR(R74/R80),\"\",(R74/R80))","v":1.2E-2},15.1,{"$f":"IF(ISERROR(T74/T80),\"\",(T74/T80))","v":1.9999999999999996E-3},null,null,null,null,265.3,{"$f":"IF(ISERROR(Z74/Z80),\"\",(Z74/Z80))","v":9.3415492957746489E-3}]
[null,"HIDE","Vinyl Flooring",{"$f":"'Waste Characterization-MODEL'!E94","v":0},{"$f":"IF(ISERROR(D75/D80),\"\",(D75/D80))","v":0},{"$f":"'Waste Characterization-MODEL'!J94","v":0},{"$f":"IF(ISERROR(F75/F80),\"\",(F75/F80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L75/L80),\"\",(L75/L80))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R75/R80),\"\",(R75/R80))","v":0},0,{"$f":"IF(ISERROR(T75/T80),\"\",(T75/T80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z75/Z80),\"\",(Z75/Z80))","v":0}]
[null,"HIDE","PVC",{"$f":"'Waste Characterization-MODEL'!E95","v":0},{"$f":"IF(ISERROR(D76/D80),\"\",(D76/D80))","v":0},{"$f":"'Waste Characterization-MODEL'!J95","v":0},{"$f":"IF(ISERROR(F76/F80),\"\",(F76/F80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L76/L80),\"\",(L76/L80))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R76/R80),\"\",(R76/R80))","v":0},0,{"$f":"IF(ISERROR(T76/T80),\"\",(T76/T80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z76/Z80),\"\",(Z76/Z80))","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"'Waste Characterization-MODEL'!E96","v":0},{"$f":"IF(ISERROR(D77/D80),\"\",(D77/D80))","v":0},{"$f":"'Waste Characterization-MODEL'!J96","v":0},{"$f":"IF(ISERROR(F77/F80),\"\",(F77/F80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L77/L80),\"\",(L77/L80))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R77/R80),\"\",(R77/R80))","v":0},0,{"$f":"IF(ISERROR(T77/T80),\"\",(T77/T80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z77/Z80),\"\",(Z77/Z80))","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"'Waste Characterization-MODEL'!E97","v":0},{"$f":"IF(ISERROR(D78/D80),\"\",(D78/D80))","v":0},{"$f":"'Waste Characterization-MODEL'!J97","v":0},{"$f":"IF(ISERROR(F78/F80),\"\",(F78/F80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L78/L80),\"\",(L78/L80))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R78/R80),\"\",(R78/R80))","v":0},0,{"$f":"IF(ISERROR(T78/T80),\"\",(T78/T80))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z78/Z80),\"\",(Z78/Z80))","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"'Waste Characterization-MODEL'!E98","v":4816.3500000000004},{"$f":"IF(ISERROR(D79/D80),\"\",(D79/D80))","v":0.23100000000000001},{"$f":"'Waste Characterization-MODEL'!J98","v":128.35},{"$f":"IF(ISERROR(F79/F80),\"\",(F79/F80))","v":1.6999999999999998E-2},null,null,null,null,4944.7000000000007,{"$f":"IF(ISERROR(L79/L80),\"\",(L79/L80))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",4816.3500000000004,{"$f":"IF(ISERROR(R79/R80),\"\",(R79/R80))","v":0.23100000000000001},128.35,{"$f":"IF(ISERROR(T79/T80),\"\",(T79/T80))","v":1.6999999999999998E-2},null,null,null,null,4944.7000000000007,{"$f":"IF(ISERROR(Z79/Z80),\"\",(Z79/Z80))","v":0.17410915492957749}]
[null,null,"Total",{"$f":"SUM(D63:D79)","v":20850},{"$f":"IF(ISERROR(D80/D80),\"\",(D80/D80))","v":1},{"$f":"SUM(F63:F79)","v":7550.0000000000009},{"$f":"IF(ISERROR(F80/F80),\"\",(F80/F80))","v":1},null,null,null,null,{"$f":"SUM(L63:L79)","v":28400},{"$f":"IF(ISERROR(L80/L80),\"\",(L80/L80))","v":1},null,null,null,"Total",{"$f":"SUM(R63:R79)","v":20850},{"$f":"IF(ISERROR(R80/R80),\"\",(R80/R80))","v":1},{"$f":"SUM(T63:T79)","v":7550.0000000000009},{"$f":"IF(ISERROR(T80/T80),\"\",(T80/T80))","v":1},null,null,null,null,{"$f":"SUM(Z63:Z79)","v":28400},{"$f":"IF(ISERROR(Z80/Z80),\"\",(Z80/Z80))","v":1}]
[]
[]
[null,null,{"$f":"C6+1","v":2017}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D12*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":633.10044227319213},{"$f":"IF(ISERROR(D89/D97),\"\",(D89/D97))","v":4.7000017029762954E-2},{"$f":"F12*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":791.34838373738978},{"$f":"IF(ISERROR(F89/F97),\"\",(F89/F97))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F89,H89,J89,D89)","v":1424.4488260105818},{"$f":"IF(ISERROR(L89/L97),\"\",(L89/L97))","v":5.6892424657384956E-2},null,null,null,"Metal",{"$f":"R101 + IF(MFH_ResorCom<>\"commercial\",R113,0)","v":408.62247025185081},{"$f":"IF(ISERROR(R89/R97),\"\",(R89/R97))","v":4.1668746596070075E-2},{"$f":"T101 + IF(MFH_ResorCom<>\"commercial\",T113,0)","v":938.62133609896568},{"$f":"IF(ISERROR(T89/T97),\"\",(T89/T97))","v":0.10886242125009295},null,null,null,null,{"$f":"SUM(T89,V89,X89,R89)","v":1347.2438063508166},{"$f":"IF(ISERROR(Z89/Z97),\"\",(Z89/Z97))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF101 + IF(MFH_ResorCom<>\"commercial\",AF113,0)","v":31.148543791359856},193.32942822998143,null,{"$f":"AI101 + IF(MFH_ResorCom<>\"commercial\",AI113,0)","v":0},0,null,{"$f":"AL101 + IF(MFH_ResorCom<>\"commercial\",AL113,0)","v":46.056475868405556},null,null,{"$f":"AF89*'Emission Factors'!$C$9","v":-115.95763313352739},{"$f":"AG89*'Emission Factors'!$D$9","v":-843.04751295231677},null,{"$f":"AI89*'Emission Factors'!$F$9","v":0},{"$f":"AJ89*'Emission Factors'!$G$9","v":0},null,{"$f":"AL89*'Emission Factors'!$K$9","v":29.381645540601312},null,null,{"$f":"SUM(AY89:BC89)","v":-3421.9644873421689},null,{"$f":"F89*'Emission Factors'!$Q$9","v":-3434.7876323684909},null,{"$f":"J89*'Emission Factors'!$R$9","v":0},{"$f":"D89*'Emission Factors'!$P$9","v":12.823145026322052},{"$f":"SUM(BE89:BI89)","v":-4351.5879878874111},{"$f":"(L89-Z89)*'Emission Factors'!$O$9","v":-285.84972873772159},{"$f":"T89*'Emission Factors'!$Q$9","v":-4074.0147107949283},null,{"$f":"X89*'Emission Factors'!$R$9","v":0},{"$f":"R89*'Emission Factors'!$P$9","v":8.2764516452389252}]
[null,null,"Glass",{"$f":"D13*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":431.04710963281167},{"$f":"IF(ISERROR(D90/D97),\"\",(D90/D97))","v":3.2000011594732224E-2},{"$f":"F13*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":316.74045854800227},{"$f":"IF(ISERROR(F90/F97),\"\",(F90/F97))","v":4.8656154230052102E-2},null,null,null,null,747.78756818081388,{"$f":"IF(ISERROR(L90/L97),\"\",(L90/L97))","v":2.9866603212139558E-2},null,null,null,"Glass",310.57235061591848,{"$f":"IF(ISERROR(R90/R97),\"\",(R90/R97))","v":3.1670212775093756E-2},{"$f":"T102 + IF(MFH_ResorCom<>\"commercial\",T114,0)","v":397.57340372636639},{"$f":"IF(ISERROR(T90/T97),\"\",(T90/T97))","v":4.6111037209290072E-2},null,null,null,null,708.14575434228482,{"$f":"IF(ISERROR(Z90/Z97),\"\",(Z90/Z97))","v":2.9862110555425689E-2},null,null,null,"Glass",21.207519177096078,99.267239839797128,null,0,0,null,{"$f":"AL102 + IF(MFH_ResorCom<>\"commercial\",AL114,0)","v":18.434294661432983},null,null,{"$f":"AF90*'Emission Factors'!$C$10","v":-11.577610265674865},{"$f":"AG90*'Emission Factors'!$D$10","v":-29.460232874594119},null,{"$f":"AI90*'Emission Factors'!$F$10","v":0},{"$f":"AJ90*'Emission Factors'!$G$10","v":0},null,{"$f":"AL90*'Emission Factors'!$K$10","v":-4.5927768304865317},null,null,-78.855203017575292,null,{"$f":"F90*'Emission Factors'!$Q$10","v":-87.585854950390313},null,{"$f":"J90*'Emission Factors'!$R$10","v":0},{"$f":"D90*'Emission Factors'!$P$10","v":8.7306519328150145},{"$f":"SUM(BE90:BI90)","v":-124.48582298833081},{"$f":"(L90-Z90)*'Emission Factors'!$O$10","v":-20.838335743957956},{"$f":"T90*'Emission Factors'!$Q$10","v":-109.93798086464922},null,{"$f":"X90*'Emission Factors'!$R$10","v":0},{"$f":"R90*'Emission Factors'!$P$10","v":6.2904936202763704}]
[null,null,"Plastic",{"$f":"D14*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1535.6053280668918},{"$f":"IF(ISERROR(D91/D97),\"\",(D91/D97))","v":0.11400004130623358},{"$f":"F14*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":301.65757956952604},{"$f":"IF(ISERROR(F91/F97),\"\",(F91/F97))","v":4.6339194504811533E-2},null,null,{"$f":"J14*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":333.95090808792173},{"$f":"IF(ISERROR(J91/J97),\"\",(J91/J97))","v":0.11399981170758659},2171.2138157243398,{"$f":"IF(ISERROR(L91/L97),\"\",(L91/L97))","v":8.6718186129666322E-2},null,null,null,"Plastic",1235.2425658329714,{"$f":"IF(ISERROR(R91/R97),\"\",(R91/R97))","v":0.12596225907168002},{"$f":"T103 + IF(MFH_ResorCom<>\"commercial\",T115,0)","v":561.55831555310931},{"$f":"IF(ISERROR(T91/T97),\"\",(T91/T97))","v":6.5130202727236478E-2},null,null,{"$f":"X103 + IF(MFH_ResorCom<>\"commercial\",X115,0)","v":263.61195942086272},{"$f":"IF(ISERROR(X91/X97),\"\",(X91/X97))","v":0.12671075848090965},2060.4128408069437,{"$f":"IF(ISERROR(Z91/Z97),\"\",(Z91/Z97))","v":8.6886457575590784E-2},null,null,null,"Plastic",75.551787068404821,224.81097516551543,null,17.692716742864459,52.646231924194524,null,{"$f":"AL103 + IF(MFH_ResorCom<>\"commercial\",AL115,0)","v":17.556471106126658},null,null,{"$f":"AF91*'Emission Factors'!$C$11","v":-146.81406346791158},{"$f":"AG91*'Emission Factors'!$D$11","v":-234.49833548753358},null,{"$f":"AI91*'Emission Factors'!$F$11","v":-55.562332877410348},{"$f":"AJ91*'Emission Factors'!$G$11","v":-117.94198355576742},null,{"$f":"AL91*'Emission Factors'!$K$11","v":-15.803160705538232},null,null,129.12084248373912,null,{"$f":"F91*'Emission Factors'!$Q$11","v":-308.54641815934383},null,{"$f":"J91*'Emission Factors'!$R$11","v":406.56431313242945},{"$f":"D91*'Emission Factors'!$P$11","v":31.102947510653497},-441.4990336104226,{"$f":"(L91-Z91)*'Emission Factors'!$O$11","v":-213.06691901770881},{"$f":"T91*'Emission Factors'!$Q$11","v":-574.38240769140657},null,{"$f":"X91*'Emission Factors'!$R$11","v":320.93104890500882},{"$f":"R91*'Emission Factors'!$P$11","v":25.019244193684038}]
[null,null,"Paper",{"$f":"D15*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2855.6871013173768},{"$f":"IF(ISERROR(D92/D97),\"\",(D92/D97))","v":0.21200007681510097},{"$f":"F15*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4363.9796511058084},{"$f":"IF(ISERROR(F92/F97),\"\",(F92/F97))","v":0.67037368050293999},null,null,{"$f":"J15*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":621.03151328631043},{"$f":"IF(ISERROR(J92/J97),\"\",(J92/J97))","v":0.21199964984217853},7840.6982657094959,{"$f":"IF(ISERROR(L92/L97),\"\",(L92/L97))","v":0.31315715046954773},null,null,null,"Paper",1848.0379638285506,{"$f":"IF(ISERROR(R92/R97),\"\",(R92/R97))","v":0.18845127524981084},{"$f":"T104 + IF(MFH_ResorCom<>\"commercial\",T116,0)","v":5180.21437851683},{"$f":"IF(ISERROR(T92/T97),\"\",(T92/T97))","v":0.60080743762299071},null,null,385.06024830961417,{"$f":"IF(ISERROR(X92/X97),\"\",(X92/X97))","v":0.18508749083823695},7413.3125906549949,{"$f":"IF(ISERROR(Z92/Z97),\"\",(Z92/Z97))","v":0.31261524736483165},null,null,null,"Paper",140.49981454826144,867.14932294056541,null,32.902245170940894,203.06901980575554,null,{"$f":"AL104 + IF(MFH_ResorCom<>\"commercial\",AL116,0)","v":253.98361533529862},null,null,{"$f":"AF92*'Emission Factors'!$C$12","v":-876.88795383593856},{"$f":"AG92*'Emission Factors'!$D$12","v":-2690.280301885854},null,{"$f":"AI92*'Emission Factors'!$F$12","v":-184.3219205388672},{"$f":"AJ92*'Emission Factors'!$G$12","v":-500.22922543078664},null,{"$f":"AL92*'Emission Factors'!$K$12","v":-797.19408084538907},null,null,-12935.511216747458,null,{"$f":"F92*'Emission Factors'!$Q$12","v":-12982.200667949273},null,{"$f":"J92*'Emission Factors'!$R$12","v":-317.66245062504998},{"$f":"D92*'Emission Factors'!$P$12","v":364.35190182686603},-17984.424699284289,{"$f":"(L92-Z92)*'Emission Factors'!$O$12","v":-2612.8716726696275},{"$f":"T92*'Emission Factors'!$Q$12","v":-15410.379502539772},null,{"$f":"X92*'Emission Factors'!$R$12","v":-196.96131275053384},{"$f":"R92*'Emission Factors'!$P$12","v":235.7877886756431}]
[null,null,"Wood",{"$f":"D16*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":794.74310838549627},{"$f":"IF(ISERROR(D93/D97),\"\",(D93/D97))","v":5.9000021377787523E-2},{"$f":"F16*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":248.36474051224306},{"$f":"IF(ISERROR(F93/F97),\"\",(F93/F97))","v":3.8152603475628155E-2},null,null,{"$f":"J16*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":172.83424190515245},{"$f":"IF(ISERROR(J93/J97),\"\",(J93/J97))","v":5.8999902550417621E-2},1215.9420908028919,{"$f":"IF(ISERROR(L93/L97),\"\",(L93/L97))","v":4.856467464857369E-2},null,null,null,"Wood",628.39955171080771,{"$f":"IF(ISERROR(R93/R97),\"\",(R93/R97))","v":6.4080229521355059E-2},{"$f":"T105 + IF(MFH_ResorCom<>\"commercial\",T117,0)","v":390.94968136059748},{"$f":"IF(ISERROR(T93/T97),\"\",(T93/T97))","v":4.5342809994870593E-2},null,null,133.87990946055754,{"$f":"IF(ISERROR(X93/X97),\"\",(X93/X97))","v":6.4352258184232417E-2},1153.2291425319627,{"$f":"IF(ISERROR(Z93/Z97),\"\",(Z93/Z97))","v":4.8631028201268543E-2},null,null,null,"Wood",39.1013634827709,127.24219319191781,null,9.1567569107807252,29.797575533814182,null,{"$f":"AL105 + IF(MFH_ResorCom<>\"commercial\",AL117,0)","v":14.454827877377612},null,null,{"$f":"AF93*'Emission Factors'!$C$13","v":-39.62121865300859},{"$f":"AG93*'Emission Factors'!$D$13","v":-184.35875358465279},null,{"$f":"AI93*'Emission Factors'!$F$13","v":-12.979864311050383},{"$f":"AJ93*'Emission Factors'!$G$13","v":-55.21798334774968},null,{"$f":"AL93*'Emission Factors'!$K$13","v":6.2963148844246373},null,null,-1521.4096519741704,null,{"$f":"F93*'Emission Factors'!$Q$13","v":-611.37754905945712},null,{"$f":"J93*'Emission Factors'!$R$13","v":-105.17109937348272},{"$f":"D93*'Emission Factors'!$P$13","v":-804.8610035412305},-1807.2911569862072,{"$f":"(L93-Z93)*'Emission Factors'!$O$13","v":-127.05806944066032},{"$f":"T93*'Emission Factors'!$Q$13","v":-962.36630651698931},null,{"$f":"X93*'Emission Factors'!$R$13","v":-81.467058302695122},{"$f":"R93*'Emission Factors'!$P$13","v":-636.39972272586272}]
[null,null,"Food Waste",{"$f":"D17*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1589.4862167709925},{"$f":"IF(ISERROR(D94/D97),\"\",(D94/D97))","v":0.11800004275557505},null,null,{"$f":"H17*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.127766001793191},{"$f":"IF(ISERROR(H94/H97),\"\",(H94/H97))","v":3.9999973513208914E-2},{"$f":"J17*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":345.66848381030491},{"$f":"IF(ISERROR(J94/J97),\"\",(J94/J97))","v":0.11799980510083524},2020.2824665830906,{"$f":"IF(ISERROR(L94/L97),\"\",(L94/L97))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1317.8399364440031,{"$f":"IF(ISERROR(R94/R97),\"\",(R94/R97))","v":0.13438501884642143},null,null,{"$f":"V106 + IF(MFH_ResorCom<>\"commercial\",V118,0)","v":318.79490880002771},{"$f":"IF(ISERROR(V94/V97),\"\",(V94/V97))","v":9.9471262898576357E-2},282.05436059007354,{"$f":"IF(ISERROR(X94/X97),\"\",(X94/X97))","v":0.13557549529138599},1918.6892058341043,{"$f":"IF(ISERROR(Z94/Z97),\"\",(Z94/Z97))","v":8.0910051122647347E-2},null,null,null,"Food Waste",{"$f":"AF106 + IF(MFH_ResorCom<>\"commercial\",AF118,0)","v":78.2027269655417},null,{"$f":"AH106 + IF(MFH_ResorCom<>\"commercial\",AH118,0)","v":193.44355336144781},{"$f":"AI106 + IF(MFH_ResorCom<>\"commercial\",AI118,0)","v":18.313513821561429},null,{"$f":"AK106 + IF(MFH_ResorCom<>\"commercial\",AK118,0)","v":45.300609398669842},null,{"$f":"AM106 + IF(MFH_ResorCom<>\"commercial\",AM118,0)","v":5.0770199618831375},null,{"$f":"AF94*'Emission Factors'!$C$14","v":-101.74446258861916},null,{"$f":"AH94*'Emission Factors'!$E$14","v":-139.13304306705464},{"$f":"AI94*'Emission Factors'!$F$14","v":-11.293481847297421},null,{"$f":"AK94*'Emission Factors'!$H$14","v":-1.580251894009624},null,{"$f":"AM94*'Emission Factors'!$L$14","v":-2.9537649639937911},null,799.69202382359197,null,null,{"$f":"H94*'Emission Factors'!$S$14","v":-14.983510017673872},{"$f":"J94*'Emission Factors'!$R$14","v":-48.783619690149656},{"$f":"D94*'Emission Factors'!$P$14","v":863.4591535314155},542.98701946261747,{"$f":"(L94-Z94)*'Emission Factors'!$O$14","v":-76.987688637801512},null,{"$f":"V94*'Emission Factors'!$S$14","v":-56.111735734825047},{"$f":"X94*'Emission Factors'!$R$14","v":-39.805864009648793},{"$f":"R94*'Emission Factors'!$P$14","v":715.8923078448928}]
[null,null,"Yard Trimmings",{"$f":"D18*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1966.6524376997029},{"$f":"IF(ISERROR(D95/D97),\"\",(D95/D97))","v":0.14600005290096577},null,null,{"$f":"H18*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1808.9650275381055},{"$f":"IF(ISERROR(H95/H97),\"\",(H95/H97))","v":0.84999943715568949},{"$f":"J18*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":427.69151386698741},{"$f":"IF(ISERROR(J95/J97),\"\",(J95/J97))","v":0.1459997588535758},4203.308979104796,{"$f":"IF(ISERROR(L95/L97),\"\",(L95/L97))","v":0.16787997928656567},null,null,null,"Yard Trimmings",1449.1365945417767,{"$f":"IF(ISERROR(R95/R97),\"\",(R95/R97))","v":0.14777382532056124},null,null,{"$f":"V107 + IF(MFH_ResorCom<>\"commercial\",V119,0)","v":2220.3676518821558},{"$f":"IF(ISERROR(V95/V97),\"\",(V95/V97))","v":0.69280521217610291},306.49965887290557,{"$f":"IF(ISERROR(X95/X97),\"\",(X95/X97))","v":0.1473256537193825},3976.0039052968377,{"$f":"IF(ISERROR(Z95/Z97),\"\",(Z95/Z97))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH107 + IF(MFH_ResorCom<>\"commercial\",AH119,0)","v":420.75653691242564},null,null,{"$f":"AK107 + IF(MFH_ResorCom<>\"commercial\",AK119,0)","v":98.532761621641399},null,{"$f":"AM107 + IF(MFH_ResorCom<>\"commercial\",AM119,0)","v":107.88667419001665},null,null,null,{"$f":"AH95*'Emission Factors'!$E$15","v":14.095290526438962},null,null,{"$f":"AK95*'Emission Factors'!$H$15","v":2.8286087354458682},null,{"$f":"AM95*'Emission Factors'!$L$15","v":15.785117188240211},null,-693.15509757498921,null,null,{"$f":"H95*'Emission Factors'!$S$15","v":-264.67332655768809},{"$f":"J95*'Emission Factors'!$R$15","v":-74.854274228320008},{"$f":"D95*'Emission Factors'!$P$15","v":-353.62749678898109},-639.08182823019479,{"$f":"(L95-Z95)*'Emission Factors'!$O$15","v":0},null,{"$f":"V95*'Emission Factors'!$S$15","v":-324.86647539257291},{"$f":"X95*'Emission Factors'!$R$15","v":-53.643359225720467},{"$f":"R95*'Emission Factors'!$P$15","v":-260.57199361190135}]
[null,null,"Other / Undifferentiated",{"$f":"D19*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3663.8955511425697},{"$f":"IF(ISERROR(D96/D97),\"\",(D96/D97))","v":0.27199973621984191},{"$f":"F19*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":487.6809422316768},{"$f":"IF(ISERROR(F96/F97),\"\",(F96/F97))","v":7.4915213702279507E-2},{"$f":"H19*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.10276573171041},{"$f":"IF(ISERROR(H96/H97),\"\",(H96/H97))","v":0.11000058933110163},{"$f":"J19*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1028.2221080914442},{"$f":"IF(ISERROR(J96/J97),\"\",(J96/J97))","v":0.35100107194540631},5413.9013671974008,{"$f":"IF(ISERROR(L96/L97),\"\",(L96/L97))","v":0.21623098703968702},null,null,null,"Other / Undifferentiated",2608.5983314615355,{"$f":"IF(ISERROR(R96/R97),\"\",(R96/R97))","v":0.2660084326190077},{"$f":"T108 + IF(MFH_ResorCom<>\"commercial\",T120,0)","v":1153.1705190311036},{"$f":"IF(ISERROR(T96/T97),\"\",(T96/T97))","v":0.13374609119551917},{"$f":"V108 + IF(MFH_ResorCom<>\"commercial\",V120,0)","v":665.73199388962087},{"$f":"IF(ISERROR(V96/V97),\"\",(V96/V97))","v":0.20772352492532073},709.31673020601522,{"$f":"IF(ISERROR(X96/X97),\"\",(X96/X97))","v":0.34094834348585262},5136.8175745882745,{"$f":"IF(ISERROR(Z96/Z97),\"\",(Z96/Z97))","v":0.21661672526425127},null,null,null,"Other",{"$f":"AF108 + IF(MFH_ResorCom<>\"commercial\",AF120,0)","v":180.2636728730734},{"$f":"AG108 + IF(MFH_ResorCom<>\"commercial\",AG120,0)","v":532.84952595997163},{"$f":"AH108 + IF(MFH_ResorCom<>\"commercial\",AH120,0)","v":342.18402084798959},{"$f":"AI108 + IF(MFH_ResorCom<>\"commercial\",AI120,0)","v":54.47519999683098},{"$f":"AJ108 + IF(MFH_ResorCom<>\"commercial\",AJ120,0)","v":161.02308163721335},{"$f":"AK108 + IF(MFH_ResorCom<>\"commercial\",AK120,0)","v":103.40709625138464},{"$f":"AL108 + IF(MFH_ResorCom<>\"commercial\",AL120,0)","v":28.383030797758174},{"$f":"AM108 + IF(MFH_ResorCom<>\"commercial\",AM120,0)","v":13.961888941463688},null,{"$f":"AF96*'Emission Factors'!$C$16","v":0},{"$f":"AG96*'Emission Factors'!$D$16","v":0},{"$f":"AH96*'Emission Factors'!$E$16","v":0},{"$f":"AI96*'Emission Factors'!$F$16","v":0},{"$f":"AJ96*'Emission Factors'!$G$16","v":0},{"$f":"AK96*'Emission Factors'!$H$16","v":0},{"$f":"AL96*'Emission Factors'!$K$16","v":0},{"$f":"AM96*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F96*'Emission Factors'!$Q$16","v":0},{"$f":"H96*'Emission Factors'!$S$16","v":0},{"$f":"J96*'Emission Factors'!$R$16","v":0},{"$f":"D96*'Emission Factors'!$P$16","v":0},0,{"$f":"(L96-Z96)*'Emission Factors'!$O$16","v":0},{"$f":"T96*'Emission Factors'!$Q$16","v":0},{"$f":"V96*'Emission Factors'!$S$16","v":0},{"$f":"X96*'Emission Factors'!$R$16","v":0},{"$f":"R96*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D89:D96)","v":13470.217295289034},{"$f":"IF(ISERROR(D97/D97),\"\",(D97/D97))","v":1},{"$f":"SUM(F89:F96)","v":6509.7717557046453},{"$f":"IF(ISERROR(F97/F97),\"\",(F97/F97))","v":1},{"$f":"SUM(H89:H96)","v":2128.195559271609},{"$f":"IF(ISERROR(H97/H97),\"\",(H97/H97))","v":1},{"$f":"SUM(J89:J96)","v":2929.3987690481208},{"$f":"IF(ISERROR(J97/J97),\"\",(J97/J97))","v":1},{"$f":"SUM(L89:L96)","v":25037.583379313408},{"$f":"IF(ISERROR(L97/L97),\"\",(L97/L97))","v":1},null,null,null,"Total",{"$f":"SUM(R89:R96)","v":9806.4497646874133},{"$f":"IF(ISERROR(R97/R97),\"\",(R97/R97))","v":1},{"$f":"SUM(T89:T96)","v":8622.0876342869724},{"$f":"IF(ISERROR(T97/T97),\"\",(T97/T97))","v":1},{"$f":"SUM(V89:V96)","v":3204.8945545718043},{"$f":"IF(ISERROR(V97/V97),\"\",(V97/V97))","v":1},{"$f":"SUM(X89:X96)","v":2080.4228668600285},{"$f":"IF(ISERROR(X97/X97),\"\",(X97/X97))","v":1},{"$f":"SUM(Z89:Z96)","v":23713.854820406217},{"$f":"IF(ISERROR(Z97/Z97),\"\",(Z97/Z97))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF89:AF96),2)","v":565.98},2044.65,956.38,132.54,446.54,247.24,378.87,126.93,null,{"$f":"ROUND(SUM(AO89:AO96),2)","v":-1292.5999999999999},-3981.65,-125.04,-264.16000000000003,-673.39,1.25,-781.91,12.83,null,{"$f":"SUM(AX89:AX96)","v":-17722.082790349032},{"$f":"SUM(AY89:AY96)","v":0},{"$f":"SUM(AZ89:AZ96)","v":-17424.498122486955},{"$f":"SUM(BA89:BA96)","v":-279.65683657536198},{"$f":"SUM(BB89:BB96)","v":-139.90713078457293},121.9792994978605,-24805.383509524243,-3336.6724142474777,-21131.080908407748,-380.97821112739797,-50.946545383589395,94.294569641971179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R97/SUM(X97,R97)","v":0.824981479036072},null,null,null,null,null,{"$f":"X97/SUM(X97,R97)","v":0.17501852096392806}]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D24*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":519.14239652266383},{"$f":"IF(ISERROR(D101/D109),\"\",(D101/D109))","v":4.7000017029762961E-2},{"$f":"IF(F24=\"\",0,F24*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":767.60793114009198},{"$f":"IF(ISERROR(F101/F109),\"\",(F101/F109))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F101,H101,J101,D101)","v":1286.7503276627558},{"$f":"IF(ISERROR(L101/L109),\"\",(L101/L109))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"Z101-SUM(T101,V101,X101)","v":294.66442450132251},{"$f":"IF(ISERROR(R101/R109),\"\",(R101/R109))","v":3.9917512976043547E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z101))","v":914.88088350166788},{"$f":"IF(ISERROR(T101/T109),\"\",(T101/T109))","v":0.10856841173457646},null,null,null,null,{"$f":"L101*(1-PAYT_SourceReduction)","v":1209.5453080029904},{"$f":"IF(ISERROR(Z101/Z109),\"\",(Z101/Z109))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L101-$Z101)*(D101/L101)),0,($L101-$Z101)*(D101/L101))","v":31.148543791359856},{"$f":"IF(ISERROR((T101-(1-PAYT_SourceReduction)*F101)*D101/(J101+D101)),0,(T101-(1-PAYT_SourceReduction)*F101)*D101/(J101+D101))","v":193.32942822998143},null,{"$f":"IF(ISERROR(($L101-$Z101)*(J101/L101)),0,($L101-$Z101)*(J101/L101))","v":0},{"$f":"IF(ISERROR((T101-(1-PAYT_SourceReduction)*F101)*J101/(J101+D101)),0,(T101-(1-PAYT_SourceReduction)*F101)*J101/(J101+D101))","v":0},null,{"$f":"IF(ISERROR(($L101-$Z101)*(F101/L101)),0,($L101-$Z101)*(F101/L101))","v":46.056475868405556},null,null,{"$f":"AF101*'Emission Factors'!$C$9","v":-115.95763313352739},{"$f":"AG101*'Emission Factors'!$D$9","v":-843.04751295231677},null,{"$f":"AI101*'Emission Factors'!$F$9","v":0},{"$f":"AJ101*'Emission Factors'!$G$9","v":0},null,{"$f":"AL101*'Emission Factors'!$K$9","v":29.381645540601312},null,null,{"$f":"SUM(AY101:BC101)","v":-3321.2290190799367},null,{"$f":"F101*'Emission Factors'!$Q$9","v":-3331.7439986873114},null,{"$f":"J101*'Emission Factors'!$R$9","v":0},{"$f":"D101*'Emission Factors'!$P$9","v":10.514979607374682},{"$f":"SUM(BE101:BI101)","v":-4250.8525196251794},{"$f":"(L101-Z101)*'Emission Factors'!$O$9","v":-285.84972873772244},{"$f":"T101*'Emission Factors'!$Q$9","v":-3970.9710771137488},null,{"$f":"X101*'Emission Factors'!$R$9","v":0},{"$f":"R101*'Emission Factors'!$P$9","v":5.9682862262915544}]
[null,null,"Glass",{"$f":"D25*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":353.45865295160087},{"$f":"IF(ISERROR(D102/D109),\"\",(D102/D109))","v":3.2000011594732224E-2},{"$f":"IF(F25=\"\",0,F25*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":307.23824435721599},{"$f":"IF(ISERROR(F102/F109),\"\",(F102/F109))","v":4.8656154230052102E-2},null,null,null,null,660.69689730881692,{"$f":"IF(ISERROR(L102/L109),\"\",(L102/L109))","v":2.9947086637803967E-2},null,null,null,"Glass",232.98389393470774,{"$f":"IF(ISERROR(R102/R109),\"\",(R102/R109))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z102))","v":388.07118953558012},{"$f":"IF(ISERROR(T102/T109),\"\",(T102/T109))","v":4.6052194824058659E-2},null,null,null,null,621.05508347028785,{"$f":"IF(ISERROR(Z102/Z109),\"\",(Z102/Z109))","v":2.9947086637803964E-2},null,null,null,"Glass",21.207519177096078,{"$f":"IF(ISERROR((T102-(1-PAYT_SourceReduction)*F102)*D102/(J102+D102)),0,(T102-(1-PAYT_SourceReduction)*F102)*D102/(J102+D102))","v":99.267239839797128},null,0,{"$f":"IF(ISERROR((T102-(1-PAYT_SourceReduction)*F102)*J102/(J102+D102)),0,(T102-(1-PAYT_SourceReduction)*F102)*J102/(J102+D102))","v":0},null,{"$f":"IF(ISERROR(($L102-$Z102)*(F102/L102)),0,($L102-$Z102)*(F102/L102))","v":18.434294661432983},null,null,{"$f":"AF102*'Emission Factors'!$C$10","v":-11.577610265674865},{"$f":"AG102*'Emission Factors'!$D$10","v":-29.460232874594119},null,{"$f":"AI102*'Emission Factors'!$F$10","v":0},{"$f":"AJ102*'Emission Factors'!$G$10","v":0},null,{"$f":"AL102*'Emission Factors'!$K$10","v":-4.5927768304865317},null,null,{"$f":"SUM(AY102:BC102)","v":-77.799144129942547},null,{"$f":"F102*'Emission Factors'!$Q$10","v":-84.958279181772113},null,{"$f":"J102*'Emission Factors'!$R$10","v":0},{"$f":"D102*'Emission Factors'!$P$10","v":7.15913505182957},-123.42976410069807,{"$f":"(L102-Z102)*'Emission Factors'!$O$10","v":-20.838335743957956},{"$f":"T102*'Emission Factors'!$Q$10","v":-107.31040509603103},null,{"$f":"X102*'Emission Factors'!$R$10","v":0},{"$f":"R102*'Emission Factors'!$P$10","v":4.7189767392909276}]
[null,null,"Plastic",{"$f":"D26*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1259.1964511400784},{"$f":"IF(ISERROR(D103/D109),\"\",(D103/D109))","v":0.11400004130623358},{"$f":"IF(F26=\"\",0,F26*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":292.60785176877715},{"$f":"IF(ISERROR(F103/F109),\"\",(F103/F109))","v":4.6339194504811526E-2},null,null,{"$f":"J26*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":294.87861238107382},{"$f":"IF(ISERROR(J103/J109),\"\",(J103/J109))","v":0.11399981170758658},1846.6829152899293,{"$f":"IF(ISERROR(L103/L109),\"\",(L103/L109))","v":8.3703697538162938E-2},null,null,null,"Plastic",958.83368890615805,{"$f":"IF(ISERROR(R103/R109),\"\",(R103/R109))","v":0.12989099815341801},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z103))","v":552.50858775236043},{"$f":"IF(ISERROR(T103/T109),\"\",(T103/T109))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z103-$T103-$V103)*($J103/($J103+$D103))),0,($Z103-$T103-$V103)*($J103/($J103+$D103)))","v":224.53966371401484},{"$f":"IF(ISERROR(X103/X109),\"\",(X103/X109))","v":0.12921756472737819},1735.8819403725333,{"$f":"IF(ISERROR(Z103/Z109),\"\",(Z103/Z109))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.551787068404821,{"$f":"IF(ISERROR((T103-(1-PAYT_SourceReduction)*F103)*D103/(J103+D103)),0,(T103-(1-PAYT_SourceReduction)*F103)*D103/(J103+D103))","v":224.81097516551543},null,17.692716742864459,{"$f":"IF(ISERROR((T103-(1-PAYT_SourceReduction)*F103)*J103/(J103+D103)),0,(T103-(1-PAYT_SourceReduction)*F103)*J103/(J103+D103))","v":52.646231924194524},null,{"$f":"IF(ISERROR(($L103-$Z103)*(F103/L103)),0,($L103-$Z103)*(F103/L103))","v":17.556471106126658},null,null,{"$f":"AF103*'Emission Factors'!$C$11","v":-146.81406346791158},{"$f":"AG103*'Emission Factors'!$D$11","v":-234.49833548753358},null,{"$f":"AI103*'Emission Factors'!$F$11","v":-55.562332877410348},{"$f":"AJ103*'Emission Factors'!$G$11","v":-117.94198355576742},null,{"$f":"AL103*'Emission Factors'!$K$11","v":-15.803160705538232},null,null,85.210633885862876,null,{"$f":"F103*'Emission Factors'!$Q$11","v":-299.29002519145371},null,{"$f":"J103*'Emission Factors'!$R$11","v":358.99624045517373},{"$f":"D103*'Emission Factors'!$P$11","v":25.50441862214285},-485.40924220829834,{"$f":"(L103-Z103)*'Emission Factors'!$O$11","v":-213.06691901770839},{"$f":"T103*'Emission Factors'!$Q$11","v":-565.12601472351651},null,{"$f":"X103*'Emission Factors'!$R$11","v":273.36297622775317},{"$f":"R103*'Emission Factors'!$P$11","v":19.420715305173392}]
[null,null,"Paper",{"$f":"D27*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2341.6635758043558},{"$f":"IF(ISERROR(D104/D109),\"\",(D104/D109))","v":0.212000076815101},{"$f":"IF(F27=\"\",0,F27*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4233.0602555883079},{"$f":"IF(ISERROR(F104/F109),\"\",(F104/F109))","v":0.67037368050293988},null,null,{"$f":"J27*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":548.37075284901448},{"$f":"IF(ISERROR(J104/J109),\"\",(J104/J109))","v":0.21199964984217856},7123.0945842416786,{"$f":"IF(ISERROR(L104/L109),\"\",(L104/L109))","v":0.32286504070542288},null,null,null,"Paper",1334.0144383155293,{"$f":"IF(ISERROR(R104/R109),\"\",(R104/R109))","v":0.18071587278243217},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z104))","v":5049.2949829993304},{"$f":"IF(ISERROR(T104/T109),\"\",(T104/T109))","v":0.59919706113588633},null,null,312.3994878723181,{"$f":"IF(ISERROR(X104/X109),\"\",(X104/X109))","v":0.17977893249343763},6695.7089091871776,{"$f":"IF(ISERROR(Z104/Z109),\"\",(Z104/Z109))","v":0.32286504070542288},null,null,null,"Paper",140.49981454826144,{"$f":"IF(ISERROR((T104-(1-PAYT_SourceReduction)*F104)*D104/(J104+D104)),0,(T104-(1-PAYT_SourceReduction)*F104)*D104/(J104+D104))","v":867.14932294056541},null,32.902245170940894,{"$f":"IF(ISERROR((T104-(1-PAYT_SourceReduction)*F104)*J104/(J104+D104)),0,(T104-(1-PAYT_SourceReduction)*F104)*J104/(J104+D104))","v":203.06901980575554},null,{"$f":"IF(ISERROR(($L104-$Z104)*(F104/L104)),0,($L104-$Z104)*(F104/L104))","v":253.98361533529862},null,null,{"$f":"AF104*'Emission Factors'!$C$12","v":-876.88795383593856},{"$f":"AG104*'Emission Factors'!$D$12","v":-2690.280301885854},null,{"$f":"AI104*'Emission Factors'!$F$12","v":-184.3219205388672},{"$f":"AJ104*'Emission Factors'!$G$12","v":-500.22922543078664},null,{"$f":"AL104*'Emission Factors'!$K$12","v":-797.19408084538907},null,null,-12574.461957490528,null,{"$f":"F104*'Emission Factors'!$Q$12","v":-12592.7346301083},null,{"$f":"J104*'Emission Factors'!$R$12","v":-280.49590636604722},{"$f":"D104*'Emission Factors'!$P$12","v":298.76857898382002},-17623.375440027365,{"$f":"(L104-Z104)*'Emission Factors'!$O$12","v":-2612.8716726696275},{"$f":"T104*'Emission Factors'!$Q$12","v":-15020.913464698802},null,{"$f":"X104*'Emission Factors'!$R$12","v":-159.79476849153102},{"$f":"R104*'Emission Factors'!$P$12","v":170.20446583259707}]
[null,null,"Wood",{"$f":"D28*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":651.68939137951406},{"$f":"IF(ISERROR(D105/D109),\"\",(D105/D109))","v":5.9000021377787537E-2},{"$f":"IF(F28=\"\",0,F28*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":240.91379795629319},{"$f":"IF(ISERROR(F105/F109),\"\",(F105/F109))","v":3.8152603475628155E-2},null,null,{"$f":"J28*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":152.61261517967853},{"$f":"IF(ISERROR(J105/J109),\"\",(J105/J109))","v":5.89999025504176E-2},1045.2158045154858,{"$f":"IF(ISERROR(L105/L109),\"\",(L105/L109))","v":4.7375987961385452E-2},null,null,null,"Wood",485.34583470482539,{"$f":"IF(ISERROR(R105/R109),\"\",(R105/R109))","v":6.5748685771911369E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z105))","v":383.49873880464759},{"$f":"IF(ISERROR(T105/T109),\"\",(T105/T109))","v":4.5509584608298216E-2},null,null,113.65828273508363,{"$f":"IF(ISERROR(X105/X109),\"\",(X105/X109))","v":6.5407804853707188E-2},982.5028562445566,{"$f":"IF(ISERROR(Z105/Z109),\"\",(Z105/Z109))","v":4.7375987961385445E-2},null,null,null,"Wood",39.1013634827709,{"$f":"IF(ISERROR((T105-(1-PAYT_SourceReduction)*F105)*D105/(J105+D105)),0,(T105-(1-PAYT_SourceReduction)*F105)*D105/(J105+D105))","v":127.24219319191781},null,9.1567569107807252,{"$f":"IF(ISERROR((T105-(1-PAYT_SourceReduction)*F105)*J105/(J105+D105)),0,(T105-(1-PAYT_SourceReduction)*F105)*J105/(J105+D105))","v":29.797575533814182},null,{"$f":"IF(ISERROR(($L105-$Z105)*(F105/L105)),0,($L105-$Z105)*(F105/L105))","v":14.454827877377612},null,null,{"$f":"AF105*'Emission Factors'!$C$13","v":-39.62121865300859},{"$f":"AG105*'Emission Factors'!$D$13","v":-184.35875358465279},null,{"$f":"AI105*'Emission Factors'!$F$13","v":-12.979864311050383},{"$f":"AJ105*'Emission Factors'!$G$13","v":-55.21798334774968},null,{"$f":"AL105*'Emission Factors'!$K$13","v":6.2963148844246373},null,null,-1345.8883560170973,null,{"$f":"F105*'Emission Factors'!$Q$13","v":-593.03622174929137},null,{"$f":"J105*'Emission Factors'!$R$13","v":-92.866068319477847},{"$f":"D105*'Emission Factors'!$P$13","v":-659.98606594832813},-1631.7698610291343,{"$f":"(L105-Z105)*'Emission Factors'!$O$13","v":-127.05806944066032},{"$f":"T105*'Emission Factors'!$Q$13","v":-944.02497920682345},null,{"$f":"X105*'Emission Factors'!$R$13","v":-69.162027248690251},{"$f":"R105*'Emission Factors'!$P$13","v":-491.52478513296023}]
[null,null,"Food Waste",{"$f":"D29*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1303.3787827590281},{"$f":"IF(ISERROR(D106/D109),\"\",(D106/D109))","v":0.11800004275557507},null,null,{"$f":"H29*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.616999364718936},{"$f":"IF(ISERROR(H106/H109),\"\",(H106/H109))","v":3.9999973513208914E-2},{"$f":"J29*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":305.22523035935706},{"$f":"IF(ISERROR(J106/J109),\"\",(J106/J109))","v":0.1179998051008352},1693.221012483104,{"$f":"IF(ISERROR(L106/L109),\"\",(L106/L109))","v":7.6747804574721121E-2},null,null,null,"Food Waste",{"$f":"Z106-SUM(T106,V106,X106)","v":1031.7325024320385},{"$f":"IF(ISERROR(R106/R109),\"\",(R106/R109))","v":0.13976643303084568},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I106=\"\",0,Z106*'Food Waste Collection'!$AD$11))","v":318.28414216295346},{"$f":"IF(ISERROR(V106/V109),\"\",(V106/V109))","v":9.9709160591947038E-2},241.61110713912575,{"$f":"IF(ISERROR(X106/X109),\"\",(X106/X109))","v":0.13904179938279135},1591.6277517341177,{"$f":"IF(ISERROR(Z106/Z109),\"\",(Z106/Z109))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.2027269655417,null,{"$f":"IF(ISERROR((V106-(1-PAYT_SourceReduction)*H106)*D106/(J106+D106)),0,(V106-(1-PAYT_SourceReduction)*H106)*D106/(J106+D106))","v":193.44355336144781},18.313513821561429,null,{"$f":"IF(ISERROR((V106-(1-PAYT_SourceReduction)*H106)*J106/(J106+D106)),0,(V106-(1-PAYT_SourceReduction)*H106)*J106/(J106+D106))","v":45.300609398669842},null,{"$f":"IF(ISERROR(($L106-$Z106)*(H106/L106)),0,($L106-$Z106)*(H106/L106))","v":5.0770199618831375},null,{"$f":"AF106*'Emission Factors'!$C$14","v":-101.74446258861916},null,{"$f":"AH106*'Emission Factors'!$E$14","v":-139.13304306705464},{"$f":"AI106*'Emission Factors'!$F$14","v":-11.293481847297421},null,{"$f":"AK106*'Emission Factors'!$H$14","v":-1.580251894009624},null,{"$f":"AM106*'Emission Factors'!$L$14","v":-2.9537649639937911},null,650.06701270181395,null,null,{"$f":"H106*'Emission Factors'!$S$14","v":-14.893608950340161},{"$f":"J106*'Emission Factors'!$R$14","v":-43.07593042199499},{"$f":"D106*'Emission Factors'!$P$14","v":708.03655207414909},393.36200834083928,{"$f":"(L106-Z106)*'Emission Factors'!$O$14","v":-76.987688637801512},null,{"$f":"V106*'Emission Factors'!$S$14","v":-56.021834667491333},{"$f":"X106*'Emission Factors'!$R$14","v":-34.098174741494134},{"$f":"R106*'Emission Factors'!$P$14","v":560.46970638762627}]
[null,null,"Yard Trimmings",{"$f":"D30*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1612.6551040916788},{"$f":"IF(ISERROR(D107/D109),\"\",(D107/D109))","v":0.14600005290096577},null,null,{"$f":"H30*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1798.1112365002773},{"$f":"IF(ISERROR(H107/H109),\"\",(H107/H109))","v":0.84999943715568949},{"$f":"J30*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":377.65155620734009},{"$f":"IF(ISERROR(J107/J109),\"\",(J107/J109))","v":0.14599975885357577},3788.4178967992962,{"$f":"IF(ISERROR(L107/L109),\"\",(L107/L109))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1095.1392609337527,{"$f":"IF(ISERROR(R107/R109),\"\",(R107/R109))","v":0.14835600100989324},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z107*'Food Waste Collection'!$AD$12))","v":2209.5138608443276},{"$f":"IF(ISERROR(V107/V109),\"\",(V107/V109))","v":0.6921764021415413},256.45970121325831,{"$f":"IF(ISERROR(X107/X109),\"\",(X107/X109))","v":0.14758683385085997},3561.1128229913384,{"$f":"IF(ISERROR(Z107/Z109),\"\",(Z107/Z109))","v":0.17171577381061451},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V107-(1-PAYT_SourceReduction)*H107)*D107/(J107+D107)),0,(V107-(1-PAYT_SourceReduction)*H107)*D107/(J107+D107))","v":420.75653691242564},null,null,{"$f":"IF(ISERROR((V107-(1-PAYT_SourceReduction)*H107)*J107/(J107+D107)),0,(V107-(1-PAYT_SourceReduction)*H107)*J107/(J107+D107))","v":98.532761621641399},null,{"$f":"IF(ISERROR(($L107-$Z107)*(H107/L107)),0,($L107-$Z107)*(H107/L107))","v":107.88667419001665},null,null,null,{"$f":"AH107*'Emission Factors'!$E$15","v":14.095290526438962},null,null,{"$f":"AK107*'Emission Factors'!$H$15","v":2.8286087354458682},null,{"$f":"AM107*'Emission Factors'!$L$15","v":15.785117188240211},null,-619.15616804849492,null,null,{"$f":"H107*'Emission Factors'!$S$15","v":-263.08528647067016},{"$f":"J107*'Emission Factors'!$R$15","v":-66.096315298618919},{"$f":"D107*'Emission Factors'!$P$15","v":-289.97456627920582},-565.08289870370038,{"$f":"(L107-Z107)*'Emission Factors'!$O$15","v":0},null,{"$f":"V107*'Emission Factors'!$S$15","v":-323.27843530555498},{"$f":"X107*'Emission Factors'!$R$15","v":-44.885400296019377},{"$f":"R107*'Emission Factors'!$P$15","v":-196.91906310212602}]
[null,null,"Other / Undifferentiated",{"$f":"D31*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3004.3945478845567},{"$f":"IF(ISERROR(D108/D109),\"\",(D108/D109))","v":0.27199973621984191},{"$f":"IF(F31=\"\",0,F31*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":473.05051329596955},{"$f":"IF(ISERROR(F108/F109),\"\",(F108/F109))","v":7.4915213702279507E-2},{"$f":"H31*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":232.69814902439481},{"$f":"IF(ISERROR(H108/H109),\"\",(H108/H109))","v":0.11000058933110161},{"$f":"J31*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":907.91999994718299},{"$f":"IF(ISERROR(J108/J109),\"\",(J108/J109))","v":0.35100107194540631},4618.0632101521041,{"$f":"IF(ISERROR(L108/L109),\"\",(L108/L109))","v":0.20932070305854394},null,null,null,"Other / Undifferentiated",1949.1192052059132,{"$f":"IF(ISERROR(R108/R109),\"\",(R108/R109))","v":0.26404270314387246},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z108))","v":1138.5142224250692},{"$f":"IF(ISERROR(T108/T109),\"\",(T108/T109))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z108-T108)*'Food Waste Collection'!$AD$13))","v":664.32737718230533},{"$f":"IF(ISERROR(V108/V109),\"\",(V108/V109))","v":0.20811443726651166},589.01861272969006,{"$f":"IF(ISERROR(X108/X109),\"\",(X108/X109))","v":0.33896706469182558},4340.9794175429779,{"$f":"IF(ISERROR(Z108/Z109),\"\",(Z108/Z109))","v":0.20932070305854394},null,null,null,"Other",{"$f":"IF(ISERROR(($L108-$Z108)*(D108/L108)),0,($L108-$Z108)*(D108/L108))","v":180.2636728730734},{"$f":"IF(ISERROR((T108-(1-PAYT_SourceReduction)*F108)*D108/(J108+D108)),0,(T108-(1-PAYT_SourceReduction)*F108)*D108/(J108+D108))","v":532.82764895758055},{"$f":"IF(ISERROR((V108-(1-PAYT_SourceReduction)*H108)*D108/(J108+D108)),0,(V108-(1-PAYT_SourceReduction)*H108)*D108/(J108+D108))","v":342.18402084798959},{"$f":"IF(ISERROR(($L108-$Z108)*(J108/L108)),0,($L108-$Z108)*(J108/L108))","v":54.47519999683098},{"$f":"IF(ISERROR((T108-(1-PAYT_SourceReduction)*F108)*J108/(J108+D108)),0,(T108-(1-PAYT_SourceReduction)*F108)*J108/(J108+D108))","v":161.01909096927727},{"$f":"IF(ISERROR((V108-(1-PAYT_SourceReduction)*H108)*J108/(J108+D108)),0,(V108-(1-PAYT_SourceReduction)*H108)*J108/(J108+D108))","v":103.40709625138464},{"$f":"IF(ISERROR(($L108-$Z108)*(F108/L108)),0,($L108-$Z108)*(F108/L108))","v":28.383030797758174},{"$f":"IF(ISERROR(($L108-$Z108)*(H108/L108)),0,($L108-$Z108)*(H108/L108))","v":13.961888941463688},null,{"$f":"AF108*'Emission Factors'!$C$16","v":0},{"$f":"AG108*'Emission Factors'!$D$16","v":0},{"$f":"AH108*'Emission Factors'!$E$16","v":0},{"$f":"AI108*'Emission Factors'!$F$16","v":0},{"$f":"AJ108*'Emission Factors'!$G$16","v":0},{"$f":"AK108*'Emission Factors'!$H$16","v":0},{"$f":"AL108*'Emission Factors'!$K$16","v":0},{"$f":"AM108*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F108*'Emission Factors'!$Q$16","v":0},{"$f":"H108*'Emission Factors'!$S$16","v":0},{"$f":"J108*'Emission Factors'!$R$16","v":0},{"$f":"D108*'Emission Factors'!$P$16","v":0},0,{"$f":"(L108-Z108)*'Emission Factors'!$O$16","v":0},{"$f":"T108*'Emission Factors'!$Q$16","v":0},{"$f":"V108*'Emission Factors'!$S$16","v":0},{"$f":"X108*'Emission Factors'!$R$16","v":0},{"$f":"R108*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D101:D108)","v":11045.578902533476},{"$f":"IF(ISERROR(D109/D109),\"\",(D109/D109))","v":1},{"$f":"SUM(F101:F108)","v":6314.4785941066557},{"$f":"IF(ISERROR(F109/F109),\"\",(F109/F109))","v":1},{"$f":"SUM(H101:H108)","v":2115.4263848893911},{"$f":"IF(ISERROR(H109/H109),\"\",(H109/H109))","v":1},{"$f":"SUM(J101:J108)","v":2586.6587669236469},{"$f":"IF(ISERROR(J109/J109),\"\",(J109/J109))","v":1},{"$f":"SUM(L101:L108)","v":22062.142648453169},{"$f":"IF(ISERROR(L109/L109),\"\",(L109/L109))","v":1},null,null,null,"Total",{"$f":"SUM(R101:R108)","v":7381.8332489342474},{"$f":"IF(ISERROR(R109/R109),\"\",(R109/R109))","v":1},{"$f":"SUM(T101:T108)","v":8426.7686050186549},{"$f":"IF(ISERROR(T109/T109),\"\",(T109/T109))","v":1},{"$f":"SUM(V106:V108)","v":3192.1253801895864},{"$f":"IF(ISERROR(V109/V109),\"\",(V109/V109))","v":1},{"$f":"SUM(X101:X108)","v":1737.6868554034909},{"$f":"IF(ISERROR(X109/X109),\"\",(X109/X109))","v":1},20738.414089545979,{"$f":"IF(ISERROR(Z109/Z109),\"\",(Z109/Z109))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF101:AF108),2)","v":565.98},2044.63,956.38,132.54,446.53,247.24,378.87,126.93,null,{"$f":"ROUND(SUM(AO101:AO108),2)","v":-1292.5999999999999},-3981.65,-125.04,-264.16000000000003,-673.39,1.25,-781.91,12.83,null,{"$f":"SUM(AX101:AX108)","v":-17203.256998178324},{"$f":"SUM(AY101:AY108)","v":0},{"$f":"SUM(AZ101:AZ108)","v":-16901.763154918128},{"$f":"SUM(BA101:BA108)","v":-277.97889542101029},-123.53797995096525,100.02303211178224,-24286.557717353538,-3336.6724142474782,-20608.345940838921,-379.30026997304628,-34.577394549981612,72.338302255892984]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D36*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":113.95804575052831},{"$f":"IF(ISERROR(D113/D121),\"\",(D113/D121))","v":4.7000017029762961E-2},{"$f":"IF(F36=\"\",0,F36*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.740452597297832},{"$f":"IF(ISERROR(F113/F121),\"\",(F113/F121))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F113,H113,J113,D113)","v":137.69849834782616},{"$f":"IF(ISERROR(L113/L121),\"\",(L113/L121))","v":4.6278353629990013E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z113-$T113-$V113)*($D113/($J113+$D113))),0,($Z113-$T113-$V113)*($D113/($J113+$D113)))","v":113.95804575052833},{"$f":"IF(ISERROR(R113/R121),\"\",(R113/R121))","v":4.7000441104860312E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z113),0,'Multi-Family Recycling'!$BG$20*Z113)","v":23.740452597297832},{"$f":"IF(ISERROR(T113/T121),\"\",(T113/T121))","v":0.12154705399792176},null,null,null,null,{"$f":"L113","v":137.69849834782616},{"$f":"IF(ISERROR(Z113/Z121),\"\",(Z113/Z121))","v":4.6278353629990013E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T113-F113)*(D113/(J113+D113))),0,(T113-F113)*(D113/(J113+D113)))","v":0},null,null,{"$f":"IF(ISERROR((T113-F113)*(J113/(J113+D113))),0,(T113-F113)*(J113/(J113+D113)))","v":0},null,null,null,null,null,{"$f":"AG113*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ113*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY113:BC113)","v":-100.73546826223208},null,{"$f":"F113*'Emission Factors'!$Q$9","v":-103.04363368117944},null,{"$f":"J113*'Emission Factors'!$R$9","v":0},{"$f":"D113*'Emission Factors'!$P$9","v":2.3081654189473704},{"$f":"SUM(BE113:BI113)","v":-100.73546826223208},{"$f":"(L113-Z113)*'Emission Factors'!$O$9","v":0},{"$f":"T113*'Emission Factors'!$Q$9","v":-103.04363368117944},null,{"$f":"X113*'Emission Factors'!$R$9","v":0},{"$f":"R113*'Emission Factors'!$P$9","v":2.3081654189473708}]
[null,null,"Glass",{"$f":"D37*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.588456681210772},{"$f":"IF(ISERROR(D114/D121),\"\",(D114/D121))","v":3.2000011594732231E-2},{"$f":"IF(F37=\"\",0,F37*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5022141907862974},{"$f":"IF(ISERROR(F114/F121),\"\",(F114/F121))","v":4.8656154230052082E-2},null,null,null,null,87.090670871997077,{"$f":"IF(ISERROR(L114/L121),\"\",(L114/L121))","v":2.9269838907803741E-2},null,null,null,"Glass",77.588456681210772,{"$f":"IF(ISERROR(R114/R121),\"\",(R114/R121))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z114),0,'Multi-Family Recycling'!$BG$21*Z114)","v":9.5022141907862974},{"$f":"IF(ISERROR(T114/T121),\"\",(T114/T121))","v":4.8649710304123697E-2},null,null,null,null,87.090670871997077,{"$f":"IF(ISERROR(Z114/Z121),\"\",(Z114/Z121))","v":2.9269838907803741E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T114-F114)*(D114/(J114+D114))),0,(T114-F114)*(D114/(J114+D114)))","v":0},null,null,{"$f":"IF(ISERROR((T114-F114)*(J114/(J114+D114))),0,(T114-F114)*(J114/(J114+D114)))","v":0},null,null,null,null,null,{"$f":"AG114*'Emission Factors'!$D$10","v":0},null,null,{"$f":"AJ114*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY114:BC114)","v":-1.0560588876327592},null,{"$f":"F114*'Emission Factors'!$Q$10","v":-2.6275757686182031},null,{"$f":"J114*'Emission Factors'!$R$10","v":0},{"$f":"D114*'Emission Factors'!$P$10","v":1.5715168809854438},{"$f":"SUM(BE114:BI114)","v":-1.0560588876327592},{"$f":"(L114-Z114)*'Emission Factors'!$O$10","v":0},{"$f":"T114*'Emission Factors'!$Q$10","v":-2.6275757686182031},null,{"$f":"X114*'Emission Factors'!$R$10","v":0},{"$f":"R114*'Emission Factors'!$P$10","v":1.5715168809854438}]
[null,null,"Plastic",{"$f":"D38*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":276.40887692681338},{"$f":"IF(ISERROR(D115/D121),\"\",(D115/D121))","v":0.11400004130623356},{"$f":"IF(F38=\"\",0,F38*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0497278007488564},{"$f":"IF(ISERROR(F115/F121),\"\",(F115/F121))","v":4.6339194504811512E-2},null,null,{"$f":"J38*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.072295706847882},{"$f":"IF(ISERROR(J115/J121),\"\",(J115/J121))","v":0.11399981170758658},324.53090043441011,{"$f":"IF(ISERROR(L115/L121),\"\",(L115/L121))","v":0.10906985881738057},null,null,null,"Plastic",276.40887692681338,{"$f":"IF(ISERROR(R115/R121),\"\",(R115/R121))","v":0.11400106991391649},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z115),0,'Multi-Family Recycling'!$BG$22*Z115)","v":9.0497278007488564},{"$f":"IF(ISERROR(T115/T121),\"\",(T115/T121))","v":4.633305743249877E-2},null,null,{"$f":"IF(ISERROR(($Z115-$T115-$V115)*($J115/($J115+$D115))),0,($Z115-$T115-$V115)*($J115/($J115+$D115)))","v":39.072295706847882},{"$f":"IF(ISERROR(X115/X121),\"\",(X115/X121))","v":0.11400113907144124},324.53090043441011,{"$f":"IF(ISERROR(Z115/Z121),\"\",(Z115/Z121))","v":0.10906985881738057},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T115-F115)*(D115/(J115+D115))),0,(T115-F115)*(D115/(J115+D115)))","v":0},null,null,{"$f":"IF(ISERROR((T115-F115)*(J115/(J115+D115))),0,(T115-F115)*(J115/(J115+D115)))","v":0},null,null,null,null,null,{"$f":"AG115*'Emission Factors'!$D$11","v":0},null,null,{"$f":"AJ115*'Emission Factors'!$G$11","v":0},null,null,null,null,43.910208597876235,null,{"$f":"F115*'Emission Factors'!$Q$11","v":-9.2563929678900543},null,{"$f":"J115*'Emission Factors'!$R$11","v":47.568072677255643},{"$f":"D115*'Emission Factors'!$P$11","v":5.5985288885106437},43.910208597876235,{"$f":"(L115-Z115)*'Emission Factors'!$O$11","v":0},{"$f":"T115*'Emission Factors'!$Q$11","v":-9.2563929678900543},null,{"$f":"X115*'Emission Factors'!$R$11","v":47.568072677255643},{"$f":"R115*'Emission Factors'!$P$11","v":5.5985288885106437}]
[null,null,"Paper",{"$f":"D39*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":514.02352551302124},{"$f":"IF(ISERROR(D116/D121),\"\",(D116/D121))","v":0.21200007681510097},{"$f":"IF(F39=\"\",0,F39*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":130.91939551750011},{"$f":"IF(ISERROR(F116/F121),\"\",(F116/F121))","v":0.67037368050293988},null,null,{"$f":"J39*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.660760437296062},{"$f":"IF(ISERROR(J116/J121),\"\",(J116/J121))","v":0.21199964984217856},717.60368146781741,{"$f":"IF(ISERROR(L116/L121),\"\",(L116/L121))","v":0.24117559258535401},null,null,null,"Paper",514.02352551302124,{"$f":"IF(ISERROR(R116/R121),\"\",(R116/R121))","v":0.21200198966447623},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z116),0,'Multi-Family Recycling'!$BG$23*Z116)","v":130.91939551750011},{"$f":"IF(ISERROR(T116/T121),\"\",(T116/T121))","v":0.67028489752348208},null,null,72.660760437296062,{"$f":"IF(ISERROR(X116/X121),\"\",(X116/X121))","v":0.21200211827320653},717.60368146781741,{"$f":"IF(ISERROR(Z116/Z121),\"\",(Z116/Z121))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T116-F116)*(D116/(J116+D116))),0,(T116-F116)*(D116/(J116+D116)))","v":0},null,null,{"$f":"IF(ISERROR((T116-F116)*(J116/(J116+D116))),0,(T116-F116)*(J116/(J116+D116)))","v":0},null,null,null,null,null,{"$f":"AG116*'Emission Factors'!$D$12","v":0},null,null,{"$f":"AJ116*'Emission Factors'!$G$12","v":0},null,null,null,null,-361.04925925692839,null,{"$f":"F116*'Emission Factors'!$Q$12","v":-389.46603784097164},null,{"$f":"J116*'Emission Factors'!$R$12","v":-37.166544259002805},{"$f":"D116*'Emission Factors'!$P$12","v":65.583322843046048},-361.04925925692839,{"$f":"(L116-Z116)*'Emission Factors'!$O$12","v":0},{"$f":"T116*'Emission Factors'!$Q$12","v":-389.46603784097164},null,{"$f":"X116*'Emission Factors'!$R$12","v":-37.166544259002805},{"$f":"R116*'Emission Factors'!$P$12","v":65.583322843046048}]
[null,null,"Wood",{"$f":"D40*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.05371700598235},{"$f":"IF(ISERROR(D117/D121),\"\",(D117/D121))","v":5.9000021377787544E-2},{"$f":"IF(F40=\"\",0,F40*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4509425559498919},{"$f":"IF(ISERROR(F117/F121),\"\",(F117/F121))","v":3.8152603475628148E-2},null,null,{"$f":"J40*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.2216267254739},{"$f":"IF(ISERROR(J117/J121),\"\",(J117/J121))","v":5.8999902550417607E-2},170.72628628740614,{"$f":"IF(ISERROR(L117/L121),\"\",(L117/L121))","v":5.7378486661385057E-2},null,null,null,"Wood",143.05371700598235,{"$f":"IF(ISERROR(R117/R121),\"\",(R117/R121))","v":5.9000553727377829E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z117),0,'Multi-Family Recycling'!$BG$24*Z117)","v":7.450942555949891},{"$f":"IF(ISERROR(T117/T121),\"\",(T117/T121))","v":3.814755061942398E-2},null,null,20.2216267254739,{"$f":"IF(ISERROR(X117/X121),\"\",(X117/X121))","v":5.9000589519430109E-2},170.72628628740614,{"$f":"IF(ISERROR(Z117/Z121),\"\",(Z117/Z121))","v":5.7378486661385057E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T117-F117)*(D117/(J117+D117))),0,(T117-F117)*(D117/(J117+D117)))","v":-7.7817765621475023E-16},null,null,{"$f":"IF(ISERROR((T117-F117)*(J117/(J117+D117))),0,(T117-F117)*(J117/(J117+D117)))","v":-1.1000076348537502E-16},null,null,null,null,null,{"$f":"AG117*'Emission Factors'!$D$13","v":1.1274865606158881E-15},null,null,{"$f":"AJ117*'Emission Factors'!$G$13","v":2.0384276967374115E-16},null,null,null,null,-175.52129595707322,null,{"$f":"F117*'Emission Factors'!$Q$13","v":-18.341327310165823},null,{"$f":"J117*'Emission Factors'!$R$13","v":-12.305031054004862},{"$f":"D117*'Emission Factors'!$P$13","v":-144.87493759290254},-175.52129595707322,{"$f":"(L117-Z117)*'Emission Factors'!$O$13","v":0},{"$f":"T117*'Emission Factors'!$Q$13","v":-18.341327310165823},null,{"$f":"X117*'Emission Factors'!$R$13","v":-12.305031054004862},{"$f":"R117*'Emission Factors'!$P$13","v":-144.87493759290254}]
[null,null,"Food Waste",{"$f":"D41*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.1074340119647},{"$f":"IF(ISERROR(D118/D121),\"\",(D118/D121))","v":0.11800004275557509},null,null,{"$f":"H41*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51076663707426539},{"$f":"IF(ISERROR(H118/H121),\"\",(H118/H121))","v":3.9999973513208914E-2},{"$f":"J41*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.4432534509478},{"$f":"IF(ISERROR(J118/J121),\"\",(J118/J121))","v":0.11799980510083521},327.06145409998675,{"$f":"IF(ISERROR(L118/L121),\"\",(L118/L121))","v":0.10992033909727006},null,null,null,"Food Waste",286.1074340119647,{"$f":"IF(ISERROR(R118/R121),\"\",(R118/R121))","v":0.11800110745475566},null,null,{"$f":"H118","v":0.51076663707426539},{"$f":"IF(ISERROR(V118/V121),\"\",(V118/V121))","v":3.9999973513208914E-2},40.4432534509478,{"$f":"IF(ISERROR(X118/X121),\"\",(X118/X121))","v":0.11800117903886022},327.06145409998675,{"$f":"IF(ISERROR(Z118/Z121),\"\",(Z118/Z121))","v":0.10992033909727006},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V118-H118)*(D118/(J118+D118))),0,(V118-H118)*(D118/(J118+D118)))","v":0},null,null,{"$f":"IF(ISERROR((V118-H118)*(J118/(J118+D118))),0,(V118-H118)*(J118/(J118+D118)))","v":0},null,null,null,null,null,{"$f":"AH118*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK118*'Emission Factors'!$H$14","v":0},null,null,null,149.62501112177819,null,null,{"$f":"H118*'Emission Factors'!$S$14","v":-8.9901067333713905E-2},{"$f":"J118*'Emission Factors'!$R$14","v":-5.7076892681546605},{"$f":"D118*'Emission Factors'!$P$14","v":155.42260145726655},149.62501112177819,{"$f":"(L118-Z118)*'Emission Factors'!$O$14","v":0},null,{"$f":"V118*'Emission Factors'!$S$14","v":-8.9901067333713905E-2},{"$f":"X118*'Emission Factors'!$R$14","v":-5.7076892681546605},{"$f":"R118*'Emission Factors'!$P$14","v":155.42260145726655}]
[null,null,"Yard Trimmings",{"$f":"D42*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":353.99733360802412},{"$f":"IF(ISERROR(D119/D121),\"\",(D119/D121))","v":0.14600005290096579},null,null,{"$f":"H42*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.85379103782814},{"$f":"IF(ISERROR(H119/H121),\"\",(H119/H121))","v":0.84999943715568937},{"$f":"J42*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.039957659647285},{"$f":"IF(ISERROR(J119/J121),\"\",(J119/J121))","v":0.1459997588535758},414.89108230549954,{"$f":"IF(ISERROR(L119/L121),\"\",(L119/L121))","v":0.13943853023264519},null,null,null,"Yard Trimmings",353.99733360802406,{"$f":"IF(ISERROR(R119/R121),\"\",(R119/R121))","v":0.14600137024062987},null,null,{"$f":"H119","v":10.85379103782814},{"$f":"IF(ISERROR(V119/V121),\"\",(V119/V121))","v":0.84999943715568937},50.039957659647278,{"$f":"IF(ISERROR(X119/X121),\"\",(X119/X121))","v":0.14600145881079316},414.89108230549954,{"$f":"IF(ISERROR(Z119/Z121),\"\",(Z119/Z121))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V119-H119)*(D119/(J119+D119))),0,(V119-H119)*(D119/(J119+D119)))","v":0},null,null,{"$f":"IF(ISERROR((V119-H119)*(J119/(J119+D119))),0,(V119-H119)*(J119/(J119+D119)))","v":0},null,null,null,null,null,{"$f":"AH119*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK119*'Emission Factors'!$H$15","v":0},null,null,null,-73.998929526494337,null,null,{"$f":"H119*'Emission Factors'!$S$15","v":-1.5880400870179245},{"$f":"J119*'Emission Factors'!$R$15","v":-8.7579589297010916},{"$f":"D119*'Emission Factors'!$P$15","v":-63.652930509775317},-73.998929526494322,{"$f":"(L119-Z119)*'Emission Factors'!$O$15","v":0},null,{"$f":"V119*'Emission Factors'!$S$15","v":-1.5880400870179245},{"$f":"X119*'Emission Factors'!$R$15","v":-8.7579589297010898},{"$f":"R119*'Emission Factors'!$P$15","v":-63.65293050977531}]
[null,null,"Other / Undifferentiated",{"$f":"D43*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":659.50100325801327},{"$f":"IF(ISERROR(D120/D121),\"\",(D120/D121))","v":0.27199973621984191},{"$f":"IF(F43=\"\",0,F43*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.63042893570724},{"$f":"IF(ISERROR(F120/F121),\"\",(F120/F121))","v":7.4915213702279479E-2},{"$f":"H43*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4046167073155844},{"$f":"IF(ISERROR(H120/H121),\"\",(H120/H121))","v":0.11000058933110163},{"$f":"J43*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.30210814426128},{"$f":"IF(ISERROR(J120/J121),\"\",(J120/J121))","v":0.35100107194540631},795.83815704529741,{"$f":"IF(ISERROR(L120/L121),\"\",(L120/L121))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",659.47912625562219,{"$f":"IF(ISERROR(R120/R121),\"\",(R120/R121))","v":0.27199316756727032},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z120),0,'Multi-Family Recycling'!$BG$25*Z120)","v":14.656296606034383},{"$f":"IF(ISERROR(T120/T121),\"\",(T120/T121))","v":7.503773012254969E-2},{"$f":"H120","v":1.4046167073155844},{"$f":"IF(ISERROR(V120/V121),\"\",(V120/V121))","v":0.11000058933110163},120.2981174763252,{"$f":"IF(ISERROR(X120/X121),\"\",(X120/X121))","v":0.35099351528626876},795.83815704529741,{"$f":"IF(ISERROR(Z120/Z121),\"\",(Z120/Z121))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T120-F120)*(D120/(J120+D120))),0,(T120-F120)*(D120/(J120+D120)))","v":2.1877002391053273E-2},{"$f":"IF(ISERROR((V120-H120)*(D120/(J120+D120))),0,(V120-H120)*(D120/(J120+D120)))","v":0},null,{"$f":"IF(ISERROR((T120-F120)*(J120/(J120+D120))),0,(T120-F120)*(J120/(J120+D120)))","v":3.9906679360897169E-3},{"$f":"IF(ISERROR((V120-H120)*(J120/(J120+D120))),0,(V120-H120)*(J120/(J120+D120)))","v":0},null,null,null,null,{"$f":"AG120*'Emission Factors'!$D$16","v":0},{"$f":"AH120*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ120*'Emission Factors'!$G$16","v":0},{"$f":"AK120*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F120*'Emission Factors'!$Q$16","v":0},{"$f":"H120*'Emission Factors'!$S$16","v":0},{"$f":"J120*'Emission Factors'!$R$16","v":0},{"$f":"D120*'Emission Factors'!$P$16","v":0},0,{"$f":"(L120-Z120)*'Emission Factors'!$O$16","v":0},{"$f":"T120*'Emission Factors'!$Q$16","v":0},{"$f":"V120*'Emission Factors'!$S$16","v":0},{"$f":"X120*'Emission Factors'!$R$16","v":0},{"$f":"R120*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D113:D120)","v":2424.638392755558},{"$f":"IF(ISERROR(D121/D121),\"\",(D121/D121))","v":1},{"$f":"SUM(F113:F120)","v":195.29316159799023},{"$f":"IF(ISERROR(F121/F121),\"\",(F121/F121))","v":1},{"$f":"SUM(H113:H120)","v":12.76917438221799},{"$f":"IF(ISERROR(H121/H121),\"\",(H121/H121))","v":1},{"$f":"SUM(J113:J120)","v":342.74000212447419},{"$f":"IF(ISERROR(J121/J121),\"\",(J121/J121))","v":1},{"$f":"SUM(L113:L120)","v":2975.4407308602408},{"$f":"IF(ISERROR(L121/L121),\"\",(L121/L121))","v":1},null,null,null,"Total",{"$f":"SUM(R113:R120)","v":2424.6165157531668},{"$f":"IF(ISERROR(R121/R121),\"\",(R121/R121))","v":1},{"$f":"SUM(T113:T120)","v":195.31902926831737},{"$f":"IF(ISERROR(T121/T121),\"\",(T121/T121))","v":1},{"$f":"SUM(V118:V120)","v":12.76917438221799},{"$f":"IF(ISERROR(V121/V121),\"\",(V121/V121))","v":1},{"$f":"SUM(X113:X120)","v":342.73601145653811},{"$f":"IF(ISERROR(X121/X121),\"\",(X121/X121))","v":1},2975.4407308602408,{"$f":"IF(ISERROR(Z121/Z121),\"\",(Z121/Z121))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG113:AG120),2)","v":0.02},{"$f":"ROUND(SUM(AH113:AH120),2)","v":0},null,{"$f":"ROUND(SUM(AJ113:AJ120),2)","v":0},{"$f":"ROUND(SUM(AK113:AK120),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP113:AP120),2)","v":0},{"$f":"ROUND(SUM(AQ113:AQ120),2)","v":0},null,{"$f":"ROUND(SUM(AS113:AS120),2)","v":0},{"$f":"ROUND(SUM(AT113:AT120),2)","v":0},null,null,null,{"$f":"SUM(AX113:AX120)","v":-518.82579217070645},{"$f":"SUM(AY113:AY120)","v":0},{"$f":"SUM(AZ113:AZ120)","v":-522.73496756882514},{"$f":"SUM(BA113:BA120)","v":-1.6779411543516385},-16.369150833607776,21.956267386078196,-518.82579217070645,0,-522.73496756882514,-1.6779411543516385,-16.369150833607776,21.956267386078203]
[null,null,null,null,{"$f":"IF(ISERROR(D122/$L122),\"\",(D122/$L122))","v":""},null,null,null,null,null,{"$f":"IF(ISERROR(J122/$L122),\"\",(J122/$L122))","v":""},null,null,null,null,null,null,{"$f":"R121/SUM(X121,R121)","v":0.87615021646623548},{"$f":"IF(ISERROR(R122/$Z122),\"\",(R122/$Z122))","v":""},null,null,null,null,{"$f":"X121/SUM(X121,R121)","v":0.12384978353376451},{"$f":"IF(ISERROR(X122/$Z122),\"\",(X122/$Z122))","v":""},0,null,null,null,null,null,{"$f":"'Annual Calcs'!AF121+'Annual Calcs'!AI121","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D49*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":596.83428216315974},{"$f":"IF(ISERROR(D126/D134),\"\",(D126/D134))","v":4.7999993820008517E-2},{"$f":"F49*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":730.47546001067371},{"$f":"IF(ISERROR(F126/F134),\"\",(F126/F134))","v":0.12156313597911084},null,null,null,null,{"$f":"SUM(F126,H126,J126,D126)","v":1327.3097421738335},{"$f":"IF(ISERROR(L126/L134),\"\",(L126/L134))","v":5.743040248924066E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z126-$T126-$V126)*($D126/($J126+$D126))),0,($Z126-$T126-$V126)*($D126/($J126+$D126)))","v":397.73782083708477},{"$f":"IF(ISERROR(R126/R134),\"\",(R126/R134))","v":4.1281547744278356E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L126*'Commercial Diversion'!$Z$104)","v":929.57192133674869},{"$f":"IF(ISERROR(T126/T134),\"\",(T126/T134))","v":0.10394520532526437},null,null,null,null,{"$f":"L126","v":1327.3097421738335},{"$f":"IF(ISERROR(Z126/Z134),\"\",(Z126/Z134))","v":5.743040248924066E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T126-F126)*(D126/(J126+D126))),0,(T126-F126)*(D126/(J126+D126)))","v":199.09646132607497},null,null,{"$f":"IF(ISERROR((T126-F126)*(J126/(J126+D126))),0,(T126-F126)*(J126/(J126+D126)))","v":0},null,null,null,null,null,{"$f":"AG126*'Emission Factors'!$D$9","v":-868.19569113340435},null,null,{"$f":"AJ126*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY126:BC126)","v":-3158.4847330185753},null,{"$f":"F126*'Emission Factors'!$Q$9","v":-3170.573324410771},null,{"$f":"J126*'Emission Factors'!$R$9","v":0},{"$f":"D126*'Emission Factors'!$P$9","v":12.08859139219572},{"$f":"SUM(BE126:BI126)","v":-4026.680424151979},{"$f":"(L126-Z126)*'Emission Factors'!$O$9","v":0},{"$f":"T126*'Emission Factors'!$Q$9","v":-4034.7364124573014},null,{"$f":"X126*'Emission Factors'!$R$9","v":0},{"$f":"R126*'Emission Factors'!$P$9","v":8.0559883053223373}]
[null,null,"Glass",{"$f":"D50*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.68095090131655},{"$f":"IF(ISERROR(D127/D134),\"\",(D127/D134))","v":1.9999997425003548E-2},{"$f":"F50*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":292.37581944518712},{"$f":"IF(ISERROR(F127/F134),\"\",(F127/F134))","v":4.8656147183506887E-2},null,null,null,null,541.05677034650364,{"$f":"IF(ISERROR(L127/L134),\"\",(L127/L134))","v":2.3410592948438416E-2},null,null,null,"Glass",167.52243534934098,{"$f":"IF(ISERROR(R127/R134),\"\",(R127/R134))","v":1.7387296482283137E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L127*'Commercial Diversion'!$Z$105)","v":373.53433499716266},{"$f":"IF(ISERROR(T127/T134),\"\",(T127/T134))","v":4.176879943994196E-2},null,null,null,null,541.05677034650364,{"$f":"IF(ISERROR(Z127/Z134),\"\",(Z127/Z134))","v":2.3410592948438416E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T127-F127)*(D127/(J127+D127))),0,(T127-F127)*(D127/(J127+D127)))","v":81.15851555197554},null,null,{"$f":"IF(ISERROR((T127-F127)*(J127/(J127+D127))),0,(T127-F127)*(J127/(J127+D127)))","v":0},null,null,null,null,null,{"$f":"AG127*'Emission Factors'!$D$10","v":-24.085980145879056},null,null,{"$f":"AJ127*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY127:BC127)","v":-75.811571607727146},null,{"$f":"F127*'Emission Factors'!$Q$10","v":-80.848484687808693},null,{"$f":"J127*'Emission Factors'!$R$10","v":0},{"$f":"D127*'Emission Factors'!$P$10","v":5.0369130800815505},{"$f":"SUM(BE127:BI127)","v":-99.897551753606209},{"$f":"(L127-Z127)*'Emission Factors'!$O$10","v":0},{"$f":"T127*'Emission Factors'!$Q$10","v":-103.29063812696921},null,{"$f":"X127*'Emission Factors'!$R$10","v":0},{"$f":"R127*'Emission Factors'!$P$10","v":3.3930863733630039}]
[null,null,"Plastic",{"$f":"D51*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2026.7497498457299},{"$f":"IF(ISERROR(D128/D134),\"\",(D128/D134))","v":0.16299997901377891},{"$f":"F51*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":278.4531613763686},{"$f":"IF(ISERROR(F128/F134),\"\",(F128/F134))","v":4.6339187793816072E-2},null,null,{"$f":"J51*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":440.76164151543185},{"$f":"IF(ISERROR(J128/J134),\"\",(J128/J134))","v":0.16299997285917192},2745.9645527375305,{"$f":"IF(ISERROR(L128/L134),\"\",(L128/L134))","v":0.11881314848682124},null,null,null,"Plastic",1913.9765527324237,{"$f":"IF(ISERROR(R128/R134),\"\",(R128/R134))","v":0.19865325926702981},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L128*'Commercial Diversion'!$Z$106)","v":415.7513890132451},{"$f":"IF(ISERROR(T128/T134),\"\",(T128/T134))","v":4.6489531905289053E-2},null,null,{"$f":"IF(ISERROR(($L128-$T128-$V128)*($J128/($J128+$D128))),0,($L128-$T128-$V128)*($J128/($J128+$D128)))","v":416.23661099186194},{"$f":"IF(ISERROR(X128/X134),\"\",(X128/X134))","v":0.19583057640652254},2745.9645527375305,{"$f":"IF(ISERROR(Z128/Z134),\"\",(Z128/Z134))","v":0.11881314848682124},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T128-F128)*(D128/(J128+D128))),0,(T128-F128)*(D128/(J128+D128)))","v":112.77319711330654},null,null,{"$f":"IF(ISERROR((T128-F128)*(J128/(J128+D128))),0,(T128-F128)*(J128/(J128+D128)))","v":24.525030523569981},null,null,null,null,null,{"$f":"AG128*'Emission Factors'!$D$11","v":-117.63272229573258},null,null,{"$f":"AJ128*'Emission Factors'!$G$11","v":-54.94278775507712},null,null,null,null,292.83844289229887,null,{"$f":"F128*'Emission Factors'!$Q$11","v":-284.81208955673668},null,{"$f":"J128*'Emission Factors'!$R$11","v":536.59969084637089},{"$f":"D128*'Emission Factors'!$P$11","v":41.050841602664633},120.26293284148932,{"$f":"(L128-Z128)*'Emission Factors'!$O$11","v":0},{"$f":"T128*'Emission Factors'!$Q$11","v":-425.24574422385132},null,{"$f":"X128*'Emission Factors'!$R$11","v":506.74200234222133},{"$f":"R128*'Emission Factors'!$P$11","v":38.766674723119301}]
[null,null,"Paper",{"$f":"D52*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3108.5118862664567},{"$f":"IF(ISERROR(D129/D134),\"\",(D129/D134))","v":0.24999996781254435},{"$f":"F52*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4028.2890679114662},{"$f":"IF(ISERROR(F129/F134),\"\",(F129/F134))","v":0.67037358341720588},null,null,{"$f":"J52*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":676.01478760035559},{"$f":"IF(ISERROR(J129/J134),\"\",(J129/J134))","v":0.24999995837296307},7812.8157417782786,{"$f":"IF(ISERROR(L129/L134),\"\",(L129/L134))","v":0.3380470574183716},null,null,null,"Paper",1825.0631122768066,{"$f":"IF(ISERROR(R129/R134),\"\",(R129/R134))","v":0.18942485742796997},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L129*'Commercial Diversion'!$Z$107)","v":5590.8522162671206},{"$f":"IF(ISERROR(T129/T134),\"\",(T129/T134))","v":0.62517194014143351},null,null,396.90041323435128,{"$f":"IF(ISERROR(X129/X134),\"\",(X129/X134))","v":0.1867333017978797},7812.8157417782786,{"$f":"IF(ISERROR(Z129/Z134),\"\",(Z129/Z134))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T129-F129)*(D129/(J129+D129))),0,(T129-F129)*(D129/(J129+D129)))","v":1283.4487739896499},null,null,{"$f":"IF(ISERROR((T129-F129)*(J129/(J129+D129))),0,(T129-F129)*(J129/(J129+D129)))","v":279.11437436600437},null,null,null,null,null,{"$f":"AG129*'Emission Factors'!$D$12","v":-3981.8251180028456},null,null,{"$f":"AJ129*'Emission Factors'!$G$12","v":-687.55523333524127},null,null,null,null,-11932.747789735495,null,{"$f":"F129*'Emission Factors'!$Q$12","v":-11983.570320929763},null,{"$f":"J129*'Emission Factors'!$R$12","v":-345.7868232024793},{"$f":"D129*'Emission Factors'!$P$12","v":396.60935439674688},-16602.128141073583,{"$f":"(L129-Z129)*'Emission Factors'!$O$12","v":0},{"$f":"T129*'Emission Factors'!$Q$12","v":-16631.966961174283},null,{"$f":"X129*'Emission Factors'!$R$12","v":-203.01764922514161},{"$f":"R129*'Emission Factors'!$P$12","v":232.85646932584243}]
[null,null,"Wood",{"$f":"D53*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1442.3495152276362},{"$f":"IF(ISERROR(D130/D134),\"\",(D130/D134))","v":0.1159999850650206},{"$f":"F53*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.2597695332102},{"$f":"IF(ISERROR(F130/F134),\"\",(F130/F134))","v":3.8152597950241909E-2},null,null,{"$f":"J53*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":313.67086144656497},{"$f":"IF(ISERROR(J130/J134),\"\",(J130/J134))","v":0.11599998068505485},1985.2801462074112,{"$f":"IF(ISERROR(L130/L134),\"\",(L130/L134))","v":8.5899646652075834E-2},null,null,null,"Wood",1197.7508851795712,{"$f":"IF(ISERROR(R130/R134),\"\",(R130/R134))","v":0.12431558620256292},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L130*'Commercial Diversion'!$Z$108)","v":527.05179146432181},{"$f":"IF(ISERROR(T130/T134),\"\",(T130/T134))","v":5.8935199550805922E-2},null,null,260.47746956351818,{"$f":"IF(ISERROR(X130/X134),\"\",(X130/X134))","v":0.12254917433616504},1985.2801462074112,{"$f":"IF(ISERROR(Z130/Z134),\"\",(Z130/Z134))","v":8.5899646652075834E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T130-F130)*(D130/(J130+D130))),0,(T130-F130)*(D130/(J130+D130)))","v":244.59863004806485},null,null,{"$f":"IF(ISERROR((T130-F130)*(J130/(J130+D130))),0,(T130-F130)*(J130/(J130+D130)))","v":53.19339188304675},null,null,null,null,null,{"$f":"AG130*'Emission Factors'!$D$13","v":-354.39422594799407},null,null,{"$f":"AJ130*'Emission Factors'!$G$13","v":-98.572846098678014},null,null,null,null,-2215.9320081514707,null,{"$f":"F130*'Emission Factors'!$Q$13","v":-564.34852912722818},null,{"$f":"J130*'Emission Factors'!$R$13","v":-190.8713746542557},{"$f":"D130*'Emission Factors'!$P$13","v":-1460.7121043699867},-2668.8990801981427,{"$f":"(L130-Z130)*'Emission Factors'!$O$13","v":0},{"$f":"T130*'Emission Factors'!$Q$13","v":-1297.3968520180065},null,{"$f":"X130*'Emission Factors'!$R$13","v":-158.5027453706291},{"$f":"R130*'Emission Factors'!$P$13","v":-1212.9994828095071}]
[null,null,"Food Waste",{"$f":"D54*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1691.0304661289526},{"$f":"IF(ISERROR(D131/D134),\"\",(D131/D134))","v":0.13599998249002415},null,null,{"$f":"H54*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.08132929978188},{"$f":"IF(ISERROR(H131/H134),\"\",(H131/H134))","v":8.1996434937611398E-2},{"$f":"J54*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":367.75204445459343},{"$f":"IF(ISERROR(J131/J134),\"\",(J131/J134))","v":0.13599997735489189},2219.8638398833282,{"$f":"IF(ISERROR(L131/L134),\"\",(L131/L134))","v":9.6049678341857736E-2},null,null,null,"Food Waste",1326.3627691183824,{"$f":"IF(ISERROR(R131/R134),\"\",(R131/R134))","v":0.13766432335843004},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L131*'Commercial Diversion'!$AA$109)","v":605.05409727644758},{"$f":"IF(ISERROR(V131/V134),\"\",(V131/V134))","v":0.25121983909605056},288.44697348849837,{"$f":"IF(ISERROR(X131/X134),\"\",(X131/X134))","v":0.13570823802924431},2219.8638398833282,{"$f":"IF(ISERROR(Z131/Z134),\"\",(Z131/Z134))","v":9.6049678341857736E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V131-H131)*(D131/(J131+D131))),0,(V131-H131)*(D131/(J131+D131)))","v":364.66769701057058},null,null,{"$f":"IF(ISERROR((V131-H131)*(J131/(J131+D131))),0,(V131-H131)*(J131/(J131+D131)))","v":79.305070966095158},null,null,null,null,null,{"$f":"AH131*'Emission Factors'!$E$14","v":-262.28491728816124},null,null,{"$f":"AK131*'Emission Factors'!$H$14","v":-2.766452598812486},null,null,null,838.3687133410582,null,null,{"$f":"H131*'Emission Factors'!$S$14","v":-28.352250089267756},{"$f":"J131*'Emission Factors'!$R$14","v":-51.900235969424152},{"$f":"D131*'Emission Factors'!$P$14","v":918.62119939975014},573.31734345408472,{"$f":"(L131-Z131)*'Emission Factors'!$O$14","v":0},null,{"$f":"V131*'Emission Factors'!$S$14","v":-106.49679362648028},{"$f":"X131*'Emission Factors'!$R$14","v":-40.708042863287766},{"$f":"R131*'Emission Factors'!$P$14","v":720.52217994385273}]
[null,null,"Yard Trimmings",{"$f":"D55*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.68095090131655},{"$f":"IF(ISERROR(D132/D134),\"\",(D132/D134))","v":1.9999997425003548E-2},null,null,{"$f":"H55*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1803.410534551906},{"$f":"IF(ISERROR(H132/H134),\"\",(H132/H134))","v":0.91800356506238867},{"$f":"J55*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.081183008028439},{"$f":"IF(ISERROR(J132/J134),\"\",(J132/J134))","v":1.9999996669837043E-2},2106.1726684612509,{"$f":"IF(ISERROR(L132/L134),\"\",(L132/L134))","v":9.1130457509838836E-2},null,null,null,"Yard Trimmings",248.68095090131661,{"$f":"IF(ISERROR(R132/R134),\"\",(R132/R134))","v":2.5810808049683102E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L132*'Commercial Diversion'!$AA$110)","v":1803.4105345519058},{"$f":"IF(ISERROR(V132/V134),\"\",(V132/V134))","v":0.74878016090394939},54.081183008028447,{"$f":"IF(ISERROR(X132/X134),\"\",(X132/X134))","v":2.5444059848488215E-2},2106.1726684612509,{"$f":"IF(ISERROR(Z132/Z134),\"\",(Z132/Z134))","v":9.1130457509838836E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V132-H132)*(D132/(J132+D132))),0,(V132-H132)*(D132/(J132+D132)))","v":-1.8675882974216618E-13},null,null,{"$f":"IF(ISERROR((V132-H132)*(J132/(J132+D132))),0,(V132-H132)*(J132/(J132+D132)))","v":-4.0614845701065888E-14},null,null,null,null,null,{"$f":"AH132*'Emission Factors'!$E$15","v":-6.2563970673175347E-15},null,null,{"$f":"AK132*'Emission Factors'!$H$15","v":-1.1659422251856221E-15},null,null,null,-318.0416812981739,null,null,{"$f":"H132*'Emission Factors'!$S$15","v":-263.86063747104527},{"$f":"J132*'Emission Factors'!$R$15","v":-9.4652514071951384},{"$f":"D132*'Emission Factors'!$P$15","v":-44.715792419933486},-318.04168129817384,{"$f":"(L132-Z132)*'Emission Factors'!$O$15","v":0},null,{"$f":"V132*'Emission Factors'!$S$15","v":-263.86063747104521},{"$f":"X132*'Emission Factors'!$R$15","v":-9.4652514071951401},{"$f":"R132*'Emission Factors'!$P$15","v":-44.715792419933493}]
[null,null,"Other / Undifferentiated",{"$f":"D56*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3071.2113445128798},{"$f":"IF(ISERROR(D133/D134),\"\",(D133/D134))","v":0.24700009694861633},{"$f":"F56*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":450.16791163544622},{"$f":"IF(ISERROR(F133/F134),\"\",(F133/F134))","v":7.4915347676118335E-2},{"$f":"H56*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H133/H134),\"\",(H133/H134))","v":0},{"$f":"J56*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":851.7790826244036},{"$f":"IF(ISERROR(J133/J134),\"\",(J133/J134))","v":0.3150001140580812},4373.1583387727296,{"$f":"IF(ISERROR(L133/L134),\"\",(L133/L134))","v":0.18921901615335565},null,null,null,"Other / Undifferentiated",2557.6658585814694,{"$f":"IF(ISERROR(R133/R134),\"\",(R133/R134))","v":0.26546232146776277},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L133*'Commercial Diversion'!$Z$111)","v":1106.1416624513556},{"$f":"IF(ISERROR(T133/T134),\"\",(T133/T134))","v":0.12368932363726509},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L133*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V133/V134),\"\",(V133/V134))","v":0},709.35081773990419,{"$f":"IF(ISERROR(X133/X134),\"\",(X133/X134))","v":0.33373464958170029},4373.1583387727296,{"$f":"IF(ISERROR(Z133/Z134),\"\",(Z133/Z134))","v":0.18921901615335565},null,null,null,"Other",null,{"$f":"IF(ISERROR((T133-F133)*(D133/(J133+D133))),0,(T133-F133)*(D133/(J133+D133)))","v":513.54548593140998},{"$f":"IF(ISERROR((V133-H133)*(D133/(J133+D133))),0,(V133-H133)*(D133/(J133+D133)))","v":0},null,{"$f":"IF(ISERROR((T133-F133)*(J133/(J133+D133))),0,(T133-F133)*(J133/(J133+D133)))","v":142.42826488449941},{"$f":"IF(ISERROR((V133-H133)*(J133/(J133+D133))),0,(V133-H133)*(J133/(J133+D133)))","v":0},null,null,null,null,{"$f":"AG133*'Emission Factors'!$D$16","v":0},{"$f":"AH133*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ133*'Emission Factors'!$G$16","v":0},{"$f":"AK133*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F133*'Emission Factors'!$Q$16","v":0},{"$f":"H133*'Emission Factors'!$S$16","v":0},{"$f":"J133*'Emission Factors'!$R$16","v":0},{"$f":"D133*'Emission Factors'!$P$16","v":0},0,{"$f":"(L133-Z133)*'Emission Factors'!$O$16","v":0},{"$f":"T133*'Emission Factors'!$Q$16","v":0},{"$f":"V133*'Emission Factors'!$S$16","v":0},{"$f":"X133*'Emission Factors'!$R$16","v":0},{"$f":"R133*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D126:D133)","v":12434.049145947449},{"$f":"IF(ISERROR(D134/D134),\"\",(D134/D134))","v":1},{"$f":"SUM(F126:F133)","v":6009.0211899123524},{"$f":"IF(ISERROR(F134/F134),\"\",(F134/F134))","v":1},{"$f":"SUM(H126:H133)","v":1964.4918638516879},{"$f":"IF(ISERROR(H134/H134),\"\",(H134/H134))","v":1},{"$f":"SUM(J126:J133)","v":2704.0596006493779},{"$f":"IF(ISERROR(J134/J134),\"\",(J134/J134))","v":1},{"$f":"SUM(L126:L133)","v":23111.621800360866},{"$f":"IF(ISERROR(L134/L134),\"\",(L134/L134))","v":1},null,null,null,"Total",{"$f":"SUM(R126:R133)","v":9634.7603849763946},{"$f":"IF(ISERROR(R134/R134),\"\",(R134/R134))","v":1},{"$f":"SUM(T126:T133)","v":8942.9033155299549},{"$f":"IF(ISERROR(T134/T134),\"\",(T134/T134))","v":1},{"$f":"SUM(V126:V133)","v":2408.4646318283535},{"$f":"IF(ISERROR(V134/V134),\"\",(V134/V134))","v":1},{"$f":"SUM(X126:X133)","v":2125.4934680261622},{"$f":"IF(ISERROR(X134/X134),\"\",(X134/X134))","v":1},{"$f":"SUM(Z126:Z133)","v":23111.621800360866},{"$f":"IF(ISERROR(Z134/Z134),\"\",(Z134/Z134))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG126:AG133),2)","v":2434.62},{"$f":"ROUND(SUM(AH126:AH133),2)","v":364.67},null,{"$f":"ROUND(SUM(AJ126:AJ133),2)","v":499.26},{"$f":"ROUND(SUM(AK126:AK133),2)","v":79.31},null,null,null,null,{"$f":"ROUND(SUM(AP126:AP133),2)","v":-5346.13},{"$f":"ROUND(SUM(AQ126:AQ133),2)","v":-262.27999999999997},null,{"$f":"ROUND(SUM(AS126:AS133),2)","v":-841.07},{"$f":"ROUND(SUM(AT126:AT133),2)","v":-2.77},null,null,null,{"$f":"SUM(AX126:AX133)","v":-16569.810627578085},{"$f":"SUM(AY126:AY133)","v":0},{"$f":"SUM(AZ126:AZ133)","v":-16084.152748712308},{"$f":"SUM(BA126:BA133)","v":-292.21288756031299},-61.423994386983402,-132.0209969184813,-23022.066602179912,0,-22492.636608000412,-370.35743109752548,95.048313475967703,-254.12087655794079]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D63*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2170.1864122053403},{"$f":"IF(ISERROR(D140/D157),\"\",(D140/D157))","v":9.9999999999999978E-2},{"$f":"F63*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1335.9396930770047},{"$f":"IF(ISERROR(F140/F157),\"\",(F140/F157))","v":0.17000000000000004},null,null,null,null,{"$f":"SUM(F140,H140,J140,D140)","v":3506.1261052823447},{"$f":"IF(ISERROR(L140/L157),\"\",(L140/L157))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",{"$f":"IF($Z140=0,0,($Z140-$T140-$V140))","v":1734.3588881499529},{"$f":"IF(ISERROR(R140/R157),\"\",(R140/R157))","v":9.6206933172237427E-2},{"$f":"L140*'C&D Recycling'!$U$45","v":1771.7672171323918},{"$f":"IF(ISERROR(T140/T157),\"\",(T140/T157))","v":0.15362649481646537},null,null,null,null,{"$f":"L140","v":3506.1261052823447},{"$f":"IF(ISERROR(Z140/Z157),\"\",(Z140/Z157))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T140-F140),0,T140-F140)","v":435.82752405538713},null,null,null,null,null,null,null,null,{"$f":"AG140*'Emission Factors'!$D$25","v":-44.265903460198871},null,null,null,null,null,null,null,{"$f":"SUM(AY140:BC140)","v":-64.673130136986828},null,{"$f":"F140*'Emission Factors'!$Q$25","v":-108.62921236296347},null,null,{"$f":"D140*'Emission Factors'!$P$25","v":43.956082225976637},{"$f":"SUM(BE140:BI140)","v":-108.93903359718571},{"$f":"(L140-Z140)*'Emission Factors'!$O$25","v":0},{"$f":"T140*'Emission Factors'!$Q$25","v":-144.06763889492242},null,null,{"$f":"R140*'Emission Factors'!$P$25","v":35.128605297736712}]
[null,null,"Concrete ",{"$f":"D64*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2604.2236946464086},{"$f":"IF(ISERROR(D141/D157),\"\",(D141/D157))","v":0.11999999999999998},{"$f":"F64*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4636.4965818554865},{"$f":"IF(ISERROR(F141/F157),\"\",(F141/F157))","v":0.59000000000000008},null,null,null,null,7240.7202765018956,{"$f":"IF(ISERROR(L141/L157),\"\",(L141/L157))","v":0.24494718309859156},null,null,null,"Concrete ",1704.1690201351121,{"$f":"IF(ISERROR(R141/R157),\"\",(R141/R157))","v":9.4532265585022715E-2},{"$f":"L141*'C&D Recycling'!$U$46","v":5536.5512563667835},{"$f":"IF(ISERROR(T141/T157),\"\",(T141/T157))","v":0.48006360805341053},null,null,null,null,7240.7202765018956,{"$f":"IF(ISERROR(Z141/Z157),\"\",(Z141/Z157))","v":0.24494718309859156},null,null,null,"Concrete ",null,900.05467451129698,null,null,null,null,null,null,null,null,{"$f":"AG141*'Emission Factors'!$D$26","v":-25.391473925117396},null,null,null,null,null,null,null,{"$f":"SUM(AY141:BC141)","v":15.856940085434928},null,{"$f":"F141*'Emission Factors'!$Q$26","v":-36.89035858573704},null,null,{"$f":"D141*'Emission Factors'!$P$26","v":52.747298671171968},-9.5345338396824459,{"$f":"(L141-Z141)*'Emission Factors'!$O$26","v":0},{"$f":"T141*'Emission Factors'!$Q$26","v":-44.051657877842388},null,null,{"$f":"R141*'Emission Factors'!$P$26","v":34.517124038159942}]
[null,null,"Drywall ",{"$f":"D65*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1757.850993886326},{"$f":"IF(ISERROR(D142/D157),\"\",(D142/D157))","v":8.1000000000000003E-2},{"$f":"F65*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":157.16937565611821},{"$f":"IF(ISERROR(F142/F157),\"\",(F142/F157))","v":2.0000000000000004E-2},null,null,null,null,1915.0203695424443,{"$f":"IF(ISERROR(L142/L157),\"\",(L142/L157))","v":6.4783450704225365E-2},null,null,null,"Drywall ",1519.8051960138891,{"$f":"IF(ISERROR(R142/R157),\"\",(R142/R157))","v":8.4305386807050284E-2},{"$f":"L142*'C&D Recycling'!$U$47","v":395.21517352855528},{"$f":"IF(ISERROR(T142/T157),\"\",(T142/T157))","v":3.4268340231365851E-2},null,null,null,null,1915.0203695424443,{"$f":"IF(ISERROR(Z142/Z157),\"\",(Z142/Z157))","v":6.4783450704225365E-2},null,null,null,"Drywall ",null,238.04579787243708,null,null,null,null,null,null,null,null,{"$f":"AG142*'Emission Factors'!$D$27","v":21.255471066046596},null,null,null,null,null,null,null,-102.86149669400159,null,{"$f":"F142*'Emission Factors'!$Q$27","v":4.4400647884520446},null,null,{"$f":"D142*'Emission Factors'!$P$27","v":-107.30156148245364},-81.606025627955006,{"$f":"(L142-Z142)*'Emission Factors'!$O$27","v":0},{"$f":"T142*'Emission Factors'!$Q$27","v":11.164903903960973},null,null,{"$f":"R142*'Emission Factors'!$P$27","v":-92.770929531915982}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D66*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3407.1926671623846},{"$f":"IF(ISERROR(D143/D157),\"\",(D143/D157))","v":0.15699999999999997},{"$f":"F66*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":392.9234391402955},{"$f":"IF(ISERROR(F143/F157),\"\",(F143/F157))","v":5.000000000000001E-2},null,null,null,null,3800.1161063026802,{"$f":"IF(ISERROR(L143/L157),\"\",(L143/L157))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",2934.8208402512919,{"$f":"IF(ISERROR(R143/R157),\"\",(R143/R157))","v":0.16279797357957995},{"$f":"L143*'C&D Recycling'!$U$48","v":865.29526605138847},{"$f":"IF(ISERROR(T143/T157),\"\",(T143/T157))","v":7.5028072209117155E-2},null,null,null,null,3800.1161063026802,{"$f":"IF(ISERROR(Z143/Z157),\"\",(Z143/Z157))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",null,472.37182691109297,null,null,null,null,null,null,null,null,{"$f":"AG143*'Emission Factors'!$D$28","v":-684.41040706115382},null,null,null,null,null,null,null,-4417.7946572515439,null,{"$f":"F143*'Emission Factors'!$Q$28","v":-967.22493174414524},null,null,{"$f":"D143*'Emission Factors'!$P$28","v":-3450.5697255073987},-5102.2050643126986,{"$f":"(L143-Z143)*'Emission Factors'!$O$28","v":0},{"$f":"T143*'Emission Factors'!$Q$28","v":-2130.0209437143144},null,null,{"$f":"R143*'Emission Factors'!$P$28","v":-2972.1841205983837}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D67*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":976.58388549240317},{"$f":"IF(ISERROR(D144/D157),\"\",(D144/D157))","v":4.4999999999999991E-2},{"$f":"F67*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":157.16937565611821},{"$f":"IF(ISERROR(F144/F157),\"\",(F144/F157))","v":2.0000000000000004E-2},null,null,null,null,1133.7532611485215,{"$f":"IF(ISERROR(L144/L157),\"\",(L144/L157))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",835.65316541600998,{"$f":"IF(ISERROR(R144/R157),\"\",(R144/R157))","v":4.6354666724200924E-2},{"$f":"L144*'C&D Recycling'!$U$49","v":298.10009573251148},{"$f":"IF(ISERROR(T144/T157),\"\",(T144/T157))","v":2.5847680422690925E-2},null,null,null,null,1133.7532611485215,{"$f":"IF(ISERROR(Z144/Z157),\"\",(Z144/Z157))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,140.93072007639327,null,null,null,null,null,null,null,null,{"$f":"AG144*'Emission Factors'!$D$29","v":-223.55929321525963},null,null,null,null,null,null,null,-1251.9280461056073,null,{"$f":"F144*'Emission Factors'!$Q$29","v":-388.30798799320996},null,null,{"$f":"D144*'Emission Factors'!$P$29","v":-863.62005811239737},-1475.487339320867,{"$f":"(L144-Z144)*'Emission Factors'!$O$29","v":0},{"$f":"T144*'Emission Factors'!$Q$29","v":-736.49620297367881},null,null,{"$f":"R144*'Emission Factors'!$P$29","v":-738.99113634718822}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D68*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3168.4721618197973},{"$f":"IF(ISERROR(D145/D157),\"\",(D145/D157))","v":0.14599999999999999},{"$f":"F68*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":392.9234391402955},{"$f":"IF(ISERROR(F145/F157),\"\",(F145/F157))","v":5.000000000000001E-2},null,null,null,null,3561.3956009600929,{"$f":"IF(ISERROR(L145/L157),\"\",(L145/L157))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",2725.7743864574959,{"$f":"IF(ISERROR(R145/R157),\"\",(R145/R157))","v":0.15120192022093157},{"$f":"L145*'C&D Recycling'!$U$50","v":835.62121450259724},{"$f":"IF(ISERROR(T145/T157),\"\",(T145/T157))","v":7.2455092823133144E-2},null,null,null,null,3561.3956009600929,{"$f":"IF(ISERROR(Z145/Z157),\"\",(Z145/Z157))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",null,442.69777536230174,null,null,null,null,null,null,null,null,{"$f":"AG145*'Emission Factors'!$D$30","v":-49.101872036453344},null,null,null,null,null,null,null,28.553209263188577,null,{"$f":"F145*'Emission Factors'!$Q$30","v":-35.622670786737331},null,null,{"$f":"D145*'Emission Factors'!$P$30","v":64.175880049925908},-20.548662773264759,{"$f":"(L145-Z145)*'Emission Factors'!$O$30","v":0},{"$f":"T145*'Emission Factors'!$Q$30","v":-75.757912258350018},null,null,{"$f":"R145*'Emission Factors'!$P$30","v":55.209249485085259}]
[null,null,"Clay Bricks ",{"$f":"D69*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1388.9193038114181},{"$f":"IF(ISERROR(D146/D157),\"\",(D146/D157))","v":6.4000000000000001E-2},{"$f":"F69*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":62.867750262447281},{"$f":"IF(ISERROR(F146/F157),\"\",(F146/F157))","v":8.0000000000000019E-3},null,null,null,null,1451.7870540738654,{"$f":"IF(ISERROR(L146/L157),\"\",(L146/L157))","v":4.9112676056338032E-2},null,null,null,"Clay Bricks ",1208.4555274859158,{"$f":"IF(ISERROR(R146/R157),\"\",(R146/R157))","v":6.703445346221007E-2},{"$f":"L146*'C&D Recycling'!$U$51","v":243.33152658794953},{"$f":"IF(ISERROR(T146/T157),\"\",(T146/T157))","v":2.109880414682767E-2},null,null,null,null,1451.7870540738654,{"$f":"IF(ISERROR(Z146/Z157),\"\",(Z146/Z157))","v":4.9112676056338032E-2},null,null,null,"Clay Bricks ",null,180.46377632550224,null,null,null,null,null,null,null,null,{"$f":"AG146*'Emission Factors'!$D$31","v":-52.977719599593811},null,null,null,null,null,null,null,10.949522473575641,null,{"$f":"F146*'Emission Factors'!$Q$31","v":-17.182370151049415},null,null,{"$f":"D146*'Emission Factors'!$P$31","v":28.131892624625056},-42.028197126018185,{"$f":"(L146-Z146)*'Emission Factors'!$O$31","v":0},{"$f":"T146*'Emission Factors'!$Q$31","v":-66.504882738765829},null,null,{"$f":"R146*'Emission Factors'!$P$31","v":24.476685612747648}]
[null,null,"Ferrous Metals ",{"$f":"D70*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":520.84473892928179},{"$f":"IF(ISERROR(D147/D157),\"\",(D147/D157))","v":2.4E-2},{"$f":"F70*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":392.9234391402955},{"$f":"IF(ISERROR(F147/F157),\"\",(F147/F157))","v":5.000000000000001E-2},null,null,null,null,913.76817806957729,{"$f":"IF(ISERROR(L147/L157),\"\",(L147/L157))","v":3.0911971830985919E-2},null,null,null,"Ferrous Metals ",407.25917165357322,{"$f":"IF(ISERROR(R147/R157),\"\",(R147/R157))","v":2.2591146606831054E-2},{"$f":"L147*'C&D Recycling'!$U$52","v":506.50900641600407},{"$f":"IF(ISERROR(T147/T157),\"\",(T147/T157))","v":4.3918412360401428E-2},null,null,null,null,913.76817806957729,{"$f":"IF(ISERROR(Z147/Z157),\"\",(Z147/Z157))","v":3.0911971830985919E-2},null,null,null,"Ferrous Metals ",null,113.58556727570857,null,null,null,null,null,null,null,null,{"$f":"AG147*'Emission Factors'!$D$32","v":-208.14839469536594},null,null,null,null,null,null,null,-701.53410071617509,null,{"$f":"F147*'Emission Factors'!$Q$32","v":-712.08356045040944},null,null,{"$f":"D147*'Emission Factors'!$P$32","v":10.549459734234395},-909.68249541154103,{"$f":"(L147-Z147)*'Emission Factors'!$O$32","v":0},{"$f":"T147*'Emission Factors'!$Q$32","v":-917.93133409922598},null,null,{"$f":"R147*'Emission Factors'!$P$32","v":8.2488386876849447}]
[null,null,"Non Ferrous Metals ",{"$f":"D71*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":86.807456488213631},{"$f":"IF(ISERROR(D148/D157),\"\",(D148/D157))","v":4.0000000000000001E-3},{"$f":"F71*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":31.43387513122364},{"$f":"IF(ISERROR(F148/F157),\"\",(F148/F157))","v":4.000000000000001E-3},null,null,null,null,118.24133161943728,{"$f":"IF(ISERROR(L148/L157),\"\",(L148/L157))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",72.109517722385505,{"$f":"IF(ISERROR(R148/R157),\"\",(R148/R157))","v":4.0000000000000001E-3},{"$f":"L148*'C&D Recycling'!$U$53","v":46.131813897051764},{"$f":"IF(ISERROR(T148/T157),\"\",(T148/T157))","v":4.0000000000000001E-3},null,null,null,null,118.24133161943728,{"$f":"IF(ISERROR(Z148/Z157),\"\",(Z148/Z157))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,14.697938765828123,null,null,null,null,null,null,null,null,{"$f":"AG148*'Emission Factors'!$D$33","v":-101.82337549097504},null,null,null,null,null,null,null,-215.37053012849319,null,{"$f":"F148*'Emission Factors'!$Q$33","v":-217.12877341753224},null,null,{"$f":"D148*'Emission Factors'!$P$33","v":1.758243289039066},-317.19390561946824,{"$f":"(L148-Z148)*'Emission Factors'!$O$33","v":0},{"$f":"T148*'Emission Factors'!$Q$33","v":-318.65444922643871},null,null,{"$f":"R148*'Emission Factors'!$P$33","v":1.4605436069704727}]
[null,null,"Mixed Plastics",{"$f":"D72*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":173.61491297642726},{"$f":"IF(ISERROR(D149/D157),\"\",(D149/D157))","v":8.0000000000000002E-3},{"$f":"F72*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":55.009281479641366},{"$f":"IF(ISERROR(F149/F157),\"\",(F149/F157))","v":7.000000000000001E-3},null,null,null,null,228.62419445606864,{"$f":"IF(ISERROR(L149/L157),\"\",(L149/L157))","v":7.7341549295774654E-3},null,null,null,"Mixed Plastics",145.19587908633795,{"$f":"IF(ISERROR(R149/R157),\"\",(R149/R157))","v":8.0541866689680386E-3},{"$f":"L149*'C&D Recycling'!$U$54","v":83.428315369730683},{"$f":"IF(ISERROR(T149/T157),\"\",(T149/T157))","v":7.2339072169076363E-3},null,null,null,null,228.62419445606864,{"$f":"IF(ISERROR(Z149/Z157),\"\",(Z149/Z157))","v":7.7341549295774654E-3},null,null,null,"Mixed Plastics",null,28.419033890089317,null,null,null,null,null,null,null,null,{"$f":"AG149*'Emission Factors'!$D$34","v":-29.643642346568136},null,null,null,null,null,null,null,-52.749020790519431,null,{"$f":"F149*'Emission Factors'!$Q$34","v":-56.265507368597561},null,null,{"$f":"D149*'Emission Factors'!$P$34","v":3.516486578078132},-82.392663137087567,{"$f":"(L149-Z149)*'Emission Factors'!$O$34","v":0},{"$f":"T149*'Emission Factors'!$Q$34","v":-85.333535849264592},null,null,{"$f":"R149*'Emission Factors'!$P$34","v":2.9408727121770188}]
[null,null,"Cardboard",{"$f":"D73*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":173.61491297642726},{"$f":"IF(ISERROR(D150/D157),\"\",(D150/D157))","v":8.0000000000000002E-3},{"$f":"F73*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":94.301625393670918},{"$f":"IF(ISERROR(F150/F157),\"\",(F150/F157))","v":1.2000000000000002E-2},null,null,null,null,267.91653837009818,{"$f":"IF(ISERROR(L150/L157),\"\",(L150/L157))","v":9.0633802816901411E-3},null,null,null,"Cardboard",140.31166087850335,{"$f":"IF(ISERROR(R150/R157),\"\",(R150/R157))","v":7.7832533241278543E-3},{"$f":"L150*'C&D Recycling'!$U$55","v":127.60487749159482},{"$f":"IF(ISERROR(T150/T157),\"\",(T150/T157))","v":1.1064371132369449E-2},null,null,null,null,267.91653837009818,{"$f":"IF(ISERROR(Z150/Z157),\"\",(Z150/Z157))","v":9.0633802816901411E-3},null,null,null,"Cardboard",null,33.303252097923902,null,null,null,null,null,null,null,null,{"$f":"AG150*'Emission Factors'!$D$40","v":-111.7516074477026},null,null,null,null,null,null,null,-253.50000010854248,null,{"$f":"F150*'Emission Factors'!$Q$40","v":-294.28390290217851},null,null,{"$f":"D150*'Emission Factors'!$P$40","v":40.783902793636031},-365.25160755624506,{"$f":"(L150-Z150)*'Emission Factors'!$O$40","v":0},{"$f":"T150*'Emission Factors'!$Q$40","v":-398.21223887516567},null,null,{"$f":"R150*'Emission Factors'!$P$40","v":32.960631318920605}]
[null,null,"Carpet",{"$f":"D74*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":260.42236946464089},{"$f":"IF(ISERROR(D151/D157),\"\",(D151/D157))","v":1.2E-2},{"$f":"F74*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":15.71693756561182},{"$f":"IF(ISERROR(F151/F157),\"\",(F151/F157))","v":2.0000000000000005E-3},null,null,null,null,276.13930703025272,{"$f":"IF(ISERROR(L151/L157),\"\",(L151/L157))","v":9.3415492957746489E-3},null,null,null,"Carpet",226.09698958282576,{"$f":"IF(ISERROR(R151/R157),\"\",(R151/R157))","v":1.2541866689680371E-2},{"$f":"L151*'C&D Recycling'!$U$56","v":50.042317447426953},{"$f":"IF(ISERROR(T151/T157),\"\",(T151/T157))","v":4.3390721690763703E-3},null,null,null,null,276.13930703025272,{"$f":"IF(ISERROR(Z151/Z157),\"\",(Z151/Z157))","v":9.3415492957746489E-3},null,null,null,"Carpet",null,34.325379881815131,null,null,null,null,null,null,null,null,{"$f":"AG151*'Emission Factors'!$D$35","v":-81.635578421402514},null,null,null,null,null,null,null,-31.786307360075323,null,{"$f":"F151*'Emission Factors'!$Q$35","v":-37.061037227192521},null,null,{"$f":"D151*'Emission Factors'!$P$35","v":5.2747298671171974},-113.42188578147783,{"$f":"(L151-Z151)*'Emission Factors'!$O$35","v":0},{"$f":"T151*'Emission Factors'!$Q$35","v":-118.00137158474998},null,null,{"$f":"R151*'Emission Factors'!$P$35","v":4.5794858032721475}]
[null,"HIDE","Vinyl Flooring",{"$f":"D75*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D152/D157),\"\",(D152/D157))","v":0},{"$f":"F75*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F152/F157),\"\",(F152/F157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L152/L157),\"\",(L152/L157))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R152/R157),\"\",(R152/R157))","v":0},{"$f":"L152*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T152/T157),\"\",(T152/T157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z152/Z157),\"\",(Z152/Z157))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG152*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F152*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D152*'Emission Factors'!$P$37","v":0},0,{"$f":"(L152-Z152)*'Emission Factors'!$O$37","v":0},{"$f":"T152*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R152*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D76*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D153/D157),\"\",(D153/D157))","v":0},{"$f":"F76*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F153/F157),\"\",(F153/F157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L153/L157),\"\",(L153/L157))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R153/R157),\"\",(R153/R157))","v":0},{"$f":"L153*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T153/T157),\"\",(T153/T157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z153/Z157),\"\",(Z153/Z157))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG153*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F153*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D153*'Emission Factors'!$P$38","v":0},0,{"$f":"(L153-Z153)*'Emission Factors'!$O$38","v":0},{"$f":"T153*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R153*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D77*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D154/D157),\"\",(D154/D157))","v":0},{"$f":"F77*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F154/F157),\"\",(F154/F157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L154/L157),\"\",(L154/L157))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R154/R157),\"\",(R154/R157))","v":0},{"$f":"L154*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T154/T157),\"\",(T154/T157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z154/Z157),\"\",(Z154/Z157))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG154*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F154*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D154*'Emission Factors'!$P$39","v":0},0,{"$f":"(L154-Z154)*'Emission Factors'!$O$39","v":0},{"$f":"T154*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R154*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D78*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D155/D157),\"\",(D155/D157))","v":0},{"$f":"F78*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F155/F157),\"\",(F155/F157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L155/L157),\"\",(L155/L157))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R155/R157),\"\",(R155/R157))","v":0},{"$f":"L155*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T155/T157),\"\",(T155/T157))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z155/Z157),\"\",(Z155/Z157))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG155*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F155*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D155*'Emission Factors'!$P$41","v":0},0,{"$f":"(L155-Z155)*'Emission Factors'!$O$41","v":0},{"$f":"T155*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R155*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D79*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5013.1306121943371},{"$f":"IF(ISERROR(D156/D157),\"\",(D156/D157))","v":0.23099999999999998},{"$f":"F79*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":133.59396930770046},{"$f":"IF(ISERROR(F156/F157),\"\",(F156/F157))","v":1.7000000000000001E-2},null,null,null,null,5146.7245815020378,{"$f":"IF(ISERROR(L156/L157),\"\",(L156/L157))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",4373.3691877630845,{"$f":"IF(ISERROR(R156/R157),\"\",(R156/R157))","v":0.24259594715915991},{"$f":"L156*'C&D Recycling'!$U$61","v":773.3553937389529},{"$f":"IF(ISERROR(T156/T157),\"\",(T156/T157))","v":6.705614441823432E-2},null,null,null,null,5146.7245815020378,{"$f":"IF(ISERROR(Z156/Z157),\"\",(Z156/Z157))","v":0.17410915492957749},null,null,null,"Other",null,639.76142443125241,null,null,null,null,null,null,null,null,{"$f":"AG156*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F156*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D156*'Emission Factors'!$P$42","v":0},0,{"$f":"(L156-Z156)*'Emission Factors'!$O$42","v":0},{"$f":"T156*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R156*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D140:D156)","v":21701.864122053408},{"$f":"IF(ISERROR(D157/D157),\"\",(D157/D157))","v":1},{"$f":"SUM(F140:F156)","v":7858.4687828059086},{"$f":"IF(ISERROR(F157/F157),\"\",(F157/F157))","v":1},null,null,null,null,{"$f":"SUM(L140:L156)","v":29560.332904859315},{"$f":"IF(ISERROR(L157/L157),\"\",(L157/L157))","v":1},null,null,null,"Total",{"$f":"SUM(R140:R156)","v":18027.379430596375},{"$f":"IF(ISERROR(R157/R157),\"\",(R157/R157))","v":1},{"$f":"SUM(T140:T156)","v":11532.95347426294},{"$f":"IF(ISERROR(T157/T157),\"\",(T157/T157))","v":1},null,null,null,null,{"$f":"SUM(Z140:Z156)","v":29560.332904859315},{"$f":"IF(ISERROR(Z157/Z157),\"\",(Z157/Z157))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG140:AG156),2)","v":3674.48},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP140:AP156),2)","v":-1591.45},null,null,null,null,null,null,null,{"$f":"SUM(AX140:AX156)","v":-7036.8376174697469},null,{"$f":"SUM(AZ140:AZ156)","v":-2866.2402482013003},null,null,{"$f":"SUM(BC140:BC156)","v":-4170.5973692684456},{"$f":"SUM(BD140:BD156)","v":-8628.2914141034908},{"$f":"SUM(BE140:BE156)","v":0},{"$f":"SUM(BF140:BF156)","v":-5023.8672641887588},null,null,{"$f":"SUM(BI140:BI156)","v":-3604.4241499147329}]
[]
[]
[null,null,{"$f":"C83+1","v":2018}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D89*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":633.44928865931774},{"$f":"IF(ISERROR(D166/D174),\"\",(D166/D174))","v":4.7000017029762954E-2},{"$f":"F89*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":791.78442674952544},{"$f":"IF(ISERROR(F166/F174),\"\",(F166/F174))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F166,H166,J166,D166)","v":1425.2337154088432},{"$f":"IF(ISERROR(L166/L174),\"\",(L166/L174))","v":5.6892424657384956E-2},null,null,null,"Metal",{"$f":"R178 + IF(MFH_ResorCom<>\"commercial\",R190,0)","v":408.84762642379297},{"$f":"IF(ISERROR(R166/R174),\"\",(R166/R174))","v":4.1668746596070068E-2},{"$f":"T178 + IF(MFH_ResorCom<>\"commercial\",T190,0)","v":939.13852837869774},{"$f":"IF(ISERROR(T166/T174),\"\",(T166/T174))","v":0.10886242125009297},null,null,null,null,{"$f":"SUM(T166,V166,X166,R166)","v":1347.9861548024908},{"$f":"IF(ISERROR(Z166/Z174),\"\",(Z166/Z174))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF178 + IF(MFH_ResorCom<>\"commercial\",AF190,0)","v":31.16570703467664},193.4359552008483,null,{"$f":"AI178 + IF(MFH_ResorCom<>\"commercial\",AI190,0)","v":0},0,null,{"$f":"AL178 + IF(MFH_ResorCom<>\"commercial\",AL190,0)","v":46.081853571675985},null,null,{"$f":"AF166*'Emission Factors'!$C$9","v":-116.02152726242279},{"$f":"AG166*'Emission Factors'!$D$9","v":-843.51204284139715},null,{"$f":"AI166*'Emission Factors'!$F$9","v":0},{"$f":"AJ166*'Emission Factors'!$G$9","v":0},null,{"$f":"AL166*'Emission Factors'!$K$9","v":29.39783520053658},null,null,{"$f":"SUM(AY166:BC166)","v":-3423.8500332447647},null,{"$f":"F166*'Emission Factors'!$Q$9","v":-3436.680243986892},null,{"$f":"J166*'Emission Factors'!$R$9","v":0},{"$f":"D166*'Emission Factors'!$P$9","v":12.830210742127171},{"$f":"SUM(BE166:BI166)","v":-4353.985768148048},{"$f":"(L166-Z166)*'Emission Factors'!$O$9","v":-286.00723556947679},{"$f":"T166*'Emission Factors'!$Q$9","v":-4076.2595446538039},null,{"$f":"X166*'Emission Factors'!$R$9","v":0},{"$f":"R166*'Emission Factors'!$P$9","v":8.281012075233285}]
[null,null,"Glass",{"$f":"D90*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":431.28462206591848},{"$f":"IF(ISERROR(D167/D174),\"\",(D167/D174))","v":3.2000011594732231E-2},{"$f":"F90*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":316.91498656429542},{"$f":"IF(ISERROR(F167/F174),\"\",(F167/F174))","v":4.8656154230052095E-2},null,null,null,null,748.1996086302139,{"$f":"IF(ISERROR(L167/L174),\"\",(L167/L174))","v":2.9866603212139561E-2},null,null,null,"Glass",310.7434799263861,{"$f":"IF(ISERROR(R167/R174),\"\",(R167/R174))","v":3.1670212775093756E-2},{"$f":"T179 + IF(MFH_ResorCom<>\"commercial\",T191,0)","v":397.7924717222939},{"$f":"IF(ISERROR(T167/T174),\"\",(T167/T174))","v":4.6111037209290079E-2},null,null,null,null,708.53595164868,{"$f":"IF(ISERROR(Z167/Z174),\"\",(Z167/Z174))","v":2.9862110555425689E-2},null,null,null,"Glass",21.219204789567044,99.32193734996541,null,0,0,null,{"$f":"AL179 + IF(MFH_ResorCom<>\"commercial\",AL191,0)","v":18.444452191966857},null,null,{"$f":"AF167*'Emission Factors'!$C$10","v":-11.583989676004512},{"$f":"AG167*'Emission Factors'!$D$10","v":-29.476465837148719},null,{"$f":"AI167*'Emission Factors'!$F$10","v":0},{"$f":"AJ167*'Emission Factors'!$G$10","v":0},null,{"$f":"AL167*'Emission Factors'!$K$10","v":-4.5953075088633151},null,null,-78.898653236155326,null,{"$f":"F167*'Emission Factors'!$Q$10","v":-87.63411586909298},null,{"$f":"J167*'Emission Factors'!$R$10","v":0},{"$f":"D167*'Emission Factors'!$P$10","v":8.735462632937649},{"$f":"SUM(BE167:BI167)","v":-124.55441625817187},{"$f":"(L167-Z167)*'Emission Factors'!$O$10","v":-20.849817931667435},{"$f":"T167*'Emission Factors'!$Q$10","v":-109.99855808867528},null,{"$f":"X167*'Emission Factors'!$R$10","v":0},{"$f":"R167*'Emission Factors'!$P$10","v":6.2939597621708563}]
[null,null,"Plastic",{"$f":"D91*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1536.4514661098349},{"$f":"IF(ISERROR(D168/D174),\"\",(D168/D174))","v":0.11400004130623358},{"$f":"F91*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":301.82379672790051},{"$f":"IF(ISERROR(F168/F174),\"\",(F168/F174))","v":4.633919450481154E-2},null,null,{"$f":"J91*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":334.13491928054003},{"$f":"IF(ISERROR(J168/J174),\"\",(J168/J174))","v":0.11399981170758661},2172.4101821182753,{"$f":"IF(ISERROR(L168/L174),\"\",(L168/L174))","v":8.6718186129666308E-2},null,null,null,"Plastic",1235.9232001783405,{"$f":"IF(ISERROR(R168/R174),\"\",(R168/R174))","v":0.12596225907168002},{"$f":"T180 + IF(MFH_ResorCom<>\"commercial\",T192,0)","v":561.86774131859465},{"$f":"IF(ISERROR(T168/T174),\"\",(T168/T174))","v":6.5130202727236491E-2},null,null,{"$f":"X180 + IF(MFH_ResorCom<>\"commercial\",X192,0)","v":263.75721295923222},{"$f":"IF(ISERROR(X168/X174),\"\",(X168/X174))","v":0.12671075848090965},2061.5481544561671,{"$f":"IF(ISERROR(Z168/Z174),\"\",(Z168/Z174))","v":8.6886457575590756E-2},null,null,null,"Plastic",75.593417062832614,224.93484886866159,null,17.702465654544753,52.675240666762996,null,{"$f":"AL180 + IF(MFH_ResorCom<>\"commercial\",AL192,0)","v":17.566144944730347},null,null,{"$f":"AF168*'Emission Factors'!$C$11","v":-146.8949598818979},{"$f":"AG168*'Emission Factors'!$D$11","v":-234.62754704927812},null,{"$f":"AI168*'Emission Factors'!$F$11","v":-55.592948428647922},{"$f":"AJ168*'Emission Factors'!$G$11","v":-118.00697108695314},null,{"$f":"AL168*'Emission Factors'!$K$11","v":-15.81186844783846},null,null,129.19198970820196,null,{"$f":"F168*'Emission Factors'!$Q$11","v":-308.7164311552919},null,{"$f":"J168*'Emission Factors'!$R$11","v":406.78833523365347},{"$f":"D168*'Emission Factors'!$P$11","v":31.120085629840379},-441.74230518641457,{"$f":"(L168-Z168)*'Emission Factors'!$O$11","v":-213.18432159673},{"$f":"T168*'Emission Factors'!$Q$11","v":-574.69889969456779},null,{"$f":"X168*'Emission Factors'!$R$11","v":321.10788598982276},{"$f":"R168*'Emission Factors'!$P$11","v":25.03303011506047}]
[null,null,"Paper",{"$f":"D92*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2857.2606211867096},{"$f":"IF(ISERROR(D169/D174),\"\",(D169/D174))","v":0.21200007681510097},{"$f":"F92*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4366.3842593302916},{"$f":"IF(ISERROR(F169/F174),\"\",(F169/F174))","v":0.67037368050293988},null,null,{"$f":"J92*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":621.37370953924972},{"$f":"IF(ISERROR(J169/J174),\"\",(J169/J174))","v":0.21199964984217853},7845.018590056251,{"$f":"IF(ISERROR(L169/L174),\"\",(L169/L174))","v":0.31315715046954773},null,null,null,"Paper",1849.0562562227074,{"$f":"IF(ISERROR(R169/R174),\"\",(R169/R174))","v":0.18845127524981073},{"$f":"T181 + IF(MFH_ResorCom<>\"commercial\",T193,0)","v":5183.0687424449507},{"$f":"IF(ISERROR(T169/T174),\"\",(T169/T174))","v":0.60080743762299083},null,null,385.27242139794919,{"$f":"IF(ISERROR(X169/X174),\"\",(X169/X174))","v":0.18508749083823686},7417.3974200656066,{"$f":"IF(ISERROR(Z169/Z174),\"\",(Z169/Z174))","v":0.31261524736483154},null,null,null,"Paper",140.57723173088195,867.62713323312062,null,32.920374725995558,203.1809134153051,null,{"$f":"AL181 + IF(MFH_ResorCom<>\"commercial\",AL193,0)","v":254.12356353376595},null,null,{"$f":"AF169*'Emission Factors'!$C$12","v":-877.37113023783002},{"$f":"AG169*'Emission Factors'!$D$12","v":-2691.7626805074974},null,{"$f":"AI169*'Emission Factors'!$F$12","v":-184.42348425857173},{"$f":"AJ169*'Emission Factors'!$G$12","v":-500.50485808853603},null,{"$f":"AL169*'Emission Factors'!$K$12","v":-797.6333449108912},null,null,-12942.638847750914,null,{"$f":"F169*'Emission Factors'!$Q$12","v":-12989.354025433451},null,{"$f":"J169*'Emission Factors'!$R$12","v":-317.83748667068988},{"$f":"D169*'Emission Factors'!$P$12","v":364.55266435322591},-17994.334345754247,{"$f":"(L169-Z169)*'Emission Factors'!$O$12","v":-2614.3113981532379},{"$f":"T169*'Emission Factors'!$Q$12","v":-15418.870817407575},null,{"$f":"X169*'Emission Factors'!$R$12","v":-197.06984093590808},{"$f":"R169*'Emission Factors'!$P$12","v":235.9177107424745}]
[null,null,"Wood",{"$f":"D93*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":795.18102193403706},{"$f":"IF(ISERROR(D170/D174),\"\",(D170/D174))","v":5.900002137778753E-2},{"$f":"F93*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":248.50159263930465},{"$f":"IF(ISERROR(F170/F174),\"\",(F170/F174))","v":3.8152603475628148E-2},null,null,{"$f":"J93*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":172.92947576799875},{"$f":"IF(ISERROR(J170/J174),\"\",(J170/J174))","v":5.8999902550417614E-2},1216.6120903413405,{"$f":"IF(ISERROR(L170/L174),\"\",(L170/L174))","v":4.856467464857369E-2},null,null,null,"Wood",628.74580784651698,{"$f":"IF(ISERROR(R170/R174),\"\",(R170/R174))","v":6.4080229521355059E-2},{"$f":"T182 + IF(MFH_ResorCom<>\"commercial\",T194,0)","v":391.16509960135869},{"$f":"IF(ISERROR(T170/T174),\"\",(T170/T174))","v":4.53428099948706E-2},null,null,133.95367899138023,{"$f":"IF(ISERROR(X170/X174),\"\",(X170/X174))","v":6.4352258184232403E-2},1153.8645864392558,{"$f":"IF(ISERROR(Z170/Z174),\"\",(Z170/Z174))","v":4.8631028201268536E-2},null,null,null,"Wood",39.122908830764295,127.31230525675593,null,9.1618024001591341,29.813994376459366,null,{"$f":"AL182 + IF(MFH_ResorCom<>\"commercial\",AL194,0)","v":14.462792671161335},null,null,{"$f":"AF170*'Emission Factors'!$C$13","v":-39.64305044780464},{"$f":"AG170*'Emission Factors'!$D$13","v":-184.46033759983325},null,{"$f":"AI170*'Emission Factors'!$F$13","v":-12.987016381172229},{"$f":"AJ170*'Emission Factors'!$G$13","v":-55.248409158022142},null,{"$f":"AL170*'Emission Factors'!$K$13","v":6.2997842339096151},null,null,-1522.247968019255,null,{"$f":"F170*'Emission Factors'!$Q$13","v":-611.71442585547061},null,{"$f":"J170*'Emission Factors'!$R$13","v":-105.22904998525226},{"$f":"D170*'Emission Factors'!$P$13","v":-805.30449217853231},-1808.2869973721779,{"$f":"(L170-Z170)*'Emission Factors'!$O$13","v":-127.12808005097224},{"$f":"T170*'Emission Factors'!$Q$13","v":-962.89658257705992},null,{"$f":"X170*'Emission Factors'!$R$13","v":-81.511947686716283},{"$f":"R170*'Emission Factors'!$P$13","v":-636.75038705742941}]
[null,null,"Food Waste",{"$f":"D94*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1590.3620438680741},{"$f":"IF(ISERROR(D171/D174),\"\",(D171/D174))","v":0.11800004275557506},null,null,{"$f":"H94*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.174672482259467},{"$f":"IF(ISERROR(H171/H174),\"\",(H171/H174))","v":3.9999973513208921E-2},{"$f":"J94*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":345.85895153599751},{"$f":"IF(ISERROR(J171/J174),\"\",(J171/J174))","v":0.11799980510083523},2021.395667886331,{"$f":"IF(ISERROR(L171/L174),\"\",(L171/L174))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1318.5660829898341,{"$f":"IF(ISERROR(R171/R174),\"\",(R171/R174))","v":0.13438501884642146},null,null,{"$f":"V183 + IF(MFH_ResorCom<>\"commercial\",V195,0)","v":318.97056884450802},{"$f":"IF(ISERROR(V171/V174),\"\",(V171/V174))","v":9.9471262898576385E-2},282.20977612576576,{"$f":"IF(ISERROR(X171/X174),\"\",(X171/X174))","v":0.13557549529138602},1919.7464279601079,{"$f":"IF(ISERROR(Z171/Z174),\"\",(Z171/Z174))","v":8.0910051122647361E-2},null,null,null,"Food Waste",{"$f":"AF183 + IF(MFH_ResorCom<>\"commercial\",AF195,0)","v":78.245817661528534},null,{"$f":"AH183 + IF(MFH_ResorCom<>\"commercial\",AH195,0)","v":193.55014321671186},{"$f":"AI183 + IF(MFH_ResorCom<>\"commercial\",AI195,0)","v":18.323604800318254},null,{"$f":"AK183 + IF(MFH_ResorCom<>\"commercial\",AK195,0)","v":45.325570609913484},null,{"$f":"AM183 + IF(MFH_ResorCom<>\"commercial\",AM195,0)","v":5.0798174643767888},null,{"$f":"AF171*'Emission Factors'!$C$14","v":-101.80052507999086},null,{"$f":"AH171*'Emission Factors'!$E$14","v":-139.20970714122646},{"$f":"AI171*'Emission Factors'!$F$14","v":-11.299704699259205},null,{"$f":"AK171*'Emission Factors'!$H$14","v":-1.5811226328775585},null,{"$f":"AM171*'Emission Factors'!$L$14","v":-2.9553925260113663},null,800.13266428740656,null,null,{"$f":"H171*'Emission Factors'!$S$14","v":-14.991766122032884},{"$f":"J171*'Emission Factors'!$R$14","v":-48.810500084309439},{"$f":"D171*'Emission Factors'!$P$14","v":863.93493049374888},543.28621220804155,{"$f":"(L171-Z171)*'Emission Factors'!$O$14","v":-77.030109832234473},null,{"$f":"V171*'Emission Factors'!$S$14","v":-56.142654014016351},{"$f":"X171*'Emission Factors'!$R$14","v":-39.827797546381959},{"$f":"R171*'Emission Factors'!$P$14","v":716.28677360067434}]
[null,null,"Yard Trimmings",{"$f":"D95*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1967.7360881757529},{"$f":"IF(ISERROR(D172/D174),\"\",(D172/D174))","v":0.14600005290096577},null,null,{"$f":"H95*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1809.9617902480136},{"$f":"IF(ISERROR(H172/H174),\"\",(H172/H174))","v":0.84999943715568949},{"$f":"J95*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":427.92717732420033},{"$f":"IF(ISERROR(J172/J174),\"\",(J172/J174))","v":0.1459997588535758},4205.6250557479671,{"$f":"IF(ISERROR(L172/L174),\"\",(L172/L174))","v":0.16787997928656567},null,null,null,"Yard Trimmings",1449.9350872141135,{"$f":"IF(ISERROR(R172/R174),\"\",(R172/R174))","v":0.14777382532056121},null,null,{"$f":"V184 + IF(MFH_ResorCom<>\"commercial\",V196,0)","v":2221.5911026642279},{"$f":"IF(ISERROR(V172/V174),\"\",(V172/V174))","v":0.69280521217610291},306.66854407848632,{"$f":"IF(ISERROR(X172/X174),\"\",(X172/X174))","v":0.1473256537193825},3978.1947339568278,{"$f":"IF(ISERROR(Z172/Z174),\"\",(Z172/Z174))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH184 + IF(MFH_ResorCom<>\"commercial\",AH196,0)","v":420.98837910923999},null,null,{"$f":"AK184 + IF(MFH_ResorCom<>\"commercial\",AK196,0)","v":98.587054424981247},null,{"$f":"AM184 + IF(MFH_ResorCom<>\"commercial\",AM196,0)","v":107.94612111800677},null,null,null,{"$f":"AH172*'Emission Factors'!$E$15","v":14.103057210575033},null,null,{"$f":"AK172*'Emission Factors'!$H$15","v":2.8301673347916236},null,{"$f":"AM172*'Emission Factors'!$L$15","v":15.793814988333224},null,-693.53703483907543,null,null,{"$f":"H172*'Emission Factors'!$S$15","v":-264.81916492283273},{"$f":"J172*'Emission Factors'!$R$15","v":-74.895519884312378},{"$f":"D172*'Emission Factors'!$P$15","v":-353.82235003193034},-639.43397043596565,{"$f":"(L172-Z172)*'Emission Factors'!$O$15","v":0},null,{"$f":"V172*'Emission Factors'!$S$15","v":-325.04548094737419},{"$f":"X172*'Emission Factors'!$R$15","v":-53.672917398098839},{"$f":"R172*'Emission Factors'!$P$15","v":-260.71557209049263}]
[null,null,"Other / Undifferentiated",{"$f":"D96*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3665.9144041346299},{"$f":"IF(ISERROR(D173/D174),\"\",(D173/D174))","v":0.27199973621984191},{"$f":"F96*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":487.94966062597933},{"$f":"IF(ISERROR(F173/F174),\"\",(F173/F174))","v":7.4915213702279507E-2},{"$f":"H96*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.23175932949451},{"$f":"IF(ISERROR(H173/H174),\"\",(H173/H174))","v":0.11000058933110163},{"$f":"J96*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1028.7886715347649},{"$f":"IF(ISERROR(J173/J174),\"\",(J173/J174))","v":0.35100107194540631},5416.8844956248686,{"$f":"IF(ISERROR(L173/L174),\"\",(L173/L174))","v":0.21623098703968702},null,null,null,"Other / Undifferentiated",2610.0357022798471,{"$f":"IF(ISERROR(R173/R174),\"\",(R173/R174))","v":0.26600843261900764},{"$f":"T185 + IF(MFH_ResorCom<>\"commercial\",T197,0)","v":1153.8059306361029},{"$f":"IF(ISERROR(T173/T174),\"\",(T173/T174))","v":0.13374609119551917},{"$f":"V185 + IF(MFH_ResorCom<>\"commercial\",V197,0)","v":666.09882067521403},{"$f":"IF(ISERROR(V173/V174),\"\",(V173/V174))","v":0.20772352492532076},709.70757273498646,{"$f":"IF(ISERROR(X173/X174),\"\",(X173/X174))","v":0.34094834348585262},5139.648026326151,{"$f":"IF(ISERROR(Z173/Z174),\"\",(Z173/Z174))","v":0.2166167252642513},null,null,null,"Other",{"$f":"AF185 + IF(MFH_ResorCom<>\"commercial\",AF197,0)","v":180.36300044676091},{"$f":"AG185 + IF(MFH_ResorCom<>\"commercial\",AG197,0)","v":533.14313281769614},{"$f":"AH185 + IF(MFH_ResorCom<>\"commercial\",AH197,0)","v":342.37256859032595},{"$f":"AI185 + IF(MFH_ResorCom<>\"commercial\",AI197,0)","v":54.505216524041309},{"$f":"AJ185 + IF(MFH_ResorCom<>\"commercial\",AJ197,0)","v":161.11180740071197},{"$f":"AK185 + IF(MFH_ResorCom<>\"commercial\",AK197,0)","v":103.46407487502536},{"$f":"AL185 + IF(MFH_ResorCom<>\"commercial\",AL197,0)","v":28.398670208284461},{"$f":"AM185 + IF(MFH_ResorCom<>\"commercial\",AM197,0)","v":13.969582119631797},null,{"$f":"AF173*'Emission Factors'!$C$16","v":0},{"$f":"AG173*'Emission Factors'!$D$16","v":0},{"$f":"AH173*'Emission Factors'!$E$16","v":0},{"$f":"AI173*'Emission Factors'!$F$16","v":0},{"$f":"AJ173*'Emission Factors'!$G$16","v":0},{"$f":"AK173*'Emission Factors'!$H$16","v":0},{"$f":"AL173*'Emission Factors'!$K$16","v":0},{"$f":"AM173*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F173*'Emission Factors'!$Q$16","v":0},{"$f":"H173*'Emission Factors'!$S$16","v":0},{"$f":"J173*'Emission Factors'!$R$16","v":0},{"$f":"D173*'Emission Factors'!$P$16","v":0},0,{"$f":"(L173-Z173)*'Emission Factors'!$O$16","v":0},{"$f":"T173*'Emission Factors'!$Q$16","v":0},{"$f":"V173*'Emission Factors'!$S$16","v":0},{"$f":"X173*'Emission Factors'!$R$16","v":0},{"$f":"R173*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D166:D173)","v":13477.639556134274},{"$f":"IF(ISERROR(D174/D174),\"\",(D174/D174))","v":1},{"$f":"SUM(F166:F173)","v":6513.3587226372965},{"$f":"IF(ISERROR(F174/F174),\"\",(F174/F174))","v":1},{"$f":"SUM(H166:H173)","v":2129.3682220597675},{"$f":"IF(ISERROR(H174/H174),\"\",(H174/H174))","v":1},{"$f":"SUM(J166:J173)","v":2931.012904982751},{"$f":"IF(ISERROR(J174/J174),\"\",(J174/J174))","v":1},{"$f":"SUM(L166:L173)","v":25051.379405814088},{"$f":"IF(ISERROR(L174/L174),\"\",(L174/L174))","v":1},null,null,null,"Total",{"$f":"SUM(R166:R173)","v":9811.8532430815394},{"$f":"IF(ISERROR(R174/R174),\"\",(R174/R174))","v":1},{"$f":"SUM(T166:T173)","v":8626.8385141019971},{"$f":"IF(ISERROR(T174/T174),\"\",(T174/T174))","v":1},{"$f":"SUM(V166:V173)","v":3206.6604921839498},{"$f":"IF(ISERROR(V174/V174),\"\",(V174/V174))","v":1},{"$f":"SUM(X166:X173)","v":2081.5692062878002},{"$f":"IF(ISERROR(X174/X174),\"\",(X174/X174))","v":1},{"$f":"SUM(Z166:Z173)","v":23726.921455655287},{"$f":"IF(ISERROR(Z174/Z174),\"\",(Z174/Z174))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF166:AF173),2)","v":566.29},2045.78,956.91,132.61000000000001,446.78,247.38,379.08,127,null,{"$f":"ROUND(SUM(AO166:AO173),2)","v":-1293.32},-3983.84,-125.11,-264.3,-673.76,1.25,-782.34,12.84,null,{"$f":"SUM(AX166:AX173)","v":-17731.847883094553},{"$f":"SUM(AY166:AY173)","v":0},{"$f":"SUM(AZ166:AZ173)","v":-17434.099242300195},{"$f":"SUM(BA166:BA173)","v":-279.81093104486558},{"$f":"SUM(BB166:BB173)","v":-139.98422139091048},122.04651164141734,-24819.051590946987,-3338.5109631343184,-21142.724402421682,-381.18813496139052,-50.974617577282395,94.346527147691404]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D101*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":519.42845057794341},{"$f":"IF(ISERROR(D178/D186),\"\",(D178/D186))","v":4.7000017029762961E-2},{"$f":"IF(F101=\"\",0,F101*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":768.03089286126556},{"$f":"IF(ISERROR(F178/F186),\"\",(F178/F186))","v":0.12156315358428892},null,null,null,null,{"$f":"SUM(F178,H178,J178,D178)","v":1287.4593434392091},{"$f":"IF(ISERROR(L178/L186),\"\",(L178/L186))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"Z178-SUM(T178,V178,X178)","v":294.82678834241858},{"$f":"IF(ISERROR(R178/R186),\"\",(R178/R186))","v":3.9917512976043547E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z178))","v":915.38499449043786},{"$f":"IF(ISERROR(T178/T186),\"\",(T178/T186))","v":0.10856841173457649},null,null,null,null,{"$f":"L178*(1-PAYT_SourceReduction)","v":1210.2117828328564},{"$f":"IF(ISERROR(Z178/Z186),\"\",(Z178/Z186))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L178-$Z178)*(D178/L178)),0,($L178-$Z178)*(D178/L178))","v":31.16570703467664},{"$f":"IF(ISERROR((T178-(1-PAYT_SourceReduction)*F178)*D178/(J178+D178)),0,(T178-(1-PAYT_SourceReduction)*F178)*D178/(J178+D178))","v":193.4359552008483},null,{"$f":"IF(ISERROR(($L178-$Z178)*(J178/L178)),0,($L178-$Z178)*(J178/L178))","v":0},{"$f":"IF(ISERROR((T178-(1-PAYT_SourceReduction)*F178)*J178/(J178+D178)),0,(T178-(1-PAYT_SourceReduction)*F178)*J178/(J178+D178))","v":0},null,{"$f":"IF(ISERROR(($L178-$Z178)*(F178/L178)),0,($L178-$Z178)*(F178/L178))","v":46.081853571675985},null,null,{"$f":"AF178*'Emission Factors'!$C$9","v":-116.02152726242279},{"$f":"AG178*'Emission Factors'!$D$9","v":-843.51204284139715},null,{"$f":"AI178*'Emission Factors'!$F$9","v":0},{"$f":"AJ178*'Emission Factors'!$G$9","v":0},null,{"$f":"AL178*'Emission Factors'!$K$9","v":29.39783520053658},null,null,{"$f":"SUM(AY178:BC178)","v":-3323.0590584598526},null,{"$f":"F178*'Emission Factors'!$Q$9","v":-3333.5798319545652},null,{"$f":"J178*'Emission Factors'!$R$9","v":0},{"$f":"D178*'Emission Factors'!$P$9","v":10.52077349471276},{"$f":"SUM(BE178:BI178)","v":-4253.1947933631354},{"$f":"(L178-Z178)*'Emission Factors'!$O$9","v":-286.00723556947759},{"$f":"T178*'Emission Factors'!$Q$9","v":-3973.1591326214766},null,{"$f":"X178*'Emission Factors'!$R$9","v":0},{"$f":"R178*'Emission Factors'!$P$9","v":5.9715748278188725}]
[null,null,"Glass",{"$f":"D102*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":353.65341315945079},{"$f":"IF(ISERROR(D179/D186),\"\",(D179/D186))","v":3.2000011594732224E-2},{"$f":"IF(F102=\"\",0,F102*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":307.40753653278097},{"$f":"IF(ISERROR(F179/F186),\"\",(F179/F186))","v":4.8656154230052102E-2},null,null,null,null,661.06094969223182,{"$f":"IF(ISERROR(L179/L186),\"\",(L179/L186))","v":2.994708663780396E-2},null,null,null,"Glass",233.11227101991841,{"$f":"IF(ISERROR(R179/R186),\"\",(R179/R186))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z179))","v":388.2850216907795},{"$f":"IF(ISERROR(T179/T186),\"\",(T179/T186))","v":4.6052194824058659E-2},null,null,null,null,621.39729271069791,{"$f":"IF(ISERROR(Z179/Z186),\"\",(Z179/Z186))","v":2.9947086637803964E-2},null,null,null,"Glass",21.219204789567044,{"$f":"IF(ISERROR((T179-(1-PAYT_SourceReduction)*F179)*D179/(J179+D179)),0,(T179-(1-PAYT_SourceReduction)*F179)*D179/(J179+D179))","v":99.32193734996541},null,0,{"$f":"IF(ISERROR((T179-(1-PAYT_SourceReduction)*F179)*J179/(J179+D179)),0,(T179-(1-PAYT_SourceReduction)*F179)*J179/(J179+D179))","v":0},null,{"$f":"IF(ISERROR(($L179-$Z179)*(F179/L179)),0,($L179-$Z179)*(F179/L179))","v":18.444452191966857},null,null,{"$f":"AF179*'Emission Factors'!$C$10","v":-11.583989676004512},{"$f":"AG179*'Emission Factors'!$D$10","v":-29.476465837148719},null,{"$f":"AI179*'Emission Factors'!$F$10","v":0},{"$f":"AJ179*'Emission Factors'!$G$10","v":0},null,{"$f":"AL179*'Emission Factors'!$K$10","v":-4.5953075088633151},null,null,{"$f":"SUM(AY179:BC179)","v":-77.842012446660092},null,{"$f":"F179*'Emission Factors'!$Q$10","v":-85.005092272847506},null,{"$f":"J179*'Emission Factors'!$R$10","v":0},{"$f":"D179*'Emission Factors'!$P$10","v":7.1630798261874098},-123.49777546867666,{"$f":"(L179-Z179)*'Emission Factors'!$O$10","v":-20.849817931667435},{"$f":"T179*'Emission Factors'!$Q$10","v":-107.36953449242984},null,{"$f":"X179*'Emission Factors'!$R$10","v":0},{"$f":"R179*'Emission Factors'!$P$10","v":4.7215769554206179}]
[null,null,"Plastic",{"$f":"D103*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1259.8902843805436},{"$f":"IF(ISERROR(D180/D186),\"\",(D180/D186))","v":0.11400004130623356},{"$f":"IF(F103=\"\",0,F103*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":292.76908241217239},{"$f":"IF(ISERROR(F180/F186),\"\",(F180/F186))","v":4.6339194504811533E-2},null,null,{"$f":"J103*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.0410942424125},{"$f":"IF(ISERROR(J180/J186),\"\",(J180/J186))","v":0.11399981170758657},1847.7004610351285,{"$f":"IF(ISERROR(L180/L186),\"\",(L180/L186))","v":8.3703697538162924E-2},null,null,null,"Plastic",959.3620184490494,{"$f":"IF(ISERROR(R180/R186),\"\",(R180/R186))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z180))","v":552.81302700286665},{"$f":"IF(ISERROR(T180/T186),\"\",(T180/T186))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z180-$T180-$V180)*($J180/($J180+$D180))),0,($Z180-$T180-$V180)*($J180/($J180+$D180)))","v":224.66338792110474},{"$f":"IF(ISERROR(X180/X186),\"\",(X180/X186))","v":0.12921756472737822},1736.8384333730207,{"$f":"IF(ISERROR(Z180/Z186),\"\",(Z180/Z186))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.593417062832614,{"$f":"IF(ISERROR((T180-(1-PAYT_SourceReduction)*F180)*D180/(J180+D180)),0,(T180-(1-PAYT_SourceReduction)*F180)*D180/(J180+D180))","v":224.93484886866159},null,17.702465654544753,{"$f":"IF(ISERROR((T180-(1-PAYT_SourceReduction)*F180)*J180/(J180+D180)),0,(T180-(1-PAYT_SourceReduction)*F180)*J180/(J180+D180))","v":52.675240666762996},null,{"$f":"IF(ISERROR(($L180-$Z180)*(F180/L180)),0,($L180-$Z180)*(F180/L180))","v":17.566144944730347},null,null,{"$f":"AF180*'Emission Factors'!$C$11","v":-146.8949598818979},{"$f":"AG180*'Emission Factors'!$D$11","v":-234.62754704927812},null,{"$f":"AI180*'Emission Factors'!$F$11","v":-55.592948428647922},{"$f":"AJ180*'Emission Factors'!$G$11","v":-118.00697108695314},null,{"$f":"AL180*'Emission Factors'!$K$11","v":-15.81186844783846},null,null,85.257586027585972,null,{"$f":"F180*'Emission Factors'!$Q$11","v":-299.4549377972902},null,{"$f":"J180*'Emission Factors'!$R$11","v":359.19405194408353},{"$f":"D180*'Emission Factors'!$P$11","v":25.518471880792649},-485.67670886702962,{"$f":"(L180-Z180)*'Emission Factors'!$O$11","v":-213.18432159672912},{"$f":"T180*'Emission Factors'!$Q$11","v":-565.43740633656614},null,{"$f":"X180*'Emission Factors'!$R$11","v":273.51360270025287},{"$f":"R180*'Emission Factors'!$P$11","v":19.431416366012744}]
[null,null,"Paper",{"$f":"D104*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2342.9538621813617},{"$f":"IF(ISERROR(D181/D186),\"\",(D181/D186))","v":0.212000076815101},{"$f":"IF(F104=\"\",0,F104*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4235.3927255627586},{"$f":"IF(ISERROR(F181/F186),\"\",(F181/F186))","v":0.67037368050293988},null,null,{"$f":"J104*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":548.67291209992504},{"$f":"IF(ISERROR(J181/J186),\"\",(J181/J186))","v":0.21199964984217853},7127.0194998440456,{"$f":"IF(ISERROR(L181/L186),\"\",(L181/L186))","v":0.32286504070542282},null,null,null,"Paper",1334.749497217359,{"$f":"IF(ISERROR(R181/R186),\"\",(R181/R186))","v":0.18071587278243204},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z181))","v":5052.0772086774186},{"$f":"IF(ISERROR(T181/T186),\"\",(T181/T186))","v":0.59919706113588633},null,null,312.57162395862434,{"$f":"IF(ISERROR(X181/X186),\"\",(X181/X186))","v":0.17977893249343754},6699.3983298534022,{"$f":"IF(ISERROR(Z181/Z186),\"\",(Z181/Z186))","v":0.32286504070542282},null,null,null,"Paper",140.57723173088195,{"$f":"IF(ISERROR((T181-(1-PAYT_SourceReduction)*F181)*D181/(J181+D181)),0,(T181-(1-PAYT_SourceReduction)*F181)*D181/(J181+D181))","v":867.62713323312062},null,32.920374725995558,{"$f":"IF(ISERROR((T181-(1-PAYT_SourceReduction)*F181)*J181/(J181+D181)),0,(T181-(1-PAYT_SourceReduction)*F181)*J181/(J181+D181))","v":203.1809134153051},null,{"$f":"IF(ISERROR(($L181-$Z181)*(F181/L181)),0,($L181-$Z181)*(F181/L181))","v":254.12356353376595},null,null,{"$f":"AF181*'Emission Factors'!$C$12","v":-877.37113023783002},{"$f":"AG181*'Emission Factors'!$D$12","v":-2691.7626805074974},null,{"$f":"AI181*'Emission Factors'!$F$12","v":-184.42348425857173},{"$f":"AJ181*'Emission Factors'!$G$12","v":-500.50485808853603},null,{"$f":"AL181*'Emission Factors'!$K$12","v":-797.6333449108912},null,null,-12581.390645765636,null,{"$f":"F181*'Emission Factors'!$Q$12","v":-12599.673386858143},null,{"$f":"J181*'Emission Factors'!$R$12","v":-280.65046317366455},{"$f":"D181*'Emission Factors'!$P$12","v":298.93320426617203},-17633.086143768964,{"$f":"(L181-Z181)*'Emission Factors'!$O$12","v":-2614.3113981532324},{"$f":"T181*'Emission Factors'!$Q$12","v":-15029.190178832268},null,{"$f":"X181*'Emission Factors'!$R$12","v":-159.88281743888265},{"$f":"R181*'Emission Factors'!$P$12","v":170.29825065542056}]
[null,null,"Wood",{"$f":"D105*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":652.04848051273746},{"$f":"IF(ISERROR(D182/D186),\"\",(D182/D186))","v":5.9000021377787544E-2},{"$f":"IF(F105=\"\",0,F105*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.04654451935531},{"$f":"IF(ISERROR(F182/F186),\"\",(F182/F186))","v":3.8152603475628169E-2},null,null,{"$f":"J105*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":152.69670666931873},{"$f":"IF(ISERROR(J182/J186),\"\",(J182/J186))","v":5.89999025504176E-2},1045.7917317014114,{"$f":"IF(ISERROR(L182/L186),\"\",(L182/L186))","v":4.7375987961385445E-2},null,null,null,"Wood",485.6132664252172,{"$f":"IF(ISERROR(R182/R186),\"\",(R182/R186))","v":6.5748685771911369E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z182))","v":383.71005148140927},{"$f":"IF(ISERROR(T182/T186),\"\",(T182/T186))","v":4.5509584608298216E-2},null,null,113.72090989270022,{"$f":"IF(ISERROR(X182/X186),\"\",(X182/X186))","v":6.5407804853707188E-2},983.04422779932668,{"$f":"IF(ISERROR(Z182/Z186),\"\",(Z182/Z186))","v":4.7375987961385445E-2},null,null,null,"Wood",39.122908830764295,{"$f":"IF(ISERROR((T182-(1-PAYT_SourceReduction)*F182)*D182/(J182+D182)),0,(T182-(1-PAYT_SourceReduction)*F182)*D182/(J182+D182))","v":127.31230525675593},null,9.1618024001591341,{"$f":"IF(ISERROR((T182-(1-PAYT_SourceReduction)*F182)*J182/(J182+D182)),0,(T182-(1-PAYT_SourceReduction)*F182)*J182/(J182+D182))","v":29.813994376459366},null,{"$f":"IF(ISERROR(($L182-$Z182)*(F182/L182)),0,($L182-$Z182)*(F182/L182))","v":14.462792671161335},null,null,{"$f":"AF182*'Emission Factors'!$C$13","v":-39.64305044780464},{"$f":"AG182*'Emission Factors'!$D$13","v":-184.46033759983325},null,{"$f":"AI182*'Emission Factors'!$F$13","v":-12.987016381172229},{"$f":"AJ182*'Emission Factors'!$G$13","v":-55.248409158022142},null,{"$f":"AL182*'Emission Factors'!$K$13","v":6.2997842339096151},null,null,-1346.629957598419,null,{"$f":"F182*'Emission Factors'!$Q$13","v":-593.36299224096263},null,{"$f":"J182*'Emission Factors'!$R$13","v":-92.917238702822758},{"$f":"D182*'Emission Factors'!$P$13","v":-660.34972665463374},-1632.6689869513416,{"$f":"(L182-Z182)*'Emission Factors'!$O$13","v":-127.12808005097249},{"$f":"T182*'Emission Factors'!$Q$13","v":-944.54514896255171},null,{"$f":"X182*'Emission Factors'!$R$13","v":-69.200136404286781},{"$f":"R182*'Emission Factors'!$P$13","v":-491.79562153353066}]
[null,null,"Food Waste",{"$f":"D106*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1304.0969610254749},{"$f":"IF(ISERROR(D183/D186),\"\",(D183/D186))","v":0.11800004275557509},null,null,{"$f":"H106*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.66362440627978},{"$f":"IF(ISERROR(H183/H186),\"\",(H183/H186))","v":3.9999973513208914E-2},{"$f":"J106*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":305.39341333863746},{"$f":"IF(ISERROR(J183/J186),\"\",(J183/J186))","v":0.1179998051008352},1694.1539987703923,{"$f":"IF(ISERROR(L183/L186),\"\",(L183/L186))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1032.3010001472346,{"$f":"IF(ISERROR(R183/R186),\"\",(R183/R186))","v":0.13976643303084571},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I183=\"\",0,Z183*'Food Waste Collection'!$AD$11))","v":318.45952076852831},{"$f":"IF(ISERROR(V183/V186),\"\",(V183/V186))","v":9.9709160591947052E-2},241.74423792840574,{"$f":"IF(ISERROR(X183/X186),\"\",(X183/X186))","v":0.1390417993827914},1592.5047588441687,{"$f":"IF(ISERROR(Z183/Z186),\"\",(Z183/Z186))","v":7.6747804574721135E-2},null,null,null,"Food Waste",78.245817661528534,null,{"$f":"IF(ISERROR((V183-(1-PAYT_SourceReduction)*H183)*D183/(J183+D183)),0,(V183-(1-PAYT_SourceReduction)*H183)*D183/(J183+D183))","v":193.55014321671186},18.323604800318254,null,{"$f":"IF(ISERROR((V183-(1-PAYT_SourceReduction)*H183)*J183/(J183+D183)),0,(V183-(1-PAYT_SourceReduction)*H183)*J183/(J183+D183))","v":45.325570609913484},null,{"$f":"IF(ISERROR(($L183-$Z183)*(H183/L183)),0,($L183-$Z183)*(H183/L183))","v":5.0798174643767888},null,{"$f":"AF183*'Emission Factors'!$C$14","v":-101.80052507999086},null,{"$f":"AH183*'Emission Factors'!$E$14","v":-139.20970714122646},{"$f":"AI183*'Emission Factors'!$F$14","v":-11.299704699259205},null,{"$f":"AK183*'Emission Factors'!$H$14","v":-1.5811226328775585},null,{"$f":"AM183*'Emission Factors'!$L$14","v":-2.9553925260113663},null,650.42520788377647,null,null,{"$f":"H183*'Emission Factors'!$S$14","v":-14.901815518069032},{"$f":"J183*'Emission Factors'!$R$14","v":-43.099665806861822},{"$f":"D183*'Emission Factors'!$P$14","v":708.42668920870733},393.57875580441112,{"$f":"(L183-Z183)*'Emission Factors'!$O$14","v":-77.030109832234814},null,{"$f":"V183*'Emission Factors'!$S$14","v":-56.052703410052501},{"$f":"X183*'Emission Factors'!$R$14","v":-34.116963268934342},{"$f":"R183*'Emission Factors'!$P$14","v":560.77853231563279}]
[null,null,"Yard Trimmings",{"$f":"D107*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1613.5436975399944},{"$f":"IF(ISERROR(D184/D186),\"\",(D184/D186))","v":0.14600005290096579},null,null,{"$f":"H107*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1799.1020186334454},{"$f":"IF(ISERROR(H184/H186),\"\",(H184/H186))","v":0.84999943715568949},{"$f":"J107*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":377.85964701221241},{"$f":"IF(ISERROR(J184/J186),\"\",(J184/J186))","v":0.14599975885357575},3790.5053631856522,{"$f":"IF(ISERROR(L184/L186),\"\",(L184/L186))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1095.7426965783548,{"$f":"IF(ISERROR(R184/R186),\"\",(R184/R186))","v":0.14835600100989321},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z184*'Food Waste Collection'!$AD$12))","v":2210.7313310496597},{"$f":"IF(ISERROR(V184/V186),\"\",(V184/V186))","v":0.6921764021415413},256.60101376649845,{"$f":"IF(ISERROR(X184/X186),\"\",(X184/X186))","v":0.14758683385085994},3563.0750413945129,{"$f":"IF(ISERROR(Z184/Z186),\"\",(Z184/Z186))","v":0.17171577381061451},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V184-(1-PAYT_SourceReduction)*H184)*D184/(J184+D184)),0,(V184-(1-PAYT_SourceReduction)*H184)*D184/(J184+D184))","v":420.98837910923999},null,null,{"$f":"IF(ISERROR((V184-(1-PAYT_SourceReduction)*H184)*J184/(J184+D184)),0,(V184-(1-PAYT_SourceReduction)*H184)*J184/(J184+D184))","v":98.587054424981247},null,{"$f":"IF(ISERROR(($L184-$Z184)*(H184/L184)),0,($L184-$Z184)*(H184/L184))","v":107.94612111800677},null,null,null,{"$f":"AH184*'Emission Factors'!$E$15","v":14.103057210575033},null,null,{"$f":"AK184*'Emission Factors'!$H$15","v":2.8301673347916236},null,{"$f":"AM184*'Emission Factors'!$L$15","v":15.793814988333224},null,-619.49733096238515,null,null,{"$f":"H184*'Emission Factors'!$S$15","v":-263.23024980555363},{"$f":"J184*'Emission Factors'!$R$15","v":-66.132735207986457},{"$f":"D184*'Emission Factors'!$P$15","v":-290.13434594884507},-565.39426655927537,{"$f":"(L184-Z184)*'Emission Factors'!$O$15","v":0},null,{"$f":"V184*'Emission Factors'!$S$15","v":-323.45656583009509},{"$f":"X184*'Emission Factors'!$R$15","v":-44.910132721772939},{"$f":"R184*'Emission Factors'!$P$15","v":-197.02756800740735}]
[null,null,"Other / Undifferentiated",{"$f":"D108*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3006.0500074460156},{"$f":"IF(ISERROR(D185/D186),\"\",(D185/D186))","v":0.27199973621984191},{"$f":"IF(F108=\"\",0,F108*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":473.31117013807449},{"$f":"IF(ISERROR(F185/F186),\"\",(F185/F186))","v":7.4915213702279507E-2},{"$f":"H108*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":232.82636866052999},{"$f":"IF(ISERROR(H185/H186),\"\",(H185/H186))","v":0.11000058933110161},{"$f":"J108*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":908.42027540068864},{"$f":"IF(ISERROR(J185/J186),\"\",(J185/J186))","v":0.35100107194540631},4620.6078216453088,{"$f":"IF(ISERROR(L185/L186),\"\",(L185/L186))","v":0.20932070305854392},null,null,null,"Other / Undifferentiated",1950.19319464813,{"$f":"IF(ISERROR(R185/R186),\"\",(R185/R186))","v":0.26404270314387246},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z185))","v":1139.141558224456},{"$f":"IF(ISERROR(T185/T186),\"\",(T185/T186))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z185-T185)*'Food Waste Collection'!$AD$13))","v":664.69343000624951},{"$f":"IF(ISERROR(V185/V186),\"\",(V185/V186))","v":0.20811443726651166},589.34316946775482,{"$f":"IF(ISERROR(X185/X186),\"\",(X185/X186))","v":0.33896706469182564},4343.3713523465904,{"$f":"IF(ISERROR(Z185/Z186),\"\",(Z185/Z186))","v":0.20932070305854394},null,null,null,"Other",{"$f":"IF(ISERROR(($L185-$Z185)*(D185/L185)),0,($L185-$Z185)*(D185/L185))","v":180.36300044676091},{"$f":"IF(ISERROR((T185-(1-PAYT_SourceReduction)*F185)*D185/(J185+D185)),0,(T185-(1-PAYT_SourceReduction)*F185)*D185/(J185+D185))","v":533.12124376079885},{"$f":"IF(ISERROR((V185-(1-PAYT_SourceReduction)*H185)*D185/(J185+D185)),0,(V185-(1-PAYT_SourceReduction)*H185)*D185/(J185+D185))","v":342.37256859032595},{"$f":"IF(ISERROR(($L185-$Z185)*(J185/L185)),0,($L185-$Z185)*(J185/L185))","v":54.505216524041309},{"$f":"IF(ISERROR((T185-(1-PAYT_SourceReduction)*F185)*J185/(J185+D185)),0,(T185-(1-PAYT_SourceReduction)*F185)*J185/(J185+D185))","v":161.10781453386716},{"$f":"IF(ISERROR((V185-(1-PAYT_SourceReduction)*H185)*J185/(J185+D185)),0,(V185-(1-PAYT_SourceReduction)*H185)*J185/(J185+D185))","v":103.46407487502536},{"$f":"IF(ISERROR(($L185-$Z185)*(F185/L185)),0,($L185-$Z185)*(F185/L185))","v":28.398670208284461},{"$f":"IF(ISERROR(($L185-$Z185)*(H185/L185)),0,($L185-$Z185)*(H185/L185))","v":13.969582119631797},null,{"$f":"AF185*'Emission Factors'!$C$16","v":0},{"$f":"AG185*'Emission Factors'!$D$16","v":0},{"$f":"AH185*'Emission Factors'!$E$16","v":0},{"$f":"AI185*'Emission Factors'!$F$16","v":0},{"$f":"AJ185*'Emission Factors'!$G$16","v":0},{"$f":"AK185*'Emission Factors'!$H$16","v":0},{"$f":"AL185*'Emission Factors'!$K$16","v":0},{"$f":"AM185*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F185*'Emission Factors'!$Q$16","v":0},{"$f":"H185*'Emission Factors'!$S$16","v":0},{"$f":"J185*'Emission Factors'!$R$16","v":0},{"$f":"D185*'Emission Factors'!$P$16","v":0},0,{"$f":"(L185-Z185)*'Emission Factors'!$O$16","v":0},{"$f":"T185*'Emission Factors'!$Q$16","v":0},{"$f":"V185*'Emission Factors'!$S$16","v":0},{"$f":"X185*'Emission Factors'!$R$16","v":0},{"$f":"R185*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D178:D185)","v":11051.665156823521},{"$f":"IF(ISERROR(D186/D186),\"\",(D186/D186))","v":1},{"$f":"SUM(F178:F185)","v":6317.9579520264069},{"$f":"IF(ISERROR(F186/F186),\"\",(F186/F186))","v":1},{"$f":"SUM(H178:H185)","v":2116.5920117002552},{"$f":"IF(ISERROR(H186/H186),\"\",(H186/H186))","v":1},{"$f":"SUM(J178:J185)","v":2588.0840487631949},{"$f":"IF(ISERROR(J186/J186),\"\",(J186/J186))","v":1},{"$f":"SUM(L178:L185)","v":22074.299169313381},{"$f":"IF(ISERROR(L186/L186),\"\",(L186/L186))","v":1},null,null,null,"Total",{"$f":"SUM(R178:R185)","v":7385.900732827683},{"$f":"IF(ISERROR(R186/R186),\"\",(R186/R186))","v":1},{"$f":"SUM(T178:T185)","v":8431.4118615673669},{"$f":"IF(ISERROR(T186/T186),\"\",(T186/T186))","v":1},{"$f":"SUM(V183:V185)","v":3193.8842818244375},{"$f":"IF(ISERROR(V186/V186),\"\",(V186/V186))","v":1},{"$f":"SUM(X178:X185)","v":1738.6443429350884},{"$f":"IF(ISERROR(X186/X186),\"\",(X186/X186))","v":1},20749.841219154576,{"$f":"IF(ISERROR(Z186/Z186),\"\",(Z186/Z186))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF178:AF185),2)","v":566.29},2045.75,956.91,132.61000000000001,446.78,247.38,379.08,127,null,{"$f":"ROUND(SUM(AO178:AO185),2)","v":-1293.32},-3983.84,-125.11,-264.3,-673.76,1.25,-782.34,12.84,null,{"$f":"SUM(AX178:AX185)","v":-17212.73621132159},{"$f":"SUM(AY178:AY185)","v":0},{"$f":"SUM(AZ178:AZ185)","v":-16911.07624112381},{"$f":"SUM(BA178:BA185)","v":-278.13206532362267},-123.60605094725206,100.07814607309336,-24299.939919174016,-3338.5109631343139,-20619.701401245293,-379.5092692401476,-34.59644713362384,72.378161579367543]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D113*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.02083808137439},{"$f":"IF(ISERROR(D190/D198),\"\",(D190/D198))","v":4.7000017029762961E-2},{"$f":"IF(F113=\"\",0,F113*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.753533888259845},{"$f":"IF(ISERROR(F190/F198),\"\",(F190/F198))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F190,H190,J190,D190)","v":137.77437196963425},{"$f":"IF(ISERROR(L190/L198),\"\",(L190/L198))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z190-$T190-$V190)*($D190/($J190+$D190))),0,($Z190-$T190-$V190)*($D190/($J190+$D190)))","v":114.02083808137439},{"$f":"IF(ISERROR(R190/R198),\"\",(R190/R198))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z190),0,'Multi-Family Recycling'!$BG$20*Z190)","v":23.753533888259845},{"$f":"IF(ISERROR(T190/T198),\"\",(T190/T198))","v":0.12154705399792176},null,null,null,null,{"$f":"L190","v":137.77437196963425},{"$f":"IF(ISERROR(Z190/Z198),\"\",(Z190/Z198))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T190-F190)*(D190/(J190+D190))),0,(T190-F190)*(D190/(J190+D190)))","v":0},null,null,{"$f":"IF(ISERROR((T190-F190)*(J190/(J190+D190))),0,(T190-F190)*(J190/(J190+D190)))","v":0},null,null,null,null,null,{"$f":"AG190*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ190*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY190:BC190)","v":-100.79097478491239},null,{"$f":"F190*'Emission Factors'!$Q$9","v":-103.1004120323268},null,{"$f":"J190*'Emission Factors'!$R$9","v":0},{"$f":"D190*'Emission Factors'!$P$9","v":2.3094372474144129},{"$f":"SUM(BE190:BI190)","v":-100.79097478491239},{"$f":"(L190-Z190)*'Emission Factors'!$O$9","v":0},{"$f":"T190*'Emission Factors'!$Q$9","v":-103.1004120323268},null,{"$f":"X190*'Emission Factors'!$R$9","v":0},{"$f":"R190*'Emission Factors'!$P$9","v":2.3094372474144129}]
[null,null,"Glass",{"$f":"D114*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.631208906467677},{"$f":"IF(ISERROR(D191/D198),\"\",(D191/D198))","v":3.2000011594732231E-2},{"$f":"IF(F114=\"\",0,F114*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5074500315144217},{"$f":"IF(ISERROR(F191/F198),\"\",(F191/F198))","v":4.8656154230052082E-2},null,null,null,null,87.1386589379821,{"$f":"IF(ISERROR(L191/L198),\"\",(L191/L198))","v":2.9269838907803745E-2},null,null,null,"Glass",77.631208906467677,{"$f":"IF(ISERROR(R191/R198),\"\",(R191/R198))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z191),0,'Multi-Family Recycling'!$BG$21*Z191)","v":9.5074500315144217},{"$f":"IF(ISERROR(T191/T198),\"\",(T191/T198))","v":4.8649710304123697E-2},null,null,null,null,87.1386589379821,{"$f":"IF(ISERROR(Z191/Z198),\"\",(Z191/Z198))","v":2.9269838907803745E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T191-F191)*(D191/(J191+D191))),0,(T191-F191)*(D191/(J191+D191)))","v":0},null,null,{"$f":"IF(ISERROR((T191-F191)*(J191/(J191+D191))),0,(T191-F191)*(J191/(J191+D191)))","v":0},null,null,null,null,null,{"$f":"AG191*'Emission Factors'!$D$10","v":0},null,null,{"$f":"AJ191*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY191:BC191)","v":-1.0566407894952243},null,{"$f":"F191*'Emission Factors'!$Q$10","v":-2.6290235962454629},null,{"$f":"J191*'Emission Factors'!$R$10","v":0},{"$f":"D191*'Emission Factors'!$P$10","v":1.5723828067502386},{"$f":"SUM(BE191:BI191)","v":-1.0566407894952243},{"$f":"(L191-Z191)*'Emission Factors'!$O$10","v":0},{"$f":"T191*'Emission Factors'!$Q$10","v":-2.6290235962454629},null,{"$f":"X191*'Emission Factors'!$R$10","v":0},{"$f":"R191*'Emission Factors'!$P$10","v":1.5723828067502386}]
[null,null,"Plastic",{"$f":"D115*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":276.56118172929109},{"$f":"IF(ISERROR(D192/D198),\"\",(D192/D198))","v":0.11400004130623358},{"$f":"IF(F115=\"\",0,F115*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0547143157280221},{"$f":"IF(ISERROR(F192/F198),\"\",(F192/F198))","v":4.6339194504811519E-2},null,null,{"$f":"J115*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.093825038127491},{"$f":"IF(ISERROR(J192/J198),\"\",(J192/J198))","v":0.11399981170758658},324.70972108314663,{"$f":"IF(ISERROR(L192/L198),\"\",(L192/L198))","v":0.10906985881738059},null,null,null,"Plastic",276.56118172929115,{"$f":"IF(ISERROR(R192/R198),\"\",(R192/R198))","v":0.11400106991391651},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z192),0,'Multi-Family Recycling'!$BG$22*Z192)","v":9.0547143157280239},{"$f":"IF(ISERROR(T192/T198),\"\",(T192/T198))","v":4.6333057432498777E-2},null,null,{"$f":"IF(ISERROR(($Z192-$T192-$V192)*($J192/($J192+$D192))),0,($Z192-$T192-$V192)*($J192/($J192+$D192)))","v":39.093825038127498},{"$f":"IF(ISERROR(X192/X198),\"\",(X192/X198))","v":0.11400113907144126},324.70972108314663,{"$f":"IF(ISERROR(Z192/Z198),\"\",(Z192/Z198))","v":0.10906985881738059},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T192-F192)*(D192/(J192+D192))),0,(T192-F192)*(D192/(J192+D192)))","v":1.5563553124295005E-15},null,null,{"$f":"IF(ISERROR((T192-F192)*(J192/(J192+D192))),0,(T192-F192)*(J192/(J192+D192)))","v":2.2000152697075006E-16},null,null,null,null,null,{"$f":"AG192*'Emission Factors'!$D$11","v":-1.6234204309785009E-15},null,null,{"$f":"AJ192*'Emission Factors'!$G$11","v":-4.928636965621717E-16},null,null,null,null,43.934403680616008,null,{"$f":"F192*'Emission Factors'!$Q$11","v":-9.2614933580016352},null,{"$f":"J192*'Emission Factors'!$R$11","v":47.594283289569923},{"$f":"D192*'Emission Factors'!$P$11","v":5.6016137490477247},43.934403680616015,{"$f":"(L192-Z192)*'Emission Factors'!$O$11","v":0},{"$f":"T192*'Emission Factors'!$Q$11","v":-9.261493358001637},null,{"$f":"X192*'Emission Factors'!$R$11","v":47.59428328956993},{"$f":"R192*'Emission Factors'!$P$11","v":5.6016137490477256}]
[null,null,"Paper",{"$f":"D116*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":514.30675900534823},{"$f":"IF(ISERROR(D193/D198),\"\",(D193/D198))","v":0.212000076815101},{"$f":"IF(F116=\"\",0,F116*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":130.99153376753205},{"$f":"IF(ISERROR(F193/F198),\"\",(F193/F198))","v":0.67037368050293988},null,null,{"$f":"J116*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.700797439324802},{"$f":"IF(ISERROR(J193/J198),\"\",(J193/J198))","v":0.21199964984217853},717.99909021220515,{"$f":"IF(ISERROR(L193/L198),\"\",(L193/L198))","v":0.24117559258535406},null,null,null,"Paper",514.30675900534834,{"$f":"IF(ISERROR(R193/R198),\"\",(R193/R198))","v":0.21200198966447628},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z193),0,'Multi-Family Recycling'!$BG$23*Z193)","v":130.99153376753205},{"$f":"IF(ISERROR(T193/T198),\"\",(T193/T198))","v":0.67028489752348208},null,null,72.700797439324816,{"$f":"IF(ISERROR(X193/X198),\"\",(X193/X198))","v":0.21200211827320653},717.99909021220515,{"$f":"IF(ISERROR(Z193/Z198),\"\",(Z193/Z198))","v":0.24117559258535406},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T193-F193)*(D193/(J193+D193))),0,(T193-F193)*(D193/(J193+D193)))","v":0},null,null,{"$f":"IF(ISERROR((T193-F193)*(J193/(J193+D193))),0,(T193-F193)*(J193/(J193+D193)))","v":0},null,null,null,null,null,{"$f":"AG193*'Emission Factors'!$D$12","v":0},null,null,{"$f":"AJ193*'Emission Factors'!$G$12","v":0},null,null,null,null,-361.24820198527789,null,{"$f":"F193*'Emission Factors'!$Q$12","v":-389.68063857530638},null,{"$f":"J193*'Emission Factors'!$R$12","v":-37.187023497025415},{"$f":"D193*'Emission Factors'!$P$12","v":65.619460087053909},-361.24820198527783,{"$f":"(L193-Z193)*'Emission Factors'!$O$12","v":0},{"$f":"T193*'Emission Factors'!$Q$12","v":-389.68063857530638},null,{"$f":"X193*'Emission Factors'!$R$12","v":-37.187023497025422},{"$f":"R193*'Emission Factors'!$P$12","v":65.619460087053923}]
[null,null,"Wood",{"$f":"D117*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.13254142129975},{"$f":"IF(ISERROR(D194/D198),\"\",(D194/D198))","v":5.9000021377787537E-2},{"$f":"IF(F117=\"\",0,F117*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4550481199494048},{"$f":"IF(ISERROR(F194/F198),\"\",(F194/F198))","v":3.8152603475628148E-2},null,null,{"$f":"J117*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.232769098680016},{"$f":"IF(ISERROR(J194/J198),\"\",(J194/J198))","v":5.8999902550417614E-2},170.82035863992917,{"$f":"IF(ISERROR(L194/L198),\"\",(L194/L198))","v":5.7378486661385064E-2},null,null,null,"Wood",143.13254142129975,{"$f":"IF(ISERROR(R194/R198),\"\",(R194/R198))","v":5.9000553727377822E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z194),0,'Multi-Family Recycling'!$BG$24*Z194)","v":7.4550481199494048},{"$f":"IF(ISERROR(T194/T198),\"\",(T194/T198))","v":3.814755061942398E-2},null,null,20.232769098680016,{"$f":"IF(ISERROR(X194/X198),\"\",(X194/X198))","v":5.9000589519430109E-2},170.82035863992917,{"$f":"IF(ISERROR(Z194/Z198),\"\",(Z194/Z198))","v":5.7378486661385064E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T194-F194)*(D194/(J194+D194))),0,(T194-F194)*(D194/(J194+D194)))","v":0},null,null,{"$f":"IF(ISERROR((T194-F194)*(J194/(J194+D194))),0,(T194-F194)*(J194/(J194+D194)))","v":0},null,null,null,null,null,{"$f":"AG194*'Emission Factors'!$D$13","v":0},null,null,{"$f":"AJ194*'Emission Factors'!$G$13","v":0},null,null,null,null,-175.61801042083644,null,{"$f":"F194*'Emission Factors'!$Q$13","v":-18.351433614508188},null,{"$f":"J194*'Emission Factors'!$R$13","v":-12.311811282429506},{"$f":"D194*'Emission Factors'!$P$13","v":-144.95476552389874},-175.61801042083644,{"$f":"(L194-Z194)*'Emission Factors'!$O$13","v":0},{"$f":"T194*'Emission Factors'!$Q$13","v":-18.351433614508188},null,{"$f":"X194*'Emission Factors'!$R$13","v":-12.311811282429506},{"$f":"R194*'Emission Factors'!$P$13","v":-144.95476552389874}]
[null,null,"Food Waste",{"$f":"D118*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.2650828425995},{"$f":"IF(ISERROR(D195/D198),\"\",(D195/D198))","v":0.11800004275557507},null,null,{"$f":"H118*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51104807597968949},{"$f":"IF(ISERROR(H195/H198),\"\",(H195/H198))","v":3.9999973513208907E-2},{"$f":"J118*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.465538197360033},{"$f":"IF(ISERROR(J195/J198),\"\",(J195/J198))","v":0.11799980510083523},327.2416691159392,{"$f":"IF(ISERROR(L195/L198),\"\",(L195/L198))","v":0.10992033909727007},null,null,null,"Food Waste",286.26508284259944,{"$f":"IF(ISERROR(R195/R198),\"\",(R195/R198))","v":0.11800110745475562},null,null,{"$f":"H195","v":0.51104807597968949},{"$f":"IF(ISERROR(V195/V198),\"\",(V195/V198))","v":3.9999973513208907E-2},40.465538197360026,{"$f":"IF(ISERROR(X195/X198),\"\",(X195/X198))","v":0.1180011790388602},327.2416691159392,{"$f":"IF(ISERROR(Z195/Z198),\"\",(Z195/Z198))","v":0.10992033909727007},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V195-H195)*(D195/(J195+D195))),0,(V195-H195)*(D195/(J195+D195)))","v":0},null,null,{"$f":"IF(ISERROR((V195-H195)*(J195/(J195+D195))),0,(V195-H195)*(J195/(J195+D195)))","v":0},null,null,null,null,null,{"$f":"AH195*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK195*'Emission Factors'!$H$14","v":0},null,null,null,149.70745640363018,null,null,{"$f":"H195*'Emission Factors'!$S$14","v":-8.995060396385049E-2},{"$f":"J195*'Emission Factors'!$R$14","v":-5.7108342774476171},{"$f":"D195*'Emission Factors'!$P$14","v":155.50824128504163},149.70745640363015,{"$f":"(L195-Z195)*'Emission Factors'!$O$14","v":0},null,{"$f":"V195*'Emission Factors'!$S$14","v":-8.995060396385049E-2},{"$f":"X195*'Emission Factors'!$R$14","v":-5.7108342774476162},{"$f":"R195*'Emission Factors'!$P$14","v":155.50824128504161}]
[null,null,"Yard Trimmings",{"$f":"D119*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.19239063575873},{"$f":"IF(ISERROR(D196/D198),\"\",(D196/D198))","v":0.14600005290096579},null,null,{"$f":"H119*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.859771614568404},{"$f":"IF(ISERROR(H196/H198),\"\",(H196/H198))","v":0.84999943715568949},{"$f":"J119*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.067530311987838},{"$f":"IF(ISERROR(J196/J198),\"\",(J196/J198))","v":0.14599975885357577},415.11969256231498,{"$f":"IF(ISERROR(L196/L198),\"\",(L196/L198))","v":0.13943853023264519},null,null,null,"Yard Trimmings",354.19239063575878,{"$f":"IF(ISERROR(R196/R198),\"\",(R196/R198))","v":0.1460013702406299},null,null,{"$f":"H196","v":10.859771614568404},{"$f":"IF(ISERROR(V196/V198),\"\",(V196/V198))","v":0.84999943715568949},50.067530311987845,{"$f":"IF(ISERROR(X196/X198),\"\",(X196/X198))","v":0.14600145881079318},415.11969256231498,{"$f":"IF(ISERROR(Z196/Z198),\"\",(Z196/Z198))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V196-H196)*(D196/(J196+D196))),0,(V196-H196)*(D196/(J196+D196)))","v":0},null,null,{"$f":"IF(ISERROR((V196-H196)*(J196/(J196+D196))),0,(V196-H196)*(J196/(J196+D196)))","v":0},null,null,null,null,null,{"$f":"AH196*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK196*'Emission Factors'!$H$15","v":0},null,null,null,-74.039703876690325,null,null,{"$f":"H196*'Emission Factors'!$S$15","v":-1.5889151172791416},{"$f":"J196*'Emission Factors'!$R$15","v":-8.7627846763258983},{"$f":"D196*'Emission Factors'!$P$15","v":-63.688004083085289},-74.039703876690339,{"$f":"(L196-Z196)*'Emission Factors'!$O$15","v":0},null,{"$f":"V196*'Emission Factors'!$S$15","v":-1.5889151172791416},{"$f":"X196*'Emission Factors'!$R$15","v":-8.7627846763258983},{"$f":"R196*'Emission Factors'!$P$15","v":-63.688004083085296}]
[null,null,"Other / Undifferentiated",{"$f":"D120*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":659.86439668861442},{"$f":"IF(ISERROR(D197/D198),\"\",(D197/D198))","v":0.27199973621984191},{"$f":"IF(F120=\"\",0,F120*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.638490487904811},{"$f":"IF(ISERROR(F197/F198),\"\",(F197/F198))","v":7.4915213702279507E-2},{"$f":"H120*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4053906689645124},{"$f":"IF(ISERROR(H197/H198),\"\",(H197/H198))","v":0.11000058933110163},{"$f":"J120*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.36839613407652},{"$f":"IF(ISERROR(J197/J198),\"\",(J197/J198))","v":0.35100107194540636},796.2766739795602,{"$f":"IF(ISERROR(L197/L198),\"\",(L197/L198))","v":0.26746900006817126},null,null,null,"Other / Undifferentiated",659.84250763171701,{"$f":"IF(ISERROR(R197/R198),\"\",(R197/R198))","v":0.27199316756727021},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z197),0,'Multi-Family Recycling'!$BG$25*Z197)","v":14.664372411646903},{"$f":"IF(ISERROR(T197/T198),\"\",(T197/T198))","v":7.5037730122549676E-2},{"$f":"H197","v":1.4053906689645124},{"$f":"IF(ISERROR(V197/V198),\"\",(V197/V198))","v":0.11000058933110163},120.36440326723168,{"$f":"IF(ISERROR(X197/X198),\"\",(X197/X198))","v":0.35099351528626865},796.2766739795602,{"$f":"IF(ISERROR(Z197/Z198),\"\",(Z197/Z198))","v":0.26746900006817126},null,null,null,"Other",null,{"$f":"IF(ISERROR((T197-F197)*(D197/(J197+D197))),0,(T197-F197)*(D197/(J197+D197)))","v":2.1889056897276313E-2},{"$f":"IF(ISERROR((V197-H197)*(D197/(J197+D197))),0,(V197-H197)*(D197/(J197+D197)))","v":0},null,{"$f":"IF(ISERROR((T197-F197)*(J197/(J197+D197))),0,(T197-F197)*(J197/(J197+D197)))","v":3.992866844816324E-3},{"$f":"IF(ISERROR((V197-H197)*(J197/(J197+D197))),0,(V197-H197)*(J197/(J197+D197)))","v":0},null,null,null,null,{"$f":"AG197*'Emission Factors'!$D$16","v":0},{"$f":"AH197*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ197*'Emission Factors'!$G$16","v":0},{"$f":"AK197*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F197*'Emission Factors'!$Q$16","v":0},{"$f":"H197*'Emission Factors'!$S$16","v":0},{"$f":"J197*'Emission Factors'!$R$16","v":0},{"$f":"D197*'Emission Factors'!$P$16","v":0},0,{"$f":"(L197-Z197)*'Emission Factors'!$O$16","v":0},{"$f":"T197*'Emission Factors'!$Q$16","v":0},{"$f":"V197*'Emission Factors'!$S$16","v":0},{"$f":"X197*'Emission Factors'!$R$16","v":0},{"$f":"R197*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D190:D197)","v":2425.9743993107536},{"$f":"IF(ISERROR(D198/D198),\"\",(D198/D198))","v":1},{"$f":"SUM(F190:F197)","v":195.40077061088854},{"$f":"IF(ISERROR(F198/F198),\"\",(F198/F198))","v":1},{"$f":"SUM(H190:H197)","v":12.776210359512605},{"$f":"IF(ISERROR(H198/H198),\"\",(H198/H198))","v":1},{"$f":"SUM(J190:J197)","v":342.92885621955668},{"$f":"IF(ISERROR(J198/J198),\"\",(J198/J198))","v":1},{"$f":"SUM(L190:L197)","v":2977.0802365007116},{"$f":"IF(ISERROR(L198/L198),\"\",(L198/L198))","v":1},null,null,null,"Total",{"$f":"SUM(R190:R197)","v":2425.9525102538564},{"$f":"IF(ISERROR(R198/R198),\"\",(R198/R198))","v":1},{"$f":"SUM(T190:T197)","v":195.42665253463065},{"$f":"IF(ISERROR(T198/T198),\"\",(T198/T198))","v":1},{"$f":"SUM(V195:V197)","v":12.776210359512605},{"$f":"IF(ISERROR(V198/V198),\"\",(V198/V198))","v":1},{"$f":"SUM(X190:X197)","v":342.9248633527119},{"$f":"IF(ISERROR(X198/X198),\"\",(X198/X198))","v":1},2977.0802365007116,{"$f":"IF(ISERROR(Z198/Z198),\"\",(Z198/Z198))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG190:AG197),2)","v":0.02},{"$f":"ROUND(SUM(AH190:AH197),2)","v":0},null,{"$f":"ROUND(SUM(AJ190:AJ197),2)","v":0},{"$f":"ROUND(SUM(AK190:AK197),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP190:AP197),2)","v":0},{"$f":"ROUND(SUM(AQ190:AQ197),2)","v":0},null,{"$f":"ROUND(SUM(AS190:AS197),2)","v":0},{"$f":"ROUND(SUM(AT190:AT197),2)","v":0},null,null,null,{"$f":"SUM(AX190:AX197)","v":-519.11167177296602},{"$f":"SUM(AY190:AY197)","v":0},{"$f":"SUM(AZ190:AZ197)","v":-523.02300117638845},{"$f":"SUM(BA190:BA197)","v":-1.678865721242992},-16.378170443658512,21.96836556832389,-519.11167177296602,0,-523.02300117638845,-1.678865721242992,-16.378170443658512,21.968365568323868]
[null,null,null,null,{"$f":"IF(ISERROR(D199/$L199),\"\",(D199/$L199))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R199/$Z199),\"\",(R199/$Z199))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF198+'Annual Calcs'!AI198","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D126*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":597.1631454343667},{"$f":"IF(ISERROR(D203/D211),\"\",(D203/D211))","v":4.7999993820008524E-2},{"$f":"F126*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":730.87796126855187},{"$f":"IF(ISERROR(F203/F211),\"\",(F203/F211))","v":0.12156313597911082},null,null,null,null,{"$f":"SUM(F203,H203,J203,D203)","v":1328.0411067029186},{"$f":"IF(ISERROR(L203/L211),\"\",(L203/L211))","v":5.7430402489240667E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z203-$T203-$V203)*($D203/($J203+$D203))),0,($Z203-$T203-$V203)*($D203/($J203+$D203)))","v":397.95697942892889},{"$f":"IF(ISERROR(R203/R211),\"\",(R203/R211))","v":4.1281547744278349E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L203*'Commercial Diversion'!$Z$104)","v":930.08412727398968},{"$f":"IF(ISERROR(T203/T211),\"\",(T203/T211))","v":0.10394520532526437},null,null,null,null,{"$f":"L203","v":1328.0411067029186},{"$f":"IF(ISERROR(Z203/Z211),\"\",(Z203/Z211))","v":5.7430402489240667E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T203-F203)*(D203/(J203+D203))),0,(T203-F203)*(D203/(J203+D203)))","v":199.20616600543781},null,null,{"$f":"IF(ISERROR((T203-F203)*(J203/(J203+D203))),0,(T203-F203)*(J203/(J203+D203)))","v":0},null,null,null,null,null,{"$f":"AG203*'Emission Factors'!$D$9","v":-868.67407798812587},null,null,{"$f":"AJ203*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY203:BC203)","v":-3160.225098229489},null,{"$f":"F203*'Emission Factors'!$Q$9","v":-3172.3203505891061},null,{"$f":"J203*'Emission Factors'!$R$9","v":0},{"$f":"D203*'Emission Factors'!$P$9","v":12.095252359617218},{"$f":"SUM(BE203:BI203)","v":-4028.8991762176147},{"$f":"(L203-Z203)*'Emission Factors'!$O$9","v":0},{"$f":"T203*'Emission Factors'!$Q$9","v":-4036.9596034748306},null,{"$f":"X203*'Emission Factors'!$R$9","v":0},{"$f":"R203*'Emission Factors'!$P$9","v":8.0604272572158013}]
[null,null,"Glass",{"$f":"D127*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.81797726431944},{"$f":"IF(ISERROR(D204/D211),\"\",(D204/D211))","v":1.9999997425003548E-2},{"$f":"F127*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":292.53692223582453},{"$f":"IF(ISERROR(F204/F211),\"\",(F204/F211))","v":4.8656147183506887E-2},null,null,null,null,541.35489950014403,{"$f":"IF(ISERROR(L204/L211),\"\",(L204/L211))","v":2.3410592948438422E-2},null,null,null,"Glass",167.61474233929789,{"$f":"IF(ISERROR(R204/R211),\"\",(R204/R211))","v":1.7387296482283141E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L204*'Commercial Diversion'!$Z$105)","v":373.74015716084614},{"$f":"IF(ISERROR(T204/T211),\"\",(T204/T211))","v":4.176879943994196E-2},null,null,null,null,541.35489950014403,{"$f":"IF(ISERROR(Z204/Z211),\"\",(Z204/Z211))","v":2.3410592948438422E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T204-F204)*(D204/(J204+D204))),0,(T204-F204)*(D204/(J204+D204)))","v":81.203234925021604},null,null,{"$f":"IF(ISERROR((T204-F204)*(J204/(J204+D204))),0,(T204-F204)*(J204/(J204+D204)))","v":0},null,null,null,null,null,{"$f":"AG204*'Emission Factors'!$D$10","v":-24.099251826909665},null,null,{"$f":"AJ204*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY204:BC204)","v":-75.853344746736354},null,{"$f":"F204*'Emission Factors'!$Q$10","v":-80.893033229910188},null,{"$f":"J204*'Emission Factors'!$R$10","v":0},{"$f":"D204*'Emission Factors'!$P$10","v":5.0396884831738404},{"$f":"SUM(BE204:BI204)","v":-99.952596573646005},{"$f":"(L204-Z204)*'Emission Factors'!$O$10","v":0},{"$f":"T204*'Emission Factors'!$Q$10","v":-103.34755258070396},null,{"$f":"X204*'Emission Factors'!$R$10","v":0},{"$f":"R204*'Emission Factors'!$P$10","v":3.3949560070579525}]
[null,null,"Plastic",{"$f":"D128*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2027.8665147042034},{"$f":"IF(ISERROR(D205/D211),\"\",(D205/D211))","v":0.16299997901377891},{"$f":"F128*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":278.60659260554712},{"$f":"IF(ISERROR(F205/F211),\"\",(F205/F211))","v":4.6339187793816072E-2},null,null,{"$f":"J128*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":441.00450677901216},{"$f":"IF(ISERROR(J205/J211),\"\",(J205/J211))","v":0.16299997285917192},2747.4776140887625,{"$f":"IF(ISERROR(L205/L211),\"\",(L205/L211))","v":0.11881314848682124},null,null,null,"Plastic",1915.0311781267014,{"$f":"IF(ISERROR(R205/R211),\"\",(R205/R211))","v":0.19865325926702976},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L205*'Commercial Diversion'!$Z$106)","v":415.98047330998514},{"$f":"IF(ISERROR(T205/T211),\"\",(T205/T211))","v":4.6489531905289046E-2},null,null,{"$f":"IF(ISERROR(($L205-$T205-$V205)*($J205/($J205+$D205))),0,($L205-$T205-$V205)*($J205/($J205+$D205)))","v":416.4659626520762},{"$f":"IF(ISERROR(X205/X211),\"\",(X205/X211))","v":0.19583057640652254},2747.4776140887625,{"$f":"IF(ISERROR(Z205/Z211),\"\",(Z205/Z211))","v":0.11881314848682124},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T205-F205)*(D205/(J205+D205))),0,(T205-F205)*(D205/(J205+D205)))","v":112.83533657750199},null,null,{"$f":"IF(ISERROR((T205-F205)*(J205/(J205+D205))),0,(T205-F205)*(J205/(J205+D205)))","v":24.538544126936046},null,null,null,null,null,{"$f":"AG205*'Emission Factors'!$D$11","v":-117.6975394200353},null,null,{"$f":"AJ205*'Emission Factors'!$G$11","v":-54.9730619290821},null,null,null,null,292.9998005943325,null,{"$f":"F205*'Emission Factors'!$Q$11","v":-284.96902463612162},null,{"$f":"J205*'Emission Factors'!$R$11","v":536.89536409258733},{"$f":"D205*'Emission Factors'!$P$11","v":41.073461137866801},120.32919924521519,{"$f":"(L205-Z205)*'Emission Factors'!$O$11","v":0},{"$f":"T205*'Emission Factors'!$Q$11","v":-425.48006003092155},null,{"$f":"X205*'Emission Factors'!$R$11","v":507.02122362278226},{"$f":"R205*'Emission Factors'!$P$11","v":38.788035653354491}]
[null,null,"Paper",{"$f":"D129*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3110.2247158039927},{"$f":"IF(ISERROR(D206/D211),\"\",(D206/D211))","v":0.24999996781254435},{"$f":"F129*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4030.5087063602482},{"$f":"IF(ISERROR(F206/F211),\"\",(F206/F211))","v":0.67037358341720588},null,null,{"$f":"J129*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":676.38728033590814},{"$f":"IF(ISERROR(J206/J211),\"\",(J206/J211))","v":0.24999995837296304},7817.1207025001486,{"$f":"IF(ISERROR(L206/L211),\"\",(L206/L211))","v":0.3380470574183716},null,null,null,"Paper",1826.0687452359041,{"$f":"IF(ISERROR(R206/R211),\"\",(R206/R211))","v":0.18942485742796997},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L206*'Commercial Diversion'!$Z$107)","v":5593.9328468602762},{"$f":"IF(ISERROR(T206/T211),\"\",(T206/T211))","v":0.62517194014143351},null,null,397.11911040396853,{"$f":"IF(ISERROR(X206/X211),\"\",(X206/X211))","v":0.18673330179787967},7817.1207025001486,{"$f":"IF(ISERROR(Z206/Z211),\"\",(Z206/Z211))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T206-F206)*(D206/(J206+D206))),0,(T206-F206)*(D206/(J206+D206)))","v":1284.1559705680886},null,null,{"$f":"IF(ISERROR((T206-F206)*(J206/(J206+D206))),0,(T206-F206)*(J206/(J206+D206)))","v":279.26816993193955},null,null,null,null,null,{"$f":"AG206*'Emission Factors'!$D$12","v":-3984.0191542249845},null,null,{"$f":"AJ206*'Emission Factors'!$G$12","v":-687.93408500299461},null,null,null,null,-11939.32288535232,null,{"$f":"F206*'Emission Factors'!$Q$12","v":-11990.173420406885},null,{"$f":"J206*'Emission Factors'!$R$12","v":-345.97735613468029},{"$f":"D206*'Emission Factors'!$P$12","v":396.82789118924717},-16611.276124580298,{"$f":"(L206-Z206)*'Emission Factors'!$O$12","v":0},{"$f":"T206*'Emission Factors'!$Q$12","v":-16641.131386249923},null,{"$f":"X206*'Emission Factors'!$R$12","v":-203.1295145288486},{"$f":"R206*'Emission Factors'!$P$12","v":232.98477619847492}]
[null,null,"Wood",{"$f":"D130*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1443.1442681330529},{"$f":"IF(ISERROR(D207/D211),\"\",(D207/D211))","v":0.1159999850650206},{"$f":"F130*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.38609457856714},{"$f":"IF(ISERROR(F207/F211),\"\",(F207/F211))","v":3.8152597950241902E-2},null,null,{"$f":"J130*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":313.84369807586137},{"$f":"IF(ISERROR(J207/J211),\"\",(J207/J211))","v":0.11599998068505485},1986.3740607874815,{"$f":"IF(ISERROR(L207/L211),\"\",(L207/L211))","v":8.5899646652075862E-2},null,null,null,"Wood",1198.410861132634,{"$f":"IF(ISERROR(R207/R211),\"\",(R207/R211))","v":0.1243155862025629},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L207*'Commercial Diversion'!$Z$108)","v":527.34220369668935},{"$f":"IF(ISERROR(T207/T211),\"\",(T207/T211))","v":5.8935199550805929E-2},null,null,260.62099595815812,{"$f":"IF(ISERROR(X207/X211),\"\",(X207/X211))","v":0.12254917433616505},1986.3740607874815,{"$f":"IF(ISERROR(Z207/Z211),\"\",(Z207/Z211))","v":8.5899646652075862E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T207-F207)*(D207/(J207+D207))),0,(T207-F207)*(D207/(J207+D207)))","v":244.73340700041891},null,null,{"$f":"IF(ISERROR((T207-F207)*(J207/(J207+D207))),0,(T207-F207)*(J207/(J207+D207)))","v":53.222702117703271},null,null,null,null,null,{"$f":"AG207*'Emission Factors'!$D$13","v":-354.58950166844994},null,null,{"$f":"AJ207*'Emission Factors'!$G$13","v":-98.6271609890739},null,null,null,null,-2217.1530148375,null,{"$f":"F207*'Emission Factors'!$Q$13","v":-564.65949233583763},null,{"$f":"J207*'Emission Factors'!$R$13","v":-190.97654720637698},{"$f":"D207*'Emission Factors'!$P$13","v":-1461.5169752952854},-2670.369677495024,{"$f":"(L207-Z207)*'Emission Factors'!$O$13","v":0},{"$f":"T207*'Emission Factors'!$Q$13","v":-1298.111734164625},null,{"$f":"X207*'Emission Factors'!$R$13","v":-158.59008239682834},{"$f":"R207*'Emission Factors'!$P$13","v":-1213.6678609335704}]
[null,null,"Food Waste",{"$f":"D131*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1691.9622453973723},{"$f":"IF(ISERROR(D208/D211),\"\",(D208/D211))","v":0.13599998249002415},null,null,{"$f":"H131*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.17008715848246},{"$f":"IF(ISERROR(H208/H211),\"\",(H208/H211))","v":8.1996434937611412E-2},{"$f":"J131*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":367.95468050273405},{"$f":"IF(ISERROR(J208/J211),\"\",(J208/J211))","v":0.13599997735489192},2221.087013058589,{"$f":"IF(ISERROR(L208/L211),\"\",(L208/L211))","v":9.604967834185775E-2},null,null,null,"Food Waste",1327.0936118532841,{"$f":"IF(ISERROR(R208/R211),\"\",(R208/R211))","v":0.13766432335843001},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L208*'Commercial Diversion'!$AA$109)","v":605.38748977020032},{"$f":"IF(ISERROR(V208/V211),\"\",(V208/V211))","v":0.2512198390960505},288.60591143510447,{"$f":"IF(ISERROR(X208/X211),\"\",(X208/X211))","v":0.13570823802924425},2221.087013058589,{"$f":"IF(ISERROR(Z208/Z211),\"\",(Z208/Z211))","v":9.604967834185775E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V208-H208)*(D208/(J208+D208))),0,(V208-H208)*(D208/(J208+D208)))","v":364.8686335440882},null,null,{"$f":"IF(ISERROR((V208-H208)*(J208/(J208+D208))),0,(V208-H208)*(J208/(J208+D208)))","v":79.34876906762959},null,null,null,null,null,{"$f":"AH208*'Emission Factors'!$E$14","v":-262.4294396094578},null,null,{"$f":"AK208*'Emission Factors'!$H$14","v":-2.7679769493373696},null,null,null,838.83066515211647,null,null,{"$f":"H208*'Emission Factors'!$S$14","v":-28.367872539232664},{"$f":"J208*'Emission Factors'!$R$14","v":-51.928833658744971},{"$f":"D208*'Emission Factors'!$P$14","v":919.12737135009411},573.63324859332124,{"$f":"(L208-Z208)*'Emission Factors'!$O$14","v":0},null,{"$f":"V208*'Emission Factors'!$S$14","v":-106.55547471262386},{"$f":"X208*'Emission Factors'!$R$14","v":-40.730473512029874},{"$f":"R208*'Emission Factors'!$P$14","v":720.91919681797492}]
[null,null,"Yard Trimmings",{"$f":"D132*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.81797726431944},{"$f":"IF(ISERROR(D209/D211),\"\",(D209/D211))","v":1.9999997425003548E-2},null,null,{"$f":"H132*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1804.4042366656188},{"$f":"IF(ISERROR(H209/H211),\"\",(H209/H211))","v":0.91800356506238867},{"$f":"J132*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.110982426872646},{"$f":"IF(ISERROR(J209/J211),\"\",(J209/J211))","v":1.9999996669837043E-2},2107.3331963568107,{"$f":"IF(ISERROR(L209/L211),\"\",(L209/L211))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",248.81797726431932,{"$f":"IF(ISERROR(R209/R211),\"\",(R209/R211))","v":2.5810808049683085E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L209*'Commercial Diversion'!$AA$110)","v":1804.4042366656188},{"$f":"IF(ISERROR(V209/V211),\"\",(V209/V211))","v":0.74878016090394939},54.110982426872624,{"$f":"IF(ISERROR(X209/X211),\"\",(X209/X211))","v":2.5444059848488201E-2},2107.3331963568107,{"$f":"IF(ISERROR(Z209/Z211),\"\",(Z209/Z211))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V209-H209)*(D209/(J209+D209))),0,(V209-H209)*(D209/(J209+D209)))","v":0},null,null,{"$f":"IF(ISERROR((V209-H209)*(J209/(J209+D209))),0,(V209-H209)*(J209/(J209+D209)))","v":0},null,null,null,null,null,{"$f":"AH209*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK209*'Emission Factors'!$H$15","v":0},null,null,null,-318.21692630473211,null,null,{"$f":"H209*'Emission Factors'!$S$15","v":-264.00602803417939},{"$f":"J209*'Emission Factors'!$R$15","v":-9.4704668809599575},{"$f":"D209*'Emission Factors'!$P$15","v":-44.740431389592757},-318.21692630473211,{"$f":"(L209-Z209)*'Emission Factors'!$O$15","v":0},null,{"$f":"V209*'Emission Factors'!$S$15","v":-264.00602803417939},{"$f":"X209*'Emission Factors'!$R$15","v":-9.4704668809599521},{"$f":"R209*'Emission Factors'!$P$15","v":-44.740431389592736}]
[null,null,"Other / Undifferentiated",{"$f":"D133*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3072.9036209780716},{"$f":"IF(ISERROR(D210/D211),\"\",(D210/D211))","v":0.24700009694861633},{"$f":"F133*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":450.41595987335279},{"$f":"IF(ISERROR(F210/F211),\"\",(F210/F211))","v":7.4915347676118335E-2},{"$f":"H133*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H210/H211),\"\",(H210/H211))","v":0},{"$f":"J133*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":852.24842371929219},{"$f":"IF(ISERROR(J210/J211),\"\",(J210/J211))","v":0.3150001140580812},4375.5680045707168,{"$f":"IF(ISERROR(L210/L211),\"\",(L210/L211))","v":0.18921901615335571},null,null,null,"Other / Undifferentiated",2559.0751649602166,{"$f":"IF(ISERROR(R210/R211),\"\",(R210/R211))","v":0.26546232146776277},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L210*'Commercial Diversion'!$Z$111)","v":1106.7511605589602},{"$f":"IF(ISERROR(T210/T211),\"\",(T210/T211))","v":0.12368932363726508},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L210*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V210/V211),\"\",(V210/V211))","v":0},709.74167905153968,{"$f":"IF(ISERROR(X210/X211),\"\",(X210/X211))","v":0.33373464958170035},4375.5680045707168,{"$f":"IF(ISERROR(Z210/Z211),\"\",(Z210/Z211))","v":0.18921901615335571},null,null,null,"Other",null,{"$f":"IF(ISERROR((T210-F210)*(D210/(J210+D210))),0,(T210-F210)*(D210/(J210+D210)))","v":513.82845601785482},{"$f":"IF(ISERROR((V210-H210)*(D210/(J210+D210))),0,(V210-H210)*(D210/(J210+D210)))","v":0},null,{"$f":"IF(ISERROR((T210-F210)*(J210/(J210+D210))),0,(T210-F210)*(J210/(J210+D210)))","v":142.5067446677526},{"$f":"IF(ISERROR((V210-H210)*(J210/(J210+D210))),0,(V210-H210)*(J210/(J210+D210)))","v":0},null,null,null,null,{"$f":"AG210*'Emission Factors'!$D$16","v":0},{"$f":"AH210*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ210*'Emission Factors'!$G$16","v":0},{"$f":"AK210*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F210*'Emission Factors'!$Q$16","v":0},{"$f":"H210*'Emission Factors'!$S$16","v":0},{"$f":"J210*'Emission Factors'!$R$16","v":0},{"$f":"D210*'Emission Factors'!$P$16","v":0},0,{"$f":"(L210-Z210)*'Emission Factors'!$O$16","v":0},{"$f":"T210*'Emission Factors'!$Q$16","v":0},{"$f":"V210*'Emission Factors'!$S$16","v":0},{"$f":"X210*'Emission Factors'!$R$16","v":0},{"$f":"R210*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D203:D210)","v":12440.900464979699},{"$f":"IF(ISERROR(D211/D211),\"\",(D211/D211))","v":1},{"$f":"SUM(F203:F210)","v":6012.3322369220923},{"$f":"IF(ISERROR(F211/F211),\"\",(F211/F211))","v":1},{"$f":"SUM(H203:H210)","v":1965.5743238241012},{"$f":"IF(ISERROR(H211/H211),\"\",(H211/H211))","v":1},{"$f":"SUM(J203:J210)","v":2705.5495718396805},{"$f":"IF(ISERROR(J211/J211),\"\",(J211/J211))","v":1},{"$f":"SUM(L203:L210)","v":23124.356597565569},{"$f":"IF(ISERROR(L211/L211),\"\",(L211/L211))","v":1},null,null,null,"Total",{"$f":"SUM(R203:R210)","v":9640.0692603412863},{"$f":"IF(ISERROR(R211/R211),\"\",(R211/R211))","v":1},{"$f":"SUM(T203:T210)","v":8947.8309688607478},{"$f":"IF(ISERROR(T211/T211),\"\",(T211/T211))","v":1},{"$f":"SUM(V203:V210)","v":2409.7917264358193},{"$f":"IF(ISERROR(V211/V211),\"\",(V211/V211))","v":1},{"$f":"SUM(X203:X210)","v":2126.6646419277195},{"$f":"IF(ISERROR(X211/X211),\"\",(X211/X211))","v":1},{"$f":"SUM(Z203:Z210)","v":23124.356597565569},{"$f":"IF(ISERROR(Z211/Z211),\"\",(Z211/Z211))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG203:AG210),2)","v":2435.96},{"$f":"ROUND(SUM(AH203:AH210),2)","v":364.87},null,{"$f":"ROUND(SUM(AJ203:AJ210),2)","v":499.54},{"$f":"ROUND(SUM(AK203:AK210),2)","v":79.349999999999994},null,null,null,null,{"$f":"ROUND(SUM(AP203:AP210),2)","v":-5349.08},{"$f":"ROUND(SUM(AQ203:AQ210),2)","v":-262.43},null,{"$f":"ROUND(SUM(AS203:AS210),2)","v":-841.53},{"$f":"ROUND(SUM(AT203:AT210),2)","v":-2.77},null,null,null,{"$f":"SUM(AX203:AX210)","v":-16578.940803724327},{"$f":"SUM(AY203:AY210)","v":0},{"$f":"SUM(AZ203:AZ210)","v":-16093.01532119786},{"$f":"SUM(BA203:BA210)","v":-292.37390057341207},-61.457839788174866,-132.09374216487896,-23034.752053332781,0,-22505.030336501004,-370.56150274680328,95.10068630411547,-254.26090038908507]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D140*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2258.8532679715527},{"$f":"IF(ISERROR(D217/D234),\"\",(D217/D234))","v":9.9999999999999978E-2},{"$f":"F140*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1390.5219038088676},{"$f":"IF(ISERROR(F217/F234),\"\",(F217/F234))","v":0.17000000000000007},null,null,null,null,{"$f":"SUM(F217,H217,J217,D217)","v":3649.3751717804203},{"$f":"IF(ISERROR(L217/L234),\"\",(L217/L234))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",{"$f":"IF($Z217=0,0,($Z217-$T217-$V217))","v":1805.2192292328969},{"$f":"IF(ISERROR(R217/R234),\"\",(R217/R234))","v":9.6206933172237399E-2},{"$f":"L217*'C&D Recycling'!$U$45","v":1844.1559425475234},{"$f":"IF(ISERROR(T217/T234),\"\",(T217/T234))","v":0.15362649481646543},null,null,null,null,{"$f":"L217","v":3649.3751717804203},{"$f":"IF(ISERROR(Z217/Z234),\"\",(Z217/Z234))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T217-F217),0,T217-F217)","v":453.63403873865582},null,null,null,null,null,null,null,null,{"$f":"AG217*'Emission Factors'!$D$25","v":-46.07446628936065},null,null,null,null,null,null,null,{"$f":"SUM(AY217:BC217)","v":-67.31546679044439},null,{"$f":"F217*'Emission Factors'!$Q$25","v":-113.06745354372745},null,null,{"$f":"D217*'Emission Factors'!$P$25","v":45.751986753283056},{"$f":"SUM(BE217:BI217)","v":-113.38993307980505},{"$f":"(L217-Z217)*'Emission Factors'!$O$25","v":0},{"$f":"T217*'Emission Factors'!$Q$25","v":-149.95378051235792},null,null,{"$f":"R217*'Emission Factors'!$P$25","v":36.563847432552883}]
[null,null,"Concrete ",{"$f":"D141*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2710.6239215658638},{"$f":"IF(ISERROR(D218/D234),\"\",(D218/D234))","v":0.12},{"$f":"F141*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4825.9289602778335},{"$f":"IF(ISERROR(F218/F234),\"\",(F218/F234))","v":0.59000000000000008},null,null,null,null,7536.5528818436978,{"$f":"IF(ISERROR(L218/L234),\"\",(L218/L234))","v":0.24494718309859151},null,null,null,"Concrete ",1773.7959000472465,{"$f":"IF(ISERROR(R218/R234),\"\",(R218/R234))","v":9.4532265585022673E-2},{"$f":"L218*'C&D Recycling'!$U$46","v":5762.7569817964513},{"$f":"IF(ISERROR(T218/T234),\"\",(T218/T234))","v":0.48006360805341075},null,null,null,null,7536.5528818436978,{"$f":"IF(ISERROR(Z218/Z234),\"\",(Z218/Z234))","v":0.24494718309859151},null,null,null,"Concrete ",null,936.82802151861779,null,null,null,null,null,null,null,null,{"$f":"AG218*'Emission Factors'!$D$26","v":-26.428888104631174},null,null,null,null,null,null,null,{"$f":"SUM(AY218:BC218)","v":16.504803794995247},null,{"$f":"F218*'Emission Factors'!$Q$26","v":-38.397580308944434},null,null,{"$f":"D218*'Emission Factors'!$P$26","v":54.902384103939681},-9.9240843096359157,{"$f":"(L218-Z218)*'Emission Factors'!$O$26","v":0},{"$f":"T218*'Emission Factors'!$Q$26","v":-45.851467319717941},null,null,{"$f":"R218*'Emission Factors'!$P$26","v":35.927383010082025}]
[null,null,"Drywall ",{"$f":"D142*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1829.6711470569583},{"$f":"IF(ISERROR(D219/D234),\"\",(D219/D234))","v":8.1000000000000003E-2},{"$f":"F142*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":163.59081221280795},{"$f":"IF(ISERROR(F219/F234),\"\",(F219/F234))","v":2.0000000000000007E-2},null,null,null,null,1993.2619592697663,{"$f":"IF(ISERROR(L219/L234),\"\",(L219/L234))","v":6.4783450704225351E-2},null,null,null,"Drywall ",1581.8995614332932,{"$f":"IF(ISERROR(R219/R234),\"\",(R219/R234))","v":8.4305386807050256E-2},{"$f":"L219*'C&D Recycling'!$U$47","v":411.36239783647312},{"$f":"IF(ISERROR(T219/T234),\"\",(T219/T234))","v":3.4268340231365865E-2},null,null,null,null,1993.2619592697663,{"$f":"IF(ISERROR(Z219/Z234),\"\",(Z219/Z234))","v":6.4783450704225351E-2},null,null,null,"Drywall ",null,247.77158562366517,null,null,null,null,null,null,null,null,{"$f":"AG219*'Emission Factors'!$D$27","v":22.123901435279656},null,null,null,null,null,null,null,-107.06408751291454,null,{"$f":"F219*'Emission Factors'!$Q$27","v":4.6214715938657109},null,null,{"$f":"D219*'Emission Factors'!$P$27","v":-111.68555910678025},-84.940186077634891,{"$f":"(L219-Z219)*'Emission Factors'!$O$27","v":0},{"$f":"T219*'Emission Factors'!$Q$27","v":11.621066065205977},null,null,{"$f":"R219*'Emission Factors'!$P$27","v":-96.561252142840871}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D143*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3546.3996307153384},{"$f":"IF(ISERROR(D220/D234),\"\",(D220/D234))","v":0.157},{"$f":"F143*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":408.97703053201985},{"$f":"IF(ISERROR(F220/F234),\"\",(F220/F234))","v":5.0000000000000017E-2},null,null,null,null,3955.3766612473582,{"$f":"IF(ISERROR(L220/L234),\"\",(L220/L234))","v":0.12855457746478871},null,null,null,"Dimensional lumber and General Wood Products ",3054.7282061248989,{"$f":"IF(ISERROR(R220/R234),\"\",(R220/R234))","v":0.16279797357957992},{"$f":"L220*'C&D Recycling'!$U$48","v":900.64845512245961},{"$f":"IF(ISERROR(T220/T234),\"\",(T220/T234))","v":7.5028072209117183E-2},null,null,null,null,3955.3766612473582,{"$f":"IF(ISERROR(Z220/Z234),\"\",(Z220/Z234))","v":0.12855457746478871},null,null,null,"Dimensional lumber and General Wood Products ",null,491.67142459043976,null,null,null,null,null,null,null,null,{"$f":"AG220*'Emission Factors'!$D$28","v":-712.3732209957036},null,null,null,null,null,null,null,-4598.2915765374819,null,{"$f":"F220*'Emission Factors'!$Q$28","v":-1006.7426400083367},null,null,{"$f":"D220*'Emission Factors'!$P$28","v":-3591.5489365291455},-5310.6647975331862,{"$f":"(L220-Z220)*'Emission Factors'!$O$28","v":0},{"$f":"T220*'Emission Factors'!$Q$28","v":-2217.0467672717514},null,null,{"$f":"R220*'Emission Factors'!$P$28","v":-3093.6180302614348}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D144*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1016.4839705871989},{"$f":"IF(ISERROR(D221/D234),\"\",(D221/D234))","v":4.4999999999999998E-2},{"$f":"F144*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":163.59081221280795},{"$f":"IF(ISERROR(F221/F234),\"\",(F221/F234))","v":2.0000000000000007E-2},null,null,null,null,1180.0747828000069,{"$f":"IF(ISERROR(L221/L234),\"\",(L221/L234))","v":3.8353873239436613E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",869.79527333439182,{"$f":"IF(ISERROR(R221/R234),\"\",(R221/R234))","v":4.6354666724200924E-2},{"$f":"L221*'C&D Recycling'!$U$49","v":310.27950946561515},{"$f":"IF(ISERROR(T221/T234),\"\",(T221/T234))","v":2.5847680422690932E-2},null,null,null,null,1180.0747828000069,{"$f":"IF(ISERROR(Z221/Z234),\"\",(Z221/Z234))","v":3.8353873239436613E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,146.6886972528072,null,null,null,null,null,null,null,null,{"$f":"AG221*'Emission Factors'!$D$29","v":-232.69320885275104},null,null,null,null,null,null,null,-1303.077810415909,null,{"$f":"F221*'Emission Factors'!$Q$29","v":-404.1730068554719},null,null,{"$f":"D221*'Emission Factors'!$P$29","v":-898.90480356043713},-1535.77101926866,{"$f":"(L221-Z221)*'Emission Factors'!$O$29","v":0},{"$f":"T221*'Emission Factors'!$Q$29","v":-766.58707546009794},null,null,{"$f":"R221*'Emission Factors'!$P$29","v":-769.18394380856216}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D145*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3297.9257712384679},{"$f":"IF(ISERROR(D222/D234),\"\",(D222/D234))","v":0.14600000000000002},{"$f":"F145*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":408.97703053201985},{"$f":"IF(ISERROR(F222/F234),\"\",(F222/F234))","v":5.0000000000000017E-2},null,null,null,null,3706.9028017704877,{"$f":"IF(ISERROR(L222/L234),\"\",(L222/L234))","v":0.12047887323943661},null,null,null,"Asphalt Shingles-Fiberglass ",2837.1407847613459,{"$f":"IF(ISERROR(R222/R234),\"\",(R222/R234))","v":0.15120192022093154},{"$f":"L222*'C&D Recycling'!$U$50","v":869.7620170091418},{"$f":"IF(ISERROR(T222/T234),\"\",(T222/T234))","v":7.2455092823133171E-2},null,null,null,null,3706.9028017704877,{"$f":"IF(ISERROR(Z222/Z234),\"\",(Z222/Z234))","v":0.12047887323943661},null,null,null,"Asphalt Shingles-Fiberglass ",null,460.78498647712195,null,null,null,null,null,null,null,null,{"$f":"AG222*'Emission Factors'!$D$30","v":-51.108017029907145},null,null,null,null,null,null,null,29.719801807111516,null,{"$f":"F222*'Emission Factors'!$Q$30","v":-37.078098852681769},null,null,{"$f":"D222*'Emission Factors'!$P$30","v":66.797900659793285},-21.388215222795637,{"$f":"(L222-Z222)*'Emission Factors'!$O$30","v":0},{"$f":"T222*'Emission Factors'!$Q$30","v":-78.853137554012292},null,null,{"$f":"R222*'Emission Factors'!$P$30","v":57.464922331216655}]
[null,null,"Clay Bricks ",{"$f":"D146*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1445.6660915017942},{"$f":"IF(ISERROR(D223/D234),\"\",(D223/D234))","v":6.4000000000000001E-2},{"$f":"F146*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":65.436324885123184},{"$f":"IF(ISERROR(F223/F234),\"\",(F223/F234))","v":8.0000000000000036E-3},null,null,null,null,1511.1024163869174,{"$f":"IF(ISERROR(L223/L234),\"\",(L223/L234))","v":4.9112676056338025E-2},null,null,null,"Clay Bricks ",1257.8291441267972,{"$f":"IF(ISERROR(R223/R234),\"\",(R223/R234))","v":6.703445346221007E-2},{"$f":"L223*'C&D Recycling'!$U$51","v":253.27327226012022},{"$f":"IF(ISERROR(T223/T234),\"\",(T223/T234))","v":2.1098804146827681E-2},null,null,null,null,1511.1024163869174,{"$f":"IF(ISERROR(Z223/Z234),\"\",(Z223/Z234))","v":4.9112676056338025E-2},null,null,null,"Clay Bricks ",null,187.83694737499704,null,null,null,null,null,null,null,null,{"$f":"AG223*'Emission Factors'!$D$31","v":-55.142219292404349},null,null,null,null,null,null,null,11.396884840427269,null,{"$f":"F223*'Emission Factors'!$Q$31","v":-17.884386681673895},null,null,{"$f":"D223*'Emission Factors'!$P$31","v":29.281271522101164},-43.745334451977072,{"$f":"(L223-Z223)*'Emission Factors'!$O$31","v":0},{"$f":"T223*'Emission Factors'!$Q$31","v":-69.222058928047531},null,null,{"$f":"R223*'Emission Factors'!$P$31","v":25.476724476070455}]
[null,null,"Ferrous Metals ",{"$f":"D147*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":542.12478431317288},{"$f":"IF(ISERROR(D224/D234),\"\",(D224/D234))","v":2.4000000000000004E-2},{"$f":"F147*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":408.97703053201985},{"$f":"IF(ISERROR(F224/F234),\"\",(F224/F234))","v":5.0000000000000017E-2},null,null,null,null,951.10181484519273,{"$f":"IF(ISERROR(L224/L234),\"\",(L224/L234))","v":3.0911971830985915E-2},null,null,null,"Ferrous Metals ",423.89847509284755,{"$f":"IF(ISERROR(R224/R234),\"\",(R224/R234))","v":2.2591146606831054E-2},{"$f":"L224*'C&D Recycling'!$U$52","v":527.20333975234519},{"$f":"IF(ISERROR(T224/T234),\"\",(T224/T234))","v":4.3918412360401442E-2},null,null,null,null,951.10181484519273,{"$f":"IF(ISERROR(Z224/Z234),\"\",(Z224/Z234))","v":3.0911971830985915E-2},null,null,null,"Ferrous Metals ",null,118.22630922032533,null,null,null,null,null,null,null,null,{"$f":"AG224*'Emission Factors'!$D$32","v":-216.65267045095317},null,null,null,null,null,null,null,-730.19653384793094,null,{"$f":"F224*'Emission Factors'!$Q$32","v":-741.17701066871882},null,null,{"$f":"D224*'Emission Factors'!$P$32","v":10.980476820787938},-946.84920429888405,{"$f":"(L224-Z224)*'Emission Factors'!$O$32","v":0},{"$f":"T224*'Emission Factors'!$Q$32","v":-955.43506407657594},null,null,{"$f":"R224*'Emission Factors'!$P$32","v":8.5858597776918959}]
[null,null,"Non Ferrous Metals ",{"$f":"D148*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":90.354130718862137},{"$f":"IF(ISERROR(D225/D234),\"\",(D225/D234))","v":4.0000000000000001E-3},{"$f":"F148*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":32.718162442561592},{"$f":"IF(ISERROR(F225/F234),\"\",(F225/F234))","v":4.0000000000000018E-3},null,null,null,null,123.07229316142373,{"$f":"IF(ISERROR(L225/L234),\"\",(L225/L234))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",75.055681319808741,{"$f":"IF(ISERROR(R225/R234),\"\",(R225/R234))","v":4.0000000000000001E-3},{"$f":"L225*'C&D Recycling'!$U$53","v":48.016611841614981},{"$f":"IF(ISERROR(T225/T234),\"\",(T225/T234))","v":4.0000000000000018E-3},null,null,null,null,123.07229316142373,{"$f":"IF(ISERROR(Z225/Z234),\"\",(Z225/Z234))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,15.298449399053389,null,null,null,null,null,null,null,null,{"$f":"AG225*'Emission Factors'!$D$33","v":-105.98355200738429},null,null,null,null,null,null,null,-224.16987917233422,null,{"$f":"F225*'Emission Factors'!$Q$33","v":-225.99995864246554},null,null,{"$f":"D225*'Emission Factors'!$P$33","v":1.8300794701313228},-330.15343117971855,{"$f":"(L225-Z225)*'Emission Factors'!$O$33","v":0},{"$f":"T225*'Emission Factors'!$Q$33","v":-331.67364791366612},null,null,{"$f":"R225*'Emission Factors'!$P$33","v":1.5202167339475767}]
[null,null,"Mixed Plastics",{"$f":"D149*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":180.70826143772427},{"$f":"IF(ISERROR(D226/D234),\"\",(D226/D234))","v":8.0000000000000002E-3},{"$f":"F149*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":57.256784274482776},{"$f":"IF(ISERROR(F226/F234),\"\",(F226/F234))","v":7.0000000000000019E-3},null,null,null,null,237.96504571220706,{"$f":"IF(ISERROR(L226/L234),\"\",(L226/L234))","v":7.7341549295774645E-3},null,null,null,"Mixed Plastics",151.12811697907924,{"$f":"IF(ISERROR(R226/R234),\"\",(R226/R234))","v":8.0541866689680369E-3},{"$f":"L226*'C&D Recycling'!$U$54","v":86.83692873312782},{"$f":"IF(ISERROR(T226/T234),\"\",(T226/T234))","v":7.2339072169076389E-3},null,null,null,null,237.96504571220706,{"$f":"IF(ISERROR(Z226/Z234),\"\",(Z226/Z234))","v":7.7341549295774645E-3},null,null,null,"Mixed Plastics",null,29.580144458645044,null,null,null,null,null,null,null,null,{"$f":"AG226*'Emission Factors'!$D$34","v":-30.854786488631657},null,null,null,null,null,null,null,-54.904176583559845,null,{"$f":"F226*'Emission Factors'!$Q$34","v":-58.564335523822493},null,null,{"$f":"D226*'Emission Factors'!$P$34","v":3.6601589402626455},-85.758963072191506,{"$f":"(L226-Z226)*'Emission Factors'!$O$34","v":0},{"$f":"T226*'Emission Factors'!$Q$34","v":-88.819990410317175},null,null,{"$f":"R226*'Emission Factors'!$P$34","v":3.0610273381256756}]
[null,null,"Cardboard",{"$f":"D150*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":180.70826143772427},{"$f":"IF(ISERROR(D227/D234),\"\",(D227/D234))","v":8.0000000000000002E-3},{"$f":"F150*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":98.154487327684762},{"$f":"IF(ISERROR(F227/F234),\"\",(F227/F234))","v":1.2000000000000004E-2},null,null,null,null,278.86274876540904,{"$f":"IF(ISERROR(L227/L234),\"\",(L227/L234))","v":9.0633802816901411E-3},null,null,null,"Cardboard",146.04434528177057,{"$f":"IF(ISERROR(R227/R234),\"\",(R227/R234))","v":7.7832533241278534E-3},{"$f":"L227*'C&D Recycling'!$U$55","v":132.81840348363846},{"$f":"IF(ISERROR(T227/T234),\"\",(T227/T234))","v":1.1064371132369454E-2},null,null,null,null,278.86274876540904,{"$f":"IF(ISERROR(Z227/Z234),\"\",(Z227/Z234))","v":9.0633802816901411E-3},null,null,null,"Cardboard",null,34.6639161559537,null,null,null,null,null,null,null,null,{"$f":"AG227*'Emission Factors'!$D$40","v":-116.31741967631143},null,null,null,null,null,null,null,-263.85719699261932,null,{"$f":"F227*'Emission Factors'!$Q$40","v":-306.30739923696098},null,null,{"$f":"D227*'Emission Factors'!$P$40","v":42.450202244341646},-380.17461666893075,{"$f":"(L227-Z227)*'Emission Factors'!$O$40","v":0},{"$f":"T227*'Emission Factors'!$Q$40","v":-414.48191365983303},null,null,{"$f":"R227*'Emission Factors'!$P$40","v":34.307296990902302}]
[null,null,"Carpet",{"$f":"D151*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":271.06239215658644},{"$f":"IF(ISERROR(D228/D234),\"\",(D228/D234))","v":1.2000000000000002E-2},{"$f":"F151*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":16.359081221280796},{"$f":"IF(ISERROR(F228/F234),\"\",(F228/F234))","v":2.0000000000000009E-3},null,null,null,null,287.42147337786724,{"$f":"IF(ISERROR(L228/L234),\"\",(L228/L234))","v":9.3415492957746489E-3},null,null,null,"Carpet",235.33458735404363,{"$f":"IF(ISERROR(R228/R234),\"\",(R228/R234))","v":1.2541866689680371E-2},{"$f":"L228*'C&D Recycling'!$U$56","v":52.08688602382361},{"$f":"IF(ISERROR(T228/T234),\"\",(T228/T234))","v":4.3390721690763721E-3},null,null,null,null,287.42147337786724,{"$f":"IF(ISERROR(Z228/Z234),\"\",(Z228/Z234))","v":9.3415492957746489E-3},null,null,null,"Carpet",null,35.727804802542813,null,null,null,null,null,null,null,null,{"$f":"AG228*'Emission Factors'!$D$35","v":-84.970946303429855},null,null,null,null,null,null,null,-33.084993921831213,null,{"$f":"F228*'Emission Factors'!$Q$35","v":-38.575232332225184},null,null,{"$f":"D228*'Emission Factors'!$P$35","v":5.4902384103939692},-118.05594022526107,{"$f":"(L228-Z228)*'Emission Factors'!$O$35","v":0},{"$f":"T228*'Emission Factors'!$Q$35","v":-122.82252912940902},null,null,{"$f":"R228*'Emission Factors'!$P$35","v":4.7665889041479499}]
[null,"HIDE","Vinyl Flooring",{"$f":"D152*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D229/D234),\"\",(D229/D234))","v":0},{"$f":"F152*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F229/F234),\"\",(F229/F234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L229/L234),\"\",(L229/L234))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R229/R234),\"\",(R229/R234))","v":0},{"$f":"L229*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T229/T234),\"\",(T229/T234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z229/Z234),\"\",(Z229/Z234))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG229*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F229*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D229*'Emission Factors'!$P$37","v":0},0,{"$f":"(L229-Z229)*'Emission Factors'!$O$37","v":0},{"$f":"T229*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R229*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D153*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D230/D234),\"\",(D230/D234))","v":0},{"$f":"F153*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F230/F234),\"\",(F230/F234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L230/L234),\"\",(L230/L234))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R230/R234),\"\",(R230/R234))","v":0},{"$f":"L230*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T230/T234),\"\",(T230/T234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z230/Z234),\"\",(Z230/Z234))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG230*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F230*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D230*'Emission Factors'!$P$38","v":0},0,{"$f":"(L230-Z230)*'Emission Factors'!$O$38","v":0},{"$f":"T230*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R230*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D154*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D231/D234),\"\",(D231/D234))","v":0},{"$f":"F154*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F231/F234),\"\",(F231/F234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L231/L234),\"\",(L231/L234))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R231/R234),\"\",(R231/R234))","v":0},{"$f":"L231*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T231/T234),\"\",(T231/T234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z231/Z234),\"\",(Z231/Z234))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG231*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F231*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D231*'Emission Factors'!$P$39","v":0},0,{"$f":"(L231-Z231)*'Emission Factors'!$O$39","v":0},{"$f":"T231*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R231*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D155*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D232/D234),\"\",(D232/D234))","v":0},{"$f":"F155*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F232/F234),\"\",(F232/F234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L232/L234),\"\",(L232/L234))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R232/R234),\"\",(R232/R234))","v":0},{"$f":"L232*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T232/T234),\"\",(T232/T234))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z232/Z234),\"\",(Z232/Z234))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG232*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F232*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D232*'Emission Factors'!$P$41","v":0},0,{"$f":"(L232-Z232)*'Emission Factors'!$O$41","v":0},{"$f":"T232*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R232*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D156*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5217.9510490142884},{"$f":"IF(ISERROR(D233/D234),\"\",(D233/D234))","v":0.23100000000000001},{"$f":"F156*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":139.05219038088674},{"$f":"IF(ISERROR(F233/F234),\"\",(F233/F234))","v":1.7000000000000005E-2},null,null,null,null,5357.0032393951751,{"$f":"IF(ISERROR(L233/L234),\"\",(L233/L234))","v":0.17410915492957746},null,null,null,"Other / Undifferentiated",4552.0510248637665,{"$f":"IF(ISERROR(R233/R234),\"\",(R233/R234))","v":0.24259594715915989},{"$f":"L233*'C&D Recycling'!$U$61","v":804.95221453140846},{"$f":"IF(ISERROR(T233/T234),\"\",(T233/T234))","v":6.7056144418234334E-2},null,null,null,null,5357.0032393951751,{"$f":"IF(ISERROR(Z233/Z234),\"\",(Z233/Z234))","v":0.17410915492957746},null,null,null,"Other",null,665.90002415052174,null,null,null,null,null,null,null,null,{"$f":"AG233*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F233*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D233*'Emission Factors'!$P$42","v":0},0,{"$f":"(L233-Z233)*'Emission Factors'!$O$42","v":0},{"$f":"T233*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R233*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D217:D233)","v":22588.532679715532},{"$f":"IF(ISERROR(D234/D234),\"\",(D234/D234))","v":1},{"$f":"SUM(F217:F233)","v":8179.5406106403943},{"$f":"IF(ISERROR(F234/F234),\"\",(F234/F234))","v":1},null,null,null,null,{"$f":"SUM(L217:L233)","v":30768.073290355933},{"$f":"IF(ISERROR(L234/L234),\"\",(L234/L234))","v":1},null,null,null,"Total",{"$f":"SUM(R217:R233)","v":18763.920329952187},{"$f":"IF(ISERROR(R234/R234),\"\",(R234/R234))","v":1},{"$f":"SUM(T217:T233)","v":12004.152960403741},{"$f":"IF(ISERROR(T234/T234),\"\",(T234/T234))","v":1},null,null,null,null,{"$f":"SUM(Z217:Z233)","v":30768.073290355933},{"$f":"IF(ISERROR(Z234/Z234),\"\",(Z234/Z234))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG217:AG233),2)","v":3824.61},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP217:AP233),2)","v":-1656.48},null,null,null,null,null,null,null,{"$f":"SUM(AX217:AX233)","v":-7324.3402313324923},null,{"$f":"SUM(AZ217:AZ233)","v":-2983.3456310611637},null,null,{"$f":"SUM(BC217:BC233)","v":-4340.9946002713286},{"$f":"SUM(BD217:BD233)","v":-8980.8157253886784},{"$f":"SUM(BE217:BE233)","v":0},{"$f":"SUM(BF217:BF233)","v":-5229.1263661705816},null,null,{"$f":"SUM(BI217:BI233)","v":-3751.6893592181004}]
[]
[]
[null,null,{"$f":"C160+1","v":2019}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D166*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":633.79832726423365},{"$f":"IF(ISERROR(D243/D251),\"\",(D243/D251))","v":4.7000017029762961E-2},{"$f":"F166*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":792.22071002689984},{"$f":"IF(ISERROR(F243/F251),\"\",(F243/F251))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F243,H243,J243,D243)","v":1426.0190372911334},{"$f":"IF(ISERROR(L243/L251),\"\",(L243/L251))","v":5.6892424657384949E-2},null,null,null,"Metal",{"$f":"R255 + IF(MFH_ResorCom<>\"commercial\",R267,0)","v":409.07290665964604},{"$f":"IF(ISERROR(R243/R251),\"\",(R243/R251))","v":4.1668746596070075E-2},{"$f":"T255 + IF(MFH_ResorCom<>\"commercial\",T267,0)","v":939.6560056379459},{"$f":"IF(ISERROR(T243/T251),\"\",(T243/T251))","v":0.10886242125009296},null,null,null,null,{"$f":"SUM(T243,V243,X243,R243)","v":1348.7289122975919},{"$f":"IF(ISERROR(Z243/Z251),\"\",(Z243/Z251))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF255 + IF(MFH_ResorCom<>\"commercial\",AF267,0)","v":31.182879735158551},193.54254086942922,null,{"$f":"AI255 + IF(MFH_ResorCom<>\"commercial\",AI267,0)","v":0},0,null,{"$f":"AL255 + IF(MFH_ResorCom<>\"commercial\",AL267,0)","v":46.107245258383337},null,null,{"$f":"AF243*'Emission Factors'!$C$9","v":-116.08545659779499},{"$f":"AG243*'Emission Factors'!$D$9","v":-843.97682869234688},null,{"$f":"AI243*'Emission Factors'!$F$9","v":0},{"$f":"AJ243*'Emission Factors'!$G$9","v":0},null,{"$f":"AL243*'Emission Factors'!$K$9","v":29.414033781180159},null,null,{"$f":"SUM(AY243:BC243)","v":-3425.7366181071052},null,{"$f":"F243*'Emission Factors'!$Q$9","v":-3438.5738984583368},null,{"$f":"J243*'Emission Factors'!$R$9","v":0},{"$f":"D243*'Emission Factors'!$P$9","v":12.837280351231456},{"$f":"SUM(BE243:BI243)","v":-4356.3848696160658},{"$f":"(L243-Z243)*'Emission Factors'!$O$9","v":-286.16482918949646},{"$f":"T243*'Emission Factors'!$Q$9","v":-4078.505615444652},null,{"$f":"X243*'Emission Factors'!$R$9","v":0},{"$f":"R243*'Emission Factors'!$P$9","v":8.2855750180825041}]
[null,null,"Glass",{"$f":"D167*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":431.52226537139313},{"$f":"IF(ISERROR(D244/D251),\"\",(D244/D251))","v":3.2000011594732231E-2},{"$f":"F167*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.0896107477426},{"$f":"IF(ISERROR(F244/F251),\"\",(F244/F251))","v":4.8656154230052102E-2},null,null,null,null,748.61187611913579,{"$f":"IF(ISERROR(L244/L251),\"\",(L244/L251))","v":2.9866603212139558E-2},null,null,null,"Glass",310.9147035312775,{"$f":"IF(ISERROR(R244/R251),\"\",(R244/R251))","v":3.1670212775093749E-2},{"$f":"T256 + IF(MFH_ResorCom<>\"commercial\",T268,0)","v":398.01166042747008},{"$f":"IF(ISERROR(T244/T251),\"\",(T244/T251))","v":4.6111037209290065E-2},null,null,null,null,708.92636395874752,{"$f":"IF(ISERROR(Z244/Z251),\"\",(Z244/Z251))","v":2.9862110555425682E-2},null,null,null,"Glass",21.230896840959002,99.376664999156603,null,0,0,null,{"$f":"AL256 + IF(MFH_ResorCom<>\"commercial\",AL268,0)","v":18.454615319429152},null,null,{"$f":"AF244*'Emission Factors'!$C$10","v":-11.590372601470332},{"$f":"AG244*'Emission Factors'!$D$10","v":-29.492707744271893},null,{"$f":"AI244*'Emission Factors'!$F$10","v":0},{"$f":"AJ244*'Emission Factors'!$G$10","v":0},null,{"$f":"AL244*'Emission Factors'!$K$10","v":-4.5978395816760473},null,null,-78.942127396357762,null,{"$f":"F244*'Emission Factors'!$Q$10","v":-87.682403380174918},null,{"$f":"J244*'Emission Factors'!$R$10","v":0},{"$f":"D244*'Emission Factors'!$P$10","v":8.7402759838171615},{"$f":"SUM(BE244:BI244)","v":-124.62304732377609},{"$f":"(L244-Z244)*'Emission Factors'!$O$10","v":-20.861306446208335},{"$f":"T244*'Emission Factors'!$Q$10","v":-110.05916869152132},null,{"$f":"X244*'Emission Factors'!$R$10","v":0},{"$f":"R244*'Emission Factors'!$P$10","v":6.2974278139535542}]
[null,null,"Plastic",{"$f":"D168*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1537.2980703855883},{"$f":"IF(ISERROR(D245/D251),\"\",(D245/D251))","v":0.11400004130623359},{"$f":"F168*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":301.99010547404072},{"$f":"IF(ISERROR(F245/F251),\"\",(F245/F251))","v":4.6339194504811547E-2},null,null,{"$f":"J168*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":334.31903186566296},{"$f":"IF(ISERROR(J245/J251),\"\",(J245/J251))","v":0.11399981170758657},2173.607207725292,{"$f":"IF(ISERROR(L245/L251),\"\",(L245/L251))","v":8.6718186129666294E-2},null,null,null,"Plastic",1236.60420956188,{"$f":"IF(ISERROR(R245/R251),\"\",(R245/R251))","v":0.12596225907168002},{"$f":"T257 + IF(MFH_ResorCom<>\"commercial\",T269,0)","v":562.1773375816075},{"$f":"IF(ISERROR(T245/T251),\"\",(T245/T251))","v":6.5130202727236464E-2},null,null,{"$f":"X257 + IF(MFH_ResorCom<>\"commercial\",X269,0)","v":263.90254653414661},{"$f":"IF(ISERROR(X245/X251),\"\",(X245/X251))","v":0.12671075848090965},2062.6840936776343,{"$f":"IF(ISERROR(Z245/Z251),\"\",(Z245/Z251))","v":8.688645757559077E-2},null,null,null,"Plastic",75.635069995916382,225.05879082779177,null,17.712219937999269,52.704265393517112,null,{"$f":"AL257 + IF(MFH_ResorCom<>\"commercial\",AL269,0)","v":17.575824113742037},null,null,{"$f":"AF245*'Emission Factors'!$C$11","v":-146.97590087083637},{"$f":"AG245*'Emission Factors'!$D$11","v":-234.75682980823458},null,{"$f":"AI245*'Emission Factors'!$F$11","v":-55.623580849443272},{"$f":"AJ245*'Emission Factors'!$G$11","v":-118.07199442709407},null,{"$f":"AL245*'Emission Factors'!$K$11","v":-15.820580988215349},null,null,129.26317613568924,null,{"$f":"F245*'Emission Factors'!$Q$11","v":-308.88653783056048},null,{"$f":"J245*'Emission Factors'!$R$11","v":407.01248077390107},{"$f":"D245*'Emission Factors'!$P$11","v":31.137233192348646},-441.98571080813434,{"$f":"(L245-Z245)*'Emission Factors'!$O$11","v":-213.30178886606285},{"$f":"T245*'Emission Factors'!$Q$11","v":-575.01556608884312},null,{"$f":"X245*'Emission Factors'!$R$11","v":321.28482051411697},{"$f":"R245*'Emission Factors'!$P$11","v":25.046823632654707}]
[null,null,"Paper",{"$f":"D169*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2858.8350080854793},{"$f":"IF(ISERROR(D246/D251),\"\",(D246/D251))","v":0.212000076815101},{"$f":"F169*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4368.7901925244523},{"$f":"IF(ISERROR(F246/F251),\"\",(F246/F251))","v":0.67037368050293988},null,null,{"$f":"J169*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":621.71609434667141},{"$f":"IF(ISERROR(J246/J251),\"\",(J246/J251))","v":0.21199964984217851},7849.3412949566027,{"$f":"IF(ISERROR(L246/L251),\"\",(L246/L251))","v":0.31315715046954762},null,null,null,"Paper",1850.0751097089096,{"$f":"IF(ISERROR(R246/R251),\"\",(R246/R251))","v":0.18845127524981073},{"$f":"T258 + IF(MFH_ResorCom<>\"commercial\",T270,0)","v":5185.9246791638561},{"$f":"IF(ISERROR(T246/T251),\"\",(T246/T251))","v":0.60080743762299083},null,null,385.4847113963512,{"$f":"IF(ISERROR(X246/X251),\"\",(X246/X251))","v":0.18508749083823681},7421.4845002691172,{"$f":"IF(ISERROR(Z246/Z251),\"\",(Z246/Z251))","v":0.31261524736483159},null,null,null,"Paper",140.65469157135323,868.10520680521665,null,32.938514270665294,203.29286867965493,null,{"$f":"AL258 + IF(MFH_ResorCom<>\"commercial\",AL270,0)","v":254.26358884546789},null,null,{"$f":"AF246*'Emission Factors'!$C$12","v":-877.85457287605493},{"$f":"AG246*'Emission Factors'!$D$12","v":-2693.2458759385918},null,{"$f":"AI246*'Emission Factors'!$F$12","v":-184.52510394117562},{"$f":"AJ246*'Emission Factors'!$G$12","v":-500.78064262338131},null,{"$f":"AL246*'Emission Factors'!$K$12","v":-798.07285101647199},null,null,-12949.7704061696,null,{"$f":"F246*'Emission Factors'!$Q$12","v":-12996.511324508474},null,{"$f":"J246*'Emission Factors'!$R$12","v":-318.01261916341451},{"$f":"D246*'Emission Factors'!$P$12","v":364.75353750228817},-18004.249452565273,{"$f":"(L246-Z246)*'Emission Factors'!$O$12","v":-2615.7519169438574},{"$f":"T246*'Emission Factors'!$Q$12","v":-15427.366811097738},null,{"$f":"X246*'Emission Factors'!$R$12","v":-197.17842892169116},{"$f":"R246*'Emission Factors'!$P$12","v":236.04770439801521}]
[null,null,"Wood",{"$f":"D170*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":795.61917677850602},{"$f":"IF(ISERROR(D247/D251),\"\",(D247/D251))","v":5.9000021377787544E-2},{"$f":"F170*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":248.63852017362674},{"$f":"IF(ISERROR(F247/F251),\"\",(F247/F251))","v":3.8152603475628155E-2},null,null,{"$f":"J170*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.02476210591328},{"$f":"IF(ISERROR(J247/J251),\"\",(J247/J251))","v":5.8999902550417607E-2},1217.282459058046,{"$f":"IF(ISERROR(L247/L251),\"\",(L247/L251))","v":4.8564674648573683E-2},null,null,null,"Wood",629.09225477375549,{"$f":"IF(ISERROR(R247/R251),\"\",(R247/R251))","v":6.4080229521355059E-2},{"$f":"T259 + IF(MFH_ResorCom<>\"commercial\",T271,0)","v":391.38063654030714},{"$f":"IF(ISERROR(T247/T251),\"\",(T247/T251))","v":4.53428099948706E-2},null,null,134.02748917015157,{"$f":"IF(ISERROR(X247/X251),\"\",(X247/X251))","v":6.4352258184232403E-2},1154.5003804842142,{"$f":"IF(ISERROR(Z247/Z251),\"\",(Z247/Z251))","v":4.8631028201268543E-2},null,null,null,"Wood",39.144466050518105,127.3824559542325,null,9.1668506696662817,29.830422266095432,null,{"$f":"AL259 + IF(MFH_ResorCom<>\"commercial\",AL271,0)","v":14.470761853647605},null,null,{"$f":"AF247*'Emission Factors'!$C$13","v":-39.664894272196925},{"$f":"AG247*'Emission Factors'!$D$13","v":-184.56197758909661},null,{"$f":"AI247*'Emission Factors'!$F$13","v":-12.99417239217556},{"$f":"AJ247*'Emission Factors'!$G$13","v":-55.278851733302588},null,{"$f":"AL247*'Emission Factors'!$K$13","v":6.3032554950502284},null,null,-1523.0867459871301,null,{"$f":"F247*'Emission Factors'!$Q$13","v":-612.05148827487824},null,{"$f":"J247*'Emission Factors'!$R$13","v":-105.28703252854507},{"$f":"D247*'Emission Factors'!$P$13","v":-805.74822518370695},-1809.2833864788515,{"$f":"(L247-Z247)*'Emission Factors'!$O$13","v":-127.1981292380198},{"$f":"T247*'Emission Factors'!$Q$13","v":-963.42715082597601},null,{"$f":"X247*'Emission Factors'!$R$13","v":-81.556861805358324},{"$f":"R247*'Emission Factors'!$P$13","v":-637.10124460949737}]
[null,null,"Food Waste",{"$f":"D171*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1591.238353557012},{"$f":"IF(ISERROR(D248/D251),\"\",(D248/D251))","v":0.11800004275557509},null,null,{"$f":"H171*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.221604808792335},{"$f":"IF(ISERROR(H248/H251),\"\",(H248/H251))","v":3.9999973513208907E-2},{"$f":"J171*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":346.04952421182657},{"$f":"IF(ISERROR(J248/J251),\"\",(J248/J251))","v":0.11799980510083521},2022.5094825776309,{"$f":"IF(ISERROR(L248/L251),\"\",(L248/L251))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1319.2926296516359,{"$f":"IF(ISERROR(R248/R251),\"\",(R248/R251))","v":0.13438501884642146},null,null,{"$f":"V260 + IF(MFH_ResorCom<>\"commercial\",V272,0)","v":319.14632567990412},{"$f":"IF(ISERROR(V248/V251),\"\",(V248/V251))","v":9.9471262898576357E-2},282.36527729739237,{"$f":"IF(ISERROR(X248/X251),\"\",(X248/X251))","v":0.13557549529138599},1920.8042326289324,{"$f":"IF(ISERROR(Z248/Z251),\"\",(Z248/Z251))","v":8.0910051122647361E-2},null,null,null,"Food Waste",{"$f":"AF260 + IF(MFH_ResorCom<>\"commercial\",AF272,0)","v":78.288932101036167},null,{"$f":"AH260 + IF(MFH_ResorCom<>\"commercial\",AH272,0)","v":193.65679180434006},{"$f":"AI260 + IF(MFH_ResorCom<>\"commercial\",AI272,0)","v":18.333701339332553},null,{"$f":"AK260 + IF(MFH_ResorCom<>\"commercial\",AK272,0)","v":45.350545575101599},null,{"$f":"AM260 + IF(MFH_ResorCom<>\"commercial\",AM272,0)","v":5.0826165083298482},null,{"$f":"AF248*'Emission Factors'!$C$14","v":-101.8566184625074},null,{"$f":"AH248*'Emission Factors'!$E$14","v":-139.28641345827694},{"$f":"AI248*'Emission Factors'!$F$14","v":-11.305930980091466},null,{"$f":"AK248*'Emission Factors'!$H$14","v":-1.58199385153367},null,{"$f":"AM248*'Emission Factors'!$L$14","v":-2.9570209848362867},null,800.57354754971414,null,null,{"$f":"H248*'Emission Factors'!$S$14","v":-15.000026775610273},{"$f":"J248*'Emission Factors'!$R$14","v":-48.837395289907882},{"$f":"D248*'Emission Factors'!$P$14","v":864.41096961523226},543.58556981246841,{"$f":"(L248-Z248)*'Emission Factors'!$O$14","v":-77.072554401285075},null,{"$f":"V248*'Emission Factors'!$S$14","v":-56.173589329572231},{"$f":"X248*'Emission Factors'!$R$14","v":-39.849743168772477},{"$f":"R248*'Emission Factors'!$P$14","v":716.68145671209822}]
[null,null,"Yard Trimmings",{"$f":"D172*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1968.820335756981},{"$f":"IF(ISERROR(D249/D251),\"\",(D249/D251))","v":0.14600005290096579},null,null,{"$f":"H172*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1810.9591021868373},{"$f":"IF(ISERROR(H249/H251),\"\",(H249/H251))","v":0.84999943715568937},{"$f":"J172*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":428.16297063497183},{"$f":"IF(ISERROR(J249/J251),\"\",(J249/J251))","v":0.14599975885357577},4207.9424085787905,{"$f":"IF(ISERROR(L249/L251),\"\",(L249/L251))","v":0.16787997928656567},null,null,null,"Yard Trimmings",1450.7340198660563,{"$f":"IF(ISERROR(R249/R251),\"\",(R249/R251))","v":0.14777382532056124},null,null,{"$f":"V261 + IF(MFH_ResorCom<>\"commercial\",V273,0)","v":2222.8152275832231},{"$f":"IF(ISERROR(V249/V251),\"\",(V249/V251))","v":0.69280521217610291},306.83752234196078,{"$f":"IF(ISERROR(X249/X251),\"\",(X249/X251))","v":0.1473256537193825},3980.3867697912401,{"$f":"IF(ISERROR(Z249/Z251),\"\",(Z249/Z251))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH261 + IF(MFH_ResorCom<>\"commercial\",AH273,0)","v":421.22034905404979},null,null,{"$f":"AK261 + IF(MFH_ResorCom<>\"commercial\",AK273,0)","v":98.641377144345412},null,{"$f":"AM261 + IF(MFH_ResorCom<>\"commercial\",AM273,0)","v":108.00560080200935},null,null,null,{"$f":"AH249*'Emission Factors'!$E$15","v":14.11082817425272},null,null,{"$f":"AK249*'Emission Factors'!$H$15","v":2.8317267929454171},null,{"$f":"AM249*'Emission Factors'!$L$15","v":15.802517581024576},null,-693.91918255544601,null,null,{"$f":"H249*'Emission Factors'!$S$15","v":-264.96508364676924},{"$f":"J249*'Emission Factors'!$R$15","v":-74.936788267185136},{"$f":"D249*'Emission Factors'!$P$15","v":-354.01731064149163},-639.78630667656546,{"$f":"(L249-Z249)*'Emission Factors'!$O$15","v":0},null,{"$f":"V249*'Emission Factors'!$S$15","v":-325.2245851365102},{"$f":"X249*'Emission Factors'!$R$15","v":-53.702491857405683},{"$f":"R249*'Emission Factors'!$P$15","v":-260.85922968264958}]
[null,null,"Other / Undifferentiated",{"$f":"D173*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3667.934369540335},{"$f":"IF(ISERROR(D250/D251),\"\",(D250/D251))","v":0.27199973621984197},{"$f":"F173*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":488.21852708753073},{"$f":"IF(ISERROR(F250/F251),\"\",(F250/F251))","v":7.4915213702279521E-2},{"$f":"H173*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.36082400438963},{"$f":"IF(ISERROR(H250/H251),\"\",(H250/H251))","v":0.11000058933110161},{"$f":"J173*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1029.3555471617403},{"$f":"IF(ISERROR(J250/J251),\"\",(J250/J251))","v":0.35100107194540631},5419.8692677939962,{"$f":"IF(ISERROR(L250/L251),\"\",(L250/L251))","v":0.21623098703968704},null,null,null,"Other / Undifferentiated",2611.4738651077387,{"$f":"IF(ISERROR(R250/R251),\"\",(R250/R251))","v":0.26600843261900758},{"$f":"T262 + IF(MFH_ResorCom<>\"commercial\",T274,0)","v":1154.4416923609685},{"$f":"IF(ISERROR(T250/T251),\"\",(T250/T251))","v":0.13374609119551917},{"$f":"V262 + IF(MFH_ResorCom<>\"commercial\",V274,0)","v":666.46584958702579},{"$f":"IF(ISERROR(V250/V251),\"\",(V250/V251))","v":0.2077235249253207},710.09863062315617,{"$f":"IF(ISERROR(X250/X251),\"\",(X250/X251))","v":0.34094834348585262},5142.4800376788889,{"$f":"IF(ISERROR(Z250/Z251),\"\",(Z250/Z251))","v":0.21661672526425127},null,null,null,"Other",{"$f":"AF262 + IF(MFH_ResorCom<>\"commercial\",AF274,0)","v":180.46238275120345},{"$f":"AG262 + IF(MFH_ResorCom<>\"commercial\",AG274,0)","v":533.43690145652909},{"$f":"AH262 + IF(MFH_ResorCom<>\"commercial\",AH274,0)","v":342.56122022486352},{"$f":"AI262 + IF(MFH_ResorCom<>\"commercial\",AI274,0)","v":54.535249590739468},{"$f":"AJ262 + IF(MFH_ResorCom<>\"commercial\",AJ274,0)","v":161.20058205323326},{"$f":"AK262 + IF(MFH_ResorCom<>\"commercial\",AK274,0)","v":103.52108489461148},{"$f":"AL262 + IF(MFH_ResorCom<>\"commercial\",AL274,0)","v":28.414318236324647},{"$f":"AM262 + IF(MFH_ResorCom<>\"commercial\",AM274,0)","v":13.977279536838815},null,{"$f":"AF250*'Emission Factors'!$C$16","v":0},{"$f":"AG250*'Emission Factors'!$D$16","v":0},{"$f":"AH250*'Emission Factors'!$E$16","v":0},{"$f":"AI250*'Emission Factors'!$F$16","v":0},{"$f":"AJ250*'Emission Factors'!$G$16","v":0},{"$f":"AK250*'Emission Factors'!$H$16","v":0},{"$f":"AL250*'Emission Factors'!$K$16","v":0},{"$f":"AM250*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F250*'Emission Factors'!$Q$16","v":0},{"$f":"H250*'Emission Factors'!$S$16","v":0},{"$f":"J250*'Emission Factors'!$R$16","v":0},{"$f":"D250*'Emission Factors'!$P$16","v":0},0,{"$f":"(L250-Z250)*'Emission Factors'!$O$16","v":0},{"$f":"T250*'Emission Factors'!$Q$16","v":0},{"$f":"V250*'Emission Factors'!$S$16","v":0},{"$f":"X250*'Emission Factors'!$R$16","v":0},{"$f":"R250*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D243:D250)","v":13485.065906739526},{"$f":"IF(ISERROR(D251/D251),\"\",(D251/D251))","v":1},{"$f":"SUM(F243:F250)","v":6516.9476660342925},{"$f":"IF(ISERROR(F251/F251),\"\",(F251/F251))","v":1},{"$f":"SUM(H243:H250)","v":2130.5415310000194},{"$f":"IF(ISERROR(H251/H251),\"\",(H251/H251))","v":1},{"$f":"SUM(J243:J250)","v":2932.6279303267866},{"$f":"IF(ISERROR(J251/J251),\"\",(J251/J251))","v":1},{"$f":"SUM(L243:L250)","v":25065.183034100628},{"$f":"IF(ISERROR(L251/L251),\"\",(L251/L251))","v":1},null,null,null,"Total",{"$f":"SUM(R243:R250)","v":9817.2596988609002},{"$f":"IF(ISERROR(R251/R251),\"\",(R251/R251))","v":1},{"$f":"SUM(T243:T250)","v":8631.592011712155},{"$f":"IF(ISERROR(T251/T251),\"\",(T251/T251))","v":1},{"$f":"SUM(V243:V250)","v":3208.4274028501532},{"$f":"IF(ISERROR(V251/V251),\"\",(V251/V251))","v":1},{"$f":"SUM(X243:X250)","v":2082.7161773631587},{"$f":"IF(ISERROR(X251/X251),\"\",(X251/X251))","v":1},{"$f":"SUM(Z243:Z250)","v":23739.995290786366},{"$f":"IF(ISERROR(Z251/Z251),\"\",(Z251/Z251))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF243:AF250),2)","v":566.6},2046.9,957.44,132.69,447.03,247.51,379.29,127.07,null,{"$f":"ROUND(SUM(AO243:AO250),2)","v":-1294.03},-3986.03,-125.18,-264.45,-674.13,1.25,-782.77,12.85,null,{"$f":"SUM(AX243:AX250)","v":-17741.618356530234},{"$f":"SUM(AY243:AY250)","v":0},{"$f":"SUM(AZ243:AZ250)","v":-17443.705652452427},{"$f":"SUM(BA243:BA250)","v":-279.9651104223795},{"$f":"SUM(BB243:BB250)","v":-140.06135447515152},122.11376081971912,-24832.727203656195,-3340.3505250849298,-21154.374312148731,-381.39817446608242,-51.002705239110675,94.398513282657234]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D178*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":519.71466225264135},{"$f":"IF(ISERROR(D255/D263),\"\",(D255/D263))","v":4.7000017029762961E-2},{"$f":"IF(F178=\"\",0,F178*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":768.45408763972057},{"$f":"IF(ISERROR(F255/F263),\"\",(F255/F263))","v":0.12156315358428892},null,null,null,null,{"$f":"SUM(F255,H255,J255,D255)","v":1288.168749892362},{"$f":"IF(ISERROR(L255/L263),\"\",(L255/L263))","v":5.8323905713345267E-2},null,null,null,"Metal",{"$f":"Z255-SUM(T255,V255,X255)","v":294.98924164805362},{"$f":"IF(ISERROR(R255/R263),\"\",(R255/R263))","v":3.9917512976043554E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z255))","v":915.88938325076651},{"$f":"IF(ISERROR(T255/T263),\"\",(T255/T263))","v":0.10856841173457647},null,null,null,null,{"$f":"L255*(1-PAYT_SourceReduction)","v":1210.8786248988201},{"$f":"IF(ISERROR(Z255/Z263),\"\",(Z255/Z263))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L255-$Z255)*(D255/L255)),0,($L255-$Z255)*(D255/L255))","v":31.182879735158551},{"$f":"IF(ISERROR((T255-(1-PAYT_SourceReduction)*F255)*D255/(J255+D255)),0,(T255-(1-PAYT_SourceReduction)*F255)*D255/(J255+D255))","v":193.54254086942922},null,{"$f":"IF(ISERROR(($L255-$Z255)*(J255/L255)),0,($L255-$Z255)*(J255/L255))","v":0},{"$f":"IF(ISERROR((T255-(1-PAYT_SourceReduction)*F255)*J255/(J255+D255)),0,(T255-(1-PAYT_SourceReduction)*F255)*J255/(J255+D255))","v":0},null,{"$f":"IF(ISERROR(($L255-$Z255)*(F255/L255)),0,($L255-$Z255)*(F255/L255))","v":46.107245258383337},null,null,{"$f":"AF255*'Emission Factors'!$C$9","v":-116.08545659779499},{"$f":"AG255*'Emission Factors'!$D$9","v":-843.97682869234688},null,{"$f":"AI255*'Emission Factors'!$F$9","v":0},{"$f":"AJ255*'Emission Factors'!$G$9","v":0},null,{"$f":"AL255*'Emission Factors'!$K$9","v":29.414033781180159},null,null,{"$f":"SUM(AY255:BC255)","v":-3324.8901062147138},null,{"$f":"F255*'Emission Factors'!$Q$9","v":-3335.4166767892702},null,{"$f":"J255*'Emission Factors'!$R$9","v":0},{"$f":"D255*'Emission Factors'!$P$9","v":10.526570574556363},{"$f":"SUM(BE255:BI255)","v":-4255.5383577236762},{"$f":"(L255-Z255)*'Emission Factors'!$O$9","v":-286.16482918949811},{"$f":"T255*'Emission Factors'!$Q$9","v":-3975.348393775585},null,{"$f":"X255*'Emission Factors'!$R$9","v":0},{"$f":"R255*'Emission Factors'!$P$9","v":5.9748652414074082}]
[null,null,"Glass",{"$f":"D179*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":353.84828068264932},{"$f":"IF(ISERROR(D256/D263),\"\",(D256/D263))","v":3.2000011594732217E-2},{"$f":"IF(F179=\"\",0,F179*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":307.57692199048529},{"$f":"IF(ISERROR(F256/F263),\"\",(F256/F263))","v":4.8656154230052095E-2},null,null,null,null,661.42520267313466,{"$f":"IF(ISERROR(L256/L263),\"\",(L256/L263))","v":2.994708663780396E-2},null,null,null,"Glass",233.24071884253374,{"$f":"IF(ISERROR(R256/R263),\"\",(R256/R263))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z256))","v":388.49897167021277},{"$f":"IF(ISERROR(T256/T263),\"\",(T256/T263))","v":4.6052194824058652E-2},null,null,null,null,621.73969051274651,{"$f":"IF(ISERROR(Z256/Z263),\"\",(Z256/Z263))","v":2.994708663780396E-2},null,null,null,"Glass",21.230896840959002,{"$f":"IF(ISERROR((T256-(1-PAYT_SourceReduction)*F256)*D256/(J256+D256)),0,(T256-(1-PAYT_SourceReduction)*F256)*D256/(J256+D256))","v":99.376664999156603},null,0,{"$f":"IF(ISERROR((T256-(1-PAYT_SourceReduction)*F256)*J256/(J256+D256)),0,(T256-(1-PAYT_SourceReduction)*F256)*J256/(J256+D256))","v":0},null,{"$f":"IF(ISERROR(($L256-$Z256)*(F256/L256)),0,($L256-$Z256)*(F256/L256))","v":18.454615319429152},null,null,{"$f":"AF256*'Emission Factors'!$C$10","v":-11.590372601470332},{"$f":"AG256*'Emission Factors'!$D$10","v":-29.492707744271893},null,{"$f":"AI256*'Emission Factors'!$F$10","v":0},{"$f":"AJ256*'Emission Factors'!$G$10","v":0},null,{"$f":"AL256*'Emission Factors'!$K$10","v":-4.5978395816760473},null,null,{"$f":"SUM(AY256:BC256)","v":-77.884904384364745},null,{"$f":"F256*'Emission Factors'!$Q$10","v":-85.051931158530778},null,{"$f":"J256*'Emission Factors'!$R$10","v":0},{"$f":"D256*'Emission Factors'!$P$10","v":7.1670267741660316},-123.56582431178303,{"$f":"(L256-Z256)*'Emission Factors'!$O$10","v":-20.861306446208275},{"$f":"T256*'Emission Factors'!$Q$10","v":-107.42869646987718},null,{"$f":"X256*'Emission Factors'!$R$10","v":0},{"$f":"R256*'Emission Factors'!$P$10","v":4.7241786043024252}]
[null,null,"Plastic",{"$f":"D180*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1260.5844999319384},{"$f":"IF(ISERROR(D257/D263),\"\",(D257/D263))","v":0.11400004130623355},{"$f":"IF(F180=\"\",0,F180*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":292.93040189570036},{"$f":"IF(ISERROR(F257/F263),\"\",(F257/F263))","v":4.6339194504811533E-2},null,null,{"$f":"J180*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.20366563332084},{"$f":"IF(ISERROR(J257/J263),\"\",(J257/J263))","v":0.11399981170758657},1848.7185674609595,{"$f":"IF(ISERROR(L257/L263),\"\",(L257/L263))","v":8.3703697538162938E-2},null,null,null,"Plastic",959.89063910823018,{"$f":"IF(ISERROR(R257/R263),\"\",(R257/R263))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z257))","v":553.1176340032672},{"$f":"IF(ISERROR(T257/T263),\"\",(T257/T263))","v":6.5565890515055528E-2},null,null,{"$f":"IF(ISERROR(($Z257-$T257-$V257)*($J257/($J257+$D257))),0,($Z257-$T257-$V257)*($J257/($J257+$D257)))","v":224.78718030180448},{"$f":"IF(ISERROR(X257/X263),\"\",(X257/X263))","v":0.12921756472737822},1737.7954534133019,{"$f":"IF(ISERROR(Z257/Z263),\"\",(Z257/Z263))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.635069995916382,{"$f":"IF(ISERROR((T257-(1-PAYT_SourceReduction)*F257)*D257/(J257+D257)),0,(T257-(1-PAYT_SourceReduction)*F257)*D257/(J257+D257))","v":225.05879082779177},null,17.712219937999269,{"$f":"IF(ISERROR((T257-(1-PAYT_SourceReduction)*F257)*J257/(J257+D257)),0,(T257-(1-PAYT_SourceReduction)*F257)*J257/(J257+D257))","v":52.704265393517112},null,{"$f":"IF(ISERROR(($L257-$Z257)*(F257/L257)),0,($L257-$Z257)*(F257/L257))","v":17.575824113742037},null,null,{"$f":"AF257*'Emission Factors'!$C$11","v":-146.97590087083637},{"$f":"AG257*'Emission Factors'!$D$11","v":-234.75682980823458},null,{"$f":"AI257*'Emission Factors'!$F$11","v":-55.623580849443272},{"$f":"AJ257*'Emission Factors'!$G$11","v":-118.07199442709407},null,{"$f":"AL257*'Emission Factors'!$K$11","v":-15.820580988215349},null,null,85.304564040535567,null,{"$f":"F257*'Emission Factors'!$Q$11","v":-299.61994127206742},null,{"$f":"J257*'Emission Factors'!$R$11","v":359.3919724296365},{"$f":"D257*'Emission Factors'!$P$11","v":25.532532882966493},-485.94432290328814,{"$f":"(L257-Z257)*'Emission Factors'!$O$11","v":-213.30178886606285},{"$f":"T257*'Emission Factors'!$Q$11","v":-565.74896953035022},null,{"$f":"X257*'Emission Factors'!$R$11","v":273.66431216985245},{"$f":"R257*'Emission Factors'!$P$11","v":19.442123323272554}]
[null,null,"Paper",{"$f":"D181*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2344.2448595225524},{"$f":"IF(ISERROR(D258/D263),\"\",(D258/D263))","v":0.21200007681510102},{"$f":"IF(F181=\"\",0,F181*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4237.7264807577958},{"$f":"IF(ISERROR(F258/F263),\"\",(F258/F263))","v":0.67037368050293977},null,null,{"$f":"J181*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":548.97523784442126},{"$f":"IF(ISERROR(J258/J263),\"\",(J258/J263))","v":0.21199964984217856},7130.9465781247691,{"$f":"IF(ISERROR(L258/L263),\"\",(L258/L263))","v":0.32286504070542282},null,null,null,"Paper",1335.4849611459822,{"$f":"IF(ISERROR(R258/R263),\"\",(R258/R263))","v":0.18071587278243206},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z258))","v":5054.8609673971996},{"$f":"IF(ISERROR(T258/T263),\"\",(T258/T263))","v":0.59919706113588633},null,null,312.74385489410093,{"$f":"IF(ISERROR(X258/X263),\"\",(X258/X263))","v":0.17977893249343752},6703.0897834372827,{"$f":"IF(ISERROR(Z258/Z263),\"\",(Z258/Z263))","v":0.32286504070542282},null,null,null,"Paper",140.65469157135323,{"$f":"IF(ISERROR((T258-(1-PAYT_SourceReduction)*F258)*D258/(J258+D258)),0,(T258-(1-PAYT_SourceReduction)*F258)*D258/(J258+D258))","v":868.10520680521665},null,32.938514270665294,{"$f":"IF(ISERROR((T258-(1-PAYT_SourceReduction)*F258)*J258/(J258+D258)),0,(T258-(1-PAYT_SourceReduction)*F258)*J258/(J258+D258))","v":203.29286867965493},null,{"$f":"IF(ISERROR(($L258-$Z258)*(F258/L258)),0,($L258-$Z258)*(F258/L258))","v":254.26358884546789},null,null,{"$f":"AF258*'Emission Factors'!$C$12","v":-877.85457287605493},{"$f":"AG258*'Emission Factors'!$D$12","v":-2693.2458759385918},null,{"$f":"AI258*'Emission Factors'!$F$12","v":-184.52510394117562},{"$f":"AJ258*'Emission Factors'!$G$12","v":-500.78064262338131},null,{"$f":"AL258*'Emission Factors'!$K$12","v":-798.07285101647199},null,null,-12588.323151836001,null,{"$f":"F258*'Emission Factors'!$Q$12","v":-12606.6159669511},null,{"$f":"J258*'Emission Factors'!$R$12","v":-280.80510514404619},{"$f":"D258*'Emission Factors'!$P$12","v":299.09792025914595},-17642.802198231675,{"$f":"(L258-Z258)*'Emission Factors'!$O$12","v":-2615.7519169438629},{"$f":"T258*'Emission Factors'!$Q$12","v":-15037.471453540364},null,{"$f":"X258*'Emission Factors'!$R$12","v":-159.97091490232282},{"$f":"R258*'Emission Factors'!$P$12","v":170.39208715487294}]
[null,null,"Wood",{"$f":"D182*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":652.40776750863472},{"$f":"IF(ISERROR(D259/D263),\"\",(D259/D263))","v":5.9000021377787537E-2},{"$f":"IF(F182=\"\",0,F182*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.17936422745998},{"$f":"IF(ISERROR(F259/F263),\"\",(F259/F263))","v":3.8152603475628169E-2},null,null,{"$f":"J182*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":152.78084449443796},{"$f":"IF(ISERROR(J259/J263),\"\",(J259/J263))","v":5.89999025504176E-2},1046.3679762305328,{"$f":"IF(ISERROR(L259/L263),\"\",(L259/L263))","v":4.7375987961385452E-2},null,null,null,"Wood",485.88084550388425,{"$f":"IF(ISERROR(R259/R263),\"\",(R259/R263))","v":6.5748685771911383E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z259))","v":383.92148059414029},{"$f":"IF(ISERROR(T259/T263),\"\",(T259/T263))","v":4.5509584608298223E-2},null,null,113.78357155867627,{"$f":"IF(ISERROR(X259/X263),\"\",(X259/X263))","v":6.5407804853707202E-2},983.58589765670081,{"$f":"IF(ISERROR(Z259/Z263),\"\",(Z259/Z263))","v":4.7375987961385459E-2},null,null,null,"Wood",39.144466050518105,{"$f":"IF(ISERROR((T259-(1-PAYT_SourceReduction)*F259)*D259/(J259+D259)),0,(T259-(1-PAYT_SourceReduction)*F259)*D259/(J259+D259))","v":127.3824559542325},null,9.1668506696662817,{"$f":"IF(ISERROR((T259-(1-PAYT_SourceReduction)*F259)*J259/(J259+D259)),0,(T259-(1-PAYT_SourceReduction)*F259)*J259/(J259+D259))","v":29.830422266095432},null,{"$f":"IF(ISERROR(($L259-$Z259)*(F259/L259)),0,($L259-$Z259)*(F259/L259))","v":14.470761853647605},null,null,{"$f":"AF259*'Emission Factors'!$C$13","v":-39.664894272196925},{"$f":"AG259*'Emission Factors'!$D$13","v":-184.56197758909661},null,{"$f":"AI259*'Emission Factors'!$F$13","v":-12.99417239217556},{"$f":"AJ259*'Emission Factors'!$G$13","v":-55.278851733302588},null,{"$f":"AL259*'Emission Factors'!$K$13","v":6.3032554950502284},null,null,-1347.3719678116327,null,{"$f":"F259*'Emission Factors'!$Q$13","v":-593.68994278732578},null,{"$f":"J259*'Emission Factors'!$R$13","v":-92.968437281698925},{"$f":"D259*'Emission Factors'!$P$13","v":-660.71358774260796},-1633.568608303354,{"$f":"(L259-Z259)*'Emission Factors'!$O$13","v":-127.19812923802026},{"$f":"T259*'Emission Factors'!$Q$13","v":-945.06560533842332},null,{"$f":"X259*'Emission Factors'!$R$13","v":-69.238266558512194},{"$f":"R259*'Emission Factors'!$P$13","v":-492.06660716839838}]
[null,null,"Food Waste",{"$f":"D183*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1304.8155350172694},{"$f":"IF(ISERROR(D260/D263),\"\",(D260/D263))","v":0.11800004275557507},null,null,{"$f":"H183*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.710275138830809},{"$f":"IF(ISERROR(H260/H263),\"\",(H260/H263))","v":3.9999973513208907E-2},{"$f":"J183*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":305.56168898887591},{"$f":"IF(ISERROR(J260/J263),\"\",(J260/J263))","v":0.1179998051008352},1695.0874991449762,{"$f":"IF(ISERROR(L260/L263),\"\",(L260/L263))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1032.8698111118933,{"$f":"IF(ISERROR(R260/R263),\"\",(R260/R263))","v":0.13976643303084574},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I260=\"\",0,Z260*'Food Waste Collection'!$AD$11))","v":318.6349960099426},{"$f":"IF(ISERROR(V260/V263),\"\",(V260/V263))","v":9.9709160591947024E-2},241.87744207444177,{"$f":"IF(ISERROR(X260/X263),\"\",(X260/X263))","v":0.1390417993827914},1593.3822491962776,{"$f":"IF(ISERROR(Z260/Z263),\"\",(Z260/Z263))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.288932101036167,null,{"$f":"IF(ISERROR((V260-(1-PAYT_SourceReduction)*H260)*D260/(J260+D260)),0,(V260-(1-PAYT_SourceReduction)*H260)*D260/(J260+D260))","v":193.65679180434006},18.333701339332553,null,{"$f":"IF(ISERROR((V260-(1-PAYT_SourceReduction)*H260)*J260/(J260+D260)),0,(V260-(1-PAYT_SourceReduction)*H260)*J260/(J260+D260))","v":45.350545575101599},null,{"$f":"IF(ISERROR(($L260-$Z260)*(H260/L260)),0,($L260-$Z260)*(H260/L260))","v":5.0826165083298482},null,{"$f":"AF260*'Emission Factors'!$C$14","v":-101.8566184625074},null,{"$f":"AH260*'Emission Factors'!$E$14","v":-139.28641345827694},{"$f":"AI260*'Emission Factors'!$F$14","v":-11.305930980091466},null,{"$f":"AK260*'Emission Factors'!$H$14","v":-1.58199385153367},null,{"$f":"AM260*'Emission Factors'!$L$14","v":-2.9570209848362867},null,650.78360043583427,null,null,{"$f":"H260*'Emission Factors'!$S$14","v":-14.910026607720974},{"$f":"J260*'Emission Factors'!$R$14","v":-43.123414270227229},{"$f":"D260*'Emission Factors'!$P$14","v":708.81704131378251},393.79562269858866,{"$f":"(L260-Z260)*'Emission Factors'!$O$14","v":-77.072554401285075},null,{"$f":"V260*'Emission Factors'!$S$14","v":-56.08358916168293},{"$f":"X260*'Emission Factors'!$R$14","v":-34.135762149091839},{"$f":"R260*'Emission Factors'!$P$14","v":561.08752841064847}]
[null,null,"Yard Trimmings",{"$f":"D184*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1614.4327806145877},{"$f":"IF(ISERROR(D261/D263),\"\",(D261/D263))","v":0.14600005290096577},null,null,{"$f":"H184*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1800.0933467001551},{"$f":"IF(ISERROR(H261/H263),\"\",(H261/H263))","v":0.84999943715568937},{"$f":"J184*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":378.06785247776168},{"$f":"IF(ISERROR(J261/J263),\"\",(J261/J263))","v":0.14599975885357575},3792.5939797925048,{"$f":"IF(ISERROR(L261/L263),\"\",(L261/L263))","v":0.17171577381061454},null,null,null,"Yard Trimmings",1096.3464647236628,{"$f":"IF(ISERROR(R261/R263),\"\",(R261/R263))","v":0.14835600100989327},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z261*'Food Waste Collection'!$AD$12))","v":2211.9494720965408},{"$f":"IF(ISERROR(V261/V263),\"\",(V261/V263))","v":0.6921764021415413},256.74240418475068,{"$f":"IF(ISERROR(X261/X263),\"\",(X261/X263))","v":0.14758683385085999},3565.0383410049544,{"$f":"IF(ISERROR(Z261/Z263),\"\",(Z261/Z263))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V261-(1-PAYT_SourceReduction)*H261)*D261/(J261+D261)),0,(V261-(1-PAYT_SourceReduction)*H261)*D261/(J261+D261))","v":421.22034905404979},null,null,{"$f":"IF(ISERROR((V261-(1-PAYT_SourceReduction)*H261)*J261/(J261+D261)),0,(V261-(1-PAYT_SourceReduction)*H261)*J261/(J261+D261))","v":98.641377144345412},null,{"$f":"IF(ISERROR(($L261-$Z261)*(H261/L261)),0,($L261-$Z261)*(H261/L261))","v":108.00560080200935},null,null,null,{"$f":"AH261*'Emission Factors'!$E$15","v":14.11082817425272},null,null,{"$f":"AK261*'Emission Factors'!$H$15","v":2.8317267929454171},null,{"$f":"AM261*'Emission Factors'!$L$15","v":15.802517581024576},null,-619.83868186137488,null,null,{"$f":"H261*'Emission Factors'!$S$15","v":-263.37529301707616},{"$f":"J261*'Emission Factors'!$R$15","v":-66.169175185186731},{"$f":"D261*'Emission Factors'!$P$15","v":-290.29421365911196},-565.70580598249433,{"$f":"(L261-Z261)*'Emission Factors'!$O$15","v":0},null,{"$f":"V261*'Emission Factors'!$S$15","v":-323.63479450681712},{"$f":"X261*'Emission Factors'!$R$15","v":-44.934878775407284},{"$f":"R261*'Emission Factors'!$P$15","v":-197.13613270026988}]
[null,null,"Other / Undifferentiated",{"$f":"D185*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3007.7063791867231},{"$f":"IF(ISERROR(D262/D263),\"\",(D262/D263))","v":0.27199973621984191},{"$f":"IF(F185=\"\",0,F185*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":473.57197060541068},{"$f":"IF(ISERROR(F262/F263),\"\",(F262/F263))","v":7.4915213702279521E-2},{"$f":"H185*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":232.9546589473135},{"$f":"IF(ISERROR(H262/H263),\"\",(H262/H263))","v":0.1100005893311016},{"$f":"J185*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":908.9208265123242},{"$f":"IF(ISERROR(J262/J263),\"\",(J262/J263))","v":0.35100107194540631},4623.1538352517709,{"$f":"IF(ISERROR(L262/L263),\"\",(L262/L263))","v":0.20932070305854392},null,null,null,"Other / Undifferentiated",1951.267775872172,{"$f":"IF(ISERROR(R262/R263),\"\",(R262/R263))","v":0.26404270314387246},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z262))","v":1139.7692396938376},{"$f":"IF(ISERROR(T262/T263),\"\",(T262/T263))","v":0.13510685718212487},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z262-T262)*'Food Waste Collection'!$AD$13))","v":665.05968452994966},{"$f":"IF(ISERROR(V262/V263),\"\",(V262/V263))","v":0.2081144372665116},589.66790504070514,{"$f":"IF(ISERROR(X262/X263),\"\",(X262/X263))","v":0.33896706469182564},4345.7646051366646,{"$f":"IF(ISERROR(Z262/Z263),\"\",(Z262/Z263))","v":0.20932070305854392},null,null,null,"Other",{"$f":"IF(ISERROR(($L262-$Z262)*(D262/L262)),0,($L262-$Z262)*(D262/L262))","v":180.46238275120345},{"$f":"IF(ISERROR((T262-(1-PAYT_SourceReduction)*F262)*D262/(J262+D262)),0,(T262-(1-PAYT_SourceReduction)*F262)*D262/(J262+D262))","v":533.41500033848342},{"$f":"IF(ISERROR((V262-(1-PAYT_SourceReduction)*H262)*D262/(J262+D262)),0,(V262-(1-PAYT_SourceReduction)*H262)*D262/(J262+D262))","v":342.56122022486352},{"$f":"IF(ISERROR(($L262-$Z262)*(J262/L262)),0,($L262-$Z262)*(J262/L262))","v":54.535249590739468},{"$f":"IF(ISERROR((T262-(1-PAYT_SourceReduction)*F262)*J262/(J262+D262)),0,(T262-(1-PAYT_SourceReduction)*F262)*J262/(J262+D262))","v":161.1965869862681},{"$f":"IF(ISERROR((V262-(1-PAYT_SourceReduction)*H262)*J262/(J262+D262)),0,(V262-(1-PAYT_SourceReduction)*H262)*J262/(J262+D262))","v":103.52108489461148},{"$f":"IF(ISERROR(($L262-$Z262)*(F262/L262)),0,($L262-$Z262)*(F262/L262))","v":28.414318236324647},{"$f":"IF(ISERROR(($L262-$Z262)*(H262/L262)),0,($L262-$Z262)*(H262/L262))","v":13.977279536838815},null,{"$f":"AF262*'Emission Factors'!$C$16","v":0},{"$f":"AG262*'Emission Factors'!$D$16","v":0},{"$f":"AH262*'Emission Factors'!$E$16","v":0},{"$f":"AI262*'Emission Factors'!$F$16","v":0},{"$f":"AJ262*'Emission Factors'!$G$16","v":0},{"$f":"AK262*'Emission Factors'!$H$16","v":0},{"$f":"AL262*'Emission Factors'!$K$16","v":0},{"$f":"AM262*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F262*'Emission Factors'!$Q$16","v":0},{"$f":"H262*'Emission Factors'!$S$16","v":0},{"$f":"J262*'Emission Factors'!$R$16","v":0},{"$f":"D262*'Emission Factors'!$P$16","v":0},0,{"$f":"(L262-Z262)*'Emission Factors'!$O$16","v":0},{"$f":"T262*'Emission Factors'!$Q$16","v":0},{"$f":"V262*'Emission Factors'!$S$16","v":0},{"$f":"X262*'Emission Factors'!$R$16","v":0},{"$f":"R262*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D255:D262)","v":11057.754764716996},{"$f":"IF(ISERROR(D263/D263),\"\",(D263/D263))","v":1},{"$f":"SUM(F255:F262)","v":6321.4392271165725},{"$f":"IF(ISERROR(F263/F263),\"\",(F263/F263))","v":1},{"$f":"SUM(H255:H262)","v":2117.7582807862996},{"$f":"IF(ISERROR(H263/H263),\"\",(H263/H263))","v":1},{"$f":"SUM(J255:J262)","v":2589.5101159511419},{"$f":"IF(ISERROR(J263/J263),\"\",(J263/J263))","v":1},{"$f":"SUM(L255:L262)","v":22086.46238857101},{"$f":"IF(ISERROR(L263/L263),\"\",(L263/L263))","v":1},null,null,null,"Total",{"$f":"SUM(R255:R262)","v":7389.9704579564122},{"$f":"IF(ISERROR(R263/R263),\"\",(R263/R263))","v":1},{"$f":"SUM(T255:T262)","v":8436.0576766094237},{"$f":"IF(ISERROR(T263/T263),\"\",(T263/T263))","v":1},{"$f":"SUM(V260:V262)","v":3195.6441526364333},{"$f":"IF(ISERROR(V263/V263),\"\",(V263/V263))","v":1},{"$f":"SUM(X255:X262)","v":1739.6023580544793},{"$f":"IF(ISERROR(X263/X263),\"\",(X263/X263))","v":1},20761.274645256748,{"$f":"IF(ISERROR(Z263/Z263),\"\",(Z263/Z263))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF255:AF262),2)","v":566.6},2046.88,957.44,132.69,447.02,247.51,379.29,127.07,null,{"$f":"ROUND(SUM(AO255:AO262),2)","v":-1294.03},-3986.03,-125.18,-264.45,-674.13,1.25,-782.77,12.85,null,{"$f":"SUM(AX255:AX262)","v":-17222.220647631715},{"$f":"SUM(AY255:AY262)","v":0},{"$f":"SUM(AZ255:AZ262)","v":-16920.394458958293},{"$f":"SUM(BA255:BA262)","v":-278.28531962479713},-123.67415945152258,100.13329040289744,-24313.329494757683,-3340.3505250849375,-20631.063118654598,-379.71838366850005,-34.615510215481684,72.418042865835531]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D190*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.08366501159243},{"$f":"IF(ISERROR(D267/D275),\"\",(D267/D275))","v":4.7000017029762954E-2},{"$f":"IF(F190=\"\",0,F190*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.766622387179353},{"$f":"IF(ISERROR(F267/F275),\"\",(F267/F275))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F267,H267,J267,D267)","v":137.8502873987718},{"$f":"IF(ISERROR(L267/L275),\"\",(L267/L275))","v":4.6278353629990027E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z267-$T267-$V267)*($D267/($J267+$D267))),0,($Z267-$T267-$V267)*($D267/($J267+$D267)))","v":114.08366501159244},{"$f":"IF(ISERROR(R267/R275),\"\",(R267/R275))","v":4.7000441104860312E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z267),0,'Multi-Family Recycling'!$BG$20*Z267)","v":23.766622387179353},{"$f":"IF(ISERROR(T267/T275),\"\",(T267/T275))","v":0.12154705399792176},null,null,null,null,{"$f":"L267","v":137.8502873987718},{"$f":"IF(ISERROR(Z267/Z275),\"\",(Z267/Z275))","v":4.6278353629990027E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T267-F267)*(D267/(J267+D267))),0,(T267-F267)*(D267/(J267+D267)))","v":0},null,null,{"$f":"IF(ISERROR((T267-F267)*(J267/(J267+D267))),0,(T267-F267)*(J267/(J267+D267)))","v":0},null,null,null,null,null,{"$f":"AG267*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ267*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY267:BC267)","v":-100.84651189239182},null,{"$f":"F267*'Emission Factors'!$Q$9","v":-103.15722166906691},null,{"$f":"J267*'Emission Factors'!$R$9","v":0},{"$f":"D267*'Emission Factors'!$P$9","v":2.3107097766750964},{"$f":"SUM(BE267:BI267)","v":-100.84651189239182},{"$f":"(L267-Z267)*'Emission Factors'!$O$9","v":0},{"$f":"T267*'Emission Factors'!$Q$9","v":-103.15722166906691},null,{"$f":"X267*'Emission Factors'!$R$9","v":0},{"$f":"R267*'Emission Factors'!$P$9","v":2.3107097766750968}]
[null,null,"Glass",{"$f":"D191*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.673984688743786},{"$f":"IF(ISERROR(D268/D275),\"\",(D268/D275))","v":3.2000011594732231E-2},{"$f":"IF(F191=\"\",0,F191*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5126887572572993},{"$f":"IF(ISERROR(F268/F275),\"\",(F268/F275))","v":4.8656154230052075E-2},null,null,null,null,87.18667344600108,{"$f":"IF(ISERROR(L268/L275),\"\",(L268/L275))","v":2.9269838907803745E-2},null,null,null,"Glass",77.673984688743786,{"$f":"IF(ISERROR(R268/R275),\"\",(R268/R275))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z268),0,'Multi-Family Recycling'!$BG$21*Z268)","v":9.5126887572572993},{"$f":"IF(ISERROR(T268/T275),\"\",(T268/T275))","v":4.864971030412369E-2},null,null,null,null,87.18667344600108,{"$f":"IF(ISERROR(Z268/Z275),\"\",(Z268/Z275))","v":2.9269838907803745E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T268-F268)*(D268/(J268+D268))),0,(T268-F268)*(D268/(J268+D268)))","v":0},null,null,{"$f":"IF(ISERROR((T268-F268)*(J268/(J268+D268))),0,(T268-F268)*(J268/(J268+D268)))","v":0},null,null,null,null,null,{"$f":"AG268*'Emission Factors'!$D$10","v":0},null,null,{"$f":"AJ268*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY268:BC268)","v":-1.0572230119930082},null,{"$f":"F268*'Emission Factors'!$Q$10","v":-2.6304722216441379},null,{"$f":"J268*'Emission Factors'!$R$10","v":0},{"$f":"D268*'Emission Factors'!$P$10","v":1.5732492096511297},{"$f":"SUM(BE268:BI268)","v":-1.0572230119930082},{"$f":"(L268-Z268)*'Emission Factors'!$O$10","v":0},{"$f":"T268*'Emission Factors'!$Q$10","v":-2.6304722216441379},null,{"$f":"X268*'Emission Factors'!$R$10","v":0},{"$f":"R268*'Emission Factors'!$P$10","v":1.5732492096511297}]
[null,null,"Plastic",{"$f":"D192*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":276.71357045364977},{"$f":"IF(ISERROR(D269/D275),\"\",(D269/D275))","v":0.11400004130623358},{"$f":"IF(F192=\"\",0,F192*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0597035783402866},{"$f":"IF(ISERROR(F269/F275),\"\",(F269/F275))","v":4.6339194504811512E-2},null,null,{"$f":"J192*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.115366232342126},{"$f":"IF(ISERROR(J269/J275),\"\",(J269/J275))","v":0.11399981170758657},324.8886402643322,{"$f":"IF(ISERROR(L269/L275),\"\",(L269/L275))","v":0.10906985881738061},null,null,null,"Plastic",276.71357045364977,{"$f":"IF(ISERROR(R269/R275),\"\",(R269/R275))","v":0.11400106991391651},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z269),0,'Multi-Family Recycling'!$BG$22*Z269)","v":9.0597035783402884},{"$f":"IF(ISERROR(T269/T275),\"\",(T269/T275))","v":4.633305743249877E-2},null,null,{"$f":"IF(ISERROR(($Z269-$T269-$V269)*($J269/($J269+$D269))),0,($Z269-$T269-$V269)*($J269/($J269+$D269)))","v":39.115366232342126},{"$f":"IF(ISERROR(X269/X275),\"\",(X269/X275))","v":0.11400113907144123},324.8886402643322,{"$f":"IF(ISERROR(Z269/Z275),\"\",(Z269/Z275))","v":0.10906985881738061},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T269-F269)*(D269/(J269+D269))),0,(T269-F269)*(D269/(J269+D269)))","v":1.5563553124295005E-15},null,null,{"$f":"IF(ISERROR((T269-F269)*(J269/(J269+D269))),0,(T269-F269)*(J269/(J269+D269)))","v":2.2000152697075001E-16},null,null,null,null,null,{"$f":"AG269*'Emission Factors'!$D$11","v":-1.6234204309785009E-15},null,null,{"$f":"AJ269*'Emission Factors'!$G$11","v":-4.928636965621716E-16},null,null,null,null,43.958612095153747,null,{"$f":"F269*'Emission Factors'!$Q$11","v":-9.2665965584929584},null,{"$f":"J269*'Emission Factors'!$R$11","v":47.62050834426455},{"$f":"D269*'Emission Factors'!$P$11","v":5.6047003093821504},43.95861209515374,{"$f":"(L269-Z269)*'Emission Factors'!$O$11","v":0},{"$f":"T269*'Emission Factors'!$Q$11","v":-9.2665965584929602},null,{"$f":"X269*'Emission Factors'!$R$11","v":47.62050834426455},{"$f":"R269*'Emission Factors'!$P$11","v":5.6047003093821504}]
[null,null,"Paper",{"$f":"D193*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":514.59014856292742},{"$f":"IF(ISERROR(D270/D275),\"\",(D270/D275))","v":0.21200007681510094},{"$f":"IF(F193=\"\",0,F193*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.06371176665616},{"$f":"IF(ISERROR(F270/F275),\"\",(F270/F275))","v":0.67037368050293988},null,null,{"$f":"J193*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.740856502250267},{"$f":"IF(ISERROR(J270/J275),\"\",(J270/J275))","v":0.21199964984217851},718.39471683183388,{"$f":"IF(ISERROR(L270/L275),\"\",(L270/L275))","v":0.24117559258535406},null,null,null,"Paper",514.59014856292742,{"$f":"IF(ISERROR(R270/R275),\"\",(R270/R275))","v":0.21200198966447623},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z270),0,'Multi-Family Recycling'!$BG$23*Z270)","v":131.06371176665616},{"$f":"IF(ISERROR(T270/T275),\"\",(T270/T275))","v":0.67028489752348219},null,null,72.740856502250267,{"$f":"IF(ISERROR(X270/X275),\"\",(X270/X275))","v":0.2120021182732065},718.39471683183388,{"$f":"IF(ISERROR(Z270/Z275),\"\",(Z270/Z275))","v":0.24117559258535406},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T270-F270)*(D270/(J270+D270))),0,(T270-F270)*(D270/(J270+D270)))","v":0},null,null,{"$f":"IF(ISERROR((T270-F270)*(J270/(J270+D270))),0,(T270-F270)*(J270/(J270+D270)))","v":0},null,null,null,null,null,{"$f":"AG270*'Emission Factors'!$D$12","v":0},null,null,{"$f":"AJ270*'Emission Factors'!$G$12","v":0},null,null,null,null,-361.44725433359798,null,{"$f":"F270*'Emission Factors'!$Q$12","v":-389.89535755737194},null,{"$f":"J270*'Emission Factors'!$R$12","v":-37.207514019368325},{"$f":"D270*'Emission Factors'!$P$12","v":65.655617243142274},-361.44725433359798,{"$f":"(L270-Z270)*'Emission Factors'!$O$12","v":0},{"$f":"T270*'Emission Factors'!$Q$12","v":-389.89535755737194},null,{"$f":"X270*'Emission Factors'!$R$12","v":-37.207514019368325},{"$f":"R270*'Emission Factors'!$P$12","v":65.655617243142274}]
[null,null,"Wood",{"$f":"D194*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.21140926987133},{"$f":"IF(ISERROR(D271/D275),\"\",(D271/D275))","v":5.900002137778753E-2},{"$f":"IF(F194=\"\",0,F194*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4591559461668364},{"$f":"IF(ISERROR(F271/F275),\"\",(F271/F275))","v":3.8152603475628148E-2},null,null,{"$f":"J194*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.243917611475311},{"$f":"IF(ISERROR(J271/J275),\"\",(J271/J275))","v":5.8999902550417607E-2},170.91448282751347,{"$f":"IF(ISERROR(L271/L275),\"\",(L271/L275))","v":5.7378486661385071E-2},null,null,null,"Wood",143.2114092698713,{"$f":"IF(ISERROR(R271/R275),\"\",(R271/R275))","v":5.9000553727377815E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z271),0,'Multi-Family Recycling'!$BG$24*Z271)","v":7.4591559461668355},{"$f":"IF(ISERROR(T271/T275),\"\",(T271/T275))","v":3.814755061942398E-2},null,null,20.243917611475307,{"$f":"IF(ISERROR(X271/X275),\"\",(X271/X275))","v":5.9000589519430102E-2},170.91448282751347,{"$f":"IF(ISERROR(Z271/Z275),\"\",(Z271/Z275))","v":5.7378486661385071E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T271-F271)*(D271/(J271+D271))),0,(T271-F271)*(D271/(J271+D271)))","v":-7.7817765621475013E-16},null,null,{"$f":"IF(ISERROR((T271-F271)*(J271/(J271+D271))),0,(T271-F271)*(J271/(J271+D271)))","v":-1.1000076348537503E-16},null,null,null,null,null,{"$f":"AG271*'Emission Factors'!$D$13","v":1.1274865606158879E-15},null,null,{"$f":"AJ271*'Emission Factors'!$G$13","v":2.0384276967374118E-16},null,null,null,null,-175.7147781754978,null,{"$f":"F271*'Emission Factors'!$Q$13","v":-18.361545487552629},null,{"$f":"J271*'Emission Factors'!$R$13","v":-12.31859524684614},{"$f":"D271*'Emission Factors'!$P$13","v":-145.03463744109902},-175.71477817549777,{"$f":"(L271-Z271)*'Emission Factors'!$O$13","v":0},{"$f":"T271*'Emission Factors'!$Q$13","v":-18.361545487552629},null,{"$f":"X271*'Emission Factors'!$R$13","v":-12.318595246846138},{"$f":"R271*'Emission Factors'!$P$13","v":-145.03463744109899}]
[null,null,"Food Waste",{"$f":"D195*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.42281853974265},{"$f":"IF(ISERROR(D272/D275),\"\",(D272/D275))","v":0.11800004275557506},null,null,{"$f":"H195*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51132966996152573},{"$f":"IF(ISERROR(H272/H275),\"\",(H272/H275))","v":3.9999973513208914E-2},{"$f":"J195*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.487835222950622},{"$f":"IF(ISERROR(J272/J275),\"\",(J272/J275))","v":0.11799980510083521},327.42198343265477,{"$f":"IF(ISERROR(L272/L275),\"\",(L272/L275))","v":0.10992033909727009},null,null,null,"Food Waste",286.42281853974259,{"$f":"IF(ISERROR(R272/R275),\"\",(R272/R275))","v":0.11800110745475563},null,null,{"$f":"H272","v":0.51132966996152573},{"$f":"IF(ISERROR(V272/V275),\"\",(V272/V275))","v":3.9999973513208914E-2},40.487835222950615,{"$f":"IF(ISERROR(X272/X275),\"\",(X272/X275))","v":0.1180011790388602},327.42198343265477,{"$f":"IF(ISERROR(Z272/Z275),\"\",(Z272/Z275))","v":0.10992033909727009},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V272-H272)*(D272/(J272+D272))),0,(V272-H272)*(D272/(J272+D272)))","v":0},null,null,{"$f":"IF(ISERROR((V272-H272)*(J272/(J272+D272))),0,(V272-H272)*(J272/(J272+D272)))","v":0},null,null,null,null,null,{"$f":"AH272*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK272*'Emission Factors'!$H$14","v":0},null,null,null,149.7899471138798,null,null,{"$f":"H272*'Emission Factors'!$S$14","v":-9.000016788929957E-2},{"$f":"J272*'Emission Factors'!$R$14","v":-5.713981019680646},{"$f":"D272*'Emission Factors'!$P$14","v":155.59392830144975},149.78994711387978,{"$f":"(L272-Z272)*'Emission Factors'!$O$14","v":0},null,{"$f":"V272*'Emission Factors'!$S$14","v":-9.000016788929957E-2},{"$f":"X272*'Emission Factors'!$R$14","v":-5.7139810196806442},{"$f":"R272*'Emission Factors'!$P$14","v":155.59392830144972}]
[null,null,"Yard Trimmings",{"$f":"D196*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.38755514239347},{"$f":"IF(ISERROR(D273/D275),\"\",(D273/D275))","v":0.14600005290096577},null,null,{"$f":"H196*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.865755486682422},{"$f":"IF(ISERROR(H273/H275),\"\",(H273/H275))","v":0.84999943715568937},{"$f":"J196*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.095118157210095},{"$f":"IF(ISERROR(J273/J275),\"\",(J273/J275))","v":0.14599975885357577},415.34842878628598,{"$f":"IF(ISERROR(L273/L275),\"\",(L273/L275))","v":0.13943853023264521},null,null,null,"Yard Trimmings",354.38755514239347,{"$f":"IF(ISERROR(R273/R275),\"\",(R273/R275))","v":0.14600137024062987},null,null,{"$f":"H273","v":10.865755486682422},{"$f":"IF(ISERROR(V273/V275),\"\",(V273/V275))","v":0.84999943715568937},50.095118157210095,{"$f":"IF(ISERROR(X273/X275),\"\",(X273/X275))","v":0.14600145881079316},415.34842878628598,{"$f":"IF(ISERROR(Z273/Z275),\"\",(Z273/Z275))","v":0.13943853023264521},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V273-H273)*(D273/(J273+D273))),0,(V273-H273)*(D273/(J273+D273)))","v":0},null,null,{"$f":"IF(ISERROR((V273-H273)*(J273/(J273+D273))),0,(V273-H273)*(J273/(J273+D273)))","v":0},null,null,null,null,null,{"$f":"AH273*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK273*'Emission Factors'!$H$15","v":0},null,null,null,-74.080500694071233,null,null,{"$f":"H273*'Emission Factors'!$S$15","v":-1.5897906296931481},{"$f":"J273*'Emission Factors'!$R$15","v":-8.7676130819983964},{"$f":"D273*'Emission Factors'!$P$15","v":-63.723096982379694},-74.080500694071233,{"$f":"(L273-Z273)*'Emission Factors'!$O$15","v":0},null,{"$f":"V273*'Emission Factors'!$S$15","v":-1.5897906296931481},{"$f":"X273*'Emission Factors'!$R$15","v":-8.7676130819983964},{"$f":"R273*'Emission Factors'!$P$15","v":-63.723096982379694}]
[null,null,"Other / Undifferentiated",{"$f":"D197*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":660.2279903536122},{"$f":"IF(ISERROR(D274/D275),\"\",(D274/D275))","v":0.27199973621984191},{"$f":"IF(F197=\"\",0,F197*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.646556482120049},{"$f":"IF(ISERROR(F274/F275),\"\",(F274/F275))","v":7.4915213702279493E-2},{"$f":"H197*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4061650570761406},{"$f":"IF(ISERROR(H274/H275),\"\",(H274/H275))","v":0.11000058933110163},{"$f":"J197*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.43472064941621},{"$f":"IF(ISERROR(J274/J275),\"\",(J274/J275))","v":0.35100107194540631},796.71543254222456,{"$f":"IF(ISERROR(L274/L275),\"\",(L274/L275))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",660.20608923556654,{"$f":"IF(ISERROR(R274/R275),\"\",(R274/R275))","v":0.27199316756727032},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z274),0,'Multi-Family Recycling'!$BG$25*Z274)","v":14.672452667130909},{"$f":"IF(ISERROR(T274/T275),\"\",(T274/T275))","v":7.5037730122549676E-2},{"$f":"H274","v":1.4061650570761406},{"$f":"IF(ISERROR(V274/V275),\"\",(V274/V275))","v":0.11000058933110163},120.43072558245103,{"$f":"IF(ISERROR(X274/X275),\"\",(X274/X275))","v":0.35099351528626871},796.71543254222456,{"$f":"IF(ISERROR(Z274/Z275),\"\",(Z274/Z275))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T274-F274)*(D274/(J274+D274))),0,(T274-F274)*(D274/(J274+D274)))","v":2.1901118045689182E-2},{"$f":"IF(ISERROR((V274-H274)*(D274/(J274+D274))),0,(V274-H274)*(D274/(J274+D274)))","v":0},null,{"$f":"IF(ISERROR((T274-F274)*(J274/(J274+D274))),0,(T274-F274)*(J274/(J274+D274)))","v":3.9950669651702591E-3},{"$f":"IF(ISERROR((V274-H274)*(J274/(J274+D274))),0,(V274-H274)*(J274/(J274+D274)))","v":0},null,null,null,null,{"$f":"AG274*'Emission Factors'!$D$16","v":0},{"$f":"AH274*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ274*'Emission Factors'!$G$16","v":0},{"$f":"AK274*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F274*'Emission Factors'!$Q$16","v":0},{"$f":"H274*'Emission Factors'!$S$16","v":0},{"$f":"J274*'Emission Factors'!$R$16","v":0},{"$f":"D274*'Emission Factors'!$P$16","v":0},0,{"$f":"(L274-Z274)*'Emission Factors'!$O$16","v":0},{"$f":"T274*'Emission Factors'!$Q$16","v":0},{"$f":"V274*'Emission Factors'!$S$16","v":0},{"$f":"X274*'Emission Factors'!$R$16","v":0},{"$f":"R274*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D267:D274)","v":2427.3111420225332},{"$f":"IF(ISERROR(D275/D275),\"\",(D275/D275))","v":1},{"$f":"SUM(F267:F274)","v":195.50843891771999},{"$f":"IF(ISERROR(F275/F275),\"\",(F275/F275))","v":1},{"$f":"SUM(H267:H274)","v":12.783250213720089},{"$f":"IF(ISERROR(H275/H275),\"\",(H275/H275))","v":1},{"$f":"SUM(J267:J274)","v":343.11781437564463},{"$f":"IF(ISERROR(J275/J275),\"\",(J275/J275))","v":1},{"$f":"SUM(L267:L274)","v":2978.7206455296173},{"$f":"IF(ISERROR(L275/L275),\"\",(L275/L275))","v":1},null,null,null,"Total",{"$f":"SUM(R267:R274)","v":2427.2892409044871},{"$f":"IF(ISERROR(R275/R275),\"\",(R275/R275))","v":1},{"$f":"SUM(T267:T274)","v":195.53433510273084},{"$f":"IF(ISERROR(T275/T275),\"\",(T275/T275))","v":1},{"$f":"SUM(V272:V274)","v":12.783250213720089},{"$f":"IF(ISERROR(V275/V275),\"\",(V275/V275))","v":1},{"$f":"SUM(X267:X274)","v":343.11381930867947},{"$f":"IF(ISERROR(X275/X275),\"\",(X275/X275))","v":1},2978.7206455296173,{"$f":"IF(ISERROR(Z275/Z275),\"\",(Z275/Z275))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG267:AG274),2)","v":0.02},{"$f":"ROUND(SUM(AH267:AH274),2)","v":0},null,{"$f":"ROUND(SUM(AJ267:AJ274),2)","v":0},{"$f":"ROUND(SUM(AK267:AK274),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP267:AP274),2)","v":0},{"$f":"ROUND(SUM(AQ267:AQ274),2)","v":0},null,{"$f":"ROUND(SUM(AS267:AS274),2)","v":0},{"$f":"ROUND(SUM(AT267:AT274),2)","v":0},null,null,null,{"$f":"SUM(AX267:AX274)","v":-519.3977088985182},{"$f":"SUM(AY267:AY274)","v":0},{"$f":"SUM(AZ267:AZ274)","v":-523.31119349412859},{"$f":"SUM(BA267:BA274)","v":-1.6797907975824478},-16.387195023628959,21.980470416821682,-519.39770889851832,0,-523.31119349412859,-1.6797907975824478,-16.387195023628955,21.980470416821682]
[null,null,null,null,{"$f":"IF(ISERROR(D276/$L276),\"\",(D276/$L276))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R276/$Z276),\"\",(R276/$Z276))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF275+'Annual Calcs'!AI275","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D203*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":597.49218991341365},{"$f":"IF(ISERROR(D280/D288),\"\",(D280/D288))","v":4.7999993820008524E-2},{"$f":"F203*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":731.28068430973622},{"$f":"IF(ISERROR(F280/F288),\"\",(F280/F288))","v":0.12156313597911084},null,null,null,null,{"$f":"SUM(F280,H280,J280,D280)","v":1328.7728742231498},{"$f":"IF(ISERROR(L280/L288),\"\",(L280/L288))","v":5.743040248924066E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z280-$T280-$V280)*($D280/($J280+$D280))),0,($Z280-$T280-$V280)*($D280/($J280+$D280)))","v":398.17625877994112},{"$f":"IF(ISERROR(R280/R288),\"\",(R280/R288))","v":4.1281547744278342E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L280*'Commercial Diversion'!$Z$104)","v":930.59661544320863},{"$f":"IF(ISERROR(T280/T288),\"\",(T280/T288))","v":0.10394520532526437},null,null,null,null,{"$f":"L280","v":1328.7728742231498},{"$f":"IF(ISERROR(Z280/Z288),\"\",(Z280/Z288))","v":5.743040248924066E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T280-F280)*(D280/(J280+D280))),0,(T280-F280)*(D280/(J280+D280)))","v":199.31593113347242},null,null,{"$f":"IF(ISERROR((T280-F280)*(J280/(J280+D280))),0,(T280-F280)*(J280/(J280+D280)))","v":0},null,null,null,null,null,{"$f":"AG280*'Emission Factors'!$D$9","v":-869.15272844008086},null,null,{"$f":"AJ280*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY280:BC280)","v":-3161.9664224037424},null,{"$f":"F280*'Emission Factors'!$Q$9","v":-3174.0683394010589},null,{"$f":"J280*'Emission Factors'!$R$9","v":0},{"$f":"D280*'Emission Factors'!$P$9","v":12.10191699731638},{"$f":"SUM(BE280:BI280)","v":-4031.1191508438233},{"$f":"(L280-Z280)*'Emission Factors'!$O$9","v":0},{"$f":"T280*'Emission Factors'!$Q$9","v":-4039.1840194988513},null,{"$f":"X280*'Emission Factors'!$R$9","v":0},{"$f":"R280*'Emission Factors'!$P$9","v":8.0648686550281479}]
[null,null,"Glass",{"$f":"D204*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.95507913058901},{"$f":"IF(ISERROR(D281/D288),\"\",(D281/D288))","v":1.9999997425003552E-2},{"$f":"F204*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":292.69811379614606},{"$f":"IF(ISERROR(F281/F288),\"\",(F281/F288))","v":4.8656147183506887E-2},null,null,null,null,541.65319292673507,{"$f":"IF(ISERROR(L281/L288),\"\",(L281/L288))","v":2.3410592948438416E-2},null,null,null,"Glass",167.70710019157877,{"$f":"IF(ISERROR(R281/R288),\"\",(R281/R288))","v":1.7387296482283137E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L281*'Commercial Diversion'!$Z$105)","v":373.9460927351563},{"$f":"IF(ISERROR(T281/T288),\"\",(T281/T288))","v":4.1768799439941953E-2},null,null,null,null,541.65319292673507,{"$f":"IF(ISERROR(Z281/Z288),\"\",(Z281/Z288))","v":2.3410592948438416E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T281-F281)*(D281/(J281+D281))),0,(T281-F281)*(D281/(J281+D281)))","v":81.247978939010238},null,null,{"$f":"IF(ISERROR((T281-F281)*(J281/(J281+D281))),0,(T281-F281)*(J281/(J281+D281)))","v":0},null,null,null,null,null,{"$f":"AG281*'Emission Factors'!$D$10","v":-24.112530820805098},null,null,{"$f":"AJ281*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY281:BC281)","v":-75.895140903275788},null,{"$f":"F281*'Emission Factors'!$Q$10","v":-80.93760631882428},null,{"$f":"J281*'Emission Factors'!$R$10","v":0},{"$f":"D281*'Emission Factors'!$P$10","v":5.0424654155484916},{"$f":"SUM(BE281:BI281)","v":-100.00767172408088},{"$f":"(L281-Z281)*'Emission Factors'!$O$10","v":0},{"$f":"T281*'Emission Factors'!$Q$10","v":-103.4044983950257},null,{"$f":"X281*'Emission Factors'!$R$10","v":0},{"$f":"R281*'Emission Factors'!$P$10","v":3.3968266709448156}]
[null,null,"Plastic",{"$f":"D205*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2028.9838949143004},{"$f":"IF(ISERROR(D282/D288),\"\",(D282/D288))","v":0.16299997901377894},{"$f":"F205*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":278.76010837728194},{"$f":"IF(ISERROR(F282/F288),\"\",(F282/F288))","v":4.6339187793816079E-2},null,null,{"$f":"J205*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":441.24750586443787},{"$f":"IF(ISERROR(J282/J288),\"\",(J282/J288))","v":0.16299997285917192},2748.9915091560201,{"$f":"IF(ISERROR(L282/L288),\"\",(L282/L288))","v":0.11881314848682124},null,null,null,"Plastic",1916.0863846329687,{"$f":"IF(ISERROR(R282/R288),\"\",(R282/R288))","v":0.19865325926702973},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L282*'Commercial Diversion'!$Z$106)","v":416.20968383508284},{"$f":"IF(ISERROR(T282/T288),\"\",(T282/T288))","v":4.6489531905289046E-2},null,null,{"$f":"IF(ISERROR(($L282-$T282-$V282)*($J282/($J282+$D282))),0,($L282-$T282-$V282)*($J282/($J282+$D282)))","v":416.69544068796858},{"$f":"IF(ISERROR(X282/X288),\"\",(X282/X288))","v":0.19583057640652254},2748.9915091560201,{"$f":"IF(ISERROR(Z282/Z288),\"\",(Z282/Z288))","v":0.11881314848682124},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T282-F282)*(D282/(J282+D282))),0,(T282-F282)*(D282/(J282+D282)))","v":112.89751028133168},null,null,{"$f":"IF(ISERROR((T282-F282)*(J282/(J282+D282))),0,(T282-F282)*(J282/(J282+D282)))","v":24.552065176469245},null,null,null,null,null,{"$f":"AG282*'Emission Factors'!$D$11","v":-117.762392259397},null,null,{"$f":"AJ282*'Emission Factors'!$G$11","v":-55.003352784541562},null,null,null,null,293.16124720650959,null,{"$f":"F282*'Emission Factors'!$Q$11","v":-285.12604618872888},null,{"$f":"J282*'Emission Factors'!$R$11","v":537.19120025851828},{"$f":"D282*'Emission Factors'!$P$11","v":41.096093136720206},120.39550216257106,{"$f":"(L282-Z282)*'Emission Factors'!$O$11","v":0},{"$f":"T282*'Emission Factors'!$Q$11","v":-425.71450494897812},null,{"$f":"X282*'Emission Factors'!$R$11","v":507.30059875781558},{"$f":"R282*'Emission Factors'!$P$11","v":38.809408353733595}]
[null,null,"Paper",{"$f":"D206*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3111.9384891323625},{"$f":"IF(ISERROR(D283/D288),\"\",(D283/D288))","v":0.24999996781254438},{"$f":"F206*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4032.7295678580122},{"$f":"IF(ISERROR(F283/F288),\"\",(F283/F288))","v":0.67037358341720599},null,null,{"$f":"J206*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":676.75997831968994},{"$f":"IF(ISERROR(J283/J288),\"\",(J283/J288))","v":0.24999995837296307},7821.4280353100648,{"$f":"IF(ISERROR(L283/L288),\"\",(L283/L288))","v":0.33804705741837165},null,null,null,"Paper",1827.0749323115363,{"$f":"IF(ISERROR(R283/R288),\"\",(R283/R288))","v":0.18942485742796991},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L283*'Commercial Diversion'!$Z$107)","v":5597.015174920024},{"$f":"IF(ISERROR(T283/T288),\"\",(T283/T288))","v":0.62517194014143362},null,null,397.33792807850438,{"$f":"IF(ISERROR(X283/X288),\"\",(X283/X288))","v":0.18673330179787967},7821.4280353100648,{"$f":"IF(ISERROR(Z283/Z288),\"\",(Z283/Z288))","v":0.33804705741837165},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T283-F283)*(D283/(J283+D283))),0,(T283-F283)*(D283/(J283+D283)))","v":1284.8635568208263},null,null,{"$f":"IF(ISERROR((T283-F283)*(J283/(J283+D283))),0,(T283-F283)*(J283/(J283+D283)))","v":279.42205024118556},null,null,null,null,null,{"$f":"AG283*'Emission Factors'!$D$12","v":-3986.2143993889545},null,null,{"$f":"AJ283*'Emission Factors'!$G$12","v":-688.31314542283019},null,null,null,null,-11945.901603930348,null,{"$f":"F283*'Emission Factors'!$Q$12","v":-11996.780158275698},null,{"$f":"J283*'Emission Factors'!$R$12","v":-346.16799405294734},{"$f":"D283*'Emission Factors'!$P$12","v":397.04654839829635},-16620.429148742136,{"$f":"(L283-Z283)*'Emission Factors'!$O$12","v":0},{"$f":"T283*'Emission Factors'!$Q$12","v":-16650.300861040199},null,{"$f":"X283*'Emission Factors'!$R$12","v":-203.24144147175895},{"$f":"R283*'Emission Factors'!$P$12","v":233.11315376982407}]
[null,null,"Wood",{"$f":"D207*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1443.9394589574165},{"$f":"IF(ISERROR(D284/D288),\"\",(D284/D288))","v":0.11599998506502061},{"$f":"F207*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.51248923062883},{"$f":"IF(ISERROR(F284/F288),\"\",(F284/F288))","v":3.8152597950241909E-2},null,null,{"$f":"J207*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.01662994033609},{"$f":"IF(ISERROR(J284/J288),\"\",(J284/J288))","v":0.11599998068505485},1987.4685781283815,{"$f":"IF(ISERROR(L284/L288),\"\",(L284/L288))","v":8.5899646652075862E-2},null,null,null,"Wood",1199.0712007408308,{"$f":"IF(ISERROR(R284/R288),\"\",(R284/R288))","v":0.1243155862025629},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L284*'Commercial Diversion'!$Z$108)","v":527.63277594988608},{"$f":"IF(ISERROR(T284/T288),\"\",(T284/T288))","v":5.8935199550805943E-2},null,null,260.76460143766468,{"$f":"IF(ISERROR(X284/X288),\"\",(X284/X288))","v":0.12254917433616506},1987.4685781283815,{"$f":"IF(ISERROR(Z284/Z288),\"\",(Z284/Z288))","v":8.5899646652075862E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T284-F284)*(D284/(J284+D284))),0,(T284-F284)*(D284/(J284+D284)))","v":244.86825821658584},null,null,{"$f":"IF(ISERROR((T284-F284)*(J284/(J284+D284))),0,(T284-F284)*(J284/(J284+D284)))","v":53.252028502671422},null,null,null,null,null,{"$f":"AG284*'Emission Factors'!$D$13","v":-354.78488498830842},null,null,{"$f":"AJ284*'Emission Factors'!$G$13","v":-98.681505807664379},null,null,null,null,-2218.3746943137244,null,{"$f":"F284*'Emission Factors'!$Q$13","v":-564.97062688912536},null,{"$f":"J284*'Emission Factors'!$R$13","v":-191.08177770991048},{"$f":"D284*'Emission Factors'!$P$13","v":-1462.3222897146884},-2671.8410851096969,{"$f":"(L284-Z284)*'Emission Factors'!$O$13","v":0},{"$f":"T284*'Emission Factors'!$Q$13","v":-1298.8270102203876},null,{"$f":"X284*'Emission Factors'!$R$13","v":-158.67746754683841},{"$f":"R284*'Emission Factors'!$P$13","v":-1214.3366073424711}]
[null,null,"Food Waste",{"$f":"D208*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1692.8945380880054},{"$f":"IF(ISERROR(D285/D288),\"\",(D285/D288))","v":0.13599998249002418},null,null,{"$f":"H208*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.25889392389067},{"$f":"IF(ISERROR(H285/H288),\"\",(H285/H288))","v":8.1996434937611412E-2},{"$f":"J208*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":368.15742820591129},{"$f":"IF(ISERROR(J285/J288),\"\",(J285/J288))","v":0.13599997735489189},2222.3108602178072,{"$f":"IF(ISERROR(L285/L288),\"\",(L285/L288))","v":9.6049678341857722E-2},null,null,null,"Food Waste",1327.8248572918169,{"$f":"IF(ISERROR(R285/R288),\"\",(R285/R288))","v":0.13766432335842999},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L285*'Commercial Diversion'!$AA$109)","v":605.72106596745209},{"$f":"IF(ISERROR(V285/V288),\"\",(V285/V288))","v":0.2512198390960505},288.76493695853821,{"$f":"IF(ISERROR(X285/X288),\"\",(X285/X288))","v":0.13570823802924428},2222.3108602178072,{"$f":"IF(ISERROR(Z285/Z288),\"\",(Z285/Z288))","v":9.6049678341857722E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V285-H285)*(D285/(J285+D285))),0,(V285-H285)*(D285/(J285+D285)))","v":365.06968079618827},null,null,{"$f":"IF(ISERROR((V285-H285)*(J285/(J285+D285))),0,(V285-H285)*(J285/(J285+D285)))","v":79.392491247373073},null,null,null,null,null,{"$f":"AH285*'Emission Factors'!$E$14","v":-262.57404156438929},null,null,{"$f":"AK285*'Emission Factors'!$H$14","v":-2.7695021397987567},null,null,null,839.29287150449079,null,null,{"$f":"H285*'Emission Factors'!$S$14","v":-28.383503597365952},{"$f":"J285*'Emission Factors'!$R$14","v":-51.95744710575589},{"$f":"D285*'Emission Factors'!$P$14","v":919.63382220761264},573.94932780030263,{"$f":"(L285-Z285)*'Emission Factors'!$O$14","v":0},null,{"$f":"V285*'Emission Factors'!$S$14","v":-106.6141881327913},{"$f":"X285*'Emission Factors'!$R$14","v":-40.752916520344378},{"$f":"R285*'Emission Factors'!$P$14","v":721.31643245343832}]
[null,null,"Yard Trimmings",{"$f":"D209*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":248.95507913058901},{"$f":"IF(ISERROR(D286/D288),\"\",(D286/D288))","v":1.9999997425003552E-2},null,null,{"$f":"H209*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1805.3984863218195},{"$f":"IF(ISERROR(H286/H288),\"\",(H286/H288))","v":0.91800356506238867},{"$f":"J209*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.140798265575185},{"$f":"IF(ISERROR(J286/J288),\"\",(J286/J288))","v":1.9999996669837043E-2},2108.4943637179836,{"$f":"IF(ISERROR(L286/L288),\"\",(L286/L288))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",248.95507913058904,{"$f":"IF(ISERROR(R286/R288),\"\",(R286/R288))","v":2.5810808049683095E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L286*'Commercial Diversion'!$AA$110)","v":1805.3984863218193},{"$f":"IF(ISERROR(V286/V288),\"\",(V286/V288))","v":0.7487801609039495},54.140798265575199,{"$f":"IF(ISERROR(X286/X288),\"\",(X286/X288))","v":2.5444059848488222E-2},2108.4943637179836,{"$f":"IF(ISERROR(Z286/Z288),\"\",(Z286/Z288))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V286-H286)*(D286/(J286+D286))),0,(V286-H286)*(D286/(J286+D286)))","v":-1.8675882974216615E-13},null,null,{"$f":"IF(ISERROR((V286-H286)*(J286/(J286+D286))),0,(V286-H286)*(J286/(J286+D286)))","v":-4.0614845701065888E-14},null,null,null,null,null,{"$f":"AH286*'Emission Factors'!$E$15","v":-6.2563970673175339E-15},null,null,{"$f":"AK286*'Emission Factors'!$H$15","v":-1.1659422251856221E-15},null,null,null,-318.39226787351515,null,null,{"$f":"H286*'Emission Factors'!$S$15","v":-264.15149870936079},{"$f":"J286*'Emission Factors'!$R$15","v":-9.4756852285170723},{"$f":"D286*'Emission Factors'!$P$15","v":-44.7650839356373},-318.39226787351515,{"$f":"(L286-Z286)*'Emission Factors'!$O$15","v":0},null,{"$f":"V286*'Emission Factors'!$S$15","v":-264.15149870936074},{"$f":"X286*'Emission Factors'!$R$15","v":-9.4756852285170758},{"$f":"R286*'Emission Factors'!$P$15","v":-44.765083935637307}]
[null,null,"Other / Undifferentiated",{"$f":"D210*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3074.5968299090932},{"$f":"IF(ISERROR(D287/D288),\"\",(D287/D288))","v":0.24700009694861638},{"$f":"F210*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":450.66414478898952},{"$f":"IF(ISERROR(F287/F288),\"\",(F287/F288))","v":7.4915347676118349E-2},{"$f":"H210*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H287/H288),\"\",(H287/H288))","v":0},{"$f":"J210*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":852.71802342708622},{"$f":"IF(ISERROR(J287/J288),\"\",(J287/J288))","v":0.3150001140580812},4377.9789981251688,{"$f":"IF(ISERROR(L287/L288),\"\",(L287/L288))","v":0.18921901615335568},null,null,null,"Other / Undifferentiated",2560.4852478846806,{"$f":"IF(ISERROR(R287/R288),\"\",(R287/R288))","v":0.26546232146776272},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L287*'Commercial Diversion'!$Z$111)","v":1107.3609945077649},{"$f":"IF(ISERROR(T287/T288),\"\",(T287/T288))","v":0.12368932363726509},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L287*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V287/V288),\"\",(V287/V288))","v":0},710.13275573272279,{"$f":"IF(ISERROR(X287/X288),\"\",(X287/X288))","v":0.33373464958170029},4377.9789981251688,{"$f":"IF(ISERROR(Z287/Z288),\"\",(Z287/Z288))","v":0.18921901615335568},null,null,null,"Other",null,{"$f":"IF(ISERROR((T287-F287)*(D287/(J287+D287))),0,(T287-F287)*(D287/(J287+D287)))","v":514.11158202441209},{"$f":"IF(ISERROR((V287-H287)*(D287/(J287+D287))),0,(V287-H287)*(D287/(J287+D287)))","v":0},null,{"$f":"IF(ISERROR((T287-F287)*(J287/(J287+D287))),0,(T287-F287)*(J287/(J287+D287)))","v":142.58526769436332},{"$f":"IF(ISERROR((V287-H287)*(J287/(J287+D287))),0,(V287-H287)*(J287/(J287+D287)))","v":0},null,null,null,null,{"$f":"AG287*'Emission Factors'!$D$16","v":0},{"$f":"AH287*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ287*'Emission Factors'!$G$16","v":0},{"$f":"AK287*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F287*'Emission Factors'!$Q$16","v":0},{"$f":"H287*'Emission Factors'!$S$16","v":0},{"$f":"J287*'Emission Factors'!$R$16","v":0},{"$f":"D287*'Emission Factors'!$P$16","v":0},0,{"$f":"(L287-Z287)*'Emission Factors'!$O$16","v":0},{"$f":"T287*'Emission Factors'!$Q$16","v":0},{"$f":"V287*'Emission Factors'!$S$16","v":0},{"$f":"X287*'Emission Factors'!$R$16","v":0},{"$f":"R287*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D280:D287)","v":12447.755559175768},{"$f":"IF(ISERROR(D288/D288),\"\",(D288/D288))","v":1},{"$f":"SUM(F280:F287)","v":6015.6451083607944},{"$f":"IF(ISERROR(F288/F288),\"\",(F288/F288))","v":1},{"$f":"SUM(H280:H287)","v":1966.6573802457101},{"$f":"IF(ISERROR(H288/H288),\"\",(H288/H288))","v":1},{"$f":"SUM(J280:J287)","v":2707.0403640230365},{"$f":"IF(ISERROR(J288/J288),\"\",(J288/J288))","v":1},{"$f":"SUM(L280:L287)","v":23137.098411805309},{"$f":"IF(ISERROR(L288/L288),\"\",(L288/L288))","v":1},null,null,null,"Total",{"$f":"SUM(R280:R287)","v":9645.381060963944},{"$f":"IF(ISERROR(R288/R288),\"\",(R288/R288))","v":1},{"$f":"SUM(T280:T287)","v":8952.7613373911227},{"$f":"IF(ISERROR(T288/T288),\"\",(T288/T288))","v":1},{"$f":"SUM(V280:V287)","v":2411.1195522892713},{"$f":"IF(ISERROR(V288/V288),\"\",(V288/V288))","v":1},{"$f":"SUM(X280:X287)","v":2127.8364611609736},{"$f":"IF(ISERROR(X288/X288),\"\",(X288/X288))","v":1},{"$f":"SUM(Z280:Z287)","v":23137.098411805309},{"$f":"IF(ISERROR(Z288/Z288),\"\",(Z288/Z288))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG280:AG287),2)","v":2437.3000000000002},{"$f":"ROUND(SUM(AH280:AH287),2)","v":365.07},null,{"$f":"ROUND(SUM(AJ280:AJ287),2)","v":499.81},{"$f":"ROUND(SUM(AK280:AK287),2)","v":79.39},null,null,null,null,{"$f":"ROUND(SUM(AP280:AP287),2)","v":-5352.03},{"$f":"ROUND(SUM(AQ280:AQ287),2)","v":-262.57},null,{"$f":"ROUND(SUM(AS280:AS287),2)","v":-842},{"$f":"ROUND(SUM(AT280:AT287),2)","v":-2.77},null,null,null,{"$f":"SUM(AX280:AX287)","v":-16588.076010713605},{"$f":"SUM(AY280:AY287)","v":0},{"$f":"SUM(AZ280:AZ287)","v":-16101.882777073437},{"$f":"SUM(BA280:BA287)","v":-292.53500230672677},-61.491703838612501,-132.16652749483168,-23047.444494330375,0,-22517.43089410344,-370.76568684215204,95.153087990356767,-254.40100137513943]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D217*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2351.1427670587495},{"$f":"IF(ISERROR(D294/D311),\"\",(D294/D311))","v":9.9999999999999978E-2},{"$f":"F217*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1447.3341685946791},{"$f":"IF(ISERROR(F294/F311),\"\",(F294/F311))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(F294,H294,J294,D294)","v":3798.4769356534289},{"$f":"IF(ISERROR(L294/L311),\"\",(L294/L311))","v":0.11860915492957748},null,null,null,"Asphalt Concrete",{"$f":"IF($Z294=0,0,($Z294-$T294-$V294))","v":1878.9746965626048},{"$f":"IF(ISERROR(R294/R311),\"\",(R294/R311))","v":9.6206933172237413E-2},{"$f":"L294*'C&D Recycling'!$U$45","v":1919.5022390908241},{"$f":"IF(ISERROR(T294/T311),\"\",(T294/T311))","v":0.15362649481646543},null,null,null,null,{"$f":"L294","v":3798.4769356534289},{"$f":"IF(ISERROR(Z294/Z311),\"\",(Z294/Z311))","v":0.11860915492957748},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T294-F294),0,T294-F294)","v":472.16807049614499},null,null,null,null,null,null,null,null,{"$f":"AG294*'Emission Factors'!$D$25","v":-47.956921194620406},null,null,null,null,null,null,null,{"$f":"SUM(AY294:BC294)","v":-70.065760844068222},null,{"$f":"F294*'Emission Factors'!$Q$25","v":-117.68702702314431},null,null,{"$f":"D294*'Emission Factors'!$P$25","v":47.621266179076081},{"$f":"SUM(BE294:BI294)","v":-118.02268203868863},{"$f":"(L294-Z294)*'Emission Factors'!$O$25","v":0},{"$f":"T294*'Emission Factors'!$Q$25","v":-156.08041099603895},null,null,{"$f":"R294*'Emission Factors'!$P$25","v":38.057728957350314}]
[null,null,"Concrete ",{"$f":"D218*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2821.3713204705},{"$f":"IF(ISERROR(D295/D311),\"\",(D295/D311))","v":0.12},{"$f":"F218*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5023.1009380638861},{"$f":"IF(ISERROR(F295/F311),\"\",(F295/F311))","v":0.58999999999999986},null,null,null,null,7844.4722585343861,{"$f":"IF(ISERROR(L295/L311),\"\",(L295/L311))","v":0.24494718309859159},null,null,null,"Concrete ",1846.2675109391257,{"$f":"IF(ISERROR(R295/R311),\"\",(R295/R311))","v":9.4532265585022687E-2},{"$f":"L295*'C&D Recycling'!$U$46","v":5998.2047475952604},{"$f":"IF(ISERROR(T295/T311),\"\",(T295/T311))","v":0.48006360805341064},null,null,null,null,7844.4722585343861,{"$f":"IF(ISERROR(Z295/Z311),\"\",(Z295/Z311))","v":0.24494718309859159},null,null,null,"Concrete ",null,975.10380953137428,null,null,null,null,null,null,null,null,{"$f":"AG295*'Emission Factors'!$D$26","v":-27.508687699935681},null,null,null,null,null,null,null,{"$f":"SUM(AY295:BC295)","v":17.179137137656511},null,{"$f":"F295*'Emission Factors'!$Q$26","v":-39.9663822772348},null,null,{"$f":"D295*'Emission Factors'!$P$26","v":57.145519414891311},-10.329550562279174,{"$f":"(L295-Z295)*'Emission Factors'!$O$26","v":0},{"$f":"T295*'Emission Factors'!$Q$26","v":-47.72481120236408},null,null,{"$f":"R295*'Emission Factors'!$P$26","v":37.395260640084906}]
[null,null,"Drywall ",{"$f":"D219*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1904.4256413175876},{"$f":"IF(ISERROR(D296/D311),\"\",(D296/D311))","v":8.1000000000000003E-2},{"$f":"F219*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":170.27460806996226},{"$f":"IF(ISERROR(F296/F311),\"\",(F296/F311))","v":1.9999999999999997E-2},null,null,null,null,2074.7002493875498,{"$f":"IF(ISERROR(L296/L311),\"\",(L296/L311))","v":6.4783450704225365E-2},null,null,null,"Drywall ",1646.5309034513764,{"$f":"IF(ISERROR(R296/R311),\"\",(R296/R311))","v":8.4305386807050242E-2},{"$f":"L296*'C&D Recycling'!$U$47","v":428.16934593617333},{"$f":"IF(ISERROR(T296/T311),\"\",(T296/T311))","v":3.4268340231365851E-2},null,null,null,null,2074.7002493875498,{"$f":"IF(ISERROR(Z296/Z311),\"\",(Z296/Z311))","v":6.4783450704225365E-2},null,null,null,"Drywall ",null,257.89473786621107,null,null,null,null,null,null,null,null,{"$f":"AG296*'Emission Factors'!$D$27","v":23.027813083843704},null,null,null,null,null,null,null,-111.43838271256143,null,{"$f":"F296*'Emission Factors'!$Q$27","v":4.810290099472577},null,null,{"$f":"D296*'Emission Factors'!$P$27","v":-116.24867281203402},-88.410569628717724,{"$f":"(L296-Z296)*'Emission Factors'!$O$27","v":0},{"$f":"T296*'Emission Factors'!$Q$27","v":12.095865549184936},null,null,{"$f":"R296*'Emission Factors'!$P$27","v":-100.50643517790266}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D220*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3691.2941442822375},{"$f":"IF(ISERROR(D297/D311),\"\",(D297/D311))","v":0.157},{"$f":"F220*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":425.68652017490564},{"$f":"IF(ISERROR(F297/F311),\"\",(F297/F311))","v":4.9999999999999996E-2},null,null,null,null,4116.9806644571436,{"$f":"IF(ISERROR(L297/L311),\"\",(L297/L311))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",3179.5346023561874,{"$f":"IF(ISERROR(R297/R311),\"\",(R297/R311))","v":0.16279797357957995},{"$f":"L297*'C&D Recycling'!$U$48","v":937.44606210095617},{"$f":"IF(ISERROR(T297/T311),\"\",(T297/T311))","v":7.5028072209117183E-2},null,null,null,null,4116.9806644571436,{"$f":"IF(ISERROR(Z297/Z311),\"\",(Z297/Z311))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",null,511.75954192605053,null,null,null,null,null,null,null,null,{"$f":"AG297*'Emission Factors'!$D$28","v":-741.47850581478588},null,null,null,null,null,null,null,-4786.1630209879704,null,{"$f":"F297*'Emission Factors'!$Q$28","v":-1047.8749150761751},null,null,{"$f":"D297*'Emission Factors'!$P$28","v":-3738.2881059117954},-5527.6415268027567,{"$f":"(L297-Z297)*'Emission Factors'!$O$28","v":0},{"$f":"T297*'Emission Factors'!$Q$28","v":-2307.6281868378569},null,null,{"$f":"R297*'Emission Factors'!$P$28","v":-3220.0133399648998}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D221*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1058.0142451764375},{"$f":"IF(ISERROR(D298/D311),\"\",(D298/D311))","v":4.4999999999999998E-2},{"$f":"F221*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":170.27460806996226},{"$f":"IF(ISERROR(F298/F311),\"\",(F298/F311))","v":1.9999999999999997E-2},null,null,null,null,1228.2888532463999,{"$f":"IF(ISERROR(L298/L311),\"\",(L298/L311))","v":3.8353873239436627E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",905.33231826893393,{"$f":"IF(ISERROR(R298/R311),\"\",(R298/R311))","v":4.6354666724200924E-2},{"$f":"L298*'C&D Recycling'!$U$49","v":322.95653497746594},{"$f":"IF(ISERROR(T298/T311),\"\",(T298/T311))","v":2.5847680422690932E-2},null,null,null,null,1228.2888532463999,{"$f":"IF(ISERROR(Z298/Z311),\"\",(Z298/Z311))","v":3.8353873239436627E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,152.68192690750368,null,null,null,null,null,null,null,null,{"$f":"AG298*'Emission Factors'!$D$29","v":-242.20030698546762},null,null,null,null,null,null,null,-1356.3173900292052,null,{"$f":"F298*'Emission Factors'!$Q$29","v":-420.68621950020196},null,null,{"$f":"D298*'Emission Factors'!$P$29","v":-935.63117052900316},-1598.5176970146726,{"$f":"(L298-Z298)*'Emission Factors'!$O$29","v":0},{"$f":"T298*'Emission Factors'!$Q$29","v":-797.9073644775707},null,null,{"$f":"R298*'Emission Factors'!$P$29","v":-800.61033253710207}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D222*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3432.6684399057754},{"$f":"IF(ISERROR(D299/D311),\"\",(D299/D311))","v":0.14599999999999999},{"$f":"F222*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":425.68652017490564},{"$f":"IF(ISERROR(F299/F311),\"\",(F299/F311))","v":4.9999999999999996E-2},null,null,null,null,3858.3549600806809,{"$f":"IF(ISERROR(L299/L311),\"\",(L299/L311))","v":0.12047887323943665},null,null,null,"Asphalt Shingles-Fiberglass ",2953.0572568837742,{"$f":"IF(ISERROR(R299/R311),\"\",(R299/R311))","v":0.15120192022093154},{"$f":"L299*'C&D Recycling'!$U$50","v":905.29770319690647},{"$f":"IF(ISERROR(T299/T311),\"\",(T299/T311))","v":7.2455092823133158E-2},null,null,null,null,3858.3549600806809,{"$f":"IF(ISERROR(Z299/Z311),\"\",(Z299/Z311))","v":0.12047887323943665},null,null,null,"Asphalt Shingles-Fiberglass ",null,479.61118302200083,null,null,null,null,null,null,null,null,{"$f":"AG299*'Emission Factors'!$D$30","v":-53.196126672932202},null,null,null,null,null,null,null,30.934057580445625,null,{"$f":"F299*'Emission Factors'!$Q$30","v":-38.592991041005476},null,null,{"$f":"D299*'Emission Factors'!$P$30","v":69.527048621451101},-22.262069092486577,{"$f":"(L299-Z299)*'Emission Factors'!$O$30","v":0},{"$f":"T299*'Emission Factors'!$Q$30","v":-82.074823827086874},null,null,{"$f":"R299*'Emission Factors'!$P$30","v":59.812754734600297}]
[null,null,"Clay Bricks ",{"$f":"D223*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1504.7313709176003},{"$f":"IF(ISERROR(D300/D311),\"\",(D300/D311))","v":6.4000000000000015E-2},{"$f":"F223*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":68.109843227984896},{"$f":"IF(ISERROR(F300/F311),\"\",(F300/F311))","v":7.9999999999999984E-3},null,null,null,null,1572.8412141455851,{"$f":"IF(ISERROR(L300/L311),\"\",(L300/L311))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",1309.2200083740279,{"$f":"IF(ISERROR(R300/R311),\"\",(R300/R311))","v":6.703445346221007E-2},{"$f":"L300*'C&D Recycling'!$U$51","v":263.62120577155719},{"$f":"IF(ISERROR(T300/T311),\"\",(T300/T311))","v":2.1098804146827677E-2},null,null,null,null,1572.8412141455851,{"$f":"IF(ISERROR(Z300/Z311),\"\",(Z300/Z311))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",null,195.51136254357229,null,null,null,null,null,null,null,null,{"$f":"AG300*'Emission Factors'!$D$31","v":-57.395153499867199},null,null,null,null,null,null,null,11.862524998639955,null,{"$f":"F300*'Emission Factors'!$Q$31","v":-18.615085355968748},null,null,{"$f":"D300*'Emission Factors'!$P$31","v":30.477610354608704},-45.532628501227258,{"$f":"(L300-Z300)*'Emission Factors'!$O$31","v":0},{"$f":"T300*'Emission Factors'!$Q$31","v":-72.050250220875853},null,null,{"$f":"R300*'Emission Factors'!$P$31","v":26.517621719648595}]
[null,null,"Ferrous Metals ",{"$f":"D224*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":564.27426409410009},{"$f":"IF(ISERROR(D301/D311),\"\",(D301/D311))","v":2.4E-2},{"$f":"F224*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":425.68652017490564},{"$f":"IF(ISERROR(F301/F311),\"\",(F301/F311))","v":4.9999999999999996E-2},null,null,null,null,989.96078426900567,{"$f":"IF(ISERROR(L301/L311),\"\",(L301/L311))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",441.21760709883051,{"$f":"IF(ISERROR(R301/R311),\"\",(R301/R311))","v":2.259114660683105E-2},{"$f":"L301*'C&D Recycling'!$U$52","v":548.74317717017516},{"$f":"IF(ISERROR(T301/T311),\"\",(T301/T311))","v":4.3918412360401435E-2},null,null,null,null,989.96078426900567,{"$f":"IF(ISERROR(Z301/Z311),\"\",(Z301/Z311))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",null,123.05665699526952,null,null,null,null,null,null,null,null,{"$f":"AG301*'Emission Factors'!$D$32","v":-225.50440363580813},null,null,null,null,null,null,null,-760.03002206053566,null,{"$f":"F301*'Emission Factors'!$Q$32","v":-771.45912594351387},null,null,{"$f":"D301*'Emission Factors'!$P$32","v":11.429103882978263},-985.53442569634376,{"$f":"(L301-Z301)*'Emission Factors'!$O$32","v":0},{"$f":"T301*'Emission Factors'!$Q$32","v":-994.47107616475978},null,null,{"$f":"R301*'Emission Factors'!$P$32","v":8.93665046841598}]
[null,null,"Non Ferrous Metals ",{"$f":"D225*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":94.04571068235002},{"$f":"IF(ISERROR(D302/D311),\"\",(D302/D311))","v":4.000000000000001E-3},{"$f":"F225*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":34.054921613992448},{"$f":"IF(ISERROR(F302/F311),\"\",(F302/F311))","v":3.9999999999999992E-3},null,null,null,null,128.10063229634247,{"$f":"IF(ISERROR(L302/L311),\"\",(L302/L311))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",78.122215711780882,{"$f":"IF(ISERROR(R302/R311),\"\",(R302/R311))","v":4.0000000000000001E-3},{"$f":"L302*'C&D Recycling'!$U$53","v":49.978416584561579},{"$f":"IF(ISERROR(T302/T311),\"\",(T302/T311))","v":4.000000000000001E-3},null,null,null,null,128.10063229634247,{"$f":"IF(ISERROR(Z302/Z311),\"\",(Z302/Z311))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,15.923494970569131,null,null,null,null,null,null,null,null,{"$f":"AG302*'Emission Factors'!$D$33","v":-110.31369999217436},null,null,null,null,null,null,null,-233.32874139353126,null,{"$f":"F302*'Emission Factors'!$Q$33","v":-235.2335920406943},null,null,{"$f":"D302*'Emission Factors'!$P$33","v":1.904850647163044},-343.64244138570564,{"$f":"(L302-Z302)*'Emission Factors'!$O$33","v":0},{"$f":"T302*'Emission Factors'!$Q$33","v":-345.22476929919253},null,null,{"$f":"R302*'Emission Factors'!$P$33","v":1.5823279134869124}]
[null,null,"Mixed Plastics",{"$f":"D226*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":188.09142136470004},{"$f":"IF(ISERROR(D303/D311),\"\",(D303/D311))","v":8.0000000000000019E-3},{"$f":"F226*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":59.596112824486781},{"$f":"IF(ISERROR(F303/F311),\"\",(F303/F311))","v":6.9999999999999984E-3},null,null,null,null,247.68753418918681,{"$f":"IF(ISERROR(L303/L311),\"\",(L303/L311))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",157.30272708401773,{"$f":"IF(ISERROR(R303/R311),\"\",(R303/R311))","v":8.0541866689680369E-3},{"$f":"L303*'C&D Recycling'!$U$54","v":90.384807105169074},{"$f":"IF(ISERROR(T303/T311),\"\",(T303/T311))","v":7.233907216907638E-3},null,null,null,null,247.68753418918681,{"$f":"IF(ISERROR(Z303/Z311),\"\",(Z303/Z311))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",null,30.788694280682293,null,null,null,null,null,null,null,null,{"$f":"AG303*'Emission Factors'!$D$34","v":-32.115414095503773},null,null,null,null,null,null,null,-57.14738512947924,null,{"$f":"F303*'Emission Factors'!$Q$34","v":-60.957086423805329},null,null,{"$f":"D303*'Emission Factors'!$P$34","v":3.809701294326088},-89.262799224983013,{"$f":"(L303-Z303)*'Emission Factors'!$O$34","v":0},{"$f":"T303*'Emission Factors'!$Q$34","v":-92.448890321668586},null,null,{"$f":"R303*'Emission Factors'!$P$34","v":3.1860910966855749}]
[null,null,"Cardboard",{"$f":"D227*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":188.09142136470004},{"$f":"IF(ISERROR(D304/D311),\"\",(D304/D311))","v":8.0000000000000019E-3},{"$f":"F227*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":102.16476484197734},{"$f":"IF(ISERROR(F304/F311),\"\",(F304/F311))","v":1.1999999999999999E-2},null,null,null,null,290.2561862066774,{"$f":"IF(ISERROR(L304/L311),\"\",(L304/L311))","v":9.0633802816901445E-3},null,null,null,"Cardboard",152.01124878173798,{"$f":"IF(ISERROR(R304/R311),\"\",(R304/R311))","v":7.7832533241278552E-3},{"$f":"L304*'C&D Recycling'!$U$55","v":138.24493742493942},{"$f":"IF(ISERROR(T304/T311),\"\",(T304/T311))","v":1.1064371132369454E-2},null,null,null,null,290.2561862066774,{"$f":"IF(ISERROR(Z304/Z311),\"\",(Z304/Z311))","v":9.0633802816901445E-3},null,null,null,"Cardboard",null,36.080172582962078,null,null,null,null,null,null,null,null,{"$f":"AG304*'Emission Factors'!$D$40","v":-121.0697763473944},null,null,null,null,null,null,null,-274.6375557198898,null,{"$f":"F304*'Emission Factors'!$Q$40","v":-318.82213706571184},null,null,{"$f":"D304*'Emission Factors'!$P$40","v":44.184581345822018},-395.7073320672842,{"$f":"(L304-Z304)*'Emission Factors'!$O$40","v":0},{"$f":"T304*'Emission Factors'!$Q$40","v":-431.41631516999371},null,null,{"$f":"R304*'Emission Factors'!$P$40","v":35.708983102709517}]
[null,null,"Carpet",{"$f":"D228*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":282.13713204705005},{"$f":"IF(ISERROR(D305/D311),\"\",(D305/D311))","v":1.2E-2},{"$f":"F228*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":17.027460806996224},{"$f":"IF(ISERROR(F305/F311),\"\",(F305/F311))","v":1.9999999999999996E-3},null,null,null,null,299.16459285404625,{"$f":"IF(ISERROR(L305/L311),\"\",(L305/L311))","v":9.3415492957746489E-3},null,null,null,"Carpet",244.94960373990224,{"$f":"IF(ISERROR(R305/R311),\"\",(R305/R311))","v":1.2541866689680369E-2},{"$f":"L305*'C&D Recycling'!$U$56","v":54.214989114144004},{"$f":"IF(ISERROR(T305/T311),\"\",(T305/T311))","v":4.3390721690763712E-3},null,null,null,null,299.16459285404625,{"$f":"IF(ISERROR(Z305/Z311),\"\",(Z305/Z311))","v":9.3415492957746489E-3},null,null,null,"Carpet",null,37.18752830714778,null,null,null,null,null,null,null,null,{"$f":"AG305*'Emission Factors'!$D$35","v":-88.442586618672948},null,null,null,null,null,null,null,-34.43674065086541,null,{"$f":"F305*'Emission Factors'!$Q$35","v":-40.151292592354544},null,null,{"$f":"D305*'Emission Factors'!$P$35","v":5.7145519414891313},-122.87932726953835,{"$f":"(L305-Z305)*'Emission Factors'!$O$35","v":0},{"$f":"T305*'Emission Factors'!$Q$35","v":-127.84066370711659},null,null,{"$f":"R305*'Emission Factors'!$P$35","v":4.9613364375782369}]
[null,"HIDE","Vinyl Flooring",{"$f":"D229*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D306/D311),\"\",(D306/D311))","v":0},{"$f":"F229*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F306/F311),\"\",(F306/F311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L306/L311),\"\",(L306/L311))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R306/R311),\"\",(R306/R311))","v":0},{"$f":"L306*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T306/T311),\"\",(T306/T311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z306/Z311),\"\",(Z306/Z311))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG306*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F306*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D306*'Emission Factors'!$P$37","v":0},0,{"$f":"(L306-Z306)*'Emission Factors'!$O$37","v":0},{"$f":"T306*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R306*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D230*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D307/D311),\"\",(D307/D311))","v":0},{"$f":"F230*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F307/F311),\"\",(F307/F311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L307/L311),\"\",(L307/L311))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R307/R311),\"\",(R307/R311))","v":0},{"$f":"L307*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T307/T311),\"\",(T307/T311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z307/Z311),\"\",(Z307/Z311))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG307*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F307*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D307*'Emission Factors'!$P$38","v":0},0,{"$f":"(L307-Z307)*'Emission Factors'!$O$38","v":0},{"$f":"T307*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R307*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D231*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D308/D311),\"\",(D308/D311))","v":0},{"$f":"F231*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F308/F311),\"\",(F308/F311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L308/L311),\"\",(L308/L311))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R308/R311),\"\",(R308/R311))","v":0},{"$f":"L308*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T308/T311),\"\",(T308/T311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z308/Z311),\"\",(Z308/Z311))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG308*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F308*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D308*'Emission Factors'!$P$39","v":0},0,{"$f":"(L308-Z308)*'Emission Factors'!$O$39","v":0},{"$f":"T308*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R308*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D232*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D309/D311),\"\",(D309/D311))","v":0},{"$f":"F232*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F309/F311),\"\",(F309/F311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L309/L311),\"\",(L309/L311))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R309/R311),\"\",(R309/R311))","v":0},{"$f":"L309*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T309/T311),\"\",(T309/T311))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z309/Z311),\"\",(Z309/Z311))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG309*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F309*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D309*'Emission Factors'!$P$41","v":0},0,{"$f":"(L309-Z309)*'Emission Factors'!$O$41","v":0},{"$f":"T309*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R309*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D233*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5431.1397919057135},{"$f":"IF(ISERROR(D310/D311),\"\",(D310/D311))","v":0.23100000000000004},{"$f":"F233*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":144.73341685946789},{"$f":"IF(ISERROR(F310/F311),\"\",(F310/F311))","v":1.6999999999999994E-2},null,null,null,null,5575.8732087651815,{"$f":"IF(ISERROR(L310/L311),\"\",(L310/L311))","v":0.17410915492957751},null,null,null,"Other / Undifferentiated",4738.0332286929224,{"$f":"IF(ISERROR(R310/R311),\"\",(R310/R311))","v":0.24259594715915994},{"$f":"L310*'C&D Recycling'!$U$61","v":837.83998007225955},{"$f":"IF(ISERROR(T310/T311),\"\",(T310/T311))","v":6.7056144418234334E-2},null,null,null,null,5575.8732087651815,{"$f":"IF(ISERROR(Z310/Z311),\"\",(Z310/Z311))","v":0.17410915492957751},null,null,null,"Other",null,693.10656321279168,null,null,null,null,null,null,null,null,{"$f":"AG310*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F310*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D310*'Emission Factors'!$P$42","v":0},0,{"$f":"(L310-Z310)*'Emission Factors'!$O$42","v":0},{"$f":"T310*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R310*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D294:D310)","v":23511.427670587502},{"$f":"IF(ISERROR(D311/D311),\"\",(D311/D311))","v":1},{"$f":"SUM(F294:F310)","v":8513.7304034981134},{"$f":"IF(ISERROR(F311/F311),\"\",(F311/F311))","v":1},null,null,null,null,{"$f":"SUM(L294:L310)","v":32025.158074085608},{"$f":"IF(ISERROR(L311/L311),\"\",(L311/L311))","v":1},null,null,null,"Total",{"$f":"SUM(R294:R310)","v":19530.55392794522},{"$f":"IF(ISERROR(R311/R311),\"\",(R311/R311))","v":1},{"$f":"SUM(T294:T310)","v":12494.604146140391},{"$f":"IF(ISERROR(T311/T311),\"\",(T311/T311))","v":1},null,null,null,null,{"$f":"SUM(Z294:Z310)","v":32025.158074085608},{"$f":"IF(ISERROR(Z311/Z311),\"\",(Z311/Z311))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG294:AG310),2)","v":3980.87},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP294:AP310),2)","v":-1724.15},null,null,null,null,null,null,null,{"$f":"SUM(AX294:AX310)","v":-7623.5892798113655},null,{"$f":"SUM(AZ294:AZ310)","v":-3105.2355642403381},null,null,{"$f":"SUM(BC294:BC310)","v":-4518.3537155710283},{"$f":"SUM(BD294:BD310)","v":-9347.7430492846852},{"$f":"SUM(BE294:BE310)","v":0},{"$f":"SUM(BF294:BF310)","v":-5442.7716966753396},null,null,{"$f":"SUM(BI294:BI310)","v":-3904.9713526093437}]
[]
[]
[null,null,{"$f":"C237+1","v":2020}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D243*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":634.14755819385471},{"$f":"IF(ISERROR(D320/D328),\"\",(D320/D328))","v":4.7000017029762947E-2},{"$f":"F243*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":792.65723370190233},{"$f":"IF(ISERROR(F320/F328),\"\",(F320/F328))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F320,H320,J320,D320)","v":1426.804791895757},{"$f":"IF(ISERROR(L320/L328),\"\",(L320/L328))","v":5.6892424657384942E-2},null,null,null,"Metal",{"$f":"R332 + IF(MFH_ResorCom<>\"commercial\",R344,0)","v":409.29831102777086},{"$f":"IF(ISERROR(R320/R328),\"\",(R320/R328))","v":4.1668746596070075E-2},{"$f":"T332 + IF(MFH_ResorCom<>\"commercial\",T344,0)","v":940.17376803373747},{"$f":"IF(ISERROR(T320/T328),\"\",(T320/T328))","v":0.10886242125009297},null,null,null,null,{"$f":"SUM(T320,V320,X320,R320)","v":1349.4720790615083},{"$f":"IF(ISERROR(Z320/Z328),\"\",(Z320/Z328))","v":5.681251810614478E-2},null,null,null,"Metal",{"$f":"AF332 + IF(MFH_ResorCom<>\"commercial\",AF344,0)","v":31.200061898016468},193.64918526806753,null,{"$f":"AI332 + IF(MFH_ResorCom<>\"commercial\",AI344,0)","v":0},0,null,{"$f":"AL332 + IF(MFH_ResorCom<>\"commercial\",AL344,0)","v":46.132650936232466},null,null,{"$f":"AF320*'Emission Factors'!$C$9","v":-116.14942115904269},{"$f":"AG320*'Emission Factors'!$D$9","v":-844.44187064620496},null,{"$f":"AI320*'Emission Factors'!$F$9","v":0},{"$f":"AJ320*'Emission Factors'!$G$9","v":0},null,{"$f":"AL320*'Emission Factors'!$K$9","v":29.430241287447348},null,null,{"$f":"SUM(AY320:BC320)","v":-3427.6242425016703},null,{"$f":"F320*'Emission Factors'!$Q$9","v":-3440.4685963574507},null,{"$f":"J320*'Emission Factors'!$R$9","v":0},{"$f":"D320*'Emission Factors'!$P$9","v":12.844353855780163},{"$f":"SUM(BE320:BI320)","v":-4358.7852930194704},{"$f":"(L320-Z320)*'Emission Factors'!$O$9","v":-286.32250964560336},{"$f":"T320*'Emission Factors'!$Q$9","v":-4080.7529238490379},null,{"$f":"X320*'Emission Factors'!$R$9","v":0},{"$f":"R320*'Emission Factors'!$P$9","v":8.2901404751711976}]
[null,null,"Glass",{"$f":"D244*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":431.76003962134791},{"$f":"IF(ISERROR(D321/D328),\"\",(D321/D328))","v":3.2000011594732224E-2},{"$f":"F244*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.26433115133318},{"$f":"IF(ISERROR(F321/F328),\"\",(F321/F328))","v":4.8656154230052102E-2},null,null,null,null,749.0243707726811,{"$f":"IF(ISERROR(L321/L328),\"\",(L321/L328))","v":2.9866603212139551E-2},null,null,null,"Glass",311.08602148255045,{"$f":"IF(ISERROR(R321/R328),\"\",(R321/R328))","v":3.1670212775093756E-2},{"$f":"T333 + IF(MFH_ResorCom<>\"commercial\",T345,0)","v":398.23096990840719},{"$f":"IF(ISERROR(T321/T328),\"\",(T321/T328))","v":4.6111037209290072E-2},null,null,null,null,709.31699139095758,{"$f":"IF(ISERROR(Z321/Z328),\"\",(Z321/Z328))","v":2.9862110555425689E-2},null,null,null,"Glass",21.242595334819757,99.431422803977753,null,0,0,null,{"$f":"AL333 + IF(MFH_ResorCom<>\"commercial\",AL345,0)","v":18.464784046903752},null,null,{"$f":"AF321*'Emission Factors'!$C$10","v":-11.59675904400914},{"$f":"AG321*'Emission Factors'!$D$10","v":-29.508958600892225},null,{"$f":"AI321*'Emission Factors'!$F$10","v":0},{"$f":"AJ321*'Emission Factors'!$G$10","v":0},null,{"$f":"AL321*'Emission Factors'!$K$10","v":-4.600373049693057},null,null,-78.985625511374735,null,{"$f":"F321*'Emission Factors'!$Q$10","v":-87.730717498288882},null,{"$f":"J321*'Emission Factors'!$R$10","v":0},{"$f":"D321*'Emission Factors'!$P$10","v":8.7450919869141543},{"$f":"SUM(BE321:BI321)","v":-124.69171620596914},{"$f":"(L321-Z321)*'Emission Factors'!$O$10","v":-20.872801291066526},{"$f":"T321*'Emission Factors'!$Q$10","v":-110.11981269157947},null,{"$f":"X321*'Emission Factors'!$R$10","v":0},{"$f":"R321*'Emission Factors'!$P$10","v":6.3008977766768428}]
[null,null,"Plastic",{"$f":"D245*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1538.1451411510523},{"$f":"IF(ISERROR(D322/D328),\"\",(D322/D328))","v":0.11400004130623356},{"$f":"F245*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.15650585841269},{"$f":"IF(ISERROR(F322/F328),\"\",(F322/F328))","v":4.6339194504811547E-2},null,null,{"$f":"J245*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":334.50324589915914},{"$f":"IF(ISERROR(J322/J328),\"\",(J322/J328))","v":0.11399981170758655},2174.804892908624,{"$f":"IF(ISERROR(L322/L328),\"\",(L322/L328))","v":8.671818612966628E-2},null,null,null,"Plastic",1237.2855941902408,{"$f":"IF(ISERROR(R322/R328),\"\",(R322/R328))","v":0.12596225907168002},{"$f":"T334 + IF(MFH_ResorCom<>\"commercial\",T346,0)","v":562.48710443609423},{"$f":"IF(ISERROR(T322/T328),\"\",(T322/T328))","v":6.5130202727236478E-2},null,null,{"$f":"X334 + IF(MFH_ResorCom<>\"commercial\",X346,0)","v":264.04796018970688},{"$f":"IF(ISERROR(X322/X328),\"\",(X322/X328))","v":0.12671075848090965},2063.8206588160419,{"$f":"IF(ISERROR(Z322/Z328),\"\",(Z322/Z328))","v":8.688645757559077E-2},null,null,null,"Plastic",75.676745880295357,225.18280108051601,null,17.721979596187872,52.733306113264405,null,{"$f":"AL334 + IF(MFH_ResorCom<>\"commercial\",AL346,0)","v":17.585508616098807},null,null,{"$f":"AF322*'Emission Factors'!$C$11","v":-147.05688645928785},{"$f":"AG322*'Emission Factors'!$D$11","v":-234.88618380363366},null,{"$f":"AI322*'Emission Factors'!$F$11","v":-55.654230149091596},{"$f":"AJ322*'Emission Factors'!$G$11","v":-118.13705359592147},null,{"$f":"AL322*'Emission Factors'!$K$11","v":-15.82929832931266},null,null,129.33440178780239,null,{"$f":"F322*'Emission Factors'!$Q$11","v":-309.05673823676801},null,{"$f":"J322*'Emission Factors'!$R$11","v":407.23674982118871},{"$f":"D322*'Emission Factors'!$P$11","v":31.154390203381684},-442.22925054944466,{"$f":"(L322-Z322)*'Emission Factors'!$O$11","v":-213.41932086135407},{"$f":"T322*'Emission Factors'!$Q$11","v":-575.33240697032454},null,{"$f":"X322*'Emission Factors'!$R$11","v":321.4618525315816},{"$f":"R322*'Emission Factors'!$P$11","v":25.060624750652355}]
[null,null,"Paper",{"$f":"D246*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2860.4102624914299},{"$f":"IF(ISERROR(D323/D328),\"\",(D323/D328))","v":0.21200007681510097},{"$f":"F246*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4371.1974514183667},{"$f":"IF(ISERROR(F323/F328),\"\",(F323/F328))","v":0.67037368050293977},null,null,{"$f":"J246*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":622.05866781247141},{"$f":"IF(ISERROR(J323/J328),\"\",(J323/J328))","v":0.21199964984217851},7853.6663817222689,{"$f":"IF(ISERROR(L323/L328),\"\",(L323/L328))","v":0.31315715046954762},null,null,null,"Paper",1851.0945245963262,{"$f":"IF(ISERROR(R323/R328),\"\",(R323/R328))","v":0.18845127524981081},{"$f":"T335 + IF(MFH_ResorCom<>\"commercial\",T347,0)","v":5188.7821895401712},{"$f":"IF(ISERROR(T323/T328),\"\",(T323/T328))","v":0.60080743762299071},null,null,385.69711836923943,{"$f":"IF(ISERROR(X323/X328),\"\",(X323/X328))","v":0.18508749083823692},7425.5738325057373,{"$f":"IF(ISERROR(Z323/Z328),\"\",(Z323/Z328))","v":0.31261524736483165},null,null,null,"Paper",140.73219409318094,868.58354380192293,null,32.95666381045465,203.40488563277736,null,{"$f":"AL335 + IF(MFH_ResorCom<>\"commercial\",AL347,0)","v":254.403691312896},null,null,{"$f":"AF323*'Emission Factors'!$C$12","v":-878.33828189731685},{"$f":"AG323*'Emission Factors'!$D$12","v":-2694.7298886292069},null,{"$f":"AI323*'Emission Factors'!$F$12","v":-184.62677961751595},{"$f":"AJ323*'Emission Factors'!$G$12","v":-501.05657911900801},null,{"$f":"AL323*'Emission Factors'!$K$12","v":-798.51259929550201},null,null,-12956.905894167568,null,{"$f":"F323*'Emission Factors'!$Q$12","v":-13003.672567346208},null,{"$f":"J323*'Emission Factors'!$R$12","v":-318.18784815636735},{"$f":"D323*'Emission Factors'!$P$12","v":364.95452133500726},-18014.170022726121,{"$f":"(L323-Z323)*'Emission Factors'!$O$12","v":-2617.1932294786525},{"$f":"T323*'Emission Factors'!$Q$12","v":-15435.867486188345},null,{"$f":"X323*'Emission Factors'!$R$12","v":-197.28707674083398},{"$f":"R323*'Emission Factors'!$P$12","v":236.17776968171157}]
[null,null,"Wood",{"$f":"D247*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":796.05757305186012},{"$f":"IF(ISERROR(D324/D328),\"\",(D324/D328))","v":5.900002137778753E-2},{"$f":"F247*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":248.77552315675968},{"$f":"IF(ISERROR(F324/F328),\"\",(F324/F328))","v":3.8152603475628155E-2},null,null,{"$f":"J247*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.12010094781044},{"$f":"IF(ISERROR(J324/J328),\"\",(J324/J328))","v":5.8999902550417607E-2},1217.9531971564302,{"$f":"IF(ISERROR(L324/L328),\"\",(L324/L328))","v":4.8564674648573676E-2},null,null,null,"Wood",629.43889259765183,{"$f":"IF(ISERROR(R324/R328),\"\",(R324/R328))","v":6.4080229521355045E-2},{"$f":"T336 + IF(MFH_ResorCom<>\"commercial\",T348,0)","v":391.59629224284669},{"$f":"IF(ISERROR(T324/T328),\"\",(T324/T328))","v":4.5342809994870586E-2},null,null,134.10134001926897,{"$f":"IF(ISERROR(X324/X328),\"\",(X324/X328))","v":6.4352258184232403E-2},1155.1365248597676,{"$f":"IF(ISERROR(Z324/Z328),\"\",(Z324/Z328))","v":4.8631028201268543E-2},null,null,null,"Wood",39.166035148573911,127.45264530563431,null,9.1719017208340716,29.846859207707325,null,{"$f":"AL336 + IF(MFH_ResorCom<>\"commercial\",AL348,0)","v":14.478735427254684},null,null,{"$f":"AF324*'Emission Factors'!$C$13","v":-39.686750132814005},{"$f":"AG324*'Emission Factors'!$D$13","v":-184.66367358328492},null,{"$f":"AI324*'Emission Factors'!$F$13","v":-13.001332346231882},{"$f":"AJ324*'Emission Factors'!$G$13","v":-55.309311082828643},null,{"$f":"AL324*'Emission Factors'!$K$13","v":6.3067286688998374},null,null,-1523.9259861323208,null,{"$f":"F324*'Emission Factors'!$Q$13","v":-612.38873641996065},null,{"$f":"J324*'Emission Factors'!$R$13","v":-105.34504702095579},{"$f":"D324*'Emission Factors'!$P$13","v":-806.19220269140419},-1810.28032460858,{"$f":"(L324-Z324)*'Emission Factors'!$O$13","v":-127.2682170230599},{"$f":"T324*'Emission Factors'!$Q$13","v":-963.95801142473647},null,{"$f":"X324*'Emission Factors'!$R$13","v":-81.601800672250249},{"$f":"R324*'Emission Factors'!$P$13","v":-637.45229548853342}]
[null,null,"Food Waste",{"$f":"D248*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1592.1151461037202},{"$f":"IF(ISERROR(D325/D328),\"\",(D325/D328))","v":0.11800004275557506},null,null,{"$f":"H248*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.268562995633317},{"$f":"IF(ISERROR(H325/H328),\"\",(H325/H328))","v":3.9999973513208907E-2},{"$f":"J248*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":346.24020189562088},{"$f":"IF(ISERROR(J325/J328),\"\",(J325/J328))","v":0.11799980510083521},2023.6239109949745,{"$f":"IF(ISERROR(L325/L328),\"\",(L325/L328))","v":8.0689994556435163E-2},null,null,null,"Food Waste",1320.019576649878,{"$f":"IF(ISERROR(R325/R328),\"\",(R325/R328))","v":0.13438501884642148},null,null,{"$f":"V337 + IF(MFH_ResorCom<>\"commercial\",V349,0)","v":319.3221793595493},{"$f":"IF(ISERROR(V325/V328),\"\",(V325/V328))","v":9.9471262898576357E-2},282.52086415213984,{"$f":"IF(ISERROR(X325/X328),\"\",(X325/X328))","v":0.13557549529138596},1921.8626201615671,{"$f":"IF(ISERROR(Z325/Z328),\"\",(Z325/Z328))","v":8.0910051122647375E-2},null,null,null,"Food Waste",{"$f":"AF337 + IF(MFH_ResorCom<>\"commercial\",AF349,0)","v":78.332070297147823},null,{"$f":"AH337 + IF(MFH_ResorCom<>\"commercial\",AH349,0)","v":193.76349915669485},{"$f":"AI337 + IF(MFH_ResorCom<>\"commercial\",AI349,0)","v":18.343803441668143},null,{"$f":"AK337 + IF(MFH_ResorCom<>\"commercial\",AK349,0)","v":45.375534301812785},null,{"$f":"AM337 + IF(MFH_ResorCom<>\"commercial\",AM349,0)","v":5.0854170945916932},null,{"$f":"AF325*'Emission Factors'!$C$14","v":-101.91274275319046},null,{"$f":"AH325*'Emission Factors'!$E$14","v":-139.36316204148255},{"$f":"AI325*'Emission Factors'!$F$14","v":-11.31216069168358},null,{"$f":"AK325*'Emission Factors'!$H$14","v":-1.5828655502423279},null,{"$f":"AM325*'Emission Factors'!$L$14","v":-2.9586503409627123},null,801.01467374429978,null,null,{"$f":"H325*'Emission Factors'!$S$14","v":-15.008291980912723},{"$f":"J325*'Emission Factors'!$R$14","v":-48.864305315106257},{"$f":"D325*'Emission Factors'!$P$14","v":864.88727104031875},543.88509236673849,{"$f":"(L325-Z325)*'Emission Factors'!$O$14","v":-77.115022357832046},null,{"$f":"V325*'Emission Factors'!$S$14","v":-56.204541690879971},{"$f":"X325*'Emission Factors'!$R$14","v":-39.871700883479711},{"$f":"R325*'Emission Factors'!$P$14","v":717.07635729893025}]
[null,null,"Yard Trimmings",{"$f":"D249*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1969.9051807723997},{"$f":"IF(ISERROR(D326/D328),\"\",(D326/D328))","v":0.14600005290096577},null,null,{"$f":"H249*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1811.9569636572085},{"$f":"IF(ISERROR(H326/H328),\"\",(H326/H328))","v":0.84999943715568949},{"$f":"J249*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":428.39889387085293},{"$f":"IF(ISERROR(J326/J328),\"\",(J326/J328))","v":0.14599975885357577},4210.2610383004612,{"$f":"IF(ISERROR(L326/L328),\"\",(L326/L328))","v":0.16787997928656564},null,null,null,"Yard Trimmings",1451.5333927400388,{"$f":"IF(ISERROR(R326/R328),\"\",(R326/R328))","v":0.14777382532056121},null,null,{"$f":"V338 + IF(MFH_ResorCom<>\"commercial\",V350,0)","v":2224.0400270105988},{"$f":"IF(ISERROR(V326/V328),\"\",(V326/V328))","v":0.69280521217610291},307.00659371460478,{"$f":"IF(ISERROR(X326/X328),\"\",(X326/X328))","v":0.14732565371938247},3982.5800134652422,{"$f":"IF(ISERROR(Z326/Z328),\"\",(Z326/Z328))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH338 + IF(MFH_ResorCom<>\"commercial\",AH350,0)","v":421.45244681724591},null,null,{"$f":"AK338 + IF(MFH_ResorCom<>\"commercial\",AK350,0)","v":98.695729796217975},null,{"$f":"AM338 + IF(MFH_ResorCom<>\"commercial\",AM350,0)","v":108.06511326007343},null,null,null,{"$f":"AH326*'Emission Factors'!$E$15","v":14.11860341983011},null,null,{"$f":"AK326*'Emission Factors'!$H$15","v":2.833287110380462},null,{"$f":"AM326*'Emission Factors'!$L$15","v":15.811224968955056},null,-694.3015408400629,null,null,{"$f":"H326*'Emission Factors'!$S$15","v":-265.11108277377633},{"$f":"J326*'Emission Factors'!$R$15","v":-74.978079389461101},{"$f":"D326*'Emission Factors'!$P$15","v":-354.21237867682544},-640.13883705890953,{"$f":"(L326-Z326)*'Emission Factors'!$O$15","v":0},null,{"$f":"V326*'Emission Factors'!$S$15","v":-325.40378801432962},{"$f":"X326*'Emission Factors'!$R$15","v":-53.732082612615265},{"$f":"R326*'Emission Factors'!$P$15","v":-261.00296643196464}]
[null,null,"Other / Undifferentiated",{"$f":"D250*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3669.9554479726389},{"$f":"IF(ISERROR(D327/D328),\"\",(D327/D328))","v":0.27199973621984191},{"$f":"F250*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":488.48754169791795},{"$f":"IF(ISERROR(F327/F328),\"\",(F327/F328))","v":7.4915213702279521E-2},{"$f":"H250*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.48995979556017},{"$f":"IF(ISERROR(H327/H328),\"\",(H327/H328))","v":0.11000058933110161},{"$f":"J250*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1029.9227351443872},{"$f":"IF(ISERROR(J327/J328),\"\",(J327/J328))","v":0.35100107194540625},5422.8556846105039,{"$f":"IF(ISERROR(L327/L328),\"\",(L327/L328))","v":0.21623098703968699},null,null,null,"Other / Undifferentiated",2612.9128203816181,{"$f":"IF(ISERROR(R327/R328),\"\",(R327/R328))","v":0.26600843261900764},{"$f":"T339 + IF(MFH_ResorCom<>\"commercial\",T351,0)","v":1155.0778043986206},{"$f":"IF(ISERROR(T327/T328),\"\",(T327/T328))","v":0.13374609119551917},{"$f":"V339 + IF(MFH_ResorCom<>\"commercial\",V351,0)","v":666.83308073643036},{"$f":"IF(ISERROR(V327/V328),\"\",(V327/V328))","v":0.20772352492532067},710.48990398918977,{"$f":"IF(ISERROR(X327/X328),\"\",(X327/X328))","v":0.34094834348585257},5145.3136095058589,{"$f":"IF(ISERROR(Z327/Z328),\"\",(Z327/Z328))","v":0.2166167252642513},null,null,null,"Other",{"$f":"AF339 + IF(MFH_ResorCom<>\"commercial\",AF351,0)","v":180.56181981655837},{"$f":"AG339 + IF(MFH_ResorCom<>\"commercial\",AG351,0)","v":533.7308319656139},{"$f":"AH339 + IF(MFH_ResorCom<>\"commercial\",AH351,0)","v":342.74997580884809},{"$f":"AI339 + IF(MFH_ResorCom<>\"commercial\",AI351,0)","v":54.565299206038958},{"$f":"AJ339 + IF(MFH_ResorCom<>\"commercial\",AJ351,0)","v":161.2894056217159},{"$f":"AK339 + IF(MFH_ResorCom<>\"commercial\",AK351,0)","v":103.57812632744259},{"$f":"AL339 + IF(MFH_ResorCom<>\"commercial\",AL351,0)","v":28.429974886627097},{"$f":"AM339 + IF(MFH_ResorCom<>\"commercial\",AM351,0)","v":13.984981195420509},null,{"$f":"AF327*'Emission Factors'!$C$16","v":0},{"$f":"AG327*'Emission Factors'!$D$16","v":0},{"$f":"AH327*'Emission Factors'!$E$16","v":0},{"$f":"AI327*'Emission Factors'!$F$16","v":0},{"$f":"AJ327*'Emission Factors'!$G$16","v":0},{"$f":"AK327*'Emission Factors'!$H$16","v":0},{"$f":"AL327*'Emission Factors'!$K$16","v":0},{"$f":"AM327*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F327*'Emission Factors'!$Q$16","v":0},{"$f":"H327*'Emission Factors'!$S$16","v":0},{"$f":"J327*'Emission Factors'!$R$16","v":0},{"$f":"D327*'Emission Factors'!$P$16","v":0},0,{"$f":"(L327-Z327)*'Emission Factors'!$O$16","v":0},{"$f":"T327*'Emission Factors'!$Q$16","v":0},{"$f":"V327*'Emission Factors'!$S$16","v":0},{"$f":"X327*'Emission Factors'!$R$16","v":0},{"$f":"R327*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D320:D327)","v":13492.496349358304},{"$f":"IF(ISERROR(D328/D328),\"\",(D328/D328))","v":1},{"$f":"SUM(F320:F327)","v":6520.5385869846923},{"$f":"IF(ISERROR(F328/F328),\"\",(F328/F328))","v":1},{"$f":"SUM(H320:H327)","v":2131.7154864484019},{"$f":"IF(ISERROR(H328/H328),\"\",(H328/H328))","v":1},{"$f":"SUM(J320:J327)","v":2934.2438455703023},{"$f":"IF(ISERROR(J328/J328),\"\",(J328/J328))","v":1},{"$f":"SUM(L320:L327)","v":25078.994268361705},{"$f":"IF(ISERROR(L328/L328),\"\",(L328/L328))","v":1},null,null,null,"Total",{"$f":"SUM(R320:R327)","v":9822.6691336660751},{"$f":"IF(ISERROR(R328/R328),\"\",(R328/R328))","v":1},{"$f":"SUM(T320:T327)","v":8636.3481285598773},{"$f":"IF(ISERROR(T328/T328),\"\",(T328/T328))","v":1},{"$f":"SUM(V320:V327)","v":3210.1952871065787},{"$f":"IF(ISERROR(V328/V328),\"\",(V328/V328))","v":1},{"$f":"SUM(X320:X327)","v":2083.8637804341497},{"$f":"IF(ISERROR(X328/X328),\"\",(X328/X328))","v":1},{"$f":"SUM(Z320:Z327)","v":23753.076329766678},{"$f":"IF(ISERROR(Z328/Z328),\"\",(Z328/Z328))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF320:AF327),2)","v":566.91},2048.0300000000002,957.97,132.76,447.27,247.65,379.5,127.14,null,{"$f":"ROUND(SUM(AO320:AO327),2)","v":-1294.74},-3988.23,-125.24,-264.58999999999997,-674.5,1.25,-783.21,12.85,null,{"$f":"SUM(AX320:AX327)","v":-17751.394213620897},{"$f":"SUM(AY320:AY327)","v":0},{"$f":"SUM(AZ320:AZ327)","v":-17453.317355858679},{"$f":"SUM(BA320:BA327)","v":-280.11937475468903},{"$f":"SUM(BB320:BB327)","v":-140.13853006070178},122.18104705317239,-24846.410351801755,-3342.1911006575688,-21166.030641124024,-381.6083297052096,-51.030808377597609,94.450528062644139]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D255*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":520.00103163360779},{"$f":"IF(ISERROR(D332/D340),\"\",(D332/D340))","v":4.7000017029762961E-2},{"$f":"IF(F255=\"\",0,F255*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":768.87751560387437},{"$f":"IF(ISERROR(F332/F340),\"\",(F332/F340))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F332,H332,J332,D332)","v":1288.8785472374821},{"$f":"IF(ISERROR(L332/L340),\"\",(L332/L340))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"Z332-SUM(T332,V332,X332)","v":295.15178446752373},{"$f":"IF(ISERROR(R332/R340),\"\",(R332/R340))","v":3.9917512976043547E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z332))","v":916.3940499357094},{"$f":"IF(ISERROR(T332/T340),\"\",(T332/T340))","v":0.10856841173457649},null,null,null,null,{"$f":"L332*(1-PAYT_SourceReduction)","v":1211.5458344032331},{"$f":"IF(ISERROR(Z332/Z340),\"\",(Z332/Z340))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L332-$Z332)*(D332/L332)),0,($L332-$Z332)*(D332/L332))","v":31.200061898016468},{"$f":"IF(ISERROR((T332-(1-PAYT_SourceReduction)*F332)*D332/(J332+D332)),0,(T332-(1-PAYT_SourceReduction)*F332)*D332/(J332+D332))","v":193.64918526806753},null,{"$f":"IF(ISERROR(($L332-$Z332)*(J332/L332)),0,($L332-$Z332)*(J332/L332))","v":0},{"$f":"IF(ISERROR((T332-(1-PAYT_SourceReduction)*F332)*J332/(J332+D332)),0,(T332-(1-PAYT_SourceReduction)*F332)*J332/(J332+D332))","v":0},null,{"$f":"IF(ISERROR(($L332-$Z332)*(F332/L332)),0,($L332-$Z332)*(F332/L332))","v":46.132650936232466},null,null,{"$f":"AF332*'Emission Factors'!$C$9","v":-116.14942115904269},{"$f":"AG332*'Emission Factors'!$D$9","v":-844.44187064620496},null,{"$f":"AI332*'Emission Factors'!$F$9","v":0},{"$f":"AJ332*'Emission Factors'!$G$9","v":0},null,{"$f":"AL332*'Emission Factors'!$K$9","v":29.430241287447348},null,null,{"$f":"SUM(AY332:BC332)","v":-3326.7221629001479},null,{"$f":"F332*'Emission Factors'!$Q$9","v":-3337.2545337488123},null,{"$f":"J332*'Emission Factors'!$R$9","v":0},{"$f":"D332*'Emission Factors'!$P$9","v":10.5323708486646},{"$f":"SUM(BE332:BI332)","v":-4257.8832134179484},{"$f":"(L332-Z332)*'Emission Factors'!$O$9","v":-286.32250964560416},{"$f":"T332*'Emission Factors'!$Q$9","v":-3977.5388612403995},null,{"$f":"X332*'Emission Factors'!$R$9","v":0},{"$f":"R332*'Emission Factors'!$P$9","v":5.9781574680556293}]
[null,null,"Glass",{"$f":"D256*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.0432555803286},{"$f":"IF(ISERROR(D333/D340),\"\",(D333/D340))","v":3.2000011594732224E-2},{"$f":"IF(F256=\"\",0,F256*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":307.7464007817286},{"$f":"IF(ISERROR(F333/F340),\"\",(F333/F340))","v":4.8656154230052095E-2},null,null,null,null,661.78965636205726,{"$f":"IF(ISERROR(L333/L340),\"\",(L333/L340))","v":2.9947086637803964E-2},null,null,null,"Glass",233.36923744153114,{"$f":"IF(ISERROR(R333/R340),\"\",(R333/R340))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z333))","v":388.7130395388026},{"$f":"IF(ISERROR(T333/T340),\"\",(T333/T340))","v":4.6052194824058659E-2},null,null,null,null,622.08227698033375,{"$f":"IF(ISERROR(Z333/Z340),\"\",(Z333/Z340))","v":2.9947086637803964E-2},null,null,null,"Glass",21.242595334819757,{"$f":"IF(ISERROR((T333-(1-PAYT_SourceReduction)*F333)*D333/(J333+D333)),0,(T333-(1-PAYT_SourceReduction)*F333)*D333/(J333+D333))","v":99.431422803977753},null,0,{"$f":"IF(ISERROR((T333-(1-PAYT_SourceReduction)*F333)*J333/(J333+D333)),0,(T333-(1-PAYT_SourceReduction)*F333)*J333/(J333+D333))","v":0},null,{"$f":"IF(ISERROR(($L333-$Z333)*(F333/L333)),0,($L333-$Z333)*(F333/L333))","v":18.464784046903752},null,null,{"$f":"AF333*'Emission Factors'!$C$10","v":-11.59675904400914},{"$f":"AG333*'Emission Factors'!$D$10","v":-29.508958600892225},null,{"$f":"AI333*'Emission Factors'!$F$10","v":0},{"$f":"AJ333*'Emission Factors'!$G$10","v":0},null,{"$f":"AL333*'Emission Factors'!$K$10","v":-4.600373049693057},null,null,{"$f":"SUM(AY333:BC333)","v":-77.927819956071957},null,{"$f":"F333*'Emission Factors'!$Q$10","v":-85.098795853035085},null,{"$f":"J333*'Emission Factors'!$R$10","v":0},{"$f":"D333*'Emission Factors'!$P$10","v":7.1709758969631299},-123.63391065066639,{"$f":"(L333-Z333)*'Emission Factors'!$O$10","v":-20.872801291066526},{"$f":"T333*'Emission Factors'!$Q$10","v":-107.48789104632567},null,{"$f":"X333*'Emission Factors'!$R$10","v":0},{"$f":"R333*'Emission Factors'!$P$10","v":4.7267816867258174}]
[null,null,"Plastic",{"$f":"D257*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1261.2790980049208},{"$f":"IF(ISERROR(D334/D340),\"\",(D334/D340))","v":0.11400004130623355},{"$f":"IF(F257=\"\",0,F257*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.091810268313},{"$f":"IF(ISERROR(F334/F340),\"\",(F334/F340))","v":4.6339194504811533E-2},null,null,{"$f":"J257*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.36632660313074},{"$f":"IF(ISERROR(J334/J340),\"\",(J334/J340))","v":0.11399981170758658},1849.7372348763645,{"$f":"IF(ISERROR(L334/L340),\"\",(L334/L340))","v":8.3703697538162938E-2},null,null,null,"Plastic",960.41955104410943,{"$f":"IF(ISERROR(R334/R340),\"\",(R334/R340))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z334))","v":553.4224088459946},{"$f":"IF(ISERROR(T334/T340),\"\",(T334/T340))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z334-$T334-$V334)*($J334/($J334+$D334))),0,($Z334-$T334-$V334)*($J334/($J334+$D334)))","v":224.91104089367846},{"$f":"IF(ISERROR(X334/X340),\"\",(X334/X340))","v":0.12921756472737822},1738.7530007837825,{"$f":"IF(ISERROR(Z334/Z340),\"\",(Z334/Z340))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.676745880295357,{"$f":"IF(ISERROR((T334-(1-PAYT_SourceReduction)*F334)*D334/(J334+D334)),0,(T334-(1-PAYT_SourceReduction)*F334)*D334/(J334+D334))","v":225.18280108051601},null,17.721979596187872,{"$f":"IF(ISERROR((T334-(1-PAYT_SourceReduction)*F334)*J334/(J334+D334)),0,(T334-(1-PAYT_SourceReduction)*F334)*J334/(J334+D334))","v":52.733306113264405},null,{"$f":"IF(ISERROR(($L334-$Z334)*(F334/L334)),0,($L334-$Z334)*(F334/L334))","v":17.585508616098807},null,null,{"$f":"AF334*'Emission Factors'!$C$11","v":-147.05688645928785},{"$f":"AG334*'Emission Factors'!$D$11","v":-234.88618380363366},null,{"$f":"AI334*'Emission Factors'!$F$11","v":-55.654230149091596},{"$f":"AJ334*'Emission Factors'!$G$11","v":-118.13705359592147},null,{"$f":"AL334*'Emission Factors'!$K$11","v":-15.82929832931266},null,null,85.351567938967122,null,{"$f":"F334*'Emission Factors'!$Q$11","v":-299.78503566585533},null,{"$f":"J334*'Emission Factors'!$R$11","v":359.5900019718913},{"$f":"D334*'Emission Factors'!$P$11","v":25.546601632931154},-486.21208439828013,{"$f":"(L334-Z334)*'Emission Factors'!$O$11","v":-213.41932086135407},{"$f":"T334*'Emission Factors'!$Q$11","v":-566.06070439941197},null,{"$f":"X334*'Emission Factors'!$R$11","v":273.81510468228413},{"$f":"R334*'Emission Factors'!$P$11","v":19.452836180201828}]
[null,null,"Paper",{"$f":"D258*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2345.5365682196775},{"$f":"IF(ISERROR(D335/D340),\"\",(D335/D340))","v":0.212000076815101},{"$f":"IF(F258=\"\",0,F258*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4240.0615218815919},{"$f":"IF(ISERROR(F335/F340),\"\",(F335/F340))","v":0.67037368050293966},null,null,{"$f":"J258*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":549.27773017424317},{"$f":"IF(ISERROR(J335/J340),\"\",(J335/J340))","v":0.21199964984217856},7134.8758202755125,{"$f":"IF(ISERROR(L335/L340),\"\",(L335/L340))","v":0.32286504070542282},null,null,null,"Paper",1336.2208303245734,{"$f":"IF(ISERROR(R335/R340),\"\",(R335/R340))","v":0.18071587278243212},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z335))","v":5057.6462600033965},{"$f":"IF(ISERROR(T335/T340),\"\",(T335/T340))","v":0.59919706113588622},null,null,312.91618073101114,{"$f":"IF(ISERROR(X335/X340),\"\",(X335/X340))","v":0.17977893249343763},6706.783271058981,{"$f":"IF(ISERROR(Z335/Z340),\"\",(Z335/Z340))","v":0.32286504070542282},null,null,null,"Paper",140.73219409318094,{"$f":"IF(ISERROR((T335-(1-PAYT_SourceReduction)*F335)*D335/(J335+D335)),0,(T335-(1-PAYT_SourceReduction)*F335)*D335/(J335+D335))","v":868.58354380192293},null,32.95666381045465,{"$f":"IF(ISERROR((T335-(1-PAYT_SourceReduction)*F335)*J335/(J335+D335)),0,(T335-(1-PAYT_SourceReduction)*F335)*J335/(J335+D335))","v":203.40488563277736},null,{"$f":"IF(ISERROR(($L335-$Z335)*(F335/L335)),0,($L335-$Z335)*(F335/L335))","v":254.403691312896},null,null,{"$f":"AF335*'Emission Factors'!$C$12","v":-878.33828189731685},{"$f":"AG335*'Emission Factors'!$D$12","v":-2694.7298886292069},null,{"$f":"AI335*'Emission Factors'!$F$12","v":-184.62677961751595},{"$f":"AJ335*'Emission Factors'!$G$12","v":-501.05657911900801},null,{"$f":"AL335*'Emission Factors'!$K$12","v":-798.51259929550201},null,null,-12595.259477805275,null,{"$f":"F335*'Emission Factors'!$Q$12","v":-12613.562372493883},null,{"$f":"J335*'Emission Factors'!$R$12","v":-280.959832324118},{"$f":"D335*'Emission Factors'!$P$12","v":299.26272701272433},-17652.523606363829,{"$f":"(L335-Z335)*'Emission Factors'!$O$12","v":-2617.1932294786525},{"$f":"T335*'Emission Factors'!$Q$12","v":-15045.75729133602},null,{"$f":"X335*'Emission Factors'!$R$12","v":-160.05906090858463},{"$f":"R335*'Emission Factors'!$P$12","v":170.48597535942861}]
[null,null,"Wood",{"$f":"D259*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":652.76725247623085},{"$f":"IF(ISERROR(D336/D340),\"\",(D336/D340))","v":5.900002137778753E-2},{"$f":"IF(F259=\"\",0,F259*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.31225712091103},{"$f":"IF(ISERROR(F336/F340),\"\",(F336/F340))","v":3.8152603475628162E-2},null,null,{"$f":"J259*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":152.86502868056763},{"$f":"IF(ISERROR(J336/J340),\"\",(J336/J340))","v":5.8999902550417607E-2},1046.9445382777094,{"$f":"IF(ISERROR(L336/L340),\"\",(L336/L340))","v":4.7375987961385438E-2},null,null,null,"Wood",486.14857202202251,{"$f":"IF(ISERROR(R336/R340),\"\",(R336/R340))","v":6.5748685771911355E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z336))","v":384.13302620699801},{"$f":"IF(ISERROR(T336/T340),\"\",(T336/T340))","v":4.5509584608298209E-2},null,null,113.84626775202621,{"$f":"IF(ISERROR(X336/X340),\"\",(X336/X340))","v":6.5407804853707188E-2},984.12786598104674,{"$f":"IF(ISERROR(Z336/Z340),\"\",(Z336/Z340))","v":4.7375987961385438E-2},null,null,null,"Wood",39.166035148573911,{"$f":"IF(ISERROR((T336-(1-PAYT_SourceReduction)*F336)*D336/(J336+D336)),0,(T336-(1-PAYT_SourceReduction)*F336)*D336/(J336+D336))","v":127.45264530563431},null,9.1719017208340716,{"$f":"IF(ISERROR((T336-(1-PAYT_SourceReduction)*F336)*J336/(J336+D336)),0,(T336-(1-PAYT_SourceReduction)*F336)*J336/(J336+D336))","v":29.846859207707325},null,{"$f":"IF(ISERROR(($L336-$Z336)*(F336/L336)),0,($L336-$Z336)*(F336/L336))","v":14.478735427254684},null,null,{"$f":"AF336*'Emission Factors'!$C$13","v":-39.686750132814005},{"$f":"AG336*'Emission Factors'!$D$13","v":-184.66367358328492},null,{"$f":"AI336*'Emission Factors'!$F$13","v":-13.001332346231882},{"$f":"AJ336*'Emission Factors'!$G$13","v":-55.309311082828643},null,{"$f":"AL336*'Emission Factors'!$K$13","v":6.3067286688998374},null,null,-1348.1143868818995,null,{"$f":"F336*'Emission Factors'!$Q$13","v":-594.01707348759328},null,{"$f":"J336*'Emission Factors'!$R$13","v":-93.019664071642424},{"$f":"D336*'Emission Factors'!$P$13","v":-661.07764932266389},-1634.4687253581592,{"$f":"(L336-Z336)*'Emission Factors'!$O$13","v":-127.26821702306013},{"$f":"T336*'Emission Factors'!$Q$13","v":-945.58634849236898},null,{"$f":"X336*'Emission Factors'!$R$13","v":-69.276417722936912},{"$f":"R336*'Emission Factors'!$P$13","v":-492.33774211979306}]
[null,null,"Food Waste",{"$f":"D260*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1305.5345049524617},{"$f":"IF(ISERROR(D337/D340),\"\",(D337/D340))","v":0.11800004275557506},null,null,{"$f":"H260*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.756951576528095},{"$f":"IF(ISERROR(H337/H340),\"\",(H337/H340))","v":3.9999973513208914E-2},{"$f":"J260*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":305.73005736113527},{"$f":"IF(ISERROR(J337/J340),\"\",(J337/J340))","v":0.11799980510083521},1696.0215138901251,{"$f":"IF(ISERROR(L337/L340),\"\",(L337/L340))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1033.4389354986192,{"$f":"IF(ISERROR(R337/R340),\"\",(R337/R340))","v":0.13976643303084574},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I337=\"\",0,Z337*'Food Waste Collection'!$AD$11))","v":318.81056794044406},{"$f":"IF(ISERROR(V337/V340),\"\",(V337/V340))","v":9.9709160591947052E-2},242.0107196176543,{"$f":"IF(ISERROR(X337/X340),\"\",(X337/X340))","v":0.13904179938279135},1594.2602230567175,{"$f":"IF(ISERROR(Z337/Z340),\"\",(Z337/Z340))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.332070297147823,null,{"$f":"IF(ISERROR((V337-(1-PAYT_SourceReduction)*H337)*D337/(J337+D337)),0,(V337-(1-PAYT_SourceReduction)*H337)*D337/(J337+D337))","v":193.76349915669485},18.343803441668143,null,{"$f":"IF(ISERROR((V337-(1-PAYT_SourceReduction)*H337)*J337/(J337+D337)),0,(V337-(1-PAYT_SourceReduction)*H337)*J337/(J337+D337))","v":45.375534301812785},null,{"$f":"IF(ISERROR(($L337-$Z337)*(H337/L337)),0,($L337-$Z337)*(H337/L337))","v":5.0854170945916932},null,{"$f":"AF337*'Emission Factors'!$C$14","v":-101.91274275319046},null,{"$f":"AH337*'Emission Factors'!$E$14","v":-139.36316204148255},{"$f":"AI337*'Emission Factors'!$F$14","v":-11.31216069168358},null,{"$f":"AK337*'Emission Factors'!$H$14","v":-1.5828655502423279},null,{"$f":"AM337*'Emission Factors'!$L$14","v":-2.9586503409627123},null,651.14219046674111,null,null,{"$f":"H337*'Emission Factors'!$S$14","v":-14.918242221787622},{"$f":"J337*'Emission Factors'!$R$14","v":-43.14717581929763},{"$f":"D337*'Emission Factors'!$P$14","v":709.20760850782642},394.01260908917959,{"$f":"(L337-Z337)*'Emission Factors'!$O$14","v":-77.115022357832217},null,{"$f":"V337*'Emission Factors'!$S$14","v":-56.114491931754863},{"$f":"X337*'Emission Factors'!$R$14","v":-34.154571387671091},{"$f":"R337*'Emission Factors'!$P$14","v":561.3966947664378}]
[null,null,"Yard Trimmings",{"$f":"D261*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1615.3223535852494},{"$f":"IF(ISERROR(D338/D340),\"\",(D338/D340))","v":0.14600005290096577},null,null,{"$f":"H261*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1801.0852210012224},{"$f":"IF(ISERROR(H338/H340),\"\",(H338/H340))","v":0.8499994371556896},{"$f":"J261*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":378.27617266716732},{"$f":"IF(ISERROR(J338/J340),\"\",(J338/J340))","v":0.14599975885357575},3794.683747253639,{"$f":"IF(ISERROR(L338/L340),\"\",(L338/L340))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1096.9505655528883,{"$f":"IF(ISERROR(R338/R340),\"\",(R338/R340))","v":0.14835600100989318},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z338*'Food Waste Collection'!$AD$12))","v":2213.1682843546128},{"$f":"IF(ISERROR(V338/V340),\"\",(V338/V340))","v":0.69217640214154141},256.88387251091928,{"$f":"IF(ISERROR(X338/X340),\"\",(X338/X340))","v":0.14758683385085991},3567.0027224184205,{"$f":"IF(ISERROR(Z338/Z340),\"\",(Z338/Z340))","v":0.17171577381061451},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V338-(1-PAYT_SourceReduction)*H338)*D338/(J338+D338)),0,(V338-(1-PAYT_SourceReduction)*H338)*D338/(J338+D338))","v":421.45244681724591},null,null,{"$f":"IF(ISERROR((V338-(1-PAYT_SourceReduction)*H338)*J338/(J338+D338)),0,(V338-(1-PAYT_SourceReduction)*H338)*J338/(J338+D338))","v":98.695729796217975},null,{"$f":"IF(ISERROR(($L338-$Z338)*(H338/L338)),0,($L338-$Z338)*(H338/L338))","v":108.06511326007343},null,null,null,{"$f":"AH338*'Emission Factors'!$E$15","v":14.11860341983011},null,null,{"$f":"AK338*'Emission Factors'!$H$15","v":2.833287110380462},null,{"$f":"AM338*'Emission Factors'!$L$15","v":15.811224968955056},null,-620.18022084904612,null,null,{"$f":"H338*'Emission Factors'!$S$15","v":-263.52041614925071},{"$f":"J338*'Emission Factors'!$R$15","v":-66.205635241277335},{"$f":"D338*'Emission Factors'!$P$15","v":-290.45416945851809},-566.01751706789275,{"$f":"(L338-Z338)*'Emission Factors'!$O$15","v":0},null,{"$f":"V338*'Emission Factors'!$S$15","v":-323.813121389804},{"$f":"X338*'Emission Factors'!$R$15","v":-44.959638464431507},{"$f":"R338*'Emission Factors'!$P$15","v":-197.24475721365721}]
[null,null,"Other / Undifferentiated",{"$f":"D262*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3009.3636636093006},{"$f":"IF(ISERROR(D339/D340),\"\",(D339/D340))","v":0.27199973621984191},{"$f":"IF(F262=\"\",0,F262*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":473.83291477711737},{"$f":"IF(ISERROR(F339/F340),\"\",(F339/F340))","v":7.4915213702279507E-2},{"$f":"H262*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.08301992367473},{"$f":"IF(ISERROR(H339/H340),\"\",(H339/H340))","v":0.11000058933110163},{"$f":"J262*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":909.42165343398085},{"$f":"IF(ISERROR(J339/J340),\"\",(J339/J340))","v":0.35100107194540631},4625.7012517440735,{"$f":"IF(ISERROR(L339/L340),\"\",(L339/L340))","v":0.20932070305854392},null,null,null,"Other / Undifferentiated",1952.34294920412,{"$f":"IF(ISERROR(R339/R340),\"\",(R339/R340))","v":0.26404270314387246},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z339))","v":1140.3972670236824},{"$f":"IF(ISERROR(T339/T340),\"\",(T339/T340))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z339-T339)*'Food Waste Collection'!$AD$13))","v":665.42614086454489},{"$f":"IF(ISERROR(V339/V340),\"\",(V339/V340))","v":0.20811443726651163},589.99281954708124,{"$f":"IF(ISERROR(X339/X340),\"\",(X339/X340))","v":0.33896706469182558},4348.1591766394286,{"$f":"IF(ISERROR(Z339/Z340),\"\",(Z339/Z340))","v":0.20932070305854392},null,null,null,"Other",{"$f":"IF(ISERROR(($L339-$Z339)*(D339/L339)),0,($L339-$Z339)*(D339/L339))","v":180.56181981655837},{"$f":"IF(ISERROR((T339-(1-PAYT_SourceReduction)*F339)*D339/(J339+D339)),0,(T339-(1-PAYT_SourceReduction)*F339)*D339/(J339+D339))","v":533.70891877977397},{"$f":"IF(ISERROR((V339-(1-PAYT_SourceReduction)*H339)*D339/(J339+D339)),0,(V339-(1-PAYT_SourceReduction)*H339)*D339/(J339+D339))","v":342.74997580884809},{"$f":"IF(ISERROR(($L339-$Z339)*(J339/L339)),0,($L339-$Z339)*(J339/L339))","v":54.565299206038958},{"$f":"IF(ISERROR((T339-(1-PAYT_SourceReduction)*F339)*J339/(J339+D339)),0,(T339-(1-PAYT_SourceReduction)*F339)*J339/(J339+D339))","v":161.28540835341809},{"$f":"IF(ISERROR((V339-(1-PAYT_SourceReduction)*H339)*J339/(J339+D339)),0,(V339-(1-PAYT_SourceReduction)*H339)*J339/(J339+D339))","v":103.57812632744259},{"$f":"IF(ISERROR(($L339-$Z339)*(F339/L339)),0,($L339-$Z339)*(F339/L339))","v":28.429974886627097},{"$f":"IF(ISERROR(($L339-$Z339)*(H339/L339)),0,($L339-$Z339)*(H339/L339))","v":13.984981195420509},null,{"$f":"AF339*'Emission Factors'!$C$16","v":0},{"$f":"AG339*'Emission Factors'!$D$16","v":0},{"$f":"AH339*'Emission Factors'!$E$16","v":0},{"$f":"AI339*'Emission Factors'!$F$16","v":0},{"$f":"AJ339*'Emission Factors'!$G$16","v":0},{"$f":"AK339*'Emission Factors'!$H$16","v":0},{"$f":"AL339*'Emission Factors'!$K$16","v":0},{"$f":"AM339*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F339*'Emission Factors'!$Q$16","v":0},{"$f":"H339*'Emission Factors'!$S$16","v":0},{"$f":"J339*'Emission Factors'!$R$16","v":0},{"$f":"D339*'Emission Factors'!$P$16","v":0},0,{"$f":"(L339-Z339)*'Emission Factors'!$O$16","v":0},{"$f":"T339*'Emission Factors'!$Q$16","v":0},{"$f":"V339*'Emission Factors'!$S$16","v":0},{"$f":"X339*'Emission Factors'!$R$16","v":0},{"$f":"R339*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D332:D339)","v":11063.847728061777},{"$f":"IF(ISERROR(D340/D340),\"\",(D340/D340))","v":1},{"$f":"SUM(F332:F339)","v":6324.9224204335369},{"$f":"IF(ISERROR(F340/F340),\"\",(F340/F340))","v":1},{"$f":"SUM(H332:H339)","v":2118.925192501425},{"$f":"IF(ISERROR(H340/H340),\"\",(H340/H340))","v":1},{"$f":"SUM(J332:J339)","v":2590.9369689202249},{"$f":"IF(ISERROR(J340/J340),\"\",(J340/J340))","v":1},{"$f":"SUM(L332:L339)","v":22098.632309916964},{"$f":"IF(ISERROR(L340/L340),\"\",(L340/L340))","v":1},null,null,null,"Total",{"$f":"SUM(R332:R339)","v":7394.042425555388},{"$f":"IF(ISERROR(R340/R340),\"\",(R340/R340))","v":1},{"$f":"SUM(T332:T339)","v":8440.7060515545836},{"$f":"IF(ISERROR(T340/T340),\"\",(T340/T340))","v":1},{"$f":"SUM(V337:V339)","v":3197.4049931596014},{"$f":"IF(ISERROR(V340/V340),\"\",(V340/V340))","v":1},{"$f":"SUM(X332:X339)","v":1740.5609010523708},{"$f":"IF(ISERROR(X340/X340),\"\",(X340/X340))","v":1},20772.714371321945,{"$f":"IF(ISERROR(Z340/Z340),\"\",(Z340/Z340))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF332:AF339),2)","v":566.91},2048.0100000000002,957.97,132.76,447.27,247.65,379.5,127.14,null,{"$f":"ROUND(SUM(AO332:AO339),2)","v":-1294.74},-3988.23,-125.24,-264.58999999999997,-674.5,1.25,-783.21,12.85,null,{"$f":"SUM(AX332:AX339)","v":-17231.710309986731},{"$f":"SUM(AY332:AY339)","v":0},{"$f":"SUM(AZ332:AZ339)","v":-16929.717811249178},{"$f":"SUM(BA332:BA339)","v":-278.43865837103834},-123.74230548444409,100.18846511792765,-24326.726448167596,-3342.1911006575692,-20642.431096514527,-379.92761332155885,-34.634583801340007,72.457946127399424]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D267*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.14652656024712},{"$f":"IF(ISERROR(D344/D352),\"\",(D344/D352))","v":4.7000017029762961E-2},{"$f":"IF(F267=\"\",0,F267*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.779718098028031},{"$f":"IF(ISERROR(F344/F352),\"\",(F344/F352))","v":0.12156315358428886},null,null,null,null,{"$f":"SUM(F344,H344,J344,D344)","v":137.92624465827515},{"$f":"IF(ISERROR(L344/L352),\"\",(L344/L352))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z344-$T344-$V344)*($D344/($J344+$D344))),0,($Z344-$T344-$V344)*($D344/($J344+$D344)))","v":114.14652656024712},{"$f":"IF(ISERROR(R344/R352),\"\",(R344/R352))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z344),0,'Multi-Family Recycling'!$BG$20*Z344)","v":23.779718098028031},{"$f":"IF(ISERROR(T344/T352),\"\",(T344/T352))","v":0.12154705399792175},null,null,null,null,{"$f":"L344","v":137.92624465827515},{"$f":"IF(ISERROR(Z344/Z352),\"\",(Z344/Z352))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T344-F344)*(D344/(J344+D344))),0,(T344-F344)*(D344/(J344+D344)))","v":0},null,null,{"$f":"IF(ISERROR((T344-F344)*(J344/(J344+D344))),0,(T344-F344)*(J344/(J344+D344)))","v":0},null,null,null,null,null,{"$f":"AG344*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ344*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY344:BC344)","v":-100.90207960152296},null,{"$f":"F344*'Emission Factors'!$Q$9","v":-103.21406260863853},null,{"$f":"J344*'Emission Factors'!$R$9","v":0},{"$f":"D344*'Emission Factors'!$P$9","v":2.3119830071155683},{"$f":"SUM(BE344:BI344)","v":-100.90207960152296},{"$f":"(L344-Z344)*'Emission Factors'!$O$9","v":0},{"$f":"T344*'Emission Factors'!$Q$9","v":-103.21406260863853},null,{"$f":"X344*'Emission Factors'!$R$9","v":0},{"$f":"R344*'Emission Factors'!$P$9","v":2.3119830071155683}]
[null,null,"Glass",{"$f":"D268*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.716784041019324},{"$f":"IF(ISERROR(D345/D352),\"\",(D345/D352))","v":3.2000011594732231E-2},{"$f":"IF(F268=\"\",0,F268*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5179303696046098},{"$f":"IF(ISERROR(F345/F352),\"\",(F345/F352))","v":4.8656154230052075E-2},null,null,null,null,87.234714410623937,{"$f":"IF(ISERROR(L345/L352),\"\",(L345/L352))","v":2.9269838907803748E-2},null,null,null,"Glass",77.716784041019324,{"$f":"IF(ISERROR(R345/R352),\"\",(R345/R352))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z345),0,'Multi-Family Recycling'!$BG$21*Z345)","v":9.5179303696046116},{"$f":"IF(ISERROR(T345/T352),\"\",(T345/T352))","v":4.8649710304123697E-2},null,null,null,null,87.234714410623937,{"$f":"IF(ISERROR(Z345/Z352),\"\",(Z345/Z352))","v":2.9269838907803748E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T345-F345)*(D345/(J345+D345))),0,(T345-F345)*(D345/(J345+D345)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T345-F345)*(J345/(J345+D345))),0,(T345-F345)*(J345/(J345+D345)))","v":0},null,null,null,null,null,{"$f":"AG345*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ345*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY345:BC345)","v":-1.0578055553027843},null,{"$f":"F345*'Emission Factors'!$Q$10","v":-2.6319216452538097},null,{"$f":"J345*'Emission Factors'!$R$10","v":0},{"$f":"D345*'Emission Factors'!$P$10","v":1.5741160899510254},{"$f":"SUM(BE345:BI345)","v":-1.0578055553027848},{"$f":"(L345-Z345)*'Emission Factors'!$O$10","v":0},{"$f":"T345*'Emission Factors'!$Q$10","v":-2.6319216452538101},null,{"$f":"X345*'Emission Factors'!$R$10","v":0},{"$f":"R345*'Emission Factors'!$P$10","v":1.5741160899510254}]
[null,null,"Plastic",{"$f":"D269*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":276.8660431461314},{"$f":"IF(ISERROR(D346/D352),\"\",(D346/D352))","v":0.1140000413062336},{"$f":"IF(F269=\"\",0,F269*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0646955900996318},{"$f":"IF(ISERROR(F346/F352),\"\",(F346/F352))","v":4.6339194504811519E-2},null,null,{"$f":"J269*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.136919296028424},{"$f":"IF(ISERROR(J346/J352),\"\",(J346/J352))","v":0.11399981170758658},325.06765803225949,{"$f":"IF(ISERROR(L346/L352),\"\",(L346/L352))","v":0.10906985881738063},null,null,null,"Plastic",276.8660431461314,{"$f":"IF(ISERROR(R346/R352),\"\",(R346/R352))","v":0.11400106991391651},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z346),0,'Multi-Family Recycling'!$BG$22*Z346)","v":9.0646955900996353},{"$f":"IF(ISERROR(T346/T352),\"\",(T346/T352))","v":4.6333057432498784E-2},null,null,{"$f":"IF(ISERROR(($Z346-$T346-$V346)*($J346/($J346+$D346))),0,($Z346-$T346-$V346)*($J346/($J346+$D346)))","v":39.136919296028424},{"$f":"IF(ISERROR(X346/X352),\"\",(X346/X352))","v":0.11400113907144126},325.06765803225949,{"$f":"IF(ISERROR(Z346/Z352),\"\",(Z346/Z352))","v":0.10906985881738063},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T346-F346)*(D346/(J346+D346))),0,(T346-F346)*(D346/(J346+D346)))","v":3.1127106248590005E-15},null,null,{"$f":"IF(ISERROR((T346-F346)*(J346/(J346+D346))),0,(T346-F346)*(J346/(J346+D346)))","v":4.4000305394149997E-16},null,null,null,null,null,{"$f":"AG346*'Emission Factors'!$D$11","v":-3.2468408619570014E-15},null,null,{"$f":"AJ346*'Emission Factors'!$G$11","v":-9.857273931243432E-16},null,null,null,null,43.982833848835412,null,{"$f":"F346*'Emission Factors'!$Q$11","v":-9.2717025709125807},null,{"$f":"J346*'Emission Factors'!$R$11","v":47.646747849297462},{"$f":"D346*'Emission Factors'!$P$11","v":5.6077885704505288},43.982833848835405,{"$f":"(L346-Z346)*'Emission Factors'!$O$11","v":0},{"$f":"T346*'Emission Factors'!$Q$11","v":-9.2717025709125842},null,{"$f":"X346*'Emission Factors'!$R$11","v":47.646747849297462},{"$f":"R346*'Emission Factors'!$P$11","v":5.6077885704505288}]
[null,null,"Paper",{"$f":"D270*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":514.87369427175281},{"$f":"IF(ISERROR(D347/D352),\"\",(D347/D352))","v":0.21200007681510094},{"$f":"IF(F270=\"\",0,F270*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.13592953677468},{"$f":"IF(ISERROR(F347/F352),\"\",(F347/F352))","v":0.67037368050293999},null,null,{"$f":"J270*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.780937638228281},{"$f":"IF(ISERROR(J347/J352),\"\",(J347/J352))","v":0.21199964984217851},718.79056144675576,{"$f":"IF(ISERROR(L347/L352),\"\",(L347/L352))","v":0.24117559258535404},null,null,null,"Paper",514.87369427175292,{"$f":"IF(ISERROR(R347/R352),\"\",(R347/R352))","v":0.21200198966447623},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z347),0,'Multi-Family Recycling'!$BG$23*Z347)","v":131.13592953677465},{"$f":"IF(ISERROR(T347/T352),\"\",(T347/T352))","v":0.67028489752348208},null,null,72.780937638228295,{"$f":"IF(ISERROR(X347/X352),\"\",(X347/X352))","v":0.21200211827320653},718.79056144675576,{"$f":"IF(ISERROR(Z347/Z352),\"\",(Z347/Z352))","v":0.24117559258535404},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T347-F347)*(D347/(J347+D347))),0,(T347-F347)*(D347/(J347+D347)))","v":-2.4901684998872007E-14},null,null,{"$f":"IF(ISERROR((T347-F347)*(J347/(J347+D347))),0,(T347-F347)*(J347/(J347+D347)))","v":-3.5200244315320017E-15},null,null,null,null,null,{"$f":"AG347*'Emission Factors'!$D$12","v":7.7256028303240113E-14},null,null,{"$f":"AJ347*'Emission Factors'!$G$12","v":8.6710375446092135E-15},null,null,null,null,-361.64641636229067,null,{"$f":"F347*'Emission Factors'!$Q$12","v":-390.1101948523243},null,{"$f":"J347*'Emission Factors'!$R$12","v":-37.228015832249341},{"$f":"D347*'Emission Factors'!$P$12","v":65.691794322282959},-361.64641636229055,{"$f":"(L347-Z347)*'Emission Factors'!$O$12","v":0},{"$f":"T347*'Emission Factors'!$Q$12","v":-390.11019485232418},null,{"$f":"X347*'Emission Factors'!$R$12","v":-37.228015832249348},{"$f":"R347*'Emission Factors'!$P$12","v":65.691794322282973}]
[null,null,"Wood",{"$f":"D271*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.29032057562935},{"$f":"IF(ISERROR(D348/D352),\"\",(D348/D352))","v":5.9000021377787537E-2},{"$f":"IF(F271=\"\",0,F271*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4632660358486964},{"$f":"IF(ISERROR(F348/F352),\"\",(F348/F352))","v":3.8152603475628148E-2},null,null,{"$f":"J271*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.255072267242777},{"$f":"IF(ISERROR(J348/J352),\"\",(J348/J352))","v":5.8999902550417607E-2},171.00865887872084,{"$f":"IF(ISERROR(L348/L352),\"\",(L348/L352))","v":5.7378486661385071E-2},null,null,null,"Wood",143.29032057562935,{"$f":"IF(ISERROR(R348/R352),\"\",(R348/R352))","v":5.9000553727377822E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z348),0,'Multi-Family Recycling'!$BG$24*Z348)","v":7.4632660358486964},{"$f":"IF(ISERROR(T348/T352),\"\",(T348/T352))","v":3.814755061942398E-2},null,null,20.255072267242777,{"$f":"IF(ISERROR(X348/X352),\"\",(X348/X352))","v":5.9000589519430116E-2},171.00865887872084,{"$f":"IF(ISERROR(Z348/Z352),\"\",(Z348/Z352))","v":5.7378486661385071E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T348-F348)*(D348/(J348+D348))),0,(T348-F348)*(D348/(J348+D348)))","v":0},null,null,{"$f":"IF(ISERROR((T348-F348)*(J348/(J348+D348))),0,(T348-F348)*(J348/(J348+D348)))","v":0},null,null,null,null,null,{"$f":"AG348*'Emission Factors'!$D$13","v":0},null,null,{"$f":"AJ348*'Emission Factors'!$G$13","v":0},null,null,null,null,-175.81159925042124,null,{"$f":"F348*'Emission Factors'!$Q$13","v":-18.371662932367574},null,{"$f":"J348*'Emission Factors'!$R$13","v":-12.325382949313346},{"$f":"D348*'Emission Factors'!$P$13","v":-145.11455336874033},-175.81159925042124,{"$f":"(L348-Z348)*'Emission Factors'!$O$13","v":0},{"$f":"T348*'Emission Factors'!$Q$13","v":-18.371662932367574},null,{"$f":"X348*'Emission Factors'!$R$13","v":-12.325382949313346},{"$f":"R348*'Emission Factors'!$P$13","v":-145.11455336874033}]
[null,null,"Food Waste",{"$f":"D272*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.5806411512587},{"$f":"IF(ISERROR(D349/D352),\"\",(D349/D352))","v":0.11800004275557507},null,null,{"$f":"H272*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51161141910522312},{"$f":"IF(ISERROR(H349/H352),\"\",(H349/H352))","v":3.9999973513208914E-2},{"$f":"J272*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.510144534485555},{"$f":"IF(ISERROR(J349/J352),\"\",(J349/J352))","v":0.11799980510083521},327.6023971048495,{"$f":"IF(ISERROR(L349/L352),\"\",(L349/L352))","v":0.1099203390972701},null,null,null,"Food Waste",286.5806411512587,{"$f":"IF(ISERROR(R349/R352),\"\",(R349/R352))","v":0.11800110745475564},null,null,{"$f":"H349","v":0.51161141910522312},{"$f":"IF(ISERROR(V349/V352),\"\",(V349/V352))","v":3.9999973513208914E-2},40.510144534485555,{"$f":"IF(ISERROR(X349/X352),\"\",(X349/X352))","v":0.11800117903886023},327.6023971048495,{"$f":"IF(ISERROR(Z349/Z352),\"\",(Z349/Z352))","v":0.1099203390972701},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V349-H349)*(D349/(J349+D349))),0,(V349-H349)*(D349/(J349+D349)))","v":0},null,null,{"$f":"IF(ISERROR((V349-H349)*(J349/(J349+D349))),0,(V349-H349)*(J349/(J349+D349)))","v":0},null,null,null,null,null,{"$f":"AH349*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK349*'Emission Factors'!$H$14","v":0},null,null,null,149.8724832775587,null,null,{"$f":"H349*'Emission Factors'!$S$14","v":-9.00497591251012E-2},{"$f":"J349*'Emission Factors'!$R$14","v":-5.7171294958086181},{"$f":"D349*'Emission Factors'!$P$14","v":155.67966253249242},149.8724832775587,{"$f":"(L349-Z349)*'Emission Factors'!$O$14","v":0},null,{"$f":"V349*'Emission Factors'!$S$14","v":-9.00497591251012E-2},{"$f":"X349*'Emission Factors'!$R$14","v":-5.7171294958086181},{"$f":"R349*'Emission Factors'!$P$14","v":155.67966253249242}]
[null,null,"Yard Trimmings",{"$f":"D273*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.5828271871506},{"$f":"IF(ISERROR(D350/D352),\"\",(D350/D352))","v":0.14600005290096577},null,null,{"$f":"H273*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.871742655985992},{"$f":"IF(ISERROR(H350/H352),\"\",(H350/H352))","v":0.84999943715568937},{"$f":"J273*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.122721203685522},{"$f":"IF(ISERROR(J350/J352),\"\",(J350/J352))","v":0.14599975885357577},415.5772910468221,{"$f":"IF(ISERROR(L350/L352),\"\",(L350/L352))","v":0.13943853023264519},null,null,null,"Yard Trimmings",354.5828271871506,{"$f":"IF(ISERROR(R350/R352),\"\",(R350/R352))","v":0.14600137024062987},null,null,{"$f":"H350","v":10.871742655985992},{"$f":"IF(ISERROR(V350/V352),\"\",(V350/V352))","v":0.84999943715568937},50.122721203685522,{"$f":"IF(ISERROR(X350/X352),\"\",(X350/X352))","v":0.14600145881079318},415.5772910468221,{"$f":"IF(ISERROR(Z350/Z352),\"\",(Z350/Z352))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V350-H350)*(D350/(J350+D350))),0,(V350-H350)*(D350/(J350+D350)))","v":0},null,null,{"$f":"IF(ISERROR((V350-H350)*(J350/(J350+D350))),0,(V350-H350)*(J350/(J350+D350)))","v":0},null,null,null,null,null,{"$f":"AH350*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK350*'Emission Factors'!$H$15","v":0},null,null,null,-74.12131999101679,null,null,{"$f":"H350*'Emission Factors'!$S$15","v":-1.5906666245256167},{"$f":"J350*'Emission Factors'!$R$15","v":-8.7724441481837587},{"$f":"D350*'Emission Factors'!$P$15","v":-63.758209218307414},-74.12131999101679,{"$f":"(L350-Z350)*'Emission Factors'!$O$15","v":0},null,{"$f":"V350*'Emission Factors'!$S$15","v":-1.5906666245256167},{"$f":"X350*'Emission Factors'!$R$15","v":-8.7724441481837587},{"$f":"R350*'Emission Factors'!$P$15","v":-63.758209218307414}]
[null,null,"Other / Undifferentiated",{"$f":"D274*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":660.59178436333821},{"$f":"IF(ISERROR(D351/D352),\"\",(D351/D352))","v":0.27199973621984191},{"$f":"IF(F274=\"\",0,F274*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.654626920800565},{"$f":"IF(ISERROR(F351/F352),\"\",(F351/F352))","v":7.4915213702279493E-2},{"$f":"H274*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4069398718854558},{"$f":"IF(ISERROR(H351/H352),\"\",(H351/H352))","v":0.11000058933110163},{"$f":"J274*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.5010817104064},{"$f":"IF(ISERROR(J351/J352),\"\",(J351/J352))","v":0.35100107194540631},797.15443286643062,{"$f":"IF(ISERROR(L351/L352),\"\",(L351/L352))","v":0.26746900006817137},null,null,null,"Other / Undifferentiated",660.56987117749827,{"$f":"IF(ISERROR(R351/R352),\"\",(R351/R352))","v":0.27199316756727027},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z351),0,'Multi-Family Recycling'!$BG$25*Z351)","v":14.680537374938332},{"$f":"IF(ISERROR(T351/T352),\"\",(T351/T352))","v":7.503773012254969E-2},{"$f":"H351","v":1.4069398718854558},{"$f":"IF(ISERROR(V351/V352),\"\",(V351/V352))","v":0.11000058933110163},120.49708444210856,{"$f":"IF(ISERROR(X351/X352),\"\",(X351/X352))","v":0.35099351528626871},797.15443286643062,{"$f":"IF(ISERROR(Z351/Z352),\"\",(Z351/Z352))","v":0.26746900006817137},null,null,null,"Other",null,{"$f":"IF(ISERROR((T351-F351)*(D351/(J351+D351))),0,(T351-F351)*(D351/(J351+D351)))","v":2.1913185839948505E-2},{"$f":"IF(ISERROR((V351-H351)*(D351/(J351+D351))),0,(V351-H351)*(D351/(J351+D351)))","v":0},null,{"$f":"IF(ISERROR((T351-F351)*(J351/(J351+D351))),0,(T351-F351)*(J351/(J351+D351)))","v":3.9972682978185433E-3},{"$f":"IF(ISERROR((V351-H351)*(J351/(J351+D351))),0,(V351-H351)*(J351/(J351+D351)))","v":0},null,null,null,null,{"$f":"AG351*'Emission Factors'!$D$16","v":0},{"$f":"AH351*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ351*'Emission Factors'!$G$16","v":0},{"$f":"AK351*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F351*'Emission Factors'!$Q$16","v":0},{"$f":"H351*'Emission Factors'!$S$16","v":0},{"$f":"J351*'Emission Factors'!$R$16","v":0},{"$f":"D351*'Emission Factors'!$P$16","v":0},0,{"$f":"(L351-Z351)*'Emission Factors'!$O$16","v":0},{"$f":"T351*'Emission Factors'!$Q$16","v":0},{"$f":"V351*'Emission Factors'!$S$16","v":0},{"$f":"X351*'Emission Factors'!$R$16","v":0},{"$f":"R351*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D344:D351)","v":2428.6486212965274},{"$f":"IF(ISERROR(D352/D352),\"\",(D352/D352))","v":1},{"$f":"SUM(F344:F351)","v":195.6161665511562},{"$f":"IF(ISERROR(F352/F352),\"\",(F352/F352))","v":1},{"$f":"SUM(H344:H351)","v":12.790293946976671},{"$f":"IF(ISERROR(H352/H352),\"\",(H352/H352))","v":1},{"$f":"SUM(J344:J351)","v":343.30687665007696},{"$f":"IF(ISERROR(J352/J352),\"\",(J352/J352))","v":1},{"$f":"SUM(L344:L351)","v":2980.361958444737},{"$f":"IF(ISERROR(L352/L352),\"\",(L352/L352))","v":1},null,null,null,"Total",{"$f":"SUM(R344:R351)","v":2428.6267081106876},{"$f":"IF(ISERROR(R352/R352),\"\",(R352/R352))","v":1},{"$f":"SUM(T344:T351)","v":195.64207700529397},{"$f":"IF(ISERROR(T352/T352),\"\",(T352/T352))","v":1},{"$f":"SUM(V349:V351)","v":12.790293946976671},{"$f":"IF(ISERROR(V352/V352),\"\",(V352/V352))","v":1},{"$f":"SUM(X344:X351)","v":343.30287938177912},{"$f":"IF(ISERROR(X352/X352),\"\",(X352/X352))","v":1},2980.361958444737,{"$f":"IF(ISERROR(Z352/Z352),\"\",(Z352/Z352))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG344:AG351),2)","v":0.02},{"$f":"ROUND(SUM(AH344:AH351),2)","v":0},null,{"$f":"ROUND(SUM(AJ344:AJ351),2)","v":0},{"$f":"ROUND(SUM(AK344:AK351),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP344:AP351),2)","v":0},{"$f":"ROUND(SUM(AQ344:AQ351),2)","v":0},null,{"$f":"ROUND(SUM(AS344:AS351),2)","v":0},{"$f":"ROUND(SUM(AT344:AT351),2)","v":0},null,null,null,{"$f":"SUM(AX344:AX351)","v":-519.68390363416029},{"$f":"SUM(AY344:AY351)","v":0},{"$f":"SUM(AZ344:AZ351)","v":-523.59954460949677},{"$f":"SUM(BA344:BA351)","v":-1.680716383650718},-16.396224576257602,21.992581935244758,-519.68390363416029,0,-523.59954460949666,-1.680716383650718,-16.396224576257609,21.992581935244758]
[null,null,null,null,{"$f":"IF(ISERROR(D353/$L353),\"\",(D353/$L353))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R353/$Z353),\"\",(R353/$Z353))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF352+'Annual Calcs'!AI352","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D280*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":597.82141570014846},{"$f":"IF(ISERROR(D357/D365),\"\",(D357/D365))","v":4.7999993820008517E-2},{"$f":"F280*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":731.68362925643214},{"$f":"IF(ISERROR(F357/F365),\"\",(F357/F365))","v":0.12156313597911082},null,null,null,null,{"$f":"SUM(F357,H357,J357,D357)","v":1329.5050449565806},{"$f":"IF(ISERROR(L357/L365),\"\",(L357/L365))","v":5.743040248924066E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z357-$T357-$V357)*($D357/($J357+$D357))),0,($Z357-$T357-$V357)*($D357/($J357+$D357)))","v":398.39565895666146},{"$f":"IF(ISERROR(R357/R365),\"\",(R357/R365))","v":4.1281547744278342E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L357*'Commercial Diversion'!$Z$104)","v":931.10938599991914},{"$f":"IF(ISERROR(T357/T365),\"\",(T357/T365))","v":0.10394520532526437},null,null,null,null,{"$f":"L357","v":1329.5050449565806},{"$f":"IF(ISERROR(Z357/Z365),\"\",(Z357/Z365))","v":5.743040248924066E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T357-F357)*(D357/(J357+D357))),0,(T357-F357)*(D357/(J357+D357)))","v":199.425756743487},null,null,{"$f":"IF(ISERROR((T357-F357)*(J357/(J357+D357))),0,(T357-F357)*(J357/(J357+D357)))","v":0},null,null,null,null,null,{"$f":"AG357*'Emission Factors'!$D$9","v":-869.63164263451552},null,null,{"$f":"AJ357*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY357:BC357)","v":-3163.7087060697368},null,{"$f":"F357*'Emission Factors'!$Q$9","v":-3175.8172913770522},null,{"$f":"J357*'Emission Factors'!$R$9","v":0},{"$f":"D357*'Emission Factors'!$P$9","v":12.108585307315575},{"$f":"SUM(BE357:BI357)","v":-4033.3403487042519},{"$f":"(L357-Z357)*'Emission Factors'!$O$9","v":0},{"$f":"T357*'Emission Factors'!$Q$9","v":-4041.4096612043591},null,{"$f":"X357*'Emission Factors'!$R$9","v":0},{"$f":"R357*'Emission Factors'!$P$9","v":8.0693125001071113}]
[null,null,"Glass",{"$f":"D281*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.09225654172855},{"$f":"IF(ISERROR(D358/D365),\"\",(D358/D365))","v":1.9999997425003552E-2},{"$f":"F281*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":292.85939417506506},{"$f":"IF(ISERROR(F358/F365),\"\",(F358/F365))","v":4.8656147183506887E-2},null,null,null,null,541.95165071679367,{"$f":"IF(ISERROR(L358/L365),\"\",(L358/L365))","v":2.3410592948438422E-2},null,null,null,"Glass",167.79950893420954,{"$f":"IF(ISERROR(R358/R365),\"\",(R358/R365))","v":1.7387296482283137E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L358*'Commercial Diversion'!$Z$105)","v":374.15214178258412},{"$f":"IF(ISERROR(T358/T365),\"\",(T358/T365))","v":4.1768799439941967E-2},null,null,null,null,541.95165071679367,{"$f":"IF(ISERROR(Z358/Z365),\"\",(Z358/Z365))","v":2.3410592948438422E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T358-F358)*(D358/(J358+D358))),0,(T358-F358)*(D358/(J358+D358)))","v":81.292747607519061},null,null,{"$f":"IF(ISERROR((T358-F358)*(J358/(J358+D358))),0,(T358-F358)*(J358/(J358+D358)))","v":0},null,null,null,null,null,{"$f":"AG358*'Emission Factors'!$D$10","v":-24.125817131594882},null,null,{"$f":"AJ358*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY358:BC358)","v":-75.93696009002845},null,{"$f":"F358*'Emission Factors'!$Q$10","v":-80.982203968076604},null,{"$f":"J358*'Emission Factors'!$R$10","v":0},{"$f":"D358*'Emission Factors'!$P$10","v":5.045243878048157},{"$f":"SUM(BE358:BI358)","v":-100.06277722162332},{"$f":"(L358-Z358)*'Emission Factors'!$O$10","v":0},{"$f":"T358*'Emission Factors'!$Q$10","v":-103.46147558721457},null,{"$f":"X358*'Emission Factors'!$R$10","v":0},{"$f":"R358*'Emission Factors'!$P$10","v":3.3986983655912444}]
[null,null,"Plastic",{"$f":"D282*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2030.1018908150877},{"$f":"IF(ISERROR(D359/D365),\"\",(D359/D365))","v":0.16299997901377894},{"$f":"F282*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":278.91370873815714},{"$f":"IF(ISERROR(F359/F365),\"\",(F359/F365))","v":4.6339187793816072E-2},null,null,{"$f":"J282*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":441.49063884544648},{"$f":"IF(ISERROR(J359/J365),\"\",(J359/J365))","v":0.16299997285917192},2750.5062383986915,{"$f":"IF(ISERROR(L359/L365),\"\",(L359/L365))","v":0.11881314848682126},null,null,null,"Plastic",1917.1421725714258,{"$f":"IF(ISERROR(R359/R365),\"\",(R359/R365))","v":0.19865325926702973},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L359*'Commercial Diversion'!$Z$106)","v":416.43902065809164},{"$f":"IF(ISERROR(T359/T365),\"\",(T359/T365))","v":4.6489531905289053E-2},null,null,{"$f":"IF(ISERROR(($L359-$T359-$V359)*($J359/($J359+$D359))),0,($L359-$T359-$V359)*($J359/($J359+$D359)))","v":416.92504516917404},{"$f":"IF(ISERROR(X359/X365),\"\",(X359/X365))","v":0.19583057640652254},2750.5062383986915,{"$f":"IF(ISERROR(Z359/Z365),\"\",(Z359/Z365))","v":0.11881314848682126},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T359-F359)*(D359/(J359+D359))),0,(T359-F359)*(D359/(J359+D359)))","v":112.95971824366198},null,null,{"$f":"IF(ISERROR((T359-F359)*(J359/(J359+D359))),0,(T359-F359)*(J359/(J359+D359)))","v":24.565593676272503},null,null,null,null,null,{"$f":"AG359*'Emission Factors'!$D$11","v":-117.82728083349703},null,null,{"$f":"AJ359*'Emission Factors'!$G$11","v":-55.033660330647187},null,null,null,null,293.32278277782098,null,{"$f":"F359*'Emission Factors'!$Q$11","v":-285.28315426220627},null,{"$f":"J359*'Emission Factors'!$R$11","v":537.48719943393473},{"$f":"D359*'Emission Factors'!$P$11","v":41.118737606092481},120.46184161367685,{"$f":"(L359-Z359)*'Emission Factors'!$O$11","v":0},{"$f":"T359*'Emission Factors'!$Q$11","v":-425.94907904916278},null,{"$f":"X359*'Emission Factors'!$R$11","v":507.5801278320975},{"$f":"R359*'Emission Factors'!$P$11","v":38.830792830742119}]
[null,null,"Paper",{"$f":"D283*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3113.6532067716066},{"$f":"IF(ISERROR(D360/D365),\"\",(D360/D365))","v":0.24999996781254438},{"$f":"F283*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4034.9516530786736},{"$f":"IF(ISERROR(F360/F365),\"\",(F360/F365))","v":0.67037358341720599},null,null,{"$f":"J283*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":677.13288166479515},{"$f":"IF(ISERROR(J360/J365),\"\",(J360/J365))","v":0.24999995837296304},7825.737741515075,{"$f":"IF(ISERROR(L360/L365),\"\",(L360/L365))","v":0.33804705741837165},null,null,null,"Paper",1828.0816738090296,{"$f":"IF(ISERROR(R360/R365),\"\",(R360/R365))","v":0.18942485742796991},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L360*'Commercial Diversion'!$Z$107)","v":5600.0992013816867},{"$f":"IF(ISERROR(T360/T365),\"\",(T360/T365))","v":0.62517194014143362},null,null,397.55686632435862,{"$f":"IF(ISERROR(X360/X365),\"\",(X360/X365))","v":0.18673330179787964},7825.737741515075,{"$f":"IF(ISERROR(Z360/Z365),\"\",(Z360/Z365))","v":0.33804705741837165},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T360-F360)*(D360/(J360+D360))),0,(T360-F360)*(D360/(J360+D360)))","v":1285.5715329625766},null,null,{"$f":"IF(ISERROR((T360-F360)*(J360/(J360+D360))),0,(T360-F360)*(J360/(J360+D360)))","v":279.57601534043641},null,null,null,null,null,{"$f":"AG360*'Emission Factors'!$D$12","v":-3988.410854160893},null,null,{"$f":"AJ360*'Emission Factors'!$G$12","v":-688.6924147097717},null,null,null,null,-11952.483947465887,null,{"$f":"F360*'Emission Factors'!$Q$12","v":-12003.390536541005},null,{"$f":"J360*'Emission Factors'!$R$12","v":-346.35873701512901},{"$f":"D360*'Emission Factors'!$P$12","v":397.26532609024531},-16629.587216336557,{"$f":"(L360-Z360)*'Emission Factors'!$O$12","v":0},{"$f":"T360*'Emission Factors'!$Q$12","v":-16659.475388327563},null,{"$f":"X360*'Emission Factors'!$R$12","v":-203.35343008783673},{"$f":"R360*'Emission Factors'!$P$12","v":233.24160207884589}]
[null,null,"Wood",{"$f":"D284*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1444.7350879420258},{"$f":"IF(ISERROR(D361/D365),\"\",(D361/D365))","v":0.11599998506502061},{"$f":"F284*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.63895352774941},{"$f":"IF(ISERROR(F361/F365),\"\",(F361/F365))","v":3.8152597950241909E-2},null,null,{"$f":"J284*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.18965709246493},{"$f":"IF(ISERROR(J361/J365),\"\",(J361/J365))","v":0.11599998068505483},1988.56369856224,{"$f":"IF(ISERROR(L361/L365),\"\",(L361/L365))","v":8.5899646652075848E-2},null,null,null,"Wood",1199.7319042045401,{"$f":"IF(ISERROR(R361/R365),\"\",(R361/R365))","v":0.1243155862025629},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L361*'Commercial Diversion'!$Z$108)","v":527.92350831208535},{"$f":"IF(ISERROR(T361/T365),\"\",(T361/T365))","v":5.8935199550805929E-2},null,null,260.90828604561477,{"$f":"IF(ISERROR(X361/X365),\"\",(X361/X365))","v":0.12254917433616506},1988.56369856224,{"$f":"IF(ISERROR(Z361/Z365),\"\",(Z361/Z365))","v":8.5899646652075848E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T361-F361)*(D361/(J361+D361))),0,(T361-F361)*(D361/(J361+D361)))","v":245.00318373748573},null,null,{"$f":"IF(ISERROR((T361-F361)*(J361/(J361+D361))),0,(T361-F361)*(J361/(J361+D361)))","v":53.281371046850197},null,null,null,null,null,{"$f":"AG361*'Emission Factors'!$D$13","v":-354.98037596685782},null,null,{"$f":"AJ361*'Emission Factors'!$G$13","v":-98.735880570940182},null,null,null,null,-2219.5970469508593,null,{"$f":"F361*'Emission Factors'!$Q$13","v":-565.2819328815043},null,{"$f":"J361*'Emission Factors'!$R$13","v":-191.18706619678821},{"$f":"D361*'Emission Factors'!$P$13","v":-1463.1280478725666},-2673.3133034886573,{"$f":"(L361-Z361)*'Emission Factors'!$O$13","v":0},{"$f":"T361*'Emission Factors'!$Q$13","v":-1299.5426804023427},null,{"$f":"X361*'Emission Factors'!$R$13","v":-158.76490084717628},{"$f":"R361*'Emission Factors'!$P$13","v":-1215.0057222391383}]
[null,null,"Food Waste",{"$f":"D285*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1693.8273444837544},{"$f":"IF(ISERROR(D362/D365),\"\",(D362/D365))","v":0.13599998249002418},null,null,{"$f":"H285*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.34774962295478},{"$f":"IF(ISERROR(H362/H365),\"\",(H362/H365))","v":8.1996434937611412E-2},{"$f":"J285*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":368.36028762564854},{"$f":"IF(ISERROR(J362/J365),\"\",(J362/J365))","v":0.13599997735489189},2223.5353817323576,{"$f":"IF(ISERROR(L362/L365),\"\",(L362/L365))","v":9.6049678341857736E-2},null,null,null,"Food Waste",1328.5565056558758,{"$f":"IF(ISERROR(R362/R365),\"\",(R362/R365))","v":0.13766432335842999},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L362*'Commercial Diversion'!$AA$109)","v":606.05482596942625},{"$f":"IF(ISERROR(V362/V365),\"\",(V362/V365))","v":0.2512198390960505},288.92405010705551,{"$f":"IF(ISERROR(X362/X365),\"\",(X362/X365))","v":0.13570823802924425},2223.5353817323576,{"$f":"IF(ISERROR(Z362/Z365),\"\",(Z362/Z365))","v":9.6049678341857736E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V362-H362)*(D362/(J362+D362))),0,(V362-H362)*(D362/(J362+D362)))","v":365.27083882787844},null,null,{"$f":"IF(ISERROR((V362-H362)*(J362/(J362+D362))),0,(V362-H362)*(J362/(J362+D362)))","v":79.436237518593032},null,null,null,null,null,{"$f":"AH362*'Emission Factors'!$E$14","v":-262.71872319683496},null,null,{"$f":"AK362*'Emission Factors'!$H$14","v":-2.7710281706594633},null,null,null,839.75533253843696,null,null,{"$f":"H362*'Emission Factors'!$S$14","v":-28.399143268410846},{"$f":"J362*'Emission Factors'!$R$14","v":-51.986076319139592},{"$f":"D362*'Emission Factors'!$P$14","v":920.14055212598737},574.26558117094237,{"$f":"(L362-Z362)*'Emission Factors'!$O$14","v":0},null,{"$f":"V362*'Emission Factors'!$S$14","v":-106.67293390479915},{"$f":"X362*'Emission Factors'!$R$14","v":-40.775371895041573},{"$f":"R362*'Emission Factors'!$P$14","v":721.71388697078305}]
[null,null,"Yard Trimmings",{"$f":"D286*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.09225654172855},{"$f":"IF(ISERROR(D363/D365),\"\",(D363/D365))","v":1.9999997425003552E-2},null,null,{"$f":"H286*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1806.3932838222111},{"$f":"IF(ISERROR(H363/H365),\"\",(H363/H365))","v":0.91800356506238856},{"$f":"J286*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.170630533183605},{"$f":"IF(ISERROR(J363/J365),\"\",(J363/J365))","v":1.9999996669837039E-2},2109.656170897123,{"$f":"IF(ISERROR(L363/L365),\"\",(L363/L365))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",249.0922565417286,{"$f":"IF(ISERROR(R363/R365),\"\",(R363/R365))","v":2.5810808049683095E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L363*'Commercial Diversion'!$AA$110)","v":1806.3932838222108},{"$f":"IF(ISERROR(V363/V365),\"\",(V363/V365))","v":0.74878016090394961},54.170630533183619,{"$f":"IF(ISERROR(X363/X365),\"\",(X363/X365))","v":2.5444059848488215E-2},2109.656170897123,{"$f":"IF(ISERROR(Z363/Z365),\"\",(Z363/Z365))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V363-H363)*(D363/(J363+D363))),0,(V363-H363)*(D363/(J363+D363)))","v":-1.8675882974216618E-13},null,null,{"$f":"IF(ISERROR((V363-H363)*(J363/(J363+D363))),0,(V363-H363)*(J363/(J363+D363)))","v":-4.0614845701065888E-14},null,null,null,null,null,{"$f":"AH363*'Emission Factors'!$E$15","v":-6.2563970673175347E-15},null,null,{"$f":"AK363*'Emission Factors'!$H$15","v":-1.1659422251856221E-15},null,null,null,-318.56770605772999,null,null,{"$f":"H363*'Emission Factors'!$S$15","v":-264.29704954073213},{"$f":"J363*'Emission Factors'!$R$15","v":-9.4809064514499823},{"$f":"D363*'Emission Factors'!$P$15","v":-44.789750065547885},-318.56770605772999,{"$f":"(L363-Z363)*'Emission Factors'!$O$15","v":0},null,{"$f":"V363*'Emission Factors'!$S$15","v":-264.29704954073213},{"$f":"X363*'Emission Factors'!$R$15","v":-9.4809064514499859},{"$f":"R363*'Emission Factors'!$P$15","v":-44.789750065547892}]
[null,null,"Other / Undifferentiated",{"$f":"D287*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3076.2909718197452},{"$f":"IF(ISERROR(D364/D365),\"\",(D364/D365))","v":0.24700009694861638},{"$f":"F287*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":450.91246645766751},{"$f":"IF(ISERROR(F364/F365),\"\",(F364/F365))","v":7.4915347676118335E-2},{"$f":"H287*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H364/H365),\"\",(H364/H365))","v":0},{"$f":"J287*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":853.18788189028464},{"$f":"IF(ISERROR(J364/J365),\"\",(J364/J365))","v":0.3150001140580812},4380.3913201676969,{"$f":"IF(ISERROR(L364/L365),\"\",(L364/L365))","v":0.18921901615335568},null,null,null,"Other / Undifferentiated",2561.8961077827498,{"$f":"IF(ISERROR(R364/R365),\"\",(R364/R365))","v":0.26546232146776277},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L364*'Commercial Diversion'!$Z$111)","v":1107.9711644828219},{"$f":"IF(ISERROR(T364/T365),\"\",(T364/T365))","v":0.12368932363726509},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L364*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V364/V365),\"\",(V364/V365))","v":0},710.5240479021254,{"$f":"IF(ISERROR(X364/X365),\"\",(X364/X365))","v":0.33373464958170024},4380.3913201676969,{"$f":"IF(ISERROR(Z364/Z365),\"\",(Z364/Z365))","v":0.18921901615335568},null,null,null,"Other",null,{"$f":"IF(ISERROR((T364-F364)*(D364/(J364+D364))),0,(T364-F364)*(D364/(J364+D364)))","v":514.39486403699527},{"$f":"IF(ISERROR((V364-H364)*(D364/(J364+D364))),0,(V364-H364)*(D364/(J364+D364)))","v":0},null,{"$f":"IF(ISERROR((T364-F364)*(J364/(J364+D364))),0,(T364-F364)*(J364/(J364+D364)))","v":142.66383398815915},{"$f":"IF(ISERROR((V364-H364)*(J364/(J364+D364))),0,(V364-H364)*(J364/(J364+D364)))","v":0},null,null,null,null,{"$f":"AG364*'Emission Factors'!$D$16","v":0},{"$f":"AH364*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ364*'Emission Factors'!$G$16","v":0},{"$f":"AK364*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F364*'Emission Factors'!$Q$16","v":0},{"$f":"H364*'Emission Factors'!$S$16","v":0},{"$f":"J364*'Emission Factors'!$R$16","v":0},{"$f":"D364*'Emission Factors'!$P$16","v":0},0,{"$f":"(L364-Z364)*'Emission Factors'!$O$16","v":0},{"$f":"T364*'Emission Factors'!$Q$16","v":0},{"$f":"V364*'Emission Factors'!$S$16","v":0},{"$f":"X364*'Emission Factors'!$R$16","v":0},{"$f":"R364*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D357:D364)","v":12454.614430615824},{"$f":"IF(ISERROR(D365/D365),\"\",(D365/D365))","v":1},{"$f":"SUM(F357:F364)","v":6018.9598052337451},{"$f":"IF(ISERROR(F365/F365),\"\",(F365/F365))","v":1},{"$f":"SUM(H357:H364)","v":1967.7410334451658},{"$f":"IF(ISERROR(H365/H365),\"\",(H365/H365))","v":1},{"$f":"SUM(J357:J364)","v":2708.5319776518236},{"$f":"IF(ISERROR(J365/J365),\"\",(J365/J365))","v":1},{"$f":"SUM(L357:L364)","v":23149.847246946556},{"$f":"IF(ISERROR(L365/L365),\"\",(L365/L365))","v":1},null,null,null,"Total",{"$f":"SUM(R357:R364)","v":9650.6957884562216},{"$f":"IF(ISERROR(R365/R365),\"\",(R365/R365))","v":1},{"$f":"SUM(T357:T364)","v":8957.694422617189},{"$f":"IF(ISERROR(T365/T365),\"\",(T365/T365))","v":1},{"$f":"SUM(V357:V364)","v":2412.4481097916369},{"$f":"IF(ISERROR(V365/V365),\"\",(V365/V365))","v":1},{"$f":"SUM(X357:X364)","v":2129.0089260815121},{"$f":"IF(ISERROR(X365/X365),\"\",(X365/X365))","v":1},{"$f":"SUM(Z357:Z364)","v":23149.847246946556},{"$f":"IF(ISERROR(Z365/Z365),\"\",(Z365/Z365))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG357:AG364),2)","v":2438.65},{"$f":"ROUND(SUM(AH357:AH364),2)","v":365.27},null,{"$f":"ROUND(SUM(AJ357:AJ364),2)","v":500.09},{"$f":"ROUND(SUM(AK357:AK364),2)","v":79.44},null,null,null,null,{"$f":"ROUND(SUM(AP357:AP364),2)","v":-5354.98},{"$f":"ROUND(SUM(AQ357:AQ364),2)","v":-262.72000000000003},null,{"$f":"ROUND(SUM(AS357:AS364),2)","v":-842.46},{"$f":"ROUND(SUM(AT357:AT364),2)","v":-2.77},null,null,null,{"$f":"SUM(AX357:AX364)","v":-16597.216251317986},{"$f":"SUM(AY357:AY364)","v":0},{"$f":"SUM(AZ357:AZ364)","v":-16110.755119029844},{"$f":"SUM(BA357:BA364)","v":-292.69619280914299},-61.525586548572058,-132.23935293042564,-23060.143929024198,0,-22529.838284570644,-370.96998344553128,95.205518550592942,-254.54117955861682]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D294*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2447.2029190531243},{"$f":"IF(ISERROR(D371/D388),\"\",(D371/D388))","v":9.999999999999995E-2},{"$f":"F294*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1506.4676002900173},{"$f":"IF(ISERROR(F371/F388),\"\",(F371/F388))","v":0.17},null,null,null,null,{"$f":"SUM(F371,H371,J371,D371)","v":3953.6705193431417},{"$f":"IF(ISERROR(L371/L388),\"\",(L371/L388))","v":0.11860915492957746},null,null,null,"Asphalt Concrete",{"$f":"IF($Z371=0,0,($Z371-$T371-$V371))","v":1955.7435757111834},{"$f":"IF(ISERROR(R371/R388),\"\",(R371/R388))","v":9.6206933172237413E-2},{"$f":"L371*'C&D Recycling'!$U$45","v":1997.9269436319582},{"$f":"IF(ISERROR(T371/T388),\"\",(T371/T388))","v":0.15362649481646537},null,null,null,null,{"$f":"L371","v":3953.6705193431417},{"$f":"IF(ISERROR(Z371/Z388),\"\",(Z371/Z388))","v":0.11860915492957746},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T371-F371),0,T371-F371)","v":491.45934334194089},null,null,null,null,null,null,null,null,{"$f":"AG371*'Emission Factors'!$D$25","v":-49.916287169193026},null,null,null,null,null,null,null,{"$f":"SUM(AY371:BC371)","v":-72.928423090947661},null,{"$f":"F371*'Emission Factors'!$Q$25","v":-122.49534145730001},null,null,{"$f":"D371*'Emission Factors'!$P$25","v":49.566918366352347},{"$f":"SUM(BE371:BI371)","v":-122.84471026014069},{"$f":"(L371-Z371)*'Emission Factors'!$O$25","v":0},{"$f":"T371*'Emission Factors'!$Q$25","v":-162.45735594965404},null,null,{"$f":"R371*'Emission Factors'!$P$25","v":39.612645689513364}]
[null,null,"Concrete ",{"$f":"D295*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2936.6435028637497},{"$f":"IF(ISERROR(D372/D388),\"\",(D372/D388))","v":0.11999999999999997},{"$f":"F295*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5228.3287304182959},{"$f":"IF(ISERROR(F372/F388),\"\",(F372/F388))","v":0.59000000000000008},null,null,null,null,8164.9722332820456,{"$f":"IF(ISERROR(L372/L388),\"\",(L372/L388))","v":0.24494718309859159},null,null,null,"Concrete ",1921.7000793938923,{"$f":"IF(ISERROR(R372/R388),\"\",(R372/R388))","v":9.4532265585022687E-2},{"$f":"L372*'C&D Recycling'!$U$46","v":6243.2721538881533},{"$f":"IF(ISERROR(T372/T388),\"\",(T372/T388))","v":0.48006360805341064},null,null,null,null,8164.9722332820456,{"$f":"IF(ISERROR(Z372/Z388),\"\",(Z372/Z388))","v":0.24494718309859159},null,null,null,"Concrete ",null,1014.9434234698574,null,null,null,null,null,null,null,null,{"$f":"AG372*'Emission Factors'!$D$26","v":-28.63260444316575},null,null,null,null,null,null,null,{"$f":"SUM(AY372:BC372)","v":17.881021577723878},null,{"$f":"F372*'Emission Factors'!$Q$26","v":-41.59928046189895},null,null,{"$f":"D372*'Emission Factors'!$P$26","v":59.480302039622828},-10.751582865441875,{"$f":"(L372-Z372)*'Emission Factors'!$O$26","v":0},{"$f":"T372*'Emission Factors'!$Q$26","v":-49.67469390716343},null,null,{"$f":"R372*'Emission Factors'!$P$26","v":38.923111041721555}]
[null,null,"Drywall ",{"$f":"D296*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1982.2343644330313},{"$f":"IF(ISERROR(D373/D388),\"\",(D373/D388))","v":8.0999999999999989E-2},{"$f":"F296*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":177.23148238706088},{"$f":"IF(ISERROR(F373/F388),\"\",(F373/F388))","v":2.0000000000000004E-2},null,null,null,null,2159.4658468200923,{"$f":"IF(ISERROR(L373/L388),\"\",(L373/L388))","v":6.4783450704225365E-2},null,null,null,"Drywall ",1713.8028747944177,{"$f":"IF(ISERROR(R373/R388),\"\",(R373/R388))","v":8.4305386807050256E-2},{"$f":"L373*'C&D Recycling'!$U$47","v":445.66297202567455},{"$f":"IF(ISERROR(T373/T388),\"\",(T373/T388))","v":3.4268340231365851E-2},null,null,null,null,2159.4658468200923,{"$f":"IF(ISERROR(Z373/Z388),\"\",(Z373/Z388))","v":6.4783450704225365E-2},null,null,null,"Drywall ",null,268.4314896386137,null,null,null,null,null,null,null,null,{"$f":"AG373*'Emission Factors'!$D$27","v":23.96865566300335},null,null,null,null,null,null,null,-115.99139758318434,null,{"$f":"F373*'Emission Factors'!$Q$27","v":5.0068231235689513},null,null,{"$f":"D373*'Emission Factors'!$P$27","v":-120.99822070675329},-92.022741920181005,{"$f":"(L373-Z373)*'Emission Factors'!$O$27","v":0},{"$f":"T373*'Emission Factors'!$Q$27","v":12.590063817124143},null,null,{"$f":"R373*'Emission Factors'!$P$27","v":-104.61280573730515}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D297*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3842.1085829134063},{"$f":"IF(ISERROR(D374/D388),\"\",(D374/D388))","v":0.15699999999999997},{"$f":"F297*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":443.07870596765218},{"$f":"IF(ISERROR(F374/F388),\"\",(F374/F388))","v":0.05},null,null,null,null,4285.1872888810585,{"$f":"IF(ISERROR(L374/L388),\"\",(L374/L388))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",3309.4401876115626,{"$f":"IF(ISERROR(R374/R388),\"\",(R374/R388))","v":0.16279797357957995},{"$f":"L374*'C&D Recycling'!$U$48","v":975.74710126949583},{"$f":"IF(ISERROR(T374/T388),\"\",(T374/T388))","v":7.5028072209117169E-2},null,null,null,null,4285.1872888810585,{"$f":"IF(ISERROR(Z374/Z388),\"\",(Z374/Z388))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",null,532.6683953018437,null,null,null,null,null,null,null,null,{"$f":"AG374*'Emission Factors'!$D$28","v":-771.77293921418072},null,null,null,null,null,null,null,-4981.7102900468863,null,{"$f":"F374*'Emission Factors'!$Q$28","v":-1090.6877229684126},null,null,{"$f":"D374*'Emission Factors'!$P$28","v":-3891.0225670784739},-5753.4832292610663,{"$f":"(L374-Z374)*'Emission Factors'!$O$28","v":0},{"$f":"T374*'Emission Factors'!$Q$28","v":-2401.9104726607015},null,null,{"$f":"R374*'Emission Factors'!$P$28","v":-3351.5727566003652}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D298*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1101.2413135739064},{"$f":"IF(ISERROR(D375/D388),\"\",(D375/D388))","v":4.4999999999999998E-2},{"$f":"F298*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":177.23148238706088},{"$f":"IF(ISERROR(F375/F388),\"\",(F375/F388))","v":2.0000000000000004E-2},null,null,null,null,1278.4727959609672,{"$f":"IF(ISERROR(L375/L388),\"\",(L375/L388))","v":3.8353873239436627E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",942.32129287175121,{"$f":"IF(ISERROR(R375/R388),\"\",(R375/R388))","v":4.6354666724200924E-2},{"$f":"L375*'C&D Recycling'!$U$49","v":336.15150308921602},{"$f":"IF(ISERROR(T375/T388),\"\",(T375/T388))","v":2.5847680422690929E-2},null,null,null,null,1278.4727959609672,{"$f":"IF(ISERROR(Z375/Z388),\"\",(Z375/Z388))","v":3.8353873239436627E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,158.92002070215514,null,null,null,null,null,null,null,null,{"$f":"AG375*'Emission Factors'!$D$29","v":-252.09583465315302},null,null,null,null,null,null,null,-1411.7321680955361,null,{"$f":"F375*'Emission Factors'!$Q$29","v":-437.87410904622141},null,null,{"$f":"D375*'Emission Factors'!$P$29","v":-973.85805904931453},-1663.828002748689,{"$f":"(L375-Z375)*'Emission Factors'!$O$29","v":0},{"$f":"T375*'Emission Factors'!$Q$29","v":-830.50730004210948},null,null,{"$f":"R375*'Emission Factors'!$P$29","v":-833.32070270657948}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D299*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3572.9162618175628},{"$f":"IF(ISERROR(D376/D388),\"\",(D376/D388))","v":0.14599999999999999},{"$f":"F299*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":443.07870596765218},{"$f":"IF(ISERROR(F376/F388),\"\",(F376/F388))","v":0.05},null,null,null,null,4015.9949677852151,{"$f":"IF(ISERROR(L376/L388),\"\",(L376/L388))","v":0.12047887323943665},null,null,null,"Asphalt Shingles-Fiberglass ",3073.7097042463038,{"$f":"IF(ISERROR(R376/R388),\"\",(R376/R388))","v":0.15120192022093154},{"$f":"L376*'C&D Recycling'!$U$50","v":942.28526353891118},{"$f":"IF(ISERROR(T376/T388),\"\",(T376/T388))","v":7.2455092823133158E-2},null,null,null,null,4015.9949677852151,{"$f":"IF(ISERROR(Z376/Z388),\"\",(Z376/Z388))","v":0.12047887323943665},null,null,null,"Asphalt Shingles-Fiberglass ",null,499.206557571259,null,null,null,null,null,null,null,null,{"$f":"AG376*'Emission Factors'!$D$30","v":-55.369549778202192},null,null,null,null,null,null,null,32.197923949861256,null,{"$f":"F376*'Emission Factors'!$Q$30","v":-40.169776865013198},null,null,{"$f":"D376*'Emission Factors'!$P$30","v":72.367700814874453},-23.171625828340929,{"$f":"(L376-Z376)*'Emission Factors'!$O$30","v":0},{"$f":"T376*'Emission Factors'!$Q$30","v":-85.42813786747773},null,null,{"$f":"R376*'Emission Factors'!$P$30","v":62.256512039136801}]
[null,null,"Clay Bricks ",{"$f":"D300*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1566.2098681940004},{"$f":"IF(ISERROR(D377/D388),\"\",(D377/D388))","v":6.4000000000000001E-2},{"$f":"F300*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":70.892592954824337},{"$f":"IF(ISERROR(F377/F388),\"\",(F377/F388))","v":7.9999999999999984E-3},null,null,null,null,1637.1024611488247,{"$f":"IF(ISERROR(L377/L388),\"\",(L377/L388))","v":4.9112676056338046E-2},null,null,null,"Clay Bricks ",1362.71053849433,{"$f":"IF(ISERROR(R377/R388),\"\",(R377/R388))","v":6.7034453462210083E-2},{"$f":"L377*'C&D Recycling'!$U$51","v":274.39192265449475},{"$f":"IF(ISERROR(T377/T388),\"\",(T377/T388))","v":2.1098804146827677E-2},null,null,null,null,1637.1024611488247,{"$f":"IF(ISERROR(Z377/Z388),\"\",(Z377/Z388))","v":4.9112676056338046E-2},null,null,null,"Clay Bricks ",null,203.4993296996704,null,null,null,null,null,null,null,null,{"$f":"AG377*'Emission Factors'!$D$31","v":-59.7401353725907},null,null,null,null,null,null,null,12.347189720141301,null,{"$f":"F377*'Emission Factors'!$Q$31","v":-19.375638034324215},null,null,{"$f":"D377*'Emission Factors'!$P$31","v":31.722827754465516},-47.392945652449413,{"$f":"(L377-Z377)*'Emission Factors'!$O$31","v":0},{"$f":"T377*'Emission Factors'!$Q$31","v":-74.993992338292387},null,null,{"$f":"R377*'Emission Factors'!$P$31","v":27.601046685842977}]
[null,null,"Ferrous Metals ",{"$f":"D301*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":587.32870057275011},{"$f":"IF(ISERROR(D378/D388),\"\",(D378/D388))","v":2.4E-2},{"$f":"F301*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":443.07870596765218},{"$f":"IF(ISERROR(F378/F388),\"\",(F378/F388))","v":0.05},null,null,null,null,1030.4074065404022,{"$f":"IF(ISERROR(L378/L388),\"\",(L378/L388))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",459.24434328615666,{"$f":"IF(ISERROR(R378/R388),\"\",(R378/R388))","v":2.2591146606831054E-2},{"$f":"L378*'C&D Recycling'!$U$52","v":571.16306325424557},{"$f":"IF(ISERROR(T378/T388),\"\",(T378/T388))","v":4.3918412360401428E-2},null,null,null,null,1030.4074065404022,{"$f":"IF(ISERROR(Z378/Z388),\"\",(Z378/Z388))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",null,128.08435728659339,null,null,null,null,null,null,null,null,{"$f":"AG378*'Emission Factors'!$D$32","v":-234.71779024599493},null,null,null,null,null,null,null,-791.0824109083452,null,{"$f":"F378*'Emission Factors'!$Q$32","v":-802.97847131626975},null,null,{"$f":"D378*'Emission Factors'!$P$32","v":11.896060407924569},-1025.8002011543401,{"$f":"(L378-Z378)*'Emission Factors'!$O$32","v":0},{"$f":"T378*'Emission Factors'!$Q$32","v":-1035.1019744959156},null,null,{"$f":"R378*'Emission Factors'!$P$32","v":9.3017733415754691}]
[null,null,"Non Ferrous Metals ",{"$f":"D302*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":97.888116762125023},{"$f":"IF(ISERROR(D379/D388),\"\",(D379/D388))","v":4.0000000000000001E-3},{"$f":"F302*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":35.446296477412169},{"$f":"IF(ISERROR(F379/F388),\"\",(F379/F388))","v":3.9999999999999992E-3},null,null,null,null,133.33441323953718,{"$f":"IF(ISERROR(L379/L388),\"\",(L379/L388))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",81.314038862868813,{"$f":"IF(ISERROR(R379/R388),\"\",(R379/R388))","v":4.000000000000001E-3},{"$f":"L379*'C&D Recycling'!$U$53","v":52.020374376668379},{"$f":"IF(ISERROR(T379/T388),\"\",(T379/T388))","v":4.0000000000000001E-3},null,null,null,null,133.33441323953718,{"$f":"IF(ISERROR(Z379/Z388),\"\",(Z379/Z388))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,16.57407789925621,null,null,null,null,null,null,null,null,{"$f":"AG379*'Emission Factors'!$D$33","v":-114.82076393434681},null,null,null,null,null,null,null,-242.86180534734547,null,{"$f":"F379*'Emission Factors'!$Q$33","v":-244.84448208199956},null,null,{"$f":"D379*'Emission Factors'!$P$33","v":1.9826767346540948},-357.68256928169228,{"$f":"(L379-Z379)*'Emission Factors'!$O$33","v":0},{"$f":"T379*'Emission Factors'!$Q$33","v":-359.32954603828824},null,null,{"$f":"R379*'Emission Factors'!$P$33","v":1.6469767565959357}]
[null,null,"Mixed Plastics",{"$f":"D303*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":195.77623352425005},{"$f":"IF(ISERROR(D380/D388),\"\",(D380/D388))","v":8.0000000000000002E-3},{"$f":"F303*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":62.031018835471301},{"$f":"IF(ISERROR(F380/F388),\"\",(F380/F388))","v":7.0000000000000001E-3},null,null,null,null,257.80725235972136,{"$f":"IF(ISERROR(L380/L388),\"\",(L380/L388))","v":7.7341549295774671E-3},null,null,null,"Mixed Plastics",163.72961195231673,{"$f":"IF(ISERROR(R380/R388),\"\",(R380/R388))","v":8.0541866689680403E-3},{"$f":"L380*'C&D Recycling'!$U$54","v":94.07764040740463},{"$f":"IF(ISERROR(T380/T388),\"\",(T380/T388))","v":7.2339072169076372E-3},null,null,null,null,257.80725235972136,{"$f":"IF(ISERROR(Z380/Z388),\"\",(Z380/Z388))","v":7.7341549295774671E-3},null,null,null,"Mixed Plastics",null,32.046621571933329,null,null,null,null,null,null,null,null,{"$f":"AG380*'Emission Factors'!$D$34","v":-33.427546902834607},null,null,null,null,null,null,null,-59.482243981324409,null,{"$f":"F380*'Emission Factors'!$Q$34","v":-63.4475974506326},null,null,{"$f":"D380*'Emission Factors'!$P$34","v":3.9653534693081895},-92.909790884159008,{"$f":"(L380-Z380)*'Emission Factors'!$O$34","v":0},{"$f":"T380*'Emission Factors'!$Q$34","v":-96.226055443427811},null,null,{"$f":"R380*'Emission Factors'!$P$34","v":3.3162645592688}]
[null,null,"Cardboard",{"$f":"D304*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":195.77623352425005},{"$f":"IF(ISERROR(D381/D388),\"\",(D381/D388))","v":8.0000000000000002E-3},{"$f":"F304*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":106.33888943223653},{"$f":"IF(ISERROR(F381/F388),\"\",(F381/F388))","v":1.2000000000000002E-2},null,null,null,null,302.11512295648657,{"$f":"IF(ISERROR(L381/L388),\"\",(L381/L388))","v":9.0633802816901445E-3},null,null,null,"Cardboard",158.22194081942129,{"$f":"IF(ISERROR(R381/R388),\"\",(R381/R388))","v":7.7832533241278552E-3},{"$f":"L381*'C&D Recycling'!$U$55","v":143.89318213706528},{"$f":"IF(ISERROR(T381/T388),\"\",(T381/T388))","v":1.1064371132369452E-2},null,null,null,null,302.11512295648657,{"$f":"IF(ISERROR(Z381/Z388),\"\",(Z381/Z388))","v":9.0633802816901445E-3},null,null,null,"Cardboard",null,37.554292704828754,null,null,null,null,null,null,null,null,{"$f":"AG381*'Emission Factors'!$D$40","v":-126.01629906851548},null,null,null,null,null,null,null,-285.8583653259434,null,{"$f":"F381*'Emission Factors'!$Q$40","v":-331.8481869401806},null,null,{"$f":"D381*'Emission Factors'!$P$40","v":45.989821614237172},-411.87466439445893,{"$f":"(L381-Z381)*'Emission Factors'!$O$40","v":0},{"$f":"T381*'Emission Factors'!$Q$40","v":-449.04260200749025},null,null,{"$f":"R381*'Emission Factors'!$P$40","v":37.16793761303132}]
[null,null,"Carpet",{"$f":"D305*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":293.66435028637505},{"$f":"IF(ISERROR(D382/D388),\"\",(D382/D388))","v":1.2E-2},{"$f":"F305*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":17.723148238706084},{"$f":"IF(ISERROR(F382/F388),\"\",(F382/F388))","v":1.9999999999999996E-3},null,null,null,null,311.38749852508113,{"$f":"IF(ISERROR(L382/L388),\"\",(L382/L388))","v":9.3415492957746506E-3},null,null,null,"Carpet",254.95745885439732,{"$f":"IF(ISERROR(R382/R388),\"\",(R382/R388))","v":1.2541866689680371E-2},{"$f":"L382*'C&D Recycling'!$U$56","v":56.430039670683826},{"$f":"IF(ISERROR(T382/T388),\"\",(T382/T388))","v":4.3390721690763703E-3},null,null,null,null,311.38749852508113,{"$f":"IF(ISERROR(Z382/Z388),\"\",(Z382/Z388))","v":9.3415492957746506E-3},null,null,null,"Carpet",null,38.706891431977738,null,null,null,null,null,null,null,null,{"$f":"AG382*'Emission Factors'!$D$35","v":-92.056067021648872},null,null,null,null,null,null,null,-35.843715415418423,null,{"$f":"F382*'Emission Factors'!$Q$35","v":-41.791745619380706},null,null,{"$f":"D382*'Emission Factors'!$P$35","v":5.9480302039622845},-127.89978243706729,{"$f":"(L382-Z382)*'Emission Factors'!$O$35","v":0},{"$f":"T382*'Emission Factors'!$Q$35","v":-133.06382316762438},null,null,{"$f":"R382*'Emission Factors'!$P$35","v":5.1640407305570939}]
[null,"HIDE","Vinyl Flooring",{"$f":"D306*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D383/D388),\"\",(D383/D388))","v":0},{"$f":"F306*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F383/F388),\"\",(F383/F388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L383/L388),\"\",(L383/L388))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R383/R388),\"\",(R383/R388))","v":0},{"$f":"L383*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T383/T388),\"\",(T383/T388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z383/Z388),\"\",(Z383/Z388))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG383*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F383*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D383*'Emission Factors'!$P$37","v":0},0,{"$f":"(L383-Z383)*'Emission Factors'!$O$37","v":0},{"$f":"T383*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R383*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D307*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D384/D388),\"\",(D384/D388))","v":0},{"$f":"F307*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F384/F388),\"\",(F384/F388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L384/L388),\"\",(L384/L388))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R384/R388),\"\",(R384/R388))","v":0},{"$f":"L384*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T384/T388),\"\",(T384/T388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z384/Z388),\"\",(Z384/Z388))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG384*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F384*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D384*'Emission Factors'!$P$38","v":0},0,{"$f":"(L384-Z384)*'Emission Factors'!$O$38","v":0},{"$f":"T384*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R384*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D308*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D385/D388),\"\",(D385/D388))","v":0},{"$f":"F308*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F385/F388),\"\",(F385/F388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L385/L388),\"\",(L385/L388))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R385/R388),\"\",(R385/R388))","v":0},{"$f":"L385*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T385/T388),\"\",(T385/T388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z385/Z388),\"\",(Z385/Z388))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG385*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F385*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D385*'Emission Factors'!$P$39","v":0},0,{"$f":"(L385-Z385)*'Emission Factors'!$O$39","v":0},{"$f":"T385*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R385*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D309*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D386/D388),\"\",(D386/D388))","v":0},{"$f":"F309*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F386/F388),\"\",(F386/F388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L386/L388),\"\",(L386/L388))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R386/R388),\"\",(R386/R388))","v":0},{"$f":"L386*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T386/T388),\"\",(T386/T388))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z386/Z388),\"\",(Z386/Z388))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG386*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F386*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D386*'Emission Factors'!$P$41","v":0},0,{"$f":"(L386-Z386)*'Emission Factors'!$O$41","v":0},{"$f":"T386*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R386*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D310*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5653.0387430127194},{"$f":"IF(ISERROR(D387/D388),\"\",(D387/D388))","v":0.23099999999999998},{"$f":"F310*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":150.64676002900174},{"$f":"IF(ISERROR(F387/F388),\"\",(F387/F388))","v":1.7000000000000001E-2},null,null,null,null,5803.6855030417209,{"$f":"IF(ISERROR(L387/L388),\"\",(L387/L388))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",4931.6140688185978,{"$f":"IF(ISERROR(R387/R388),\"\",(R387/R388))","v":0.24259594715915989},{"$f":"L387*'C&D Recycling'!$U$61","v":872.07143422312276},{"$f":"IF(ISERROR(T387/T388),\"\",(T387/T388))","v":6.705614441823432E-2},null,null,null,null,5803.6855030417209,{"$f":"IF(ISERROR(Z387/Z388),\"\",(Z387/Z388))","v":0.17410915492957749},null,null,null,"Other",null,721.42467419412105,null,null,null,null,null,null,null,null,{"$f":"AG387*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F387*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D387*'Emission Factors'!$P$42","v":0},0,{"$f":"(L387-Z387)*'Emission Factors'!$O$42","v":0},{"$f":"T387*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R387*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D371:D387)","v":24472.029190531255},{"$f":"IF(ISERROR(D388/D388),\"\",(D388/D388))","v":1},{"$f":"SUM(F371:F387)","v":8861.574119353043},{"$f":"IF(ISERROR(F388/F388),\"\",(F388/F388))","v":1},null,null,null,null,{"$f":"SUM(L371:L387)","v":33333.603309884289},{"$f":"IF(ISERROR(L388/L388),\"\",(L388/L388))","v":1},null,null,null,"Total",{"$f":"SUM(R371:R387)","v":20328.509715717199},{"$f":"IF(ISERROR(R388/R388),\"\",(R388/R388))","v":1},{"$f":"SUM(T371:T387)","v":13005.093594167094},{"$f":"IF(ISERROR(T388/T388),\"\",(T388/T388))","v":1},null,null,null,null,{"$f":"SUM(Z371:Z387)","v":33333.603309884289},{"$f":"IF(ISERROR(Z388/Z388),\"\",(Z388/Z388))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG371:AG387),2)","v":4143.5200000000004},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP371:AP387),2)","v":-1794.6},null,null,null,null,null,null,null,{"$f":"SUM(AX371:AX387)","v":-7935.0646845472038},null,{"$f":"SUM(AZ371:AZ387)","v":-3232.1055291180651},null,null,{"$f":"SUM(BC371:BC387)","v":-4702.959155429141},{"$f":"SUM(BD371:BD387)","v":-9729.6618466880282},{"$f":"SUM(BE371:BE387)","v":0},{"$f":"SUM(BF371:BF387)","v":-5665.1458901010192},null,null,{"$f":"SUM(BI371:BI387)","v":-4064.5159565870067}]
[]
[]
[null,null,{"$f":"C314+1","v":2021}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D320*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":634.49698155415433},{"$f":"IF(ISERROR(D397/D405),\"\",(D397/D405))","v":4.700001702976294E-2},{"$f":"F320*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":793.0939979069949},{"$f":"IF(ISERROR(F397/F405),\"\",(F397/F405))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F397,H397,J397,D397)","v":1427.5909794611493},{"$f":"IF(ISERROR(L397/L405),\"\",(L397/L405))","v":5.6892424657384949E-2},null,null,null,"Metal",{"$f":"R409 + IF(MFH_ResorCom<>\"commercial\",R421,0)","v":409.52383959656584},{"$f":"IF(ISERROR(R397/R405),\"\",(R397/R405))","v":4.1668746596070068E-2},{"$f":"T409 + IF(MFH_ResorCom<>\"commercial\",T421,0)","v":940.69181572318632},{"$f":"IF(ISERROR(T397/T405),\"\",(T397/T405))","v":0.10886242125009297},null,null,null,null,{"$f":"SUM(T397,V397,X397,R397)","v":1350.2156553197522},{"$f":"IF(ISERROR(Z397/Z405),\"\",(Z397/Z405))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF409 + IF(MFH_ResorCom<>\"commercial\",AF421,0)","v":31.217253528464472},193.75588842912418,null,{"$f":"AI409 + IF(MFH_ResorCom<>\"commercial\",AI421,0)","v":0},0,null,{"$f":"AL409 + IF(MFH_ResorCom<>\"commercial\",AL421,0)","v":46.158070612932946},null,null,{"$f":"AF397*'Emission Factors'!$C$9","v":-116.21342096557649},{"$f":"AG397*'Emission Factors'!$D$9","v":-844.90716884408687},null,{"$f":"AI397*'Emission Factors'!$F$9","v":0},{"$f":"AJ397*'Emission Factors'!$G$9","v":0},null,{"$f":"AL397*'Emission Factors'!$K$9","v":29.446457724256454},null,null,{"$f":"SUM(AY397:BC397)","v":-3429.5129070012558},null,{"$f":"F397*'Emission Factors'!$Q$9","v":-3442.3643382591754},null,{"$f":"J397*'Emission Factors'!$R$9","v":0},{"$f":"D397*'Emission Factors'!$P$9","v":12.851431257919733},{"$f":"SUM(BE397:BI397)","v":-4361.1870390866625},{"$f":"(L397-Z397)*'Emission Factors'!$O$9","v":-286.48027698564459},{"$f":"T397*'Emission Factors'!$Q$9","v":-4083.0014705489029},null,{"$f":"X397*'Emission Factors'!$R$9","v":0},{"$f":"R397*'Emission Factors'!$P$9","v":8.2947084478847426}]
[null,null,"Glass",{"$f":"D321*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":431.99794488793498},{"$f":"IF(ISERROR(D398/D405),\"\",(D398/D405))","v":3.2000011594732224E-2},{"$f":"F321*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.43914782808565},{"$f":"IF(ISERROR(F398/F405),\"\",(F398/F405))","v":4.8656154230052095E-2},null,null,null,null,749.43709271602063,{"$f":"IF(ISERROR(L398/L405),\"\",(L398/L405))","v":2.9866603212139558E-2},null,null,null,"Glass",311.25743383219083,{"$f":"IF(ISERROR(R398/R405),\"\",(R398/R405))","v":3.1670212775093756E-2},{"$f":"T410 + IF(MFH_ResorCom<>\"commercial\",T422,0)","v":398.45040023165433},{"$f":"IF(ISERROR(T398/T405),\"\",(T398/T405))","v":4.6111037209290086E-2},null,null,null,null,709.70783406384521,{"$f":"IF(ISERROR(Z398/Z405),\"\",(Z398/Z405))","v":2.9862110555425692E-2},null,null,null,"Glass",21.254300274699201,99.486210781044974,null,0,0,null,{"$f":"AL410 + IF(MFH_ResorCom<>\"commercial\",AL422,0)","v":18.474958377476327},null,null,{"$f":"AF398*'Emission Factors'!$C$10","v":-11.603149005558896},{"$f":"AG398*'Emission Factors'!$D$10","v":-29.525218411940997},null,{"$f":"AI398*'Emission Factors'!$F$10","v":0},{"$f":"AJ398*'Emission Factors'!$G$10","v":0},null,{"$f":"AL398*'Emission Factors'!$K$10","v":-4.6029079136831177},null,null,-79.029147594405643,null,{"$f":"F398*'Emission Factors'!$Q$10","v":-87.779058238095672},null,{"$f":"J398*'Emission Factors'!$R$10","v":0},{"$f":"D398*'Emission Factors'!$P$10","v":8.7499106436900345},{"$f":"SUM(BE398:BI398)","v":-124.76042292558859},{"$f":"(L398-Z398)*'Emission Factors'!$O$10","v":-20.884302469730216},{"$f":"T398*'Emission Factors'!$Q$10","v":-110.18049010725206},null,{"$f":"X398*'Emission Factors'!$R$10","v":0},{"$f":"R398*'Emission Factors'!$P$10","v":6.3043696513936709}]
[null,null,"Plastic",{"$f":"D322*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1538.9926786632686},{"$f":"IF(ISERROR(D399/D405),\"\",(D399/D405))","v":0.11400004130623356},{"$f":"F322*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.32299793151026},{"$f":"IF(ISERROR(F399/F405),\"\",(F399/F405))","v":4.633919450481154E-2},null,null,{"$f":"J322*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":334.68756143692792},{"$f":"IF(ISERROR(J399/J405),\"\",(J399/J405))","v":0.11399981170758658},2176.003238031707,{"$f":"IF(ISERROR(L399/L405),\"\",(L399/L405))","v":8.6718186129666308E-2},null,null,null,"Plastic",1237.9673542701878,{"$f":"IF(ISERROR(R399/R405),\"\",(R399/R405))","v":0.12596225907168002},{"$f":"T411 + IF(MFH_ResorCom<>\"commercial\",T423,0)","v":562.79704197605281},{"$f":"IF(ISERROR(T399/T405),\"\",(T399/T405))","v":6.5130202727236491E-2},null,null,{"$f":"X411 + IF(MFH_ResorCom<>\"commercial\",X423,0)","v":264.19345397003872},{"$f":"IF(ISERROR(X399/X405),\"\",(X399/X405))","v":0.12671075848090968},2064.9578502162794,{"$f":"IF(ISERROR(Z399/Z405),\"\",(Z399/Z405))","v":8.6886457575590784E-2},null,null,null,"Plastic",75.718444728615907,225.30687966446473,null,17.731744632072086,52.762362834817189,null,{"$f":"AL411 + IF(MFH_ResorCom<>\"commercial\",AL423,0)","v":17.595198454739371},null,null,{"$f":"AF399*'Emission Factors'!$C$11","v":-147.13791667182707},{"$f":"AG399*'Emission Factors'!$D$11","v":-235.01560907472731},null,{"$f":"AI399*'Emission Factors'!$F$11","v":-55.684896336893274},{"$f":"AJ399*'Emission Factors'!$G$11","v":-118.20214861317736},null,{"$f":"AL399*'Emission Factors'!$K$11","v":-15.838020473775629},null,null,129.4056666861548,null,{"$f":"F399*'Emission Factors'!$Q$11","v":-309.22703242556139},null,{"$f":"J399*'Emission Factors'!$R$11","v":407.46114244357045},{"$f":"D399*'Emission Factors'!$P$11","v":31.171556668145751},-442.47292448424633,{"$f":"(L399-Z399)*'Emission Factors'!$O$11","v":-213.53691761826781},{"$f":"T399*'Emission Factors'!$Q$11","v":-575.64942243515668},null,{"$f":"X399*'Emission Factors'!$R$11","v":321.6389820959368},{"$f":"R399*'Emission Factors'!$P$11","v":25.074433473241346}]
[null,null,"Paper",{"$f":"D323*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2861.9863848825694},{"$f":"IF(ISERROR(D400/D405),\"\",(D400/D405))","v":0.21200007681510097},{"$f":"F323*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4373.6060367425116},{"$f":"IF(ISERROR(F400/F405),\"\",(F400/F405))","v":0.67037368050293977},null,null,{"$f":"J323*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":622.4014300406028},{"$f":"IF(ISERROR(J400/J405),\"\",(J400/J405))","v":0.21199964984217853},7857.9938516656839,{"$f":"IF(ISERROR(L400/L405),\"\",(L400/L405))","v":0.31315715046954767},null,null,null,"Paper",1852.1145011942949,{"$f":"IF(ISERROR(R400/R405),\"\",(R400/R405))","v":0.18845127524981078},{"$f":"T412 + IF(MFH_ResorCom<>\"commercial\",T424,0)","v":5191.6412744410045},{"$f":"IF(ISERROR(T400/T405),\"\",(T400/T405))","v":0.60080743762299083},null,null,385.90964238106773,{"$f":"IF(ISERROR(X400/X405),\"\",(X400/X405))","v":0.18508749083823689},7429.6654180163678,{"$f":"IF(ISERROR(Z400/Z405),\"\",(Z400/Z405))","v":0.31261524736483159},null,null,null,"Paper",140.80973931988237,869.06214436839139,null,32.974823350870928,203.51696430866403,null,{"$f":"AL412 + IF(MFH_ResorCom<>\"commercial\",AL424,0)","v":254.54387097856286},null,null,{"$f":"AF400*'Emission Factors'!$C$12","v":-878.82225744839207},{"$f":"AG400*'Emission Factors'!$D$12","v":-2696.2147190296682},null,{"$f":"AI400*'Emission Factors'!$F$12","v":-184.72851131844521},{"$f":"AJ400*'Emission Factors'!$G$12","v":-501.33266765914931},null,{"$f":"AL400*'Emission Factors'!$K$12","v":-798.95258988141825},null,null,-12964.045313910066,null,{"$f":"F400*'Emission Factors'!$Q$12","v":-13010.837756119718},null,{"$f":"J400*'Emission Factors'!$R$12","v":-318.36317370272127},{"$f":"D400*'Emission Factors'!$P$12","v":365.15561591237139},-18024.096059247142,{"$f":"(L400-Z400)*'Emission Factors'!$O$12","v":-2618.6353361949527},{"$f":"T400*'Emission Factors'!$Q$12","v":-15444.372845258915},null,{"$f":"X400*'Emission Factors'!$R$12","v":-197.3957844263052},{"$f":"R400*'Emission Factors'!$P$12","v":236.30790663303139}]
[null,null,"Wood",{"$f":"D324*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":796.49621088713002},{"$f":"IF(ISERROR(D401/D405),\"\",(D401/D405))","v":5.9000021377787523E-2},{"$f":"F324*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":248.91260163027667},{"$f":"IF(ISERROR(F401/F405),\"\",(F401/F405))","v":3.8152603475628148E-2},null,null,{"$f":"J324*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.21549232262058},{"$f":"IF(ISERROR(J401/J405),\"\",(J401/J405))","v":5.8999902550417607E-2},1218.6243048400272,{"$f":"IF(ISERROR(L401/L405),\"\",(L401/L405))","v":4.8564674648573683E-2},null,null,null,"Wood",629.78572142339283,{"$f":"IF(ISERROR(R401/R405),\"\",(R401/R405))","v":6.4080229521355059E-2},{"$f":"T413 + IF(MFH_ResorCom<>\"commercial\",T425,0)","v":391.81206677441816},{"$f":"IF(ISERROR(T401/T405),\"\",(T401/T405))","v":4.53428099948706E-2},null,null,134.17523156114243,{"$f":"IF(ISERROR(X401/X405),\"\",(X401/X405))","v":6.4352258184232403E-2},1155.7730197589535,{"$f":"IF(ISERROR(Z401/Z405),\"\",(Z401/Z405))","v":4.863102820126855E-2},null,null,null,"Wood",39.187616131476709,127.52287333226059,null,9.1769555551952138,29.863305206282906,null,{"$f":"AL413 + IF(MFH_ResorCom<>\"commercial\",AL425,0)","v":14.486713394402098},null,null,{"$f":"AF401*'Emission Factors'!$C$13","v":-39.708618036287895},{"$f":"AG401*'Emission Factors'!$D$13","v":-184.7654256132582},null,{"$f":"AI401*'Emission Factors'!$F$13","v":-13.008496245513834},{"$f":"AJ401*'Emission Factors'!$G$13","v":-55.339787215843323},null,{"$f":"AL401*'Emission Factors'!$K$13","v":6.3102037565123528},null,null,-1524.7656887094922,null,{"$f":"F401*'Emission Factors'!$Q$13","v":-612.72617039305521},null,{"$f":"J401*'Emission Factors'!$R$13","v":-105.40309348008878},{"$f":"D401*'Emission Factors'!$P$13","v":-806.63642483634817},-1811.2778120638827,{"$f":"(L401-Z401)*'Emission Factors'!$O$13","v":-127.33834342735915},{"$f":"T401*'Emission Factors'!$Q$13","v":-964.48916453443132},null,{"$f":"X401*'Emission Factors'!$R$13","v":-81.646764301028725},{"$f":"R401*'Emission Factors'!$P$13","v":-637.80353980106349}]
[null,null,"Food Waste",{"$f":"D325*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1592.99242177426},{"$f":"IF(ISERROR(D402/D405),\"\",(D402/D405))","v":0.11800004275557505},null,null,{"$f":"H325*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.315547057031779},{"$f":"IF(ISERROR(H402/H405),\"\",(H402/H405))","v":3.99999735132089E-2},{"$f":"J325*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":346.43098464524115},{"$f":"IF(ISERROR(J402/J405),\"\",(J402/J405))","v":0.11799980510083521},2024.738953476533,{"$f":"IF(ISERROR(L402/L405),\"\",(L402/L405))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1320.7469242051504,{"$f":"IF(ISERROR(R402/R405),\"\",(R402/R405))","v":0.13438501884642146},null,null,{"$f":"V414 + IF(MFH_ResorCom<>\"commercial\",V426,0)","v":319.49812993680581},{"$f":"IF(ISERROR(V402/V405),\"\",(V402/V405))","v":9.9471262898576357E-2},282.67653673722089,{"$f":"IF(ISERROR(X402/X405),\"\",(X402/X405))","v":0.13557549529138602},1922.9215908791771,{"$f":"IF(ISERROR(Z402/Z405),\"\",(Z402/Z405))","v":8.0910051122647347E-2},null,null,null,"Food Waste",{"$f":"AF414 + IF(MFH_ResorCom<>\"commercial\",AF426,0)","v":78.375232262953361},null,{"$f":"AH414 + IF(MFH_ResorCom<>\"commercial\",AH426,0)","v":193.87026530615634},{"$f":"AI414 + IF(MFH_ResorCom<>\"commercial\",AI426,0)","v":18.35391111039041},null,{"$f":"AK414 + IF(MFH_ResorCom<>\"commercial\",AK426,0)","v":45.40053679762984},null,{"$f":"AM414 + IF(MFH_ResorCom<>\"commercial\",AM426,0)","v":5.0882192240121347},null,{"$f":"AF402*'Emission Factors'!$C$14","v":-101.96889796907044},null,{"$f":"AH402*'Emission Factors'!$E$14","v":-139.4399529141325},{"$f":"AI402*'Emission Factors'!$F$14","v":-11.318393835925896},null,{"$f":"AK402*'Emission Factors'!$H$14","v":-1.5837377292680483},null,{"$f":"AM402*'Emission Factors'!$L$14","v":-2.9602805948850559},null,801.45604300502248,null,null,{"$f":"H402*'Emission Factors'!$S$14","v":-15.016561740448289},{"$f":"J402*'Emission Factors'!$R$14","v":-48.891230168070358},{"$f":"D402*'Emission Factors'!$P$14","v":865.36383491354115},544.18477996174056,{"$f":"(L402-Z402)*'Emission Factors'!$O$14","v":-77.157513714762729},null,{"$f":"V402*'Emission Factors'!$S$14","v":-56.235511107331973},{"$f":"X402*'Emission Factors'!$R$14","v":-39.893670697166698},{"$f":"R402*'Emission Factors'!$P$14","v":717.47147548100202}]
[null,null,"Yard Trimmings",{"$f":"D326*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1970.990623551203},{"$f":"IF(ISERROR(D403/D405),\"\",(D403/D405))","v":0.14600005290096574},null,null,{"$f":"H326*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1812.9553749619258},{"$f":"IF(ISERROR(H403/H405),\"\",(H403/H405))","v":0.84999943715568937},{"$f":"J326*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":428.634947103434},{"$f":"IF(ISERROR(J403/J405),\"\",(J403/J405))","v":0.1459997588535758},4212.5809456165625,{"$f":"IF(ISERROR(L403/L405),\"\",(L403/L405))","v":0.16787997928656564},null,null,null,"Yard Trimmings",1452.3332060786306,{"$f":"IF(ISERROR(R403/R405),\"\",(R403/R405))","v":0.14777382532056127},null,null,{"$f":"V415 + IF(MFH_ResorCom<>\"commercial\",V427,0)","v":2225.2655013180174},{"$f":"IF(ISERROR(V403/V405),\"\",(V403/V405))","v":0.6928052121761028},307.17575824772308,{"$f":"IF(ISERROR(X403/X405),\"\",(X403/X405))","v":0.1473256537193825},3984.774465644371,{"$f":"IF(ISERROR(Z403/Z405),\"\",(Z403/Z405))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH415 + IF(MFH_ResorCom<>\"commercial\",AH427,0)","v":421.68467246925752},null,null,{"$f":"AK415 + IF(MFH_ResorCom<>\"commercial\",AK427,0)","v":98.750112397092124},null,{"$f":"AM415 + IF(MFH_ResorCom<>\"commercial\",AM427,0)","v":108.12465851025777},null,null,null,{"$f":"AH403*'Emission Factors'!$E$15","v":14.126382949666569},null,null,{"$f":"AK403*'Emission Factors'!$H$15","v":2.8348482875702334},null,{"$f":"AM403*'Emission Factors'!$L$15","v":15.819937154766878},null,-694.6841098089518,null,null,{"$f":"H403*'Emission Factors'!$S$15","v":-265.25716234815707},{"$f":"J403*'Emission Factors'!$R$15","v":-75.019393263669983},{"$f":"D403*'Emission Factors'!$P$15","v":-354.40755419712474},-640.49156168997263,{"$f":"(L403-Z403)*'Emission Factors'!$O$15","v":0},null,{"$f":"V403*'Emission Factors'!$S$15","v":-325.58308963521108},{"$f":"X403*'Emission Factors'!$R$15","v":-53.7616896727069},{"$f":"R403*'Emission Factors'!$P$15","v":-261.14678238205465}]
[null,null,"Other / Undifferentiated",{"$f":"D327*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3671.9776400448332},{"$f":"IF(ISERROR(D404/D405),\"\",(D404/D405))","v":0.27199973621984191},{"$f":"F327*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":488.75670453877279},{"$f":"IF(ISERROR(F404/F405),\"\",(F404/F405))","v":7.4915213702279507E-2},{"$f":"H327*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.61916674219208},{"$f":"IF(ISERROR(H404/H405),\"\",(H404/H405))","v":0.1100005893311016},{"$f":"J327*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1030.4902356548175},{"$f":"IF(ISERROR(J404/J405),\"\",(J404/J405))","v":0.35100107194540625},5425.8437469806158,{"$f":"IF(ISERROR(L404/L405),\"\",(L404/L405))","v":0.21623098703968704},null,null,null,"Other / Undifferentiated",2614.3525685381333,{"$f":"IF(ISERROR(R404/R405),\"\",(R404/R405))","v":0.26600843261900764},{"$f":"T416 + IF(MFH_ResorCom<>\"commercial\",T428,0)","v":1155.7142669420862},{"$f":"IF(ISERROR(T404/T405),\"\",(T404/T405))","v":0.13374609119551917},{"$f":"V416 + IF(MFH_ResorCom<>\"commercial\",V428,0)","v":667.20051423486336},{"$f":"IF(ISERROR(V404/V405),\"\",(V404/V405))","v":0.2077235249253207},710.8813929518185,{"$f":"IF(ISERROR(X404/X405),\"\",(X404/X405))","v":0.34094834348585251},5148.1487426669009,{"$f":"IF(ISERROR(Z404/Z405),\"\",(Z404/Z405))","v":0.21661672526425124},null,null,null,"Other",{"$f":"AF416 + IF(MFH_ResorCom<>\"commercial\",AF428,0)","v":180.66131167299929},{"$f":"AG416 + IF(MFH_ResorCom<>\"commercial\",AG428,0)","v":534.02492443414303},{"$f":"AH416 + IF(MFH_ResorCom<>\"commercial\",AH428,0)","v":342.93883539955732},{"$f":"AI416 + IF(MFH_ResorCom<>\"commercial\",AI428,0)","v":54.595365379058123},{"$f":"AJ416 + IF(MFH_ResorCom<>\"commercial\",AJ428,0)","v":161.37827813311304},{"$f":"AK416 + IF(MFH_ResorCom<>\"commercial\",AK428,0)","v":103.63519919082781},{"$f":"AL416 + IF(MFH_ResorCom<>\"commercial\",AL428,0)","v":28.445640163942709},{"$f":"AM416 + IF(MFH_ResorCom<>\"commercial\",AM428,0)","v":13.992687097713899},null,{"$f":"AF404*'Emission Factors'!$C$16","v":0},{"$f":"AG404*'Emission Factors'!$D$16","v":0},{"$f":"AH404*'Emission Factors'!$E$16","v":0},{"$f":"AI404*'Emission Factors'!$F$16","v":0},{"$f":"AJ404*'Emission Factors'!$G$16","v":0},{"$f":"AK404*'Emission Factors'!$H$16","v":0},{"$f":"AL404*'Emission Factors'!$K$16","v":0},{"$f":"AM404*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F404*'Emission Factors'!$Q$16","v":0},{"$f":"H404*'Emission Factors'!$S$16","v":0},{"$f":"J404*'Emission Factors'!$R$16","v":0},{"$f":"D404*'Emission Factors'!$P$16","v":0},0,{"$f":"(L404-Z404)*'Emission Factors'!$O$16","v":0},{"$f":"T404*'Emission Factors'!$Q$16","v":0},{"$f":"V404*'Emission Factors'!$S$16","v":0},{"$f":"X404*'Emission Factors'!$R$16","v":0},{"$f":"R404*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D397:D404)","v":13499.930886245354},{"$f":"IF(ISERROR(D405/D405),\"\",(D405/D405))","v":1},{"$f":"SUM(F397:F404)","v":6524.1314865781524},{"$f":"IF(ISERROR(F405/F405),\"\",(F405/F405))","v":1},{"$f":"SUM(H397:H404)","v":2132.8900887611499},{"$f":"IF(ISERROR(H405/H405),\"\",(H405/H405))","v":1},{"$f":"SUM(J397:J404)","v":2935.860651203644},{"$f":"IF(ISERROR(J405/J405),\"\",(J405/J405))","v":1},{"$f":"SUM(L397:L404)","v":25092.813112788299},{"$f":"IF(ISERROR(L405/L405),\"\",(L405/L405))","v":1},null,null,null,"Total",{"$f":"SUM(R397:R404)","v":9828.0815491385456},{"$f":"IF(ISERROR(R405/R405),\"\",(R405/R405))","v":1},{"$f":"SUM(T397:T404)","v":8641.1068660884011},{"$f":"IF(ISERROR(T405/T405),\"\",(T405/T405))","v":1},{"$f":"SUM(V397:V404)","v":3211.9641454896869},{"$f":"IF(ISERROR(V405/V405),\"\",(V405/V405))","v":1},{"$f":"SUM(X397:X404)","v":2085.0120158490113},{"$f":"IF(ISERROR(X405/X405),\"\",(X405/X405))","v":1},{"$f":"SUM(Z397:Z404)","v":23766.164576565647},{"$f":"IF(ISERROR(Z405/Z405),\"\",(Z405/Z405))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF397:AF404),2)","v":567.22},2049.16,958.49,132.83000000000001,447.52,247.79,379.7,127.21,null,{"$f":"ROUND(SUM(AO397:AO404),2)","v":-1295.45},-3990.43,-125.31,-264.74,-674.87,1.25,-783.64,12.86,null,{"$f":"SUM(AX397:AX404)","v":-17761.175457332996},{"$f":"SUM(AY397:AY404)","v":0},{"$f":"SUM(AZ397:AZ404)","v":-17462.934355435606},{"$f":"SUM(BA397:BA404)","v":-280.27372408860538},{"$f":"SUM(BB397:BB404)","v":-140.21574817097996},122.24837036219515,-24860.101039535759,-3344.0326904107174,-21177.693392884659,-381.81860074254303,-51.058927001270725,94.502571503435036]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D332*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":520.28755880774088},{"$f":"IF(ISERROR(D409/D417),\"\",(D409/D417))","v":4.7000017029762954E-2},{"$f":"IF(F332=\"\",0,F332*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":769.30117688221537},{"$f":"IF(ISERROR(F409/F417),\"\",(F409/F417))","v":0.12156315358428892},null,null,null,null,{"$f":"SUM(F409,H409,J409,D409)","v":1289.5887356899561},{"$f":"IF(ISERROR(L409/L417),\"\",(L409/L417))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"Z409-SUM(T409,V409,X409)","v":295.31441685015216},{"$f":"IF(ISERROR(R409/R417),\"\",(R409/R417))","v":3.9917512976043547E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z409))","v":916.89899469840657},{"$f":"IF(ISERROR(T409/T417),\"\",(T409/T417))","v":0.10856841173457647},null,null,null,null,{"$f":"L409*(1-PAYT_SourceReduction)","v":1212.2134115485587},{"$f":"IF(ISERROR(Z409/Z417),\"\",(Z409/Z417))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L409-$Z409)*(D409/L409)),0,($L409-$Z409)*(D409/L409))","v":31.217253528464472},{"$f":"IF(ISERROR((T409-(1-PAYT_SourceReduction)*F409)*D409/(J409+D409)),0,(T409-(1-PAYT_SourceReduction)*F409)*D409/(J409+D409))","v":193.75588842912418},null,{"$f":"IF(ISERROR(($L409-$Z409)*(J409/L409)),0,($L409-$Z409)*(J409/L409))","v":0},{"$f":"IF(ISERROR((T409-(1-PAYT_SourceReduction)*F409)*J409/(J409+D409)),0,(T409-(1-PAYT_SourceReduction)*F409)*J409/(J409+D409))","v":0},null,{"$f":"IF(ISERROR(($L409-$Z409)*(F409/L409)),0,($L409-$Z409)*(F409/L409))","v":46.158070612932946},null,null,{"$f":"AF409*'Emission Factors'!$C$9","v":-116.21342096557649},{"$f":"AG409*'Emission Factors'!$D$9","v":-844.90716884408687},null,{"$f":"AI409*'Emission Factors'!$F$9","v":0},{"$f":"AJ409*'Emission Factors'!$G$9","v":0},null,{"$f":"AL409*'Emission Factors'!$K$9","v":29.446457724256454},null,null,{"$f":"SUM(AY409:BC409)","v":-3328.5552290720889},null,{"$f":"F409*'Emission Factors'!$Q$9","v":-3339.0934033908866},null,{"$f":"J409*'Emission Factors'!$R$9","v":0},{"$f":"D409*'Emission Factors'!$P$9","v":10.538174318797552},{"$f":"SUM(BE409:BI409)","v":-4260.2293611574951},{"$f":"(L409-Z409)*'Emission Factors'!$O$9","v":-286.48027698564545},{"$f":"T409*'Emission Factors'!$Q$9","v":-3979.7305356806128},null,{"$f":"X409*'Emission Factors'!$R$9","v":0},{"$f":"R409*'Emission Factors'!$P$9","v":5.9814515087625555}]
[null,null,"Glass",{"$f":"D333*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.23833791165333},{"$f":"IF(ISERROR(D410/D417),\"\",(D410/D417))","v":3.2000011594732224E-2},{"$f":"IF(F333=\"\",0,F333*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":307.91597295793878},{"$f":"IF(ISERROR(F410/F417),\"\",(F410/F417))","v":4.8656154230052102E-2},null,null,null,null,662.15431086959211,{"$f":"IF(ISERROR(L410/L417),\"\",(L410/L417))","v":2.9947086637803967E-2},null,null,null,"Glass",233.49782685590918,{"$f":"IF(ISERROR(R410/R417),\"\",(R410/R417))","v":3.156179313158352E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z410))","v":388.9272253615074},{"$f":"IF(ISERROR(T410/T417),\"\",(T410/T417))","v":4.6052194824058659E-2},null,null,null,null,622.42505221741658,{"$f":"IF(ISERROR(Z410/Z417),\"\",(Z410/Z417))","v":2.9947086637803971E-2},null,null,null,"Glass",21.254300274699201,{"$f":"IF(ISERROR((T410-(1-PAYT_SourceReduction)*F410)*D410/(J410+D410)),0,(T410-(1-PAYT_SourceReduction)*F410)*D410/(J410+D410))","v":99.486210781044974},null,0,{"$f":"IF(ISERROR((T410-(1-PAYT_SourceReduction)*F410)*J410/(J410+D410)),0,(T410-(1-PAYT_SourceReduction)*F410)*J410/(J410+D410))","v":0},null,{"$f":"IF(ISERROR(($L410-$Z410)*(F410/L410)),0,($L410-$Z410)*(F410/L410))","v":18.474958377476327},null,null,{"$f":"AF410*'Emission Factors'!$C$10","v":-11.603149005558896},{"$f":"AG410*'Emission Factors'!$D$10","v":-29.525218411940997},null,{"$f":"AI410*'Emission Factors'!$F$10","v":0},{"$f":"AJ410*'Emission Factors'!$G$10","v":0},null,{"$f":"AL410*'Emission Factors'!$K$10","v":-4.6029079136831177},null,null,{"$f":"SUM(AY410:BC410)","v":-77.970759174804314},null,{"$f":"F410*'Emission Factors'!$Q$10","v":-85.145686370581373},null,{"$f":"J410*'Emission Factors'!$R$10","v":0},{"$f":"D410*'Emission Factors'!$P$10","v":7.1749271957770553},-123.70203450598734,{"$f":"(L410-Z410)*'Emission Factors'!$O$10","v":-20.884302469730276},{"$f":"T410*'Emission Factors'!$Q$10","v":-107.54711823973774},null,{"$f":"X410*'Emission Factors'!$R$10","v":0},{"$f":"R410*'Emission Factors'!$P$10","v":4.7293862034806926}]
[null,null,"Plastic",{"$f":"D334*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1261.9740788102649},{"$f":"IF(ISERROR(D411/D417),\"\",(D411/D417))","v":0.11400004130623353},{"$f":"IF(F334=\"\",0,F334*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.25330757898939},{"$f":"IF(ISERROR(F411/F417),\"\",(F411/F417))","v":4.633919450481154E-2},null,null,{"$f":"J334*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.52907720120135},{"$f":"IF(ISERROR(J411/J417),\"\",(J411/J417))","v":0.11399981170758658},1850.7564635904557,{"$f":"IF(ISERROR(L411/L417),\"\",(L411/L417))","v":8.3703697538162952E-2},null,null,null,"Plastic",960.94875441718432,{"$f":"IF(ISERROR(R411/R417),\"\",(R411/R417))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z411))","v":553.72735162353194},{"$f":"IF(ISERROR(T411/T417),\"\",(T411/T417))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z411-$T411-$V411)*($J411/($J411+$D411))),0,($Z411-$T411-$V411)*($J411/($J411+$D411)))","v":225.03496973431211},{"$f":"IF(ISERROR(X411/X417),\"\",(X411/X417))","v":0.12921756472737825},1739.7110757750283,{"$f":"IF(ISERROR(Z411/Z417),\"\",(Z411/Z417))","v":8.3703697538162952E-2},null,null,null,"Plastic",75.718444728615907,{"$f":"IF(ISERROR((T411-(1-PAYT_SourceReduction)*F411)*D411/(J411+D411)),0,(T411-(1-PAYT_SourceReduction)*F411)*D411/(J411+D411))","v":225.30687966446473},null,17.731744632072086,{"$f":"IF(ISERROR((T411-(1-PAYT_SourceReduction)*F411)*J411/(J411+D411)),0,(T411-(1-PAYT_SourceReduction)*F411)*J411/(J411+D411))","v":52.762362834817189},null,{"$f":"IF(ISERROR(($L411-$Z411)*(F411/L411)),0,($L411-$Z411)*(F411/L411))","v":17.595198454739371},null,null,{"$f":"AF411*'Emission Factors'!$C$11","v":-147.13791667182707},{"$f":"AG411*'Emission Factors'!$D$11","v":-235.01560907472731},null,{"$f":"AI411*'Emission Factors'!$F$11","v":-55.684896336893274},{"$f":"AJ411*'Emission Factors'!$G$11","v":-118.20214861317736},null,{"$f":"AL411*'Emission Factors'!$K$11","v":-15.838020473775629},null,null,85.398597737143746,null,{"$f":"F411*'Emission Factors'!$Q$11","v":-299.95022102875151},null,{"$f":"J411*'Emission Factors'!$R$11","v":359.78814063093949},{"$f":"D411*'Emission Factors'!$P$11","v":25.560678134955758},-486.47999343325682,{"$f":"(L411-Z411)*'Emission Factors'!$O$11","v":-213.53691761826738},{"$f":"T411*'Emission Factors'!$Q$11","v":-566.37261103834669},null,{"$f":"X411*'Emission Factors'!$R$11","v":273.96598028330584},{"$f":"R411*'Emission Factors'!$P$11","v":19.46355494005136}]
[null,null,"Paper",{"$f":"D335*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2346.8289886647035},{"$f":"IF(ISERROR(D412/D417),\"\",(D412/D417))","v":0.21200007681510097},{"$f":"IF(F335=\"\",0,F335*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4242.3978496427098},{"$f":"IF(ISERROR(F412/F417),\"\",(F412/F417))","v":0.67037368050293977},null,null,{"$f":"J335*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":549.58038918118143},{"$f":"IF(ISERROR(J412/J417),\"\",(J412/J417))","v":0.21199964984217856},7138.8072274885944,{"$f":"IF(ISERROR(L412/L417),\"\",(L412/L417))","v":0.32286504070542282},null,null,null,"Paper",1336.957104976429,{"$f":"IF(ISERROR(R412/R417),\"\",(R412/R417))","v":0.18071587278243209},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z412))","v":5060.4330873412027},{"$f":"IF(ISERROR(T412/T417),\"\",(T412/T417))","v":0.59919706113588611},null,null,313.08860152164635,{"$f":"IF(ISERROR(X412/X417),\"\",(X412/X417))","v":0.17977893249343763},6710.4787938392783,{"$f":"IF(ISERROR(Z412/Z417),\"\",(Z412/Z417))","v":0.32286504070542282},null,null,null,"Paper",140.80973931988237,{"$f":"IF(ISERROR((T412-(1-PAYT_SourceReduction)*F412)*D412/(J412+D412)),0,(T412-(1-PAYT_SourceReduction)*F412)*D412/(J412+D412))","v":869.06214436839139},null,32.974823350870928,{"$f":"IF(ISERROR((T412-(1-PAYT_SourceReduction)*F412)*J412/(J412+D412)),0,(T412-(1-PAYT_SourceReduction)*F412)*J412/(J412+D412))","v":203.51696430866403},null,{"$f":"IF(ISERROR(($L412-$Z412)*(F412/L412)),0,($L412-$Z412)*(F412/L412))","v":254.54387097856286},null,null,{"$f":"AF412*'Emission Factors'!$C$12","v":-878.82225744839207},{"$f":"AG412*'Emission Factors'!$D$12","v":-2696.2147190296682},null,{"$f":"AI412*'Emission Factors'!$F$12","v":-184.72851131844521},{"$f":"AJ412*'Emission Factors'!$G$12","v":-501.33266765914931},null,{"$f":"AL412*'Emission Factors'!$K$12","v":-798.95258988141825},null,null,-12602.199625778278,null,{"$f":"F412*'Emission Factors'!$Q$12","v":-12620.512605594364},null,{"$f":"J412*'Emission Factors'!$R$12","v":-281.11464476083154},{"$f":"D412*'Emission Factors'!$P$12","v":299.42762457691754},-17662.250371115351,{"$f":"(L412-Z412)*'Emission Factors'!$O$12","v":-2618.6353361949527},{"$f":"T412*'Emission Factors'!$Q$12","v":-15054.047694733561},null,{"$f":"X412*'Emission Factors'!$R$12","v":-160.1472554844155},{"$f":"R412*'Emission Factors'!$P$12","v":170.57991529757757}]
[null,null,"Wood",{"$f":"D336*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":653.12693552461076},{"$f":"IF(ISERROR(D413/D417),\"\",(D413/D417))","v":5.9000021377787523E-2},{"$f":"IF(F336=\"\",0,F336*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.44522324003455},{"$f":"IF(ISERROR(F413/F417),\"\",(F413/F417))","v":3.8152603475628162E-2},null,null,{"$f":"J336*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":152.9492592532533},{"$f":"IF(ISERROR(J413/J417),\"\",(J413/J417))","v":5.8999902550417607E-2},1047.5214180178987,{"$f":"IF(ISERROR(L413/L417),\"\",(L413/L417))","v":4.7375987961385452E-2},null,null,null,"Wood",486.41644606087351,{"$f":"IF(ISERROR(R413/R417),\"\",(R413/R417))","v":6.5748685771911369E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z413))","v":384.34468838417598},{"$f":"IF(ISERROR(T413/T417),\"\",(T413/T417))","v":4.5509584608298209E-2},null,null,113.90899849177517,{"$f":"IF(ISERROR(X413/X417),\"\",(X413/X417))","v":6.5407804853707188E-2},984.67013293682464,{"$f":"IF(ISERROR(Z413/Z417),\"\",(Z413/Z417))","v":4.7375987961385452E-2},null,null,null,"Wood",39.187616131476709,{"$f":"IF(ISERROR((T413-(1-PAYT_SourceReduction)*F413)*D413/(J413+D413)),0,(T413-(1-PAYT_SourceReduction)*F413)*D413/(J413+D413))","v":127.52287333226059},null,9.1769555551952138,{"$f":"IF(ISERROR((T413-(1-PAYT_SourceReduction)*F413)*J413/(J413+D413)),0,(T413-(1-PAYT_SourceReduction)*F413)*J413/(J413+D413))","v":29.863305206282906},null,{"$f":"IF(ISERROR(($L413-$Z413)*(F413/L413)),0,($L413-$Z413)*(F413/L413))","v":14.486713394402098},null,null,{"$f":"AF413*'Emission Factors'!$C$13","v":-39.708618036287895},{"$f":"AG413*'Emission Factors'!$D$13","v":-184.7654256132582},null,{"$f":"AI413*'Emission Factors'!$F$13","v":-13.008496245513834},{"$f":"AJ413*'Emission Factors'!$G$13","v":-55.339787215843323},null,{"$f":"AL413*'Emission Factors'!$K$13","v":6.3102037565123528},null,null,-1348.8572150345053,null,{"$f":"F413*'Emission Factors'!$Q$13","v":-594.34438444103228},null,{"$f":"J413*'Emission Factors'!$R$13","v":-93.07091908819794},{"$f":"D413*'Emission Factors'!$P$13","v":-661.44191150527524},-1635.3693383888963,{"$f":"(L413-Z413)*'Emission Factors'!$O$13","v":-127.33834342735985},{"$f":"T413*'Emission Factors'!$Q$13","v":-946.10737858240816},null,{"$f":"X413*'Emission Factors'!$R$13","v":-69.314589909137908},{"$f":"R413*'Emission Factors'!$P$13","v":-492.60902646999051}]
[null,null,"Food Waste",{"$f":"D337*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1306.2538710492215},{"$f":"IF(ISERROR(D414/D417),\"\",(D414/D417))","v":0.11800004275557505},null,null,{"$f":"H337*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.803653733535498},{"$f":"IF(ISERROR(H414/H417),\"\",(H414/H417))","v":3.9999973513208907E-2},{"$f":"J337*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":305.8985185065066},{"$f":"IF(ISERROR(J414/J417),\"\",(J414/J417))","v":0.11799980510083521},1696.9560432892636,{"$f":"IF(ISERROR(L414/L417),\"\",(L414/L417))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1034.0083734801119,{"$f":"IF(ISERROR(R414/R417),\"\",(R414/R417))","v":0.13976643303084571},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I414=\"\",0,Z414*'Food Waste Collection'!$AD$11))","v":318.98623661330953},{"$f":"IF(ISERROR(V414/V417),\"\",(V414/V417))","v":9.9709160591947038E-2},242.14407059848634,{"$f":"IF(ISERROR(X414/X417),\"\",(X414/X417))","v":0.1390417993827914},1595.1386806919077,{"$f":"IF(ISERROR(Z414/Z417),\"\",(Z414/Z417))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.375232262953361,null,{"$f":"IF(ISERROR((V414-(1-PAYT_SourceReduction)*H414)*D414/(J414+D414)),0,(V414-(1-PAYT_SourceReduction)*H414)*D414/(J414+D414))","v":193.87026530615634},18.35391111039041,null,{"$f":"IF(ISERROR((V414-(1-PAYT_SourceReduction)*H414)*J414/(J414+D414)),0,(V414-(1-PAYT_SourceReduction)*H414)*J414/(J414+D414))","v":45.40053679762984},null,{"$f":"IF(ISERROR(($L414-$Z414)*(H414/L414)),0,($L414-$Z414)*(H414/L414))","v":5.0882192240121347},null,{"$f":"AF414*'Emission Factors'!$C$14","v":-101.96889796907044},null,{"$f":"AH414*'Emission Factors'!$E$14","v":-139.4399529141325},{"$f":"AI414*'Emission Factors'!$F$14","v":-11.318393835925896},null,{"$f":"AK414*'Emission Factors'!$H$14","v":-1.5837377292680483},null,{"$f":"AM414*'Emission Factors'!$L$14","v":-2.9602805948850559},null,651.50097808531029,null,null,{"$f":"H414*'Emission Factors'!$S$14","v":-14.926462362761985},{"$f":"J414*'Emission Factors'!$R$14","v":-43.170950461283425},{"$f":"D414*'Emission Factors'!$P$14","v":709.59839090935566},394.22971504202837,{"$f":"(L414-Z414)*'Emission Factors'!$O$14","v":-77.157513714762729},null,{"$f":"V414*'Emission Factors'!$S$14","v":-56.145411729645673},{"$f":"X414*'Emission Factors'!$R$14","v":-34.173390990379765},{"$f":"R414*'Emission Factors'!$P$14","v":561.70603147681652}]
[null,null,"Yard Trimmings",{"$f":"D338*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1616.2124167219183},{"$f":"IF(ISERROR(D415/D417),\"\",(D415/D417))","v":0.14600005290096577},null,null,{"$f":"H338*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1802.0776418376297},{"$f":"IF(ISERROR(H415/H417),\"\",(H415/H417))","v":0.84999943715568949},{"$f":"J338*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":378.48460764364364},{"$f":"IF(ISERROR(J415/J417),\"\",(J415/J417))","v":0.14599975885357572},3796.7746662031914,{"$f":"IF(ISERROR(L415/L417),\"\",(L415/L417))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1097.5549992493457,{"$f":"IF(ISERROR(R415/R417),\"\",(R415/R417))","v":0.1483560010098933},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z415*'Food Waste Collection'!$AD$12))","v":2214.3877681937215},{"$f":"IF(ISERROR(V415/V417),\"\",(V415/V417))","v":0.69217640214154119},257.02541878793289,{"$f":"IF(ISERROR(X415/X417),\"\",(X415/X417))","v":0.14758683385085997},3568.9681862309999,{"$f":"IF(ISERROR(Z415/Z417),\"\",(Z415/Z417))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V415-(1-PAYT_SourceReduction)*H415)*D415/(J415+D415)),0,(V415-(1-PAYT_SourceReduction)*H415)*D415/(J415+D415))","v":421.68467246925752},null,null,{"$f":"IF(ISERROR((V415-(1-PAYT_SourceReduction)*H415)*J415/(J415+D415)),0,(V415-(1-PAYT_SourceReduction)*H415)*J415/(J415+D415))","v":98.750112397092124},null,{"$f":"IF(ISERROR(($L415-$Z415)*(H415/L415)),0,($L415-$Z415)*(H415/L415))","v":108.12465851025777},null,null,null,{"$f":"AH415*'Emission Factors'!$E$15","v":14.126382949666569},null,null,{"$f":"AK415*'Emission Factors'!$H$15","v":2.8348482875702334},null,{"$f":"AM415*'Emission Factors'!$L$15","v":15.819937154766878},null,-620.5219480290383,null,null,{"$f":"H415*'Emission Factors'!$S$15","v":-263.66561924611466},{"$f":"J415*'Emission Factors'!$R$15","v":-66.242115387322002},{"$f":"D415*'Emission Factors'!$P$15","v":-290.61421339560161},-566.32939991005912,{"$f":"(L415-Z415)*'Emission Factors'!$O$15","v":0},null,{"$f":"V415*'Emission Factors'!$S$15","v":-323.99154653316873},{"$f":"X415*'Emission Factors'!$R$15","v":-44.984411796358948},{"$f":"R415*'Emission Factors'!$P$15","v":-197.35344158053149}]
[null,null,"Other / Undifferentiated",{"$f":"D339*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3011.0218612166482},{"$f":"IF(ISERROR(D416/D417),\"\",(D416/D417))","v":0.27199973621984191},{"$f":"IF(F339=\"\",0,F339*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":474.09400273237748},{"$f":"IF(ISERROR(F416/F417),\"\",(F416/F417))","v":7.4915213702279507E-2},{"$f":"H339*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.2114516285645},{"$f":"IF(ISERROR(H416/H417),\"\",(H416/H417))","v":0.11000058933110161},{"$f":"J339*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":909.92275631763346},{"$f":"IF(ISERROR(J416/J417),\"\",(J416/J417))","v":0.35100107194540631},4628.2500718952233,{"$f":"IF(ISERROR(L416/L417),\"\",(L416/L417))","v":0.20932070305854394},null,null,null,"Other / Undifferentiated",1953.418714970232,{"$f":"IF(ISERROR(R416/R417),\"\",(R416/R417))","v":0.26404270314387251},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z416))","v":1141.0256404045638},{"$f":"IF(ISERROR(T416/T417),\"\",(T416/T417))","v":0.13510685718212487},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z416-T416)*'Food Waste Collection'!$AD$13))","v":665.79279912123582},{"$f":"IF(ISERROR(V416/V417),\"\",(V416/V417))","v":0.2081144372665116},590.3179130854777,{"$f":"IF(ISERROR(X416/X417),\"\",(X416/X417))","v":0.33896706469182547},4350.5550675815093,{"$f":"IF(ISERROR(Z416/Z417),\"\",(Z416/Z417))","v":0.20932070305854394},null,null,null,"Other",{"$f":"IF(ISERROR(($L416-$Z416)*(D416/L416)),0,($L416-$Z416)*(D416/L416))","v":180.66131167299929},{"$f":"IF(ISERROR((T416-(1-PAYT_SourceReduction)*F416)*D416/(J416+D416)),0,(T416-(1-PAYT_SourceReduction)*F416)*D416/(J416+D416))","v":534.00299917385928},{"$f":"IF(ISERROR((V416-(1-PAYT_SourceReduction)*H416)*D416/(J416+D416)),0,(V416-(1-PAYT_SourceReduction)*H416)*D416/(J416+D416))","v":342.93883539955732},{"$f":"IF(ISERROR(($L416-$Z416)*(J416/L416)),0,($L416-$Z416)*(J416/L416))","v":54.595365379058123},{"$f":"IF(ISERROR((T416-(1-PAYT_SourceReduction)*F416)*J416/(J416+D416)),0,(T416-(1-PAYT_SourceReduction)*F416)*J416/(J416+D416))","v":161.3742786622696},{"$f":"IF(ISERROR((V416-(1-PAYT_SourceReduction)*H416)*J416/(J416+D416)),0,(V416-(1-PAYT_SourceReduction)*H416)*J416/(J416+D416))","v":103.63519919082781},{"$f":"IF(ISERROR(($L416-$Z416)*(F416/L416)),0,($L416-$Z416)*(F416/L416))","v":28.445640163942709},{"$f":"IF(ISERROR(($L416-$Z416)*(H416/L416)),0,($L416-$Z416)*(H416/L416))","v":13.992687097713899},null,{"$f":"AF416*'Emission Factors'!$C$16","v":0},{"$f":"AG416*'Emission Factors'!$D$16","v":0},{"$f":"AH416*'Emission Factors'!$E$16","v":0},{"$f":"AI416*'Emission Factors'!$F$16","v":0},{"$f":"AJ416*'Emission Factors'!$G$16","v":0},{"$f":"AK416*'Emission Factors'!$H$16","v":0},{"$f":"AL416*'Emission Factors'!$K$16","v":0},{"$f":"AM416*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F416*'Emission Factors'!$Q$16","v":0},{"$f":"H416*'Emission Factors'!$S$16","v":0},{"$f":"J416*'Emission Factors'!$R$16","v":0},{"$f":"D416*'Emission Factors'!$P$16","v":0},0,{"$f":"(L416-Z416)*'Emission Factors'!$O$16","v":0},{"$f":"T416*'Emission Factors'!$Q$16","v":0},{"$f":"V416*'Emission Factors'!$S$16","v":0},{"$f":"X416*'Emission Factors'!$R$16","v":0},{"$f":"R416*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D409:D416)","v":11069.944048706762},{"$f":"IF(ISERROR(D417/D417),\"\",(D417/D417))","v":1},{"$f":"SUM(F409:F416)","v":6328.4075330342657},{"$f":"IF(ISERROR(F417/F417),\"\",(F417/F417))","v":1},{"$f":"SUM(H409:H416)","v":2120.0927471997297},{"$f":"IF(ISERROR(H417/H417),\"\",(H417/H417))","v":1},{"$f":"SUM(J409:J416)","v":2592.3646081034199},{"$f":"IF(ISERROR(J417/J417),\"\",(J417/J417))","v":1},{"$f":"SUM(L409:L416)","v":22110.808937044174},{"$f":"IF(ISERROR(L417/L417),\"\",(L417/L417))","v":1},null,null,null,"Total",{"$f":"SUM(R409:R416)","v":7398.1166368602371},{"$f":"IF(ISERROR(R417/R417),\"\",(R417/R417))","v":1},{"$f":"SUM(T409:T416)","v":8445.3569878133894},{"$f":"IF(ISERROR(T417/T417),\"\",(T417/T417))","v":1},{"$f":"SUM(V414:V416)","v":3199.1668039282672},{"$f":"IF(ISERROR(V417/V417),\"\",(V417/V417))","v":1},{"$f":"SUM(X409:X416)","v":1741.5199722196307},{"$f":"IF(ISERROR(X417/X417),\"\",(X417/X417))","v":1},20784.160400821522,{"$f":"IF(ISERROR(Z417/Z417),\"\",(Z417/Z417))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF409:AF416),2)","v":567.22},2049.14,958.49,132.83000000000001,447.52,247.79,379.7,127.21,null,{"$f":"ROUND(SUM(AO409:AO416),2)","v":-1295.45},-3990.43,-125.31,-264.74,-674.87,1.25,-783.64,12.86,null,{"$f":"SUM(AX409:AX416)","v":-17241.205201266261},{"$f":"SUM(AY409:AY416)","v":0},{"$f":"SUM(AZ409:AZ416)","v":-16939.046300825616},{"$f":"SUM(BA409:BA416)","v":-278.59208160887664},-123.81048906669541,100.2436702349267,-24340.13078346902,-3344.0326904107183,-20653.805338274666,-380.1369582628144,-34.653667896986278,72.497871376166671]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D344*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.20942274641368},{"$f":"IF(ISERROR(D421/D429),\"\",(D421/D429))","v":4.7000017029762961E-2},{"$f":"IF(F344=\"\",0,F344*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.792821024779748},{"$f":"IF(ISERROR(F421/F429),\"\",(F421/F429))","v":0.12156315358428886},null,null,null,null,{"$f":"SUM(F421,H421,J421,D421)","v":138.00224377119343},{"$f":"IF(ISERROR(L421/L429),\"\",(L421/L429))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z421-$T421-$V421)*($D421/($J421+$D421))),0,($Z421-$T421-$V421)*($D421/($J421+$D421)))","v":114.20942274641368},{"$f":"IF(ISERROR(R421/R429),\"\",(R421/R429))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z421),0,'Multi-Family Recycling'!$BG$20*Z421)","v":23.792821024779748},{"$f":"IF(ISERROR(T421/T429),\"\",(T421/T429))","v":0.12154705399792179},null,null,null,null,{"$f":"L421","v":138.00224377119343},{"$f":"IF(ISERROR(Z421/Z429),\"\",(Z421/Z429))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T421-F421)*(D421/(J421+D421))),0,(T421-F421)*(D421/(J421+D421)))","v":0},null,null,{"$f":"IF(ISERROR((T421-F421)*(J421/(J421+D421))),0,(T421-F421)*(J421/(J421+D421)))","v":0},null,null,null,null,null,{"$f":"AG421*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ421*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY421:BC421)","v":-100.95767792916774},null,{"$f":"F421*'Emission Factors'!$Q$9","v":-103.27093486828993},null,{"$f":"J421*'Emission Factors'!$R$9","v":0},{"$f":"D421*'Emission Factors'!$P$9","v":2.3132569391221871},{"$f":"SUM(BE421:BI421)","v":-100.95767792916774},{"$f":"(L421-Z421)*'Emission Factors'!$O$9","v":0},{"$f":"T421*'Emission Factors'!$Q$9","v":-103.27093486828993},null,{"$f":"X421*'Emission Factors'!$R$9","v":0},{"$f":"R421*'Emission Factors'!$P$9","v":2.3132569391221871}]
[null,null,"Glass",{"$f":"D345*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.75960697628166},{"$f":"IF(ISERROR(D422/D429),\"\",(D422/D429))","v":3.2000011594732231E-2},{"$f":"IF(F345=\"\",0,F345*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5231748701469101},{"$f":"IF(ISERROR(F422/F429),\"\",(F422/F429))","v":4.8656154230052075E-2},null,null,null,null,87.282781846428577,{"$f":"IF(ISERROR(L422/L429),\"\",(L422/L429))","v":2.9269838907803748E-2},null,null,null,"Glass",77.75960697628166,{"$f":"IF(ISERROR(R422/R429),\"\",(R422/R429))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z422),0,'Multi-Family Recycling'!$BG$21*Z422)","v":9.5231748701469119},{"$f":"IF(ISERROR(T422/T429),\"\",(T422/T429))","v":4.8649710304123711E-2},null,null,null,null,87.282781846428577,{"$f":"IF(ISERROR(Z422/Z429),\"\",(Z422/Z429))","v":2.9269838907803748E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T422-F422)*(D422/(J422+D422))),0,(T422-F422)*(D422/(J422+D422)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T422-F422)*(J422/(J422+D422))),0,(T422-F422)*(J422/(J422+D422)))","v":0},null,null,null,null,null,{"$f":"AG422*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ422*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY422:BC422)","v":-1.0583884196013245},null,{"$f":"F422*'Emission Factors'!$Q$10","v":-2.633371867514303},null,{"$f":"J422*'Emission Factors'!$R$10","v":0},{"$f":"D422*'Emission Factors'!$P$10","v":1.5749834479129785},{"$f":"SUM(BE422:BI422)","v":-1.0583884196013249},{"$f":"(L422-Z422)*'Emission Factors'!$O$10","v":0},{"$f":"T422*'Emission Factors'!$Q$10","v":-2.6333718675143034},null,{"$f":"X422*'Emission Factors'!$R$10","v":0},{"$f":"R422*'Emission Factors'!$P$10","v":1.5749834479129785}]
[null,null,"Plastic",{"$f":"D346*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.01859985300348},{"$f":"IF(ISERROR(D423/D429),\"\",(D423/D429))","v":0.1140000413062336},{"$f":"IF(F346=\"\",0,F346*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0696903525208707},{"$f":"IF(ISERROR(F423/F429),\"\",(F423/F429))","v":4.6339194504811519E-2},null,null,{"$f":"J346*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.158484235726597},{"$f":"IF(ISERROR(J423/J429),\"\",(J423/J429))","v":0.11399981170758657},325.24677444125098,{"$f":"IF(ISERROR(L423/L429),\"\",(L423/L429))","v":0.10906985881738063},null,null,null,"Plastic",277.01859985300354,{"$f":"IF(ISERROR(R423/R429),\"\",(R423/R429))","v":0.11400106991391655},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z423),0,'Multi-Family Recycling'!$BG$22*Z423)","v":9.0696903525208743},{"$f":"IF(ISERROR(T423/T429),\"\",(T423/T429))","v":4.6333057432498805E-2},null,null,{"$f":"IF(ISERROR(($Z423-$T423-$V423)*($J423/($J423+$D423))),0,($Z423-$T423-$V423)*($J423/($J423+$D423)))","v":39.158484235726604},{"$f":"IF(ISERROR(X423/X429),\"\",(X423/X429))","v":0.11400113907144126},325.24677444125098,{"$f":"IF(ISERROR(Z423/Z429),\"\",(Z423/Z429))","v":0.10906985881738063},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T423-F423)*(D423/(J423+D423))),0,(T423-F423)*(D423/(J423+D423)))","v":3.1127106248590013E-15},null,null,{"$f":"IF(ISERROR((T423-F423)*(J423/(J423+D423))),0,(T423-F423)*(J423/(J423+D423)))","v":4.4000305394149997E-16},null,null,null,null,null,{"$f":"AG423*'Emission Factors'!$D$11","v":-3.2468408619570022E-15},null,null,{"$f":"AJ423*'Emission Factors'!$G$11","v":-9.857273931243432E-16},null,null,null,null,44.007068949011042,null,{"$f":"F423*'Emission Factors'!$Q$11","v":-9.276811396809908},null,{"$f":"J423*'Emission Factors'!$R$11","v":47.673001812630964},{"$f":"D423*'Emission Factors'!$P$11","v":5.6108785331899869},44.00706894901105,{"$f":"(L423-Z423)*'Emission Factors'!$O$11","v":0},{"$f":"T423*'Emission Factors'!$Q$11","v":-9.2768113968099133},null,{"$f":"X423*'Emission Factors'!$R$11","v":47.673001812630972},{"$f":"R423*'Emission Factors'!$P$11","v":5.6108785331899886}]
[null,null,"Paper",{"$f":"D347*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":515.15739621786577},{"$f":"IF(ISERROR(D424/D429),\"\",(D424/D429))","v":0.21200007681510094},{"$f":"IF(F347=\"\",0,F347*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.20818709980193},{"$f":"IF(ISERROR(F424/F429),\"\",(F424/F429))","v":0.67037368050293999},null,null,{"$f":"J347*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.821040859421387},{"$f":"IF(ISERROR(J424/J429),\"\",(J424/J429))","v":0.21199964984217851},719.18662417708902,{"$f":"IF(ISERROR(L424/L429),\"\",(L424/L429))","v":0.24117559258535401},null,null,null,"Paper",515.15739621786577,{"$f":"IF(ISERROR(R424/R429),\"\",(R424/R429))","v":0.2120019896644762},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z424),0,'Multi-Family Recycling'!$BG$23*Z424)","v":131.20818709980188},{"$f":"IF(ISERROR(T424/T429),\"\",(T424/T429))","v":0.67028489752348208},null,null,72.821040859421387,{"$f":"IF(ISERROR(X424/X429),\"\",(X424/X429))","v":0.2120021182732065},719.18662417708902,{"$f":"IF(ISERROR(Z424/Z429),\"\",(Z424/Z429))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T424-F424)*(D424/(J424+D424))),0,(T424-F424)*(D424/(J424+D424)))","v":-4.9803369997744015E-14},null,null,{"$f":"IF(ISERROR((T424-F424)*(J424/(J424+D424))),0,(T424-F424)*(J424/(J424+D424)))","v":-7.0400488630640027E-15},null,null,null,null,null,{"$f":"AG424*'Emission Factors'!$D$12","v":1.5451205660648023E-13},null,null,{"$f":"AJ424*'Emission Factors'!$G$12","v":1.7342075089218424E-14},null,null,null,null,-361.84568813179112,null,{"$f":"F424*'Emission Factors'!$Q$12","v":-390.32515052535524},null,{"$f":"J424*'Emission Factors'!$R$12","v":-37.248528941889703},{"$f":"D424*'Emission Factors'!$P$12","v":65.727991335453808},-361.84568813179101,{"$f":"(L424-Z424)*'Emission Factors'!$O$12","v":0},{"$f":"T424*'Emission Factors'!$Q$12","v":-390.32515052535507},null,{"$f":"X424*'Emission Factors'!$R$12","v":-37.248528941889703},{"$f":"R424*'Emission Factors'!$P$12","v":65.727991335453808}]
[null,null,"Wood",{"$f":"D348*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.36927536251929},{"$f":"IF(ISERROR(D425/D429),\"\",(D425/D429))","v":5.9000021377787544E-2},{"$f":"IF(F348=\"\",0,F348*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4673783902421826},{"$f":"IF(ISERROR(F425/F429),\"\",(F425/F429))","v":3.8152603475628141E-2},null,null,{"$f":"J348*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.266233069367271},{"$f":"IF(ISERROR(J425/J429),\"\",(J425/J429))","v":5.89999025504176E-2},171.10288682212874,{"$f":"IF(ISERROR(L425/L429),\"\",(L425/L429))","v":5.7378486661385064E-2},null,null,null,"Wood",143.36927536251929,{"$f":"IF(ISERROR(R425/R429),\"\",(R425/R429))","v":5.9000553727377829E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z425),0,'Multi-Family Recycling'!$BG$24*Z425)","v":7.4673783902421826},{"$f":"IF(ISERROR(T425/T429),\"\",(T425/T429))","v":3.8147550619423994E-2},null,null,20.266233069367271,{"$f":"IF(ISERROR(X425/X429),\"\",(X425/X429))","v":5.9000589519430102E-2},171.10288682212874,{"$f":"IF(ISERROR(Z425/Z429),\"\",(Z425/Z429))","v":5.7378486661385064E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T425-F425)*(D425/(J425+D425))),0,(T425-F425)*(D425/(J425+D425)))","v":0},null,null,{"$f":"IF(ISERROR((T425-F425)*(J425/(J425+D425))),0,(T425-F425)*(J425/(J425+D425)))","v":0},null,null,null,null,null,{"$f":"AG425*'Emission Factors'!$D$13","v":0},null,null,{"$f":"AJ425*'Emission Factors'!$G$13","v":0},null,null,null,null,-175.90847367498691,null,{"$f":"F425*'Emission Factors'!$Q$13","v":-18.381785952023133},null,{"$f":"J425*'Emission Factors'!$R$13","v":-12.332174391890835},{"$f":"D425*'Emission Factors'!$P$13","v":-145.19451333107295},-175.90847367498691,{"$f":"(L425-Z425)*'Emission Factors'!$O$13","v":0},{"$f":"T425*'Emission Factors'!$Q$13","v":-18.381785952023133},null,{"$f":"X425*'Emission Factors'!$R$13","v":-12.332174391890835},{"$f":"R425*'Emission Factors'!$P$13","v":-145.19451333107295}]
[null,null,"Food Waste",{"$f":"D349*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.73855072503858},{"$f":"IF(ISERROR(D426/D429),\"\",(D426/D429))","v":0.11800004275557509},null,null,{"$f":"H349*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51189332349627781},{"$f":"IF(ISERROR(H426/H429),\"\",(H426/H429))","v":3.9999973513208914E-2},{"$f":"J349*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.532466138734542},{"$f":"IF(ISERROR(J426/J429),\"\",(J426/J429))","v":0.1179998051008352},327.78291018726941,{"$f":"IF(ISERROR(L426/L429),\"\",(L426/L429))","v":0.10992033909727009},null,null,null,"Food Waste",286.73855072503858,{"$f":"IF(ISERROR(R426/R429),\"\",(R426/R429))","v":0.11800110745475566},null,null,{"$f":"H426","v":0.51189332349627781},{"$f":"IF(ISERROR(V426/V429),\"\",(V426/V429))","v":3.9999973513208914E-2},40.532466138734542,{"$f":"IF(ISERROR(X426/X429),\"\",(X426/X429))","v":0.1180011790388602},327.78291018726941,{"$f":"IF(ISERROR(Z426/Z429),\"\",(Z426/Z429))","v":0.10992033909727009},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V426-H426)*(D426/(J426+D426))),0,(V426-H426)*(D426/(J426+D426)))","v":0},null,null,{"$f":"IF(ISERROR((V426-H426)*(J426/(J426+D426))),0,(V426-H426)*(J426/(J426+D426)))","v":0},null,null,null,null,null,{"$f":"AH426*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK426*'Emission Factors'!$H$14","v":0},null,null,null,149.95506491971227,null,null,{"$f":"H426*'Emission Factors'!$S$14","v":-9.009937768630373E-2},{"$f":"J426*'Emission Factors'!$R$14","v":-5.7202797067869326},{"$f":"D426*'Emission Factors'!$P$14","v":155.7654440041855},149.95506491971227,{"$f":"(L426-Z426)*'Emission Factors'!$O$14","v":0},null,{"$f":"V426*'Emission Factors'!$S$14","v":-9.009937768630373E-2},{"$f":"X426*'Emission Factors'!$R$14","v":-5.7202797067869326},{"$f":"R426*'Emission Factors'!$P$14","v":155.7654440041855}]
[null,null,"Yard Trimmings",{"$f":"D350*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.77820682928495},{"$f":"IF(ISERROR(D427/D429),\"\",(D427/D429))","v":0.14600005290096577},null,null,{"$f":"H350*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.877733124295904},{"$f":"IF(ISERROR(H427/H429),\"\",(H427/H429))","v":0.84999943715568949},{"$f":"J350*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.150339459790203},{"$f":"IF(ISERROR(J427/J429),\"\",(J427/J429))","v":0.14599975885357577},415.80627941337104,{"$f":"IF(ISERROR(L427/L429),\"\",(L427/L429))","v":0.13943853023264516},null,null,null,"Yard Trimmings",354.77820682928495,{"$f":"IF(ISERROR(R427/R429),\"\",(R427/R429))","v":0.14600137024062984},null,null,{"$f":"H427","v":10.877733124295904},{"$f":"IF(ISERROR(V427/V429),\"\",(V427/V429))","v":0.84999943715568949},50.150339459790203,{"$f":"IF(ISERROR(X427/X429),\"\",(X427/X429))","v":0.14600145881079316},415.80627941337104,{"$f":"IF(ISERROR(Z427/Z429),\"\",(Z427/Z429))","v":0.13943853023264516},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V427-H427)*(D427/(J427+D427))),0,(V427-H427)*(D427/(J427+D427)))","v":0},null,null,{"$f":"IF(ISERROR((V427-H427)*(J427/(J427+D427))),0,(V427-H427)*(J427/(J427+D427)))","v":0},null,null,null,null,null,{"$f":"AH427*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK427*'Emission Factors'!$H$15","v":0},null,null,null,-74.162161779913475,null,null,{"$f":"H427*'Emission Factors'!$S$15","v":-1.591543102042366},{"$f":"J427*'Emission Factors'!$R$15","v":-8.7772778763479575},{"$f":"D427*'Emission Factors'!$P$15","v":-63.793340801523158},-74.162161779913475,{"$f":"(L427-Z427)*'Emission Factors'!$O$15","v":0},null,{"$f":"V427*'Emission Factors'!$S$15","v":-1.591543102042366},{"$f":"X427*'Emission Factors'!$R$15","v":-8.7772778763479575},{"$f":"R427*'Emission Factors'!$P$15","v":-63.793340801523158}]
[null,null,"Other / Undifferentiated",{"$f":"D351*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":660.95577882818486},{"$f":"IF(ISERROR(D428/D429),\"\",(D428/D429))","v":0.27199973621984186},{"$f":"IF(F351=\"\",0,F351*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.662701806395313},{"$f":"IF(ISERROR(F428/F429),\"\",(F428/F429))","v":7.4915213702279493E-2},{"$f":"H351*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4077151136275734},{"$f":"IF(ISERROR(H428/H429),\"\",(H428/H429))","v":0.11000058933110164},{"$f":"J351*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.56747933718418},{"$f":"IF(ISERROR(J428/J429),\"\",(J428/J429))","v":0.35100107194540631},797.59367508539196,{"$f":"IF(ISERROR(L428/L429),\"\",(L428/L429))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",660.93385356790111,{"$f":"IF(ISERROR(R428/R429),\"\",(R428/R429))","v":0.27199316756727027},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z428),0,'Multi-Family Recycling'!$BG$25*Z428)","v":14.688626537522458},{"$f":"IF(ISERROR(T428/T429),\"\",(T428/T429))","v":7.5037730122549703E-2},{"$f":"H428","v":1.4077151136275734},{"$f":"IF(ISERROR(V428/V429),\"\",(V428/V429))","v":0.11000058933110164},120.56347986634076,{"$f":"IF(ISERROR(X428/X429),\"\",(X428/X429))","v":0.35099351528626876},797.59367508539196,{"$f":"IF(ISERROR(Z428/Z429),\"\",(Z428/Z429))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T428-F428)*(D428/(J428+D428))),0,(T428-F428)*(D428/(J428+D428)))","v":2.1925260283715421E-2},{"$f":"IF(ISERROR((V428-H428)*(D428/(J428+D428))),0,(V428-H428)*(D428/(J428+D428)))","v":0},null,{"$f":"IF(ISERROR((T428-F428)*(J428/(J428+D428))),0,(T428-F428)*(J428/(J428+D428)))","v":3.9994708434290182E-3},{"$f":"IF(ISERROR((V428-H428)*(J428/(J428+D428))),0,(V428-H428)*(J428/(J428+D428)))","v":0},null,null,null,null,{"$f":"AG428*'Emission Factors'!$D$16","v":0},{"$f":"AH428*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ428*'Emission Factors'!$G$16","v":0},{"$f":"AK428*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F428*'Emission Factors'!$Q$16","v":0},{"$f":"H428*'Emission Factors'!$S$16","v":0},{"$f":"J428*'Emission Factors'!$R$16","v":0},{"$f":"D428*'Emission Factors'!$P$16","v":0},0,{"$f":"(L428-Z428)*'Emission Factors'!$O$16","v":0},{"$f":"T428*'Emission Factors'!$Q$16","v":0},{"$f":"V428*'Emission Factors'!$S$16","v":0},{"$f":"X428*'Emission Factors'!$R$16","v":0},{"$f":"R428*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D421:D428)","v":2429.9868375385922},{"$f":"IF(ISERROR(D429/D429),\"\",(D429/D429))","v":1},{"$f":"SUM(F421:F428)","v":195.72395354388695},{"$f":"IF(ISERROR(F429/F429),\"\",(F429/F429))","v":1},{"$f":"SUM(H421:H428)","v":12.797341561419755},{"$f":"IF(ISERROR(H429/H429),\"\",(H429/H429))","v":1},{"$f":"SUM(J421:J428)","v":343.4960431002242},{"$f":"IF(ISERROR(J429/J429),\"\",(J429/J429))","v":1},{"$f":"SUM(L421:L428)","v":2982.0041757441231},{"$f":"IF(ISERROR(L429/L429),\"\",(L429/L429))","v":1},null,null,null,"Total",{"$f":"SUM(R421:R428)","v":2429.9649122783085},{"$f":"IF(ISERROR(R429/R429),\"\",(R429/R429))","v":1},{"$f":"SUM(T421:T428)","v":195.74987827501403},{"$f":"IF(ISERROR(T429/T429),\"\",(T429/T429))","v":1},{"$f":"SUM(V426:V428)","v":12.797341561419755},{"$f":"IF(ISERROR(V429/V429),\"\",(V429/V429))","v":1},{"$f":"SUM(X421:X428)","v":343.49204362938076},{"$f":"IF(ISERROR(X429/X429),\"\",(X429/X429))","v":1},2982.0041757441231,{"$f":"IF(ISERROR(Z429/Z429),\"\",(Z429/Z429))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG421:AG428),2)","v":0.02},{"$f":"ROUND(SUM(AH421:AH428),2)","v":0},null,{"$f":"ROUND(SUM(AJ421:AJ428),2)","v":0},{"$f":"ROUND(SUM(AK421:AK428),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP421:AP428),2)","v":0},{"$f":"ROUND(SUM(AQ421:AQ428),2)","v":0},null,{"$f":"ROUND(SUM(AS421:AS428),2)","v":0},{"$f":"ROUND(SUM(AT421:AT428),2)","v":0},null,null,null,{"$f":"SUM(AX421:AX428)","v":-519.97025606673731},{"$f":"SUM(AY421:AY428)","v":0},{"$f":"SUM(AZ421:AZ428)","v":-523.88805460999254},{"$f":"SUM(BA421:BA428)","v":-1.6816424797286698},-16.405259104284461,22.00470012726835,-519.97025606673708,0,-523.88805460999231,-1.6816424797286698,-16.405259104284454,22.00470012726835]
[null,null,null,null,{"$f":"IF(ISERROR(D430/$L430),\"\",(D430/$L430))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R430/$Z430),\"\",(R430/$Z430))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF429+'Annual Calcs'!AI429","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D357*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":598.15082289447412},{"$f":"IF(ISERROR(D434/D442),\"\",(D434/D442))","v":4.7999993820008517E-2},{"$f":"F357*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":732.08679623091246},{"$f":"IF(ISERROR(F434/F442),\"\",(F434/F442))","v":0.12156313597911084},null,null,null,null,{"$f":"SUM(F434,H434,J434,D434)","v":1330.2376191253866},{"$f":"IF(ISERROR(L434/L442),\"\",(L434/L442))","v":5.743040248924066E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z434-$T434-$V434)*($D434/($J434+$D434))),0,($Z434-$T434-$V434)*($D434/($J434+$D434)))","v":398.61518002566618},{"$f":"IF(ISERROR(R434/R442),\"\",(R434/R442))","v":4.1281547744278356E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L434*'Commercial Diversion'!$Z$104)","v":931.6224390997204},{"$f":"IF(ISERROR(T434/T442),\"\",(T434/T442))","v":0.10394520532526437},null,null,null,null,{"$f":"L434","v":1330.2376191253866},{"$f":"IF(ISERROR(Z434/Z442),\"\",(Z434/Z442))","v":5.743040248924066E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T434-F434)*(D434/(J434+D434))),0,(T434-F434)*(D434/(J434+D434)))","v":199.53564286880794},null,null,{"$f":"IF(ISERROR((T434-F434)*(J434/(J434+D434))),0,(T434-F434)*(J434/(J434+D434)))","v":0},null,null,null,null,null,{"$f":"AG434*'Emission Factors'!$D$9","v":-870.11082071675537},null,null,{"$f":"AJ434*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY434:BC434)","v":-3165.4519497561632},null,{"$f":"F434*'Emission Factors'!$Q$9","v":-3177.5672070478017},null,{"$f":"J434*'Emission Factors'!$R$9","v":0},{"$f":"D434*'Emission Factors'!$P$9","v":12.115257291638292},{"$f":"SUM(BE434:BI434)","v":-4035.5627704729191},{"$f":"(L434-Z434)*'Emission Factors'!$O$9","v":0},{"$f":"T434*'Emission Factors'!$Q$9","v":-4043.6365292667201},null,{"$f":"X434*'Emission Factors'!$R$9","v":0},{"$f":"R434*'Emission Factors'!$P$9","v":8.0737587938011632}]
[null,null,"Glass",{"$f":"D358*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.22950953936422},{"$f":"IF(ISERROR(D435/D442),\"\",(D435/D442))","v":1.9999997425003548E-2},{"$f":"F358*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.02076342152156},{"$f":"IF(ISERROR(F435/F442),\"\",(F435/F442))","v":4.8656147183506887E-2},null,null,null,null,542.25027296088581,{"$f":"IF(ISERROR(L435/L442),\"\",(L435/L442))","v":2.3410592948438416E-2},null,null,null,"Glass",167.89196859523139,{"$f":"IF(ISERROR(R435/R442),\"\",(R435/R442))","v":1.7387296482283141E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L435*'Commercial Diversion'!$Z$105)","v":374.35830436565442},{"$f":"IF(ISERROR(T435/T442),\"\",(T435/T442))","v":4.1768799439941953E-2},null,null,null,null,542.25027296088581,{"$f":"IF(ISERROR(Z435/Z442),\"\",(Z435/Z442))","v":2.3410592948438416E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T435-F435)*(D435/(J435+D435))),0,(T435-F435)*(D435/(J435+D435)))","v":81.337540944132854},null,null,{"$f":"IF(ISERROR((T435-F435)*(J435/(J435+D435))),0,(T435-F435)*(J435/(J435+D435)))","v":0},null,null,null,null,null,{"$f":"AG435*'Emission Factors'!$D$10","v":-24.139110763310661},null,null,{"$f":"AJ435*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY435:BC435)","v":-75.97880231968422},null,{"$f":"F435*'Emission Factors'!$Q$10","v":-81.026826191200172},null,{"$f":"J435*'Emission Factors'!$R$10","v":0},{"$f":"D435*'Emission Factors'!$P$10","v":5.0480238715159551},{"$f":"SUM(BE435:BI435)","v":-100.11791308299489},{"$f":"(L435-Z435)*'Emission Factors'!$O$10","v":0},{"$f":"T435*'Emission Factors'!$Q$10","v":-103.51848417456009},null,{"$f":"X435*'Emission Factors'!$R$10","v":0},{"$f":"R435*'Emission Factors'!$P$10","v":3.4005710915651997}]
[null,null,"Plastic",{"$f":"D359*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2031.2205027458183},{"$f":"IF(ISERROR(D436/D442),\"\",(D436/D442))","v":0.16299997901377891},{"$f":"F359*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.06739373478246},{"$f":"IF(ISERROR(F436/F442),\"\",(F436/F442))","v":4.6339187793816086E-2},null,null,{"$f":"J359*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":441.73390579581627},{"$f":"IF(ISERROR(J436/J442),\"\",(J436/J442))","v":0.16299997285917195},2752.021802276417,{"$f":"IF(ISERROR(L436/L442),\"\",(L436/L442))","v":0.11881314848682123},null,null,null,"Plastic",1918.1985422624487,{"$f":"IF(ISERROR(R436/R442),\"\",(R436/R442))","v":0.19865325926702979},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L436*'Commercial Diversion'!$Z$106)","v":416.66848384860316},{"$f":"IF(ISERROR(T436/T442),\"\",(T436/T442))","v":4.6489531905289046E-2},null,null,{"$f":"IF(ISERROR(($L436-$T436-$V436)*($J436/($J436+$D436))),0,($L436-$T436-$V436)*($J436/($J436+$D436)))","v":417.15477616536532},{"$f":"IF(ISERROR(X436/X442),\"\",(X436/X442))","v":0.19583057640652257},2752.021802276417,{"$f":"IF(ISERROR(Z436/Z442),\"\",(Z436/Z442))","v":0.11881314848682123},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T436-F436)*(D436/(J436+D436))),0,(T436-F436)*(D436/(J436+D436)))","v":113.02196048336971},null,null,{"$f":"IF(ISERROR((T436-F436)*(J436/(J436+D436))),0,(T436-F436)*(J436/(J436+D436)))","v":24.579129630450993},null,null,null,null,null,{"$f":"AG436*'Emission Factors'!$D$11","v":-117.89220516202562},null,null,{"$f":"AJ436*'Emission Factors'!$G$11","v":-55.063984576595693},null,null,null,null,293.48440735728417,null,{"$f":"F436*'Emission Factors'!$Q$11","v":-285.44034890422802},null,{"$f":"J436*'Emission Factors'!$R$11","v":537.78336170865714},{"$f":"D436*'Emission Factors'!$P$11","v":41.141394552855033},120.52821761866291,{"$f":"(L436-Z436)*'Emission Factors'!$O$11","v":0},{"$f":"T436*'Emission Factors'!$Q$11","v":-426.18378240265645},null,{"$f":"X436*'Emission Factors'!$R$11","v":507.85981093045024},{"$f":"R436*'Emission Factors'!$P$11","v":38.852189090869118}]
[null,null,"Paper",{"$f":"D360*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3115.3688692420524},{"$f":"IF(ISERROR(D437/D442),\"\",(D437/D442))","v":0.24999996781254433},{"$f":"F360*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4037.1749626965188},{"$f":"IF(ISERROR(F437/F442),\"\",(F437/F442))","v":0.67037358341720588},null,null,{"$f":"J360*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":677.50599048438062},{"$f":"IF(ISERROR(J437/J442),\"\",(J437/J442))","v":0.24999995837296304},7830.0498224229523,{"$f":"IF(ISERROR(L437/L442),\"\",(L437/L442))","v":0.3380470574183716},null,null,null,"Paper",1829.0889700338766,{"$f":"IF(ISERROR(R437/R442),\"\",(R437/R442))","v":0.18942485742796997},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L437*'Commercial Diversion'!$Z$107)","v":5603.1849271811079},{"$f":"IF(ISERROR(T437/T442),\"\",(T437/T442))","v":0.62517194014143351},null,null,397.77592520796759,{"$f":"IF(ISERROR(X437/X442),\"\",(X437/X442))","v":0.18673330179787967},7830.0498224229523,{"$f":"IF(ISERROR(Z437/Z442),\"\",(Z437/Z442))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T437-F437)*(D437/(J437+D437))),0,(T437-F437)*(D437/(J437+D437)))","v":1286.2798992081759},null,null,{"$f":"IF(ISERROR((T437-F437)*(J437/(J437+D437))),0,(T437-F437)*(J437/(J437+D437)))","v":279.73006527641309},null,null,null,null,null,{"$f":"AG437*'Emission Factors'!$D$12","v":-3990.6085192073174},null,null,{"$f":"AJ437*'Emission Factors'!$G$12","v":-689.07189297890886},null,null,null,null,-11959.069917956333,null,{"$f":"F437*'Emission Factors'!$Q$12","v":-12010.004557208707},null,{"$f":"J437*'Emission Factors'!$R$12","v":-346.54958507910595},{"$f":"D437*'Emission Factors'!$P$12","v":397.4842243314817},-16638.75033014256,{"$f":"(L437-Z437)*'Emission Factors'!$O$12","v":0},{"$f":"T437*'Emission Factors'!$Q$12","v":-16668.654970896012},null,{"$f":"X437*'Emission Factors'!$R$12","v":-203.46548041106456},{"$f":"R437*'Emission Factors'!$P$12","v":233.37012116451771}]
[null,null,"Wood",{"$f":"D361*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1445.5311553283127},{"$f":"IF(ISERROR(D438/D442),\"\",(D438/D442))","v":0.1159999850650206},{"$f":"F361*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.76548750830423},{"$f":"IF(ISERROR(F438/F442),\"\",(F438/F442))","v":3.8152597950241909E-2},null,null,{"$f":"J361*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.36277958475262},{"$f":"IF(ISERROR(J438/J442),\"\",(J438/J442))","v":0.11599998068505486},1989.6594224213695,{"$f":"IF(ISERROR(L438/L442),\"\",(L438/L442))","v":8.5899646652075848E-2},null,null,null,"Wood",1200.3929717242511,{"$f":"IF(ISERROR(R438/R442),\"\",(R438/R442))","v":0.12431558620256293},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L438*'Commercial Diversion'!$Z$108)","v":528.21440087150961},{"$f":"IF(ISERROR(T438/T442),\"\",(T438/T442))","v":5.8935199550805929E-2},null,null,261.05204982560906,{"$f":"IF(ISERROR(X438/X442),\"\",(X438/X442))","v":0.12254917433616508},1989.6594224213695,{"$f":"IF(ISERROR(Z438/Z442),\"\",(Z438/Z442))","v":8.5899646652075848E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T438-F438)*(D438/(J438+D438))),0,(T438-F438)*(D438/(J438+D438)))","v":245.13818360406182},null,null,{"$f":"IF(ISERROR((T438-F438)*(J438/(J438+D438))),0,(T438-F438)*(J438/(J438+D438)))","v":53.310729759143598},null,null,null,null,null,{"$f":"AG438*'Emission Factors'!$D$13","v":-355.17597466342011},null,null,{"$f":"AJ438*'Emission Factors'!$G$13","v":-98.790285295401361},null,null,null,null,-2220.8200731198253,null,{"$f":"F438*'Emission Factors'!$Q$13","v":-565.59341040743971},null,{"$f":"J438*'Emission Factors'!$R$13","v":-191.29241269895974},{"$f":"D438*'Emission Factors'!$P$13","v":-1463.9342500134258},-2674.7863330786467,{"$f":"(L438-Z438)*'Emission Factors'!$O$13","v":0},{"$f":"T438*'Emission Factors'!$Q$13","v":-1300.25874492766},null,{"$f":"X438*'Emission Factors'!$R$13","v":-158.85238232437328},{"$f":"R438*'Emission Factors'!$P$13","v":-1215.6752058266134}]
[null,null,"Food Waste",{"$f":"D362*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1694.760664867677},{"$f":"IF(ISERROR(D439/D442),\"\",(D439/D442))","v":0.13599998249002415},null,null,{"$f":"H362*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.43665428263782},{"$f":"IF(ISERROR(H439/H442),\"\",(H439/H442))","v":8.1996434937611412E-2},{"$f":"J362*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":368.56325882350308},{"$f":"IF(ISERROR(J439/J442),\"\",(J439/J442))","v":0.13599997735489192},2224.7605779738178,{"$f":"IF(ISERROR(L439/L442),\"\",(L439/L442))","v":9.6049678341857722E-2},null,null,null,"Food Waste",1329.2885571674774,{"$f":"IF(ISERROR(R439/R442),\"\",(R439/R442))","v":0.13766432335843001},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L439*'Commercial Diversion'!$AA$109)","v":606.38876987740139},{"$f":"IF(ISERROR(V439/V442),\"\",(V439/V442))","v":0.2512198390960505},289.08325092893887,{"$f":"IF(ISERROR(X439/X442),\"\",(X439/X442))","v":0.13570823802924425},2224.7605779738178,{"$f":"IF(ISERROR(Z439/Z442),\"\",(Z439/Z442))","v":9.6049678341857722E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V439-H439)*(D439/(J439+D439))),0,(V439-H439)*(D439/(J439+D439)))","v":365.47210770019939},null,null,{"$f":"IF(ISERROR((V439-H439)*(J439/(J439+D439))),0,(V439-H439)*(J439/(J439+D439)))","v":79.480007894564167},null,null,null,null,null,{"$f":"AH439*'Emission Factors'!$E$14","v":-262.86348455069805},null,null,{"$f":"AK439*'Emission Factors'!$H$14","v":-2.7725550423825607},null,null,null,840.21804839428751,null,null,{"$f":"H439*'Emission Factors'!$S$14","v":-28.414791557113155},{"$f":"J439*'Emission Factors'!$R$14","v":-52.014721307583557},{"$f":"D439*'Emission Factors'!$P$14","v":920.64756125898418},574.58200880120671,{"$f":"(L439-Z439)*'Emission Factors'!$O$14","v":0},null,{"$f":"V439*'Emission Factors'!$S$14","v":-106.73171204647365},{"$f":"X439*'Emission Factors'!$R$14","v":-40.797839642935472},{"$f":"R439*'Emission Factors'!$P$14","v":722.11156049061583}]
[null,null,"Yard Trimmings",{"$f":"D363*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.22950953936422},{"$f":"IF(ISERROR(D440/D442),\"\",(D440/D442))","v":1.9999997425003548E-2},null,null,{"$f":"H363*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1807.3886294686624},{"$f":"IF(ISERROR(H440/H442),\"\",(H440/H442))","v":0.91800356506238856},{"$f":"J363*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.200479238750439},{"$f":"IF(ISERROR(J440/J442),\"\",(J440/J442))","v":1.9999996669837039E-2},2110.8186182467771,{"$f":"IF(ISERROR(L440/L442),\"\",(L440/L442))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",249.22950953936422,{"$f":"IF(ISERROR(R440/R442),\"\",(R440/R442))","v":2.5810808049683095E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L440*'Commercial Diversion'!$AA$110)","v":1807.3886294686624},{"$f":"IF(ISERROR(V440/V442),\"\",(V440/V442))","v":0.7487801609039495},54.200479238750439,{"$f":"IF(ISERROR(X440/X442),\"\",(X440/X442))","v":2.5444059848488212E-2},2110.8186182467771,{"$f":"IF(ISERROR(Z440/Z442),\"\",(Z440/Z442))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V440-H440)*(D440/(J440+D440))),0,(V440-H440)*(D440/(J440+D440)))","v":0},null,null,{"$f":"IF(ISERROR((V440-H440)*(J440/(J440+D440))),0,(V440-H440)*(J440/(J440+D440)))","v":0},null,null,null,null,null,{"$f":"AH440*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK440*'Emission Factors'!$H$15","v":0},null,null,null,-318.74324091061305,null,null,{"$f":"H440*'Emission Factors'!$S$15","v":-264.44268057246057},{"$f":"J440*'Emission Factors'!$R$15","v":-9.4861305513430541},{"$f":"D440*'Emission Factors'!$P$15","v":-44.814429786809384},-318.74324091061305,{"$f":"(L440-Z440)*'Emission Factors'!$O$15","v":0},null,{"$f":"V440*'Emission Factors'!$S$15","v":-264.44268057246057},{"$f":"X440*'Emission Factors'!$R$15","v":-9.4861305513430541},{"$f":"R440*'Emission Factors'!$P$15","v":-44.814429786809384}]
[null,null,"Other / Undifferentiated",{"$f":"D364*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3077.9860472241107},{"$f":"IF(ISERROR(D441/D442),\"\",(D441/D442))","v":0.24700009694861635},{"$f":"F364*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":451.16092495473941},{"$f":"IF(ISERROR(F441/F442),\"\",(F441/F442))","v":7.4915347676118335E-2},{"$f":"H364*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H441/H442),\"\",(H441/H442))","v":0},{"$f":"J364*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":853.65799925146507},{"$f":"IF(ISERROR(J441/J442),\"\",(J441/J442))","v":0.3150001140580812},4382.8049714303152,{"$f":"IF(ISERROR(L441/L442),\"\",(L441/L442))","v":0.18921901615335568},null,null,null,"Other / Undifferentiated",2563.3077450825444,{"$f":"IF(ISERROR(R441/R442),\"\",(R441/R442))","v":0.26546232146776283},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L441*'Commercial Diversion'!$Z$111)","v":1108.5816706692867},{"$f":"IF(ISERROR(T441/T442),\"\",(T441/T442))","v":0.12368932363726511},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L441*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V441/V442),\"\",(V441/V442))","v":0},710.915555678484,{"$f":"IF(ISERROR(X441/X442),\"\",(X441/X442))","v":0.33373464958170029},4382.8049714303152,{"$f":"IF(ISERROR(Z441/Z442),\"\",(Z441/Z442))","v":0.18921901615335568},null,null,null,"Other",null,{"$f":"IF(ISERROR((T441-F441)*(D441/(J441+D441))),0,(T441-F441)*(D441/(J441+D441)))","v":514.67830214156629},{"$f":"IF(ISERROR((V441-H441)*(D441/(J441+D441))),0,(V441-H441)*(D441/(J441+D441)))","v":0},null,{"$f":"IF(ISERROR((T441-F441)*(J441/(J441+D441))),0,(T441-F441)*(J441/(J441+D441)))","v":142.74244357298102},{"$f":"IF(ISERROR((V441-H441)*(J441/(J441+D441))),0,(V441-H441)*(J441/(J441+D441)))","v":0},null,null,null,null,{"$f":"AG441*'Emission Factors'!$D$16","v":0},{"$f":"AH441*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ441*'Emission Factors'!$G$16","v":0},{"$f":"AK441*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F441*'Emission Factors'!$Q$16","v":0},{"$f":"H441*'Emission Factors'!$S$16","v":0},{"$f":"J441*'Emission Factors'!$R$16","v":0},{"$f":"D441*'Emission Factors'!$P$16","v":0},0,{"$f":"(L441-Z441)*'Emission Factors'!$O$16","v":0},{"$f":"T441*'Emission Factors'!$Q$16","v":0},{"$f":"V441*'Emission Factors'!$S$16","v":0},{"$f":"X441*'Emission Factors'!$R$16","v":0},{"$f":"R441*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D434:D441)","v":12461.477081381174},{"$f":"IF(ISERROR(D442/D442),\"\",(D442/D442))","v":1},{"$f":"SUM(F434:F441)","v":6022.276328546779},{"$f":"IF(ISERROR(F442/F442),\"\",(F442/F442))","v":1},{"$f":"SUM(H434:H441)","v":1968.8252837513003},{"$f":"IF(ISERROR(H442/H442),\"\",(H442/H442))","v":1},{"$f":"SUM(J434:J441)","v":2710.0244131786681},{"$f":"IF(ISERROR(J442/J442),\"\",(J442/J442))","v":1},{"$f":"SUM(L434:L441)","v":23162.603106857921},{"$f":"IF(ISERROR(L442/L442),\"\",(L442/L442))","v":1},null,null,null,"Total",{"$f":"SUM(R434:R441)","v":9656.0134444308587},{"$f":"IF(ISERROR(R442/R442),\"\",(R442/R442))","v":1},{"$f":"SUM(T434:T441)","v":8962.6302260358825},{"$f":"IF(ISERROR(T442/T442),\"\",(T442/T442))","v":1},{"$f":"SUM(V434:V441)","v":2413.7773993460637},{"$f":"IF(ISERROR(V442/V442),\"\",(V442/V442))","v":1},{"$f":"SUM(X434:X441)","v":2130.1820370451151},{"$f":"IF(ISERROR(X442/X442),\"\",(X442/X442))","v":1},{"$f":"SUM(Z434:Z441)","v":23162.603106857921},{"$f":"IF(ISERROR(Z442/Z442),\"\",(Z442/Z442))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG434:AG441),2)","v":2439.9899999999998},{"$f":"ROUND(SUM(AH434:AH441),2)","v":365.47},null,{"$f":"ROUND(SUM(AJ434:AJ441),2)","v":500.36},{"$f":"ROUND(SUM(AK434:AK441),2)","v":79.48},null,null,null,null,{"$f":"ROUND(SUM(AP434:AP441),2)","v":-5357.93},{"$f":"ROUND(SUM(AQ434:AQ441),2)","v":-262.86},null,{"$f":"ROUND(SUM(AS434:AS441),2)","v":-842.93},{"$f":"ROUND(SUM(AT434:AT441),2)","v":-2.77},null,null,null,{"$f":"SUM(AX434:AX441)","v":-16606.361528311048},{"$f":"SUM(AY434:AY441)","v":0},{"$f":"SUM(AZ434:AZ441)","v":-16119.632349759377},{"$f":"SUM(BA434:BA441)","v":-292.85747212957375},-61.559487928335159,-132.31221849375999,-23072.850361267861,0,-22542.252511667612,-371.17439261893423,95.257978000733871,-254.68143498205376]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D371*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2547.1877807378114},{"$f":"IF(ISERROR(D448/D465),\"\",(D448/D465))","v":9.9999999999999978E-2},{"$f":"F371*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1568.0170343294876},{"$f":"IF(ISERROR(F448/F465),\"\",(F448/F465))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(F448,H448,J448,D448)","v":4115.204815067299},{"$f":"IF(ISERROR(L448/L465),\"\",(L448/L465))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",{"$f":"IF($Z448=0,0,($Z448-$T448-$V448))","v":2035.6489850198068},{"$f":"IF(ISERROR(R448/R465),\"\",(R448/R465))","v":9.6206933172237399E-2},{"$f":"L448*'C&D Recycling'!$U$45","v":2079.5558300474922},{"$f":"IF(ISERROR(T448/T465),\"\",(T448/T465))","v":0.15362649481646543},null,null,null,null,{"$f":"L448","v":4115.204815067299},{"$f":"IF(ISERROR(Z448/Z465),\"\",(Z448/Z465))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T448-F448),0,T448-F448)","v":511.53879571800462},null,null,null,null,null,null,null,null,{"$f":"AG448*'Emission Factors'!$D$25","v":-51.955706552672673},null,null,null,null,null,null,null,{"$f":"SUM(AY448:BC448)","v":-75.908044535029646},null,{"$f":"F448*'Emission Factors'!$Q$25","v":-127.50010819620432},null,null,{"$f":"D448*'Emission Factors'!$P$25","v":51.592063661174677},{"$f":"SUM(BE448:BI448)","v":-127.8637510877023},{"$f":"(L448-Z448)*'Emission Factors'!$O$25","v":0},{"$f":"T448*'Emission Factors'!$Q$25","v":-169.09484241954229},null,null,{"$f":"R448*'Emission Factors'!$P$25","v":41.231091331839984}]
[null,null,"Concrete ",{"$f":"D372*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3056.6253368853741},{"$f":"IF(ISERROR(D449/D465),\"\",(D449/D465))","v":0.11999999999999998},{"$f":"F372*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5441.9414720846935},{"$f":"IF(ISERROR(F449/F465),\"\",(F449/F465))","v":0.59000000000000008},null,null,null,null,8498.5668089700666,{"$f":"IF(ISERROR(L449/L465),\"\",(L449/L465))","v":0.24494718309859154},null,null,null,"Concrete ",2000.2145806400722,{"$f":"IF(ISERROR(R449/R465),\"\",(R449/R465))","v":9.4532265585022715E-2},{"$f":"L449*'C&D Recycling'!$U$46","v":6498.3522283299944},{"$f":"IF(ISERROR(T449/T465),\"\",(T449/T465))","v":0.4800636080534107},null,null,null,null,8498.5668089700666,{"$f":"IF(ISERROR(Z449/Z465),\"\",(Z449/Z465))","v":0.24494718309859154},null,null,null,"Concrete ",null,1056.4107562453009,null,null,null,null,null,null,null,null,{"$f":"AG449*'Emission Factors'!$D$26","v":-29.802440819476494},null,null,null,null,null,null,null,{"$f":"SUM(AY449:BC449)","v":18.611582764665158},null,{"$f":"F449*'Emission Factors'!$Q$26","v":-43.298893628744466},null,null,{"$f":"D449*'Emission Factors'!$P$26","v":61.910476393409624},-11.190858054811358,{"$f":"(L449-Z449)*'Emission Factors'!$O$26","v":0},{"$f":"T449*'Emission Factors'!$Q$26","v":-51.704242564885121},null,null,{"$f":"R449*'Emission Factors'!$P$26","v":40.513384510073763}]
[null,null,"Drywall ",{"$f":"D373*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2063.2221023976276},{"$f":"IF(ISERROR(D450/D465),\"\",(D450/D465))","v":8.0999999999999989E-2},{"$f":"F373*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":184.47259227405738},{"$f":"IF(ISERROR(F450/F465),\"\",(F450/F465))","v":0.02},null,null,null,null,2247.6946946716848,{"$f":"IF(ISERROR(L450/L465),\"\",(L450/L465))","v":6.4783450704225337E-2},null,null,null,"Drywall ",1783.8233631066164,{"$f":"IF(ISERROR(R450/R465),\"\",(R450/R465))","v":8.4305386807050242E-2},{"$f":"L450*'C&D Recycling'!$U$47","v":463.87133156506837},{"$f":"IF(ISERROR(T450/T465),\"\",(T450/T465))","v":3.4268340231365851E-2},null,null,null,null,2247.6946946716848,{"$f":"IF(ISERROR(Z450/Z465),\"\",(Z450/Z465))","v":6.4783450704225337E-2},null,null,null,"Drywall ",null,279.398739291011,null,null,null,null,null,null,null,null,{"$f":"AG450*'Emission Factors'!$D$27","v":24.947938052123952},null,null,null,null,null,null,null,-120.73043403728251,null,{"$f":"F450*'Emission Factors'!$Q$27","v":5.2113858566354141},null,null,{"$f":"D450*'Emission Factors'!$P$27","v":-125.94181989391792},-95.782495985158548,{"$f":"(L450-Z450)*'Emission Factors'!$O$27","v":0},{"$f":"T450*'Emission Factors'!$Q$27","v":13.104453441113149},null,null,{"$f":"R450*'Emission Factors'!$P$27","v":-108.8869494262717}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D374*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3999.084815758365},{"$f":"IF(ISERROR(D451/D465),\"\",(D451/D465))","v":0.157},{"$f":"F374*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":461.18148068514347},{"$f":"IF(ISERROR(F451/F465),\"\",(F451/F465))","v":0.05},null,null,null,null,4460.2662964435085,{"$f":"IF(ISERROR(L451/L465),\"\",(L451/L465))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",3444.6532983985162,{"$f":"IF(ISERROR(R451/R465),\"\",(R451/R465))","v":0.16279797357957992},{"$f":"L451*'C&D Recycling'!$U$48","v":1015.6129980449921},{"$f":"IF(ISERROR(T451/T465),\"\",(T451/T465))","v":7.5028072209117197E-2},null,null,null,null,4460.2662964435085,{"$f":"IF(ISERROR(Z451/Z465),\"\",(Z451/Z465))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",null,554.43151735984861,null,null,null,null,null,null,null,null,{"$f":"AG451*'Emission Factors'!$D$28","v":-803.3051059905963},null,null,null,null,null,null,null,-5185.2469932869444,null,{"$f":"F451*'Emission Factors'!$Q$28","v":-1135.2497248658187},null,null,{"$f":"D451*'Emission Factors'!$P$28","v":-4049.9972684211261},-5988.55209927754,{"$f":"(L451-Z451)*'Emission Factors'!$O$28","v":0},{"$f":"T451*'Emission Factors'!$Q$28","v":-2500.0448302647301},null,null,{"$f":"R451*'Emission Factors'!$P$28","v":-3488.5072690128104}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D375*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1146.2345013320155},{"$f":"IF(ISERROR(D452/D465),\"\",(D452/D465))","v":4.4999999999999998E-2},{"$f":"F375*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":184.47259227405738},{"$f":"IF(ISERROR(F452/F465),\"\",(F452/F465))","v":0.02},null,null,null,null,1330.7070936060729,{"$f":"IF(ISERROR(L452/L465),\"\",(L452/L465))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",980.82151833191551,{"$f":"IF(ISERROR(R452/R465),\"\",(R452/R465))","v":4.6354666724200924E-2},{"$f":"L452*'C&D Recycling'!$U$49","v":349.88557527415742},{"$f":"IF(ISERROR(T452/T465),\"\",(T452/T465))","v":2.5847680422690939E-2},null,null,null,null,1330.7070936060729,{"$f":"IF(ISERROR(Z452/Z465),\"\",(Z452/Z465))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,165.41298300010004,null,null,null,null,null,null,null,null,{"$f":"AG452*'Emission Factors'!$D$29","v":-262.39566184068923},null,null,null,null,null,null,null,-1469.4110162465793,null,{"$f":"F452*'Emission Factors'!$Q$29","v":-455.76424062763994},null,null,{"$f":"D452*'Emission Factors'!$P$29","v":-1013.6467756189394},-1731.8066780872687,{"$f":"(L452-Z452)*'Emission Factors'!$O$29","v":0},{"$f":"T452*'Emission Factors'!$Q$29","v":-864.43916440706482},null,null,{"$f":"R452*'Emission Factors'!$P$29","v":-867.36751368020384}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D376*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3718.8941598772058},{"$f":"IF(ISERROR(D453/D465),\"\",(D453/D465))","v":0.14599999999999999},{"$f":"F376*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":461.18148068514347},{"$f":"IF(ISERROR(F453/F465),\"\",(F453/F465))","v":0.05},null,null,null,null,4180.0756405623488,{"$f":"IF(ISERROR(L453/L465),\"\",(L453/L465))","v":0.12047887323943661},null,null,null,"Asphalt Shingles-Fiberglass ",3199.2916236062465,{"$f":"IF(ISERROR(R453/R465),\"\",(R453/R465))","v":0.15120192022093154},{"$f":"L453*'C&D Recycling'!$U$50","v":980.78401695610228},{"$f":"IF(ISERROR(T453/T465),\"\",(T453/T465))","v":7.2455092823133171E-2},null,null,null,null,4180.0756405623488,{"$f":"IF(ISERROR(Z453/Z465),\"\",(Z453/Z465))","v":0.12047887323943661},null,null,null,"Asphalt Shingles-Fiberglass ",null,519.60253627095881,null,null,null,null,null,null,null,null,{"$f":"AG453*'Emission Factors'!$D$30","v":-57.631771980135056},null,null,null,null,null,null,null,33.513427845184559,null,{"$f":"F453*'Emission Factors'!$Q$30","v":-41.810985100130502},null,null,{"$f":"D453*'Emission Factors'!$P$30","v":75.324412945315061},-24.118344134950505,{"$f":"(L453-Z453)*'Emission Factors'!$O$30","v":0},{"$f":"T453*'Emission Factors'!$Q$30","v":-88.918457563551399},null,null,{"$f":"R453*'Emission Factors'!$P$30","v":64.800113428600895}]
[null,null,"Clay Bricks ",{"$f":"D377*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1630.2001796722002},{"$f":"IF(ISERROR(D454/D465),\"\",(D454/D465))","v":6.4000000000000015E-2},{"$f":"F377*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":73.789036909622936},{"$f":"IF(ISERROR(F454/F465),\"\",(F454/F465))","v":7.9999999999999984E-3},null,null,null,null,1703.989216581823,{"$f":"IF(ISERROR(L454/L465),\"\",(L454/L465))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",1418.3865201004401,{"$f":"IF(ISERROR(R454/R465),\"\",(R454/R465))","v":6.703445346221007E-2},{"$f":"L454*'C&D Recycling'!$U$51","v":285.60269648138285},{"$f":"IF(ISERROR(T454/T465),\"\",(T454/T465))","v":2.1098804146827681E-2},null,null,null,null,1703.989216581823,{"$f":"IF(ISERROR(Z454/Z465),\"\",(Z454/Z465))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",null,211.8136595717599,null,null,null,null,null,null,null,null,{"$f":"AG454*'Emission Factors'!$D$31","v":-62.180925682927558},null,null,null,null,null,null,null,12.851656287564566,null,{"$f":"F454*'Emission Factors'!$Q$31","v":-20.167264455587244},null,null,{"$f":"D454*'Emission Factors'!$P$31","v":33.01892074315181},-49.329269395363006,{"$f":"(L454-Z454)*'Emission Factors'!$O$31","v":0},{"$f":"T454*'Emission Factors'!$Q$31","v":-78.058006316351822},null,null,{"$f":"R454*'Emission Factors'!$P$31","v":28.728736920988815}]
[null,null,"Ferrous Metals ",{"$f":"D378*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":611.32506737707502},{"$f":"IF(ISERROR(D455/D465),\"\",(D455/D465))","v":2.4000000000000004E-2},{"$f":"F378*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":461.18148068514347},{"$f":"IF(ISERROR(F455/F465),\"\",(F455/F465))","v":0.05},null,null,null,null,1072.5065480622184,{"$f":"IF(ISERROR(L455/L465),\"\",(L455/L465))","v":3.0911971830985915E-2},null,null,null,"Ferrous Metals ",478.00759409198179,{"$f":"IF(ISERROR(R455/R465),\"\",(R455/R465))","v":2.2591146606831047E-2},{"$f":"L455*'C&D Recycling'!$U$52","v":594.49895397023658},{"$f":"IF(ISERROR(T455/T465),\"\",(T455/T465))","v":4.3918412360401442E-2},null,null,null,null,1072.5065480622184,{"$f":"IF(ISERROR(Z455/Z465),\"\",(Z455/Z465))","v":3.0911971830985915E-2},null,null,null,"Ferrous Metals ",null,133.31747328509312,null,null,null,null,null,null,null,null,{"$f":"AG455*'Emission Factors'!$D$32","v":-244.307606280442},null,null,null,null,null,null,null,-823.40350076159837,null,{"$f":"F455*'Emission Factors'!$Q$32","v":-835.78559604028032},null,null,{"$f":"D455*'Emission Factors'!$P$32","v":12.382095278681929},-1067.7111070420403,{"$f":"(L455-Z455)*'Emission Factors'!$O$32","v":0},{"$f":"T455*'Emission Factors'!$Q$32","v":-1077.3929210062136},null,null,{"$f":"R455*'Emission Factors'!$P$32","v":9.6818139641731147}]
[null,null,"Non Ferrous Metals ",{"$f":"D379*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":101.88751122951251},{"$f":"IF(ISERROR(D456/D465),\"\",(D456/D465))","v":4.000000000000001E-3},{"$f":"F379*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":36.894518454811468},{"$f":"IF(ISERROR(F456/F465),\"\",(F456/F465))","v":3.9999999999999992E-3},null,null,null,null,138.78202968432399,{"$f":"IF(ISERROR(L456/L465),\"\",(L456/L465))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",84.636269669896848,{"$f":"IF(ISERROR(R456/R465),\"\",(R456/R465))","v":4.000000000000001E-3},{"$f":"L456*'C&D Recycling'!$U$53","v":54.145760014427147},{"$f":"IF(ISERROR(T456/T465),\"\",(T456/T465))","v":4.0000000000000018E-3},null,null,null,null,138.78202968432399,{"$f":"IF(ISERROR(Z456/Z465),\"\",(Z456/Z465))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,17.251241559615679,null,null,null,null,null,null,null,null,{"$f":"AG456*'Emission Factors'!$D$33","v":-119.51197205244924},null,null,null,null,null,null,null,-252.78435971629133,null,{"$f":"F456*'Emission Factors'!$Q$33","v":-254.84804226273832},null,null,{"$f":"D456*'Emission Factors'!$P$33","v":2.0636825464469881},-372.29633176874057,{"$f":"(L456-Z456)*'Emission Factors'!$O$33","v":0},{"$f":"T456*'Emission Factors'!$Q$33","v":-374.01059871280893},null,null,{"$f":"R456*'Emission Factors'!$P$33","v":1.714266944068356}]
[null,null,"Mixed Plastics",{"$f":"D380*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":203.77502245902502},{"$f":"IF(ISERROR(D457/D465),\"\",(D457/D465))","v":8.0000000000000019E-3},{"$f":"F380*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":64.565407295920082},{"$f":"IF(ISERROR(F457/F465),\"\",(F457/F465))","v":6.9999999999999993E-3},null,null,null,null,268.34042975494509,{"$f":"IF(ISERROR(L457/L465),\"\",(L457/L465))","v":7.7341549295774654E-3},null,null,null,"Mixed Plastics",170.41907872161673,{"$f":"IF(ISERROR(R457/R465),\"\",(R457/R465))","v":8.0541866689680386E-3},{"$f":"L457*'C&D Recycling'!$U$54","v":97.921351033328364},{"$f":"IF(ISERROR(T457/T465),\"\",(T457/T465))","v":7.2339072169076398E-3},null,null,null,null,268.34042975494509,{"$f":"IF(ISERROR(Z457/Z465),\"\",(Z457/Z465))","v":7.7341549295774654E-3},null,null,null,"Mixed Plastics",null,33.355943737408282,null,null,null,null,null,null,null,null,{"$f":"AG457*'Emission Factors'!$D$34","v":-34.793289247908092},null,null,null,null,null,null,null,-61.912497676620212,null,{"$f":"F457*'Emission Factors'!$Q$34","v":-66.039862769514187},null,null,{"$f":"D457*'Emission Factors'!$P$34","v":4.1273650928939762},-96.705786924528297,{"$f":"(L457-Z457)*'Emission Factors'!$O$34","v":0},{"$f":"T457*'Emission Factors'!$Q$34","v":-100.15754341652028},null,null,{"$f":"R457*'Emission Factors'!$P$34","v":3.4517564919919819}]
[null,null,"Cardboard",{"$f":"D381*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":203.77502245902502},{"$f":"IF(ISERROR(D458/D465),\"\",(D458/D465))","v":8.0000000000000019E-3},{"$f":"F381*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":110.68355536443443},{"$f":"IF(ISERROR(F458/F465),\"\",(F458/F465))","v":1.1999999999999999E-2},null,null,null,null,314.45857782345945,{"$f":"IF(ISERROR(L458/L465),\"\",(L458/L465))","v":9.0633802816901428E-3},null,null,null,"Cardboard",164.68638181250151,{"$f":"IF(ISERROR(R458/R465),\"\",(R458/R465))","v":7.7832533241278552E-3},{"$f":"L458*'C&D Recycling'!$U$55","v":149.77219601095794},{"$f":"IF(ISERROR(T458/T465),\"\",(T458/T465))","v":1.1064371132369456E-2},null,null,null,null,314.45857782345945,{"$f":"IF(ISERROR(Z458/Z465),\"\",(Z458/Z465))","v":9.0633802816901428E-3},null,null,null,"Cardboard",null,39.088640646523515,null,null,null,null,null,null,null,null,{"$f":"AG458*'Emission Factors'!$D$40","v":-131.16492084167717},null,null,null,null,null,null,null,-297.53762122090779,null,{"$f":"F458*'Emission Factors'!$Q$40","v":-345.40643943048332},null,null,{"$f":"D458*'Emission Factors'!$P$40","v":47.868818209575544},-428.70254206258488,{"$f":"(L458-Z458)*'Emission Factors'!$O$40","v":0},{"$f":"T458*'Emission Factors'!$Q$40","v":-467.3890423875232},null,null,{"$f":"R458*'Emission Factors'!$P$40","v":38.686500324938308}]
[null,null,"Carpet",{"$f":"D382*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":305.66253368853751},{"$f":"IF(ISERROR(D459/D465),\"\",(D459/D465))","v":1.2000000000000002E-2},{"$f":"F382*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":18.447259227405734},{"$f":"IF(ISERROR(F459/F465),\"\",(F459/F465))","v":1.9999999999999996E-3},null,null,null,null,324.10979291594322,{"$f":"IF(ISERROR(L459/L465),\"\",(L459/L465))","v":9.3415492957746489E-3},null,null,null,"Carpet",265.37420282792095,{"$f":"IF(ISERROR(R459/R465),\"\",(R459/R465))","v":1.2541866689680369E-2},{"$f":"L459*'C&D Recycling'!$U$56","v":58.735590088022242},{"$f":"IF(ISERROR(T459/T465),\"\",(T459/T465))","v":4.3390721690763721E-3},null,null,null,null,324.10979291594322,{"$f":"IF(ISERROR(Z459/Z465),\"\",(Z459/Z465))","v":9.3415492957746489E-3},null,null,null,"Carpet",null,40.288330860616512,null,null,null,null,null,null,null,null,{"$f":"AG459*'Emission Factors'!$D$35","v":-95.817182643379667},null,null,null,null,null,null,null,-37.308174655873451,null,{"$f":"F459*'Emission Factors'!$Q$35","v":-43.499222295214416},null,null,{"$f":"D459*'Emission Factors'!$P$35","v":6.1910476393409644},-133.1253572992531,{"$f":"(L459-Z459)*'Emission Factors'!$O$35","v":0},{"$f":"T459*'Emission Factors'!$Q$35","v":-138.50038417001088},null,null,{"$f":"R459*'Emission Factors'!$P$35","v":5.3750268707577673}]
[null,"HIDE","Vinyl Flooring",{"$f":"D383*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D460/D465),\"\",(D460/D465))","v":0},{"$f":"F383*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F460/F465),\"\",(F460/F465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L460/L465),\"\",(L460/L465))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R460/R465),\"\",(R460/R465))","v":0},{"$f":"L460*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T460/T465),\"\",(T460/T465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z460/Z465),\"\",(Z460/Z465))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG460*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F460*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D460*'Emission Factors'!$P$37","v":0},0,{"$f":"(L460-Z460)*'Emission Factors'!$O$37","v":0},{"$f":"T460*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R460*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D384*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D461/D465),\"\",(D461/D465))","v":0},{"$f":"F384*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F461/F465),\"\",(F461/F465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L461/L465),\"\",(L461/L465))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R461/R465),\"\",(R461/R465))","v":0},{"$f":"L461*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T461/T465),\"\",(T461/T465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z461/Z465),\"\",(Z461/Z465))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG461*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F461*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D461*'Emission Factors'!$P$38","v":0},0,{"$f":"(L461-Z461)*'Emission Factors'!$O$38","v":0},{"$f":"T461*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R461*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D385*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D462/D465),\"\",(D462/D465))","v":0},{"$f":"F385*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F462/F465),\"\",(F462/F465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L462/L465),\"\",(L462/L465))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R462/R465),\"\",(R462/R465))","v":0},{"$f":"L462*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T462/T465),\"\",(T462/T465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z462/Z465),\"\",(Z462/Z465))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG462*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F462*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D462*'Emission Factors'!$P$39","v":0},0,{"$f":"(L462-Z462)*'Emission Factors'!$O$39","v":0},{"$f":"T462*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R462*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D386*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D463/D465),\"\",(D463/D465))","v":0},{"$f":"F386*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F463/F465),\"\",(F463/F465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L463/L465),\"\",(L463/L465))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R463/R465),\"\",(R463/R465))","v":0},{"$f":"L463*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T463/T465),\"\",(T463/T465))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z463/Z465),\"\",(Z463/Z465))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG463*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F463*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D463*'Emission Factors'!$P$41","v":0},0,{"$f":"(L463-Z463)*'Emission Factors'!$O$41","v":0},{"$f":"T463*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R463*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D387*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5884.0037735043461},{"$f":"IF(ISERROR(D464/D465),\"\",(D464/D465))","v":0.23100000000000001},{"$f":"F387*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":156.80170343294876},{"$f":"IF(ISERROR(F464/F465),\"\",(F464/F465))","v":1.6999999999999998E-2},null,null,null,null,6040.8054769372948,{"$f":"IF(ISERROR(L464/L465),\"\",(L464/L465))","v":0.17410915492957746},null,null,null,"Other / Undifferentiated",5133.1040011466739,{"$f":"IF(ISERROR(R464/R465),\"\",(R464/R465))","v":0.24259594715915989},{"$f":"L464*'C&D Recycling'!$U$61","v":907.70147579062075},{"$f":"IF(ISERROR(T464/T465),\"\",(T464/T465))","v":6.7056144418234334E-2},null,null,null,null,6040.8054769372948,{"$f":"IF(ISERROR(Z464/Z465),\"\",(Z464/Z465))","v":0.17410915492957746},null,null,null,"Other",null,750.89977235767196,null,null,null,null,null,null,null,null,{"$f":"AG464*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F464*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D464*'Emission Factors'!$P$42","v":0},0,{"$f":"(L464-Z464)*'Emission Factors'!$O$42","v":0},{"$f":"T464*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R464*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D448:D464)","v":25471.877807378121},{"$f":"IF(ISERROR(D465/D465),\"\",(D465/D465))","v":1},{"$f":"SUM(F448:F464)","v":9223.6296137028694},{"$f":"IF(ISERROR(F465/F465),\"\",(F465/F465))","v":1},null,null,null,null,{"$f":"SUM(L448:L464)","v":34695.507421080991},{"$f":"IF(ISERROR(L465/L465),\"\",(L465/L465))","v":1},null,null,null,"Total",{"$f":"SUM(R448:R464)","v":21159.067417474205},{"$f":"IF(ISERROR(R465/R465),\"\",(R465/R465))","v":1},{"$f":"SUM(T448:T464)","v":13536.44000360678},{"$f":"IF(ISERROR(T465/T465),\"\",(T465/T465))","v":1},null,null,null,null,{"$f":"SUM(Z448:Z464)","v":34695.507421080991},{"$f":"IF(ISERROR(Z465/Z465),\"\",(Z465/Z465))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG448:AG464),2)","v":4312.8100000000004},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP448:AP464),2)","v":-1867.92},null,null,null,null,null,null,null,{"$f":"SUM(AX448:AX464)","v":-8259.2659752397121},null,{"$f":"SUM(AZ448:AZ464)","v":-3364.1589938157199},null,null,{"$f":"SUM(BC448:BC464)","v":-4895.1069814239918},{"$f":"SUM(BD448:BD464)","v":-10127.184621119943},{"$f":"SUM(BE448:BE464)","v":0},{"$f":"SUM(BF448:BF464)","v":-5896.605579788089},null,null,{"$f":"SUM(BI448:BI464)","v":-4230.5790413318537}]
[]
[]
[null,null,{"$f":"C391+1","v":2022}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D397*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":634.84659745116437},{"$f":"IF(ISERROR(D474/D482),\"\",(D474/D482))","v":4.700001702976294E-2},{"$f":"F397*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":793.53100277471287},{"$f":"IF(ISERROR(F474/F482),\"\",(F474/F482))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F474,H474,J474,D474)","v":1428.3776002258774},{"$f":"IF(ISERROR(L474/L482),\"\",(L474/L482))","v":5.6892424657384942E-2},null,null,null,"Metal",{"$f":"R486 + IF(MFH_ResorCom<>\"commercial\",R498,0)","v":409.74949243446736},{"$f":"IF(ISERROR(R474/R482),\"\",(R474/R482))","v":4.1668746596070082E-2},{"$f":"T486 + IF(MFH_ResorCom<>\"commercial\",T498,0)","v":941.21014886349303},{"$f":"IF(ISERROR(T474/T482),\"\",(T474/T482))","v":0.10886242125009297},null,null,null,null,{"$f":"SUM(T474,V474,X474,R474)","v":1350.9596412979604},{"$f":"IF(ISERROR(Z474/Z482),\"\",(Z474/Z482))","v":5.6812518106144787E-2},null,null,null,"Metal",{"$f":"AF486 + IF(MFH_ResorCom<>\"commercial\",AF498,0)","v":31.234454631719231},193.86265038497811,null,{"$f":"AI486 + IF(MFH_ResorCom<>\"commercial\",AI498,0)","v":0},0,null,{"$f":"AL486 + IF(MFH_ResorCom<>\"commercial\",AL498,0)","v":46.183504296198187},null,null,{"$f":"AF474*'Emission Factors'!$C$9","v":-116.27745603681666},{"$f":"AG474*'Emission Factors'!$D$9","v":-845.37272342718688},null,{"$f":"AI474*'Emission Factors'!$F$9","v":0},{"$f":"AJ474*'Emission Factors'!$G$9","v":0},null,{"$f":"AL474*'Emission Factors'!$K$9","v":29.462683096528238},null,null,{"$f":"SUM(AY474:BC474)","v":-3431.402612178973},null,{"$f":"F474*'Emission Factors'!$Q$9","v":-3444.2611247387708},null,{"$f":"J474*'Emission Factors'!$R$9","v":0},{"$f":"D474*'Emission Factors'!$P$9","v":12.85851255979779},{"$f":"SUM(BE474:BI474)","v":-4363.5901085464475},{"$f":"(L474-Z474)*'Emission Factors'!$O$9","v":-286.63813125749351},{"$f":"T474*'Emission Factors'!$Q$9","v":-4085.2512562265633},null,{"$f":"X474*'Emission Factors'!$R$9","v":0},{"$f":"R474*'Emission Factors'!$P$9","v":8.2992789376092837}]
[null,null,"Glass",{"$f":"D398*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":432.23598124334609},{"$f":"IF(ISERROR(D475/D482),\"\",(D475/D482))","v":3.2000011594732224E-2},{"$f":"F398*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.61406083104777},{"$f":"IF(ISERROR(F475/F482),\"\",(F475/F482))","v":4.8656154230052109E-2},null,null,null,null,749.85004207439385,{"$f":"IF(ISERROR(L475/L482),\"\",(L475/L482))","v":2.9866603212139554E-2},null,null,null,"Glass",311.42894063221331,{"$f":"IF(ISERROR(R475/R482),\"\",(R475/R482))","v":3.1670212775093756E-2},{"$f":"T487 + IF(MFH_ResorCom<>\"commercial\",T499,0)","v":398.66995146379685},{"$f":"IF(ISERROR(T475/T482),\"\",(T475/T482))","v":4.6111037209290065E-2},null,null,null,null,710.0988920960101,{"$f":"IF(ISERROR(Z475/Z482),\"\",(Z475/Z482))","v":2.9862110555425689E-2},null,null,null,"Glass",21.266011664149278,99.541028946983431,null,0,0,null,{"$f":"AL487 + IF(MFH_ResorCom<>\"commercial\",AL499,0)","v":18.485138314234359},null,null,{"$f":"AF475*'Emission Factors'!$C$10","v":-11.609542488058677},{"$f":"AG475*'Emission Factors'!$D$10","v":-29.541487182352174},null,{"$f":"AI475*'Emission Factors'!$F$10","v":0},{"$f":"AJ475*'Emission Factors'!$G$10","v":0},null,{"$f":"AL475*'Emission Factors'!$K$10","v":-4.605444174415454},null,null,-79.072693658657158,null,{"$f":"F475*'Emission Factors'!$Q$10","v":-87.827425614264172},null,{"$f":"J475*'Emission Factors'!$R$10","v":0},{"$f":"D475*'Emission Factors'!$P$10","v":8.7547319556070082},{"$f":"SUM(BE475:BI475)","v":-124.82916750348356},{"$f":"(L475-Z475)*'Emission Factors'!$O$10","v":-20.895809985689699},{"$f":"T475*'Emission Factors'!$Q$10","v":-110.24120095695142},null,{"$f":"X475*'Emission Factors'!$R$10","v":0},{"$f":"R475*'Emission Factors'!$P$10","v":6.3078434391575717}]
[null,null,"Plastic",{"$f":"D399*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1539.8406831794207},{"$f":"IF(ISERROR(D476/D482),\"\",(D476/D482))","v":0.11400004130623358},{"$f":"F399*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.48958174385513},{"$f":"IF(ISERROR(F476/F482),\"\",(F476/F482))","v":4.6339194504811547E-2},null,null,{"$f":"J399*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":334.87197853489943},{"$f":"IF(ISERROR(J476/J482),\"\",(J476/J482))","v":0.11399981170758658},2177.202243458175,{"$f":"IF(ISERROR(L476/L482),\"\",(L476/L482))","v":8.671818612966628E-2},null,null,null,"Plastic",1238.6494900085993,{"$f":"IF(ISERROR(R476/R482),\"\",(R476/R482))","v":0.12596225907168002},{"$f":"T488 + IF(MFH_ResorCom<>\"commercial\",T500,0)","v":563.10715029553296},{"$f":"IF(ISERROR(T476/T482),\"\",(T476/T482))","v":6.5130202727236478E-2},null,null,{"$f":"X488 + IF(MFH_ResorCom<>\"commercial\",X500,0)","v":264.33902791929165},{"$f":"IF(ISERROR(X476/X482),\"\",(X476/X482))","v":0.12671075848090965},2066.0956682234237,{"$f":"IF(ISERROR(Z476/Z482),\"\",(Z476/Z482))","v":8.688645757559077E-2},null,null,null,"Plastic",75.760166553531761,225.43102661728935,null,17.741515048615152,52.791435566992625,null,{"$f":"AL488 + IF(MFH_ResorCom<>\"commercial\",AL500,0)","v":17.604893632604146},null,null,{"$f":"AF476*'Emission Factors'!$C$11","v":-147.21899153304309},{"$f":"AG476*'Emission Factors'!$D$11","v":-235.1451056607894},null,{"$f":"AI476*'Emission Factors'!$F$11","v":-55.715579422154093},{"$f":"AJ476*'Emission Factors'!$G$11","v":-118.26727949861458},null,{"$f":"AL476*'Emission Factors'!$K$11","v":-15.846747424251021},null,null,129.47697085237141,null,{"$f":"F476*'Emission Factors'!$Q$11","v":-309.39742044861617},null,{"$f":"J476*'Emission Factors'!$R$11","v":407.68565870913761},{"$f":"D476*'Emission Factors'!$P$11","v":31.188732591849973},-442.71673268648129,{"$f":"(L476-Z476)*'Emission Factors'!$O$11","v":-213.65457917248847},{"$f":"T476*'Emission Factors'!$Q$11","v":-575.96661257953679},null,{"$f":"X476*'Emission Factors'!$R$11","v":321.816209260932},{"$f":"R476*'Emission Factors'!$P$11","v":25.088249804611895}]
[null,null,"Paper",{"$f":"D400*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2863.5633757371679},{"$f":"IF(ISERROR(D477/D482),\"\",(D477/D482))","v":0.212000076815101},{"$f":"F400*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4376.0159492277671},{"$f":"IF(ISERROR(F477/F482),\"\",(F477/F482))","v":0.67037368050293988},null,null,{"$f":"J400*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":622.74438113507608},{"$f":"IF(ISERROR(J477/J482),\"\",(J477/J482))","v":0.21199964984217853},7862.3237061000109,{"$f":"IF(ISERROR(L477/L482),\"\",(L477/L482))","v":0.31315715046954762},null,null,null,"Paper",1853.1350398123259,{"$f":"IF(ISERROR(R477/R482),\"\",(R477/R482))","v":0.18845127524981076},{"$f":"T489 + IF(MFH_ResorCom<>\"commercial\",T501,0)","v":5194.5019347339376},{"$f":"IF(ISERROR(T477/T482),\"\",(T477/T482))","v":0.60080743762299071},null,null,386.1222834963263,{"$f":"IF(ISERROR(X477/X482),\"\",(X477/X482))","v":0.18508749083823686},7433.7592580425899,{"$f":"IF(ISERROR(Z477/Z482),\"\",(Z477/Z482))","v":0.31261524736483159},null,null,null,"Paper",140.88732727498896,869.54100864985207,null,32.992992897424685,203.62910474132499,null,{"$f":"AL489 + IF(MFH_ResorCom<>\"commercial\",AL501,0)","v":254.68412788500649},null,null,{"$f":"AF477*'Emission Factors'!$C$12","v":-879.30649967614511},{"$f":"AG477*'Emission Factors'!$D$12","v":-2697.700367590543},null,{"$f":"AI477*'Emission Factors'!$F$12","v":-184.83029907483416},{"$f":"AJ477*'Emission Factors'!$G$12","v":-501.60890832758378},null,{"$f":"AL477*'Emission Factors'!$K$12","v":-799.39282290773735},null,null,-12971.18866756354,null,{"$f":"F477*'Emission Factors'!$Q$12","v":-13018.006893003263},null,{"$f":"J477*'Emission Factors'!$R$12","v":-318.53859585567841},{"$f":"D477*'Emission Factors'!$P$12","v":365.35682129540214},-18034.027565140386,{"$f":"(L477-Z477)*'Emission Factors'!$O$12","v":-2620.0782375303816},{"$f":"T477*'Emission Factors'!$Q$12","v":-15452.88289089038},null,{"$f":"X477*'Emission Factors'!$R$12","v":-197.50455201109204},{"$f":"R477*'Emission Factors'!$P$12","v":236.43811529146453}]
[null,null,"Wood",{"$f":"D401*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":796.93509041741925},{"$f":"IF(ISERROR(D478/D482),\"\",(D478/D482))","v":5.9000021377787537E-2},{"$f":"F401*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":249.04975563577395},{"$f":"IF(ISERROR(F478/F482),\"\",(F478/F482))","v":3.8152603475628162E-2},null,null,{"$f":"J401*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.31093625929003},{"$f":"IF(ISERROR(J478/J482),\"\",(J478/J482))","v":5.8999902550417607E-2},1219.2957823124832,{"$f":"IF(ISERROR(L478/L482),\"\",(L478/L482))","v":4.8564674648573683E-2},null,null,null,"Wood",630.1327413562226,{"$f":"IF(ISERROR(R478/R482),\"\",(R478/R482))","v":6.4080229521355073E-2},{"$f":"T490 + IF(MFH_ResorCom<>\"commercial\",T502,0)","v":392.02796020049743},{"$f":"IF(ISERROR(T478/T482),\"\",(T478/T482))","v":4.5342809994870593E-2},null,null,134.24916381819415,{"$f":"IF(ISERROR(X478/X482),\"\",(X478/X482))","v":6.4352258184232403E-2},1156.4098653749143,{"$f":"IF(ISERROR(Z478/Z482),\"\",(Z478/Z482))","v":4.8631028201268557E-2},null,null,null,"Wood",39.209209005775236,127.59314005542161,null,9.182012174283285,29.8797602668126,null,{"$f":"AL490 + IF(MFH_ResorCom<>\"commercial\",AL502,0)","v":14.494695757510753},null,null,{"$f":"AF478*'Emission Factors'!$C$13","v":-39.730497989254388},{"$f":"AG478*'Emission Factors'!$D$13","v":-184.86723370989253},null,{"$f":"AI478*'Emission Factors'!$F$13","v":-13.015664092195289},{"$f":"AJ478*'Emission Factors'!$G$13","v":-55.370280141594407},null,{"$f":"AL478*'Emission Factors'!$K$13","v":6.3136807589422856},null,null,-1525.6058539734508,null,{"$f":"F478*'Emission Factors'!$Q$13","v":-613.06379029655545},null,{"$f":"J478*'Emission Factors'!$R$13","v":-105.46117192355815},{"$f":"D478*'Emission Factors'!$P$13","v":-807.08089175333714},-1812.2758491474447,{"$f":"(L478-Z478)*'Emission Factors'!$O$13","v":-127.40850847219842},{"$f":"T478*'Emission Factors'!$Q$13","v":-965.02061031623657},null,{"$f":"X478*'Emission Factors'!$R$13","v":-81.691752705337876},{"$f":"R478*'Emission Factors'!$P$13","v":-638.15497765367172}]
[null,null,"Food Waste",{"$f":"D402*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1593.8701808348385},{"$f":"IF(ISERROR(D479/D482),\"\",(D479/D482))","v":0.11800004275557507},null,null,{"$f":"H402*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.362557007244916},{"$f":"IF(ISERROR(H479/H482),\"\",(H479/H482))","v":3.99999735132089E-2},{"$f":"J402*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":346.62187251858006},{"$f":"IF(ISERROR(J479/J482),\"\",(J479/J482))","v":0.11799980510083521},2025.8546103606634,{"$f":"IF(ISERROR(L479/L482),\"\",(L479/L482))","v":8.0689994556435163E-2},null,null,null,"Food Waste",1321.474672538166,{"$f":"IF(ISERROR(R479/R482),\"\",(R479/R482))","v":0.13438501884642148},null,null,{"$f":"V491 + IF(MFH_ResorCom<>\"commercial\",V503,0)","v":319.67417746506555},{"$f":"IF(ISERROR(V479/V482),\"\",(V479/V482))","v":9.9471262898576357E-2},282.83229509987382,{"$f":"IF(ISERROR(X479/X482),\"\",(X479/X482))","v":0.13557549529138602},1923.9811451031055,{"$f":"IF(ISERROR(Z479/Z482),\"\",(Z479/Z482))","v":8.0910051122647389E-2},null,null,null,"Food Waste",{"$f":"AF491 + IF(MFH_ResorCom<>\"commercial\",AF503,0)","v":78.41841801155033},null,{"$f":"AH491 + IF(MFH_ResorCom<>\"commercial\",AH503,0)","v":193.97709028512247},{"$f":"AI491 + IF(MFH_ResorCom<>\"commercial\",AI503,0)","v":18.364024348566538},null,{"$f":"AK491 + IF(MFH_ResorCom<>\"commercial\",AK503,0)","v":45.425553070139699},null,{"$f":"AM491 + IF(MFH_ResorCom<>\"commercial\",AM503,0)","v":5.0910228974414791},null,{"$f":"AF479*'Emission Factors'!$C$14","v":-102.02508412718768},null,{"$f":"AH479*'Emission Factors'!$E$14","v":-139.51678609952876},{"$f":"AI479*'Emission Factors'!$F$14","v":-11.324630414709866},null,{"$f":"AK479*'Emission Factors'!$H$14","v":-1.5846103888754912},null,{"$f":"AM479*'Emission Factors'!$L$14","v":-2.9619117470980179},null,801.89765546581464,null,null,{"$f":"H479*'Emission Factors'!$S$14","v":-15.024836056726413},{"$f":"J479*'Emission Factors'!$R$14","v":-48.918169856970479},{"$f":"D479*'Emission Factors'!$P$14","v":865.84066137951152},544.48463268841533,{"$f":"(L479-Z479)*'Emission Factors'!$O$14","v":-77.200028484970318},null,{"$f":"V479*'Emission Factors'!$S$14","v":-56.266497588325862},{"$f":"X479*'Emission Factors'!$R$14","v":-39.915652616500111},{"$f":"R479*'Emission Factors'!$P$14","v":717.86681137821165}]
[null,null,"Yard Trimmings",{"$f":"D403*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1972.0766644227663},{"$f":"IF(ISERROR(D480/D482),\"\",(D480/D482))","v":0.14600005290096577},null,null,{"$f":"H403*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1813.954336403955},{"$f":"IF(ISERROR(H480/H482),\"\",(H480/H482))","v":0.84999943715568949},{"$f":"J403*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":428.8711304043448},{"$f":"IF(ISERROR(J480/J482),\"\",(J480/J482))","v":0.14599975885357577},4214.9021312310661,{"$f":"IF(ISERROR(L480/L482),\"\",(L480/L482))","v":0.16787997928656564},null,null,null,"Yard Trimmings",1453.1334601245314,{"$f":"IF(ISERROR(R480/R482),\"\",(R480/R482))","v":0.14777382532056124},null,null,{"$f":"V492 + IF(MFH_ResorCom<>\"commercial\",V504,0)","v":2226.4916508773476},{"$f":"IF(ISERROR(V480/V482),\"\",(V480/V482))","v":0.69280521217610302},307.34501599264797,{"$f":"IF(ISERROR(X480/X482),\"\",(X480/X482))","v":0.14732565371938244},3986.9701269945272,{"$f":"IF(ISERROR(Z480/Z482),\"\",(Z480/Z482))","v":0.16766586180984008},null,null,null,"Yard Trimmings",null,null,{"$f":"AH492 + IF(MFH_ResorCom<>\"commercial\",AH504,0)","v":421.91702608055425},null,null,{"$f":"AK492 + IF(MFH_ResorCom<>\"commercial\",AK504,0)","v":98.804524963470371},null,{"$f":"AM492 + IF(MFH_ResorCom<>\"commercial\",AM504,0)","v":108.1842365706315},null,null,null,{"$f":"AH480*'Emission Factors'!$E$15","v":14.134166766122821},null,null,{"$f":"AK480*'Emission Factors'!$H$15","v":2.8364103249884733},null,{"$f":"AM480*'Emission Factors'!$L$15","v":15.828654141103771},null,-695.06688957820234,null,null,{"$f":"H480*'Emission Factors'!$S$15","v":-265.40332241423891},{"$f":"J480*'Emission Factors'!$R$15","v":-75.060729902348356},{"$f":"D480*'Emission Factors'!$P$15","v":-354.60283726161509},-640.84448067678818,{"$f":"(L480-Z480)*'Emission Factors'!$O$15","v":0},null,{"$f":"V480*'Emission Factors'!$S$15","v":-325.76249005356345},{"$f":"X480*'Emission Factors'!$R$15","v":-53.791313046664733},{"$f":"R480*'Emission Factors'!$P$15","v":-261.29067757655997}]
[null,null,"Other / Undifferentiated",{"$f":"D404*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3674.0009463705474},{"$f":"IF(ISERROR(D481/D482),\"\",(D481/D482))","v":0.27199973621984197},{"$f":"F404*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":489.02601569177222},{"$f":"IF(ISERROR(F481/F482),\"\",(F481/F482))","v":7.4915213702279521E-2},{"$f":"H404*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.74844488349294},{"$f":"IF(ISERROR(H481/H482),\"\",(H481/H482))","v":0.1100005893311016},{"$f":"J404*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1031.0580488652383},{"$f":"IF(ISERROR(J481/J482),\"\",(J481/J482))","v":0.35100107194540625},5428.833455811051,{"$f":"IF(ISERROR(L481/L482),\"\",(L481/L482))","v":0.21623098703968702},null,null,null,"Other / Undifferentiated",2615.7931100141714,{"$f":"IF(ISERROR(R481/R482),\"\",(R481/R482))","v":0.26600843261900764},{"$f":"T493 + IF(MFH_ResorCom<>\"commercial\",T505,0)","v":1156.3510801844986},{"$f":"IF(ISERROR(T481/T482),\"\",(T481/T482))","v":0.1337460911955192},{"$f":"V493 + IF(MFH_ResorCom<>\"commercial\",V505,0)","v":667.56815019382168},{"$f":"IF(ISERROR(V481/V482),\"\",(V481/V482))","v":0.20772352492532073},711.27309762983919,{"$f":"IF(ISERROR(X481/X482),\"\",(X481/X482))","v":0.34094834348585257},5150.9854380223305,{"$f":"IF(ISERROR(Z481/Z482),\"\",(Z481/Z482))","v":0.2166167252642513},null,null,null,"Other",{"$f":"AF493 + IF(MFH_ResorCom<>\"commercial\",AF505,0)","v":180.76085835071663},{"$f":"AG493 + IF(MFH_ResorCom<>\"commercial\",AG505,0)","v":534.31917895135848},{"$f":"AH493 + IF(MFH_ResorCom<>\"commercial\",AH505,0)","v":343.12779905430034},{"$f":"AI493 + IF(MFH_ResorCom<>\"commercial\",AI505,0)","v":54.625448118920481},{"$f":"AJ493 + IF(MFH_ResorCom<>\"commercial\",AJ505,0)","v":161.46719961439305},{"$f":"AK493 + IF(MFH_ResorCom<>\"commercial\",AK505,0)","v":103.69230350208584},{"$f":"AL493 + IF(MFH_ResorCom<>\"commercial\",AL505,0)","v":28.461314073025079},{"$f":"AM493 + IF(MFH_ResorCom<>\"commercial\",AM505,0)","v":14.000397246057323},null,{"$f":"AF481*'Emission Factors'!$C$16","v":0},{"$f":"AG481*'Emission Factors'!$D$16","v":0},{"$f":"AH481*'Emission Factors'!$E$16","v":0},{"$f":"AI481*'Emission Factors'!$F$16","v":0},{"$f":"AJ481*'Emission Factors'!$G$16","v":0},{"$f":"AK481*'Emission Factors'!$H$16","v":0},{"$f":"AL481*'Emission Factors'!$K$16","v":0},{"$f":"AM481*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F481*'Emission Factors'!$Q$16","v":0},{"$f":"H481*'Emission Factors'!$S$16","v":0},{"$f":"J481*'Emission Factors'!$R$16","v":0},{"$f":"D481*'Emission Factors'!$P$16","v":0},0,{"$f":"(L481-Z481)*'Emission Factors'!$O$16","v":0},{"$f":"T481*'Emission Factors'!$Q$16","v":0},{"$f":"V481*'Emission Factors'!$S$16","v":0},{"$f":"X481*'Emission Factors'!$R$16","v":0},{"$f":"R481*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D474:D481)","v":13507.36951965667},{"$f":"IF(ISERROR(D482/D482),\"\",(D482/D482))","v":1},{"$f":"SUM(F474:F481)","v":6527.7263659049286},{"$f":"IF(ISERROR(F482/F482),\"\",(F482/F482))","v":1},{"$f":"SUM(H474:H481)","v":2134.065338294693},{"$f":"IF(ISERROR(H482/H482),\"\",(H482/H482))","v":1},{"$f":"SUM(J474:J481)","v":2937.4783477174287},{"$f":"IF(ISERROR(J482/J482),\"\",(J482/J482))","v":1},{"$f":"SUM(L474:L481)","v":25106.639571573724},{"$f":"IF(ISERROR(L482/L482),\"\",(L482/L482))","v":1},null,null,null,"Total",{"$f":"SUM(R474:R481)","v":9833.4969469206972},{"$f":"IF(ISERROR(R482/R482),\"\",(R482/R482))","v":1},{"$f":"SUM(T474:T481)","v":8645.8682257417568},{"$f":"IF(ISERROR(T482/T482),\"\",(T482/T482))","v":1},{"$f":"SUM(V474:V481)","v":3213.7339785362346},{"$f":"IF(ISERROR(V482/V482),\"\",(V482/V482))","v":1},{"$f":"SUM(X474:X481)","v":2086.1608839561732},{"$f":"IF(ISERROR(X482/X482),\"\",(X482/X482))","v":1},{"$f":"SUM(Z474:Z481)","v":23779.260035154857},{"$f":"IF(ISERROR(Z482/Z482),\"\",(Z482/Z482))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF474:AF481),2)","v":567.54},2050.29,959.02,132.91,447.77,247.92,379.91,127.28,null,{"$f":"ROUND(SUM(AO474:AO481),2)","v":-1296.17},-3992.63,-125.38,-264.89,-675.25,1.25,-784.07,12.87,null,{"$f":"SUM(AX474:AX481)","v":-17770.962090634639},{"$f":"SUM(AY474:AY481)","v":0},{"$f":"SUM(AZ474:AZ481)","v":-17472.55665410147},{"$f":"SUM(BA474:BA481)","v":-280.42815847096534},{"$f":"SUM(BB474:BB481)","v":-140.29300882941777},122.31573076721617,-24873.799271012616,-3345.8752949032219,-21189.362570969668,-382.02898764188933,-51.087061118662767,94.554643620823242]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D409*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":520.57424386198682},{"$f":"IF(ISERROR(D486/D494),\"\",(D486/D494))","v":4.7000017029762961E-2},{"$f":"IF(F409=\"\",0,F409*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":769.72507160330258},{"$f":"IF(ISERROR(F486/F494),\"\",(F486/F494))","v":0.12156315358428894},null,null,null,null,{"$f":"SUM(F486,H486,J486,D486)","v":1290.2993154652895},{"$f":"IF(ISERROR(L486/L494),\"\",(L486/L494))","v":5.8323905713345274E-2},null,null,null,"Metal",{"$f":"Z486-SUM(T486,V486,X486)","v":295.47713884528957},{"$f":"IF(ISERROR(R486/R494),\"\",(R486/R494))","v":3.9917512976043568E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z486))","v":917.40421769208251},{"$f":"IF(ISERROR(T486/T494),\"\",(T486/T494))","v":0.1085684117345765},null,null,null,null,{"$f":"L486*(1-PAYT_SourceReduction)","v":1212.8813565373721},{"$f":"IF(ISERROR(Z486/Z494),\"\",(Z486/Z494))","v":5.8323905713345281E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L486-$Z486)*(D486/L486)),0,($L486-$Z486)*(D486/L486))","v":31.234454631719231},{"$f":"IF(ISERROR((T486-(1-PAYT_SourceReduction)*F486)*D486/(J486+D486)),0,(T486-(1-PAYT_SourceReduction)*F486)*D486/(J486+D486))","v":193.86265038497811},null,{"$f":"IF(ISERROR(($L486-$Z486)*(J486/L486)),0,($L486-$Z486)*(J486/L486))","v":0},{"$f":"IF(ISERROR((T486-(1-PAYT_SourceReduction)*F486)*J486/(J486+D486)),0,(T486-(1-PAYT_SourceReduction)*F486)*J486/(J486+D486))","v":0},null,{"$f":"IF(ISERROR(($L486-$Z486)*(F486/L486)),0,($L486-$Z486)*(F486/L486))","v":46.183504296198187},null,null,{"$f":"AF486*'Emission Factors'!$C$9","v":-116.27745603681666},{"$f":"AG486*'Emission Factors'!$D$9","v":-845.37272342718688},null,{"$f":"AI486*'Emission Factors'!$F$9","v":0},{"$f":"AJ486*'Emission Factors'!$G$9","v":0},null,{"$f":"AL486*'Emission Factors'!$K$9","v":29.462683096528238},null,null,{"$f":"SUM(AY486:BC486)","v":-3330.3893052867766},null,{"$f":"F486*'Emission Factors'!$Q$9","v":-3340.9332862734927},null,{"$f":"J486*'Emission Factors'!$R$9","v":0},{"$f":"D486*'Emission Factors'!$P$9","v":10.543980986716271},{"$f":"SUM(BE486:BI486)","v":-4262.5768016542524},{"$f":"(L486-Z486)*'Emission Factors'!$O$9","v":-286.63813125749516},{"$f":"T486*'Emission Factors'!$Q$9","v":-3981.9234177612848},null,{"$f":"X486*'Emission Factors'!$R$9","v":0},{"$f":"R486*'Emission Factors'!$P$9","v":5.9847473645277596}]
[null,null,"Glass",{"$f":"D410*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.43352773582075},{"$f":"IF(ISERROR(D487/D494),\"\",(D487/D494))","v":3.2000011594732224E-2},{"$f":"IF(F410=\"\",0,F410*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":308.08563857057214},{"$f":"IF(ISERROR(F487/F494),\"\",(F487/F494))","v":4.8656154230052109E-2},null,null,null,null,662.51916630639289,{"$f":"IF(ISERROR(L487/L494),\"\",(L487/L494))","v":2.9947086637803967E-2},null,null,null,"Glass",233.62648712468803,{"$f":"IF(ISERROR(R487/R494),\"\",(R487/R494))","v":3.156179313158352E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z487))","v":389.14152920332123},{"$f":"IF(ISERROR(T487/T494),\"\",(T487/T494))","v":4.6052194824058659E-2},null,null,null,null,622.76801632800925,{"$f":"IF(ISERROR(Z487/Z494),\"\",(Z487/Z494))","v":2.9947086637803967E-2},null,null,null,"Glass",21.266011664149278,{"$f":"IF(ISERROR((T487-(1-PAYT_SourceReduction)*F487)*D487/(J487+D487)),0,(T487-(1-PAYT_SourceReduction)*F487)*D487/(J487+D487))","v":99.541028946983431},null,0,{"$f":"IF(ISERROR((T487-(1-PAYT_SourceReduction)*F487)*J487/(J487+D487)),0,(T487-(1-PAYT_SourceReduction)*F487)*J487/(J487+D487))","v":0},null,{"$f":"IF(ISERROR(($L487-$Z487)*(F487/L487)),0,($L487-$Z487)*(F487/L487))","v":18.485138314234359},null,null,{"$f":"AF487*'Emission Factors'!$C$10","v":-11.609542488058677},{"$f":"AG487*'Emission Factors'!$D$10","v":-29.541487182352174},null,{"$f":"AI487*'Emission Factors'!$F$10","v":0},{"$f":"AJ487*'Emission Factors'!$G$10","v":0},null,{"$f":"AL487*'Emission Factors'!$K$10","v":-4.605444174415454},null,null,{"$f":"SUM(AY487:BC487)","v":-78.013722053591678},null,{"$f":"F487*'Emission Factors'!$Q$10","v":-85.192602725398501},null,{"$f":"J487*'Emission Factors'!$R$10","v":0},{"$f":"D487*'Emission Factors'!$P$10","v":7.1788806718068212},-123.77019589841798,{"$f":"(L487-Z487)*'Emission Factors'!$O$10","v":-20.895809985689638},{"$f":"T487*'Emission Factors'!$Q$10","v":-107.60637806808573},null,{"$f":"X487*'Emission Factors'!$R$10","v":0},{"$f":"R487*'Emission Factors'!$P$10","v":4.7319921553573856}]
[null,null,"Plastic",{"$f":"D411*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1262.6694425588614},{"$f":"IF(ISERROR(D488/D494),\"\",(D488/D494))","v":0.11400004130623355},{"$f":"IF(F411=\"\",0,F411*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.41489387673545},{"$f":"IF(ISERROR(F488/F494),\"\",(F488/F494))","v":4.6339194504811547E-2},null,null,{"$f":"J411*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.69191747691889},{"$f":"IF(ISERROR(J488/J494),\"\",(J488/J494))","v":0.11399981170758658},1851.7762539125158,{"$f":"IF(ISERROR(L488/L494),\"\",(L488/L494))","v":8.3703697538162952E-2},null,null,null,"Plastic",961.47824938804035,{"$f":"IF(ISERROR(R488/R494),\"\",(R488/R494))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z488))","v":554.03246242841328},{"$f":"IF(ISERROR(T488/T494),\"\",(T488/T494))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z488-$T488-$V488)*($J488/($J488+$D488))),0,($Z488-$T488-$V488)*($J488/($J488+$D488)))","v":225.15896686131114},{"$f":"IF(ISERROR(X488/X494),\"\",(X488/X494))","v":0.12921756472737825},1740.6696786777648,{"$f":"IF(ISERROR(Z488/Z494),\"\",(Z488/Z494))","v":8.3703697538162952E-2},null,null,null,"Plastic",75.760166553531761,{"$f":"IF(ISERROR((T488-(1-PAYT_SourceReduction)*F488)*D488/(J488+D488)),0,(T488-(1-PAYT_SourceReduction)*F488)*D488/(J488+D488))","v":225.43102661728935},null,17.741515048615152,{"$f":"IF(ISERROR((T488-(1-PAYT_SourceReduction)*F488)*J488/(J488+D488)),0,(T488-(1-PAYT_SourceReduction)*F488)*J488/(J488+D488))","v":52.791435566992625},null,{"$f":"IF(ISERROR(($L488-$Z488)*(F488/L488)),0,($L488-$Z488)*(F488/L488))","v":17.604893632604146},null,null,{"$f":"AF488*'Emission Factors'!$C$11","v":-147.21899153304309},{"$f":"AG488*'Emission Factors'!$D$11","v":-235.1451056607894},null,{"$f":"AI488*'Emission Factors'!$F$11","v":-55.715579422154093},{"$f":"AJ488*'Emission Factors'!$G$11","v":-118.26727949861458},null,{"$f":"AL488*'Emission Factors'!$K$11","v":-15.846747424251021},null,null,85.445653449336589,null,{"$f":"F488*'Emission Factors'!$Q$11","v":-300.11549741088095},null,{"$f":"J488*'Emission Factors'!$R$11","v":359.98638846690574},{"$f":"D488*'Emission Factors'!$P$11","v":25.574762393311801},-486.74805008951563,{"$f":"(L488-Z488)*'Emission Factors'!$O$11","v":-213.65457917248801},{"$f":"T488*'Emission Factors'!$Q$11","v":-566.6846895418015},null,{"$f":"X488*'Emission Factors'!$R$11","v":274.11693901870024},{"$f":"R488*'Emission Factors'!$P$11","v":19.474279606073729}]
[null,null,"Paper",{"$f":"D412*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2348.1221212498126},{"$f":"IF(ISERROR(D489/D494),\"\",(D489/D494))","v":0.212000076815101},{"$f":"IF(F412=\"\",0,F412*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4244.7354647501024},{"$f":"IF(ISERROR(F489/F494),\"\",(F489/F494))","v":0.67037368050293977},null,null,{"$f":"J412*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":549.88321495707726},{"$f":"IF(ISERROR(J489/J494),\"\",(J489/J494))","v":0.21199964984217856},7142.7408009569917,{"$f":"IF(ISERROR(L489/L494),\"\",(L489/L494))","v":0.32286504070542282},null,null,null,"Paper",1337.693785324971,{"$f":"IF(ISERROR(R489/R494),\"\",(R489/R494))","v":0.18071587278243209},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z489))","v":5063.2214502562729},{"$f":"IF(ISERROR(T489/T494),\"\",(T489/T494))","v":0.59919706113588611},null,null,313.26111731832748,{"$f":"IF(ISERROR(X489/X494),\"\",(X489/X494))","v":0.17977893249343763},6714.1763528995716,{"$f":"IF(ISERROR(Z489/Z494),\"\",(Z489/Z494))","v":0.32286504070542282},null,null,null,"Paper",140.88732727498896,{"$f":"IF(ISERROR((T489-(1-PAYT_SourceReduction)*F489)*D489/(J489+D489)),0,(T489-(1-PAYT_SourceReduction)*F489)*D489/(J489+D489))","v":869.54100864985207},null,32.992992897424685,{"$f":"IF(ISERROR((T489-(1-PAYT_SourceReduction)*F489)*J489/(J489+D489)),0,(T489-(1-PAYT_SourceReduction)*F489)*J489/(J489+D489))","v":203.62910474132499},null,{"$f":"IF(ISERROR(($L489-$Z489)*(F489/L489)),0,($L489-$Z489)*(F489/L489))","v":254.68412788500649},null,null,{"$f":"AF489*'Emission Factors'!$C$12","v":-879.30649967614511},{"$f":"AG489*'Emission Factors'!$D$12","v":-2697.700367590543},null,{"$f":"AI489*'Emission Factors'!$F$12","v":-184.83029907483416},{"$f":"AJ489*'Emission Factors'!$G$12","v":-501.60890832758378},null,{"$f":"AL489*'Emission Factors'!$K$12","v":-799.39282290773735},null,null,-12609.14359786097,null,{"$f":"F489*'Emission Factors'!$Q$12","v":-12627.466668361569},null,{"$f":"J489*'Emission Factors'!$R$12","v":-281.26954250116432},{"$f":"D489*'Emission Factors'!$P$12","v":299.59261300176331},-17671.982495437813,{"$f":"(L489-Z489)*'Emission Factors'!$O$12","v":-2620.0782375303756},{"$f":"T489*'Emission Factors'!$Q$12","v":-15062.342666248685},null,{"$f":"X489*'Emission Factors'!$R$12","v":-160.23549865657799},{"$f":"R489*'Emission Factors'!$P$12","v":170.67390699782578}]
[null,null,"Wood",{"$f":"D413*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":653.48681676291949},{"$f":"IF(ISERROR(D490/D494),\"\",(D490/D494))","v":5.9000021377787537E-2},{"$f":"IF(F413=\"\",0,F413*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.57826262517881},{"$f":"IF(ISERROR(F490/F494),\"\",(F490/F494))","v":3.8152603475628169E-2},null,null,{"$f":"J413*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":153.0335362380545},{"$f":"IF(ISERROR(J490/J494),\"\",(J490/J494))","v":5.8999902550417607E-2},1048.0986156261529,{"$f":"IF(ISERROR(L490/L494),\"\",(L490/L494))","v":4.7375987961385459E-2},null,null,null,"Wood",486.68446770172272,{"$f":"IF(ISERROR(R490/R494),\"\",(R490/R494))","v":6.5748685771911383E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z490))","v":384.55646718990226},{"$f":"IF(ISERROR(T490/T494),\"\",(T490/T494))","v":4.5509584608298216E-2},null,null,113.97176379695863,{"$f":"IF(ISERROR(X490/X494),\"\",(X490/X494))","v":6.5407804853707202E-2},985.2126986885836,{"$f":"IF(ISERROR(Z490/Z494),\"\",(Z490/Z494))","v":4.7375987961385459E-2},null,null,null,"Wood",39.209209005775236,{"$f":"IF(ISERROR((T490-(1-PAYT_SourceReduction)*F490)*D490/(J490+D490)),0,(T490-(1-PAYT_SourceReduction)*F490)*D490/(J490+D490))","v":127.59314005542161},null,9.182012174283285,{"$f":"IF(ISERROR((T490-(1-PAYT_SourceReduction)*F490)*J490/(J490+D490)),0,(T490-(1-PAYT_SourceReduction)*F490)*J490/(J490+D490))","v":29.8797602668126},null,{"$f":"IF(ISERROR(($L490-$Z490)*(F490/L490)),0,($L490-$Z490)*(F490/L490))","v":14.494695757510753},null,null,{"$f":"AF490*'Emission Factors'!$C$13","v":-39.730497989254388},{"$f":"AG490*'Emission Factors'!$D$13","v":-184.86723370989253},null,{"$f":"AI490*'Emission Factors'!$F$13","v":-13.015664092195289},{"$f":"AJ490*'Emission Factors'!$G$13","v":-55.370280141594407},null,{"$f":"AL490*'Emission Factors'!$K$13","v":6.3136807589422856},null,null,-1349.6004524948598,null,{"$f":"F490*'Emission Factors'!$Q$13","v":-594.67187574696447},null,{"$f":"J490*'Emission Factors'!$R$13","v":-93.122202346918684},{"$f":"D490*'Emission Factors'!$P$13","v":-661.80637440097655},-1636.2704476688541,{"$f":"(L490-Z490)*'Emission Factors'!$O$13","v":-127.40850847219912},{"$f":"T490*'Emission Factors'!$Q$13","v":-946.62869576664548},null,{"$f":"X490*'Emission Factors'!$R$13","v":-69.352783128698405},{"$f":"R490*'Emission Factors'!$P$13","v":-492.88046030131107}]
[null,null,"Food Waste",{"$f":"D414*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1306.973633525839},{"$f":"IF(ISERROR(D491/D494),\"\",(D491/D494))","v":0.11800004275557507},null,null,{"$f":"H414*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.850381624024678},{"$f":"IF(ISERROR(H491/H494),\"\",(H491/H494))","v":3.9999973513208907E-2},{"$f":"J414*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":306.06707247610899},{"$f":"IF(ISERROR(J491/J494),\"\",(J491/J494))","v":0.11799980510083521},1697.8910876259727,{"$f":"IF(ISERROR(L491/L494),\"\",(L491/L494))","v":7.6747804574721135E-2},null,null,null,"Food Waste",1034.5781252291663,{"$f":"IF(ISERROR(R491/R494),\"\",(R491/R494))","v":0.13976643303084574},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I491=\"\",0,Z491*'Food Waste Collection'!$AD$11))","v":319.16200208184534},{"$f":"IF(ISERROR(V491/V494),\"\",(V491/V494))","v":9.9709160591947038E-2},242.27749505740275,{"$f":"IF(ISERROR(X491/X494),\"\",(X491/X494))","v":0.1390417993827914},1596.0176223684143,{"$f":"IF(ISERROR(Z491/Z494),\"\",(Z491/Z494))","v":7.6747804574721135E-2},null,null,null,"Food Waste",78.41841801155033,null,{"$f":"IF(ISERROR((V491-(1-PAYT_SourceReduction)*H491)*D491/(J491+D491)),0,(V491-(1-PAYT_SourceReduction)*H491)*D491/(J491+D491))","v":193.97709028512247},18.364024348566538,null,{"$f":"IF(ISERROR((V491-(1-PAYT_SourceReduction)*H491)*J491/(J491+D491)),0,(V491-(1-PAYT_SourceReduction)*H491)*J491/(J491+D491))","v":45.425553070139699},null,{"$f":"IF(ISERROR(($L491-$Z491)*(H491/L491)),0,($L491-$Z491)*(H491/L491))","v":5.0910228974414791},null,{"$f":"AF491*'Emission Factors'!$C$14","v":-102.02508412718768},null,{"$f":"AH491*'Emission Factors'!$E$14","v":-139.51678609952876},{"$f":"AI491*'Emission Factors'!$F$14","v":-11.324630414709866},null,{"$f":"AK491*'Emission Factors'!$H$14","v":-1.5846103888754912},null,{"$f":"AM491*'Emission Factors'!$L$14","v":-2.9619117470980179},null,651.85996340041504,null,null,{"$f":"H491*'Emission Factors'!$S$14","v":-14.934687033138449},{"$f":"J491*'Emission Factors'!$R$14","v":-43.194738203398963},{"$f":"D491*'Emission Factors'!$P$14","v":709.98938863695241},394.44694062301528,{"$f":"(L491-Z491)*'Emission Factors'!$O$14","v":-77.200028484970659},null,{"$f":"V491*'Emission Factors'!$S$14","v":-56.1763485647379},{"$f":"X491*'Emission Factors'!$R$14","v":-34.192220962928587},{"$f":"R491*'Emission Factors'!$P$14","v":562.01553863565243}]
[null,null,"Yard Trimmings",{"$f":"D415*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1617.1029702946823},{"$f":"IF(ISERROR(D492/D494),\"\",(D492/D494))","v":0.14600005290096579},null,null,{"$f":"H415*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1803.0706095105247},{"$f":"IF(ISERROR(H492/H494),\"\",(H492/H494))","v":0.84999943715568949},{"$f":"J415*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":378.69315747043987},{"$f":"IF(ISERROR(J492/J494),\"\",(J492/J494))","v":0.14599975885357575},3798.8667372756472,{"$f":"IF(ISERROR(L492/L494),\"\",(L492/L494))","v":0.17171577381061456},null,null,null,"Yard Trimmings",1098.1597659964473,{"$f":"IF(ISERROR(R492/R494),\"\",(R492/R494))","v":0.14835600100989327},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z492*'Food Waste Collection'!$AD$12))","v":2215.6079239839178},{"$f":"IF(ISERROR(V492/V494),\"\",(V492/V494))","v":0.6921764021415413},257.16704305874316,{"$f":"IF(ISERROR(X492/X494),\"\",(X492/X494))","v":0.14758683385085997},3570.9347330391083,{"$f":"IF(ISERROR(Z492/Z494),\"\",(Z492/Z494))","v":0.17171577381061456},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V492-(1-PAYT_SourceReduction)*H492)*D492/(J492+D492)),0,(V492-(1-PAYT_SourceReduction)*H492)*D492/(J492+D492))","v":421.91702608055425},null,null,{"$f":"IF(ISERROR((V492-(1-PAYT_SourceReduction)*H492)*J492/(J492+D492)),0,(V492-(1-PAYT_SourceReduction)*H492)*J492/(J492+D492))","v":98.804524963470371},null,{"$f":"IF(ISERROR(($L492-$Z492)*(H492/L492)),0,($L492-$Z492)*(H492/L492))","v":108.1842365706315},null,null,null,{"$f":"AH492*'Emission Factors'!$E$15","v":14.134166766122821},null,null,{"$f":"AK492*'Emission Factors'!$H$15","v":2.8364103249884733},null,{"$f":"AM492*'Emission Factors'!$L$15","v":15.828654141103771},null,-620.86386350504768,null,null,{"$f":"H492*'Emission Factors'!$S$15","v":-263.81090235172951},{"$f":"J492*'Emission Factors'!$R$15","v":-66.278615634390562},{"$f":"D492*'Emission Factors'!$P$15","v":-290.77434551892759},-566.64145460363352,{"$f":"(L492-Z492)*'Emission Factors'!$O$15","v":0},null,{"$f":"V492*'Emission Factors'!$S$15","v":-324.17006999105411},{"$f":"X492*'Emission Factors'!$R$15","v":-45.00919877870696},{"$f":"R492*'Emission Factors'!$P$15","v":-197.46218583387241}]
[null,null,"Other / Undifferentiated",{"$f":"D416*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3012.6809725119415},{"$f":"IF(ISERROR(D493/D494),\"\",(D493/D494))","v":0.27199973621984197},{"$f":"IF(F416=\"\",0,F416*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":474.35523455041761},{"$f":"IF(ISERROR(F493/F494),\"\",(F493/F494))","v":7.4915213702279521E-2},{"$f":"H416*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.3399541009552},{"$f":"IF(ISERROR(H493/H494),\"\",(H493/H494))","v":0.11000058933110163},{"$f":"J416*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":910.42413531534066},{"$f":"IF(ISERROR(J493/J494),\"\",(J493/J494))","v":0.35100107194540636},4630.8002964786547,{"$f":"IF(ISERROR(L493/L494),\"\",(L493/L494))","v":0.20932070305854397},null,null,null,"Other / Undifferentiated",1954.4950734969466,{"$f":"IF(ISERROR(R493/R494),\"\",(R493/R494))","v":0.26404270314387251},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z493))","v":1141.6543600271607},{"$f":"IF(ISERROR(T493/T494),\"\",(T493/T494))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z493-T493)*'Food Waste Collection'!$AD$13))","v":666.159659411284},{"$f":"IF(ISERROR(V493/V494),\"\",(V493/V494))","v":0.20811443726651163},590.64318575454399,{"$f":"IF(ISERROR(X493/X494),\"\",(X493/X494))","v":0.33896706469182564},4352.9522786899352,{"$f":"IF(ISERROR(Z493/Z494),\"\",(Z493/Z494))","v":0.20932070305854397},null,null,null,"Other",{"$f":"IF(ISERROR(($L493-$Z493)*(D493/L493)),0,($L493-$Z493)*(D493/L493))","v":180.76085835071663},{"$f":"IF(ISERROR((T493-(1-PAYT_SourceReduction)*F493)*D493/(J493+D493)),0,(T493-(1-PAYT_SourceReduction)*F493)*D493/(J493+D493))","v":534.29724160997785},{"$f":"IF(ISERROR((V493-(1-PAYT_SourceReduction)*H493)*D493/(J493+D493)),0,(V493-(1-PAYT_SourceReduction)*H493)*D493/(J493+D493))","v":343.12779905430034},{"$f":"IF(ISERROR(($L493-$Z493)*(J493/L493)),0,($L493-$Z493)*(J493/L493))","v":54.625448118920481},{"$f":"IF(ISERROR((T493-(1-PAYT_SourceReduction)*F493)*J493/(J493+D493)),0,(T493-(1-PAYT_SourceReduction)*F493)*J493/(J493+D493))","v":161.46319793979038},{"$f":"IF(ISERROR((V493-(1-PAYT_SourceReduction)*H493)*J493/(J493+D493)),0,(V493-(1-PAYT_SourceReduction)*H493)*J493/(J493+D493))","v":103.69230350208584},{"$f":"IF(ISERROR(($L493-$Z493)*(F493/L493)),0,($L493-$Z493)*(F493/L493))","v":28.461314073025079},{"$f":"IF(ISERROR(($L493-$Z493)*(H493/L493)),0,($L493-$Z493)*(H493/L493))","v":14.000397246057323},null,{"$f":"AF493*'Emission Factors'!$C$16","v":0},{"$f":"AG493*'Emission Factors'!$D$16","v":0},{"$f":"AH493*'Emission Factors'!$E$16","v":0},{"$f":"AI493*'Emission Factors'!$F$16","v":0},{"$f":"AJ493*'Emission Factors'!$G$16","v":0},{"$f":"AK493*'Emission Factors'!$H$16","v":0},{"$f":"AL493*'Emission Factors'!$K$16","v":0},{"$f":"AM493*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F493*'Emission Factors'!$Q$16","v":0},{"$f":"H493*'Emission Factors'!$S$16","v":0},{"$f":"J493*'Emission Factors'!$R$16","v":0},{"$f":"D493*'Emission Factors'!$P$16","v":0},0,{"$f":"(L493-Z493)*'Emission Factors'!$O$16","v":0},{"$f":"T493*'Emission Factors'!$Q$16","v":0},{"$f":"V493*'Emission Factors'!$S$16","v":0},{"$f":"X493*'Emission Factors'!$R$16","v":0},{"$f":"R493*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D486:D493)","v":11076.043728501863},{"$f":"IF(ISERROR(D494/D494),\"\",(D494/D494))","v":1},{"$f":"SUM(F486:F493)","v":6331.8945659763085},{"$f":"IF(ISERROR(F494/F494),\"\",(F494/F494))","v":1},{"$f":"SUM(H486:H493)","v":2121.2609452355046},{"$f":"IF(ISERROR(H494/H494),\"\",(H494/H494))","v":1},{"$f":"SUM(J486:J493)","v":2593.79303393394},{"$f":"IF(ISERROR(J494/J494),\"\",(J494/J494))","v":1},{"$f":"SUM(L486:L493)","v":22122.992273647615},{"$f":"IF(ISERROR(L494/L494),\"\",(L494/L494))","v":1},null,null,null,"Total",{"$f":"SUM(R486:R493)","v":7402.1930931072711},{"$f":"IF(ISERROR(R494/R494),\"\",(R494/R494))","v":1},{"$f":"SUM(T486:T493)","v":8450.0104867971531},{"$f":"IF(ISERROR(T494/T494),\"\",(T494/T494))","v":1},{"$f":"SUM(V491:V493)","v":3200.9295854770471},{"$f":"IF(ISERROR(V494/V494),\"\",(V494/V494))","v":1},{"$f":"SUM(X486:X493)","v":1742.4795718472869},{"$f":"IF(ISERROR(X494/X494),\"\",(X494/X494))","v":1},20795.612737228756,{"$f":"IF(ISERROR(Z494/Z494),\"\",(Z494/Z494))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF486:AF493),2)","v":567.54},2050.27,959.02,132.91,447.76,247.92,379.91,127.28,null,{"$f":"ROUND(SUM(AO486:AO493),2)","v":-1296.17},-3992.63,-125.38,-264.89,-675.25,1.25,-784.07,12.87,null,{"$f":"SUM(AX486:AX493)","v":-17250.705324351493},{"$f":"SUM(AY486:AY493)","v":0},{"$f":"SUM(AZ486:AZ493)","v":-16948.379930518306},{"$f":"SUM(BA486:BA493)","v":-278.74558938486797},-123.8787102189668,100.29890577064646,-24353.542504729467,-3345.8752949032182,-20665.185847386503,-380.34641855579201,-34.672762508211704,72.537818624253589]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D421*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.2723535891778},{"$f":"IF(ISERROR(D498/D506),\"\",(D498/D506))","v":4.7000017029762961E-2},{"$f":"IF(F421=\"\",0,F421*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.805931171410556},{"$f":"IF(ISERROR(F498/F506),\"\",(F498/F506))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F498,H498,J498,D498)","v":138.07828476058836},{"$f":"IF(ISERROR(L498/L506),\"\",(L498/L506))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z498-$T498-$V498)*($D498/($J498+$D498))),0,($Z498-$T498-$V498)*($D498/($J498+$D498)))","v":114.27235358917781},{"$f":"IF(ISERROR(R498/R506),\"\",(R498/R506))","v":4.7000441104860312E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z498),0,'Multi-Family Recycling'!$BG$20*Z498)","v":23.805931171410556},{"$f":"IF(ISERROR(T498/T506),\"\",(T498/T506))","v":0.1215470539979218},null,null,null,null,{"$f":"L498","v":138.07828476058836},{"$f":"IF(ISERROR(Z498/Z506),\"\",(Z498/Z506))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T498-F498)*(D498/(J498+D498))),0,(T498-F498)*(D498/(J498+D498)))","v":0},null,null,{"$f":"IF(ISERROR((T498-F498)*(J498/(J498+D498))),0,(T498-F498)*(J498/(J498+D498)))","v":0},null,null,null,null,null,{"$f":"AG498*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ498*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY498:BC498)","v":-101.01330689219733},null,{"$f":"F498*'Emission Factors'!$Q$9","v":-103.32783846527886},null,{"$f":"J498*'Emission Factors'!$R$9","v":0},{"$f":"D498*'Emission Factors'!$P$9","v":2.3145315730815246},{"$f":"SUM(BE498:BI498)","v":-101.01330689219733},{"$f":"(L498-Z498)*'Emission Factors'!$O$9","v":0},{"$f":"T498*'Emission Factors'!$Q$9","v":-103.32783846527886},null,{"$f":"X498*'Emission Factors'!$R$9","v":0},{"$f":"R498*'Emission Factors'!$P$9","v":2.3145315730815246}]
[null,null,"Glass",{"$f":"D422*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.802453507525314},{"$f":"IF(ISERROR(D499/D506),\"\",(D499/D506))","v":3.2000011594732231E-2},{"$f":"IF(F422=\"\",0,F422*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5284222604756312},{"$f":"IF(ISERROR(F499/F506),\"\",(F499/F506))","v":4.8656154230052068E-2},null,null,null,null,87.330875768000951,{"$f":"IF(ISERROR(L499/L506),\"\",(L499/L506))","v":2.9269838907803745E-2},null,null,null,"Glass",77.802453507525314,{"$f":"IF(ISERROR(R499/R506),\"\",(R499/R506))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z499),0,'Multi-Family Recycling'!$BG$21*Z499)","v":9.528422260475633},{"$f":"IF(ISERROR(T499/T506),\"\",(T499/T506))","v":4.8649710304123704E-2},null,null,null,null,87.330875768000951,{"$f":"IF(ISERROR(Z499/Z506),\"\",(Z499/Z506))","v":2.9269838907803745E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T499-F499)*(D499/(J499+D499))),0,(T499-F499)*(D499/(J499+D499)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T499-F499)*(J499/(J499+D499))),0,(T499-F499)*(J499/(J499+D499)))","v":0},null,null,null,null,null,{"$f":"AG499*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ499*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY499:BC499)","v":-1.0589716050654974},null,{"$f":"F499*'Emission Factors'!$Q$10","v":-2.6348228888656844},null,{"$f":"J499*'Emission Factors'!$R$10","v":0},{"$f":"D499*'Emission Factors'!$P$10","v":1.575851283800187},{"$f":"SUM(BE499:BI499)","v":-1.0589716050654978},{"$f":"(L499-Z499)*'Emission Factors'!$O$10","v":0},{"$f":"T499*'Emission Factors'!$Q$10","v":-2.6348228888656848},null,{"$f":"X499*'Emission Factors'!$R$10","v":0},{"$f":"R499*'Emission Factors'!$P$10","v":1.575851283800187}]
[null,null,"Plastic",{"$f":"D423*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.17124062055899},{"$f":"IF(ISERROR(D500/D506),\"\",(D500/D506))","v":0.1140000413062336},{"$f":"IF(F423=\"\",0,F423*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0746878671196534},{"$f":"IF(ISERROR(F500/F506),\"\",(F500/F506))","v":4.6339194504811512E-2},null,null,{"$f":"J423*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.180061057980488},{"$f":"IF(ISERROR(J500/J506),\"\",(J500/J506))","v":0.11399981170758655},325.42598954565915,{"$f":"IF(ISERROR(L500/L506),\"\",(L500/L506))","v":0.10906985881738061},null,null,null,"Plastic",277.17124062055899,{"$f":"IF(ISERROR(R500/R506),\"\",(R500/R506))","v":0.11400106991391652},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z500),0,'Multi-Family Recycling'!$BG$22*Z500)","v":9.0746878671196551},{"$f":"IF(ISERROR(T500/T506),\"\",(T500/T506))","v":4.6333057432498791E-2},null,null,{"$f":"IF(ISERROR(($Z500-$T500-$V500)*($J500/($J500+$D500))),0,($Z500-$T500-$V500)*($J500/($J500+$D500)))","v":39.180061057980488},{"$f":"IF(ISERROR(X500/X506),\"\",(X500/X506))","v":0.11400113907144122},325.42598954565915,{"$f":"IF(ISERROR(Z500/Z506),\"\",(Z500/Z506))","v":0.10906985881738061},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T500-F500)*(D500/(J500+D500))),0,(T500-F500)*(D500/(J500+D500)))","v":1.5563553124295007E-15},null,null,{"$f":"IF(ISERROR((T500-F500)*(J500/(J500+D500))),0,(T500-F500)*(J500/(J500+D500)))","v":2.2000152697074994E-16},null,null,null,null,null,{"$f":"AG500*'Emission Factors'!$D$11","v":-1.6234204309785011E-15},null,null,{"$f":"AJ500*'Emission Factors'!$G$11","v":-4.928636965621714E-16},null,null,null,null,44.031317403034741,null,{"$f":"F500*'Emission Factors'!$Q$11","v":-9.2819230377352042},null,{"$f":"J500*'Emission Factors'!$R$11","v":47.699270242231776},{"$f":"D500*'Emission Factors'!$P$11","v":5.6139701985381674},44.031317403034734,{"$f":"(L500-Z500)*'Emission Factors'!$O$11","v":0},{"$f":"T500*'Emission Factors'!$Q$11","v":-9.2819230377352078},null,{"$f":"X500*'Emission Factors'!$R$11","v":47.699270242231776},{"$f":"R500*'Emission Factors'!$P$11","v":5.6139701985381674}]
[null,null,"Paper",{"$f":"D424*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":515.44125448735497},{"$f":"IF(ISERROR(D501/D506),\"\",(D501/D506))","v":0.21200007681510094},{"$f":"IF(F424=\"\",0,F424*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.28048447766432},{"$f":"IF(ISERROR(F501/F506),\"\",(F501/F506))","v":0.67037368050293988},null,null,{"$f":"J424*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.861166177998811},{"$f":"IF(ISERROR(J501/J506),\"\",(J501/J506))","v":0.21199964984217853},719.58290514301802,{"$f":"IF(ISERROR(L501/L506),\"\",(L501/L506))","v":0.24117559258535401},null,null,null,"Paper",515.44125448735497,{"$f":"IF(ISERROR(R501/R506),\"\",(R501/R506))","v":0.2120019896644762},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z501),0,'Multi-Family Recycling'!$BG$23*Z501)","v":131.28048447766426},{"$f":"IF(ISERROR(T501/T506),\"\",(T501/T506))","v":0.67028489752348208},null,null,72.861166177998811,{"$f":"IF(ISERROR(X501/X506),\"\",(X501/X506))","v":0.2120021182732065},719.58290514301802,{"$f":"IF(ISERROR(Z501/Z506),\"\",(Z501/Z506))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T501-F501)*(D501/(J501+D501))),0,(T501-F501)*(D501/(J501+D501)))","v":-4.9803369997744008E-14},null,null,{"$f":"IF(ISERROR((T501-F501)*(J501/(J501+D501))),0,(T501-F501)*(J501/(J501+D501)))","v":-7.0400488630640027E-15},null,null,null,null,null,{"$f":"AG501*'Emission Factors'!$D$12","v":1.545120566064802E-13},null,null,{"$f":"AJ501*'Emission Factors'!$G$12","v":1.7342075089218424E-14},null,null,null,null,-362.04506970256796,null,{"$f":"F501*'Emission Factors'!$Q$12","v":-390.54022464169265},null,{"$f":"J501*'Emission Factors'!$R$12","v":-37.269053354514057},{"$f":"D501*'Emission Factors'!$P$12","v":65.764208293638745},-362.04506970256784,{"$f":"(L501-Z501)*'Emission Factors'!$O$12","v":0},{"$f":"T501*'Emission Factors'!$Q$12","v":-390.54022464169248},null,{"$f":"X501*'Emission Factors'!$R$12","v":-37.269053354514057},{"$f":"R501*'Emission Factors'!$P$12","v":65.764208293638745}]
[null,null,"Wood",{"$f":"D425*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.44827365449979},{"$f":"IF(ISERROR(D502/D506),\"\",(D502/D506))","v":5.9000021377787544E-2},{"$f":"IF(F425=\"\",0,F425*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4714930105951805},{"$f":"IF(ISERROR(F502/F506),\"\",(F502/F506))","v":3.8152603475628141E-2},null,null,{"$f":"J425*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.277400021235518},{"$f":"IF(ISERROR(J502/J506),\"\",(J502/J506))","v":5.8999902550417607E-2},171.19716668633049,{"$f":"IF(ISERROR(L502/L506),\"\",(L502/L506))","v":5.7378486661385071E-2},null,null,null,"Wood",143.44827365449981,{"$f":"IF(ISERROR(R502/R506),\"\",(R502/R506))","v":5.9000553727377843E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z502),0,'Multi-Family Recycling'!$BG$24*Z502)","v":7.4714930105951813},{"$f":"IF(ISERROR(T502/T506),\"\",(T502/T506))","v":3.8147550619424E-2},null,null,20.277400021235522,{"$f":"IF(ISERROR(X502/X506),\"\",(X502/X506))","v":5.9000589519430123E-2},171.19716668633049,{"$f":"IF(ISERROR(Z502/Z506),\"\",(Z502/Z506))","v":5.7378486661385071E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T502-F502)*(D502/(J502+D502))),0,(T502-F502)*(D502/(J502+D502)))","v":7.7817765621475023E-16},null,null,{"$f":"IF(ISERROR((T502-F502)*(J502/(J502+D502))),0,(T502-F502)*(J502/(J502+D502)))","v":1.1000076348537502E-16},null,null,null,null,null,{"$f":"AG502*'Emission Factors'!$D$13","v":-1.1274865606158881E-15},null,null,{"$f":"AJ502*'Emission Factors'!$G$13","v":-2.0384276967374115E-16},null,null,null,null,-176.00540147859118,null,{"$f":"F502*'Emission Factors'!$Q$13","v":-18.391914549591117},null,{"$f":"J502*'Emission Factors'!$R$13","v":-12.338969576639462},{"$f":"D502*'Emission Factors'!$P$13","v":-145.27451735236059},-176.00540147859121,{"$f":"(L502-Z502)*'Emission Factors'!$O$13","v":0},{"$f":"T502*'Emission Factors'!$Q$13","v":-18.391914549591121},null,{"$f":"X502*'Emission Factors'!$R$13","v":-12.338969576639464},{"$f":"R502*'Emission Factors'!$P$13","v":-145.27451735236062}]
[null,null,"Food Waste",{"$f":"D426*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":286.89654730899957},{"$f":"IF(ISERROR(D503/D506),\"\",(D503/D506))","v":0.11800004275557509},null,null,{"$f":"H426*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51217538322023304},{"$f":"IF(ISERROR(H503/H506),\"\",(H503/H506))","v":3.9999973513208907E-2},{"$f":"J426*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.554800042471037},{"$f":"IF(ISERROR(J503/J506),\"\",(J503/J506))","v":0.11799980510083521},327.96352273469086,{"$f":"IF(ISERROR(L503/L506),\"\",(L503/L506))","v":0.1099203390972701},null,null,null,"Food Waste",286.89654730899963,{"$f":"IF(ISERROR(R503/R506),\"\",(R503/R506))","v":0.11800110745475569},null,null,{"$f":"H503","v":0.51217538322023304},{"$f":"IF(ISERROR(V503/V506),\"\",(V503/V506))","v":3.9999973513208907E-2},40.554800042471044,{"$f":"IF(ISERROR(X503/X506),\"\",(X503/X506))","v":0.11800117903886025},327.96352273469086,{"$f":"IF(ISERROR(Z503/Z506),\"\",(Z503/Z506))","v":0.1099203390972701},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V503-H503)*(D503/(J503+D503))),0,(V503-H503)*(D503/(J503+D503)))","v":0},null,null,{"$f":"IF(ISERROR((V503-H503)*(J503/(J503+D503))),0,(V503-H503)*(J503/(J503+D503)))","v":0},null,null,null,null,null,{"$f":"AH503*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK503*'Emission Factors'!$H$14","v":0},null,null,null,150.03769206539968,null,null,{"$f":"H503*'Emission Factors'!$S$14","v":-9.0149023587963784E-2},{"$f":"J503*'Emission Factors'!$R$14","v":-5.7234316535715157},{"$f":"D503*'Emission Factors'!$P$14","v":155.85127274255916},150.03769206539971,{"$f":"(L503-Z503)*'Emission Factors'!$O$14","v":0},null,{"$f":"V503*'Emission Factors'!$S$14","v":-9.0149023587963784E-2},{"$f":"X503*'Emission Factors'!$R$14","v":-5.7234316535715166},{"$f":"R503*'Emission Factors'!$P$14","v":155.85127274255919}]
[null,null,"Yard Trimmings",{"$f":"D427*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.97369412808416},{"$f":"IF(ISERROR(D504/D506),\"\",(D504/D506))","v":0.14600005290096577},null,null,{"$f":"H427*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.883726893429953},{"$f":"IF(ISERROR(H504/H506),\"\",(H504/H506))","v":0.84999943715568937},{"$f":"J427*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.17797293390484},{"$f":"IF(ISERROR(J504/J506),\"\",(J504/J506))","v":0.14599975885357577},416.03539395541895,{"$f":"IF(ISERROR(L504/L506),\"\",(L504/L506))","v":0.13943853023264519},null,null,null,"Yard Trimmings",354.97369412808416,{"$f":"IF(ISERROR(R504/R506),\"\",(R504/R506))","v":0.14600137024062987},null,null,{"$f":"H504","v":10.883726893429953},{"$f":"IF(ISERROR(V504/V506),\"\",(V504/V506))","v":0.84999943715568937},50.17797293390484,{"$f":"IF(ISERROR(X504/X506),\"\",(X504/X506))","v":0.14600145881079316},416.03539395541895,{"$f":"IF(ISERROR(Z504/Z506),\"\",(Z504/Z506))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V504-H504)*(D504/(J504+D504))),0,(V504-H504)*(D504/(J504+D504)))","v":0},null,null,{"$f":"IF(ISERROR((V504-H504)*(J504/(J504+D504))),0,(V504-H504)*(J504/(J504+D504)))","v":0},null,null,null,null,null,{"$f":"AH504*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK504*'Emission Factors'!$H$15","v":0},null,null,null,-74.203026073154703,null,null,{"$f":"H504*'Emission Factors'!$S$15","v":-1.592420062509361},{"$f":"J504*'Emission Factors'!$R$15","v":-8.7821142679577786},{"$f":"D504*'Emission Factors'!$P$15","v":-63.828491742687561},-74.203026073154703,{"$f":"(L504-Z504)*'Emission Factors'!$O$15","v":0},null,{"$f":"V504*'Emission Factors'!$S$15","v":-1.592420062509361},{"$f":"X504*'Emission Factors'!$R$15","v":-8.7821142679577786},{"$f":"R504*'Emission Factors'!$P$15","v":-63.828491742687561}]
[null,null,"Other / Undifferentiated",{"$f":"D428*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":661.31997385860564},{"$f":"IF(ISERROR(D505/D506),\"\",(D505/D506))","v":0.27199973621984186},{"$f":"IF(F428=\"\",0,F428*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.670781141354603},{"$f":"IF(ISERROR(F505/F506),\"\",(F505/F506))","v":7.4915213702279479E-2},{"$f":"H428*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4084907825377391},{"$f":"IF(ISERROR(H505/H506),\"\",(H505/H506))","v":0.11000058933110161},{"$f":"J428*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.6339135498978},{"$f":"IF(ISERROR(J505/J506),\"\",(J505/J506))","v":0.35100107194540636},798.03315933239583,{"$f":"IF(ISERROR(L505/L506),\"\",(L505/L506))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",661.298036517225,{"$f":"IF(ISERROR(R505/R506),\"\",(R505/R506))","v":0.27199316756727027},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z505),0,'Multi-Family Recycling'!$BG$25*Z505)","v":14.696720157337927},{"$f":"IF(ISERROR(T505/T506),\"\",(T505/T506))","v":7.5037730122549703E-2},{"$f":"H505","v":1.4084907825377391},{"$f":"IF(ISERROR(V505/V506),\"\",(V505/V506))","v":0.11000058933110161},120.62991187529514,{"$f":"IF(ISERROR(X505/X506),\"\",(X505/X506))","v":0.35099351528626882},798.03315933239583,{"$f":"IF(ISERROR(Z505/Z506),\"\",(Z505/Z506))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T505-F505)*(D505/(J505+D505))),0,(T505-F505)*(D505/(J505+D505)))","v":2.193734138065408E-2},{"$f":"IF(ISERROR((V505-H505)*(D505/(J505+D505))),0,(V505-H505)*(D505/(J505+D505)))","v":0},null,{"$f":"IF(ISERROR((T505-F505)*(J505/(J505+D505))),0,(T505-F505)*(J505/(J505+D505)))","v":4.0016746026700746E-3},{"$f":"IF(ISERROR((V505-H505)*(J505/(J505+D505))),0,(V505-H505)*(J505/(J505+D505)))","v":0},null,null,null,null,{"$f":"AG505*'Emission Factors'!$D$16","v":0},{"$f":"AH505*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ505*'Emission Factors'!$G$16","v":0},{"$f":"AK505*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F505*'Emission Factors'!$Q$16","v":0},{"$f":"H505*'Emission Factors'!$S$16","v":0},{"$f":"J505*'Emission Factors'!$R$16","v":0},{"$f":"D505*'Emission Factors'!$P$16","v":0},0,{"$f":"(L505-Z505)*'Emission Factors'!$O$16","v":0},{"$f":"T505*'Emission Factors'!$Q$16","v":0},{"$f":"V505*'Emission Factors'!$S$16","v":0},{"$f":"X505*'Emission Factors'!$R$16","v":0},{"$f":"R505*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D498:D505)","v":2431.3257911548062},{"$f":"IF(ISERROR(D506/D506),\"\",(D506/D506))","v":1},{"$f":"SUM(F498:F505)","v":195.83179992861994},{"$f":"IF(ISERROR(F506/F506),\"\",(F506/F506))","v":1},{"$f":"SUM(H498:H505)","v":12.804393059187927},{"$f":"IF(ISERROR(H506/H506),\"\",(H506/H506))","v":1},{"$f":"SUM(J498:J505)","v":343.68531378348848},{"$f":"IF(ISERROR(J506/J506),\"\",(J506/J506))","v":1},{"$f":"SUM(L498:L505)","v":2983.6472979261025},{"$f":"IF(ISERROR(L506/L506),\"\",(L506/L506))","v":1},null,null,null,"Total",{"$f":"SUM(R498:R505)","v":2431.3038538134256},{"$f":"IF(ISERROR(R506/R506),\"\",(R506/R506))","v":1},{"$f":"SUM(T498:T505)","v":195.8577389446032},{"$f":"IF(ISERROR(T506/T506),\"\",(T506/T506))","v":1},{"$f":"SUM(V503:V505)","v":12.804393059187927},{"$f":"IF(ISERROR(V506/V506),\"\",(V506/V506))","v":1},{"$f":"SUM(X498:X505)","v":343.68131210888583},{"$f":"IF(ISERROR(X506/X506),\"\",(X506/X506))","v":1},2983.6472979261025,{"$f":"IF(ISERROR(Z506/Z506),\"\",(Z506/Z506))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG498:AG505),2)","v":0.02},{"$f":"ROUND(SUM(AH498:AH505),2)","v":0},null,{"$f":"ROUND(SUM(AJ498:AJ505),2)","v":0},{"$f":"ROUND(SUM(AK498:AK505),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP498:AP505),2)","v":0},{"$f":"ROUND(SUM(AQ498:AQ505),2)","v":0},null,{"$f":"ROUND(SUM(AS498:AS505),2)","v":0},{"$f":"ROUND(SUM(AT498:AT505),2)","v":0},null,null,null,{"$f":"SUM(AX498:AX505)","v":-520.25676628314216},{"$f":"SUM(AY498:AY505)","v":0},{"$f":"SUM(AZ498:AZ505)","v":-524.17672358316349},{"$f":"SUM(BA498:BA505)","v":-1.6825690860973248},-16.414298610451038,22.016824996569639,-520.25676628314216,0,-524.17672358316338,-1.6825690860973248,-16.414298610451041,22.016824996569639]
[null,null,null,null,{"$f":"IF(ISERROR(D507/$L507),\"\",(D507/$L507))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R507/$Z507),\"\",(R507/$Z507))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF506+'Annual Calcs'!AI506","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D434*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":598.48041159634829},{"$f":"IF(ISERROR(D511/D519),\"\",(D511/D519))","v":4.799999382000851E-2},{"$f":"F434*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":732.49018535551716},{"$f":"IF(ISERROR(F511/F519),\"\",(F511/F519))","v":0.12156313597911082},null,null,null,null,{"$f":"SUM(F511,H511,J511,D511)","v":1330.9705969518654},{"$f":"IF(ISERROR(L511/L519),\"\",(L511/L519))","v":5.7430402489240646E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z511-$T511-$V511)*($D511/($J511+$D511))),0,($Z511-$T511-$V511)*($D511/($J511+$D511)))","v":398.83482205356847},{"$f":"IF(ISERROR(R511/R519),\"\",(R511/R519))","v":4.1281547744278335E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L511*'Commercial Diversion'!$Z$104)","v":932.13577489829697},{"$f":"IF(ISERROR(T511/T519),\"\",(T511/T519))","v":0.10394520532526436},null,null,null,null,{"$f":"L511","v":1330.9705969518654},{"$f":"IF(ISERROR(Z511/Z519),\"\",(Z511/Z519))","v":5.7430402489240646E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T511-F511)*(D511/(J511+D511))),0,(T511-F511)*(D511/(J511+D511)))","v":199.64558954277982},null,null,{"$f":"IF(ISERROR((T511-F511)*(J511/(J511+D511))),0,(T511-F511)*(J511/(J511+D511)))","v":0},null,null,null,null,null,{"$f":"AG511*'Emission Factors'!$D$9","v":-870.59026283220567},null,null,{"$f":"AJ511*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY511:BC511)","v":-3167.1961539920057},null,{"$f":"F511*'Emission Factors'!$Q$9","v":-3179.3180869443149},null,{"$f":"J511*'Emission Factors'!$R$9","v":0},{"$f":"D511*'Emission Factors'!$P$9","v":12.121932952309125},{"$f":"SUM(BE511:BI511)","v":-4037.7864168242118},{"$f":"(L511-Z511)*'Emission Factors'!$O$9","v":0},{"$f":"T511*'Emission Factors'!$Q$9","v":-4045.8646243616713},null,{"$f":"X511*'Emission Factors'!$R$9","v":0},{"$f":"R511*'Emission Factors'!$P$9","v":8.0782075374595212}]
[null,null,"Glass",{"$f":"D435*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.36683816514517},{"$f":"IF(ISERROR(D512/D519),\"\",(D512/D519))","v":1.9999997425003548E-2},{"$f":"F435*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.18222158448282},{"$f":"IF(ISERROR(F512/F519),\"\",(F512/F519))","v":4.8656147183506887E-2},null,null,null,null,542.54905974962799,{"$f":"IF(ISERROR(L512/L519),\"\",(L512/L519))","v":2.3410592948438412E-2},null,null,null,"Glass",167.98447920270098,{"$f":"IF(ISERROR(R512/R519),\"\",(R512/R519))","v":1.7387296482283137E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L512*'Commercial Diversion'!$Z$105)","v":374.564580546927},{"$f":"IF(ISERROR(T512/T519),\"\",(T512/T519))","v":4.1768799439941953E-2},null,null,null,null,542.54905974962799,{"$f":"IF(ISERROR(Z512/Z519),\"\",(Z512/Z519))","v":2.3410592948438412E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T512-F512)*(D512/(J512+D512))),0,(T512-F512)*(D512/(J512+D512)))","v":81.382358962444187},null,null,{"$f":"IF(ISERROR((T512-F512)*(J512/(J512+D512))),0,(T512-F512)*(J512/(J512+D512)))","v":0},null,null,null,null,null,{"$f":"AG512*'Emission Factors'!$D$10","v":-24.152411719986404},null,null,{"$f":"AJ512*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY512:BC512)","v":-76.020667604940087},null,{"$f":"F512*'Emission Factors'!$Q$10","v":-81.071473001735555},null,{"$f":"J512*'Emission Factors'!$R$10","v":0},{"$f":"D512*'Emission Factors'!$P$10","v":5.0508053967954698},{"$f":"SUM(BE512:BI512)","v":-100.17307932492649},{"$f":"(L512-Z512)*'Emission Factors'!$O$10","v":0},{"$f":"T512*'Emission Factors'!$Q$10","v":-103.57552417436145},null,{"$f":"X512*'Emission Factors'!$R$10","v":0},{"$f":"R512*'Emission Factors'!$P$10","v":3.4024448494349562}]
[null,null,"Plastic",{"$f":"D436*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2032.3397310459329},{"$f":"IF(ISERROR(D513/D519),\"\",(D513/D519))","v":0.16299997901377891},{"$f":"F436*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.22116341379314},{"$f":"IF(ISERROR(F513/F519),\"\",(F513/F519))","v":4.6339187793816079E-2},null,null,{"$f":"J436*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":441.97730678936591},{"$f":"IF(ISERROR(J513/J519),\"\",(J513/J519))","v":0.16299997285917195},2753.5382012490918,{"$f":"IF(ISERROR(L513/L519),\"\",(L513/L519))","v":0.1188131484868212},null,null,null,"Plastic",1919.2554940265904,{"$f":"IF(ISERROR(R513/R519),\"\",(R513/R519))","v":0.19865325926702973},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L513*'Commercial Diversion'!$Z$106)","v":416.89807347624759},{"$f":"IF(ISERROR(T513/T519),\"\",(T513/T519))","v":4.6489531905289039E-2},null,null,{"$f":"IF(ISERROR(($L513-$T513-$V513)*($J513/($J513+$D513))),0,($L513-$T513-$V513)*($J513/($J513+$D513)))","v":417.38463374625366},{"$f":"IF(ISERROR(X513/X519),\"\",(X513/X519))","v":0.19583057640652252},2753.5382012490918,{"$f":"IF(ISERROR(Z513/Z519),\"\",(Z513/Z519))","v":0.1188131484868212},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T513-F513)*(D513/(J513+D513))),0,(T513-F513)*(D513/(J513+D513)))","v":113.08423701934225},null,null,{"$f":"IF(ISERROR((T513-F513)*(J513/(J513+D513))),0,(T513-F513)*(J513/(J513+D513)))","v":24.592673043112192},null,null,null,null,null,{"$f":"AG513*'Emission Factors'!$D$11","v":-117.95716526468404},null,null,{"$f":"AJ513*'Emission Factors'!$G$11","v":-55.094325531588943},null,null,null,null,293.64612099394373,null,{"$f":"F513*'Emission Factors'!$Q$11","v":-285.59763016249428},null,{"$f":"J513*'Emission Factors'!$R$11","v":538.07968717255494},{"$f":"D513*'Emission Factors'!$P$11","v":41.164063983883075},120.59463019767068,{"$f":"(L513-Z513)*'Emission Factors'!$O$11","v":0},{"$f":"T513*'Emission Factors'!$Q$11","v":-426.41861508067939},null,{"$f":"X513*'Emission Factors'!$R$11","v":508.13964813774282},{"$f":"R513*'Emission Factors'!$P$11","v":38.873597140607252}]
[null,null,"Paper",{"$f":"D437*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3117.0854770643141},{"$f":"IF(ISERROR(D514/D519),\"\",(D514/D519))","v":0.24999996781254433},{"$f":"F437*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4039.3994973862073},{"$f":"IF(ISERROR(F514/F519),\"\",(F514/F519))","v":0.67037358341720599},null,null,{"$f":"J437*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":677.87930489166547},{"$f":"IF(ISERROR(J514/J519),\"\",(J514/J519))","v":0.2499999583729631},7834.3642793421877,{"$f":"IF(ISERROR(L514/L519),\"\",(L514/L519))","v":0.3380470574183716},null,null,null,"Paper",1830.0968212917392,{"$f":"IF(ISERROR(R514/R519),\"\",(R514/R519))","v":0.18942485742796988},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L514*'Commercial Diversion'!$Z$107)","v":5606.2723532546443},{"$f":"IF(ISERROR(T514/T519),\"\",(T514/T519))","v":0.62517194014143362},null,null,397.99510479580408,{"$f":"IF(ISERROR(X514/X519),\"\",(X514/X519))","v":0.18673330179787967},7834.3642793421877,{"$f":"IF(ISERROR(Z514/Z519),\"\",(Z514/Z519))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T514-F514)*(D514/(J514+D514))),0,(T514-F514)*(D514/(J514+D514)))","v":1286.9886557725754},null,null,{"$f":"IF(ISERROR((T514-F514)*(J514/(J514+D514))),0,(T514-F514)*(J514/(J514+D514)))","v":279.8842000958615},null,null,null,null,null,{"$f":"AG514*'Emission Factors'!$D$12","v":-3992.8073951951001},null,null,{"$f":"AJ514*'Emission Factors'!$G$12","v":-689.45158034539315},null,null,null,null,-11965.659517400181,null,{"$f":"F514*'Emission Factors'!$Q$12","v":-12016.62222228582},null,{"$f":"J514*'Emission Factors'!$R$12","v":-346.74053830279053},{"$f":"D514*'Emission Factors'!$P$12","v":397.70324318842978},-16647.918492940677,{"$f":"(L514-Z514)*'Emission Factors'!$O$12","v":0},{"$f":"T514*'Emission Factors'!$Q$12","v":-16677.839611531068},null,{"$f":"X514*'Emission Factors'!$R$12","v":-203.57759247544388},{"$f":"R514*'Emission Factors'!$P$12","v":233.49871106583825}]
[null,null,"Wood",{"$f":"D438*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1446.3276613578421},{"$f":"IF(ISERROR(D515/D519),\"\",(D515/D519))","v":0.1159999850650206},{"$f":"F438*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":229.8920912106897},{"$f":"IF(ISERROR(F515/F519),\"\",(F515/F519))","v":3.8152597950241909E-2},null,null,{"$f":"J438*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.53599746973276},{"$f":"IF(ISERROR(J515/J519),\"\",(J515/J519))","v":0.11599998068505488},1990.7557500382645,{"$f":"IF(ISERROR(L515/L519),\"\",(L515/L519))","v":8.5899646652075834E-2},null,null,null,"Wood",1201.054403500563,{"$f":"IF(ISERROR(R515/R519),\"\",(R515/R519))","v":0.12431558620256292},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L515*'Commercial Diversion'!$Z$108)","v":528.50545371642932},{"$f":"IF(ISERROR(T515/T519),\"\",(T515/T519))","v":5.8935199550805922E-2},null,null,261.19589282127237,{"$f":"IF(ISERROR(X515/X519),\"\",(X515/X519))","v":0.12254917433616506},1990.7557500382645,{"$f":"IF(ISERROR(Z515/Z519),\"\",(Z515/Z519))","v":8.5899646652075834E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T515-F515)*(D515/(J515+D515))),0,(T515-F515)*(D515/(J515+D515)))","v":245.27325785727919},null,null,{"$f":"IF(ISERROR((T515-F515)*(J515/(J515+D515))),0,(T515-F515)*(J515/(J515+D515)))","v":53.340104648460397},null,null,null,null,null,{"$f":"AG515*'Emission Factors'!$D$13","v":-355.37168113734867},null,null,{"$f":"AJ515*'Emission Factors'!$G$13","v":-98.844719997556794},null,null,null,null,-2222.0437731917464,null,{"$f":"F515*'Emission Factors'!$Q$13","v":-565.90505956144864},null,{"$f":"J515*'Emission Factors'!$R$13","v":-191.39781724839219},{"$f":"D515*'Emission Factors'!$P$13","v":-1464.7408963819057},-2676.2601743266523,{"$f":"(L515-Z515)*'Emission Factors'!$O$13","v":0},{"$f":"T515*'Emission Factors'!$Q$13","v":-1300.9752040136268},null,{"$f":"X515*'Emission Factors'!$R$13","v":-158.9399120049755},{"$f":"R515*'Emission Factors'!$P$13","v":-1216.3450583080498}]
[null,null,"Food Waste",{"$f":"D439*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1695.6944995229874},{"$f":"IF(ISERROR(D516/D519),\"\",(D516/D519))","v":0.13599998249002415},null,null,{"$f":"H439*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.52560792991773},{"$f":"IF(ISERROR(H516/H519),\"\",(H516/H519))","v":8.1996434937611426E-2},{"$f":"J439*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":368.766341861066},{"$f":"IF(ISERROR(J516/J519),\"\",(J516/J519))","v":0.13599997735489192},2225.9864493139712,{"$f":"IF(ISERROR(L516/L519),\"\",(L516/L519))","v":9.6049678341857722E-2},null,null,null,"Food Waste",1330.0210120487616,{"$f":"IF(ISERROR(R516/R519),\"\",(R516/R519))","v":0.13766432335843001},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L516*'Commercial Diversion'!$AA$109)","v":606.72289779271193},{"$f":"IF(ISERROR(V516/V519),\"\",(V516/V519))","v":0.2512198390960505},289.24253947249753,{"$f":"IF(ISERROR(X516/X519),\"\",(X516/X519))","v":0.13570823802924428},2225.9864493139712,{"$f":"IF(ISERROR(Z516/Z519),\"\",(Z516/Z519))","v":9.6049678341857722E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V516-H516)*(D516/(J516+D516))),0,(V516-H516)*(D516/(J516+D516)))","v":365.67348747422574},null,null,{"$f":"IF(ISERROR((V516-H516)*(J516/(J516+D516))),0,(V516-H516)*(J516/(J516+D516)))","v":79.523802388568484},null,null,null,null,null,{"$f":"AH516*'Emission Factors'!$E$14","v":-263.00832566990607},null,null,{"$f":"AK516*'Emission Factors'!$H$14","v":-2.7740827554313734},null,null,null,840.68101921245261,null,null,{"$f":"H516*'Emission Factors'!$S$14","v":-28.430448468221325},{"$f":"J516*'Emission Factors'!$R$14","v":-52.043382079780038},{"$f":"D516*'Emission Factors'!$P$14","v":921.154849760454},574.8986107871151,{"$f":"(L516-Z516)*'Emission Factors'!$O$14","v":0},null,{"$f":"V516*'Emission Factors'!$S$14","v":-106.79052257565087},{"$f":"X516*'Emission Factors'!$R$14","v":-40.820319770843888},{"$f":"R516*'Emission Factors'!$P$14","v":722.5094531336099}]
[null,null,"Yard Trimmings",{"$f":"D440*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.36683816514517},{"$f":"IF(ISERROR(D517/D519),\"\",(D517/D519))","v":1.9999997425003548E-2},null,null,{"$f":"H440*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1808.3845235632091},{"$f":"IF(ISERROR(H517/H519),\"\",(H517/H519))","v":0.91800356506238856},{"$f":"J440*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.230344391333226},{"$f":"IF(ISERROR(J517/J519),\"\",(J517/J519))","v":1.9999996669837043E-2},2111.9817061196873,{"$f":"IF(ISERROR(L517/L519),\"\",(L517/L519))","v":9.1130457509838822E-2},null,null,null,"Yard Trimmings",249.36683816514517,{"$f":"IF(ISERROR(R517/R519),\"\",(R517/R519))","v":2.5810808049683095E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L517*'Commercial Diversion'!$AA$110)","v":1808.3845235632089},{"$f":"IF(ISERROR(V517/V519),\"\",(V517/V519))","v":0.74878016090394939},54.230344391333226,{"$f":"IF(ISERROR(X517/X519),\"\",(X517/X519))","v":2.5444059848488215E-2},2111.9817061196873,{"$f":"IF(ISERROR(Z517/Z519),\"\",(Z517/Z519))","v":9.1130457509838822E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V517-H517)*(D517/(J517+D517))),0,(V517-H517)*(D517/(J517+D517)))","v":-1.8675882974216618E-13},null,null,{"$f":"IF(ISERROR((V517-H517)*(J517/(J517+D517))),0,(V517-H517)*(J517/(J517+D517)))","v":-4.0614845701065882E-14},null,null,null,null,null,{"$f":"AH517*'Emission Factors'!$E$15","v":-6.2563970673175347E-15},null,null,{"$f":"AK517*'Emission Factors'!$H$15","v":-1.1659422251856219E-15},null,null,null,-318.9188724854298,null,null,{"$f":"H517*'Emission Factors'!$S$15","v":-264.58839184873744},{"$f":"J517*'Emission Factors'!$R$15","v":-9.4913575297815314},{"$f":"D517*'Emission Factors'!$P$15","v":-44.839123106910826},-318.9188724854298,{"$f":"(L517-Z517)*'Emission Factors'!$O$15","v":0},null,{"$f":"V517*'Emission Factors'!$S$15","v":-264.58839184873744},{"$f":"X517*'Emission Factors'!$R$15","v":-9.4913575297815314},{"$f":"R517*'Emission Factors'!$P$15","v":-44.839123106910826}]
[null,null,"Other / Undifferentiated",{"$f":"D441*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3079.6820566365573},{"$f":"IF(ISERROR(D518/D519),\"\",(D518/D519))","v":0.24700009694861635},{"$f":"F441*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":451.40952035559945},{"$f":"IF(ISERROR(F518/F519),\"\",(F518/F519))","v":7.4915347676118335E-2},{"$f":"H441*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H518/H519),\"\",(H518/H519))","v":0},{"$f":"J441*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":854.12837565328346},{"$f":"IF(ISERROR(J518/J519),\"\",(J518/J519))","v":0.31500011405808126},4385.2199526454406,{"$f":"IF(ISERROR(L518/L519),\"\",(L518/L519))","v":0.18921901615335565},null,null,null,"Other / Undifferentiated",2564.7201602124242,{"$f":"IF(ISERROR(R518/R519),\"\",(R518/R519))","v":0.26546232146776283},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L518*'Commercial Diversion'!$Z$111)","v":1109.1925132524157},{"$f":"IF(ISERROR(T518/T519),\"\",(T518/T519))","v":0.12368932363726511},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L518*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V518/V519),\"\",(V518/V519))","v":0},711.30727918060086,{"$f":"IF(ISERROR(X518/X519),\"\",(X518/X519))","v":0.33373464958170035},4385.2199526454406,{"$f":"IF(ISERROR(Z518/Z519),\"\",(Z518/Z519))","v":0.18921901615335565},null,null,null,"Other",null,{"$f":"IF(ISERROR((T518-F518)*(D518/(J518+D518))),0,(T518-F518)*(D518/(J518+D518)))","v":514.96189642413356},{"$f":"IF(ISERROR((V518-H518)*(D518/(J518+D518))),0,(V518-H518)*(D518/(J518+D518)))","v":0},null,{"$f":"IF(ISERROR((T518-F518)*(J518/(J518+D518))),0,(T518-F518)*(J518/(J518+D518)))","v":142.82109647268268},{"$f":"IF(ISERROR((V518-H518)*(J518/(J518+D518))),0,(V518-H518)*(J518/(J518+D518)))","v":0},null,null,null,null,{"$f":"AG518*'Emission Factors'!$D$16","v":0},{"$f":"AH518*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ518*'Emission Factors'!$G$16","v":0},{"$f":"AK518*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F518*'Emission Factors'!$Q$16","v":0},{"$f":"H518*'Emission Factors'!$S$16","v":0},{"$f":"J518*'Emission Factors'!$R$16","v":0},{"$f":"D518*'Emission Factors'!$P$16","v":0},0,{"$f":"(L518-Z518)*'Emission Factors'!$O$16","v":0},{"$f":"T518*'Emission Factors'!$Q$16","v":0},{"$f":"V518*'Emission Factors'!$S$16","v":0},{"$f":"X518*'Emission Factors'!$R$16","v":0},{"$f":"R518*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D511:D518)","v":12468.343513554273},{"$f":"IF(ISERROR(D519/D519),\"\",(D519/D519))","v":1},{"$f":"SUM(F511:F518)","v":6025.5946793062894},{"$f":"IF(ISERROR(F519/F519),\"\",(F519/F519))","v":1},{"$f":"SUM(H511:H518)","v":1969.9101314931268},{"$f":"IF(ISERROR(H519/H519),\"\",(H519/H519))","v":1},{"$f":"SUM(J511:J518)","v":2711.5176710564465},{"$f":"IF(ISERROR(J519/J519),\"\",(J519/J519))","v":1},{"$f":"SUM(L511:L518)","v":23175.365995410139},{"$f":"IF(ISERROR(L519/L519),\"\",(L519/L519))","v":1},null,null,null,"Total",{"$f":"SUM(R511:R518)","v":9661.3340305014935},{"$f":"IF(ISERROR(R519/R519),\"\",(R519/R519))","v":1},{"$f":"SUM(T511:T518)","v":8967.5687491449607},{"$f":"IF(ISERROR(T519/T519),\"\",(T519/T519))","v":1},{"$f":"SUM(V511:V518)","v":2415.1074213559209},{"$f":"IF(ISERROR(V519/V519),\"\",(V519/V519))","v":1},{"$f":"SUM(X511:X518)","v":2131.3557944077616},{"$f":"IF(ISERROR(X519/X519),\"\",(X519/X519))","v":1},{"$f":"SUM(Z511:Z518)","v":23175.365995410139},{"$f":"IF(ISERROR(Z519/Z519),\"\",(Z519/Z519))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG511:AG518),2)","v":2441.34},{"$f":"ROUND(SUM(AH511:AH518),2)","v":365.67},null,{"$f":"ROUND(SUM(AJ511:AJ518),2)","v":500.64},{"$f":"ROUND(SUM(AK511:AK518),2)","v":79.52},null,null,null,null,{"$f":"ROUND(SUM(AP511:AP518),2)","v":-5360.88},{"$f":"ROUND(SUM(AQ511:AQ518),2)","v":-263.01},null,{"$f":"ROUND(SUM(AS511:AS518),2)","v":-843.39},{"$f":"ROUND(SUM(AT511:AT518),2)","v":-2.77},null,null,null,{"$f":"SUM(AX511:AX518)","v":-16615.51184446791},{"$f":"SUM(AY511:AY518)","v":0},{"$f":"SUM(AZ511:AZ518)","v":-16128.514471955812},{"$f":"SUM(BA511:BA518)","v":-293.01884031695874},-61.593407988189341,-132.38512420694505,-23085.56379491711,0,-22554.673579161408,-371.37891442438831,95.310466356697987,-254.82176768801079]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D448*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2651.2577031619544},{"$f":"IF(ISERROR(D525/D542),\"\",(D525/D542))","v":9.999999999999995E-2},{"$f":"F448*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1632.0811808193616},{"$f":"IF(ISERROR(F525/F542),\"\",(F525/F542))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(F525,H525,J525,D525)","v":4283.338883981316},{"$f":"IF(ISERROR(L525/L542),\"\",(L525/L542))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",{"$f":"IF($Z525=0,0,($Z525-$T525-$V525))","v":2118.8190730501574},{"$f":"IF(ISERROR(R525/R542),\"\",(R525/R542))","v":9.6206933172237427E-2},{"$f":"L525*'C&D Recycling'!$U$45","v":2164.5198109311586},{"$f":"IF(ISERROR(T525/T542),\"\",(T525/T542))","v":0.15362649481646537},null,null,null,null,{"$f":"L525","v":4283.338883981316},{"$f":"IF(ISERROR(Z525/Z542),\"\",(Z525/Z542))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T525-F525),0,T525-F525)","v":532.43863011179701},null,null,null,null,null,null,null,null,{"$f":"AG525*'Emission Factors'!$D$25","v":-54.078450070569872},null,null,null,null,null,null,null,{"$f":"SUM(AY525:BC525)","v":-79.009403753956448},null,{"$f":"F525*'Emission Factors'!$Q$25","v":-132.70935365089372},null,null,{"$f":"D525*'Emission Factors'!$P$25","v":53.69994989693727},{"$f":"SUM(BE525:BI525)","v":-133.08785382452632},{"$f":"(L525-Z525)*'Emission Factors'!$O$25","v":0},{"$f":"T525*'Emission Factors'!$Q$25","v":-176.00351529635199},null,null,{"$f":"R525*'Emission Factors'!$P$25","v":42.915661471825679}]
[null,null,"Concrete ",{"$f":"D449*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3181.5092437943454},{"$f":"IF(ISERROR(D526/D542),\"\",(D526/D542))","v":0.11999999999999995},{"$f":"F449*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5664.2817451966093},{"$f":"IF(ISERROR(F526/F542),\"\",(F526/F542))","v":0.59000000000000008},null,null,null,null,8845.7909889909552,{"$f":"IF(ISERROR(L526/L542),\"\",(L526/L542))","v":0.24494718309859156},null,null,null,"Concrete ",2081.9369325659891,{"$f":"IF(ISERROR(R526/R542),\"\",(R526/R542))","v":9.4532265585022701E-2},{"$f":"L526*'C&D Recycling'!$U$46","v":6763.8540564249661},{"$f":"IF(ISERROR(T526/T542),\"\",(T526/T542))","v":0.48006360805341064},null,null,null,null,8845.7909889909552,{"$f":"IF(ISERROR(Z526/Z542),\"\",(Z526/Z542))","v":0.24494718309859156},null,null,null,"Concrete ",null,1099.5723112283567,null,null,null,null,null,null,null,null,{"$f":"AG526*'Emission Factors'!$D$26","v":-31.020072957785029},null,null,null,null,null,null,null,{"$f":"SUM(AY526:BC526)","v":19.371992338374781},null,{"$f":"F526*'Emission Factors'!$Q$26","v":-45.067947537949948},null,null,{"$f":"D526*'Emission Factors'!$P$26","v":64.439939876324729},-11.648080619410237,{"$f":"(L526-Z526)*'Emission Factors'!$O$26","v":0},{"$f":"T526*'Emission Factors'!$Q$26","v":-53.816712070831045},null,null,{"$f":"R526*'Emission Factors'!$P$26","v":42.168631451420808}]
[null,null,"Drywall ",{"$f":"D450*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2147.5187395611833},{"$f":"IF(ISERROR(D527/D542),\"\",(D527/D542))","v":8.0999999999999975E-2},{"$f":"F450*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":192.0095506846308},{"$f":"IF(ISERROR(F527/F542),\"\",(F527/F542))","v":1.9999999999999997E-2},null,null,null,null,2339.5282902458143,{"$f":"IF(ISERROR(L527/L542),\"\",(L527/L542))","v":6.4783450704225351E-2},null,null,null,"Drywall ",1856.704663975258,{"$f":"IF(ISERROR(R527/R542),\"\",(R527/R542))","v":8.4305386807050256E-2},{"$f":"L527*'C&D Recycling'!$U$47","v":482.8236262705563},{"$f":"IF(ISERROR(T527/T542),\"\",(T527/T542))","v":3.4268340231365851E-2},null,null,null,null,2339.5282902458143,{"$f":"IF(ISERROR(Z527/Z542),\"\",(Z527/Z542))","v":6.4783450704225351E-2},null,null,null,"Drywall ",null,290.81407558592548,null,null,null,null,null,null,null,null,{"$f":"AG527*'Emission Factors'!$D$27","v":25.96723077854196},null,null,null,null,null,null,null,-125.66309232007849,null,{"$f":"F527*'Emission Factors'!$Q$27","v":5.4243063668245872},null,null,{"$f":"D527*'Emission Factors'!$P$27","v":-131.08739868690307},-99.695861541536544,{"$f":"(L527-Z527)*'Emission Factors'!$O$27","v":0},{"$f":"T527*'Emission Factors'!$Q$27","v":13.639859375194858},null,null,{"$f":"R527*'Emission Factors'!$P$27","v":-113.3357209167314}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D451*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4162.4745939642698},{"$f":"IF(ISERROR(D528/D542),\"\",(D528/D542))","v":0.15699999999999997},{"$f":"F451*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":480.02387671157703},{"$f":"IF(ISERROR(F528/F542),\"\",(F528/F542))","v":0.05},null,null,null,null,4642.4984706758469,{"$f":"IF(ISERROR(L528/L542),\"\",(L528/L542))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",3585.3907831859806,{"$f":"IF(ISERROR(R528/R542),\"\",(R528/R542))","v":0.16279797357957998},{"$f":"L528*'C&D Recycling'!$U$48","v":1057.1076874898663},{"$f":"IF(ISERROR(T528/T542),\"\",(T528/T542))","v":7.5028072209117169E-2},null,null,null,null,4642.4984706758469,{"$f":"IF(ISERROR(Z528/Z542),\"\",(Z528/Z542))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",null,577.08381077828926,null,null,null,null,null,null,null,null,{"$f":"AG528*'Emission Factors'!$D$28","v":-836.12557595969474},null,null,null,null,null,null,null,-5397.0995533620735,null,{"$f":"F528*'Emission Factors'!$Q$28","v":-1181.6323872247726},null,null,{"$f":"D528*'Emission Factors'!$P$28","v":-4215.4671661373013},-6233.2251293217687,{"$f":"(L528-Z528)*'Emission Factors'!$O$28","v":0},{"$f":"T528*'Emission Factors'!$Q$28","v":-2602.1886429471106},null,null,{"$f":"R528*'Emission Factors'!$P$28","v":-3631.0364863746586}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D452*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1193.0659664228797},{"$f":"IF(ISERROR(D529/D542),\"\",(D529/D542))","v":4.4999999999999984E-2},{"$f":"F452*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":192.0095506846308},{"$f":"IF(ISERROR(F529/F542),\"\",(F529/F542))","v":1.9999999999999997E-2},null,null,null,null,1385.0755171075104,{"$f":"IF(ISERROR(L529/L542),\"\",(L529/L542))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",1020.8947395120067,{"$f":"IF(ISERROR(R529/R542),\"\",(R529/R542))","v":4.6354666724200917E-2},{"$f":"L529*'C&D Recycling'!$U$49","v":364.18077759550368},{"$f":"IF(ISERROR(T529/T542),\"\",(T529/T542))","v":2.5847680422690925E-2},null,null,null,null,1385.0755171075104,{"$f":"IF(ISERROR(Z529/Z542),\"\",(Z529/Z542))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,172.17122691087289,null,null,null,null,null,null,null,null,{"$f":"AG529*'Emission Factors'!$D$29","v":-273.11630692963593},null,null,null,null,null,null,null,-1529.4464371238214,null,{"$f":"F529*'Emission Factors'!$Q$29","v":-474.38530560152969},null,null,{"$f":"D529*'Emission Factors'!$P$29","v":-1055.0611315222916},-1802.5627440534572,{"$f":"(L529-Z529)*'Emission Factors'!$O$29","v":0},{"$f":"T529*'Emission Factors'!$Q$29","v":-899.75737591095924},null,null,{"$f":"R529*'Emission Factors'!$P$29","v":-902.80536814249785}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D453*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3870.8362466164544},{"$f":"IF(ISERROR(D530/D542),\"\",(D530/D542))","v":0.14599999999999996},{"$f":"F453*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":480.02387671157703},{"$f":"IF(ISERROR(F530/F542),\"\",(F530/F542))","v":0.05},null,null,null,null,4350.8601233280315,{"$f":"IF(ISERROR(L530/L542),\"\",(L530/L542))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",3330.0044173777651,{"$f":"IF(ISERROR(R530/R542),\"\",(R530/R542))","v":0.15120192022093157},{"$f":"L530*'C&D Recycling'!$U$50","v":1020.8557059502666},{"$f":"IF(ISERROR(T530/T542),\"\",(T530/T542))","v":7.2455092823133158E-2},null,null,null,null,4350.8601233280315,{"$f":"IF(ISERROR(Z530/Z542),\"\",(Z530/Z542))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",null,540.83182923868958,null,null,null,null,null,null,null,null,{"$f":"AG530*'Emission Factors'!$D$30","v":-59.986421324990701},null,null,null,null,null,null,null,34.882679010092865,null,{"$f":"F530*'Emission Factors'!$Q$30","v":-43.519247839435572},null,null,{"$f":"D530*'Emission Factors'!$P$30","v":78.401926849528436},-25.103742314897829,{"$f":"(L530-Z530)*'Emission Factors'!$O$30","v":0},{"$f":"T530*'Emission Factors'!$Q$30","v":-92.551380526943163},null,null,{"$f":"R530*'Emission Factors'!$P$30","v":67.447638212045334}]
[null,null,"Clay Bricks ",{"$f":"D454*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1696.8049300236517},{"$f":"IF(ISERROR(D531/D542),\"\",(D531/D542))","v":6.4000000000000001E-2},{"$f":"F454*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":76.80382027385231},{"$f":"IF(ISERROR(F531/F542),\"\",(F531/F542))","v":7.9999999999999984E-3},null,null,null,null,1773.608750297504,{"$f":"IF(ISERROR(L531/L542),\"\",(L531/L542))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",1476.3372437300684,{"$f":"IF(ISERROR(R531/R542),\"\",(R531/R542))","v":6.7034453462210083E-2},{"$f":"L531*'C&D Recycling'!$U$51","v":297.27150656743561},{"$f":"IF(ISERROR(T531/T542),\"\",(T531/T542))","v":2.1098804146827681E-2},null,null,null,null,1773.608750297504,{"$f":"IF(ISERROR(Z531/Z542),\"\",(Z531/Z542))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",null,220.46768629358331,null,null,null,null,null,null,null,null,{"$f":"AG531*'Emission Factors'!$D$31","v":-64.721438856325918},null,null,null,null,null,null,null,13.376733740818199,null,{"$f":"F531*'Emission Factors'!$Q$31","v":-20.991234193221668},null,null,{"$f":"D531*'Emission Factors'!$P$31","v":34.367967934039868},-51.344705115507708,{"$f":"(L531-Z531)*'Emission Factors'!$O$31","v":0},{"$f":"T531*'Emission Factors'!$Q$31","v":-81.247206077498987},null,null,{"$f":"R531*'Emission Factors'!$P$31","v":29.902500961991283}]
[null,null,"Ferrous Metals ",{"$f":"D455*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":636.30184875886937},{"$f":"IF(ISERROR(D532/D542),\"\",(D532/D542))","v":2.4E-2},{"$f":"F455*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":480.02387671157703},{"$f":"IF(ISERROR(F532/F542),\"\",(F532/F542))","v":0.05},null,null,null,null,1116.3257254704463,{"$f":"IF(ISERROR(L532/L542),\"\",(L532/L542))","v":3.0911971830985919E-2},null,null,null,"Ferrous Metals ",497.53745114119181,{"$f":"IF(ISERROR(R532/R542),\"\",(R532/R542))","v":2.2591146606831057E-2},{"$f":"L532*'C&D Recycling'!$U$52","v":618.78827432925448},{"$f":"IF(ISERROR(T532/T542),\"\",(T532/T542))","v":4.3918412360401428E-2},null,null,null,null,1116.3257254704463,{"$f":"IF(ISERROR(Z532/Z542),\"\",(Z532/Z542))","v":3.0911971830985919E-2},null,null,null,"Ferrous Metals ",null,138.76439761767745,null,null,null,null,null,null,null,null,{"$f":"AG532*'Emission Factors'!$D$32","v":-254.28923143799864},null,null,null,null,null,null,null,-857.04512667392362,null,{"$f":"F532*'Emission Factors'!$Q$32","v":-869.93311464918861},null,null,{"$f":"D532*'Emission Factors'!$P$32","v":12.887987975264952},-1111.3343581119223,{"$f":"(L532-Z532)*'Emission Factors'!$O$32","v":0},{"$f":"T532*'Emission Factors'!$Q$32","v":-1121.4117399395234},null,null,{"$f":"R532*'Emission Factors'!$P$32","v":10.077381827601162}]
[null,null,"Non Ferrous Metals ",{"$f":"D456*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":106.05030812647823},{"$f":"IF(ISERROR(D533/D542),\"\",(D533/D542))","v":4.0000000000000001E-3},{"$f":"F456*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":38.401910136926155},{"$f":"IF(ISERROR(F533/F542),\"\",(F533/F542))","v":3.9999999999999992E-3},null,null,null,null,144.45221826340438,{"$f":"IF(ISERROR(L533/L542),\"\",(L533/L542))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",88.094236171394286,{"$f":"IF(ISERROR(R533/R542),\"\",(R533/R542))","v":4.000000000000001E-3},{"$f":"L533*'C&D Recycling'!$U$53","v":56.35798209201009},{"$f":"IF(ISERROR(T533/T542),\"\",(T533/T542))","v":4.0000000000000001E-3},null,null,null,null,144.45221826340438,{"$f":"IF(ISERROR(Z533/Z542),\"\",(Z533/Z542))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,17.956071955083935,null,null,null,null,null,null,null,null,{"$f":"AG533*'Emission Factors'!$D$33","v":-124.39484788685357},null,null,null,null,null,null,null,-263.11231782941127,null,{"$f":"F533*'Emission Factors'!$Q$33","v":-265.26031582528879},null,null,{"$f":"D533*'Emission Factors'!$P$33","v":2.1479979958774917},-387.50716571626486,{"$f":"(L533-Z533)*'Emission Factors'!$O$33","v":0},{"$f":"T533*'Emission Factors'!$Q$33","v":-389.29147210902744},null,null,{"$f":"R533*'Emission Factors'!$P$33","v":1.7843063927625507}]
[null,null,"Mixed Plastics",{"$f":"D457*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":212.10061625295646},{"$f":"IF(ISERROR(D534/D542),\"\",(D534/D542))","v":8.0000000000000002E-3},{"$f":"F457*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":67.20334273962078},{"$f":"IF(ISERROR(F534/F542),\"\",(F534/F542))","v":6.9999999999999993E-3},null,null,null,null,279.30395899257724,{"$f":"IF(ISERROR(L534/L542),\"\",(L534/L542))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",177.38185564614145,{"$f":"IF(ISERROR(R534/R542),\"\",(R534/R542))","v":8.0541866689680403E-3},{"$f":"L534*'C&D Recycling'!$U$54","v":101.92210334643579},{"$f":"IF(ISERROR(T534/T542),\"\",(T534/T542))","v":7.233907216907638E-3},null,null,null,null,279.30395899257724,{"$f":"IF(ISERROR(Z534/Z542),\"\",(Z534/Z542))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",null,34.71876060681501,null,null,null,null,null,null,null,null,{"$f":"AG534*'Emission Factors'!$D$34","v":-36.214831444479778},null,null,null,null,null,null,null,-64.442043742683893,null,{"$f":"F534*'Emission Factors'!$Q$34","v":-68.738039734438871},null,null,{"$f":"D534*'Emission Factors'!$P$34","v":4.2959959917549835},-100.65687518716366,{"$f":"(L534-Z534)*'Emission Factors'!$O$34","v":0},{"$f":"T534*'Emission Factors'!$Q$34","v":-104.24965937764931},null,null,{"$f":"R534*'Emission Factors'!$P$34","v":3.5927841904856459}]
[null,null,"Cardboard",{"$f":"D458*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":212.10061625295646},{"$f":"IF(ISERROR(D535/D542),\"\",(D535/D542))","v":8.0000000000000002E-3},{"$f":"F458*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":115.20573041077847},{"$f":"IF(ISERROR(F535/F542),\"\",(F535/F542))","v":1.1999999999999999E-2},null,null,null,null,327.30634666373493,{"$f":"IF(ISERROR(L535/L542),\"\",(L535/L542))","v":9.0633802816901428E-3},null,null,null,"Cardboard",171.41493912937722,{"$f":"IF(ISERROR(R535/R542),\"\",(R535/R542))","v":7.783253324127856E-3},{"$f":"L535*'C&D Recycling'!$U$55","v":155.89140753435771},{"$f":"IF(ISERROR(T535/T542),\"\",(T535/T542))","v":1.106437113236945E-2},null,null,null,null,327.30634666373493,{"$f":"IF(ISERROR(Z535/Z542),\"\",(Z535/Z542))","v":9.0633802816901428E-3},null,null,null,"Cardboard",null,40.685677123579239,null,null,null,null,null,null,null,null,{"$f":"AG535*'Emission Factors'!$D$40","v":-136.52389878589779},null,null,null,null,null,null,null,-309.6940540496467,null,{"$f":"F535*'Emission Factors'!$Q$40","v":-359.51863862842293},null,null,{"$f":"D535*'Emission Factors'!$P$40","v":49.824584578776225},-446.21795283554451,{"$f":"(L535-Z535)*'Emission Factors'!$O$40","v":0},{"$f":"T535*'Emission Factors'!$Q$40","v":-486.48505947389395},null,null,{"$f":"R535*'Emission Factors'!$P$40","v":40.267106638349453}]
[null,null,"Carpet",{"$f":"D459*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":318.15092437943468},{"$f":"IF(ISERROR(D536/D542),\"\",(D536/D542))","v":1.2E-2},{"$f":"F459*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":19.200955068463077},{"$f":"IF(ISERROR(F536/F542),\"\",(F536/F542))","v":1.9999999999999996E-3},null,null,null,null,337.35187944789777,{"$f":"IF(ISERROR(L536/L542),\"\",(L536/L542))","v":9.3415492957746506E-3},null,null,null,"Carpet",276.21654154771142,{"$f":"IF(ISERROR(R536/R542),\"\",(R536/R542))","v":1.2541866689680374E-2},{"$f":"L536*'C&D Recycling'!$U$56","v":61.135337900186371},{"$f":"IF(ISERROR(T536/T542),\"\",(T536/T542))","v":4.3390721690763712E-3},null,null,null,null,337.35187944789777,{"$f":"IF(ISERROR(Z536/Z542),\"\",(Z536/Z542))","v":9.3415492957746506E-3},null,null,null,"Carpet",null,41.934382831723298,null,null,null,null,null,null,null,null,{"$f":"AG536*'Emission Factors'!$D$35","v":-99.731965385352524},null,null,null,null,null,null,null,-38.832467003530091,null,{"$f":"F536*'Emission Factors'!$Q$35","v":-45.276460991162566},null,null,{"$f":"D536*'Emission Factors'!$P$35","v":6.4439939876324761},-138.56443238888258,{"$f":"(L536-Z536)*'Emission Factors'!$O$35","v":0},{"$f":"T536*'Emission Factors'!$Q$35","v":-144.15906561677568},null,null,{"$f":"R536*'Emission Factors'!$P$35","v":5.5946332278930937}]
[null,"HIDE","Vinyl Flooring",{"$f":"D460*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D537/D542),\"\",(D537/D542))","v":0},{"$f":"F460*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F537/F542),\"\",(F537/F542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L537/L542),\"\",(L537/L542))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R537/R542),\"\",(R537/R542))","v":0},{"$f":"L537*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T537/T542),\"\",(T537/T542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z537/Z542),\"\",(Z537/Z542))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG537*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F537*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D537*'Emission Factors'!$P$37","v":0},0,{"$f":"(L537-Z537)*'Emission Factors'!$O$37","v":0},{"$f":"T537*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R537*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D461*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D538/D542),\"\",(D538/D542))","v":0},{"$f":"F461*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F538/F542),\"\",(F538/F542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L538/L542),\"\",(L538/L542))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R538/R542),\"\",(R538/R542))","v":0},{"$f":"L538*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T538/T542),\"\",(T538/T542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z538/Z542),\"\",(Z538/Z542))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG538*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F538*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D538*'Emission Factors'!$P$38","v":0},0,{"$f":"(L538-Z538)*'Emission Factors'!$O$38","v":0},{"$f":"T538*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R538*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D462*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D539/D542),\"\",(D539/D542))","v":0},{"$f":"F462*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F539/F542),\"\",(F539/F542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L539/L542),\"\",(L539/L542))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R539/R542),\"\",(R539/R542))","v":0},{"$f":"L539*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T539/T542),\"\",(T539/T542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z539/Z542),\"\",(Z539/Z542))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG539*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F539*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D539*'Emission Factors'!$P$39","v":0},0,{"$f":"(L539-Z539)*'Emission Factors'!$O$39","v":0},{"$f":"T539*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R539*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D463*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D540/D542),\"\",(D540/D542))","v":0},{"$f":"F463*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F540/F542),\"\",(F540/F542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L540/L542),\"\",(L540/L542))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R540/R542),\"\",(R540/R542))","v":0},{"$f":"L540*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T540/T542),\"\",(T540/T542))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z540/Z542),\"\",(Z540/Z542))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG540*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F540*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D540*'Emission Factors'!$P$41","v":0},0,{"$f":"(L540-Z540)*'Emission Factors'!$O$41","v":0},{"$f":"T540*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R540*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D464*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6124.4052943041161},{"$f":"IF(ISERROR(D541/D542),\"\",(D541/D542))","v":0.23099999999999996},{"$f":"F464*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":163.20811808193616},{"$f":"IF(ISERROR(F541/F542),\"\",(F541/F542))","v":1.6999999999999998E-2},null,null,null,null,6287.613412386052,{"$f":"IF(ISERROR(L541/L542),\"\",(L541/L542))","v":0.17410915492957746},null,null,null,"Other / Undifferentiated",5342.8261658155288,{"$f":"IF(ISERROR(R541/R542),\"\",(R541/R542))","v":0.24259594715915989},{"$f":"L541*'C&D Recycling'!$U$61","v":944.78724657052283},{"$f":"IF(ISERROR(T541/T542),\"\",(T541/T542))","v":6.7056144418234306E-2},null,null,null,null,6287.613412386052,{"$f":"IF(ISERROR(Z541/Z542),\"\",(Z541/Z542))","v":0.17410915492957746},null,null,null,"Other",null,781.57912848858666,null,null,null,null,null,null,null,null,{"$f":"AG541*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F541*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D541*'Emission Factors'!$P$42","v":0},0,{"$f":"(L541-Z541)*'Emission Factors'!$O$42","v":0},{"$f":"T541*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R541*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D525:D541)","v":26512.577031619556},{"$f":"IF(ISERROR(D542/D542),\"\",(D542/D542))","v":1},{"$f":"SUM(F525:F541)","v":9600.4775342315406},{"$f":"IF(ISERROR(F542/F542),\"\",(F542/F542))","v":1},null,null,null,null,{"$f":"SUM(L525:L541)","v":36113.054565851089},{"$f":"IF(ISERROR(L542/L542),\"\",(L542/L542))","v":1},null,null,null,"Total",{"$f":"SUM(R525:R541)","v":22023.559042848567},{"$f":"IF(ISERROR(R542/R542),\"\",(R542/R542))","v":1},{"$f":"SUM(T525:T541)","v":14089.495523002521},{"$f":"IF(ISERROR(T542/T542),\"\",(T542/T542))","v":1},null,null,null,null,{"$f":"SUM(Z525:Z541)","v":36113.054565851089},{"$f":"IF(ISERROR(Z542/Z542),\"\",(Z542/Z542))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG525:AG541),2)","v":4489.0200000000004},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP525:AP541),2)","v":-1944.24},null,null,null,null,null,null,null,{"$f":"SUM(AX525:AX541)","v":-8596.7130907698393},null,{"$f":"SUM(AZ525:AZ541)","v":-3501.6077395094803},null,null,{"$f":"SUM(BC525:BC541)","v":-5095.1053512603585},{"$f":"SUM(BD525:BD541)","v":-10540.948901030883},{"$f":"SUM(BE525:BE541)","v":0},{"$f":"SUM(BF525:BF541)","v":-6137.5219699713698},null,null,{"$f":"SUM(BI525:BI541)","v":-4403.4269310595137}]
[]
[]
[null,null,{"$f":"C468+1","v":2023}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D474*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":635.19640599097499},{"$f":"IF(ISERROR(D551/D559),\"\",(D551/D559))","v":4.700001702976294E-2},{"$f":"F474*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":793.96824843766433},{"$f":"IF(ISERROR(F551/F559),\"\",(F551/F559))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F551,H551,J551,D551)","v":1429.1646544286393},{"$f":"IF(ISERROR(L551/L559),\"\",(L551/L559))","v":5.6892424657384942E-2},null,null,null,"Metal",{"$f":"R563 + IF(MFH_ResorCom<>\"commercial\",R575,0)","v":409.97526960994895},{"$f":"IF(ISERROR(R551/R559),\"\",(R551/R559))","v":4.1668746596070096E-2},{"$f":"T563 + IF(MFH_ResorCom<>\"commercial\",T575,0)","v":941.72876761194459},{"$f":"IF(ISERROR(T551/T559),\"\",(T551/T559))","v":0.10886242125009299},null,null,null,null,{"$f":"SUM(T551,V551,X551,R551)","v":1351.7040372218935},{"$f":"IF(ISERROR(Z551/Z559),\"\",(Z551/Z559))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF563 + IF(MFH_ResorCom<>\"commercial\",AF575,0)","v":31.251665213000354},193.96947116802596,null,{"$f":"AI563 + IF(MFH_ResorCom<>\"commercial\",AI575,0)","v":0},0,null,{"$f":"AL563 + IF(MFH_ResorCom<>\"commercial\",AL575,0)","v":46.208951993745934},null,null,{"$f":"AF551*'Emission Factors'!$C$9","v":-116.3415263921944},{"$f":"AG551*'Emission Factors'!$D$9","v":-845.83853453677648},null,{"$f":"AI551*'Emission Factors'!$F$9","v":0},{"$f":"AJ551*'Emission Factors'!$G$9","v":0},null,{"$f":"AL551*'Emission Factors'!$K$9","v":29.478917409186217},null,null,{"$f":"SUM(AY551:BC551)","v":-3433.2933586082481},null,{"$f":"F551*'Emission Factors'!$Q$9","v":-3446.1589563718112},null,{"$f":"J551*'Emission Factors'!$R$9","v":0},{"$f":"D551*'Emission Factors'!$P$9","v":12.865597763563137},{"$f":"SUM(BE551:BI551)","v":-4365.9945021280328},{"$f":"(L551-Z551)*'Emission Factors'!$O$9","v":-286.79607250905184},{"$f":"T551*'Emission Factors'!$Q$9","v":-4087.5022815647121},null,{"$f":"X551*'Emission Factors'!$R$9","v":0},{"$f":"R551*'Emission Factors'!$P$9","v":8.3038519457317204}]
[null,null,"Glass",{"$f":"D475*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":432.47414875981286},{"$f":"IF(ISERROR(D552/D559),\"\",(D552/D559))","v":3.2000011594732224E-2},{"$f":"F475*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.78907021329644},{"$f":"IF(ISERROR(F552/F559),\"\",(F552/F559))","v":4.8656154230052102E-2},null,null,null,null,750.26321897310936,{"$f":"IF(ISERROR(L552/L559),\"\",(L552/L559))","v":2.9866603212139558E-2},null,null,null,"Glass",311.60054193466135,{"$f":"IF(ISERROR(R552/R559),\"\",(R552/R559))","v":3.1670212775093763E-2},{"$f":"T564 + IF(MFH_ResorCom<>\"commercial\",T576,0)","v":398.88962367145746},{"$f":"IF(ISERROR(T552/T559),\"\",(T552/T559))","v":4.6111037209290079E-2},null,null,null,null,710.49016560611881,{"$f":"IF(ISERROR(Z552/Z559),\"\",(Z552/Z559))","v":2.9862110555425685E-2},null,null,null,"Glass",21.277729506723642,99.595877318427824,null,0,0,null,{"$f":"AL564 + IF(MFH_ResorCom<>\"commercial\",AL576,0)","v":18.495323860266797},null,null,{"$f":"AF552*'Emission Factors'!$C$10","v":-11.615939493448494},{"$f":"AG552*'Emission Factors'!$D$10","v":-29.557764917062556},null,{"$f":"AI552*'Emission Factors'!$F$10","v":0},{"$f":"AJ552*'Emission Factors'!$G$10","v":0},null,{"$f":"AL552*'Emission Factors'!$K$10","v":-4.6079818326596564},null,null,-79.116263717343273,null,{"$f":"F552*'Emission Factors'!$Q$10","v":-87.875819641471367},null,{"$f":"J552*'Emission Factors'!$R$10","v":0},{"$f":"D552*'Emission Factors'!$P$10","v":8.7595559241280956},{"$f":"SUM(BE552:BI552)","v":-124.89794996051401},{"$f":"(L552-Z552)*'Emission Factors'!$O$10","v":-20.907323842436469},{"$f":"T552*'Emission Factors'!$Q$10","v":-110.30194525910022},null,{"$f":"X552*'Emission Factors'!$R$10","v":0},{"$f":"R552*'Emission Factors'!$P$10","v":6.3113191410226595}]
[null,null,"Plastic",{"$f":"D476*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1540.6891549568336},{"$f":"IF(ISERROR(D553/D559),\"\",(D553/D559))","v":0.11400004130623356},{"$f":"F476*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.65625734599672},{"$f":"IF(ISERROR(F553/F559),\"\",(F553/F559))","v":4.6339194504811547E-2},null,null,{"$f":"J476*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":335.05649724903458},{"$f":"IF(ISERROR(J553/J559),\"\",(J553/J559))","v":0.11399981170758658},2178.4019095518652,{"$f":"IF(ISERROR(L553/L559),\"\",(L553/L559))","v":8.6718186129666308E-2},null,null,null,"Plastic",1239.332001612468,{"$f":"IF(ISERROR(R553/R559),\"\",(R553/R559))","v":0.12596225907168004},{"$f":"T565 + IF(MFH_ResorCom<>\"commercial\",T577,0)","v":563.41742948863657},{"$f":"IF(ISERROR(T553/T559),\"\",(T553/T559))","v":6.5130202727236478E-2},null,null,{"$f":"X565 + IF(MFH_ResorCom<>\"commercial\",X577,0)","v":264.48468208163985},{"$f":"IF(ISERROR(X553/X559),\"\",(X553/X559))","v":0.12671075848090965},2067.2341131827443,{"$f":"IF(ISERROR(Z553/Z559),\"\",(Z553/Z559))","v":8.6886457575590742E-2},null,null,null,"Plastic",75.80191136770307,225.55524197666213,null,17.751290848781831,52.820524318612826,null,{"$f":"AL565 + IF(MFH_ResorCom<>\"commercial\",AL577,0)","v":17.614594152635071},null,null,{"$f":"AF553*'Emission Factors'!$C$11","v":-147.30011106753742},{"$f":"AG553*'Emission Factors'!$D$11","v":-235.27467360111552},null,{"$f":"AI553*'Emission Factors'!$F$11","v":-55.746279414184606},{"$f":"AJ553*'Emission Factors'!$G$11","v":-118.33244627199711},null,{"$f":"AL553*'Emission Factors'!$K$11","v":-15.855479183386972},null,null,129.54831430808937,null,{"$f":"F553*'Emission Factors'!$Q$11","v":-309.56790235763611},null,{"$f":"J553*'Emission Factors'!$R$11","v":407.91029868601913},{"$f":"D553*'Emission Factors'!$P$11","v":31.205917979706349},-442.96067523013403,{"$f":"(L553-Z553)*'Emission Factors'!$O$11","v":-213.77230555972125},{"$f":"T553*'Emission Factors'!$Q$11","v":-576.28397749971577},null,{"$f":"X553*'Emission Factors'!$R$11","v":321.99353408034642},{"$f":"R553*'Emission Factors'!$P$11","v":25.102073748956542}]
[null,null,"Paper",{"$f":"D477*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2865.1412355337602},{"$f":"IF(ISERROR(D554/D559),\"\",(D554/D559))","v":0.21200007681510097},{"$f":"F477*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4378.4271896054161},{"$f":"IF(ISERROR(F554/F559),\"\",(F554/F559))","v":0.67037368050293988},null,null,{"$f":"J477*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":623.08752119995904},{"$f":"IF(ISERROR(J554/J559),\"\",(J554/J559))","v":0.21199964984217856},7866.655946339135,{"$f":"IF(ISERROR(L554/L559),\"\",(L554/L559))","v":0.31315715046954762},null,null,null,"Paper",1854.1561407600998,{"$f":"IF(ISERROR(R554/R559),\"\",(R554/R559))","v":0.18845127524981076},{"$f":"T566 + IF(MFH_ResorCom<>\"commercial\",T578,0)","v":5197.3641712870321},{"$f":"IF(ISERROR(T554/T559),\"\",(T554/T559))","v":0.60080743762299071},null,null,386.33504177954063,{"$f":"IF(ISERROR(X554/X559),\"\",(X554/X559))","v":0.18508749083823689},7437.8553538266733,{"$f":"IF(ISERROR(Z554/Z559),\"\",(Z554/Z559))","v":0.31261524736483154},null,null,null,"Paper",140.96495798204433,870.02013679161496,null,33.011172455629378,203.74130696478895,null,{"$f":"AL566 + IF(MFH_ResorCom<>\"commercial\",AL578,0)","v":254.82446207478708},null,null,{"$f":"AF554*'Emission Factors'!$C$12","v":-879.79100872751633},{"$f":"AG554*'Emission Factors'!$D$12","v":-2699.1868347626478},null,{"$f":"AI554*'Emission Factors'!$F$12","v":-184.93214291756973},{"$f":"AJ554*'Emission Factors'!$G$12","v":-501.88530120813579},null,{"$f":"AL554*'Emission Factors'!$K$12","v":-799.8332985080458},null,null,-12978.335957295618,null,{"$f":"F554*'Emission Factors'!$Q$12","v":-13025.179980172303},null,{"$f":"J554*'Emission Factors'!$R$12","v":-318.7141146684703},{"$f":"D554*'Emission Factors'!$P$12","v":365.55813754515486},-18043.964543419537,{"$f":"(L554-Z554)*'Emission Factors'!$O$12","v":-2621.5219339227674},{"$f":"T554*'Emission Factors'!$Q$12","v":-15461.397625665093},null,{"$f":"X554*'Emission Factors'!$R$12","v":-197.61337952819986},{"$f":"R554*'Emission Factors'!$P$12","v":236.56839569652257}]
[null,null,"Wood",{"$f":"D478*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":797.37421177590477},{"$f":"IF(ISERROR(D555/D559),\"\",(D555/D559))","v":5.9000021377787516E-2},{"$f":"F478*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":249.18698521487053},{"$f":"IF(ISERROR(F555/F559),\"\",(F555/F559))","v":3.8152603475628155E-2},null,null,{"$f":"J478*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.40643278678104},{"$f":"IF(ISERROR(J555/J559),\"\",(J555/J559))","v":5.8999902550417614E-2},1219.9676297775563,{"$f":"IF(ISERROR(L555/L559),\"\",(L555/L559))","v":4.8564674648573683E-2},null,null,null,"Wood",630.47995250144345,{"$f":"IF(ISERROR(R555/R559),\"\",(R555/R559))","v":6.4080229521355073E-2},{"$f":"T567 + IF(MFH_ResorCom<>\"commercial\",T579,0)","v":392.24397258659707},{"$f":"IF(ISERROR(T555/T559),\"\",(T555/T559))","v":4.5342809994870607E-2},null,null,134.32313681285865,{"$f":"IF(ISERROR(X555/X559),\"\",(X555/X559))","v":6.4352258184232417E-2},1157.0470619008993,{"$f":"IF(ISERROR(Z555/Z559),\"\",(Z555/Z559))","v":4.8631028201268543E-2},null,null,null,"Wood",39.230813778021734,127.66344549643968,null,9.1870715796326952,29.896224394289671,null,{"$f":"AL567 + IF(MFH_ResorCom<>\"commercial\",AL579,0)","v":14.50268251900286},null,null,{"$f":"AF555*'Emission Factors'!$C$13","v":-39.752389998352847},{"$f":"AG555*'Emission Factors'!$D$13","v":-184.96909790408131},null,{"$f":"AI555*'Emission Factors'!$F$13","v":-13.022835888451301},{"$f":"AJ555*'Emission Factors'!$G$13","v":-55.400789869334922},null,{"$f":"AL555*'Emission Factors'!$K$13","v":6.3171596772447174},null,null,-1526.4464821791425,null,{"$f":"F555*'Emission Factors'!$Q$13","v":-613.4015962329114},null,{"$f":"J555*'Emission Factors'!$R$13","v":-105.51928236898766},{"$f":"D555*'Emission Factors'!$P$13","v":-807.52560357724337},-1813.2744361621176,{"$f":"(L555-Z555)*'Emission Factors'!$O$13","v":-127.47871217886875},{"$f":"T555*'Emission Factors'!$Q$13","v":-965.55234893141881},null,{"$f":"X555*'Emission Factors'!$R$13","v":-81.736765898829262},{"$f":"R555*'Emission Factors'!$P$13","v":-638.50660915300091}]
[null,null,"Food Waste",{"$f":"D479*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1594.7484235518095},{"$f":"IF(ISERROR(D556/D559),\"\",(D556/D559))","v":0.11800004275557503},null,null,{"$f":"H479*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.409592860537799},{"$f":"IF(ISERROR(H556/H559),\"\",(H556/H559))","v":3.99999735132089E-2},{"$f":"J479*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":346.81286557356208},{"$f":"IF(ISERROR(J556/J559),\"\",(J556/J559))","v":0.11799980510083523},2026.9708819859093,{"$f":"IF(ISERROR(L556/L559),\"\",(L556/L559))","v":8.0689994556435163E-2},null,null,null,"Food Waste",1322.2028218697571,{"$f":"IF(ISERROR(R556/R559),\"\",(R556/R559))","v":0.13438501884642148},null,null,{"$f":"V568 + IF(MFH_ResorCom<>\"commercial\",V580,0)","v":319.8503219977498},{"$f":"IF(ISERROR(V556/V559),\"\",(V556/V559))","v":9.9471262898576357E-2},282.98813928736314,{"$f":"IF(ISERROR(X556/X559),\"\",(X556/X559))","v":0.13557549529138602},1925.0412831548701,{"$f":"IF(ISERROR(Z556/Z559),\"\",(Z556/Z559))","v":8.0910051122647347E-2},null,null,null,"Food Waste",{"$f":"AF568 + IF(MFH_ResorCom<>\"commercial\",AF580,0)","v":78.461627556043453},null,{"$f":"AH568 + IF(MFH_ResorCom<>\"commercial\",AH580,0)","v":194.08397412600902},{"$f":"AI568 + IF(MFH_ResorCom<>\"commercial\",AI580,0)","v":18.37414315926539},null,{"$f":"AK568 + IF(MFH_ResorCom<>\"commercial\",AK580,0)","v":45.450583126933502},null,{"$f":"AM568 + IF(MFH_ResorCom<>\"commercial\",AM580,0)","v":5.0938281157305072},null,{"$f":"AF556*'Emission Factors'!$C$14","v":-102.0813012445919},null,{"$f":"AH556*'Emission Factors'!$E$14","v":-139.59366162098618},{"$f":"AI556*'Emission Factors'!$F$14","v":-11.330870429927982},null,{"$f":"AK556*'Emission Factors'!$H$14","v":-1.5854835293294633},null,{"$f":"AM556*'Emission Factors'!$L$14","v":-2.9635437980965751},null,802.33951126068257,null,null,{"$f":"H556*'Emission Factors'!$S$14","v":-15.033114932257915},{"$f":"J556*'Emission Factors'!$R$14","v":-48.945124389981409},{"$f":"D556*'Emission Factors'!$P$14","v":866.31775058292192},544.78465063775059,{"$f":"(L556-Z556)*'Emission Factors'!$O$14","v":-77.242566681356976},null,{"$f":"V556*'Emission Factors'!$S$14","v":-56.297501143264412},{"$f":"X556*'Emission Factors'!$R$14","v":-39.937646648150306},{"$f":"R556*'Emission Factors'!$P$14","v":718.2623651105223}]
[null,null,"Yard Trimmings",{"$f":"D480*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1973.1633037166459},{"$f":"IF(ISERROR(D557/D559),\"\",(D557/D559))","v":0.14600005290096574},null,null,{"$f":"H480*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1814.9538482864289},{"$f":"IF(ISERROR(H557/H559),\"\",(H557/H559))","v":0.84999943715568949},{"$f":"J480*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":429.10744384525475},{"$f":"IF(ISERROR(J557/J559),\"\",(J557/J559))","v":0.14599975885357577},4217.22459584833,{"$f":"IF(ISERROR(L557/L559),\"\",(L557/L559))","v":0.16787997928656567},null,null,null,"Yard Trimmings",1453.9341551205775,{"$f":"IF(ISERROR(R557/R559),\"\",(R557/R559))","v":0.14777382532056127},null,null,{"$f":"V569 + IF(MFH_ResorCom<>\"commercial\",V581,0)","v":2227.718476060661},{"$f":"IF(ISERROR(V557/V559),\"\",(V557/V559))","v":0.69280521217610291},307.51436700074038,{"$f":"IF(ISERROR(X557/X559),\"\",(X557/X559))","v":0.14732565371938244},3989.1669981819791,{"$f":"IF(ISERROR(Z557/Z559),\"\",(Z557/Z559))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH569 + IF(MFH_ResorCom<>\"commercial\",AH581,0)","v":422.14950772164195},null,null,{"$f":"AK569 + IF(MFH_ResorCom<>\"commercial\",AK581,0)","v":98.858967511863781},null,{"$f":"AM569 + IF(MFH_ResorCom<>\"commercial\",AM581,0)","v":108.24384745927331},null,null,null,{"$f":"AH557*'Emission Factors'!$E$15","v":14.141954871560804},null,null,{"$f":"AK557*'Emission Factors'!$H$15","v":2.8379732231091701},null,{"$f":"AM557*'Emission Factors'!$L$15","v":15.837375930610868},null,-695.44988026396834,null,null,{"$f":"H557*'Emission Factors'!$S$15","v":-265.5495630163739},{"$f":"J557*'Emission Factors'!$R$15","v":-75.102089318039759},{"$f":"D557*'Emission Factors'!$P$15","v":-354.79822792955468},-641.19759412644862,{"$f":"(L557-Z557)*'Emission Factors'!$O$15","v":0},null,{"$f":"V557*'Emission Factors'!$S$15","v":-325.94198932382534},{"$f":"X557*'Emission Factors'!$R$15","v":-53.820952743477925},{"$f":"R557*'Emission Factors'!$P$15","v":-261.43465205914544}]
[null,null,"Other / Undifferentiated",{"$f":"D481*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3676.02536756375},{"$f":"IF(ISERROR(D558/D559),\"\",(D558/D559))","v":0.27199973621984191},{"$f":"F481*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":489.29547523863806},{"$f":"IF(ISERROR(F558/F559),\"\",(F558/F559))","v":7.4915213702279521E-2},{"$f":"H481*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":234.87779425869189},{"$f":"IF(ISERROR(H558/H559),\"\",(H558/H559))","v":0.1100005893311016},{"$f":"J481*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1031.6261749479511},{"$f":"IF(ISERROR(J558/J559),\"\",(J558/J559))","v":0.35100107194540625},5431.8248120090311,{"$f":"IF(ISERROR(L558/L559),\"\",(L558/L559))","v":0.21623098703968704},null,null,null,"Other / Undifferentiated",2617.2344452468633,{"$f":"IF(ISERROR(R558/R559),\"\",(R558/R559))","v":0.26600843261900775},{"$f":"T570 + IF(MFH_ResorCom<>\"commercial\",T582,0)","v":1156.988244319097},{"$f":"IF(ISERROR(T558/T559),\"\",(T558/T559))","v":0.1337460911955192},{"$f":"V570 + IF(MFH_ResorCom<>\"commercial\",V582,0)","v":667.93598872486371},{"$f":"IF(ISERROR(V558/V559),\"\",(V558/V559))","v":0.20772352492532076},711.66501814211301,{"$f":"IF(ISERROR(X558/X559),\"\",(X558/X559))","v":0.34094834348585262},5153.8236964329371,{"$f":"IF(ISERROR(Z558/Z559),\"\",(Z558/Z559))","v":0.2166167252642513},null,null,null,"Other",{"$f":"AF570 + IF(MFH_ResorCom<>\"commercial\",AF582,0)","v":180.86045987991827},{"$f":"AG570 + IF(MFH_ResorCom<>\"commercial\",AG582,0)","v":534.61359560655069},{"$f":"AH570 + IF(MFH_ResorCom<>\"commercial\",AH582,0)","v":343.3168668304175},{"$f":"AI570 + IF(MFH_ResorCom<>\"commercial\",AI582,0)","v":54.655547434754737},{"$f":"AJ570 + IF(MFH_ResorCom<>\"commercial\",AJ582,0)","v":161.55617009253871},{"$f":"AK570 + IF(MFH_ResorCom<>\"commercial\",AK582,0)","v":103.74943927854474},{"$f":"AL570 + IF(MFH_ResorCom<>\"commercial\",AL582,0)","v":28.476996618630508},{"$f":"AM570 + IF(MFH_ResorCom<>\"commercial\",AM582,0)","v":14.00811164279045},null,{"$f":"AF558*'Emission Factors'!$C$16","v":0},{"$f":"AG558*'Emission Factors'!$D$16","v":0},{"$f":"AH558*'Emission Factors'!$E$16","v":0},{"$f":"AI558*'Emission Factors'!$F$16","v":0},{"$f":"AJ558*'Emission Factors'!$G$16","v":0},{"$f":"AK558*'Emission Factors'!$H$16","v":0},{"$f":"AL558*'Emission Factors'!$K$16","v":0},{"$f":"AM558*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F558*'Emission Factors'!$Q$16","v":0},{"$f":"H558*'Emission Factors'!$S$16","v":0},{"$f":"J558*'Emission Factors'!$R$16","v":0},{"$f":"D558*'Emission Factors'!$P$16","v":0},0,{"$f":"(L558-Z558)*'Emission Factors'!$O$16","v":0},{"$f":"T558*'Emission Factors'!$Q$16","v":0},{"$f":"V558*'Emission Factors'!$S$16","v":0},{"$f":"X558*'Emission Factors'!$R$16","v":0},{"$f":"R558*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D551:D558)","v":13514.812251849493},{"$f":"IF(ISERROR(D559/D559),\"\",(D559/D559))","v":1},{"$f":"SUM(F551:F558)","v":6531.3232260558816},{"$f":"IF(ISERROR(F559/F559),\"\",(F559/F559))","v":1},{"$f":"SUM(H551:H558)","v":2135.2412354056587},{"$f":"IF(ISERROR(H559/H559),\"\",(H559/H559))","v":1},{"$f":"SUM(J551:J558)","v":2939.0969356025425},{"$f":"IF(ISERROR(J559/J559),\"\",(J559/J559))","v":1},{"$f":"SUM(L551:L558)","v":25120.473648913576},{"$f":"IF(ISERROR(L559/L559),\"\",(L559/L559))","v":1},null,null,null,"Total",{"$f":"SUM(R551:R558)","v":9838.9153286558176},{"$f":"IF(ISERROR(R559/R559),\"\",(R559/R559))","v":1},{"$f":"SUM(T551:T558)","v":8650.6322089647638},{"$f":"IF(ISERROR(T559/T559),\"\",(T559/T559))","v":1},{"$f":"SUM(V551:V558)","v":3215.5047867832745},{"$f":"IF(ISERROR(V559/V559),\"\",(V559/V559))","v":1},{"$f":"SUM(X551:X558)","v":2087.3103851042556},{"$f":"IF(ISERROR(X559/X559),\"\",(X559/X559))","v":1},{"$f":"SUM(Z551:Z558)","v":23792.362709508117},{"$f":"IF(ISERROR(Z559/Z559),\"\",(Z559/Z559))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF551:AF558),2)","v":567.85},2051.42,959.55,132.97999999999999,448.01,248.06,380.12,127.35,null,{"$f":"ROUND(SUM(AO551:AO558),2)","v":-1296.8800000000001},-3994.83,-125.45,-265.02999999999997,-675.62,1.25,-784.5,12.87,null,{"$f":"SUM(AX551:AX558)","v":-17780.754116495551},{"$f":"SUM(AY551:AY558)","v":0},{"$f":"SUM(AZ551:AZ558)","v":-17482.184254776133},{"$f":"SUM(BA551:BA558)","v":-280.58267794863178},{"$f":"SUM(BB551:BB558)","v":-140.37031205945999},122.38312828867629,-24887.505050389038,-3347.7189146942028,-21201.03817892004,-382.23949046708975,-51.115210738310928,94.606744430609467]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D486*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":520.86108688333945},{"$f":"IF(ISERROR(D563/D571),\"\",(D563/D571))","v":4.7000017029762954E-2},{"$f":"IF(F486=\"\",0,F486*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":770.14919989576595},{"$f":"IF(ISERROR(F563/F571),\"\",(F563/F571))","v":0.12156315358428894},null,null,null,null,{"$f":"SUM(F563,H563,J563,D563)","v":1291.0102867791054},{"$f":"IF(ISERROR(L563/L571),\"\",(L563/L571))","v":5.8323905713345267E-2},null,null,null,"Metal",{"$f":"Z563-SUM(T563,V563,X563)","v":295.63995050231324},{"$f":"IF(ISERROR(R563/R571),\"\",(R563/R571))","v":3.9917512976043561E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z563))","v":917.90971907004587},{"$f":"IF(ISERROR(T563/T571),\"\",(T563/T571))","v":0.1085684117345765},null,null,null,null,{"$f":"L563*(1-PAYT_SourceReduction)","v":1213.5496695723591},{"$f":"IF(ISERROR(Z563/Z571),\"\",(Z563/Z571))","v":5.8323905713345274E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L563-$Z563)*(D563/L563)),0,($L563-$Z563)*(D563/L563))","v":31.251665213000354},{"$f":"IF(ISERROR((T563-(1-PAYT_SourceReduction)*F563)*D563/(J563+D563)),0,(T563-(1-PAYT_SourceReduction)*F563)*D563/(J563+D563))","v":193.96947116802596},null,{"$f":"IF(ISERROR(($L563-$Z563)*(J563/L563)),0,($L563-$Z563)*(J563/L563))","v":0},{"$f":"IF(ISERROR((T563-(1-PAYT_SourceReduction)*F563)*J563/(J563+D563)),0,(T563-(1-PAYT_SourceReduction)*F563)*J563/(J563+D563))","v":0},null,{"$f":"IF(ISERROR(($L563-$Z563)*(F563/L563)),0,($L563-$Z563)*(F563/L563))","v":46.208951993745934},null,null,{"$f":"AF563*'Emission Factors'!$C$9","v":-116.3415263921944},{"$f":"AG563*'Emission Factors'!$D$9","v":-845.83853453677648},null,{"$f":"AI563*'Emission Factors'!$F$9","v":0},{"$f":"AJ563*'Emission Factors'!$G$9","v":0},null,{"$f":"AL563*'Emission Factors'!$K$9","v":29.478917409186217},null,null,{"$f":"SUM(AY563:BC563)","v":-3332.2243921007571},null,{"$f":"F563*'Emission Factors'!$Q$9","v":-3342.77418295494},null,{"$f":"J563*'Emission Factors'!$R$9","v":0},{"$f":"D563*'Emission Factors'!$P$9","v":10.549790854182776},{"$f":"SUM(BE563:BI563)","v":-4264.9255356205413},{"$f":"(L563-Z563)*'Emission Factors'!$O$9","v":-286.79607250905354},{"$f":"T563*'Emission Factors'!$Q$9","v":-3984.1175081478391},null,{"$f":"X563*'Emission Factors'!$R$9","v":0},{"$f":"R563*'Emission Factors'!$P$9","v":5.9880450363513553}]
[null,null,"Glass",{"$f":"D487*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.62882511206084},{"$f":"IF(ISERROR(D564/D571),\"\",(D564/D571))","v":3.2000011594732217E-2},{"$f":"IF(F487=\"\",0,F487*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":308.25539767111337},{"$f":"IF(ISERROR(F564/F571),\"\",(F564/F571))","v":4.8656154230052109E-2},null,null,null,null,662.88422278317421,{"$f":"IF(ISERROR(L564/L571),\"\",(L564/L571))","v":2.9947086637803964E-2},null,null,null,"Glass",233.75521828690938,{"$f":"IF(ISERROR(R564/R571),\"\",(R564/R571))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z564))","v":389.35595112927439},{"$f":"IF(ISERROR(T564/T571),\"\",(T564/T571))","v":4.6052194824058666E-2},null,null,null,null,623.11116941618377,{"$f":"IF(ISERROR(Z564/Z571),\"\",(Z564/Z571))","v":2.9947086637803967E-2},null,null,null,"Glass",21.277729506723642,{"$f":"IF(ISERROR((T564-(1-PAYT_SourceReduction)*F564)*D564/(J564+D564)),0,(T564-(1-PAYT_SourceReduction)*F564)*D564/(J564+D564))","v":99.595877318427824},null,0,{"$f":"IF(ISERROR((T564-(1-PAYT_SourceReduction)*F564)*J564/(J564+D564)),0,(T564-(1-PAYT_SourceReduction)*F564)*J564/(J564+D564))","v":0},null,{"$f":"IF(ISERROR(($L564-$Z564)*(F564/L564)),0,($L564-$Z564)*(F564/L564))","v":18.495323860266797},null,null,{"$f":"AF564*'Emission Factors'!$C$10","v":-11.615939493448494},{"$f":"AG564*'Emission Factors'!$D$10","v":-29.557764917062556},null,{"$f":"AI564*'Emission Factors'!$F$10","v":0},{"$f":"AJ564*'Emission Factors'!$G$10","v":0},null,{"$f":"AL564*'Emission Factors'!$K$10","v":-4.6079818326596564},null,null,{"$f":"SUM(AY564:BC564)","v":-78.056708605471002},null,{"$f":"F564*'Emission Factors'!$Q$10","v":-85.239544931723103},null,{"$f":"J564*'Emission Factors'!$R$10","v":0},{"$f":"D564*'Emission Factors'!$P$10","v":7.1828363262521018},-123.8383948486417,{"$f":"(L564-Z564)*'Emission Factors'!$O$10","v":-20.907323842436409},{"$f":"T564*'Emission Factors'!$Q$10","v":-107.66567054935197},null,{"$f":"X564*'Emission Factors'!$R$10","v":0},{"$f":"R564*'Emission Factors'!$P$10","v":4.7345995431466665}]
[null,null,"Plastic",{"$f":"D488*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1263.3651894617169},{"$f":"IF(ISERROR(D565/D571),\"\",(D565/D571))","v":0.11400004130623353},{"$f":"IF(F488=\"\",0,F488*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.57656921058424},{"$f":"IF(ISERROR(F565/F571),\"\",(F565/F571))","v":4.6339194504811547E-2},null,null,{"$f":"J488*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":295.85484747969696},{"$f":"IF(ISERROR(J565/J571),\"\",(J565/J571))","v":0.11399981170758657},1852.796606151998,{"$f":"IF(ISERROR(L565/L571),\"\",(L565/L571))","v":8.3703697538162938E-2},null,null,null,"Plastic",962.00803611735159,{"$f":"IF(ISERROR(R565/R571),\"\",(R565/R571))","v":0.12989099815341801},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z565))","v":554.33774135322415},{"$f":"IF(ISERROR(T565/T571),\"\",(T565/T571))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z565-$T565-$V565)*($J565/($J565+$D565))),0,($Z565-$T565-$V565)*($J565/($J565+$D565)))","v":225.28303231230231},{"$f":"IF(ISERROR(X565/X571),\"\",(X565/X571))","v":0.12921756472737822},1741.6288097828781,{"$f":"IF(ISERROR(Z565/Z571),\"\",(Z565/Z571))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.80191136770307,{"$f":"IF(ISERROR((T565-(1-PAYT_SourceReduction)*F565)*D565/(J565+D565)),0,(T565-(1-PAYT_SourceReduction)*F565)*D565/(J565+D565))","v":225.55524197666213},null,17.751290848781831,{"$f":"IF(ISERROR((T565-(1-PAYT_SourceReduction)*F565)*J565/(J565+D565)),0,(T565-(1-PAYT_SourceReduction)*F565)*J565/(J565+D565))","v":52.820524318612826},null,{"$f":"IF(ISERROR(($L565-$Z565)*(F565/L565)),0,($L565-$Z565)*(F565/L565))","v":17.614594152635071},null,null,{"$f":"AF565*'Emission Factors'!$C$11","v":-147.30011106753742},{"$f":"AG565*'Emission Factors'!$D$11","v":-235.27467360111552},null,{"$f":"AI565*'Emission Factors'!$F$11","v":-55.746279414184606},{"$f":"AJ565*'Emission Factors'!$G$11","v":-118.33244627199711},null,{"$f":"AL565*'Emission Factors'!$K$11","v":-15.855479183386972},null,null,85.492735089824691,null,{"$f":"F565*'Emission Factors'!$Q$11","v":-300.28086486239647},null,{"$f":"J565*'Emission Factors'!$R$11","v":360.18474553994804},{"$f":"D565*'Emission Factors'!$P$11","v":25.588854412273115},-487.01625444839704,{"$f":"(L565-Z565)*'Emission Factors'!$O$11","v":-213.77230555971951},{"$f":"T565*'Emission Factors'!$Q$11","v":-566.9969400044763},null,{"$f":"X565*'Emission Factors'!$R$11","v":274.26798093427544},{"$f":"R565*'Emission Factors'!$P$11","v":19.485010181523315}]
[null,null,"Paper",{"$f":"D489*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2349.4159663674031},{"$f":"IF(ISERROR(D566/D571),\"\",(D566/D571))","v":0.21200007681510094},{"$f":"IF(F489=\"\",0,F489*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4247.0743679131147},{"$f":"IF(ISERROR(F566/F571),\"\",(F566/F571))","v":0.67037368050293966},null,null,{"$f":"J489*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":550.18620759382259},{"$f":"IF(ISERROR(J566/J571),\"\",(J566/J571))","v":0.21199964984217859},7146.6765418743398,{"$f":"IF(ISERROR(L566/L571),\"\",(L566/L571))","v":0.32286504070542277},null,null,null,"Paper",1338.4308715937432,{"$f":"IF(ISERROR(R566/R571),\"\",(R566/R571))","v":0.18071587278243201},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z566))","v":5066.0113495947317},{"$f":"IF(ISERROR(T566/T571),\"\",(T566/T571))","v":0.59919706113588622},null,null,313.43372817340412,{"$f":"IF(ISERROR(X566/X571),\"\",(X566/X571))","v":0.1797789324934376},6717.8759493618791,{"$f":"IF(ISERROR(Z566/Z571),\"\",(Z566/Z571))","v":0.32286504070542277},null,null,null,"Paper",140.96495798204433,{"$f":"IF(ISERROR((T566-(1-PAYT_SourceReduction)*F566)*D566/(J566+D566)),0,(T566-(1-PAYT_SourceReduction)*F566)*D566/(J566+D566))","v":870.02013679161496},null,33.011172455629378,{"$f":"IF(ISERROR((T566-(1-PAYT_SourceReduction)*F566)*J566/(J566+D566)),0,(T566-(1-PAYT_SourceReduction)*F566)*J566/(J566+D566))","v":203.74130696478895},null,{"$f":"IF(ISERROR(($L566-$Z566)*(F566/L566)),0,($L566-$Z566)*(F566/L566))","v":254.82446207478708},null,null,{"$f":"AF566*'Emission Factors'!$C$12","v":-879.79100872751633},{"$f":"AG566*'Emission Factors'!$D$12","v":-2699.1868347626478},null,{"$f":"AI566*'Emission Factors'!$F$12","v":-184.93214291756973},{"$f":"AJ566*'Emission Factors'!$G$12","v":-501.88530120813579},null,{"$f":"AL566*'Emission Factors'!$K$12","v":-799.8332985080458},null,null,-12616.091396160493,null,{"$f":"F566*'Emission Factors'!$Q$12","v":-12634.4245629057},null,{"$f":"J566*'Emission Factors'!$R$12","v":-281.42452559211983},{"$f":"D566*'Emission Factors'!$P$12","v":299.75769233732711},-17681.719982284409,{"$f":"(L566-Z566)*'Emission Factors'!$O$12","v":-2621.5219339227619},{"$f":"T566*'Emission Factors'!$Q$12","v":-15070.642208398493},null,{"$f":"X566*'Emission Factors'!$R$12","v":-160.32379045184933},{"$f":"R566*'Emission Factors'!$P$12","v":170.76795048869482}]
[null,null,"Wood",{"$f":"D490*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":653.84689630036212},{"$f":"IF(ISERROR(D567/D571),\"\",(D567/D571))","v":5.9000021377787523E-2},{"$f":"IF(F490=\"\",0,F490*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.71137531671431},{"$f":"IF(ISERROR(F567/F571),\"\",(F567/F571))","v":3.8152603475628162E-2},null,null,{"$f":"J490*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":153.11785966054492},{"$f":"IF(ISERROR(J567/J571),\"\",(J567/J571))","v":5.8999902550417614E-2},1048.6761312776214,{"$f":"IF(ISERROR(L567/L571),\"\",(L567/L571))","v":4.7375987961385452E-2},null,null,null,"Wood",486.95263702590074,{"$f":"IF(ISERROR(R567/R571),\"\",(R567/R571))","v":6.5748685771911369E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z567))","v":384.76836268844079},{"$f":"IF(ISERROR(T567/T571),\"\",(T567/T571))","v":4.5509584608298223E-2},null,null,114.03456368662256,{"$f":"IF(ISERROR(X567/X571),\"\",(X567/X571))","v":6.5407804853707216E-2},985.75556340096409,{"$f":"IF(ISERROR(Z567/Z571),\"\",(Z567/Z571))","v":4.7375987961385452E-2},null,null,null,"Wood",39.230813778021734,{"$f":"IF(ISERROR((T567-(1-PAYT_SourceReduction)*F567)*D567/(J567+D567)),0,(T567-(1-PAYT_SourceReduction)*F567)*D567/(J567+D567))","v":127.66344549643968},null,9.1870715796326952,{"$f":"IF(ISERROR((T567-(1-PAYT_SourceReduction)*F567)*J567/(J567+D567)),0,(T567-(1-PAYT_SourceReduction)*F567)*J567/(J567+D567))","v":29.896224394289671},null,{"$f":"IF(ISERROR(($L567-$Z567)*(F567/L567)),0,($L567-$Z567)*(F567/L567))","v":14.50268251900286},null,null,{"$f":"AF567*'Emission Factors'!$C$13","v":-39.752389998352847},{"$f":"AG567*'Emission Factors'!$D$13","v":-184.96909790408131},null,{"$f":"AI567*'Emission Factors'!$F$13","v":-13.022835888451301},{"$f":"AJ567*'Emission Factors'!$G$13","v":-55.400789869334922},null,{"$f":"AL567*'Emission Factors'!$K$13","v":6.3171596772447174},null,null,-1350.3440994884961,null,{"$f":"F567*'Emission Factors'!$Q$13","v":-594.9995475047665},null,{"$f":"J567*'Emission Factors'!$R$13","v":-93.173513863366438},{"$f":"D567*'Emission Factors'!$P$13","v":-662.17103812036316},-1637.1720534714716,{"$f":"(L567-Z567)*'Emission Factors'!$O$13","v":-127.4787121788692},{"$f":"T567*'Emission Factors'!$Q$13","v":-947.15030020327379},null,{"$f":"X567*'Emission Factors'!$R$13","v":-69.390997393208067},{"$f":"R567*'Emission Factors'!$P$13","v":-493.1520436961207}]
[null,null,"Food Waste",{"$f":"D491*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1307.6937926007242},{"$f":"IF(ISERROR(D568/D571),\"\",(D568/D571))","v":0.11800004275557505},null,null,{"$f":"H491*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.897135262175127},{"$f":"IF(ISERROR(H568/H571),\"\",(H568/H571))","v":3.9999973513208914E-2},{"$f":"J491*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":306.23571932108985},{"$f":"IF(ISERROR(J568/J571),\"\",(J568/J571))","v":0.11799980510083523},1698.8266471839893,{"$f":"IF(ISERROR(L568/L571),\"\",(L568/L571))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1035.1481909186718,{"$f":"IF(ISERROR(R568/R571),\"\",(R568/R571))","v":0.13976643303084568},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I568=\"\",0,Z568*'Food Waste Collection'!$AD$11))","v":319.33786439938712},{"$f":"IF(ISERROR(V568/V571),\"\",(V568/V571))","v":9.9709160591947038E-2},242.41099303489096,{"$f":"IF(ISERROR(X568/X571),\"\",(X568/X571))","v":0.13904179938279143},1596.8970483529499,{"$f":"IF(ISERROR(Z568/Z571),\"\",(Z568/Z571))","v":7.6747804574721135E-2},null,null,null,"Food Waste",78.461627556043453,null,{"$f":"IF(ISERROR((V568-(1-PAYT_SourceReduction)*H568)*D568/(J568+D568)),0,(V568-(1-PAYT_SourceReduction)*H568)*D568/(J568+D568))","v":194.08397412600902},18.37414315926539,null,{"$f":"IF(ISERROR((V568-(1-PAYT_SourceReduction)*H568)*J568/(J568+D568)),0,(V568-(1-PAYT_SourceReduction)*H568)*J568/(J568+D568))","v":45.450583126933502},null,{"$f":"IF(ISERROR(($L568-$Z568)*(H568/L568)),0,($L568-$Z568)*(H568/L568))","v":5.0938281157305072},null,{"$f":"AF568*'Emission Factors'!$C$14","v":-102.0813012445919},null,{"$f":"AH568*'Emission Factors'!$E$14","v":-139.59366162098618},{"$f":"AI568*'Emission Factors'!$F$14","v":-11.330870429927982},null,{"$f":"AK568*'Emission Factors'!$H$14","v":-1.5854835293294633},null,{"$f":"AM568*'Emission Factors'!$L$14","v":-2.9635437980965751},null,652.21914652098849,null,null,{"$f":"H568*'Emission Factors'!$S$14","v":-14.94291623541277},{"$f":"J568*'Emission Factors'!$R$14","v":-43.218539052862589},{"$f":"D568*'Emission Factors'!$P$14","v":710.38060180926391},394.66428589805651,{"$f":"(L568-Z568)*'Emission Factors'!$O$14","v":-77.242566681357147},null,{"$f":"V568*'Emission Factors'!$S$14","v":-56.20730244641927},{"$f":"X568*'Emission Factors'!$R$14","v":-34.211061311031493},{"$f":"R568*'Emission Factors'!$P$14","v":562.3252163368644}]
[null,null,"Yard Trimmings",{"$f":"D492*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1617.994014573778},{"$f":"IF(ISERROR(D569/D571),\"\",(D569/D571))","v":0.14600005290096579},null,null,{"$f":"H492*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1804.0641243212217},{"$f":"IF(ISERROR(H569/H571),\"\",(H569/H571))","v":0.84999943715568949},{"$f":"J492*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":378.9018222108399},{"$f":"IF(ISERROR(J569/J571),\"\",(J569/J571))","v":0.14599975885357575},3800.9599611058393,{"$f":"IF(ISERROR(L569/L571),\"\",(L569/L571))","v":0.17171577381061454},null,null,null,"Yard Trimmings",1098.7648659777092,{"$f":"IF(ISERROR(R569/R571),\"\",(R569/R571))","v":0.14835600100989324},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z569*'Food Waste Collection'!$AD$12))","v":2216.8287520954541},{"$f":"IF(ISERROR(V569/V571),\"\",(V569/V571))","v":0.69217640214154141},257.30874536632564,{"$f":"IF(ISERROR(X569/X571),\"\",(X569/X571))","v":0.14758683385085991},3572.9023634394889,{"$f":"IF(ISERROR(Z569/Z571),\"\",(Z569/Z571))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V569-(1-PAYT_SourceReduction)*H569)*D569/(J569+D569)),0,(V569-(1-PAYT_SourceReduction)*H569)*D569/(J569+D569))","v":422.14950772164195},null,null,{"$f":"IF(ISERROR((V569-(1-PAYT_SourceReduction)*H569)*J569/(J569+D569)),0,(V569-(1-PAYT_SourceReduction)*H569)*J569/(J569+D569))","v":98.858967511863781},null,{"$f":"IF(ISERROR(($L569-$Z569)*(H569/L569)),0,($L569-$Z569)*(H569/L569))","v":108.24384745927331},null,null,null,{"$f":"AH569*'Emission Factors'!$E$15","v":14.141954871560804},null,null,{"$f":"AK569*'Emission Factors'!$H$15","v":2.8379732231091701},null,{"$f":"AM569*'Emission Factors'!$L$15","v":15.837375930610868},null,-621.20596738082781,null,null,{"$f":"H569*'Emission Factors'!$S$15","v":-263.95626551018114},{"$f":"J569*'Emission Factors'!$R$15","v":-66.315135993558926},{"$f":"D569*'Emission Factors'!$P$15","v":-290.93456587708772},-566.95368124330798,{"$f":"(L569-Z569)*'Emission Factors'!$O$15","v":0},null,{"$f":"V569*'Emission Factors'!$S$15","v":-324.34869181763258},{"$f":"X569*'Emission Factors'!$R$15","v":-45.033999418997112},{"$f":"R569*'Emission Factors'!$P$15","v":-197.57099000667836}]
[null,null,"Other / Undifferentiated",{"$f":"D493*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3014.340997998635},{"$f":"IF(ISERROR(D570/D571),\"\",(D570/D571))","v":0.27199973621984191},{"$f":"IF(F493=\"\",0,F493*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":474.61661031050801},{"$f":"IF(ISERROR(F570/F571),\"\",(F570/F571))","v":7.4915213702279534E-2},{"$f":"H493*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.46852737984059},{"$f":"IF(ISERROR(H570/H571),\"\",(H570/H571))","v":0.11000058933110163},{"$f":"J493*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":910.92579057924468},{"$f":"IF(ISERROR(J570/J571),\"\",(J570/J571))","v":0.35100107194540631},4633.3519262682285,{"$f":"IF(ISERROR(L570/L571),\"\",(L570/L571))","v":0.20932070305854397},null,null,null,"Other / Undifferentiated",1955.5720251108833,{"$f":"IF(ISERROR(R570/R571),\"\",(R570/R571))","v":0.26404270314387251},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z570))","v":1142.2834260822563},{"$f":"IF(ISERROR(T570/T571),\"\",(T570/T571))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z570-T570)*'Food Waste Collection'!$AD$13))","v":666.52672184601238},{"$f":"IF(ISERROR(V570/V571),\"\",(V570/V571))","v":0.20811443726651169},590.96863765298269,{"$f":"IF(ISERROR(X570/X571),\"\",(X570/X571))","v":0.33896706469182564},4355.3508106921345,{"$f":"IF(ISERROR(Z570/Z571),\"\",(Z570/Z571))","v":0.20932070305854397},null,null,null,"Other",{"$f":"IF(ISERROR(($L570-$Z570)*(D570/L570)),0,($L570-$Z570)*(D570/L570))","v":180.86045987991827},{"$f":"IF(ISERROR((T570-(1-PAYT_SourceReduction)*F570)*D570/(J570+D570)),0,(T570-(1-PAYT_SourceReduction)*F570)*D570/(J570+D570))","v":534.59164617741624},{"$f":"IF(ISERROR((V570-(1-PAYT_SourceReduction)*H570)*D570/(J570+D570)),0,(V570-(1-PAYT_SourceReduction)*H570)*D570/(J570+D570))","v":343.3168668304175},{"$f":"IF(ISERROR(($L570-$Z570)*(J570/L570)),0,($L570-$Z570)*(J570/L570))","v":54.655547434754737},{"$f":"IF(ISERROR((T570-(1-PAYT_SourceReduction)*F570)*J570/(J570+D570)),0,(T570-(1-PAYT_SourceReduction)*F570)*J570/(J570+D570))","v":161.5521662129625},{"$f":"IF(ISERROR((V570-(1-PAYT_SourceReduction)*H570)*J570/(J570+D570)),0,(V570-(1-PAYT_SourceReduction)*H570)*J570/(J570+D570))","v":103.74943927854474},{"$f":"IF(ISERROR(($L570-$Z570)*(F570/L570)),0,($L570-$Z570)*(F570/L570))","v":28.476996618630508},{"$f":"IF(ISERROR(($L570-$Z570)*(H570/L570)),0,($L570-$Z570)*(H570/L570))","v":14.00811164279045},null,{"$f":"AF570*'Emission Factors'!$C$16","v":0},{"$f":"AG570*'Emission Factors'!$D$16","v":0},{"$f":"AH570*'Emission Factors'!$E$16","v":0},{"$f":"AI570*'Emission Factors'!$F$16","v":0},{"$f":"AJ570*'Emission Factors'!$G$16","v":0},{"$f":"AK570*'Emission Factors'!$H$16","v":0},{"$f":"AL570*'Emission Factors'!$K$16","v":0},{"$f":"AM570*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F570*'Emission Factors'!$Q$16","v":0},{"$f":"H570*'Emission Factors'!$S$16","v":0},{"$f":"J570*'Emission Factors'!$R$16","v":0},{"$f":"D570*'Emission Factors'!$P$16","v":0},0,{"$f":"(L570-Z570)*'Emission Factors'!$O$16","v":0},{"$f":"T570*'Emission Factors'!$Q$16","v":0},{"$f":"V570*'Emission Factors'!$S$16","v":0},{"$f":"X570*'Emission Factors'!$R$16","v":0},{"$f":"R570*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D563:D570)","v":11082.14676929802},{"$f":"IF(ISERROR(D571/D571),\"\",(D571/D571))","v":1},{"$f":"SUM(F563:F570)","v":6335.3835203178005},{"$f":"IF(ISERROR(F571/F571),\"\",(F571/F571))","v":1},{"$f":"SUM(H563:H570)","v":2122.4297869632373},{"$f":"IF(ISERROR(H571/H571),\"\",(H571/H571))","v":1},{"$f":"SUM(J563:J570)","v":2595.2222468452387},{"$f":"IF(ISERROR(J571/J571),\"\",(J571/J571))","v":1},{"$f":"SUM(L563:L570)","v":22135.182323424295},{"$f":"IF(ISERROR(L571/L571),\"\",(L571/L571))","v":1},null,null,null,"Total",{"$f":"SUM(R563:R570)","v":7406.2717955334829},{"$f":"IF(ISERROR(R571/R571),\"\",(R571/R571))","v":1},{"$f":"SUM(T563:T570)","v":8454.6665499179726},{"$f":"IF(ISERROR(T571/T571),\"\",(T571/T571))","v":1},{"$f":"SUM(V568:V570)","v":3202.6933383408532},{"$f":"IF(ISERROR(V571/V571),\"\",(V571/V571))","v":1},{"$f":"SUM(X563:X570)","v":1743.4397002265282},{"$f":"IF(ISERROR(X571/X571),\"\",(X571/X571))","v":1},20807.071384018836,{"$f":"IF(ISERROR(Z571/Z571),\"\",(Z571/Z571))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF563:AF570),2)","v":567.85},2051.4,959.55,132.97999999999999,448.01,248.06,380.12,127.35,null,{"$f":"ROUND(SUM(AO563:AO570),2)","v":-1296.8800000000001},-3994.83,-125.45,-265.02999999999997,-675.62,1.25,-784.5,12.87,null,{"$f":"SUM(AX563:AX570)","v":-17260.210682125235},{"$f":"SUM(AY563:AY570)","v":0},{"$f":"SUM(AZ563:AZ570)","v":-16957.718703159528},{"$f":"SUM(BA563:BA570)","v":-278.89918174559392},-123.94696896195975,100.35417174184812,-24366.961616018714,-3347.7189146941973,-20676.572627303434,-380.55599426405183,-34.691867640810564,72.577787883781525]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D498*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.3353191076357},{"$f":"IF(ISERROR(D575/D583),\"\",(D575/D583))","v":4.7000017029762961E-2},{"$f":"IF(F498=\"\",0,F498*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.819048541898699},{"$f":"IF(ISERROR(F575/F583),\"\",(F575/F583))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F575,H575,J575,D575)","v":138.15436764953441},{"$f":"IF(ISERROR(L575/L583),\"\",(L575/L583))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z575-$T575-$V575)*($D575/($J575+$D575))),0,($Z575-$T575-$V575)*($D575/($J575+$D575)))","v":114.33531910763571},{"$f":"IF(ISERROR(R575/R583),\"\",(R575/R583))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z575),0,'Multi-Family Recycling'!$BG$20*Z575)","v":23.819048541898695},{"$f":"IF(ISERROR(T575/T583),\"\",(T575/T583))","v":0.12154705399792176},null,null,null,null,{"$f":"L575","v":138.15436764953441},{"$f":"IF(ISERROR(Z575/Z583),\"\",(Z575/Z583))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T575-F575)*(D575/(J575+D575))),0,(T575-F575)*(D575/(J575+D575)))","v":-3.5527136788005009E-15},null,null,{"$f":"IF(ISERROR((T575-F575)*(J575/(J575+D575))),0,(T575-F575)*(J575/(J575+D575)))","v":0},null,null,null,null,null,{"$f":"AG575*'Emission Factors'!$D$9","v":1.5492242741138767E-14},null,null,{"$f":"AJ575*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY575:BC575)","v":-101.06896650749222},null,{"$f":"F575*'Emission Factors'!$Q$9","v":-103.38477341687259},null,{"$f":"J575*'Emission Factors'!$R$9","v":0},{"$f":"D575*'Emission Factors'!$P$9","v":2.3158069093803655},{"$f":"SUM(BE575:BI575)","v":-101.06896650749221},{"$f":"(L575-Z575)*'Emission Factors'!$O$9","v":0},{"$f":"T575*'Emission Factors'!$Q$9","v":-103.38477341687258},null,{"$f":"X575*'Emission Factors'!$R$9","v":0},{"$f":"R575*'Emission Factors'!$P$9","v":2.3158069093803655}]
[null,null,"Glass",{"$f":"D499*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.845323647751968},{"$f":"IF(ISERROR(D576/D583),\"\",(D576/D583))","v":3.2000011594732231E-2},{"$f":"IF(F499=\"\",0,F499*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5336725421830817},{"$f":"IF(ISERROR(F576/F583),\"\",(F576/F583))","v":4.8656154230052061E-2},null,null,null,null,87.378996189935052,{"$f":"IF(ISERROR(L576/L583),\"\",(L576/L583))","v":2.9269838907803741E-2},null,null,null,"Glass",77.845323647751968,{"$f":"IF(ISERROR(R576/R583),\"\",(R576/R583))","v":3.2000300326713395E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z576),0,'Multi-Family Recycling'!$BG$21*Z576)","v":9.5336725421830835},{"$f":"IF(ISERROR(T576/T583),\"\",(T576/T583))","v":4.864971030412369E-2},null,null,null,null,87.378996189935052,{"$f":"IF(ISERROR(Z576/Z583),\"\",(Z576/Z583))","v":2.9269838907803741E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T576-F576)*(D576/(J576+D576))),0,(T576-F576)*(D576/(J576+D576)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T576-F576)*(J576/(J576+D576))),0,(T576-F576)*(J576/(J576+D576)))","v":0},null,null,null,null,null,{"$f":"AG576*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ576*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY576:BC576)","v":-1.059555111872269},null,{"$f":"F576*'Emission Factors'!$Q$10","v":-2.6362747097482626},null,{"$f":"J576*'Emission Factors'!$R$10","v":0},{"$f":"D576*'Emission Factors'!$P$10","v":1.5767195978759936},{"$f":"SUM(BE576:BI576)","v":-1.0595551118722695},{"$f":"(L576-Z576)*'Emission Factors'!$O$10","v":0},{"$f":"T576*'Emission Factors'!$Q$10","v":-2.6362747097482631},null,{"$f":"X576*'Emission Factors'!$R$10","v":0},{"$f":"R576*'Emission Factors'!$P$10","v":1.5767195978759936}]
[null,null,"Plastic",{"$f":"D500*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.32396549511645},{"$f":"IF(ISERROR(D577/D583),\"\",(D577/D583))","v":0.1140000413062336},{"$f":"IF(F500=\"\",0,F500*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0796881354124643},{"$f":"IF(ISERROR(F577/F583),\"\",(F577/F583))","v":4.6339194504811519E-2},null,null,{"$f":"J500*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.201649769337543},{"$f":"IF(ISERROR(J577/J583),\"\",(J577/J583))","v":0.11399981170758655},325.60530339986644,{"$f":"IF(ISERROR(L577/L583),\"\",(L577/L583))","v":0.10906985881738059},null,null,null,"Plastic",277.3239654951164,{"$f":"IF(ISERROR(R577/R583),\"\",(R577/R583))","v":0.11400106991391648},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z577),0,'Multi-Family Recycling'!$BG$22*Z577)","v":9.0796881354124643},{"$f":"IF(ISERROR(T577/T583),\"\",(T577/T583))","v":4.633305743249877E-2},null,null,{"$f":"IF(ISERROR(($Z577-$T577-$V577)*($J577/($J577+$D577))),0,($Z577-$T577-$V577)*($J577/($J577+$D577)))","v":39.201649769337536},{"$f":"IF(ISERROR(X577/X583),\"\",(X577/X583))","v":0.11400113907144119},325.60530339986644,{"$f":"IF(ISERROR(Z577/Z583),\"\",(Z577/Z583))","v":0.10906985881738059},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T577-F577)*(D577/(J577+D577))),0,(T577-F577)*(D577/(J577+D577)))","v":0},null,null,{"$f":"IF(ISERROR((T577-F577)*(J577/(J577+D577))),0,(T577-F577)*(J577/(J577+D577)))","v":0},null,null,null,null,null,{"$f":"AG577*'Emission Factors'!$D$11","v":0},null,null,{"$f":"AJ577*'Emission Factors'!$G$11","v":0},null,null,null,null,44.055579218264633,null,{"$f":"F577*'Emission Factors'!$Q$11","v":-9.287037495239586},null,{"$f":"J577*'Emission Factors'!$R$11","v":47.725553146070993},{"$f":"D577*'Emission Factors'!$P$11","v":5.6170635674332283},44.055579218264626,{"$f":"(L577-Z577)*'Emission Factors'!$O$11","v":0},{"$f":"T577*'Emission Factors'!$Q$11","v":-9.287037495239586},null,{"$f":"X577*'Emission Factors'!$R$11","v":47.725553146070986},{"$f":"R577*'Emission Factors'!$P$11","v":5.6170635674332274}]
[null,null,"Paper",{"$f":"D501*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":515.72526916635661},{"$f":"IF(ISERROR(D578/D583),\"\",(D578/D583))","v":0.21200007681510097},{"$f":"IF(F501=\"\",0,F501*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.35282169230032},{"$f":"IF(ISERROR(F578/F583),\"\",(F578/F583))","v":0.67037368050293999},null,null,{"$f":"J501*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.901313606136497},{"$f":"IF(ISERROR(J578/J583),\"\",(J578/J583))","v":0.21199964984217856},719.97940446479345,{"$f":"IF(ISERROR(L578/L583),\"\",(L578/L583))","v":0.24117559258535401},null,null,null,"Paper",515.72526916635672,{"$f":"IF(ISERROR(R578/R583),\"\",(R578/R583))","v":0.21200198966447623},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z578),0,'Multi-Family Recycling'!$BG$23*Z578)","v":131.3528216923003},{"$f":"IF(ISERROR(T578/T583),\"\",(T578/T583))","v":0.67028489752348208},null,null,72.901313606136512,{"$f":"IF(ISERROR(X578/X583),\"\",(X578/X583))","v":0.21200211827320653},719.97940446479345,{"$f":"IF(ISERROR(Z578/Z583),\"\",(Z578/Z583))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T578-F578)*(D578/(J578+D578))),0,(T578-F578)*(D578/(J578+D578)))","v":-2.4901684998872007E-14},null,null,{"$f":"IF(ISERROR((T578-F578)*(J578/(J578+D578))),0,(T578-F578)*(J578/(J578+D578)))","v":-3.5200244315320017E-15},null,null,null,null,null,{"$f":"AG578*'Emission Factors'!$D$12","v":7.7256028303240113E-14},null,null,{"$f":"AJ578*'Emission Factors'!$G$12","v":8.6710375446092135E-15},null,null,null,null,-362.24456113512315,null,{"$f":"F578*'Emission Factors'!$Q$12","v":-390.75541726660032},null,{"$f":"J578*'Emission Factors'!$R$12","v":-37.289589076350495},{"$f":"D578*'Emission Factors'!$P$12","v":65.800445207827721},-362.24456113512298,{"$f":"(L578-Z578)*'Emission Factors'!$O$12","v":0},{"$f":"T578*'Emission Factors'!$Q$12","v":-390.7554172666002},null,{"$f":"X578*'Emission Factors'!$R$12","v":-37.289589076350502},{"$f":"R578*'Emission Factors'!$P$12","v":65.800445207827735}]
[null,null,"Wood",{"$f":"D502*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.52731547554268},{"$f":"IF(ISERROR(D579/D583),\"\",(D579/D583))","v":5.9000021377787544E-2},{"$f":"IF(F502=\"\",0,F502*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4756098981562609},{"$f":"IF(ISERROR(F579/F583),\"\",(F579/F583))","v":3.8152603475628141E-2},null,null,{"$f":"J502*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.288573126236098},{"$f":"IF(ISERROR(J579/J583),\"\",(J579/J583))","v":5.8999902550417607E-2},171.29149849993505,{"$f":"IF(ISERROR(L579/L583),\"\",(L579/L583))","v":5.7378486661385064E-2},null,null,null,"Wood",143.52731547554271,{"$f":"IF(ISERROR(R579/R583),\"\",(R579/R583))","v":5.9000553727377836E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z579),0,'Multi-Family Recycling'!$BG$24*Z579)","v":7.4756098981562618},{"$f":"IF(ISERROR(T579/T583),\"\",(T579/T583))","v":3.8147550619423987E-2},null,null,20.288573126236102,{"$f":"IF(ISERROR(X579/X583),\"\",(X579/X583))","v":5.9000589519430116E-2},171.29149849993505,{"$f":"IF(ISERROR(Z579/Z583),\"\",(Z579/Z583))","v":5.7378486661385064E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T579-F579)*(D579/(J579+D579))),0,(T579-F579)*(D579/(J579+D579)))","v":7.7817765621475023E-16},null,null,{"$f":"IF(ISERROR((T579-F579)*(J579/(J579+D579))),0,(T579-F579)*(J579/(J579+D579)))","v":1.1000076348537502E-16},null,null,null,null,null,{"$f":"AG579*'Emission Factors'!$D$13","v":-1.1274865606158881E-15},null,null,{"$f":"AJ579*'Emission Factors'!$G$13","v":-2.0384276967374115E-16},null,null,null,null,-176.10238269064644,null,{"$f":"F579*'Emission Factors'!$Q$13","v":-18.402048728145029},null,{"$f":"J579*'Emission Factors'!$R$13","v":-12.345768505621205},{"$f":"D579*'Emission Factors'!$P$13","v":-145.35456545688021},-176.10238269064649,{"$f":"(L579-Z579)*'Emission Factors'!$O$13","v":0},{"$f":"T579*'Emission Factors'!$Q$13","v":-18.402048728145033},null,{"$f":"X579*'Emission Factors'!$R$13","v":-12.345768505621207},{"$f":"R579*'Emission Factors'!$P$13","v":-145.35456545688024}]
[null,null,"Food Waste",{"$f":"D503*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":287.05463095108536},{"$f":"IF(ISERROR(D580/D583),\"\",(D580/D583))","v":0.11800004275557509},null,null,{"$f":"H503*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51245759836267923},{"$f":"IF(ISERROR(H580/H583),\"\",(H580/H583))","v":3.99999735132089E-2},{"$f":"J503*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.577146252472197},{"$f":"IF(ISERROR(J580/J583),\"\",(J580/J583))","v":0.11799980510083521},328.14423480192022,{"$f":"IF(ISERROR(L580/L583),\"\",(L580/L583))","v":0.10992033909727007},null,null,null,"Food Waste",287.05463095108536,{"$f":"IF(ISERROR(R580/R583),\"\",(R580/R583))","v":0.11800110745475564},null,null,{"$f":"H580","v":0.51245759836267923},{"$f":"IF(ISERROR(V580/V583),\"\",(V580/V583))","v":3.99999735132089E-2},40.577146252472197,{"$f":"IF(ISERROR(X580/X583),\"\",(X580/X583))","v":0.1180011790388602},328.14423480192022,{"$f":"IF(ISERROR(Z580/Z583),\"\",(Z580/Z583))","v":0.10992033909727007},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V580-H580)*(D580/(J580+D580))),0,(V580-H580)*(D580/(J580+D580)))","v":0},null,null,{"$f":"IF(ISERROR((V580-H580)*(J580/(J580+D580))),0,(V580-H580)*(J580/(J580+D580)))","v":0},null,null,null,null,null,{"$f":"AH580*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK580*'Emission Factors'!$H$14","v":0},null,null,null,150.12036473969403,null,null,{"$f":"H580*'Emission Factors'!$S$14","v":-9.0198696845146323E-2},{"$f":"J580*'Emission Factors'!$R$14","v":-5.7265853371188165},{"$f":"D580*'Emission Factors'!$P$14","v":155.93714877365798},150.12036473969403,{"$f":"(L580-Z580)*'Emission Factors'!$O$14","v":0},null,{"$f":"V580*'Emission Factors'!$S$14","v":-9.0198696845146323E-2},{"$f":"X580*'Emission Factors'!$R$14","v":-5.7265853371188165},{"$f":"R580*'Emission Factors'!$P$14","v":155.93714877365798}]
[null,null,"Yard Trimmings",{"$f":"D504*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.16928914286831},{"$f":"IF(ISERROR(D581/D583),\"\",(D581/D583))","v":0.14600005290096579},null,null,{"$f":"H504*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.889723965206937},{"$f":"IF(ISERROR(H581/H583),\"\",(H581/H583))","v":0.84999943715568937},{"$f":"J504*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.205621634414754},{"$f":"IF(ISERROR(J581/J583),\"\",(J581/J583))","v":0.14599975885357577},416.26463474248999,{"$f":"IF(ISERROR(L581/L583),\"\",(L581/L583))","v":0.13943853023264519},null,null,null,"Yard Trimmings",355.16928914286831,{"$f":"IF(ISERROR(R581/R583),\"\",(R581/R583))","v":0.14600137024062987},null,null,{"$f":"H581","v":10.889723965206937},{"$f":"IF(ISERROR(V581/V583),\"\",(V581/V583))","v":0.84999943715568937},50.205621634414754,{"$f":"IF(ISERROR(X581/X583),\"\",(X581/X583))","v":0.14600145881079316},416.26463474248999,{"$f":"IF(ISERROR(Z581/Z583),\"\",(Z581/Z583))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V581-H581)*(D581/(J581+D581))),0,(V581-H581)*(D581/(J581+D581)))","v":0},null,null,{"$f":"IF(ISERROR((V581-H581)*(J581/(J581+D581))),0,(V581-H581)*(J581/(J581+D581)))","v":0},null,null,null,null,null,{"$f":"AH581*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK581*'Emission Factors'!$H$15","v":0},null,null,null,-74.243912883140595,null,null,{"$f":"H581*'Emission Factors'!$S$15","v":-1.5932975061927139},{"$f":"J581*'Emission Factors'!$R$15","v":-8.786953324480816},{"$f":"D581*'Emission Factors'!$P$15","v":-63.863662052467063},-74.243912883140595,{"$f":"(L581-Z581)*'Emission Factors'!$O$15","v":0},null,{"$f":"V581*'Emission Factors'!$S$15","v":-1.5932975061927139},{"$f":"X581*'Emission Factors'!$R$15","v":-8.786953324480816},{"$f":"R581*'Emission Factors'!$P$15","v":-63.863662052467063}]
[null,null,"Other / Undifferentiated",{"$f":"D505*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":661.68436956511459},{"$f":"IF(ISERROR(D582/D583),\"\",(D582/D583))","v":0.27199973621984186},{"$f":"IF(F505=\"\",0,F505*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.678864928130089},{"$f":"IF(ISERROR(F582/F583),\"\",(F582/F583))","v":7.4915213702279493E-2},{"$f":"H505*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4092668788513276},{"$f":"IF(ISERROR(H582/H583),\"\",(H582/H583))","v":0.1100005893311016},{"$f":"J505*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.70038436870654},{"$f":"IF(ISERROR(J582/J583),\"\",(J582/J583))","v":0.35100107194540636},798.47288574080255,{"$f":"IF(ISERROR(L582/L583),\"\",(L582/L583))","v":0.26746900006817126},null,null,null,"Other / Undifferentiated",661.66242013598014,{"$f":"IF(ISERROR(R582/R583),\"\",(R582/R583))","v":0.27199316756727021},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z582),0,'Multi-Family Recycling'!$BG$25*Z582)","v":14.704818236840728},{"$f":"IF(ISERROR(T582/T583),\"\",(T582/T583))","v":7.5037730122549676E-2},{"$f":"H582","v":1.4092668788513276},{"$f":"IF(ISERROR(V582/V583),\"\",(V582/V583))","v":0.1100005893311016},120.69638048913032,{"$f":"IF(ISERROR(X582/X583),\"\",(X582/X583))","v":0.35099351528626871},798.47288574080255,{"$f":"IF(ISERROR(Z582/Z583),\"\",(Z582/Z583))","v":0.26746900006817126},null,null,null,"Other",null,{"$f":"IF(ISERROR((T582-F582)*(D582/(J582+D582))),0,(T582-F582)*(D582/(J582+D582)))","v":2.194942913442862E-2},{"$f":"IF(ISERROR((V582-H582)*(D582/(J582+D582))),0,(V582-H582)*(D582/(J582+D582)))","v":0},null,{"$f":"IF(ISERROR((T582-F582)*(J582/(J582+D582))),0,(T582-F582)*(J582/(J582+D582)))","v":4.0038795762101032E-3},{"$f":"IF(ISERROR((V582-H582)*(J582/(J582+D582))),0,(V582-H582)*(J582/(J582+D582)))","v":0},null,null,null,null,{"$f":"AG582*'Emission Factors'!$D$16","v":0},{"$f":"AH582*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ582*'Emission Factors'!$G$16","v":0},{"$f":"AK582*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F582*'Emission Factors'!$Q$16","v":0},{"$f":"H582*'Emission Factors'!$S$16","v":0},{"$f":"J582*'Emission Factors'!$R$16","v":0},{"$f":"D582*'Emission Factors'!$P$16","v":0},0,{"$f":"(L582-Z582)*'Emission Factors'!$O$16","v":0},{"$f":"T582*'Emission Factors'!$Q$16","v":0},{"$f":"V582*'Emission Factors'!$S$16","v":0},{"$f":"X582*'Emission Factors'!$R$16","v":0},{"$f":"R582*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D575:D582)","v":2432.6654825514715},{"$f":"IF(ISERROR(D583/D583),\"\",(D583/D583))","v":1},{"$f":"SUM(F575:F582)","v":195.9397057380809},{"$f":"IF(ISERROR(F583/F583),\"\",(F583/F583))","v":1},{"$f":"SUM(H575:H582)","v":12.811448442420945},{"$f":"IF(ISERROR(H583/H583),\"\",(H583/H583))","v":1},{"$f":"SUM(J575:J582)","v":343.8746887573036},{"$f":"IF(ISERROR(J583/J583),\"\",(J583/J583))","v":1},{"$f":"SUM(L575:L582)","v":2985.2913254892774},{"$f":"IF(ISERROR(L583/L583),\"\",(L583/L583))","v":1},null,null,null,"Total",{"$f":"SUM(R575:R582)","v":2432.6435331223374},{"$f":"IF(ISERROR(R583/R583),\"\",(R583/R583))","v":1},{"$f":"SUM(T575:T582)","v":195.96565904679153},{"$f":"IF(ISERROR(T583/T583),\"\",(T583/T583))","v":1},{"$f":"SUM(V580:V582)","v":12.811448442420945},{"$f":"IF(ISERROR(V583/V583),\"\",(V583/V583))","v":1},{"$f":"SUM(X575:X582)","v":343.87068487772746},{"$f":"IF(ISERROR(X583/X583),\"\",(X583/X583))","v":1},2985.2913254892774,{"$f":"IF(ISERROR(Z583/Z583),\"\",(Z583/Z583))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG575:AG582),2)","v":0.02},{"$f":"ROUND(SUM(AH575:AH582),2)","v":0},null,{"$f":"ROUND(SUM(AJ575:AJ582),2)","v":0},{"$f":"ROUND(SUM(AK575:AK582),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP575:AP582),2)","v":0},{"$f":"ROUND(SUM(AQ575:AQ582),2)","v":0},null,{"$f":"ROUND(SUM(AS575:AS582),2)","v":0},{"$f":"ROUND(SUM(AT575:AT582),2)","v":0},null,null,null,{"$f":"SUM(AX575:AX582)","v":-520.54343437031605},{"$f":"SUM(AY575:AY582)","v":0},{"$f":"SUM(AZ575:AZ582)","v":-524.46555161660581},{"$f":"SUM(BA575:BA582)","v":-1.6834962030378602},-16.423343097500339,22.028956546828013,-520.54343437031582,0,-524.46555161660569,-1.6834962030378602,-16.423343097500357,22.028956546827999]
[null,null,null,null,{"$f":"IF(ISERROR(D584/$L584),\"\",(D584/$L584))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R584/$Z584),\"\",(R584/$Z584))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF583+'Annual Calcs'!AI583","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D511*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":598.81018190578413},{"$f":"IF(ISERROR(D588/D596),\"\",(D588/D596))","v":4.7999993820008517E-2},{"$f":"F511*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":732.89379675265388},{"$f":"IF(ISERROR(F588/F596),\"\",(F588/F596))","v":0.12156313597911082},null,null,null,null,{"$f":"SUM(F588,H588,J588,D588)","v":1331.703978658438},{"$f":"IF(ISERROR(L588/L596),\"\",(L588/L596))","v":5.7430402489240653E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z588-$T588-$V588)*($D588/($J588+$D588))),0,($Z588-$T588-$V588)*($D588/($J588+$D588)))","v":399.0545851070184},{"$f":"IF(ISERROR(R588/R596),\"\",(R588/R596))","v":4.1281547744278335E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L588*'Commercial Diversion'!$Z$104)","v":932.64939355141962},{"$f":"IF(ISERROR(T588/T596),\"\",(T588/T596))","v":0.10394520532526437},null,null,null,null,{"$f":"L588","v":1331.703978658438},{"$f":"IF(ISERROR(Z588/Z596),\"\",(Z588/Z596))","v":5.7430402489240653E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T588-F588)*(D588/(J588+D588))),0,(T588-F588)*(D588/(J588+D588)))","v":199.75559679876574},null,null,{"$f":"IF(ISERROR((T588-F588)*(J588/(J588+D588))),0,(T588-F588)*(J588/(J588+D588)))","v":0},null,null,null,null,null,{"$f":"AG588*'Emission Factors'!$D$9","v":-871.06996912635202},null,null,{"$f":"AJ588*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY588:BC588)","v":-3168.9413193065398},null,{"$f":"F588*'Emission Factors'!$Q$9","v":-3181.0699315978936},null,{"$f":"J588*'Emission Factors'!$R$9","v":0},{"$f":"D588*'Emission Factors'!$P$9","v":12.128612291353791},{"$f":"SUM(BE588:BI588)","v":-4040.0112884328914},{"$f":"(L588-Z588)*'Emission Factors'!$O$9","v":0},{"$f":"T588*'Emission Factors'!$Q$9","v":-4048.0939471653237},null,{"$f":"X588*'Emission Factors'!$R$9","v":0},{"$f":"R588*'Emission Factors'!$P$9","v":8.0826587324321508}]
[null,null,"Glass",{"$f":"D512*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.50424246074343},{"$f":"IF(ISERROR(D589/D596),\"\",(D589/D596))","v":1.9999997425003552E-2},{"$f":"F512*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.3437687129429},{"$f":"IF(ISERROR(F589/F596),\"\",(F589/F596))","v":4.8656147183506887E-2},null,null,null,null,542.84801117368636,{"$f":"IF(ISERROR(L589/L596),\"\",(L589/L596))","v":2.3410592948438419E-2},null,null,null,"Glass",168.0770407846905,{"$f":"IF(ISERROR(R589/R596),\"\",(R589/R596))","v":1.7387296482283137E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L589*'Commercial Diversion'!$Z$105)","v":374.77097038899586},{"$f":"IF(ISERROR(T589/T596),\"\",(T589/T596))","v":4.176879943994196E-2},null,null,null,null,542.84801117368636,{"$f":"IF(ISERROR(Z589/Z596),\"\",(Z589/Z596))","v":2.3410592948438419E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T589-F589)*(D589/(J589+D589))),0,(T589-F589)*(D589/(J589+D589)))","v":81.42720167605296},null,null,{"$f":"IF(ISERROR((T589-F589)*(J589/(J589+D589))),0,(T589-F589)*(J589/(J589+D589)))","v":0},null,null,null,null,null,{"$f":"AG589*'Emission Factors'!$D$10","v":-24.165720005658248},null,null,{"$f":"AJ589*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY589:BC589)","v":-76.062555958499942},null,{"$f":"F589*'Emission Factors'!$Q$10","v":-81.116144413230685},null,{"$f":"J589*'Emission Factors'!$R$10","v":0},{"$f":"D589*'Emission Factors'!$P$10","v":5.0535884547307468},{"$f":"SUM(BE589:BI589)","v":-100.2282759641582},{"$f":"(L589-Z589)*'Emission Factors'!$O$10","v":0},{"$f":"T589*'Emission Factors'!$Q$10","v":-103.6325956039273},null,{"$f":"X589*'Emission Factors'!$R$10","v":0},{"$f":"R589*'Emission Factors'!$P$10","v":3.4043196397691022}]
[null,null,"Plastic",{"$f":"D513*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2033.4595760550585},{"$f":"IF(ISERROR(D590/D596),\"\",(D590/D596))","v":0.16299997901377891},{"$f":"F513*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.37501782185041},{"$f":"IF(ISERROR(F590/F596),\"\",(F590/F596))","v":4.6339187793816086E-2},null,null,{"$f":"J513*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":442.22084189995502},{"$f":"IF(ISERROR(J590/J596),\"\",(J590/J596))","v":0.16299997285917192},2755.0554357768642,{"$f":"IF(ISERROR(L590/L596),\"\",(L590/L596))","v":0.11881314848682123},null,null,null,"Plastic",1920.3130281845813,{"$f":"IF(ISERROR(R590/R596),\"\",(R590/R596))","v":0.1986532592670297},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L590*'Commercial Diversion'!$Z$106)","v":417.12778961069347},{"$f":"IF(ISERROR(T590/T596),\"\",(T590/T596))","v":4.6489531905289053E-2},null,null,{"$f":"IF(ISERROR(($L590-$T590-$V590)*($J590/($J590+$D590))),0,($L590-$T590-$V590)*($J590/($J590+$D590)))","v":417.61461798158928},{"$f":"IF(ISERROR(X590/X596),\"\",(X590/X596))","v":0.19583057640652257},2755.0554357768642,{"$f":"IF(ISERROR(Z590/Z596),\"\",(Z590/Z596))","v":0.11881314848682123},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T590-F590)*(D590/(J590+D590))),0,(T590-F590)*(D590/(J590+D590)))","v":113.14654787047724},null,null,{"$f":"IF(ISERROR((T590-F590)*(J590/(J590+D590))),0,(T590-F590)*(J590/(J590+D590)))","v":24.606223918365824},null,null,null,null,null,{"$f":"AG590*'Emission Factors'!$D$11","v":-118.02216116118423},null,null,{"$f":"AJ590*'Emission Factors'!$G$11","v":-55.124683204833843},null,null,null,null,293.80792373687137,null,{"$f":"F590*'Emission Factors'!$Q$11","v":-285.75499808473194},null,{"$f":"J590*'Emission Factors'!$R$11","v":538.37617591554772},{"$f":"D590*'Emission Factors'!$P$11","v":41.186745906055577},120.66107937085339,{"$f":"(L590-Z590)*'Emission Factors'!$O$11","v":0},{"$f":"T590*'Emission Factors'!$Q$11","v":-426.65357715449113},null,{"$f":"X590*'Emission Factors'!$R$11","v":508.41963953889177},{"$f":"R590*'Emission Factors'!$P$11","v":38.895016986452745}]
[null,null,"Paper",{"$f":"D514*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3118.8030307592921},{"$f":"IF(ISERROR(D591/D596),\"\",(D591/D596))","v":0.24999996781254435},{"$f":"F514*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4041.6252578227682},{"$f":"IF(ISERROR(F591/F596),\"\",(F591/F596))","v":0.67037358341720588},null,null,{"$f":"J514*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":678.25282499993102},{"$f":"IF(ISERROR(J591/J596),\"\",(J591/J596))","v":0.24999995837296307},7838.6811135819917,{"$f":"IF(ISERROR(L591/L596),\"\",(L591/L596))","v":0.3380470574183716},null,null,null,"Paper",1831.1052278884486,{"$f":"IF(ISERROR(R591/R596),\"\",(R591/R596))","v":0.18942485742796991},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L591*'Commercial Diversion'!$Z$107)","v":5609.3614805391653},{"$f":"IF(ISERROR(T591/T596),\"\",(T591/T596))","v":0.62517194014143362},null,null,398.21440515437797,{"$f":"IF(ISERROR(X591/X596),\"\",(X591/X596))","v":0.1867333017978797},7838.6811135819917,{"$f":"IF(ISERROR(Z591/Z596),\"\",(Z591/Z596))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T591-F591)*(D591/(J591+D591))),0,(T591-F591)*(D591/(J591+D591)))","v":1287.697802870844},null,null,{"$f":"IF(ISERROR((T591-F591)*(J591/(J591+D591))),0,(T591-F591)*(J591/(J591+D591)))","v":280.03841984555316},null,null,null,null,null,{"$f":"AG591*'Emission Factors'!$D$12","v":-3995.0074827914809},null,null,{"$f":"AJ591*'Emission Factors'!$G$12","v":-689.8314769244389},null,null,null,null,-11972.252747797031,null,{"$f":"F591*'Emission Factors'!$Q$12","v":-12023.243533780455},null,{"$f":"J591*'Emission Factors'!$R$12","v":-346.93159674412709},{"$f":"D591*'Emission Factors'!$P$12","v":397.92238272755031},-16657.091707512947,{"$f":"(L591-Z591)*'Emission Factors'!$O$12","v":0},{"$f":"T591*'Emission Factors'!$Q$12","v":-16687.029313019782},null,{"$f":"X591*'Emission Factors'!$R$12","v":-203.68976631499493},{"$f":"R591*'Emission Factors'!$P$12","v":233.62737182182806}]
[null,null,"Wood",{"$f":"D515*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1447.1246062723119},{"$f":"IF(ISERROR(D592/D596),\"\",(D592/D596))","v":0.1159999850650206},{"$f":"F515*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":230.01876467332346},{"$f":"IF(ISERROR(F592/F596),\"\",(F592/F596))","v":3.8152597950241909E-2},null,null,{"$f":"J515*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.70931079996797},{"$f":"IF(ISERROR(J592/J596),\"\",(J592/J596))","v":0.11599998068505486},1991.8526817456034,{"$f":"IF(ISERROR(L592/L596),\"\",(L592/L596))","v":8.5899646652075834E-2},null,null,null,"Wood",1201.7161997341859,{"$f":"IF(ISERROR(R592/R596),\"\",(R592/R596))","v":0.12431558620256289},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L592*'Commercial Diversion'!$Z$108)","v":528.7966669351639},{"$f":"IF(ISERROR(T592/T596),\"\",(T592/T596))","v":5.8935199550805929E-2},null,null,261.33981507625367,{"$f":"IF(ISERROR(X592/X596),\"\",(X592/X596))","v":0.12254917433616511},1991.8526817456034,{"$f":"IF(ISERROR(Z592/Z596),\"\",(Z592/Z596))","v":8.5899646652075834E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T592-F592)*(D592/(J592+D592))),0,(T592-F592)*(D592/(J592+D592)))","v":245.40840653812606},null,null,{"$f":"IF(ISERROR((T592-F592)*(J592/(J592+D592))),0,(T592-F592)*(J592/(J592+D592)))","v":53.369495723714387},null,null,null,null,null,{"$f":"AG592*'Emission Factors'!$D$13","v":-355.56749544803068},null,null,{"$f":"AJ592*'Emission Factors'!$G$13","v":-98.899184693924639},null,null,null,null,-2223.2681475379522,null,{"$f":"F592*'Emission Factors'!$Q$13","v":-566.21688043810036},null,{"$f":"J592*'Emission Factors'!$R$13","v":-191.50327987707036},{"$f":"D592*'Emission Factors'!$P$13","v":-1465.5479872227818},-2677.7348276799075,{"$f":"(L592-Z592)*'Emission Factors'!$O$13","v":0},{"$f":"T592*'Emission Factors'!$Q$13","v":-1301.6920578776515},null,{"$f":"X592*'Emission Factors'!$R$13","v":-159.0274899155437},{"$f":"R592*'Emission Factors'!$P$13","v":-1217.0152798867127}]
[null,null,"Food Waste",{"$f":"D516*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1696.6288487330555},{"$f":"IF(ISERROR(D593/D596),\"\",(D593/D596))","v":0.13599998249002418},null,null,{"$f":"H516*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.61461059178725},{"$f":"IF(ISERROR(H593/H596),\"\",(H593/H596))","v":8.1996434937611412E-2},{"$f":"J516*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":368.96953679996244},{"$f":"IF(ISERROR(J593/J596),\"\",(J593/J596))","v":0.13599997735489192},2227.2129961248052,{"$f":"IF(ISERROR(L593/L596),\"\",(L593/L596))","v":9.6049678341857736E-2},null,null,null,"Food Waste",1330.7538705219899,{"$f":"IF(ISERROR(R593/R596),\"\",(R593/R596))","v":0.13766432335843004},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L593*'Commercial Diversion'!$AA$109)","v":607.05720981674824},{"$f":"IF(ISERROR(V593/V596),\"\",(V593/V596))","v":0.2512198390960505},289.40191578606715,{"$f":"IF(ISERROR(X593/X596),\"\",(X593/X596))","v":0.13570823802924428},2227.2129961248052,{"$f":"IF(ISERROR(Z593/Z596),\"\",(Z593/Z596))","v":9.6049678341857736E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V593-H593)*(D593/(J593+D593))),0,(V593-H593)*(D593/(J593+D593)))","v":365.8749782110657},null,null,{"$f":"IF(ISERROR((V593-H593)*(J593/(J593+D593))),0,(V593-H593)*(J593/(J593+D593)))","v":79.567621013895305},null,null,null,null,null,{"$f":"AH593*'Emission Factors'!$E$14","v":-263.15324659841065},null,null,{"$f":"AK593*'Emission Factors'!$H$14","v":-2.7756113102694822},null,null,null,841.14424513341976,null,null,{"$f":"H593*'Emission Factors'!$S$14","v":-28.4461140064864},{"$f":"J593*'Emission Factors'!$R$14","v":-52.072058644426086},{"$f":"D593*'Emission Factors'!$P$14","v":921.66241778433221},575.21538722473974,{"$f":"(L593-Z593)*'Emission Factors'!$O$14","v":0},null,{"$f":"V593*'Emission Factors'!$S$14","v":-106.84936551017674},{"$f":"X593*'Emission Factors'!$R$14","v":-40.842812285588344},{"$f":"R593*'Emission Factors'!$P$14","v":722.90756502050476}]
[null,null,"Yard Trimmings",{"$f":"D517*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.50424246074343},{"$f":"IF(ISERROR(D594/D596),\"\",(D594/D596))","v":1.9999997425003552E-2},null,null,{"$f":"H517*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1809.3809664080529},{"$f":"IF(ISERROR(H594/H596),\"\",(H594/H596))","v":0.91800356506238867},{"$f":"J517*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.260225999994468},{"$f":"IF(ISERROR(J594/J596),\"\",(J594/J596))","v":1.9999996669837043E-2},2113.1454348687907,{"$f":"IF(ISERROR(L594/L596),\"\",(L594/L596))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",249.50424246074337,{"$f":"IF(ISERROR(R594/R596),\"\",(R594/R596))","v":2.5810808049683089E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L594*'Commercial Diversion'!$AA$110)","v":1809.3809664080529},{"$f":"IF(ISERROR(V594/V596),\"\",(V594/V596))","v":0.7487801609039495},54.260225999994461,{"$f":"IF(ISERROR(X594/X596),\"\",(X594/X596))","v":2.5444059848488208E-2},2113.1454348687907,{"$f":"IF(ISERROR(Z594/Z596),\"\",(Z594/Z596))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V594-H594)*(D594/(J594+D594))),0,(V594-H594)*(D594/(J594+D594)))","v":0},null,null,{"$f":"IF(ISERROR((V594-H594)*(J594/(J594+D594))),0,(V594-H594)*(J594/(J594+D594)))","v":0},null,null,null,null,null,{"$f":"AH594*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK594*'Emission Factors'!$H$15","v":0},null,null,null,-319.09460083547543,null,null,{"$f":"H594*'Emission Factors'!$S$15","v":-264.73418341377857},{"$f":"J594*'Emission Factors'!$R$15","v":-9.4965873883515286},{"$f":"D594*'Emission Factors'!$P$15","v":-44.863830033345316},-319.09460083547543,{"$f":"(L594-Z594)*'Emission Factors'!$O$15","v":0},null,{"$f":"V594*'Emission Factors'!$S$15","v":-264.73418341377857},{"$f":"X594*'Emission Factors'!$R$15","v":-9.4965873883515268},{"$f":"R594*'Emission Factors'!$P$15","v":-44.863830033345309}]
[null,null,"Other / Undifferentiated",{"$f":"D518*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3081.3790005717347},{"$f":"IF(ISERROR(D595/D596),\"\",(D595/D596))","v":0.24700009694861635},{"$f":"F518*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":451.65825273568339},{"$f":"IF(ISERROR(F595/F596),\"\",(F595/F596))","v":7.4915347676118349E-2},{"$f":"H518*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H595/H596),\"\",(H595/H596))","v":0},{"$f":"J518*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":854.59901123847465},{"$f":"IF(ISERROR(J595/J596),\"\",(J595/J596))","v":0.3150001140580812},4387.6362645458921,{"$f":"IF(ISERROR(L595/L596),\"\",(L595/L596))","v":0.18921901615335565},null,null,null,"Other / Undifferentiated",2566.1333536009815,{"$f":"IF(ISERROR(R595/R596),\"\",(R595/R596))","v":0.26546232146776272},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L595*'Commercial Diversion'!$Z$111)","v":1109.8036924175672},{"$f":"IF(ISERROR(T595/T596),\"\",(T595/T596))","v":0.12368932363726509},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L595*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V595/V596),\"\",(V595/V596))","v":0},711.69921852734342,{"$f":"IF(ISERROR(X595/X596),\"\",(X595/X596))","v":0.33373464958170029},4387.6362645458921,{"$f":"IF(ISERROR(Z595/Z596),\"\",(Z595/Z596))","v":0.18921901615335565},null,null,null,"Other",null,{"$f":"IF(ISERROR((T595-F595)*(D595/(J595+D595))),0,(T595-F595)*(D595/(J595+D595)))","v":515.24564697075255},{"$f":"IF(ISERROR((V595-H595)*(D595/(J595+D595))),0,(V595-H595)*(D595/(J595+D595)))","v":0},null,{"$f":"IF(ISERROR((T595-F595)*(J595/(J595+D595))),0,(T595-F595)*(J595/(J595+D595)))","v":142.89979271113114},{"$f":"IF(ISERROR((V595-H595)*(J595/(J595+D595))),0,(V595-H595)*(J595/(J595+D595)))","v":0},null,null,null,null,{"$f":"AG595*'Emission Factors'!$D$16","v":0},{"$f":"AH595*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ595*'Emission Factors'!$G$16","v":0},{"$f":"AK595*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F595*'Emission Factors'!$Q$16","v":0},{"$f":"H595*'Emission Factors'!$S$16","v":0},{"$f":"J595*'Emission Factors'!$R$16","v":0},{"$f":"D595*'Emission Factors'!$P$16","v":0},0,{"$f":"(L595-Z595)*'Emission Factors'!$O$16","v":0},{"$f":"T595*'Emission Factors'!$Q$16","v":0},{"$f":"V595*'Emission Factors'!$S$16","v":0},{"$f":"X595*'Emission Factors'!$R$16","v":0},{"$f":"R595*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D588:D595)","v":12475.213729218724},{"$f":"IF(ISERROR(D596/D596),\"\",(D596/D596))","v":1},{"$f":"SUM(F588:F595)","v":6028.9148585192224},{"$f":"IF(ISERROR(F596/F596),\"\",(F596/F596))","v":1},{"$f":"SUM(H588:H595)","v":1970.9955769998401},{"$f":"IF(ISERROR(H596/H596),\"\",(H596/H596))","v":1},{"$f":"SUM(J588:J595)","v":2713.0117517382855},{"$f":"IF(ISERROR(J596/J596),\"\",(J596/J596))","v":1},{"$f":"SUM(L588:L595)","v":23188.135916476072},{"$f":"IF(ISERROR(L596/L596),\"\",(L596/L596))","v":1},null,null,null,"Total",{"$f":"SUM(R588:R595)","v":9666.6575482826411},{"$f":"IF(ISERROR(R596/R596),\"\",(R596/R596))","v":1},{"$f":"SUM(T588:T595)","v":8972.5099934430054},{"$f":"IF(ISERROR(T596/T596),\"\",(T596/T596))","v":1},{"$f":"SUM(V588:V595)","v":2416.4381762248013},{"$f":"IF(ISERROR(V596/V596),\"\",(V596/V596))","v":1},{"$f":"SUM(X588:X595)","v":2132.5301985256256},{"$f":"IF(ISERROR(X596/X596),\"\",(X596/X596))","v":1},{"$f":"SUM(Z588:Z595)","v":23188.135916476072},{"$f":"IF(ISERROR(Z596/Z596),\"\",(Z596/Z596))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG588:AG595),2)","v":2442.6799999999998},{"$f":"ROUND(SUM(AH588:AH595),2)","v":365.87},null,{"$f":"ROUND(SUM(AJ588:AJ595),2)","v":500.91},{"$f":"ROUND(SUM(AK588:AK595),2)","v":79.569999999999993},null,null,null,null,{"$f":"ROUND(SUM(AP588:AP595),2)","v":-5363.83},{"$f":"ROUND(SUM(AQ588:AQ595),2)","v":-263.14999999999998},null,{"$f":"ROUND(SUM(AS588:AS595),2)","v":-843.86},{"$f":"ROUND(SUM(AT588:AT595),2)","v":-2.78},null,null,null,{"$f":"SUM(AX588:AX595)","v":-16624.667202565204},{"$f":"SUM(AY588:AY595)","v":0},{"$f":"SUM(AZ588:AZ595)","v":-16137.401488314412},{"$f":"SUM(BA588:BA595)","v":-293.18029742026499},-61.627346738427342,-132.45807009210449,-23098.284233829785,0,-22567.101490821176,-371.58354892395528,95.362983634413283,-254.96217771907124]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D525*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2759.5795888042271},{"$f":"IF(ISERROR(D602/D619),\"\",(D602/D619))","v":9.9999999999999964E-2},{"$f":"F525*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1698.7627828442332},{"$f":"IF(ISERROR(F602/F619),\"\",(F602/F619))","v":0.16999999999999996},null,null,null,null,{"$f":"SUM(F602,H602,J602,D602)","v":4458.3423716484604},{"$f":"IF(ISERROR(L602/L619),\"\",(L602/L619))","v":0.11860915492957742},null,null,null,"Asphalt Concrete",{"$f":"IF($Z602=0,0,($Z602-$T602-$V602))","v":2205.3872241031013},{"$f":"IF(ISERROR(R602/R619),\"\",(R602/R619))","v":9.6206933172237385E-2},{"$f":"L602*'C&D Recycling'!$U$45","v":2252.9551475453591},{"$f":"IF(ISERROR(T602/T619),\"\",(T602/T619))","v":0.15362649481646534},null,null,null,null,{"$f":"L602","v":4458.3423716484604},{"$f":"IF(ISERROR(Z602/Z619),\"\",(Z602/Z619))","v":0.11860915492957742},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T602-F602),0,T602-F602)","v":554.19236470112583},null,null,null,null,null,null,null,null,{"$f":"AG602*'Emission Factors'!$D$25","v":-56.287922079748533},null,null,null,null,null,null,null,{"$f":"SUM(AY602:BC602)","v":-82.237474562725126},null,{"$f":"F602*'Emission Factors'!$Q$25","v":-138.13143216581426},null,null,{"$f":"D602*'Emission Factors'!$P$25","v":55.893957603089135},{"$f":"SUM(BE602:BI602)","v":-138.52539664247368},{"$f":"(L602-Z602)*'Emission Factors'!$O$25","v":0},{"$f":"T602*'Emission Factors'!$Q$25","v":-183.19445438681916},null,null,{"$f":"R602*'Emission Factors'!$P$25","v":44.66905774434548}]
[null,null,"Concrete ",{"$f":"D526*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3311.4955065650729},{"$f":"IF(ISERROR(D603/D619),\"\",(D603/D619))","v":0.11999999999999997},{"$f":"F526*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":5895.7061286946937},{"$f":"IF(ISERROR(F603/F619),\"\",(F603/F619))","v":0.59000000000000008},null,null,null,null,9207.2016352597675,{"$f":"IF(ISERROR(L603/L619),\"\",(L603/L619))","v":0.24494718309859156},null,null,null,"Concrete ",2166.9981976609961,{"$f":"IF(ISERROR(R603/R619),\"\",(R603/R619))","v":9.4532265585022673E-2},{"$f":"L603*'C&D Recycling'!$U$46","v":7040.2034375987714},{"$f":"IF(ISERROR(T603/T619),\"\",(T603/T619))","v":0.48006360805341064},null,null,null,null,9207.2016352597675,{"$f":"IF(ISERROR(Z603/Z619),\"\",(Z603/Z619))","v":0.24494718309859156},null,null,null,"Concrete ",null,1144.4973089040777,null,null,null,null,null,null,null,null,{"$f":"AG603*'Emission Factors'!$D$26","v":-32.287453639617944},null,null,null,null,null,null,null,{"$f":"SUM(AY603:BC603)","v":20.16346980819516},null,{"$f":"F603*'Emission Factors'!$Q$26","v":-46.90927931551181},null,null,{"$f":"D603*'Emission Factors'!$P$26","v":67.07274912370697},-12.123983831422763,{"$f":"(L603-Z603)*'Emission Factors'!$O$26","v":0},{"$f":"T603*'Emission Factors'!$Q$26","v":-56.015490304884743},null,null,{"$f":"R603*'Emission Factors'!$P$26","v":43.89150647346198}]
[null,null,"Drywall ",{"$f":"D527*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2235.2594669314244},{"$f":"IF(ISERROR(D604/D619),\"\",(D604/D619))","v":8.0999999999999989E-2},{"$f":"F527*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":199.85444504049804},{"$f":"IF(ISERROR(F604/F619),\"\",(F604/F619))","v":1.9999999999999997E-2},null,null,null,null,2435.1139119719223,{"$f":"IF(ISERROR(L604/L619),\"\",(L604/L619))","v":6.4783450704225337E-2},null,null,null,"Drywall ",1932.5636610251258,{"$f":"IF(ISERROR(R604/R619),\"\",(R604/R619))","v":8.4305386807050214E-2},{"$f":"L604*'C&D Recycling'!$U$47","v":502.5502509467965},{"$f":"IF(ISERROR(T604/T619),\"\",(T604/T619))","v":3.4268340231365838E-2},null,null,null,null,2435.1139119719223,{"$f":"IF(ISERROR(Z604/Z619),\"\",(Z604/Z619))","v":6.4783450704225337E-2},null,null,null,"Drywall ",null,302.69580590629846,null,null,null,null,null,null,null,null,{"$f":"AG604*'Emission Factors'!$D$27","v":27.028168536303149},null,null,null,null,null,null,null,-130.79728319843628,null,{"$f":"F604*'Emission Factors'!$Q$27","v":5.6459261261015046},null,null,{"$f":"D604*'Emission Factors'!$P$27","v":-136.44320932453778},-103.76911466213313,{"$f":"(L604-Z604)*'Emission Factors'!$O$27","v":0},{"$f":"T604*'Emission Factors'!$Q$27","v":14.197140278388252},null,null,{"$f":"R604*'Emission Factors'!$P$27","v":-117.96625494052138}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D528*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4332.5399544226384},{"$f":"IF(ISERROR(D605/D619),\"\",(D605/D619))","v":0.157},{"$f":"F528*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":499.63611260124515},{"$f":"IF(ISERROR(F605/F619),\"\",(F605/F619))","v":4.9999999999999996E-2},null,null,null,null,4832.1760670238837,{"$f":"IF(ISERROR(L605/L619),\"\",(L605/L619))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",3731.8783501757698,{"$f":"IF(ISERROR(R605/R619),\"\",(R605/R619))","v":0.16279797357957992},{"$f":"L605*'C&D Recycling'!$U$48","v":1100.2977168481139},{"$f":"IF(ISERROR(T605/T619),\"\",(T605/T619))","v":7.5028072209117169E-2},null,null,null,null,4832.1760670238837,{"$f":"IF(ISERROR(Z605/Z619),\"\",(Z605/Z619))","v":0.12855457746478874},null,null,null,"Dimensional lumber and General Wood Products ",null,600.66160424686871,null,null,null,null,null,null,null,null,{"$f":"AG605*'Emission Factors'!$D$28","v":-870.28698505759894},null,null,null,null,null,null,null,-5617.6077295088189,null,{"$f":"F605*'Emission Factors'!$Q$28","v":-1229.9100963918279},null,null,{"$f":"D605*'Emission Factors'!$P$28","v":-4387.6976331169908},-6487.894714566417,{"$f":"(L605-Z605)*'Emission Factors'!$O$28","v":0},{"$f":"T605*'Emission Factors'!$Q$28","v":-2708.505724181714},null,null,{"$f":"R605*'Emission Factors'!$P$28","v":-3779.3889903847034}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D529*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1241.8108149619025},{"$f":"IF(ISERROR(D606/D619),\"\",(D606/D619))","v":4.4999999999999991E-2},{"$f":"F529*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":199.85444504049804},{"$f":"IF(ISERROR(F606/F619),\"\",(F606/F619))","v":1.9999999999999997E-2},null,null,null,null,1441.6652600024004,{"$f":"IF(ISERROR(L606/L619),\"\",(L606/L619))","v":3.8353873239436606E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",1062.6052239716391,{"$f":"IF(ISERROR(R606/R619),\"\",(R606/R619))","v":4.6354666724200896E-2},{"$f":"L606*'C&D Recycling'!$U$49","v":379.06003603076124},{"$f":"IF(ISERROR(T606/T619),\"\",(T606/T619))","v":2.5847680422690918E-2},null,null,null,null,1441.6652600024004,{"$f":"IF(ISERROR(Z606/Z619),\"\",(Z606/Z619))","v":3.8353873239436606E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,179.2055909902632,null,null,null,null,null,null,null,null,{"$f":"AG606*'Emission Factors'!$D$29","v":-284.27496318963989},null,null,null,null,null,null,null,-1591.9347127299698,null,{"$f":"F606*'Emission Factors'!$Q$29","v":-493.76716756178314},null,null,{"$f":"D606*'Emission Factors'!$P$29","v":-1098.1675451681865},-1876.2096759196095,{"$f":"(L606-Z606)*'Emission Factors'!$O$29","v":0},{"$f":"T606*'Emission Factors'!$Q$29","v":-936.51857625107755},null,null,{"$f":"R606*'Emission Factors'!$P$29","v":-939.69109966853193}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D530*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4028.9861996541727},{"$f":"IF(ISERROR(D607/D619),\"\",(D607/D619))","v":0.14599999999999999},{"$f":"F530*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":499.63611260124515},{"$f":"IF(ISERROR(F607/F619),\"\",(F607/F619))","v":4.9999999999999996E-2},null,null,null,null,4528.6223122554175,{"$f":"IF(ISERROR(L607/L619),\"\",(L607/L619))","v":0.1204788732394366},null,null,null,"Asphalt Shingles-Fiberglass ",3466.057716631648,{"$f":"IF(ISERROR(R607/R619),\"\",(R607/R619))","v":0.15120192022093148},{"$f":"L607*'C&D Recycling'!$U$50","v":1062.5645956237693},{"$f":"IF(ISERROR(T607/T619),\"\",(T607/T619))","v":7.245509282313313E-2},null,null,null,null,4528.6223122554175,{"$f":"IF(ISERROR(Z607/Z619),\"\",(Z607/Z619))","v":0.1204788732394366},null,null,null,"Asphalt Shingles-Fiberglass ",null,562.92848302252412,null,null,null,null,null,null,null,null,{"$f":"AG607*'Emission Factors'!$D$30","v":-62.437274089361857},null,null,null,null,null,null,null,36.307873385623012,null,{"$f":"F607*'Emission Factors'!$Q$30","v":-45.297304714887147},null,null,{"$f":"D607*'Emission Factors'!$P$30","v":81.605178100510159},-26.129400703738852,{"$f":"(L607-Z607)*'Emission Factors'!$O$30","v":0},{"$f":"T607*'Emission Factors'!$Q$30","v":-96.332733069744833},null,null,{"$f":"R607*'Emission Factors'!$P$30","v":70.203332366005981}]
[null,null,"Clay Bricks ",{"$f":"D531*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1766.1309368347065},{"$f":"IF(ISERROR(D608/D619),\"\",(D608/D619))","v":6.4000000000000015E-2},{"$f":"F531*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":79.941778016199194},{"$f":"IF(ISERROR(F608/F619),\"\",(F608/F619))","v":7.9999999999999967E-3},null,null,null,null,1846.0727148509056,{"$f":"IF(ISERROR(L608/L619),\"\",(L608/L619))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",1536.6556480458892,{"$f":"IF(ISERROR(R608/R619),\"\",(R608/R619))","v":6.703445346221007E-2},{"$f":"L608*'C&D Recycling'!$U$51","v":309.41706680501653},{"$f":"IF(ISERROR(T608/T619),\"\",(T608/T619))","v":2.1098804146827677E-2},null,null,null,null,1846.0727148509056,{"$f":"IF(ISERROR(Z608/Z619),\"\",(Z608/Z619))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",null,229.47528878881735,null,null,null,null,null,null,null,null,{"$f":"AG608*'Emission Factors'!$D$31","v":-67.36574924910181},null,null,null,null,null,null,null,13.923264174586283,null,{"$f":"F608*'Emission Factors'!$Q$31","v":-21.848868691390788},null,null,{"$f":"D608*'Emission Factors'!$P$31","v":35.772132865977071},-53.442485074515524,{"$f":"(L608-Z608)*'Emission Factors'!$O$31","v":0},{"$f":"T608*'Emission Factors'!$Q$31","v":-84.566706311288002},null,null,{"$f":"R608*'Emission Factors'!$P$31","v":31.124221236772478}]
[null,null,"Ferrous Metals ",{"$f":"D532*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":662.29910131301494},{"$f":"IF(ISERROR(D609/D619),\"\",(D609/D619))","v":2.4000000000000007E-2},{"$f":"F532*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":499.63611260124515},{"$f":"IF(ISERROR(F609/F619),\"\",(F609/F619))","v":4.9999999999999996E-2},null,null,null,null,1161.9352139142602,{"$f":"IF(ISERROR(L609/L619),\"\",(L609/L619))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",517.86523550594393,{"$f":"IF(ISERROR(R609/R619),\"\",(R609/R619))","v":2.2591146606831047E-2},{"$f":"L609*'C&D Recycling'!$U$52","v":644.06997840831627},{"$f":"IF(ISERROR(T609/T619),\"\",(T609/T619))","v":4.3918412360401442E-2},null,null,null,null,1161.9352139142602,{"$f":"IF(ISERROR(Z609/Z619),\"\",(Z609/Z619))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",null,144.43386580707113,null,null,null,null,null,null,null,null,{"$f":"AG609*'Emission Factors'!$D$32","v":-264.67867378267857},null,null,null,null,null,null,null,-892.06124151297558,null,{"$f":"F609*'Emission Factors'!$Q$32","v":-905.47579133771694},null,null,{"$f":"D609*'Emission Factors'!$P$32","v":13.414549824741401},-1156.7399152956541,{"$f":"(L609-Z609)*'Emission Factors'!$O$32","v":0},{"$f":"T609*'Emission Factors'!$Q$32","v":-1167.2290266207692},null,null,{"$f":"R609*'Emission Factors'!$P$32","v":10.48911132511514}]
[null,null,"Non Ferrous Metals ",{"$f":"D533*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":110.38318355216916},{"$f":"IF(ISERROR(D610/D619),\"\",(D610/D619))","v":4.000000000000001E-3},{"$f":"F533*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":39.970889008099597},{"$f":"IF(ISERROR(F610/F619),\"\",(F610/F619))","v":3.9999999999999983E-3},null,null,null,null,150.35407256026875,{"$f":"IF(ISERROR(L610/L619),\"\",(L610/L619))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",91.693484092454739,{"$f":"IF(ISERROR(R610/R619),\"\",(R610/R619))","v":4.0000000000000001E-3},{"$f":"L610*'C&D Recycling'!$U$53","v":58.660588467814009},{"$f":"IF(ISERROR(T610/T619),\"\",(T610/T619))","v":4.0000000000000001E-3},null,null,null,null,150.35407256026875,{"$f":"IF(ISERROR(Z610/Z619),\"\",(Z610/Z619))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,18.689699459714411,null,null,null,null,null,null,null,null,{"$f":"AG610*'Emission Factors'!$D$33","v":-129.47722236565943},null,null,null,null,null,null,null,-273.86224318332916,null,{"$f":"F610*'Emission Factors'!$Q$33","v":-276.09800148745273},null,null,{"$f":"D610*'Emission Factors'!$P$33","v":2.2357583041235669},-403.33946554898858,{"$f":"(L610-Z610)*'Emission Factors'!$O$33","v":0},{"$f":"T610*'Emission Factors'!$Q$33","v":-405.19667297766216},null,null,{"$f":"R610*'Emission Factors'!$P$33","v":1.8572074286735798}]
[null,null,"Mixed Plastics",{"$f":"D534*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":220.76636710433831},{"$f":"IF(ISERROR(D611/D619),\"\",(D611/D619))","v":8.0000000000000019E-3},{"$f":"F534*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":69.949055764174318},{"$f":"IF(ISERROR(F611/F619),\"\",(F611/F619))","v":6.9999999999999993E-3},null,null,null,null,290.71542286851263,{"$f":"IF(ISERROR(L611/L619),\"\",(L611/L619))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",184.62910930217043,{"$f":"IF(ISERROR(R611/R619),\"\",(R611/R619))","v":8.0541866689680369E-3},{"$f":"L611*'C&D Recycling'!$U$54","v":106.08631356634218},{"$f":"IF(ISERROR(T611/T619),\"\",(T611/T619))","v":7.233907216907638E-3},null,null,null,null,290.71542286851263,{"$f":"IF(ISERROR(Z611/Z619),\"\",(Z611/Z619))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",null,36.137257802167866,null,null,null,null,null,null,null,null,{"$f":"AG611*'Emission Factors'!$D$34","v":-37.694453295499635},null,null,null,null,null,null,null,-67.074938947297255,null,{"$f":"F611*'Emission Factors'!$Q$34","v":-71.546455555544384},null,null,{"$f":"D611*'Emission Factors'!$P$34","v":4.4715166082471338},-104.76939224279688,{"$f":"(L611-Z611)*'Emission Factors'!$O$34","v":0},{"$f":"T611*'Emission Factors'!$Q$34","v":-108.50896607117967},null,null,{"$f":"R611*'Emission Factors'!$P$34","v":3.7395738283827882}]
[null,null,"Cardboard",{"$f":"D535*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":220.76636710433831},{"$f":"IF(ISERROR(D612/D619),\"\",(D612/D619))","v":8.0000000000000019E-3},{"$f":"F535*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":119.91266702429881},{"$f":"IF(ISERROR(F612/F619),\"\",(F612/F619))","v":1.1999999999999997E-2},null,null,null,null,340.67903412863711,{"$f":"IF(ISERROR(L612/L619),\"\",(L612/L619))","v":9.0633802816901411E-3},null,null,null,"Cardboard",178.41840371586571,{"$f":"IF(ISERROR(R612/R619),\"\",(R612/R619))","v":7.7832533241278534E-3},{"$f":"L612*'C&D Recycling'!$U$55","v":162.26063041277141},{"$f":"IF(ISERROR(T612/T619),\"\",(T612/T619))","v":1.106437113236945E-2},null,null,null,null,340.67903412863711,{"$f":"IF(ISERROR(Z612/Z619),\"\",(Z612/Z619))","v":9.0633802816901411E-3},null,null,null,"Cardboard",null,42.347963388472593,null,null,null,null,null,null,null,null,{"$f":"AG612*'Emission Factors'!$D$40","v":-142.1018273795936},null,null,null,null,null,null,null,-322.34715973109331,null,{"$f":"F612*'Emission Factors'!$Q$40","v":-374.20741701964772},null,null,{"$f":"D612*'Emission Factors'!$P$40","v":51.860257288554401},-464.44898711068691,{"$f":"(L612-Z612)*'Emission Factors'!$O$40","v":0},{"$f":"T612*'Emission Factors'!$Q$40","v":-506.36127856649961},null,null,{"$f":"R612*'Emission Factors'!$P$40","v":41.912291455812692}]
[null,null,"Carpet",{"$f":"D536*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":331.14955065650747},{"$f":"IF(ISERROR(D613/D619),\"\",(D613/D619))","v":1.2000000000000004E-2},{"$f":"F536*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":19.985444504049799},{"$f":"IF(ISERROR(F613/F619),\"\",(F613/F619))","v":1.9999999999999992E-3},null,null,null,null,351.13499516055725,{"$f":"IF(ISERROR(L613/L619),\"\",(L613/L619))","v":9.3415492957746489E-3},null,null,null,"Carpet",287.50186344997371,{"$f":"IF(ISERROR(R613/R619),\"\",(R613/R619))","v":1.2541866689680367E-2},{"$f":"L613*'C&D Recycling'!$U$56","v":63.63313171058352},{"$f":"IF(ISERROR(T613/T619),\"\",(T613/T619))","v":4.3390721690763703E-3},null,null,null,null,351.13499516055725,{"$f":"IF(ISERROR(Z613/Z619),\"\",(Z613/Z619))","v":9.3415492957746489E-3},null,null,null,"Carpet",null,43.647687206533718,null,null,null,null,null,null,null,null,{"$f":"AG613*'Emission Factors'!$D$35","v":-103.80669359320162},null,null,null,null,null,null,null,-40.419037047229359,null,{"$f":"F613*'Emission Factors'!$Q$35","v":-47.126311959600059},null,null,{"$f":"D613*'Emission Factors'!$P$35","v":6.7072749123707007},-144.22573064043098,{"$f":"(L613-Z613)*'Emission Factors'!$O$35","v":0},{"$f":"T613*'Emission Factors'!$Q$35","v":-150.04894263680799},null,null,{"$f":"R613*'Emission Factors'!$P$35","v":5.823211996377025}]
[null,"HIDE","Vinyl Flooring",{"$f":"D537*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D614/D619),\"\",(D614/D619))","v":0},{"$f":"F537*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F614/F619),\"\",(F614/F619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L614/L619),\"\",(L614/L619))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R614/R619),\"\",(R614/R619))","v":0},{"$f":"L614*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T614/T619),\"\",(T614/T619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z614/Z619),\"\",(Z614/Z619))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG614*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F614*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D614*'Emission Factors'!$P$37","v":0},0,{"$f":"(L614-Z614)*'Emission Factors'!$O$37","v":0},{"$f":"T614*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R614*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D538*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D615/D619),\"\",(D615/D619))","v":0},{"$f":"F538*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F615/F619),\"\",(F615/F619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L615/L619),\"\",(L615/L619))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R615/R619),\"\",(R615/R619))","v":0},{"$f":"L615*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T615/T619),\"\",(T615/T619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z615/Z619),\"\",(Z615/Z619))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG615*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F615*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D615*'Emission Factors'!$P$38","v":0},0,{"$f":"(L615-Z615)*'Emission Factors'!$O$38","v":0},{"$f":"T615*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R615*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D539*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D616/D619),\"\",(D616/D619))","v":0},{"$f":"F539*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F616/F619),\"\",(F616/F619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L616/L619),\"\",(L616/L619))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R616/R619),\"\",(R616/R619))","v":0},{"$f":"L616*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T616/T619),\"\",(T616/T619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z616/Z619),\"\",(Z616/Z619))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG616*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F616*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D616*'Emission Factors'!$P$39","v":0},0,{"$f":"(L616-Z616)*'Emission Factors'!$O$39","v":0},{"$f":"T616*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R616*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D540*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D617/D619),\"\",(D617/D619))","v":0},{"$f":"F540*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F617/F619),\"\",(F617/F619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L617/L619),\"\",(L617/L619))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R617/R619),\"\",(R617/R619))","v":0},{"$f":"L617*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T617/T619),\"\",(T617/T619))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z617/Z619),\"\",(Z617/Z619))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG617*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F617*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D617*'Emission Factors'!$P$41","v":0},0,{"$f":"(L617-Z617)*'Emission Factors'!$O$41","v":0},{"$f":"T617*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R617*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D541*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6374.6288501377667},{"$f":"IF(ISERROR(D618/D619),\"\",(D618/D619))","v":0.23099999999999998},{"$f":"F541*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":169.87627828442331},{"$f":"IF(ISERROR(F618/F619),\"\",(F618/F619))","v":1.6999999999999994E-2},null,null,null,null,6544.50512842219,{"$f":"IF(ISERROR(L618/L619),\"\",(L618/L619))","v":0.17410915492957743},null,null,null,"Other / Undifferentiated",5561.1169054331031,{"$f":"IF(ISERROR(R618/R619),\"\",(R618/R619))","v":0.2425959471591598},{"$f":"L618*'C&D Recycling'!$U$61","v":983.38822298908656},{"$f":"IF(ISERROR(T618/T619),\"\",(T618/T619))","v":6.7056144418234306E-2},null,null,null,null,6544.50512842219,{"$f":"IF(ISERROR(Z618/Z619),\"\",(Z618/Z619))","v":0.17410915492957743},null,null,null,"Other",null,813.51194470466328,null,null,null,null,null,null,null,null,{"$f":"AG618*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F618*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D618*'Emission Factors'!$P$42","v":0},0,{"$f":"(L618-Z618)*'Emission Factors'!$O$42","v":0},{"$f":"T618*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R618*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D602:D618)","v":27595.795888042281},{"$f":"IF(ISERROR(D619/D619),\"\",(D619/D619))","v":1},{"$f":"SUM(F602:F618)","v":9992.7222520249034},{"$f":"IF(ISERROR(F619/F619),\"\",(F619/F619))","v":1},null,null,null,null,{"$f":"SUM(L602:L618)","v":37588.518140067186},{"$f":"IF(ISERROR(L619/L619),\"\",(L619/L619))","v":1},null,null,null,"Total",{"$f":"SUM(R602:R618)","v":22923.371023113687},{"$f":"IF(ISERROR(R619/$L619),\"\",(R619/$L619))","v":0.60985035211267613},{"$f":"SUM(T602:T618)","v":14665.147116953503},{"$f":"IF(ISERROR(T619/$L619),\"\",(T619/$L619))","v":0.39014964788732398},null,null,null,null,{"$f":"SUM(Z602:Z618)","v":37588.518140067186},{"$f":"IF(ISERROR(Z619/$L619),\"\",(Z619/$L619))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG602:AG618),2)","v":4672.42},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP602:AP618),2)","v":-2023.67},null,null,null,null,null,null,null,{"$f":"SUM(AX602:AX618)","v":-8947.9472130534705},null,{"$f":"SUM(AZ602:AZ618)","v":-3644.6722000750756},null,null,{"$f":"SUM(BC602:BC618)","v":-5303.2750129783935},{"$f":"SUM(BD602:BD618)","v":-10971.61826223887},{"$f":"SUM(BE602:BE618)","v":0},{"$f":"SUM(BF602:BF618)","v":-6388.2814311000593},null,null,{"$f":"SUM(BI602:BI618)","v":-4583.3368311388085}]
[]
[]
[null,null,{"$f":"C545+1","v":2024}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D551*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":635.54640727973469},{"$f":"IF(ISERROR(D628/D636),\"\",(D628/D636))","v":4.7000017029762947E-2},{"$f":"F551*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":794.40573502853056},{"$f":"IF(ISERROR(F628/F636),\"\",(F628/F636))","v":0.12156315358428889},null,null,null,null,{"$f":"SUM(F628,H628,J628,D628)","v":1429.9521423082651},{"$f":"IF(ISERROR(L628/L636),\"\",(L628/L636))","v":5.6892424657384935E-2},null,null,null,"Metal",{"$f":"R640 + IF(MFH_ResorCom<>\"commercial\",R652,0)","v":410.20117119152229},{"$f":"IF(ISERROR(R628/R636),\"\",(R628/R636))","v":4.1668746596070075E-2},{"$f":"T640 + IF(MFH_ResorCom<>\"commercial\",T652,0)","v":942.24767212591473},{"$f":"IF(ISERROR(T628/T636),\"\",(T628/T636))","v":0.10886242125009299},null,null,null,null,{"$f":"SUM(T628,V628,X628,R628)","v":1352.448843317437},{"$f":"IF(ISERROR(Z628/Z636),\"\",(Z628/Z636))","v":5.681251810614478E-2},null,null,null,"Metal",{"$f":"AF640 + IF(MFH_ResorCom<>\"commercial\",AF652,0)","v":31.268885277530455},194.07635081068224,null,{"$f":"AI640 + IF(MFH_ResorCom<>\"commercial\",AI652,0)","v":0},0,null,{"$f":"AL640 + IF(MFH_ResorCom<>\"commercial\",AL652,0)","v":46.234413713298387},null,null,{"$f":"AF628*'Emission Factors'!$C$9","v":-116.40563205115207},{"$f":"AG628*'Emission Factors'!$D$9","v":-846.30460231420466},null,{"$f":"AI628*'Emission Factors'!$F$9","v":0},{"$f":"AJ628*'Emission Factors'!$G$9","v":0},null,{"$f":"AL628*'Emission Factors'!$K$9","v":29.495160667156753},null,null,{"$f":"SUM(AY628:BC628)","v":-3435.1851468628251},null,{"$f":"F628*'Emission Factors'!$Q$9","v":-3448.0578337341908},null,{"$f":"J628*'Emission Factors'!$R$9","v":0},{"$f":"D628*'Emission Factors'!$P$9","v":12.872686871365765},{"$f":"SUM(BE628:BI628)","v":-4368.4002205610241},{"$f":"(L628-Z628)*'Emission Factors'!$O$9","v":-286.95410078824591},{"$f":"T628*'Emission Factors'!$Q$9","v":-4089.7545472464176},null,{"$f":"X628*'Emission Factors'!$R$9","v":0},{"$f":"R628*'Emission Factors'!$P$9","v":8.3084274736397248}]
[null,null,"Glass",{"$f":"D552*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":432.7124475096067},{"$f":"IF(ISERROR(D629/D636),\"\",(D629/D636))","v":3.2000011594732224E-2},{"$f":"F552*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":317.96417602793792},{"$f":"IF(ISERROR(F629/F636),\"\",(F629/F636))","v":4.8656154230052102E-2},null,null,null,null,750.67662353754463,{"$f":"IF(ISERROR(L629/L636),\"\",(L629/L636))","v":2.9866603212139558E-2},null,null,null,"Glass",311.77223779160687,{"$f":"IF(ISERROR(R629/R636),\"\",(R629/R636))","v":3.1670212775093756E-2},{"$f":"T641 + IF(MFH_ResorCom<>\"commercial\",T653,0)","v":399.10941692129495},{"$f":"IF(ISERROR(T629/T636),\"\",(T629/T636))","v":4.6111037209290065E-2},null,null,null,null,710.88165471290176,{"$f":"IF(ISERROR(Z629/Z636),\"\",(Z629/Z636))","v":2.9862110555425685E-2},null,null,null,"Glass",21.289453805978201,99.650755912021523,null,0,0,null,{"$f":"AL641 + IF(MFH_ResorCom<>\"commercial\",AL653,0)","v":18.505515018664557},null,null,{"$f":"AF629*'Emission Factors'!$C$10","v":-11.622340023669587},{"$f":"AG629*'Emission Factors'!$D$10","v":-29.574051621011513},null,{"$f":"AI629*'Emission Factors'!$F$10","v":0},{"$f":"AJ629*'Emission Factors'!$G$10","v":0},null,{"$f":"AL629*'Emission Factors'!$K$10","v":-4.6105208891858043},null,null,-79.159857783685197,null,{"$f":"F629*'Emission Factors'!$Q$10","v":-87.924240334402313},null,{"$f":"J629*'Emission Factors'!$R$10","v":0},{"$f":"D629*'Emission Factors'!$P$10","v":8.7643825507171194},{"$f":"SUM(BE629:BI629)","v":-124.96677031755218},{"$f":"(L629-Z629)*'Emission Factors'!$O$10","v":-20.918844043464645},{"$f":"T629*'Emission Factors'!$Q$10","v":-110.36272303213116},null,{"$f":"X629*'Emission Factors'!$R$10","v":0},{"$f":"R629*'Emission Factors'!$P$10","v":6.3147967580436264}]
[null,null,"Plastic",{"$f":"D553*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1541.5380942529741},{"$f":"IF(ISERROR(D630/D636),\"\",(D630/D636))","v":0.11400004130623356},{"$f":"F553*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.82302478851244},{"$f":"IF(ISERROR(F630/F636),\"\",(F630/F636))","v":4.6339194504811547E-2},null,null,{"$f":"J553*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":335.24111763532522},{"$f":"IF(ISERROR(J630/J636),\"\",(J630/J636))","v":0.11399981170758658},2179.602236676812,{"$f":"IF(ISERROR(L630/L636),\"\",(L630/L636))","v":8.6718186129666308E-2},null,null,null,"Plastic",1240.0148892889006,{"$f":"IF(ISERROR(R630/R636),\"\",(R630/R636))","v":0.12596225907167999},{"$f":"T642 + IF(MFH_ResorCom<>\"commercial\",T654,0)","v":563.72787964951726},{"$f":"IF(ISERROR(T630/T636),\"\",(T630/T636))","v":6.5130202727236478E-2},null,null,{"$f":"X642 + IF(MFH_ResorCom<>\"commercial\",X654,0)","v":264.63041650128179},{"$f":"IF(ISERROR(X630/X636),\"\",(X630/X636))","v":0.1267107584809096},2068.3731854396997,{"$f":"IF(ISERROR(Z630/Z636),\"\",(Z630/Z636))","v":8.688645757559077E-2},null,null,null,"Plastic",75.843679183797306,225.67952578027592,null,17.761072035538596,52.849629098504707,null,{"$f":"AL642 + IF(MFH_ResorCom<>\"commercial\",AL654,0)","v":17.624300017775763},null,null,{"$f":"AF630*'Emission Factors'!$C$11","v":-147.38127529992576},{"$f":"AG630*'Emission Factors'!$D$11","v":-235.40431293502277},null,{"$f":"AI630*'Emission Factors'!$F$11","v":-55.776996322300747},{"$f":"AJ630*'Emission Factors'!$G$11","v":-118.39764895309963},null,{"$f":"AL630*'Emission Factors'!$K$11","v":-15.864215753833133},null,null,129.61969707495771,null,{"$f":"F630*'Emission Factors'!$Q$11","v":-309.73847820435361},null,{"$f":"J630*'Emission Factors'!$R$11","v":408.13506244238158},{"$f":"D630*'Emission Factors'!$P$11","v":31.22311283692974},-443.2047521892257,{"$f":"(L630-Z630)*'Emission Factors'!$O$11","v":-213.89009681568726},{"$f":"T630*'Emission Factors'!$Q$11","v":-576.60151729199754},null,{"$f":"X630*'Emission Factors'!$R$11","v":322.17095660798896},{"$f":"R630*'Emission Factors'!$P$11","v":25.115905310470133}]
[null,null,"Paper",{"$f":"D554*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2866.7199647511447},{"$f":"IF(ISERROR(D631/D636),\"\",(D631/D636))","v":0.21200007681510102},{"$f":"F554*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4380.8397586071433},{"$f":"IF(ISERROR(F631/F636),\"\",(F631/F636))","v":0.67037368050293977},null,null,{"$f":"J554*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":623.43085033937666},{"$f":"IF(ISERROR(J631/J636),\"\",(J631/J636))","v":0.21199964984217853},7870.9905736976652,{"$f":"IF(ISERROR(L631/L636),\"\",(L631/L636))","v":0.31315715046954767},null,null,null,"Paper",1855.1778043474671,{"$f":"IF(ISERROR(R631/R636),\"\",(R631/R636))","v":0.18845127524981067},{"$f":"T643 + IF(MFH_ResorCom<>\"commercial\",T655,0)","v":5200.2279849688275},{"$f":"IF(ISERROR(T631/T636),\"\",(T631/T636))","v":0.60080743762299071},null,null,386.54791729527165,{"$f":"IF(ISERROR(X631/X636),\"\",(X631/X636))","v":0.18508749083823681},7441.9537066115663,{"$f":"IF(ISERROR(Z631/Z636),\"\",(Z631/Z636))","v":0.31261524736483154},null,null,null,"Paper",141.04263146460551,870.49952893907107,null,33.029362031001611,203.85357101310345,null,{"$f":"AL643 + IF(MFH_ResorCom<>\"commercial\",AL655,0)","v":254.96487359048911},null,null,{"$f":"AF631*'Emission Factors'!$C$12","v":-880.2757847495302},{"$f":"AG631*'Emission Factors'!$D$12","v":-2700.6741209970492},null,{"$f":"AI631*'Emission Factors'!$F$12","v":-185.0340428775566},{"$f":"AJ631*'Emission Factors'!$G$12","v":-502.16184638467627},null,{"$f":"AL631*'Emission Factors'!$K$12","v":-800.274016816006},null,null,-12985.487185275133,null,{"$f":"F631*'Emission Factors'!$Q$12","v":-13032.357019803494},null,{"$f":"J631*'Emission Factors'!$R$12","v":-318.88973019435764},{"$f":"D631*'Emission Factors'!$P$12","v":365.75956472271866},-18053.906997099966,{"$f":"(L631-Z631)*'Emission Factors'!$O$12","v":-2622.9664258102184},{"$f":"T631*'Emission Factors'!$Q$12","v":-15469.917052166833},null,{"$f":"X631*'Emission Factors'!$R$12","v":-197.72226701065199},{"$f":"R631*'Emission Factors'!$P$12","v":236.69874788773876}]
[null,null,"Wood",{"$f":"D555*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":797.81357509583711},{"$f":"IF(ISERROR(D632/D636),\"\",(D632/D636))","v":5.9000021377787523E-2},{"$f":"F555*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":249.32429040920846},{"$f":"IF(ISERROR(F632/F636),\"\",(F632/F636))","v":3.8152603475628155E-2},null,null,{"$f":"J555*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.50198193407181},{"$f":"IF(ISERROR(J632/J636),\"\",(J632/J636))","v":5.8999902550417607E-2},1220.6398474391174,{"$f":"IF(ISERROR(L632/L636),\"\",(L632/L636))","v":4.8564674648573683E-2},null,null,null,"Wood",630.82735496441614,{"$f":"IF(ISERROR(R632/R636),\"\",(R632/R636))","v":6.4080229521355059E-2},{"$f":"T644 + IF(MFH_ResorCom<>\"commercial\",T656,0)","v":392.46010399826548},{"$f":"IF(ISERROR(T632/T636),\"\",(T632/T636))","v":4.5342809994870593E-2},null,null,134.39715056758291,{"$f":"IF(ISERROR(X632/X636),\"\",(X632/X636))","v":6.4352258184232403E-2},1157.6846095302644,{"$f":"IF(ISERROR(Z632/Z636),\"\",(Z632/Z636))","v":4.8631028201268543E-2},null,null,null,"Wood",39.252430454772281,127.73378967664888,null,9.192133772778746,29.912697593710142,null,{"$f":"AL644 + IF(MFH_ResorCom<>\"commercial\",AL656,0)","v":14.510673681302038},null,null,{"$f":"AF632*'Emission Factors'!$C$13","v":-39.77429407022651},{"$f":"AG632*'Emission Factors'!$D$13","v":-185.07101822673516},null,{"$f":"AI632*'Emission Factors'!$F$13","v":-13.030011636458186},{"$f":"AJ632*'Emission Factors'!$G$13","v":-55.431316408323021},null,{"$f":"AL632*'Emission Factors'!$K$13","v":6.3206405124753395},null,null,-1527.2875735816542,null,{"$f":"F632*'Emission Factors'!$Q$13","v":-613.73958830462948},null,{"$f":"J632*'Emission Factors'!$R$13","v":-105.57742483401078},{"$f":"D632*'Emission Factors'!$P$13","v":-807.97056044301394},-1814.2735734109217,{"$f":"(L632-Z632)*'Emission Factors'!$O$13","v":-127.54895456867355},{"$f":"T632*'Emission Factors'!$Q$13","v":-966.08438054133285},null,{"$f":"X632*'Emission Factors'!$R$13","v":-81.781803895162085},{"$f":"R632*'Emission Factors'!$P$13","v":-638.85843440575331}]
[null,null,"Food Waste",{"$f":"D556*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1595.6271501916742},{"$f":"IF(ISERROR(D633/D636),\"\",(D633/D636))","v":0.11800004275557505},null,null,{"$f":"H556*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.456654631183355},{"$f":"IF(ISERROR(H633/H636),\"\",(H633/H636))","v":3.9999973513208907E-2},{"$f":"J556*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":347.00396386814361},{"$f":"IF(ISERROR(J633/J636),\"\",(J633/J636))","v":0.11799980510083521},2028.0877686910012,{"$f":"IF(ISERROR(L633/L636),\"\",(L633/L636))","v":8.0689994556435163E-2},null,null,null,"Food Waste",1322.9313724208805,{"$f":"IF(ISERROR(R633/R636),\"\",(R633/R636))","v":0.13438501884642146},null,null,{"$f":"V645 + IF(MFH_ResorCom<>\"commercial\",V657,0)","v":320.02656358830916},{"$f":"IF(ISERROR(V633/V636),\"\",(V633/V636))","v":9.9471262898576357E-2},283.14406934697956,{"$f":"IF(ISERROR(X633/X636),\"\",(X633/X636))","v":0.13557549529138602},1926.1020053561692,{"$f":"IF(ISERROR(Z633/Z636),\"\",(Z633/Z636))","v":8.0910051122647375E-2},null,null,null,"Food Waste",{"$f":"AF645 + IF(MFH_ResorCom<>\"commercial\",AF657,0)","v":78.504860909544504},null,{"$f":"AH645 + IF(MFH_ResorCom<>\"commercial\",AH657,0)","v":194.19091686124969},{"$f":"AI645 + IF(MFH_ResorCom<>\"commercial\",AI657,0)","v":18.384267545557481},null,{"$f":"AK645 + IF(MFH_ResorCom<>\"commercial\",AK657,0)","v":45.475626975606573},null,{"$f":"AM645 + IF(MFH_ResorCom<>\"commercial\",AM657,0)","v":5.0966348797304466},null,{"$f":"AF633*'Emission Factors'!$C$14","v":-102.13754933834197},null,{"$f":"AH633*'Emission Factors'!$E$14","v":-139.67057950183252},{"$f":"AI633*'Emission Factors'!$F$14","v":-11.337113883473753},null,{"$f":"AK633*'Emission Factors'!$H$14","v":-1.5863571508949179},null,{"$f":"AM633*'Emission Factors'!$L$14","v":-2.9651767483759639},null,802.78161052370649,null,null,{"$f":"H633*'Emission Factors'!$S$14","v":-15.041398369555004},{"$f":"J633*'Emission Factors'!$R$14","v":-48.972093775282438},{"$f":"D633*'Emission Factors'!$P$14","v":866.7951026685439},545.084833900788,{"$f":"(L633-Z633)*'Emission Factors'!$O$14","v":-77.285128316829855},null,{"$f":"V633*'Emission Factors'!$S$14","v":-56.328521781555587},{"$f":"X633*'Emission Factors'!$R$14","v":-39.959652798791346},{"$f":"R633*'Emission Factors'!$P$14","v":718.65813679796474}]
[null,null,"Yard Trimmings",{"$f":"D557*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1974.2505417625803},{"$f":"IF(ISERROR(D634/D636),\"\",(D634/D636))","v":0.14600005290096577},null,null,{"$f":"H557*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1815.953910912647},{"$f":"IF(ISERROR(H634/H636),\"\",(H634/H636))","v":0.8499994371556896},{"$f":"J557*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":429.34388749787257},{"$f":"IF(ISERROR(J634/J636),\"\",(J634/J636))","v":0.14599975885357577},4219.5483401730999,{"$f":"IF(ISERROR(L634/L636),\"\",(L634/L636))","v":0.16787997928656567},null,null,null,"Yard Trimmings",1454.7352913097377,{"$f":"IF(ISERROR(R634/R636),\"\",(R634/R636))","v":0.14777382532056121},null,null,{"$f":"V646 + IF(MFH_ResorCom<>\"commercial\",V658,0)","v":2228.9459772402352},{"$f":"IF(ISERROR(V634/V636),\"\",(V634/V636))","v":0.69280521217610291},307.6838113233897,{"$f":"IF(ISERROR(X634/X636),\"\",(X634/X636))","v":0.14732565371938244},3991.3650798733624,{"$f":"IF(ISERROR(Z634/Z636),\"\",(Z634/Z636))","v":0.16766586180984006},null,null,null,"Yard Trimmings",null,null,{"$f":"AH646 + IF(MFH_ResorCom<>\"commercial\",AH658,0)","v":422.38211746306763},null,null,{"$f":"AK646 + IF(MFH_ResorCom<>\"commercial\",AK658,0)","v":98.913440058793071},null,{"$f":"AM646 + IF(MFH_ResorCom<>\"commercial\",AM658,0)","v":108.3034911942721},null,null,null,{"$f":"AH634*'Emission Factors'!$E$15","v":14.149747268343834},null,null,{"$f":"AK634*'Emission Factors'!$H$15","v":2.8395369824065888},null,{"$f":"AM634*'Emission Factors'!$L$15","v":15.846102525934791},null,-695.83308198246743,null,null,{"$f":"H634*'Emission Factors'!$S$15","v":-265.69588419893836},{"$f":"J634*'Emission Factors'!$R$15","v":-75.143471523294608},{"$f":"D634*'Emission Factors'!$P$15","v":-354.99372626023444},-641.55090214610561,{"$f":"(L634-Z634)*'Emission Factors'!$O$15","v":0},null,{"$f":"V634*'Emission Factors'!$S$15","v":-326.1215875004653},{"$f":"X634*'Emission Factors'!$R$15","v":-53.850608772140603},{"$f":"R634*'Emission Factors'!$P$15","v":-261.5787058734997}]
[null,null,"Other / Undifferentiated",{"$f":"D558*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3678.0509042387462},{"$f":"IF(ISERROR(D635/D636),\"\",(D635/D636))","v":0.27199973621984191},{"$f":"F558*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":489.56508326113726},{"$f":"IF(ISERROR(F635/F636),\"\",(F635/F636))","v":7.4915213702279521E-2},{"$f":"H558*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":235.00721490703975},{"$f":"IF(ISERROR(H635/H636),\"\",(H635/H636))","v":0.11000058933110161},{"$f":"J558*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1032.1946140753525},{"$f":"IF(ISERROR(J635/J636),\"\",(J635/J636))","v":0.35100107194540625},5434.8178164822757,{"$f":"IF(ISERROR(L635/L636),\"\",(L635/L636))","v":0.21623098703968702},null,null,null,"Other / Undifferentiated",2618.6765746735773,{"$f":"IF(ISERROR(R635/R636),\"\",(R635/R636))","v":0.26600843261900764},{"$f":"T647 + IF(MFH_ResorCom<>\"commercial\",T659,0)","v":1157.6257595392276},{"$f":"IF(ISERROR(T635/T636),\"\",(T635/T636))","v":0.13374609119551917},{"$f":"V647 + IF(MFH_ResorCom<>\"commercial\",V659,0)","v":668.30402993960877},{"$f":"IF(ISERROR(V635/V636),\"\",(V635/V636))","v":0.2077235249253207},712.0571546075679,{"$f":"IF(ISERROR(X635/X636),\"\",(X635/X636))","v":0.34094834348585251},5156.6635187599823,{"$f":"IF(ISERROR(Z635/Z636),\"\",(Z635/Z636))","v":0.21661672526425133},null,null,null,"Other",{"$f":"AF647 + IF(MFH_ResorCom<>\"commercial\",AF659,0)","v":180.96011629082793},{"$f":"AG647 + IF(MFH_ResorCom<>\"commercial\",AG659,0)","v":534.90817448906},{"$f":"AH647 + IF(MFH_ResorCom<>\"commercial\",AH659,0)","v":343.50603878528091},{"$f":"AI647 + IF(MFH_ResorCom<>\"commercial\",AI659,0)","v":54.685663335694429},{"$f":"AJ647 + IF(MFH_ResorCom<>\"commercial\",AJ659,0)","v":161.64518959454813},{"$f":"AK647 + IF(MFH_ResorCom<>\"commercial\",AK659,0)","v":103.80660653754225},{"$f":"AL647 + IF(MFH_ResorCom<>\"commercial\",AL659,0)","v":28.492687805517814},{"$f":"AM647 + IF(MFH_ResorCom<>\"commercial\",AM659,0)","v":14.015830290254184},null,{"$f":"AF635*'Emission Factors'!$C$16","v":0},{"$f":"AG635*'Emission Factors'!$D$16","v":0},{"$f":"AH635*'Emission Factors'!$E$16","v":0},{"$f":"AI635*'Emission Factors'!$F$16","v":0},{"$f":"AJ635*'Emission Factors'!$G$16","v":0},{"$f":"AK635*'Emission Factors'!$H$16","v":0},{"$f":"AL635*'Emission Factors'!$K$16","v":0},{"$f":"AM635*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F635*'Emission Factors'!$Q$16","v":0},{"$f":"H635*'Emission Factors'!$S$16","v":0},{"$f":"J635*'Emission Factors'!$R$16","v":0},{"$f":"D635*'Emission Factors'!$P$16","v":0},0,{"$f":"(L635-Z635)*'Emission Factors'!$O$16","v":0},{"$f":"T635*'Emission Factors'!$Q$16","v":0},{"$f":"V635*'Emission Factors'!$S$16","v":0},{"$f":"X635*'Emission Factors'!$R$16","v":0},{"$f":"R635*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D628:D635)","v":13522.259085082298},{"$f":"IF(ISERROR(D636/D636),\"\",(D636/D636))","v":1},{"$f":"SUM(F628:F635)","v":6534.9220681224697},{"$f":"IF(ISERROR(F636/F636),\"\",(F636/F636))","v":1},{"$f":"SUM(H628:H635)","v":2136.4177804508699},{"$f":"IF(ISERROR(H636/H636),\"\",(H636/H636))","v":1},{"$f":"SUM(J628:J635)","v":2940.7164153501426},{"$f":"IF(ISERROR(J636/J636),\"\",(J636/J636))","v":1},{"$f":"SUM(L628:L635)","v":25134.315349005781},{"$f":"IF(ISERROR(L636/L636),\"\",(L636/L636))","v":1},null,null,null,"Total",{"$f":"SUM(R628:R635)","v":9844.3366959881096},{"$f":"IF(ISERROR(R636/R636),\"\",(R636/R636))","v":1},{"$f":"SUM(T628:T635)","v":8655.3988172030477},{"$f":"IF(ISERROR(T636/T636),\"\",(T636/T636))","v":1},{"$f":"SUM(V628:V635)","v":3217.2765707681533},{"$f":"IF(ISERROR(V636/V636),\"\",(V636/V636))","v":1},{"$f":"SUM(X628:X635)","v":2088.4605196420739},{"$f":"IF(ISERROR(X636/X636),\"\",(X636/X636))","v":1},{"$f":"SUM(Z628:Z635)","v":23805.472603601382},{"$f":"IF(ISERROR(Z636/Z636),\"\",(Z636/Z636))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF628:AF635),2)","v":568.16},2052.5500000000002,960.08,133.05000000000001,448.26,248.2,380.33,127.42,null,{"$f":"ROUND(SUM(AO628:AO635),2)","v":-1297.5999999999999},-3997.03,-125.52,-265.18,-675.99,1.25,-784.93,12.88,null,{"$f":"SUM(AX628:AX635)","v":-17790.551537887099},{"$f":"SUM(AY628:AY635)","v":0},{"$f":"SUM(AZ628:AZ635)","v":-17491.81716038107},{"$f":"SUM(BA628:BA635)","v":-280.73728256849336},{"$f":"SUM(BB628:BB635)","v":-140.44765788456388},122.45056294702681,-24901.218381824008,-3349.5635503431195,-21212.720220278712,-382.45010928202089,-51.143375868757069,94.658873948603969]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D563*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":521.14808795884073},{"$f":"IF(ISERROR(D640/D648),\"\",(D640/D648))","v":4.7000017029762954E-2},{"$f":"IF(F563=\"\",0,F563*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":770.57356188830624},{"$f":"IF(ISERROR(F640/F648),\"\",(F640/F648))","v":0.12156315358428893},null,null,null,null,{"$f":"SUM(F640,H640,J640,D640)","v":1291.7216498471471},{"$f":"IF(ISERROR(L640/L648),\"\",(L640/L648))","v":5.8323905713345267E-2},null,null,null,"Metal",{"$f":"Z640-SUM(T640,V640,X640)","v":295.80285187062816},{"$f":"IF(ISERROR(R640/R648),\"\",(R640/R648))","v":3.9917512976043568E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z640))","v":918.41549898569008},{"$f":"IF(ISERROR(T640/T648),\"\",(T640/T648))","v":0.1085684117345765},null,null,null,null,{"$f":"L640*(1-PAYT_SourceReduction)","v":1214.2183508563182},{"$f":"IF(ISERROR(Z640/Z648),\"\",(Z640/Z648))","v":5.8323905713345267E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L640-$Z640)*(D640/L640)),0,($L640-$Z640)*(D640/L640))","v":31.268885277530455},{"$f":"IF(ISERROR((T640-(1-PAYT_SourceReduction)*F640)*D640/(J640+D640)),0,(T640-(1-PAYT_SourceReduction)*F640)*D640/(J640+D640))","v":194.07635081068224},null,{"$f":"IF(ISERROR(($L640-$Z640)*(J640/L640)),0,($L640-$Z640)*(J640/L640))","v":0},{"$f":"IF(ISERROR((T640-(1-PAYT_SourceReduction)*F640)*J640/(J640+D640)),0,(T640-(1-PAYT_SourceReduction)*F640)*J640/(J640+D640))","v":0},null,{"$f":"IF(ISERROR(($L640-$Z640)*(F640/L640)),0,($L640-$Z640)*(F640/L640))","v":46.234413713298387},null,null,{"$f":"AF640*'Emission Factors'!$C$9","v":-116.40563205115207},{"$f":"AG640*'Emission Factors'!$D$9","v":-846.30460231420466},null,{"$f":"AI640*'Emission Factors'!$F$9","v":0},{"$f":"AJ640*'Emission Factors'!$G$9","v":0},null,{"$f":"AL640*'Emission Factors'!$K$9","v":29.495160667156753},null,null,{"$f":"SUM(AY640:BC640)","v":-3334.060490070884},null,{"$f":"F640*'Emission Factors'!$Q$9","v":-3344.6160939938441},null,{"$f":"J640*'Emission Factors'!$R$9","v":0},{"$f":"D640*'Emission Factors'!$P$9","v":10.55560392296006},{"$f":"SUM(BE640:BI640)","v":-4267.2755637690834},{"$f":"(L640-Z640)*'Emission Factors'!$O$9","v":-286.95410078824847},{"$f":"T640*'Emission Factors'!$Q$9","v":-3986.3128075060695},null,{"$f":"X640*'Emission Factors'!$R$9","v":0},{"$f":"R640*'Emission Factors'!$P$9","v":5.9913445252340169}]
[null,null,"Glass",{"$f":"D564*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":354.82423009963617},{"$f":"IF(ISERROR(D641/D648),\"\",(D641/D648))","v":3.2000011594732217E-2},{"$f":"IF(F564=\"\",0,F564*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":308.4252503110755},{"$f":"IF(ISERROR(F641/F648),\"\",(F641/F648))","v":4.8656154230052102E-2},null,null,null,null,663.24948041071161,{"$f":"IF(ISERROR(L641/L648),\"\",(L641/L648))","v":2.994708663780396E-2},null,null,null,"Glass",233.88402038163639,{"$f":"IF(ISERROR(R641/R648),\"\",(R641/R648))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z641))","v":389.57049120443247},{"$f":"IF(ISERROR(T641/T648),\"\",(T641/T648))","v":4.6052194824058645E-2},null,null,null,null,623.45451158606886,{"$f":"IF(ISERROR(Z641/Z648),\"\",(Z641/Z648))","v":2.9947086637803957E-2},null,null,null,"Glass",21.289453805978201,{"$f":"IF(ISERROR((T641-(1-PAYT_SourceReduction)*F641)*D641/(J641+D641)),0,(T641-(1-PAYT_SourceReduction)*F641)*D641/(J641+D641))","v":99.650755912021523},null,0,{"$f":"IF(ISERROR((T641-(1-PAYT_SourceReduction)*F641)*J641/(J641+D641)),0,(T641-(1-PAYT_SourceReduction)*F641)*J641/(J641+D641))","v":0},null,{"$f":"IF(ISERROR(($L641-$Z641)*(F641/L641)),0,($L641-$Z641)*(F641/L641))","v":18.505515018664557},null,null,{"$f":"AF641*'Emission Factors'!$C$10","v":-11.622340023669587},{"$f":"AG641*'Emission Factors'!$D$10","v":-29.574051621011513},null,{"$f":"AI641*'Emission Factors'!$F$10","v":0},{"$f":"AJ641*'Emission Factors'!$G$10","v":0},null,{"$f":"AL641*'Emission Factors'!$K$10","v":-4.6105208891858043},null,null,{"$f":"SUM(AY641:BC641)","v":-78.0997188434865},null,{"$f":"F641*'Emission Factors'!$Q$10","v":-85.286513003799726},null,{"$f":"J641*'Emission Factors'!$R$10","v":0},{"$f":"D641*'Emission Factors'!$P$10","v":7.186794160313231},-123.90663137735339,{"$f":"(L641-Z641)*'Emission Factors'!$O$10","v":-20.918844043464585},{"$f":"T641*'Emission Factors'!$Q$10","v":-107.72499570152856},null,{"$f":"X641*'Emission Factors'!$R$10","v":0},{"$f":"R641*'Emission Factors'!$P$10","v":4.7372083676397407}]
[null,null,"Plastic",{"$f":"D565*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1264.061319729954},{"$f":"IF(ISERROR(D642/D648),\"\",(D642/D648))","v":0.11400004130623355},{"$f":"IF(F565=\"\",0,F565*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.73833362959579},{"$f":"IF(ISERROR(F642/F648),\"\",(F642/F648))","v":4.633919450481154E-2},null,null,{"$f":"J565*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":296.01786725897631},{"$f":"IF(ISERROR(J642/J648),\"\",(J642/J648))","v":0.11399981170758654},1853.817520618526,{"$f":"IF(ISERROR(L642/L648),\"\",(L642/L648))","v":8.3703697538162938E-2},null,null,null,"Plastic",962.53811476588078,{"$f":"IF(ISERROR(R642/R648),\"\",(R642/R648))","v":0.12989099815341806},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z642))","v":554.64318849060066},{"$f":"IF(ISERROR(T642/T648),\"\",(T642/T648))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z642-$T642-$V642)*($J642/($J642+$D642))),0,($Z642-$T642-$V642)*($J642/($J642+$D642)))","v":225.40716612493296},{"$f":"IF(ISERROR(X642/X648),\"\",(X642/X648))","v":0.12921756472737819},1742.5884693814144,{"$f":"IF(ISERROR(Z642/Z648),\"\",(Z642/Z648))","v":8.3703697538162924E-2},null,null,null,"Plastic",75.843679183797306,{"$f":"IF(ISERROR((T642-(1-PAYT_SourceReduction)*F642)*D642/(J642+D642)),0,(T642-(1-PAYT_SourceReduction)*F642)*D642/(J642+D642))","v":225.67952578027592},null,17.761072035538596,{"$f":"IF(ISERROR((T642-(1-PAYT_SourceReduction)*F642)*J642/(J642+D642)),0,(T642-(1-PAYT_SourceReduction)*F642)*J642/(J642+D642))","v":52.849629098504707},null,{"$f":"IF(ISERROR(($L642-$Z642)*(F642/L642)),0,($L642-$Z642)*(F642/L642))","v":17.624300017775763},null,null,{"$f":"AF642*'Emission Factors'!$C$11","v":-147.38127529992576},{"$f":"AG642*'Emission Factors'!$D$11","v":-235.40431293502277},null,{"$f":"AI642*'Emission Factors'!$F$11","v":-55.776996322300747},{"$f":"AJ642*'Emission Factors'!$G$11","v":-118.39764895309963},null,{"$f":"AL642*'Emission Factors'!$K$11","v":-15.864215753833133},null,null,85.539842672894679,null,{"$f":"F642*'Emission Factors'!$Q$11","v":-300.44632343347854},null,{"$f":"J642*'Emission Factors'!$R$11","v":360.38321191025733},{"$f":"D642*'Emission Factors'!$P$11","v":25.602954196115888},-487.28460659128746,{"$f":"(L642-Z642)*'Emission Factors'!$O$11","v":-213.89009681568595},{"$f":"T642*'Emission Factors'!$Q$11","v":-567.30936252112258},null,{"$f":"X642*'Emission Factors'!$R$11","v":274.41910607586482},{"$f":"R642*'Emission Factors'!$P$11","v":19.495746669656288}]
[null,null,"Paper",{"$f":"D566*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2350.7105244100899},{"$f":"IF(ISERROR(D643/D648),\"\",(D643/D648))","v":0.21200007681510097},{"$f":"IF(F566=\"\",0,F566*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4249.4145598414816},{"$f":"IF(ISERROR(F643/F648),\"\",(F643/F648))","v":0.67037368050293966},null,null,{"$f":"J566*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":550.48936718335972},{"$f":"IF(ISERROR(J643/J648),\"\",(J643/J648))","v":0.21199964984217859},7150.6144514349307,{"$f":"IF(ISERROR(L643/L648),\"\",(L643/L648))","v":0.32286504070542277},null,null,null,"Paper",1339.168364006413,{"$f":"IF(ISERROR(R643/R648),\"\",(R643/R648))","v":0.18071587278243201},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z643))","v":5068.8027862031668},{"$f":"IF(ISERROR(T643/T648),\"\",(T643/T648))","v":0.59919706113588622},null,null,313.60643413925459,{"$f":"IF(ISERROR(X643/X648),\"\",(X643/X648))","v":0.17977893249343757},6721.5775843488345,{"$f":"IF(ISERROR(Z643/Z648),\"\",(Z643/Z648))","v":0.32286504070542277},null,null,null,"Paper",141.04263146460551,{"$f":"IF(ISERROR((T643-(1-PAYT_SourceReduction)*F643)*D643/(J643+D643)),0,(T643-(1-PAYT_SourceReduction)*F643)*D643/(J643+D643))","v":870.49952893907107},null,33.029362031001611,{"$f":"IF(ISERROR((T643-(1-PAYT_SourceReduction)*F643)*J643/(J643+D643)),0,(T643-(1-PAYT_SourceReduction)*F643)*J643/(J643+D643))","v":203.85357101310345},null,{"$f":"IF(ISERROR(($L643-$Z643)*(F643/L643)),0,($L643-$Z643)*(F643/L643))","v":254.96487359048911},null,null,{"$f":"AF643*'Emission Factors'!$C$12","v":-880.2757847495302},{"$f":"AG643*'Emission Factors'!$D$12","v":-2700.6741209970492},null,{"$f":"AI643*'Emission Factors'!$F$12","v":-185.0340428775566},{"$f":"AJ643*'Emission Factors'!$G$12","v":-502.16184638467627},null,{"$f":"AL643*'Emission Factors'!$K$12","v":-800.274016816006},null,null,-12623.043022785138,null,{"$f":"F643*'Emission Factors'!$Q$12","v":-12641.386291338113},null,{"$f":"J643*'Emission Factors'!$R$12","v":-281.57959408072719},{"$f":"D643*'Emission Factors'!$P$12","v":299.92286263370187},-17691.462834609953,{"$f":"(L643-Z643)*'Emission Factors'!$O$12","v":-2622.9664258102016},{"$f":"T643*'Emission Factors'!$Q$12","v":-15078.946323701455},null,{"$f":"X643*'Emission Factors'!$R$12","v":-160.41213089702146},{"$f":"R643*'Emission Factors'!$P$12","v":170.86204579872202}]
[null,null,"Wood",{"$f":"D567*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":654.2071742462042},{"$f":"IF(ISERROR(D644/D648),\"\",(D644/D648))","v":5.900002137778753E-2},{"$f":"IF(F567=\"\",0,F567*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.84456135503382},{"$f":"IF(ISERROR(F644/F648),\"\",(F644/F648))","v":3.8152603475628162E-2},null,null,{"$f":"J567*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":153.20222954631234},{"$f":"IF(ISERROR(J644/J648),\"\",(J644/J648))","v":5.8999902550417607E-2},1049.2539651475504,{"$f":"IF(ISERROR(L644/L648),\"\",(L644/L648))","v":4.7375987961385445E-2},null,null,null,"Wood",487.22095411478313,{"$f":"IF(ISERROR(R644/R648),\"\",(R644/R648))","v":6.5748685771911383E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z644))","v":384.98037494409078},{"$f":"IF(ISERROR(T644/T648),\"\",(T644/T648))","v":4.5509584608298216E-2},null,null,114.09739817982344,{"$f":"IF(ISERROR(X644/X648),\"\",(X644/X648))","v":6.5407804853707216E-2},986.29872723869732,{"$f":"IF(ISERROR(Z644/Z648),\"\",(Z644/Z648))","v":4.7375987961385445E-2},null,null,null,"Wood",39.252430454772281,{"$f":"IF(ISERROR((T644-(1-PAYT_SourceReduction)*F644)*D644/(J644+D644)),0,(T644-(1-PAYT_SourceReduction)*F644)*D644/(J644+D644))","v":127.73378967664888},null,9.192133772778746,{"$f":"IF(ISERROR((T644-(1-PAYT_SourceReduction)*F644)*J644/(J644+D644)),0,(T644-(1-PAYT_SourceReduction)*F644)*J644/(J644+D644))","v":29.912697593710142},null,{"$f":"IF(ISERROR(($L644-$Z644)*(F644/L644)),0,($L644-$Z644)*(F644/L644))","v":14.510673681302038},null,null,{"$f":"AF644*'Emission Factors'!$C$13","v":-39.77429407022651},{"$f":"AG644*'Emission Factors'!$D$13","v":-185.07101822673516},null,{"$f":"AI644*'Emission Factors'!$F$13","v":-13.030011636458186},{"$f":"AJ644*'Emission Factors'!$G$13","v":-55.431316408323021},null,{"$f":"AL644*'Emission Factors'!$K$13","v":6.3206405124753395},null,null,-1351.0881562410727,null,{"$f":"F644*'Emission Factors'!$Q$13","v":-595.32739981386953},null,{"$f":"J644*'Emission Factors'!$R$13","v":-93.224853653111595},{"$f":"D644*'Emission Factors'!$P$13","v":-662.53590277409171},-1638.0741560703405,{"$f":"(L644-Z644)*'Emission Factors'!$O$13","v":-127.54895456867378},{"$f":"T644*'Emission Factors'!$Q$13","v":-947.67219205057268},null,{"$f":"X644*'Emission Factors'!$R$13","v":-69.429232714262895},{"$f":"R644*'Emission Factors'!$P$13","v":-493.42377673683097}]
[null,null,"Food Waste",{"$f":"D568*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1308.4143484924084},{"$f":"IF(ISERROR(D645/D648),\"\",(D645/D648))","v":0.11800004275557506},null,null,{"$f":"H568*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.943914662174109},{"$f":"IF(ISERROR(H645/H648),\"\",(H645/H648))","v":3.9999973513208907E-2},{"$f":"J568*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":306.40445909262468},{"$f":"IF(ISERROR(J645/J648),\"\",(J645/J648))","v":0.11799980510083521},1699.7627222472072,{"$f":"IF(ISERROR(L645/L648),\"\",(L645/L648))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1035.7185707216142,{"$f":"IF(ISERROR(R645/R648),\"\",(R645/R648))","v":0.13976643303084574},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I645=\"\",0,Z645*'Food Waste Collection'!$AD$11))","v":319.5138236192999},{"$f":"IF(ISERROR(V645/V648),\"\",(V645/V648))","v":9.9709160591947024E-2},242.54456457146063,{"$f":"IF(ISERROR(X645/X648),\"\",(X645/X648))","v":0.13904179938279143},1597.7769589123748,{"$f":"IF(ISERROR(Z645/Z648),\"\",(Z645/Z648))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.504860909544504,null,{"$f":"IF(ISERROR((V645-(1-PAYT_SourceReduction)*H645)*D645/(J645+D645)),0,(V645-(1-PAYT_SourceReduction)*H645)*D645/(J645+D645))","v":194.19091686124969},18.384267545557481,null,{"$f":"IF(ISERROR((V645-(1-PAYT_SourceReduction)*H645)*J645/(J645+D645)),0,(V645-(1-PAYT_SourceReduction)*H645)*J645/(J645+D645))","v":45.475626975606573},null,{"$f":"IF(ISERROR(($L645-$Z645)*(H645/L645)),0,($L645-$Z645)*(H645/L645))","v":5.0966348797304466},null,{"$f":"AF645*'Emission Factors'!$C$14","v":-102.13754933834197},null,{"$f":"AH645*'Emission Factors'!$E$14","v":-139.67057950183252},{"$f":"AI645*'Emission Factors'!$F$14","v":-11.337113883473753},null,{"$f":"AK645*'Emission Factors'!$H$14","v":-1.5863571508949179},null,{"$f":"AM645*'Emission Factors'!$L$14","v":-2.9651767483759639},null,652.57852755602448,null,null,{"$f":"H645*'Emission Factors'!$S$14","v":-14.951149972082082},{"$f":"J645*'Emission Factors'!$R$14","v":-43.242353016896622},{"$f":"D645*'Emission Factors'!$P$14","v":710.77203054500319},394.88175093310542,{"$f":"(L645-Z645)*'Emission Factors'!$O$14","v":-77.285128316830196},null,{"$f":"V645*'Emission Factors'!$S$14","v":-56.23827338408266},{"$f":"X645*'Emission Factors'!$R$14","v":-34.229912040405537},{"$f":"R645*'Emission Factors'!$P$14","v":562.6350646744238}]
[null,null,"Yard Trimmings",{"$f":"D569*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1618.8855498295904},{"$f":"IF(ISERROR(D646/D648),\"\",(D646/D648))","v":0.14600005290096579},null,null,{"$f":"H569*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1805.0581865711999},{"$f":"IF(ISERROR(H646/H648),\"\",(H646/H648))","v":0.84999943715568937},{"$f":"J569*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":379.11060192816262},{"$f":"IF(ISERROR(J646/J648),\"\",(J646/J648))","v":0.14599975885357575},3803.0543383289532,{"$f":"IF(ISERROR(L646/L648),\"\",(L646/L648))","v":0.17171577381061454},null,null,null,"Yard Trimmings",1099.3702993767474,{"$f":"IF(ISERROR(R646/R648),\"\",(R646/R648))","v":0.14835600100989324},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z646*'Food Waste Collection'!$AD$12))","v":2218.0502528987886},{"$f":"IF(ISERROR(V646/V648),\"\",(V646/V648))","v":0.6921764021415413},257.45052575367981,{"$f":"IF(ISERROR(X646/X648),\"\",(X646/X648))","v":0.14758683385085994},3574.8710780292158,{"$f":"IF(ISERROR(Z646/Z648),\"\",(Z646/Z648))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V646-(1-PAYT_SourceReduction)*H646)*D646/(J646+D646)),0,(V646-(1-PAYT_SourceReduction)*H646)*D646/(J646+D646))","v":422.38211746306763},null,null,{"$f":"IF(ISERROR((V646-(1-PAYT_SourceReduction)*H646)*J646/(J646+D646)),0,(V646-(1-PAYT_SourceReduction)*H646)*J646/(J646+D646))","v":98.913440058793071},null,{"$f":"IF(ISERROR(($L646-$Z646)*(H646/L646)),0,($L646-$Z646)*(H646/L646))","v":108.3034911942721},null,null,null,{"$f":"AH646*'Emission Factors'!$E$15","v":14.149747268343834},null,null,{"$f":"AK646*'Emission Factors'!$H$15","v":2.8395369824065888},null,{"$f":"AM646*'Emission Factors'!$L$15","v":15.846102525934791},null,-621.54825976018924,null,null,{"$f":"H646*'Emission Factors'!$S$15","v":-264.10170876557959},{"$f":"J646*'Emission Factors'!$R$15","v":-66.35167647590913},{"$f":"D646*'Emission Factors'!$P$15","v":-291.09487451870046},-567.26607992382742,{"$f":"(L646-Z646)*'Emission Factors'!$O$15","v":0},null,{"$f":"V646*'Emission Factors'!$S$15","v":-324.52741206710664},{"$f":"X646*'Emission Factors'!$R$15","v":-45.058813724755133},{"$f":"R646*'Emission Factors'!$P$15","v":-197.67985413196567}]
[null,null,"Other / Undifferentiated",{"$f":"D570*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3016.0019381804591},{"$f":"IF(ISERROR(D647/D648),\"\",(D647/D648))","v":0.27199973621984191},{"$f":"IF(F570=\"\",0,F570*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":474.87813009196253},{"$f":"IF(ISERROR(F647/F648),\"\",(F647/F648))","v":7.4915213702279521E-2},{"$f":"H570*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.59717150423592},{"$f":"IF(ISERROR(H647/H648),\"\",(H647/H648))","v":0.11000058933110161},{"$f":"J570*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":911.42772226157183},{"$f":"IF(ISERROR(J647/J648),\"\",(J647/J648))","v":0.35100107194540631},4635.9049620382293,{"$f":"IF(ISERROR(L647/L648),\"\",(L647/L648))","v":0.20932070305854394},null,null,null,"Other / Undifferentiated",1956.649570138839,{"$f":"IF(ISERROR(R647/R648),\"\",(R647/R648))","v":0.26404270314387251},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z647))","v":1142.9128387607393},{"$f":"IF(ISERROR(T647/T648),\"\",(T647/T648))","v":0.13510685718212487},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z647-T647)*'Food Waste Collection'!$AD$13))","v":666.89398653680496},{"$f":"IF(ISERROR(V647/V648),\"\",(V647/V648))","v":0.2081144372665116},591.29426887955174,{"$f":"IF(ISERROR(X647/X648),\"\",(X647/X648))","v":0.33896706469182564},4357.750664315935,{"$f":"IF(ISERROR(Z647/Z648),\"\",(Z647/Z648))","v":0.20932070305854392},null,null,null,"Other",{"$f":"IF(ISERROR(($L647-$Z647)*(D647/L647)),0,($L647-$Z647)*(D647/L647))","v":180.96011629082793},{"$f":"IF(ISERROR((T647-(1-PAYT_SourceReduction)*F647)*D647/(J647+D647)),0,(T647-(1-PAYT_SourceReduction)*F647)*D647/(J647+D647))","v":534.88621296551128},{"$f":"IF(ISERROR((V647-(1-PAYT_SourceReduction)*H647)*D647/(J647+D647)),0,(V647-(1-PAYT_SourceReduction)*H647)*D647/(J647+D647))","v":343.50603878528091},{"$f":"IF(ISERROR(($L647-$Z647)*(J647/L647)),0,($L647-$Z647)*(J647/L647))","v":54.685663335694429},{"$f":"IF(ISERROR((T647-(1-PAYT_SourceReduction)*F647)*J647/(J647+D647)),0,(T647-(1-PAYT_SourceReduction)*F647)*J647/(J647+D647))","v":161.6411835087834},{"$f":"IF(ISERROR((V647-(1-PAYT_SourceReduction)*H647)*J647/(J647+D647)),0,(V647-(1-PAYT_SourceReduction)*H647)*J647/(J647+D647))","v":103.80660653754225},{"$f":"IF(ISERROR(($L647-$Z647)*(F647/L647)),0,($L647-$Z647)*(F647/L647))","v":28.492687805517814},{"$f":"IF(ISERROR(($L647-$Z647)*(H647/L647)),0,($L647-$Z647)*(H647/L647))","v":14.015830290254184},null,{"$f":"AF647*'Emission Factors'!$C$16","v":0},{"$f":"AG647*'Emission Factors'!$D$16","v":0},{"$f":"AH647*'Emission Factors'!$E$16","v":0},{"$f":"AI647*'Emission Factors'!$F$16","v":0},{"$f":"AJ647*'Emission Factors'!$G$16","v":0},{"$f":"AK647*'Emission Factors'!$H$16","v":0},{"$f":"AL647*'Emission Factors'!$K$16","v":0},{"$f":"AM647*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F647*'Emission Factors'!$Q$16","v":0},{"$f":"H647*'Emission Factors'!$S$16","v":0},{"$f":"J647*'Emission Factors'!$R$16","v":0},{"$f":"D647*'Emission Factors'!$P$16","v":0},0,{"$f":"(L647-Z647)*'Emission Factors'!$O$16","v":0},{"$f":"T647*'Emission Factors'!$Q$16","v":0},{"$f":"V647*'Emission Factors'!$S$16","v":0},{"$f":"X647*'Emission Factors'!$R$16","v":0},{"$f":"R647*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D640:D647)","v":11088.253172947183},{"$f":"IF(ISERROR(D648/D648),\"\",(D648/D648))","v":1},{"$f":"SUM(F640:F647)","v":6338.8743971174563},{"$f":"IF(ISERROR(F648/F648),\"\",(F648/F648))","v":1},{"$f":"SUM(H640:H647)","v":2123.5992727376101},{"$f":"IF(ISERROR(H648/H648),\"\",(H648/H648))","v":1},{"$f":"SUM(J640:J647)","v":2596.6522472710076},{"$f":"IF(ISERROR(J648/J648),\"\",(J648/J648))","v":1},{"$f":"SUM(L640:L647)","v":22147.379090073257},{"$f":"IF(ISERROR(L648/L648),\"\",(L648/L648))","v":1},null,null,null,"Total",{"$f":"SUM(R640:R647)","v":7410.3527453765419},{"$f":"IF(ISERROR(R648/R648),\"\",(R648/R648))","v":1},{"$f":"SUM(T640:T647)","v":8459.3251785887205},{"$f":"IF(ISERROR(T648/T648),\"\",(T648/T648))","v":1},{"$f":"SUM(V645:V647)","v":3204.4580630548935},{"$f":"IF(ISERROR(V648/V648),\"\",(V648/V648))","v":1},{"$f":"SUM(X640:X647)","v":1744.4003576487032},{"$f":"IF(ISERROR(X648/X648),\"\",(X648/X648))","v":1},20818.536344668861,{"$f":"IF(ISERROR(Z648/Z648),\"\",(Z648/Z648))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF640:AF647),2)","v":568.16},2052.5300000000002,960.08,133.05000000000001,448.26,248.2,380.33,127.42,null,{"$f":"ROUND(SUM(AO640:AO647),2)","v":-1297.5999999999999},-3997.03,-125.52,-265.18,-675.99,1.25,-784.93,12.88,null,{"$f":"SUM(AX640:AX647)","v":-17269.72127747185},{"$f":"SUM(AY640:AY647)","v":0},{"$f":"SUM(AZ640:AZ647)","v":-16967.062621583103},{"$f":"SUM(BA640:BA647)","v":-279.05285873766167},-124.0152653163872,100.40946816530203,-24380.388121408738,-3349.5635503431045,-20687.965681480749,-380.76568545118931,-34.710983300580203,72.617779166879188]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D575*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.39831932089415},{"$f":"IF(ISERROR(D652/D660),\"\",(D652/D660))","v":4.7000017029762961E-2},{"$f":"IF(F575=\"\",0,F575*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.832173140224608},{"$f":"IF(ISERROR(F652/F660),\"\",(F652/F660))","v":0.12156315358428886},null,null,null,null,{"$f":"SUM(F652,H652,J652,D652)","v":138.23049246111876},{"$f":"IF(ISERROR(L652/L660),\"\",(L652/L660))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z652-$T652-$V652)*($D652/($J652+$D652))),0,($Z652-$T652-$V652)*($D652/($J652+$D652)))","v":114.39831932089415},{"$f":"IF(ISERROR(R652/R660),\"\",(R652/R660))","v":4.7000441104860312E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z652),0,'Multi-Family Recycling'!$BG$20*Z652)","v":23.832173140224608},{"$f":"IF(ISERROR(T652/T660),\"\",(T652/T660))","v":0.12154705399792176},null,null,null,null,{"$f":"L652","v":138.23049246111876},{"$f":"IF(ISERROR(Z652/Z660),\"\",(Z652/Z660))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T652-F652)*(D652/(J652+D652))),0,(T652-F652)*(D652/(J652+D652)))","v":0},null,null,{"$f":"IF(ISERROR((T652-F652)*(J652/(J652+D652))),0,(T652-F652)*(J652/(J652+D652)))","v":0},null,null,null,null,null,{"$f":"AG652*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ652*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY652:BC652)","v":-101.12465679194217},null,{"$f":"F652*'Emission Factors'!$Q$9","v":-103.44173974034788},null,{"$f":"J652*'Emission Factors'!$R$9","v":0},{"$f":"D652*'Emission Factors'!$P$9","v":2.3170829484057078},{"$f":"SUM(BE652:BI652)","v":-101.12465679194217},{"$f":"(L652-Z652)*'Emission Factors'!$O$9","v":0},{"$f":"T652*'Emission Factors'!$Q$9","v":-103.44173974034788},null,{"$f":"X652*'Emission Factors'!$R$9","v":0},{"$f":"R652*'Emission Factors'!$P$9","v":2.3170829484057078}]
[null,null,"Glass",{"$f":"D576*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.88821740997048},{"$f":"IF(ISERROR(D653/D660),\"\",(D653/D660))","v":3.2000011594732231E-2},{"$f":"IF(F576=\"\",0,F576*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5389257168624493},{"$f":"IF(ISERROR(F653/F660),\"\",(F653/F660))","v":4.8656154230052061E-2},null,null,null,null,87.427143126832931,{"$f":"IF(ISERROR(L653/L660),\"\",(L653/L660))","v":2.9269838907803745E-2},null,null,null,"Glass",77.88821740997048,{"$f":"IF(ISERROR(R653/R660),\"\",(R653/R660))","v":3.2000300326713402E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z653),0,'Multi-Family Recycling'!$BG$21*Z653)","v":9.5389257168624528},{"$f":"IF(ISERROR(T653/T660),\"\",(T653/T660))","v":4.8649710304123697E-2},null,null,null,null,87.427143126832931,{"$f":"IF(ISERROR(Z653/Z660),\"\",(Z653/Z660))","v":2.9269838907803745E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T653-F653)*(D653/(J653+D653))),0,(T653-F653)*(D653/(J653+D653)))","v":3.5527136788005009E-15},null,null,{"$f":"IF(ISERROR((T653-F653)*(J653/(J653+D653))),0,(T653-F653)*(J653/(J653+D653)))","v":0},null,null,null,null,null,{"$f":"AG653*'Emission Factors'!$D$10","v":-1.054363680133857E-15},null,null,{"$f":"AJ653*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY653:BC653)","v":-1.0601389401987038},null,{"$f":"F653*'Emission Factors'!$Q$10","v":-2.6377273306025901},null,{"$f":"J653*'Emission Factors'!$R$10","v":0},{"$f":"D653*'Emission Factors'!$P$10","v":1.5775883904038863},{"$f":"SUM(BE653:BI653)","v":-1.0601389401987051},{"$f":"(L653-Z653)*'Emission Factors'!$O$10","v":0},{"$f":"T653*'Emission Factors'!$Q$10","v":-2.6377273306025915},null,{"$f":"X653*'Emission Factors'!$R$10","v":0},{"$f":"R653*'Emission Factors'!$P$10","v":1.5775883904038863}]
[null,null,"Plastic",{"$f":"D577*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.47677452301986},{"$f":"IF(ISERROR(D654/D660),\"\",(D654/D660))","v":0.11400004130623358},{"$f":"IF(F577=\"\",0,F577*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.084691158916625},{"$f":"IF(ISERROR(F654/F660),\"\",(F654/F660))","v":4.6339194504811519E-2},null,null,{"$f":"J577*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.223250376348801},{"$f":"IF(ISERROR(J654/J660),\"\",(J654/J660))","v":0.11399981170758655},325.78471605828531,{"$f":"IF(ISERROR(L654/L660),\"\",(L654/L660))","v":0.1090698588173806},null,null,null,"Plastic",277.47677452301991,{"$f":"IF(ISERROR(R654/R660),\"\",(R654/R660))","v":0.11400106991391652},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z654),0,'Multi-Family Recycling'!$BG$22*Z654)","v":9.084691158916625},{"$f":"IF(ISERROR(T654/T660),\"\",(T654/T660))","v":4.6333057432498777E-2},null,null,{"$f":"IF(ISERROR(($Z654-$T654-$V654)*($J654/($J654+$D654))),0,($Z654-$T654-$V654)*($J654/($J654+$D654)))","v":39.223250376348808},{"$f":"IF(ISERROR(X654/X660),\"\",(X654/X660))","v":0.11400113907144123},325.78471605828531,{"$f":"IF(ISERROR(Z654/Z660),\"\",(Z654/Z660))","v":0.1090698588173806},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T654-F654)*(D654/(J654+D654))),0,(T654-F654)*(D654/(J654+D654)))","v":0},null,null,{"$f":"IF(ISERROR((T654-F654)*(J654/(J654+D654))),0,(T654-F654)*(J654/(J654+D654)))","v":0},null,null,null,null,null,{"$f":"AG654*'Emission Factors'!$D$11","v":0},null,null,{"$f":"AJ654*'Emission Factors'!$G$11","v":0},null,null,null,null,44.079854402062935,null,{"$f":"F654*'Emission Factors'!$Q$11","v":-9.2921547708750207},null,{"$f":"J654*'Emission Factors'!$R$11","v":47.751850532124109},{"$f":"D654*'Emission Factors'!$P$11","v":5.6201586408138455},44.079854402062942,{"$f":"(L654-Z654)*'Emission Factors'!$O$11","v":0},{"$f":"T654*'Emission Factors'!$Q$11","v":-9.2921547708750207},null,{"$f":"X654*'Emission Factors'!$R$11","v":47.751850532124116},{"$f":"R654*'Emission Factors'!$P$11","v":5.6201586408138464}]
[null,null,"Paper",{"$f":"D578*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":516.00944034105419},{"$f":"IF(ISERROR(D655/D660),\"\",(D655/D660))","v":0.21200007681510091},{"$f":"IF(F578=\"\",0,F578*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.4251987656605},{"$f":"IF(ISERROR(F655/F660),\"\",(F655/F660))","v":0.67037368050293988},null,null,{"$f":"J578*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.941483156017085},{"$f":"IF(ISERROR(J655/J660),\"\",(J655/J660))","v":0.21199964984217853},720.37612226273177,{"$f":"IF(ISERROR(L655/L660),\"\",(L655/L660))","v":0.24117559258535404},null,null,null,"Paper",516.00944034105419,{"$f":"IF(ISERROR(R655/R660),\"\",(R655/R660))","v":0.21200198966447617},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z655),0,'Multi-Family Recycling'!$BG$23*Z655)","v":131.42519876566047},{"$f":"IF(ISERROR(T655/T660),\"\",(T655/T660))","v":0.67028489752348208},null,null,72.941483156017085,{"$f":"IF(ISERROR(X655/X660),\"\",(X655/X660))","v":0.2120021182732065},720.37612226273177,{"$f":"IF(ISERROR(Z655/Z660),\"\",(Z655/Z660))","v":0.24117559258535404},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T655-F655)*(D655/(J655+D655))),0,(T655-F655)*(D655/(J655+D655)))","v":-2.4901684998872007E-14},null,null,{"$f":"IF(ISERROR((T655-F655)*(J655/(J655+D655))),0,(T655-F655)*(J655/(J655+D655)))","v":-3.5200244315320021E-15},null,null,null,null,null,{"$f":"AG655*'Emission Factors'!$D$12","v":7.7256028303240113E-14},null,null,{"$f":"AJ655*'Emission Factors'!$G$12","v":8.6710375446092135E-15},null,null,null,null,-362.44416248999175,null,{"$f":"F655*'Emission Factors'!$Q$12","v":-390.97072846537793},null,{"$f":"J655*'Emission Factors'!$R$12","v":-37.310136113630534},{"$f":"D655*'Emission Factors'!$P$12","v":65.836702089016725},-362.44416248999164,{"$f":"(L655-Z655)*'Emission Factors'!$O$12","v":0},{"$f":"T655*'Emission Factors'!$Q$12","v":-390.97072846537782},null,{"$f":"X655*'Emission Factors'!$R$12","v":-37.310136113630534},{"$f":"R655*'Emission Factors'!$P$12","v":65.836702089016725}]
[null,null,"Wood",{"$f":"D579*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.60640084963308},{"$f":"IF(ISERROR(D656/D660),\"\",(D656/D660))","v":5.9000021377787551E-2},{"$f":"IF(F579=\"\",0,F579*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4797290541746859},{"$f":"IF(ISERROR(F656/F660),\"\",(F656/F660))","v":3.8152603475628141E-2},null,null,{"$f":"J579*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.299752387759469},{"$f":"IF(ISERROR(J656/J660),\"\",(J656/J660))","v":5.89999025504176E-2},171.38588229156724,{"$f":"IF(ISERROR(L656/L660),\"\",(L656/L660))","v":5.7378486661385078E-2},null,null,null,"Wood",143.60640084963308,{"$f":"IF(ISERROR(R656/R660),\"\",(R656/R660))","v":5.9000553727377836E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z656),0,'Multi-Family Recycling'!$BG$24*Z656)","v":7.4797290541746877},{"$f":"IF(ISERROR(T656/T660),\"\",(T656/T660))","v":3.8147550619423994E-2},null,null,20.299752387759469,{"$f":"IF(ISERROR(X656/X660),\"\",(X656/X660))","v":5.9000589519430102E-2},171.38588229156724,{"$f":"IF(ISERROR(Z656/Z660),\"\",(Z656/Z660))","v":5.7378486661385078E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T656-F656)*(D656/(J656+D656))),0,(T656-F656)*(D656/(J656+D656)))","v":1.5563553124295005E-15},null,null,{"$f":"IF(ISERROR((T656-F656)*(J656/(J656+D656))),0,(T656-F656)*(J656/(J656+D656)))","v":2.2000152697074999E-16},null,null,null,null,null,{"$f":"AG656*'Emission Factors'!$D$13","v":-2.2549731212317762E-15},null,null,{"$f":"AJ656*'Emission Factors'!$G$13","v":-4.076855393474822E-16},null,null,null,null,-176.19941734058159,null,{"$f":"F656*'Emission Factors'!$Q$13","v":-18.412188490760062},null,{"$f":"J656*'Emission Factors'!$R$13","v":-12.352571180899183},{"$f":"D656*'Emission Factors'!$P$13","v":-145.43465766892234},-176.19941734058159,{"$f":"(L656-Z656)*'Emission Factors'!$O$13","v":0},{"$f":"T656*'Emission Factors'!$Q$13","v":-18.412188490760066},null,{"$f":"X656*'Emission Factors'!$R$13","v":-12.352571180899183},{"$f":"R656*'Emission Factors'!$P$13","v":-145.43465766892234}]
[null,null,"Food Waste",{"$f":"D580*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":287.21280169926615},{"$f":"IF(ISERROR(D657/D660),\"\",(D657/D660))","v":0.1180000427555751},null,null,{"$f":"H580*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.512739969009254},{"$f":"IF(ISERROR(H657/H660),\"\",(H657/H660))","v":3.9999973513208907E-2},{"$f":"J580*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.599504775518938},{"$f":"IF(ISERROR(J657/J660),\"\",(J657/J660))","v":0.1179998051008352},328.32504644379435,{"$f":"IF(ISERROR(L657/L660),\"\",(L657/L660))","v":0.10992033909727011},null,null,null,"Food Waste",287.21280169926615,{"$f":"IF(ISERROR(R657/R660),\"\",(R657/R660))","v":0.11800110745475567},null,null,{"$f":"H657","v":0.512739969009254},{"$f":"IF(ISERROR(V657/V660),\"\",(V657/V660))","v":3.9999973513208907E-2},40.599504775518938,{"$f":"IF(ISERROR(X657/X660),\"\",(X657/X660))","v":0.1180011790388602},328.32504644379435,{"$f":"IF(ISERROR(Z657/Z660),\"\",(Z657/Z660))","v":0.10992033909727011},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V657-H657)*(D657/(J657+D657))),0,(V657-H657)*(D657/(J657+D657)))","v":0},null,null,{"$f":"IF(ISERROR((V657-H657)*(J657/(J657+D657))),0,(V657-H657)*(J657/(J657+D657)))","v":0},null,null,null,null,null,{"$f":"AH657*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK657*'Emission Factors'!$H$14","v":0},null,null,null,150.20308296768212,null,null,{"$f":"H657*'Emission Factors'!$S$14","v":-9.0248397472924582E-2},{"$f":"J657*'Emission Factors'!$R$14","v":-5.7297407583858133},{"$f":"D657*'Emission Factors'!$P$14","v":156.02307212354086},150.20308296768212,{"$f":"(L657-Z657)*'Emission Factors'!$O$14","v":0},null,{"$f":"V657*'Emission Factors'!$S$14","v":-9.0248397472924582E-2},{"$f":"X657*'Emission Factors'!$R$14","v":-5.7297407583858133},{"$f":"R657*'Emission Factors'!$P$14","v":156.02307212354086}]
[null,null,"Yard Trimmings",{"$f":"D581*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.36499193299022},{"$f":"IF(ISERROR(D658/D660),\"\",(D658/D660))","v":0.14600005290096577},null,null,{"$f":"H581*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.89572434144665},{"$f":"IF(ISERROR(H658/H660),\"\",(H658/H660))","v":0.84999943715568949},{"$f":"J581*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.233285569709878},{"$f":"IF(ISERROR(J658/J660),\"\",(J658/J660))","v":0.14599975885357577},416.49400184414674,{"$f":"IF(ISERROR(L658/L660),\"\",(L658/L660))","v":0.13943853023264519},null,null,null,"Yard Trimmings",355.36499193299022,{"$f":"IF(ISERROR(R658/R660),\"\",(R658/R660))","v":0.14600137024062984},null,null,{"$f":"H658","v":10.89572434144665},{"$f":"IF(ISERROR(V658/V660),\"\",(V658/V660))","v":0.84999943715568949},50.233285569709878,{"$f":"IF(ISERROR(X658/X660),\"\",(X658/X660))","v":0.14600145881079316},416.49400184414674,{"$f":"IF(ISERROR(Z658/Z660),\"\",(Z658/Z660))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V658-H658)*(D658/(J658+D658))),0,(V658-H658)*(D658/(J658+D658)))","v":0},null,null,{"$f":"IF(ISERROR((V658-H658)*(J658/(J658+D658))),0,(V658-H658)*(J658/(J658+D658)))","v":0},null,null,null,null,null,{"$f":"AH658*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK658*'Emission Factors'!$H$15","v":0},null,null,null,-74.28482222227818,null,null,{"$f":"H658*'Emission Factors'!$S$15","v":-1.5941754333586824},{"$f":"J658*'Emission Factors'!$R$15","v":-8.7917950473854702},{"$f":"D658*'Emission Factors'!$P$15","v":-63.898851741534024},-74.28482222227818,{"$f":"(L658-Z658)*'Emission Factors'!$O$15","v":0},null,{"$f":"V658*'Emission Factors'!$S$15","v":-1.5941754333586824},{"$f":"X658*'Emission Factors'!$R$15","v":-8.7917950473854702},{"$f":"R658*'Emission Factors'!$P$15","v":-63.898851741534024}]
[null,null,"Other / Undifferentiated",{"$f":"D582*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":662.04896605828696},{"$f":"IF(ISERROR(D659/D660),\"\",(D659/D660))","v":0.27199973621984191},{"$f":"IF(F582=\"\",0,F582*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.686953169174778},{"$f":"IF(ISERROR(F659/F660),\"\",(F659/F660))","v":7.4915213702279479E-2},{"$f":"H582*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.410043402803844},{"$f":"IF(ISERROR(H659/H660),\"\",(H659/H660))","v":0.11000058933110161},{"$f":"J582*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.76689181378084},{"$f":"IF(ISERROR(J659/J660),\"\",(J659/J660))","v":0.35100107194540631},798.91285444404639,{"$f":"IF(ISERROR(L659/L660),\"\",(L659/L660))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",662.02700453473824,{"$f":"IF(ISERROR(R659/R660),\"\",(R659/R660))","v":0.27199316756727027},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z659),0,'Multi-Family Recycling'!$BG$25*Z659)","v":14.712920778488208},{"$f":"IF(ISERROR(T659/T660),\"\",(T659/T660))","v":7.5037730122549676E-2},{"$f":"H659","v":1.410043402803844},{"$f":"IF(ISERROR(V659/V660),\"\",(V659/V660))","v":0.11000058933110161},120.76288572801614,{"$f":"IF(ISERROR(X659/X660),\"\",(X659/X660))","v":0.35099351528626876},798.91285444404639,{"$f":"IF(ISERROR(Z659/Z660),\"\",(Z659/Z660))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T659-F659)*(D659/(J659+D659))),0,(T659-F659)*(D659/(J659+D659)))","v":2.1961523548710699E-2},{"$f":"IF(ISERROR((V659-H659)*(D659/(J659+D659))),0,(V659-H659)*(D659/(J659+D659)))","v":0},null,{"$f":"IF(ISERROR((T659-F659)*(J659/(J659+D659))),0,(T659-F659)*(J659/(J659+D659)))","v":4.0060857647188641E-3},{"$f":"IF(ISERROR((V659-H659)*(J659/(J659+D659))),0,(V659-H659)*(J659/(J659+D659)))","v":0},null,null,null,null,{"$f":"AG659*'Emission Factors'!$D$16","v":0},{"$f":"AH659*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ659*'Emission Factors'!$G$16","v":0},{"$f":"AK659*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F659*'Emission Factors'!$Q$16","v":0},{"$f":"H659*'Emission Factors'!$S$16","v":0},{"$f":"J659*'Emission Factors'!$R$16","v":0},{"$f":"D659*'Emission Factors'!$P$16","v":0},0,{"$f":"(L659-Z659)*'Emission Factors'!$O$16","v":0},{"$f":"T659*'Emission Factors'!$Q$16","v":0},{"$f":"V659*'Emission Factors'!$S$16","v":0},{"$f":"X659*'Emission Factors'!$R$16","v":0},{"$f":"R659*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D652:D659)","v":2434.0059121351151},{"$f":"IF(ISERROR(D660/D660),\"\",(D660/D660))","v":1},{"$f":"SUM(F652:F659)","v":196.04767100501365},{"$f":"IF(ISERROR(F660/F660),\"\",(F660/F660))","v":1},{"$f":"SUM(H652:H659)","v":12.818507713259748},{"$f":"IF(ISERROR(H660/H660),\"\",(H660/H660))","v":1},{"$f":"SUM(J652:J659)","v":344.06416807913502},{"$f":"IF(ISERROR(J660/J660),\"\",(J660/J660))","v":1},{"$f":"SUM(L652:L659)","v":2986.9362589325233},{"$f":"IF(ISERROR(L660/L660),\"\",(L660/L660))","v":1},null,null,null,"Total",{"$f":"SUM(R652:R659)","v":2433.9839506115663},{"$f":"IF(ISERROR(R660/R660),\"\",(R660/R660))","v":1},{"$f":"SUM(T652:T659)","v":196.07363861432705},{"$f":"IF(ISERROR(T660/T660),\"\",(T660/T660))","v":1},{"$f":"SUM(V657:V659)","v":12.818507713259748},{"$f":"IF(ISERROR(V660/V660),\"\",(V660/V660))","v":1},{"$f":"SUM(X652:X659)","v":344.06016199337034},{"$f":"IF(ISERROR(X660/X660),\"\",(X660/X660))","v":1},2986.9362589325233,{"$f":"IF(ISERROR(Z660/Z660),\"\",(Z660/Z660))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG652:AG659),2)","v":0.02},{"$f":"ROUND(SUM(AH652:AH659),2)","v":0},null,{"$f":"ROUND(SUM(AJ652:AJ659),2)","v":0},{"$f":"ROUND(SUM(AK652:AK659),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP652:AP659),2)","v":0},{"$f":"ROUND(SUM(AQ652:AQ659),2)","v":0},null,{"$f":"ROUND(SUM(AS652:AS659),2)","v":0},{"$f":"ROUND(SUM(AT652:AT659),2)","v":0},null,null,null,{"$f":"SUM(AX652:AX659)","v":-520.83026041524738},{"$f":"SUM(AY652:AY659)","v":0},{"$f":"SUM(AZ652:AZ659)","v":-524.75453879796351},{"$f":"SUM(BA652:BA659)","v":-1.6844238308316071},-16.432392568176891,22.041094781724659,-520.83026041524727,0,-524.75453879796339,-1.6844238308316071,-16.432392568176883,22.041094781724659]
[null,null,null,null,{"$f":"IF(ISERROR(D661/$L661),\"\",(D661/$L661))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R661/$Z661),\"\",(R661/$Z661))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF660+'Annual Calcs'!AI660","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D588*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":599.1401339228496},{"$f":"IF(ISERROR(D665/D673),\"\",(D665/D673))","v":4.7999993820008524E-2},{"$f":"F588*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":733.29763054479758},{"$f":"IF(ISERROR(F665/F673),\"\",(F665/F673))","v":0.12156313597911082},null,null,null,null,{"$f":"SUM(F665,H665,J665,D665)","v":1332.4377644676472},{"$f":"IF(ISERROR(L665/L673),\"\",(L665/L673))","v":5.7430402489240653E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z665-$T665-$V665)*($D665/($J665+$D665))),0,($Z665-$T665-$V665)*($D665/($J665+$D665)))","v":399.27446925270249},{"$f":"IF(ISERROR(R665/R673),\"\",(R665/R673))","v":4.1281547744278335E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L665*'Commercial Diversion'!$Z$104)","v":933.1632952149447},{"$f":"IF(ISERROR(T665/T673),\"\",(T665/T673))","v":0.10394520532526436},null,null,null,null,{"$f":"L665","v":1332.4377644676472},{"$f":"IF(ISERROR(Z665/Z673),\"\",(Z665/Z673))","v":5.7430402489240653E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T665-F665)*(D665/(J665+D665))),0,(T665-F665)*(D665/(J665+D665)))","v":199.86566467014711},null,null,{"$f":"IF(ISERROR((T665-F665)*(J665/(J665+D665))),0,(T665-F665)*(J665/(J665+D665)))","v":0},null,null,null,null,null,{"$f":"AG665*'Emission Factors'!$D$9","v":-871.54993974476008},null,null,{"$f":"AJ665*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY665:BC665)","v":-3170.6874462293308},null,{"$f":"F665*'Emission Factors'!$Q$9","v":-3182.8227415401298},null,{"$f":"J665*'Emission Factors'!$R$9","v":0},{"$f":"D665*'Emission Factors'!$P$9","v":12.135295310799121},{"$f":"SUM(BE665:BI665)","v":-4042.2373859740906},{"$f":"(L665-Z665)*'Emission Factors'!$O$9","v":0},{"$f":"T665*'Emission Factors'!$Q$9","v":-4050.3244983541604},null,{"$f":"X665*'Emission Factors'!$R$9","v":0},{"$f":"R665*'Emission Factors'!$P$9","v":8.0871123800697546}]
[null,null,"Glass",{"$f":"D589*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.64172246785404},{"$f":"IF(ISERROR(D666/D673),\"\",(D666/D673))","v":1.9999997425003552E-2},{"$f":"F589*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.5054048559229},{"$f":"IF(ISERROR(F666/F673),\"\",(F666/F673))","v":4.8656147183506887E-2},null,null,null,null,543.14712732377689,{"$f":"IF(ISERROR(L666/L673),\"\",(L666/L673))","v":2.3410592948438416E-2},null,null,null,"Glass",168.16965336928746,{"$f":"IF(ISERROR(R666/R673),\"\",(R666/R673))","v":1.738729648228313E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L666*'Commercial Diversion'!$Z$105)","v":374.97747395448943},{"$f":"IF(ISERROR(T666/T673),\"\",(T666/T673))","v":4.1768799439941953E-2},null,null,null,null,543.14712732377689,{"$f":"IF(ISERROR(Z666/Z673),\"\",(Z666/Z673))","v":2.3410592948438416E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T666-F666)*(D666/(J666+D666))),0,(T666-F666)*(D666/(J666+D666)))","v":81.472069098566521},null,null,{"$f":"IF(ISERROR((T666-F666)*(J666/(J666+D666))),0,(T666-F666)*(J666/(J666+D666)))","v":0},null,null,null,null,null,{"$f":"AG666*'Emission Factors'!$D$10","v":-24.179035624364534},null,null,{"$f":"AJ666*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY666:BC666)","v":-76.104467393074728},null,{"$f":"F666*'Emission Factors'!$Q$10","v":-81.160840439241028},null,{"$f":"J666*'Emission Factors'!$R$10","v":0},{"$f":"D666*'Emission Factors'!$P$10","v":5.0563730461663008},{"$f":"SUM(BE666:BI666)","v":-100.28350301743926},{"$f":"(L666-Z666)*'Emission Factors'!$O$10","v":0},{"$f":"T666*'Emission Factors'!$Q$10","v":-103.6896984805758},null,{"$f":"X666*'Emission Factors'!$R$10","v":0},{"$f":"R666*'Emission Factors'!$P$10","v":3.406195463136537}]
[null,null,"Plastic",{"$f":"D590*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2034.5800381130098},{"$f":"IF(ISERROR(D667/D673),\"\",(D667/D673))","v":0.16299997901377891},{"$f":"F590*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.5289570056409},{"$f":"IF(ISERROR(F667/F673),\"\",(F667/F673))","v":4.6339187793816093E-2},null,null,{"$f":"J590*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":442.46451120148379},{"$f":"IF(ISERROR(J667/J673),\"\",(J667/J673))","v":0.16299997285917192},2756.5735063201346,{"$f":"IF(ISERROR(L667/L673),\"\",(L667/L673))","v":0.11881314848682123},null,null,null,"Plastic",1921.3711450573271,{"$f":"IF(ISERROR(R667/R673),\"\",(R667/R673))","v":0.1986532592670297},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L667*'Commercial Diversion'!$Z$106)","v":417.35763232164743},{"$f":"IF(ISERROR(T667/T673),\"\",(T667/T673))","v":4.6489531905289039E-2},null,null,{"$f":"IF(ISERROR(($L667-$T667-$V667)*($J667/($J667+$D667))),0,($L667-$T667-$V667)*($J667/($J667+$D667)))","v":417.84472894115999},{"$f":"IF(ISERROR(X667/X673),\"\",(X667/X673))","v":0.19583057640652254},2756.5735063201346,{"$f":"IF(ISERROR(Z667/Z673),\"\",(Z667/Z673))","v":0.11881314848682123},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T667-F667)*(D667/(J667+D667))),0,(T667-F667)*(D667/(J667+D667)))","v":113.20889305568268},null,null,{"$f":"IF(ISERROR((T667-F667)*(J667/(J667+D667))),0,(T667-F667)*(J667/(J667+D667)))","v":24.619782260323845},null,null,null,null,null,{"$f":"AG667*'Emission Factors'!$D$11","v":-118.08719287124899},null,null,{"$f":"AJ667*'Emission Factors'!$G$11","v":-55.155057605542311},null,null,null,null,293.96981563516596,null,{"$f":"F667*'Emission Factors'!$Q$11","v":-285.91245271869377},null,{"$f":"J667*'Emission Factors'!$R$11","v":538.6728280276044},{"$f":"D667*'Emission Factors'!$P$11","v":41.20944032625534},120.72756515837472,{"$f":"(L667-Z667)*'Emission Factors'!$O$11","v":0},{"$f":"T667*'Emission Factors'!$Q$11","v":-426.88866869539015},null,{"$f":"X667*'Emission Factors'!$R$11","v":508.69978521885946},{"$f":"R667*'Emission Factors'!$P$11","v":38.9164486349054}]
[null,null,"Paper",{"$f":"D591*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3120.5215308481747},{"$f":"IF(ISERROR(D668/D673),\"\",(D668/D673))","v":0.24999996781254435},{"$f":"F591*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4043.8522446816046},{"$f":"IF(ISERROR(F668/F673),\"\",(F668/F673))","v":0.6703735834172061},null,null,{"$f":"J591*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":678.62655092252112},{"$f":"IF(ISERROR(J668/J673),\"\",(J668/J673))","v":0.24999995837296307},7843.0003264523002,{"$f":"IF(ISERROR(L668/L673),\"\",(L668/L673))","v":0.3380470574183716},null,null,null,"Paper",1832.1141901300023,{"$f":"IF(ISERROR(R668/R673),\"\",(R668/R673))","v":0.18942485742796991},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L668*'Commercial Diversion'!$Z$107)","v":5612.4523099720627},{"$f":"IF(ISERROR(T668/T673),\"\",(T668/T673))","v":0.62517194014143351},null,null,398.43382635023517,{"$f":"IF(ISERROR(X668/X673),\"\",(X668/X673))","v":0.1867333017978797},7843.0003264523002,{"$f":"IF(ISERROR(Z668/Z673),\"\",(Z668/Z673))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T668-F668)*(D668/(J668+D668))),0,(T668-F668)*(D668/(J668+D668)))","v":1288.4073407181722},null,null,{"$f":"IF(ISERROR((T668-F668)*(J668/(J668+D668))),0,(T668-F668)*(J668/(J668+D668)))","v":280.19272457228595},null,null,null,null,null,{"$f":"AG668*'Emission Factors'!$D$12","v":-3997.2087826640754},null,null,{"$f":"AJ668*'Emission Factors'!$G$12","v":-690.21158283132559},null,null,null,null,-11978.849611147587,null,{"$f":"F668*'Emission Factors'!$Q$12","v":-12029.868493701835},null,{"$f":"J668*'Emission Factors'!$R$12","v":-347.1227604610919},{"$f":"D668*'Emission Factors'!$P$12","v":398.14164301534061},-16666.269976642987,{"$f":"(L668-Z668)*'Emission Factors'!$O$12","v":0},{"$f":"T668*'Emission Factors'!$Q$12","v":-16696.224078150761},null,{"$f":"X668*'Emission Factors'!$R$12","v":-203.80200196375651},{"$f":"R668*'Emission Factors'!$P$12","v":233.75610347152877}]
[null,null,"Wood",{"$f":"D592*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1447.9219903135534},{"$f":"IF(ISERROR(D669/D673),\"\",(D669/D673))","v":0.1159999850650206},{"$f":"F592*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":230.14550793464431},{"$f":"IF(ISERROR(F669/F673),\"\",(F669/F673))","v":3.8152597950241909E-2},null,null,{"$f":"J592*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":314.88271962804976},{"$f":"IF(ISERROR(J669/J673),\"\",(J669/J673))","v":0.11599998068505485},1992.9502178762473,{"$f":"IF(ISERROR(L669/L673),\"\",(L669/L673))","v":8.5899646652075834E-2},null,null,null,"Wood",1202.3783606259403,{"$f":"IF(ISERROR(R669/R673),\"\",(R669/R673))","v":0.12431558620256286},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L669*'Commercial Diversion'!$Z$108)","v":529.08804061608134},{"$f":"IF(ISERROR(T669/T673),\"\",(T669/T673))","v":5.8935199550805922E-2},null,null,261.48381663422555,{"$f":"IF(ISERROR(X669/X673),\"\",(X669/X673))","v":0.12254917433616502},1992.9502178762473,{"$f":"IF(ISERROR(Z669/Z673),\"\",(Z669/Z673))","v":8.5899646652075834E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T669-F669)*(D669/(J669+D669))),0,(T669-F669)*(D669/(J669+D669)))","v":245.54362968761285},null,null,{"$f":"IF(ISERROR((T669-F669)*(J669/(J669+D669))),0,(T669-F669)*(J669/(J669+D669)))","v":53.398902993824173},null,null,null,null,null,{"$f":"AG669*'Emission Factors'!$D$13","v":-355.76341765488525},null,null,{"$f":"AJ669*'Emission Factors'!$G$13","v":-98.953679401032005},null,null,null,null,-2224.4931965299766,null,{"$f":"F669*'Emission Factors'!$Q$13","v":-566.5288731320162},null,{"$f":"J669*'Emission Factors'!$R$13","v":-191.60880061699663},{"$f":"D669*'Emission Factors'!$P$13","v":-1466.3555227809636},-2679.2102935858939,{"$f":"(L669-Z669)*'Emission Factors'!$O$13","v":0},{"$f":"T669*'Emission Factors'!$Q$13","v":-1302.4093067372614},null,{"$f":"X669*'Emission Factors'!$R$13","v":-159.11511608265303},{"$f":"R669*'Emission Factors'!$P$13","v":-1217.6858707659792}]
[null,null,"Food Waste",{"$f":"D593*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1697.5637127814077},{"$f":"IF(ISERROR(D670/D673),\"\",(D670/D673))","v":0.13599998249002418},null,null,{"$f":"H593*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.70366229525413},{"$f":"IF(ISERROR(H670/H673),\"\",(H670/H673))","v":8.1996434937611426E-2},{"$f":"J593*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":369.17284370185149},{"$f":"IF(ISERROR(J670/J673),\"\",(J670/J673))","v":0.13599997735489192},2228.4402187785136,{"$f":"IF(ISERROR(L670/L673),\"\",(L670/L673))","v":9.604967834185775E-2},null,null,null,"Food Waste",1331.4871328095464,{"$f":"IF(ISERROR(R670/R673),\"\",(R670/R673))","v":0.13766432335843001},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L670*'Commercial Diversion'!$AA$109)","v":607.39170605095683},{"$f":"IF(ISERROR(V670/V673),\"\",(V670/V673))","v":0.25121983909605056},289.56137991801012,{"$f":"IF(ISERROR(X670/X673),\"\",(X670/X673))","v":0.13570823802924425},2228.4402187785136,{"$f":"IF(ISERROR(Z670/Z673),\"\",(Z670/Z673))","v":9.604967834185775E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V670-H670)*(D670/(J670+D670))),0,(V670-H670)*(D670/(J670+D670)))","v":366.07657997186129},null,null,{"$f":"IF(ISERROR((V670-H670)*(J670/(J670+D670))),0,(V670-H670)*(J670/(J670+D670)))","v":79.61146378384133},null,null,null,null,null,{"$f":"AH670*'Emission Factors'!$E$14","v":-263.29824738018783},null,null,{"$f":"AK670*'Emission Factors'!$H$14","v":-2.7771407073607244},null,null,null,841.60772629775386,null,null,{"$f":"H670*'Emission Factors'!$S$14","v":-28.461788176662076},{"$f":"J670*'Emission Factors'!$R$14","v":-52.100751010223547},{"$f":"D670*'Emission Factors'!$P$14","v":922.17026548463946},575.53233821020524,{"$f":"(L670-Z670)*'Emission Factors'!$O$14","v":0},null,{"$f":"V670*'Emission Factors'!$S$14","v":-106.90824086790705},{"$f":"X670*'Emission Factors'!$R$14","v":-40.865317193994159},{"$f":"R670*'Emission Factors'!$P$14","v":723.30589627210645}]
[null,null,"Yard Trimmings",{"$f":"D594*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.64172246785404},{"$f":"IF(ISERROR(D671/D673),\"\",(D671/D673))","v":1.9999997425003552E-2},null,null,{"$f":"H594*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1810.3779583055623},{"$f":"IF(ISERROR(H671/H673),\"\",(H671/H673))","v":0.91800356506238856},{"$f":"J594*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.290124073801678},{"$f":"IF(ISERROR(J671/J673),\"\",(J671/J673))","v":1.9999996669837043E-2},2114.3098048472179,{"$f":"IF(ISERROR(L671/L673),\"\",(L671/L673))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",249.64172246785401,{"$f":"IF(ISERROR(R671/R673),\"\",(R671/R673))","v":2.5810808049683092E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L671*'Commercial Diversion'!$AA$110)","v":1810.3779583055623},{"$f":"IF(ISERROR(V671/V673),\"\",(V671/V673))","v":0.7487801609039495},54.290124073801671,{"$f":"IF(ISERROR(X671/X673),\"\",(X671/X673))","v":2.5444059848488208E-2},2114.3098048472179,{"$f":"IF(ISERROR(Z671/Z673),\"\",(Z671/Z673))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V671-H671)*(D671/(J671+D671))),0,(V671-H671)*(D671/(J671+D671)))","v":0},null,null,{"$f":"IF(ISERROR((V671-H671)*(J671/(J671+D671))),0,(V671-H671)*(J671/(J671+D671)))","v":0},null,null,null,null,null,{"$f":"AH671*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK671*'Emission Factors'!$H$15","v":0},null,null,null,-319.27042601407419,null,null,{"$f":"H671*'Emission Factors'!$S$15","v":-264.88005531182404},{"$f":"J671*'Emission Factors'!$R$15","v":-9.5018201286400341},{"$f":"D671*'Emission Factors'!$P$15","v":-44.888550573610132},-319.27042601407419,{"$f":"(L671-Z671)*'Emission Factors'!$O$15","v":0},null,{"$f":"V671*'Emission Factors'!$S$15","v":-264.88005531182404},{"$f":"X671*'Emission Factors'!$R$15","v":-9.5018201286400323},{"$f":"R671*'Emission Factors'!$P$15","v":-44.888550573610132}]
[null,null,"Other / Undifferentiated",{"$f":"D595*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3083.0768795445774},{"$f":"IF(ISERROR(D672/D673),\"\",(D672/D673))","v":0.24700009694861641},{"$f":"F595*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":451.90712217046837},{"$f":"IF(ISERROR(F672/F673),\"\",(F672/F673))","v":7.4915347676118349E-2},{"$f":"H595*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H672/H673),\"\",(H672/H673))","v":0},{"$f":"J595*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":855.06990614985182},{"$f":"IF(ISERROR(J672/J673),\"\",(J672/J673))","v":0.3150001140580812},4390.0539078648981,{"$f":"IF(ISERROR(L672/L673),\"\",(L672/L673))","v":0.18921901615335571},null,null,null,"Other / Undifferentiated",2567.5473256770501,{"$f":"IF(ISERROR(R672/R673),\"\",(R672/R673))","v":0.26546232146776283},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L672*'Commercial Diversion'!$Z$111)","v":1110.4152083502031},{"$f":"IF(ISERROR(T672/T673),\"\",(T672/T673))","v":0.12368932363726511},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L672*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V672/V673),\"\",(V672/V673))","v":0},712.09137383764505,{"$f":"IF(ISERROR(X672/X673),\"\",(X672/X673))","v":0.33373464958170024},4390.0539078648981,{"$f":"IF(ISERROR(Z672/Z673),\"\",(Z672/Z673))","v":0.18921901615335571},null,null,null,"Other",null,{"$f":"IF(ISERROR((T672-F672)*(D672/(J672+D672))),0,(T672-F672)*(D672/(J672+D672)))","v":515.52955386752797},{"$f":"IF(ISERROR((V672-H672)*(D672/(J672+D672))),0,(V672-H672)*(D672/(J672+D672)))","v":0},null,{"$f":"IF(ISERROR((T672-F672)*(J672/(J672+D672))),0,(T672-F672)*(J672/(J672+D672)))","v":142.9785323122068},{"$f":"IF(ISERROR((V672-H672)*(J672/(J672+D672))),0,(V672-H672)*(J672/(J672+D672)))","v":0},null,null,null,null,{"$f":"AG672*'Emission Factors'!$D$16","v":0},{"$f":"AH672*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ672*'Emission Factors'!$G$16","v":0},{"$f":"AK672*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F672*'Emission Factors'!$Q$16","v":0},{"$f":"H672*'Emission Factors'!$S$16","v":0},{"$f":"J672*'Emission Factors'!$R$16","v":0},{"$f":"D672*'Emission Factors'!$P$16","v":0},0,{"$f":"(L672-Z672)*'Emission Factors'!$O$16","v":0},{"$f":"T672*'Emission Factors'!$Q$16","v":0},{"$f":"V672*'Emission Factors'!$S$16","v":0},{"$f":"X672*'Emission Factors'!$R$16","v":0},{"$f":"R672*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D665:D672)","v":12482.08773045928},{"$f":"IF(ISERROR(D673/D673),\"\",(D673/D673))","v":1},{"$f":"SUM(F665:F672)","v":6032.2368671930781},{"$f":"IF(ISERROR(F673/F673),\"\",(F673/F673))","v":1},{"$f":"SUM(H665:H672)","v":1972.0816206008164},{"$f":"IF(ISERROR(H673/H673),\"\",(H673/H673))","v":1},{"$f":"SUM(J665:J672)","v":2714.5066556775596},{"$f":"IF(ISERROR(J673/J673),\"\",(J673/J673))","v":1},{"$f":"SUM(L665:L672)","v":23200.912873930734},{"$f":"IF(ISERROR(L673/L673),\"\",(L673/L673))","v":1},null,null,null,"Total",{"$f":"SUM(R665:R672)","v":9671.9839993897112},{"$f":"IF(ISERROR(R673/R673),\"\",(R673/R673))","v":1},{"$f":"SUM(T665:T672)","v":8977.4539604294296},{"$f":"IF(ISERROR(T673/T673),\"\",(T673/T673))","v":1},{"$f":"SUM(V665:V672)","v":2417.7696643565191},{"$f":"IF(ISERROR(V673/V673),\"\",(V673/V673))","v":1},{"$f":"SUM(X665:X672)","v":2133.7052497550776},{"$f":"IF(ISERROR(X673/X673),\"\",(X673/X673))","v":1},{"$f":"SUM(Z665:Z672)","v":23200.912873930734},{"$f":"IF(ISERROR(Z673/Z673),\"\",(Z673/Z673))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG665:AG672),2)","v":2444.0300000000002},{"$f":"ROUND(SUM(AH665:AH672),2)","v":366.08},null,{"$f":"ROUND(SUM(AJ665:AJ672),2)","v":501.19},{"$f":"ROUND(SUM(AK665:AK672),2)","v":79.61},null,null,null,null,{"$f":"ROUND(SUM(AP665:AP672),2)","v":-5366.79},{"$f":"ROUND(SUM(AQ665:AQ672),2)","v":-263.3},null,{"$f":"ROUND(SUM(AS665:AS672),2)","v":-844.32},{"$f":"ROUND(SUM(AT665:AT672),2)","v":-2.78},null,null,null,{"$f":"SUM(AX665:AX672)","v":-16633.827605381121},{"$f":"SUM(AY665:AY672)","v":0},{"$f":"SUM(AZ665:AZ672)","v":-16146.293401531915},{"$f":"SUM(BA665:BA672)","v":-293.34184348848612},-61.661304189347717,-132.53105617137294,-23111.011681865904,0,-22579.536250418147,-371.78829617973111,95.415529849815698,-255.10266511784243]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D602*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2872.3271592432297},{"$f":"IF(ISERROR(D679/D696),\"\",(D679/D696))","v":9.9999999999999978E-2},{"$f":"F602*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1768.1687812415762},{"$f":"IF(ISERROR(F679/F696),\"\",(F679/F696))","v":0.16999999999999996},null,null,null,null,{"$f":"SUM(F679,H679,J679,D679)","v":4640.4959404848059},{"$f":"IF(ISERROR(L679/L696),\"\",(L679/L696))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",{"$f":"IF($Z679=0,0,($Z679-$T679-$V679))","v":2295.4922721341986},{"$f":"IF(ISERROR(R679/R696),\"\",(R679/R696))","v":9.6206933172237358E-2},{"$f":"L679*'C&D Recycling'!$U$45","v":2345.0036683506073},{"$f":"IF(ISERROR(T679/T696),\"\",(T679/T696))","v":0.15362649481646534},null,null,null,null,{"$f":"L679","v":4640.4959404848059},{"$f":"IF(ISERROR(Z679/Z696),\"\",(Z679/Z696))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T679-F679),0,T679-F679)","v":576.83488710903111},null,null,null,null,null,null,null,null,{"$f":"AG679*'Emission Factors'!$D$25","v":-58.587666028174219},null,null,null,null,null,null,null,{"$f":"SUM(AY679:BC679)","v":-85.597433990459677},null,{"$f":"F679*'Emission Factors'!$Q$25","v":-143.77503941712894},null,null,{"$f":"D679*'Emission Factors'!$P$25","v":58.17760542666926},{"$f":"SUM(BE679:BI679)","v":-144.1851000186339},{"$f":"(L679-Z679)*'Emission Factors'!$O$25","v":0},{"$f":"T679*'Emission Factors'!$Q$25","v":-190.67919218304363},null,null,{"$f":"R679*'Emission Factors'!$P$25","v":46.494092164409729}]
[null,null,"Concrete ",{"$f":"D603*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3446.7925910918766},{"$f":"IF(ISERROR(D680/D696),\"\",(D680/D696))","v":0.12},{"$f":"F603*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6136.5857701913546},{"$f":"IF(ISERROR(F680/F696),\"\",(F680/F696))","v":0.59000000000000008},null,null,null,null,9583.3783612832303,{"$f":"IF(ISERROR(L680/L696),\"\",(L680/L696))","v":0.24494718309859156},null,null,null,"Concrete ",2255.5347932073646,{"$f":"IF(ISERROR(R680/R696),\"\",(R680/R696))","v":9.4532265585022646E-2},{"$f":"L680*'C&D Recycling'!$U$46","v":7327.8435680758657},{"$f":"IF(ISERROR(T680/T696),\"\",(T680/T696))","v":0.48006360805341058},null,null,null,null,9583.3783612832303,{"$f":"IF(ISERROR(Z680/Z696),\"\",(Z680/Z696))","v":0.24494718309859156},null,null,null,"Concrete ",null,1191.2577978845111,null,null,null,null,null,null,null,null,{"$f":"AG680*'Emission Factors'!$D$26","v":-33.606615430891445},null,null,null,null,null,null,null,{"$f":"SUM(AY680:BC680)","v":20.987284508708768},null,{"$f":"F680*'Emission Factors'!$Q$26","v":-48.825842003294369},null,null,{"$f":"D680*'Emission Factors'!$P$26","v":69.813126512003137},-12.619330922182698,{"$f":"(L680-Z680)*'Emission Factors'!$O$26","v":0},{"$f":"T680*'Emission Factors'!$Q$26","v":-58.304103564834932},null,null,{"$f":"R680*'Emission Factors'!$P$26","v":45.684772642652234}]
[null,null,"Drywall ",{"$f":"D604*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2326.5849989870171},{"$f":"IF(ISERROR(D681/D696),\"\",(D681/D696))","v":8.1000000000000016E-2},{"$f":"F604*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":208.01985661665606},{"$f":"IF(ISERROR(F681/F696),\"\",(F681/F696))","v":0.02},null,null,null,null,2534.6048556036731,{"$f":"IF(ISERROR(L681/L696),\"\",(L681/L696))","v":6.4783450704225365E-2},null,null,null,"Drywall ",2011.5220133710006,{"$f":"IF(ISERROR(R681/R696),\"\",(R681/R696))","v":8.4305386807050214E-2},{"$f":"L681*'C&D Recycling'!$U$47","v":523.08284223267242},{"$f":"IF(ISERROR(T681/T696),\"\",(T681/T696))","v":3.4268340231365844E-2},null,null,null,null,2534.6048556036731,{"$f":"IF(ISERROR(Z681/Z696),\"\",(Z681/Z696))","v":6.4783450704225365E-2},null,null,null,"Drywall ",null,315.06298561601636,null,null,null,null,null,null,null,null,{"$f":"AG681*'Emission Factors'!$D$27","v":28.13245280780864},null,null,null,null,null,null,null,-136.14124064777957,null,{"$f":"F681*'Emission Factors'!$Q$27","v":5.8766005578803941},null,null,{"$f":"D681*'Emission Factors'!$P$27","v":-142.01784120565995},-108.00878783997089,{"$f":"(L681-Z681)*'Emission Factors'!$O$27","v":0},{"$f":"T681*'Emission Factors'!$Q$27","v":14.777189891765628},null,null,{"$f":"R681*'Emission Factors'!$P$27","v":-122.78597773173652}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D605*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4509.5536400118735},{"$f":"IF(ISERROR(D682/D696),\"\",(D682/D696))","v":0.15700000000000006},{"$f":"F605*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":520.0496415416402},{"$f":"IF(ISERROR(F682/F696),\"\",(F682/F696))","v":0.05},null,null,null,null,5029.6032815535136,{"$f":"IF(ISERROR(L682/L696),\"\",(L682/L696))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",3884.3509292828489,{"$f":"IF(ISERROR(R682/R696),\"\",(R682/R696))","v":0.16279797357957992},{"$f":"L682*'C&D Recycling'!$U$48","v":1145.2523522706647},{"$f":"IF(ISERROR(T682/T696),\"\",(T682/T696))","v":7.5028072209117169E-2},null,null,null,null,5029.6032815535136,{"$f":"IF(ISERROR(Z682/Z696),\"\",(Z682/Z696))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",null,625.20271072902449,null,null,null,null,null,null,null,null,{"$f":"AG682*'Emission Factors'!$D$28","v":-905.8441197559489},null,null,null,null,null,null,null,-5847.1251624363231,null,{"$f":"F682*'Emission Factors'!$Q$28","v":-1280.160277901058},null,null,{"$f":"D682*'Emission Factors'!$P$28","v":-4566.9648845352649},-6752.9692821922717,{"$f":"(L682-Z682)*'Emission Factors'!$O$28","v":0},{"$f":"T682*'Emission Factors'!$Q$28","v":-2819.1665803355118},null,null,{"$f":"R682*'Emission Factors'!$P$28","v":-3933.80270185676}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D606*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1292.5472216594537},{"$f":"IF(ISERROR(D683/D696),\"\",(D683/D696))","v":4.4999999999999998E-2},{"$f":"F606*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":208.01985661665606},{"$f":"IF(ISERROR(F683/F696),\"\",(F683/F696))","v":0.02},null,null,null,null,1500.5670782761099,{"$f":"IF(ISERROR(L683/L696),\"\",(L683/L696))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",1106.0198650367693,{"$f":"IF(ISERROR(R683/R696),\"\",(R683/R696))","v":4.6354666724200896E-2},{"$f":"L683*'C&D Recycling'!$U$49","v":394.54721323934052},{"$f":"IF(ISERROR(T683/T696),\"\",(T683/T696))","v":2.5847680422690925E-2},null,null,null,null,1500.5670782761099,{"$f":"IF(ISERROR(Z683/Z696),\"\",(Z683/Z696))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,186.52735662268447,null,null,null,null,null,null,null,null,{"$f":"AG683*'Emission Factors'!$D$29","v":-295.88952635219664},null,null,null,null,null,null,null,-1656.9760588415311,null,{"$f":"F683*'Emission Factors'!$Q$29","v":-513.94091023294936},null,null,{"$f":"D683*'Emission Factors'!$P$29","v":-1143.0351486085817},-1952.8655851937278,{"$f":"(L683-Z683)*'Emission Factors'!$O$29","v":0},{"$f":"T683*'Emission Factors'!$Q$29","v":-974.78172132277211},null,null,{"$f":"R683*'Emission Factors'!$P$29","v":-978.08386387095561}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D607*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4193.5976524951166},{"$f":"IF(ISERROR(D684/D696),\"\",(D684/D696))","v":0.14599999999999999},{"$f":"F607*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":520.0496415416402},{"$f":"IF(ISERROR(F684/F696),\"\",(F684/F696))","v":0.05},null,null,null,null,4713.6472940367566,{"$f":"IF(ISERROR(L684/L696),\"\",(L684/L696))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",3607.669717291833,{"$f":"IF(ISERROR(R684/R696),\"\",(R684/R696))","v":0.15120192022093148},{"$f":"L684*'C&D Recycling'!$U$50","v":1105.9775767449239},{"$f":"IF(ISERROR(T684/T696),\"\",(T684/T696))","v":7.245509282313313E-2},null,null,null,null,4713.6472940367566,{"$f":"IF(ISERROR(Z684/Z696),\"\",(Z684/Z696))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",null,585.92793520328371,null,null,null,null,null,null,null,null,{"$f":"AG684*'Emission Factors'!$D$30","v":-64.988260836390253},null,null,null,null,null,null,null,37.791296631918918,null,{"$f":"F684*'Emission Factors'!$Q$30","v":-47.148007291018224},null,null,{"$f":"D684*'Emission Factors'!$P$30","v":84.939303922937142},-27.196964204471328,{"$f":"(L684-Z684)*'Emission Factors'!$O$30","v":0},{"$f":"T684*'Emission Factors'!$Q$30","v":-100.26857954847209},null,null,{"$f":"R684*'Emission Factors'!$P$30","v":73.071615344000762}]
[null,null,"Clay Bricks ",{"$f":"D608*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1838.2893819156684},{"$f":"IF(ISERROR(D685/D696),\"\",(D685/D696))","v":6.4000000000000029E-2},{"$f":"F608*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":83.207942646662403},{"$f":"IF(ISERROR(F685/F696),\"\",(F685/F696))","v":7.9999999999999967E-3},null,null,null,null,1921.4973245623307,{"$f":"IF(ISERROR(L685/L696),\"\",(L685/L696))","v":4.9112676056338046E-2},null,null,null,"Clay Bricks ",1599.4384688862258,{"$f":"IF(ISERROR(R685/R696),\"\",(R685/R696))","v":6.7034453462210056E-2},{"$f":"L685*'C&D Recycling'!$U$51","v":322.058855676105},{"$f":"IF(ISERROR(T685/T696),\"\",(T685/T696))","v":2.1098804146827677E-2},null,null,null,null,1921.4973245623307,{"$f":"IF(ISERROR(Z685/Z696),\"\",(Z685/Z696))","v":4.9112676056338046E-2},null,null,null,"Clay Bricks ",null,238.85091302944261,null,null,null,null,null,null,null,null,{"$f":"AG685*'Emission Factors'!$D$31","v":-70.118097682701602},null,null,null,null,null,null,null,14.492124088840555,null,{"$f":"F685*'Emission Factors'!$Q$31","v":-22.741543384227803},null,null,{"$f":"D685*'Emission Factors'!$P$31","v":37.233667473068358},-55.625973593861048,{"$f":"(L685-Z685)*'Emission Factors'!$O$31","v":0},{"$f":"T685*'Emission Factors'!$Q$31","v":-88.021830677082406},null,null,{"$f":"R685*'Emission Factors'!$P$31","v":32.395857083221358}]
[null,null,"Ferrous Metals ",{"$f":"D609*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":689.35851821837571},{"$f":"IF(ISERROR(D686/D696),\"\",(D686/D696))","v":2.4000000000000014E-2},{"$f":"F609*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":520.0496415416402},{"$f":"IF(ISERROR(F686/F696),\"\",(F686/F696))","v":0.05},null,null,null,null,1209.4081597600159,{"$f":"IF(ISERROR(L686/L696),\"\",(L686/L696))","v":3.0911971830985929E-2},null,null,null,"Ferrous Metals ",539.02354793693917,{"$f":"IF(ISERROR(R686/R696),\"\",(R686/R696))","v":2.2591146606831043E-2},{"$f":"L686*'C&D Recycling'!$U$52","v":670.38461182307674},{"$f":"IF(ISERROR(T686/T696),\"\",(T686/T696))","v":4.3918412360401442E-2},null,null,null,null,1209.4081597600159,{"$f":"IF(ISERROR(Z686/Z696),\"\",(Z686/Z696))","v":3.0911971830985929E-2},null,null,null,"Ferrous Metals ",null,150.33497028143654,null,null,null,null,null,null,null,null,{"$f":"AG686*'Emission Factors'!$D$32","v":-275.49259541664208},null,null,null,null,null,null,null,-928.50800248752341,null,{"$f":"F686*'Emission Factors'!$Q$32","v":-942.47062778992404},null,null,{"$f":"D686*'Emission Factors'!$P$32","v":13.962625302400633},-1204.0005979041655,{"$f":"(L686-Z686)*'Emission Factors'!$O$32","v":0},{"$f":"T686*'Emission Factors'!$Q$32","v":-1214.9182606734096},null,null,{"$f":"R686*'Emission Factors'!$P$32","v":10.917662769244139}]
[null,null,"Non Ferrous Metals ",{"$f":"D610*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":114.89308636972928},{"$f":"IF(ISERROR(D687/D696),\"\",(D687/D696))","v":4.0000000000000018E-3},{"$f":"F610*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":41.603971323331201},{"$f":"IF(ISERROR(F687/F696),\"\",(F687/F696))","v":3.9999999999999983E-3},null,null,null,null,156.49705769306047,{"$f":"IF(ISERROR(L687/L696),\"\",(L687/L696))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",95.439785738710697,{"$f":"IF(ISERROR(R687/R696),\"\",(R687/R696))","v":3.9999999999999992E-3},{"$f":"L687*'C&D Recycling'!$U$53","v":61.057271954349766},{"$f":"IF(ISERROR(T687/T696),\"\",(T687/T696))","v":4.0000000000000001E-3},null,null,null,null,156.49705769306047,{"$f":"IF(ISERROR(Z687/Z696),\"\",(Z687/Z696))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,19.453300631018564,null,null,null,null,null,null,null,null,{"$f":"AG687*'Emission Factors'!$D$33","v":-134.76724636357},null,null,null,null,null,null,null,-285.05137600601228,null,{"$f":"F687*'Emission Factors'!$Q$33","v":-287.37848022307907},null,null,{"$f":"D687*'Emission Factors'!$P$33","v":2.3271042170667724},-419.81862236958233,{"$f":"(L687-Z687)*'Emission Factors'!$O$33","v":0},{"$f":"T687*'Emission Factors'!$Q$33","v":-421.75170933665868},null,null,{"$f":"R687*'Emission Factors'!$P$33","v":1.9330869670763653}]
[null,null,"Mixed Plastics",{"$f":"D611*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":229.78617273945855},{"$f":"IF(ISERROR(D688/D696),\"\",(D688/D696))","v":8.0000000000000036E-3},{"$f":"F611*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":72.806949815829626},{"$f":"IF(ISERROR(F688/F696),\"\",(F688/F696))","v":7.0000000000000001E-3},null,null,null,null,302.59312255528818,{"$f":"IF(ISERROR(L688/L696),\"\",(L688/L696))","v":7.734154929577468E-3},null,null,null,"Mixed Plastics",192.17246249647241,{"$f":"IF(ISERROR(R688/R696),\"\",(R688/R696))","v":8.0541866689680369E-3},{"$f":"L688*'C&D Recycling'!$U$54","v":110.42066005881577},{"$f":"IF(ISERROR(T688/T696),\"\",(T688/T696))","v":7.233907216907638E-3},null,null,null,null,302.59312255528818,{"$f":"IF(ISERROR(Z688/Z696),\"\",(Z688/Z696))","v":7.734154929577468E-3},null,null,null,"Mixed Plastics",null,37.613710242986144,null,null,null,null,null,null,null,null,{"$f":"AG688*'Emission Factors'!$D$34","v":-39.234527749353532},null,null,null,null,null,null,null,-69.815405804761284,null,{"$f":"F688*'Emission Factors'!$Q$34","v":-74.469614238894835},null,null,{"$f":"D688*'Emission Factors'!$P$34","v":4.6542084341335448},-109.04993355411482,{"$f":"(L688-Z688)*'Emission Factors'!$O$34","v":0},{"$f":"T688*'Emission Factors'!$Q$34","v":-112.9422943741604},null,null,{"$f":"R688*'Emission Factors'!$P$34","v":3.8923608200455799}]
[null,null,"Cardboard",{"$f":"D612*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":229.78617273945855},{"$f":"IF(ISERROR(D689/D696),\"\",(D689/D696))","v":8.0000000000000036E-3},{"$f":"F612*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":124.81191396999363},{"$f":"IF(ISERROR(F689/F696),\"\",(F689/F696))","v":1.1999999999999999E-2},null,null,null,null,354.59808670945216,{"$f":"IF(ISERROR(L689/L696),\"\",(L689/L696))","v":9.0633802816901428E-3},null,null,null,"Cardboard",185.70800740121754,{"$f":"IF(ISERROR(R689/R696),\"\",(R689/R696))","v":7.7832533241278517E-3},{"$f":"L689*'C&D Recycling'!$U$55","v":168.89007930823462},{"$f":"IF(ISERROR(T689/T696),\"\",(T689/T696))","v":1.1064371132369452E-2},null,null,null,null,354.59808670945216,{"$f":"IF(ISERROR(Z689/Z696),\"\",(Z689/Z696))","v":9.0633802816901428E-3},null,null,null,"Cardboard",null,44.078165338240993,null,null,null,null,null,null,null,null,{"$f":"AG689*'Emission Factors'!$D$40","v":-147.90765224400141},null,null,null,null,null,null,null,-335.51723072489364,null,{"$f":"F689*'Emission Factors'!$Q$40","v":-389.49633178057411},null,null,{"$f":"D689*'Emission Factors'!$P$40","v":53.979101055680452},-483.42488296889513,{"$f":"(L689-Z689)*'Emission Factors'!$O$40","v":0},{"$f":"T689*'Emission Factors'!$Q$40","v":-527.04957621675828},null,null,{"$f":"R689*'Emission Factors'!$P$40","v":43.624693247863156}]
[null,null,"Carpet",{"$f":"D613*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":344.67925910918785},{"$f":"IF(ISERROR(D690/D696),\"\",(D690/D696))","v":1.2000000000000007E-2},{"$f":"F613*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":20.801985661665601},{"$f":"IF(ISERROR(F690/F696),\"\",(F690/F696))","v":1.9999999999999992E-3},null,null,null,null,365.48124477085344,{"$f":"IF(ISERROR(L690/L696),\"\",(L690/L696))","v":9.3415492957746524E-3},null,null,null,"Carpet",299.24826740664184,{"$f":"IF(ISERROR(R690/R696),\"\",(R690/R696))","v":1.2541866689680367E-2},{"$f":"L690*'C&D Recycling'!$U$56","v":66.232977364211578},{"$f":"IF(ISERROR(T690/T696),\"\",(T690/T696))","v":4.3390721690763712E-3},null,null,null,null,365.48124477085344,{"$f":"IF(ISERROR(Z690/Z696),\"\",(Z690/Z696))","v":9.3415492957746524E-3},null,null,null,"Carpet",null,45.430991702545981,null,null,null,null,null,null,null,null,{"$f":"AG690*'Emission Factors'!$D$35","v":-108.0479021256256},null,null,null,null,null,null,null,-42.07042925387119,null,{"$f":"F690*'Emission Factors'!$Q$35","v":-49.051741905071509},null,null,{"$f":"D690*'Emission Factors'!$P$35","v":6.9813126512003167},-150.11833137949679,{"$f":"(L690-Z690)*'Emission Factors'!$O$35","v":0},{"$f":"T690*'Emission Factors'!$Q$35","v":-156.17946113965436},null,null,{"$f":"R690*'Emission Factors'!$P$35","v":6.0611297601575806}]
[null,"HIDE","Vinyl Flooring",{"$f":"D614*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D691/D696),\"\",(D691/D696))","v":0},{"$f":"F614*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F691/F696),\"\",(F691/F696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L691/L696),\"\",(L691/L696))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R691/R696),\"\",(R691/R696))","v":0},{"$f":"L691*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T691/T696),\"\",(T691/T696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z691/Z696),\"\",(Z691/Z696))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG691*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F691*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D691*'Emission Factors'!$P$37","v":0},0,{"$f":"(L691-Z691)*'Emission Factors'!$O$37","v":0},{"$f":"T691*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R691*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D615*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D692/D696),\"\",(D692/D696))","v":0},{"$f":"F615*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F692/F696),\"\",(F692/F696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L692/L696),\"\",(L692/L696))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R692/R696),\"\",(R692/R696))","v":0},{"$f":"L692*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T692/T696),\"\",(T692/T696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z692/Z696),\"\",(Z692/Z696))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG692*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F692*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D692*'Emission Factors'!$P$38","v":0},0,{"$f":"(L692-Z692)*'Emission Factors'!$O$38","v":0},{"$f":"T692*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R692*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D616*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D693/D696),\"\",(D693/D696))","v":0},{"$f":"F616*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F693/F696),\"\",(F693/F696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L693/L696),\"\",(L693/L696))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R693/R696),\"\",(R693/R696))","v":0},{"$f":"L693*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T693/T696),\"\",(T693/T696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z693/Z696),\"\",(Z693/Z696))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG693*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F693*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D693*'Emission Factors'!$P$39","v":0},0,{"$f":"(L693-Z693)*'Emission Factors'!$O$39","v":0},{"$f":"T693*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R693*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D617*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D694/D696),\"\",(D694/D696))","v":0},{"$f":"F617*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F694/F696),\"\",(F694/F696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L694/L696),\"\",(L694/L696))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R694/R696),\"\",(R694/R696))","v":0},{"$f":"L694*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T694/T696),\"\",(T694/T696))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z694/Z696),\"\",(Z694/Z696))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG694*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F694*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D694*'Emission Factors'!$P$41","v":0},0,{"$f":"(L694-Z694)*'Emission Factors'!$O$41","v":0},{"$f":"T694*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R694*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D618*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6635.0757378518638},{"$f":"IF(ISERROR(D695/D696),\"\",(D695/D696))","v":0.23100000000000004},{"$f":"F618*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":176.81687812415763},{"$f":"IF(ISERROR(F695/F696),\"\",(F695/F696))","v":1.6999999999999998E-2},null,null,null,null,6811.8926159760213,{"$f":"IF(ISERROR(L695/L696),\"\",(L695/L696))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",5788.3263044874502,{"$f":"IF(ISERROR(R695/R696),\"\",(R695/R696))","v":0.24259594715915983},{"$f":"L695*'C&D Recycling'!$U$61","v":1023.5663114885714},{"$f":"IF(ISERROR(T695/T696),\"\",(T695/T696))","v":6.705614441823432E-2},null,null,null,null,6811.8926159760213,{"$f":"IF(ISERROR(Z695/Z696),\"\",(Z695/Z696))","v":0.17410915492957749},null,null,null,"Other",null,846.74943336441379,null,null,null,null,null,null,null,null,{"$f":"AG695*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F695*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D695*'Emission Factors'!$P$42","v":0},0,{"$f":"(L695-Z695)*'Emission Factors'!$O$42","v":0},{"$f":"T695*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R695*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D679:D695)","v":28723.271592432306},{"$f":"IF(ISERROR(D696/D696),\"\",(D696/D696))","v":1},{"$f":"SUM(F679:F695)","v":10400.992830832804},{"$f":"IF(ISERROR(F696/F696),\"\",(F696/F696))","v":1},null,null,null,null,{"$f":"SUM(L679:L695)","v":39124.264423265107},{"$f":"IF(ISERROR(L696/L696),\"\",(L696/L696))","v":1},null,null,null,"Total",{"$f":"SUM(R679:R695)","v":23859.94643467768},{"$f":"IF(ISERROR(R696/R696),\"\",(R696/R696))","v":1},{"$f":"SUM(T679:T695)","v":15264.317988587442},{"$f":"IF(ISERROR(T696/T696),\"\",(T696/T696))","v":1},null,null,null,null,{"$f":"SUM(Z679:Z695)","v":39124.264423265107},{"$f":"IF(ISERROR(Z696/Z696),\"\",(Z696/Z696))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG679:AG695),2)","v":4863.33},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP679:AP695),2)","v":-2106.35},null,null,null,null,null,null,null,{"$f":"SUM(AX679:AX695)","v":-9313.5316349636887},null,{"$f":"SUM(AZ679:AZ695)","v":-3793.5818156093396},null,null,{"$f":"SUM(BC679:BC695)","v":-5519.9498193543477},{"$f":"SUM(BD679:BD695)","v":-11419.883392141375},{"$f":"SUM(BE679:BE695)","v":0},{"$f":"SUM(BF679:BF695)","v":-6649.2861194805919},null,null,{"$f":"SUM(BI679:BI695)","v":-4770.5972726607815}]
[]
[]
[null,null,{"$f":"C622+1","v":2025}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D628*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":635.89660142365074},{"$f":"IF(ISERROR(D705/D713),\"\",(D705/D713))","v":4.7000017029762954E-2},{"$f":"F628*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":794.84346268006584},{"$f":"IF(ISERROR(F705/F713),\"\",(F705/F713))","v":0.12156315358428887},null,null,null,null,{"$f":"SUM(F705,H705,J705,D705)","v":1430.7400641037166},{"$f":"IF(ISERROR(L705/L713),\"\",(L705/L713))","v":5.6892424657384949E-2},null,null,null,"Metal",{"$f":"R717 + IF(MFH_ResorCom<>\"commercial\",R729,0)","v":410.42719724773679},{"$f":"IF(ISERROR(R705/R713),\"\",(R705/R713))","v":4.1668746596070075E-2},{"$f":"T717 + IF(MFH_ResorCom<>\"commercial\",T729,0)","v":942.76686256286359},{"$f":"IF(ISERROR(T705/T713),\"\",(T705/T713))","v":0.10886242125009297},null,null,null,null,{"$f":"SUM(T705,V705,X705,R705)","v":1353.1940598106003},{"$f":"IF(ISERROR(Z705/Z713),\"\",(Z705/Z713))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF717 + IF(MFH_ResorCom<>\"commercial\",AF729,0)","v":31.286114830534824},194.18328934537931,null,{"$f":"AI717 + IF(MFH_ResorCom<>\"commercial\",AI729,0)","v":0},0,null,{"$f":"AL717 + IF(MFH_ResorCom<>\"commercial\",AL729,0)","v":46.259889462581711},null,null,{"$f":"AF705*'Emission Factors'!$C$9","v":-116.46977303314203},{"$f":"AG705*'Emission Factors'!$D$9","v":-846.77092690089853},null,{"$f":"AI705*'Emission Factors'!$F$9","v":0},{"$f":"AJ705*'Emission Factors'!$G$9","v":0},null,{"$f":"AL705*'Emission Factors'!$K$9","v":29.511412875368745},null,null,{"$f":"SUM(AY705:BC705)","v":-3437.0779775167616},null,{"$f":"F705*'Emission Factors'!$Q$9","v":-3449.9577574021187},null,{"$f":"J705*'Emission Factors'!$R$9","v":0},{"$f":"D705*'Emission Factors'!$P$9","v":12.879779885356847},{"$f":"SUM(BE705:BI705)","v":-4370.8072645754328},{"$f":"(L705-Z705)*'Emission Factors'!$O$9","v":-287.11221614303145},{"$f":"T705*'Emission Factors'!$Q$9","v":-4092.0080539551236},null,{"$f":"X705*'Emission Factors'!$R$9","v":0},{"$f":"R705*'Emission Factors'!$P$9","v":8.3130055227217294}]
[null,null,"Glass",{"$f":"D629*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":432.95087756503881},{"$f":"IF(ISERROR(D706/D713),\"\",(D706/D713))","v":3.2000011594732224E-2},{"$f":"F629*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":318.13937832810774},{"$f":"IF(ISERROR(F706/F713),\"\",(F706/F713))","v":4.8656154230052102E-2},null,null,null,null,751.0902558931466,{"$f":"IF(ISERROR(L706/L713),\"\",(L706/L713))","v":2.9866603212139565E-2},null,null,null,"Glass",311.94402825515067,{"$f":"IF(ISERROR(R706/R713),\"\",(R706/R713))","v":3.1670212775093749E-2},{"$f":"T718 + IF(MFH_ResorCom<>\"commercial\",T730,0)","v":399.32933128000531},{"$f":"IF(ISERROR(T706/T713),\"\",(T706/T713))","v":4.6111037209290079E-2},null,null,null,null,711.27335953515603,{"$f":"IF(ISERROR(Z706/Z713),\"\",(Z706/Z713))","v":2.9862110555425689E-2},null,null,null,"Glass",21.301184565470546,99.705664744417547,null,0,0,null,{"$f":"AL718 + IF(MFH_ResorCom<>\"commercial\",AL730,0)","v":18.515711792520023},null,null,{"$f":"AF706*'Emission Factors'!$C$10","v":-11.628744080664118},{"$f":"AG706*'Emission Factors'!$D$10","v":-29.590347299141271},null,{"$f":"AI706*'Emission Factors'!$F$10","v":0},{"$f":"AJ706*'Emission Factors'!$G$10","v":0},null,{"$f":"AL706*'Emission Factors'!$K$10","v":-4.6130613447643452},null,null,-79.203475870911461,null,{"$f":"F706*'Emission Factors'!$Q$10","v":-87.972687707750168},null,{"$f":"J706*'Emission Factors'!$R$10","v":0},{"$f":"D706*'Emission Factors'!$P$10","v":8.7692118368387053},{"$f":"SUM(BE706:BI706)","v":-125.03562859548121},{"$f":"(L706-Z706)*'Emission Factors'!$O$10","v":-20.930370592269842},{"$f":"T706*'Emission Factors'!$Q$10","v":-110.42353429448713},null,{"$f":"X706*'Emission Factors'!$R$10","v":0},{"$f":"R706*'Emission Factors'!$P$10","v":6.3182762912757493}]
[null,null,"Plastic",{"$f":"D630*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1542.3875013254512},{"$f":"IF(ISERROR(D707/D713),\"\",(D707/D713))","v":0.11400004130623359},{"$f":"F630*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":302.98988412200748},{"$f":"IF(ISERROR(F707/F713),\"\",(F707/F713))","v":4.633919450481154E-2},null,null,{"$f":"J630*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":335.42583974979397},{"$f":"IF(ISERROR(J707/J713),\"\",(J707/J713))","v":0.11399981170758659},2180.8032251972527,{"$f":"IF(ISERROR(L707/L713),\"\",(L707/L713))","v":8.6718186129666308E-2},null,null,null,"Plastic",1240.698153245118,{"$f":"IF(ISERROR(R707/R713),\"\",(R707/R713))","v":0.12596225907168002},{"$f":"T719 + IF(MFH_ResorCom<>\"commercial\",T731,0)","v":564.03850087238027},{"$f":"IF(ISERROR(T707/T713),\"\",(T707/T713))","v":6.5130202727236478E-2},null,null,{"$f":"X719 + IF(MFH_ResorCom<>\"commercial\",X731,0)","v":264.77623122244029},{"$f":"IF(ISERROR(X707/X713),\"\",(X707/X713))","v":0.1267107584809096},2069.5128853399383,{"$f":"IF(ISERROR(Z707/Z713),\"\",(Z707/Z713))","v":8.6886457575590756E-2},null,null,null,"Plastic",75.885470014488774,225.80387806584432,null,17.770858611853505,52.878749915500038,null,{"$f":"AL719 + IF(MFH_ResorCom<>\"commercial\",AL731,0)","v":17.634011230971439},null,null,{"$f":"AF707*'Emission Factors'!$C$11","v":-147.46248425483716},{"$f":"AG707*'Emission Factors'!$D$11","v":-235.53402370184983},null,{"$f":"AI707*'Emission Factors'!$F$11","v":-55.807730155823428},{"$f":"AJ707*'Emission Factors'!$G$11","v":-118.46288756170773},null,{"$f":"AL707*'Emission Factors'!$K$11","v":-15.872957138240585},null,null,129.69111917463741,null,{"$f":"F707*'Emission Factors'!$Q$11","v":-309.90914804052949},null,{"$f":"J707*'Emission Factors'!$R$11","v":408.35995004642899},{"$f":"D707*'Emission Factors'!$P$11","v":31.240317168737896},-443.4489636378226,{"$f":"(L707-Z707)*'Emission Factors'!$O$11","v":-214.007952976132},{"$f":"T707*'Emission Factors'!$Q$11","v":-576.91923205273861},null,{"$f":"X707*'Emission Factors'!$R$11","v":322.34847689769811},{"$f":"R707*'Emission Factors'!$P$11","v":25.129744493349829}]
[null,null,"Paper",{"$f":"D631*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2868.2995638683824},{"$f":"IF(ISERROR(D708/D713),\"\",(D708/D713))","v":0.212000076815101},{"$f":"F631*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4383.2536569650383},{"$f":"IF(ISERROR(F708/F713),\"\",(F708/F713))","v":0.67037368050293977},null,null,{"$f":"J631*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":623.77436865751156},{"$f":"IF(ISERROR(J708/J713),\"\",(J708/J713))","v":0.21199964984217856},7875.327589490932,{"$f":"IF(ISERROR(L708/L713),\"\",(L708/L713))","v":0.31315715046954767},null,null,null,"Paper",1856.2000308844508,{"$f":"IF(ISERROR(R708/R713),\"\",(R708/R713))","v":0.18845127524981076},{"$f":"T720 + IF(MFH_ResorCom<>\"commercial\",T732,0)","v":5203.0933766483413},{"$f":"IF(ISERROR(T708/T713),\"\",(T708/T713))","v":0.60080743762299083},null,null,386.76091010811638,{"$f":"IF(ISERROR(X708/X713),\"\",(X708/X713))","v":0.18508749083823692},7446.0543176409083,{"$f":"IF(ISERROR(Z708/Z713),\"\",(Z708/Z713))","v":0.31261524736483159},null,null,null,"Paper",141.1203477462422,870.97918523768953,null,33.047561629060908,203.96589692033453,null,{"$f":"AL720 + IF(MFH_ResorCom<>\"commercial\",AL732,0)","v":255.10536247471978},null,null,{"$f":"AF708*'Emission Factors'!$C$12","v":-880.76082788928989},{"$f":"AG708*'Emission Factors'!$D$12","v":-2702.1622267450566},null,{"$f":"AI708*'Emission Factors'!$F$12","v":-185.13599898571567},{"$f":"AJ708*'Emission Factors'!$G$12","v":-502.43854394112168},null,{"$f":"AL708*'Emission Factors'!$K$12","v":-800.71497796535186},null,null,-12992.64235367211,null,{"$f":"F708*'Emission Factors'!$Q$12","v":-13039.538014074695},null,{"$f":"J708*'Emission Factors'!$R$12","v":-319.06544248663067},{"$f":"D708*'Emission Factors'!$P$12","v":365.96110288921602},-18063.854929198646,{"$f":"(L708-Z708)*'Emission Factors'!$O$12","v":-2624.4117136310247},{"$f":"T708*'Emission Factors'!$Q$12","v":-15478.4411729808},null,{"$f":"X708*'Emission Factors'!$R$12","v":-197.83121449149036},{"$f":"R708*'Emission Factors'!$P$12","v":236.82917190466836}]
[null,null,"Wood",{"$f":"D632*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":798.25318051054012},{"$f":"IF(ISERROR(D709/D713),\"\",(D709/D713))","v":5.9000021377787523E-2},{"$f":"F632*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":249.4616712604527},{"$f":"IF(ISERROR(F709/F713),\"\",(F709/F713))","v":3.8152603475628148E-2},null,null,{"$f":"J632*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.59758373015652},{"$f":"IF(ISERROR(J709/J713),\"\",(J709/J713))","v":5.8999902550417614E-2},1221.3124355011494,{"$f":"IF(ISERROR(L709/L713),\"\",(L709/L713))","v":4.856467464857369E-2},null,null,null,"Wood",631.17494885055908,{"$f":"IF(ISERROR(R709/R713),\"\",(R709/R713))","v":6.4080229521355045E-2},{"$f":"T721 + IF(MFH_ResorCom<>\"commercial\",T733,0)","v":392.67635450108736},{"$f":"IF(ISERROR(T709/T713),\"\",(T709/T713))","v":4.5342809994870607E-2},null,null,134.47120510482625,{"$f":"IF(ISERROR(X709/X713),\"\",(X709/X713))","v":6.4352258184232417E-2},1158.3225084564726,{"$f":"IF(ISERROR(Z709/Z713),\"\",(Z709/Z713))","v":4.8631028201268543E-2},null,null,null,"Wood",39.274059042586288,127.804172617395,null,9.197198755257519,29.929179870072755,null,{"$f":"AL721 + IF(MFH_ResorCom<>\"commercial\",AL733,0)","v":14.518669246833149},null,null,{"$f":"AF709*'Emission Factors'!$C$13","v":-39.796210211521995},{"$f":"AG709*'Emission Factors'!$D$13","v":-185.17299470878152},null,{"$f":"AI709*'Emission Factors'!$F$13","v":-13.037191338393367},{"$f":"AJ709*'Emission Factors'!$G$13","v":-55.461859767821878},null,{"$f":"AL709*'Emission Factors'!$K$13","v":6.3241232656903899},null,null,-1528.1291284362133,null,{"$f":"F709*'Emission Factors'!$Q$13","v":-614.07776661427272},null,{"$f":"J709*'Emission Factors'!$R$13","v":-105.63559933627073},{"$f":"D709*'Emission Factors'!$P$13","v":-808.41576248566992},-1815.2732611970418,{"$f":"(L709-Z709)*'Emission Factors'!$O$13","v":-127.6192356629269},{"$f":"T709*'Emission Factors'!$Q$13","v":-966.61670530742254},null,{"$f":"X709*'Emission Factors'!$R$13","v":-81.82686670800301},{"$f":"R709*'Emission Factors'!$P$13","v":-639.21045351868918}]
[null,null,"Food Waste",{"$f":"D633*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1596.5063610210802},{"$f":"IF(ISERROR(D710/D713),\"\",(D710/D713))","v":0.11800004275557505},null,null,{"$f":"H633*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.503742333462384},{"$f":"IF(ISERROR(H710/H713),\"\",(H710/H713))","v":3.9999973513208907E-2},{"$f":"J633*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":347.19516746031303},{"$f":"IF(ISERROR(J710/J713),\"\",(J710/J713))","v":0.11799980510083523},2029.2052708148558,{"$f":"IF(ISERROR(L710/L713),\"\",(L710/L713))","v":8.0689994556435177E-2},null,null,null,"Food Waste",1323.6603244126122,{"$f":"IF(ISERROR(R710/R713),\"\",(R710/R713))","v":0.13438501884642146},null,null,{"$f":"V722 + IF(MFH_ResorCom<>\"commercial\",V734,0)","v":320.20290229022373},{"$f":"IF(ISERROR(V710/V713),\"\",(V710/V713))","v":9.9471262898576357E-2},283.30008532603966,{"$f":"IF(ISERROR(X710/X713),\"\",(X710/X713))","v":0.13557549529138602},1927.1633120288757,{"$f":"IF(ISERROR(Z710/Z713),\"\",(Z710/Z713))","v":8.0910051122647375E-2},null,null,null,"Food Waste",{"$f":"AF722 + IF(MFH_ResorCom<>\"commercial\",AF734,0)","v":78.548118085172533},null,{"$f":"AH722 + IF(MFH_ResorCom<>\"commercial\",AH734,0)","v":194.29791852329598},{"$f":"AI722 + IF(MFH_ResorCom<>\"commercial\",AI734,0)","v":18.394397510515027},null,{"$f":"AK722 + IF(MFH_ResorCom<>\"commercial\",AK734,0)","v":45.500684623758374},null,{"$f":"AM722 + IF(MFH_ResorCom<>\"commercial\",AM734,0)","v":5.0994431902930053},null,{"$f":"AF710*'Emission Factors'!$C$14","v":-102.19382842550621},null,{"$f":"AH710*'Emission Factors'!$E$14","v":-139.74753976540831},{"$f":"AI710*'Emission Factors'!$F$14","v":-11.343360777241736},null,{"$f":"AK710*'Emission Factors'!$H$14","v":-1.587231253836952},null,{"$f":"AM710*'Emission Factors'!$L$14","v":-2.9668105984317008},null,803.22395338904039,null,null,{"$f":"H710*'Emission Factors'!$S$14","v":-15.049686371131273},{"$f":"J710*'Emission Factors'!$R$14","v":-48.999078021057365},{"$f":"D710*'Emission Factors'!$P$14","v":867.27271778122906},545.38518256861607,{"$f":"(L710-Z710)*'Emission Factors'!$O$14","v":-77.327713404304731},null,{"$f":"V710*'Emission Factors'!$S$14","v":-56.359559512612513},{"$f":"X710*'Emission Factors'!$R$14","v":-39.981671075100941},{"$f":"R710*'Emission Factors'!$P$14","v":719.05412656063424}]
[null,null,"Yard Trimmings",{"$f":"D634*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1975.3383788904894},{"$f":"IF(ISERROR(D711/D713),\"\",(D711/D713))","v":0.14600005290096577},null,null,{"$f":"H634*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1816.9545245860761},{"$f":"IF(ISERROR(H711/H713),\"\",(H711/H713))","v":0.84999943715568949},{"$f":"J634*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":429.5804614339466},{"$f":"IF(ISERROR(J711/J713),\"\",(J711/J713))","v":0.14599975885357577},4221.8733649105125,{"$f":"IF(ISERROR(L711/L713),\"\",(L711/L713))","v":0.1678799792865657},null,null,null,"Yard Trimmings",1455.5368689351155,{"$f":"IF(ISERROR(R711/R713),\"\",(R711/R713))","v":0.14777382532056124},null,null,{"$f":"V723 + IF(MFH_ResorCom<>\"commercial\",V735,0)","v":2230.1741547885522},{"$f":"IF(ISERROR(V711/V713),\"\",(V711/V713))","v":0.69280521217610291},307.85334901201327,{"$f":"IF(ISERROR(X711/X713),\"\",(X711/X713))","v":0.14732565371938247},3993.564372735681,{"$f":"IF(ISERROR(Z711/Z713),\"\",(Z711/Z713))","v":0.16766586180984006},null,null,null,"Yard Trimmings",null,null,{"$f":"AH723 + IF(MFH_ResorCom<>\"commercial\",AH735,0)","v":422.61485537541517},null,null,{"$f":"AK723 + IF(MFH_ResorCom<>\"commercial\",AK735,0)","v":98.967942620787568},null,{"$f":"AM723 + IF(MFH_ResorCom<>\"commercial\",AM735,0)","v":108.36316779372642},null,null,null,{"$f":"AH711*'Emission Factors'!$E$15","v":14.15754395883646},null,null,{"$f":"AK711*'Emission Factors'!$H$15","v":2.8411016033552414},null,{"$f":"AM711*'Emission Factors'!$L$15","v":15.854833929723577},null,-696.21649484998125,null,null,{"$f":"H711*'Emission Factors'!$S$15","v":-265.84228600633315},{"$f":"J711*'Emission Factors'!$R$15","v":-75.184876530670238},{"$f":"D711*'Emission Factors'!$P$15","v":-355.1893323129778},-641.9044048429696,{"$f":"(L711-Z711)*'Emission Factors'!$O$15","v":0},null,{"$f":"V711*'Emission Factors'!$S$15","v":-326.30128463798206},{"$f":"X711*'Emission Factors'!$R$15","v":-53.8802811416518},{"$f":"R711*'Emission Factors'!$P$15","v":-261.7228390633357}]
[null,null,"Other / Undifferentiated",{"$f":"D635*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3680.0775570101814},{"$f":"IF(ISERROR(D712/D713),\"\",(D712/D713))","v":0.27199973621984197},{"$f":"F635*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":489.8348398410817},{"$f":"IF(ISERROR(F712/F713),\"\",(F712/F713))","v":7.4915213702279507E-2},{"$f":"H635*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":235.13670686780893},{"$f":"IF(ISERROR(H712/H713),\"\",(H712/H713))","v":0.11000058933110161},{"$f":"J635*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1032.7633664199341},{"$f":"IF(ISERROR(J712/J713),\"\",(J712/J713))","v":0.35100107194540625},5437.8124701390061,{"$f":"IF(ISERROR(L712/L713),\"\",(L712/L713))","v":0.21623098703968704},null,null,null,"Other / Undifferentiated",2620.1194987319263,{"$f":"IF(ISERROR(R712/R713),\"\",(R712/R713))","v":0.2660084326190077},{"$f":"T724 + IF(MFH_ResorCom<>\"commercial\",T736,0)","v":1158.2636260383433},{"$f":"IF(ISERROR(T712/T713),\"\",(T712/T713))","v":0.13374609119551922},{"$f":"V724 + IF(MFH_ResorCom<>\"commercial\",V736,0)","v":668.67227394973872},{"$f":"IF(ISERROR(V712/V713),\"\",(V712/V713))","v":0.20772352492532073},712.44950714519678,{"$f":"IF(ISERROR(X712/X713),\"\",(X712/X713))","v":0.34094834348585262},5159.5049058652057,{"$f":"IF(ISERROR(Z712/Z713),\"\",(Z712/Z713))","v":0.21661672526425138},null,null,null,"Other",{"$f":"AF724 + IF(MFH_ResorCom<>\"commercial\",AF736,0)","v":181.05982761368531},{"$f":"AG724 + IF(MFH_ResorCom<>\"commercial\",AG736,0)","v":535.20291568827588},{"$f":"AH724 + IF(MFH_ResorCom<>\"commercial\",AH736,0)","v":343.69531497629475},{"$f":"AI724 + IF(MFH_ResorCom<>\"commercial\",AI736,0)","v":54.715795830877902},{"$f":"AJ724 + IF(MFH_ResorCom<>\"commercial\",AJ736,0)","v":161.73425814743399},{"$f":"AK724 + IF(MFH_ResorCom<>\"commercial\",AK736,0)","v":103.86380529642574},{"$f":"AL724 + IF(MFH_ResorCom<>\"commercial\",AL736,0)","v":28.508387638448315},{"$f":"AM724 + IF(MFH_ResorCom<>\"commercial\",AM736,0)","v":14.023553190790675},null,{"$f":"AF712*'Emission Factors'!$C$16","v":0},{"$f":"AG712*'Emission Factors'!$D$16","v":0},{"$f":"AH712*'Emission Factors'!$E$16","v":0},{"$f":"AI712*'Emission Factors'!$F$16","v":0},{"$f":"AJ712*'Emission Factors'!$G$16","v":0},{"$f":"AK712*'Emission Factors'!$H$16","v":0},{"$f":"AL712*'Emission Factors'!$K$16","v":0},{"$f":"AM712*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F712*'Emission Factors'!$Q$16","v":0},{"$f":"H712*'Emission Factors'!$S$16","v":0},{"$f":"J712*'Emission Factors'!$R$16","v":0},{"$f":"D712*'Emission Factors'!$P$16","v":0},0,{"$f":"(L712-Z712)*'Emission Factors'!$O$16","v":0},{"$f":"T712*'Emission Factors'!$Q$16","v":0},{"$f":"V712*'Emission Factors'!$S$16","v":0},{"$f":"X712*'Emission Factors'!$R$16","v":0},{"$f":"R712*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D705:D712)","v":13529.710021614814},{"$f":"IF(ISERROR(D713/D713),\"\",(D713/D713))","v":1},{"$f":"SUM(F705:F712)","v":6538.522893196754},{"$f":"IF(ISERROR(F713/F713),\"\",(F713/F713))","v":1},{"$f":"SUM(H705:H712)","v":2137.5949737873475},{"$f":"IF(ISERROR(H713/H713),\"\",(H713/H713))","v":1},{"$f":"SUM(J705:J712)","v":2942.3367874516557},{"$f":"IF(ISERROR(J713/J713),\"\",(J713/J713))","v":1},{"$f":"SUM(L705:L712)","v":25148.164676050568},{"$f":"IF(ISERROR(L713/L713),\"\",(L713/L713))","v":1},null,null,null,"Total",{"$f":"SUM(R705:R712)","v":9849.761050562669},{"$f":"IF(ISERROR(R713/R713),\"\",(R713/R713))","v":1},{"$f":"SUM(T705:T712)","v":8660.1680519030197},{"$f":"IF(ISERROR(T713/T713),\"\",(T713/T713))","v":1},{"$f":"SUM(V705:V712)","v":3219.0493310285146},{"$f":"IF(ISERROR(V713/V713),\"\",(V713/V713))","v":1},{"$f":"SUM(X705:X712)","v":2089.6112879186326},{"$f":"IF(ISERROR(X713/X713),\"\",(X713/X713))","v":1},{"$f":"SUM(Z705:Z712)","v":23818.589721412834},{"$f":"IF(ISERROR(Z713/Z713),\"\",(Z713/Z713))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF705:AF712),2)","v":568.48},2053.6799999999998,960.61,133.13,448.51,248.33,380.54,127.49,null,{"$f":"ROUND(SUM(AO705:AO712),2)","v":-1298.31},-3999.23,-125.59,-265.32,-676.36,1.25,-785.37,12.89,null,{"$f":"SUM(AX705:AX712)","v":-17800.3543577823},{"$f":"SUM(AY705:AY712)","v":0},{"$f":"SUM(AZ705:AZ712)","v":-17501.455373839362},{"$f":"SUM(BA705:BA712)","v":-280.89197237746441},{"$f":"SUM(BB705:BB712)","v":-140.52504632820001},122.51803476273079,-24914.939269478782,-3351.4092024096894,-21224.408698590574,-382.66084415059458,-51.171556518548002,94.711032190625019]
[]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D640*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":521.43524717558046},{"$f":"IF(ISERROR(D717/D725),\"\",(D717/D725))","v":4.7000017029762954E-2},{"$f":"IF(F640=\"\",0,F640*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":770.99815770969519},{"$f":"IF(ISERROR(F717/F725),\"\",(F717/F725))","v":0.12156315358428894},null,null,null,null,{"$f":"SUM(F717,H717,J717,D717)","v":1292.4334048852756},{"$f":"IF(ISERROR(L717/L725),\"\",(L717/L725))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"Z717-SUM(T717,V717,X717)","v":295.96584299966639},{"$f":"IF(ISERROR(R717/R725),\"\",(R717/R725))","v":3.9917512976043554E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z717))","v":918.92155759249272},{"$f":"IF(ISERROR(T717/T725),\"\",(T717/T725))","v":0.10856841173457649},null,null,null,null,{"$f":"L717*(1-PAYT_SourceReduction)","v":1214.8874005921591},{"$f":"IF(ISERROR(Z717/Z725),\"\",(Z717/Z725))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L717-$Z717)*(D717/L717)),0,($L717-$Z717)*(D717/L717))","v":31.286114830534824},{"$f":"IF(ISERROR((T717-(1-PAYT_SourceReduction)*F717)*D717/(J717+D717)),0,(T717-(1-PAYT_SourceReduction)*F717)*D717/(J717+D717))","v":194.18328934537931},null,{"$f":"IF(ISERROR(($L717-$Z717)*(J717/L717)),0,($L717-$Z717)*(J717/L717))","v":0},{"$f":"IF(ISERROR((T717-(1-PAYT_SourceReduction)*F717)*J717/(J717+D717)),0,(T717-(1-PAYT_SourceReduction)*F717)*J717/(J717+D717))","v":0},null,{"$f":"IF(ISERROR(($L717-$Z717)*(F717/L717)),0,($L717-$Z717)*(F717/L717))","v":46.259889462581711},null,null,{"$f":"AF717*'Emission Factors'!$C$9","v":-116.46977303314203},{"$f":"AG717*'Emission Factors'!$D$9","v":-846.77092690089853},null,{"$f":"AI717*'Emission Factors'!$F$9","v":0},{"$f":"AJ717*'Emission Factors'!$G$9","v":0},null,{"$f":"AL717*'Emission Factors'!$K$9","v":29.511412875368745},null,null,{"$f":"SUM(AY717:BC717)","v":-3335.8975997543166},null,{"$f":"F717*'Emission Factors'!$Q$9","v":-3346.4590199491286},null,{"$f":"J717*'Emission Factors'!$R$9","v":0},{"$f":"D717*'Emission Factors'!$P$9","v":10.561420194812086},{"$f":"SUM(BE717:BI717)","v":-4269.6268868129873},{"$f":"(L717-Z717)*'Emission Factors'!$O$9","v":-287.1122161430323},{"$f":"T717*'Emission Factors'!$Q$9","v":-3988.5093165021326},null,{"$f":"X717*'Emission Factors'!$R$9","v":0},{"$f":"R717*'Emission Factors'!$P$9","v":5.9946458321769667}]
[null,null,"Glass",{"$f":"D641*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.01974275784198},{"$f":"IF(ISERROR(D718/D725),\"\",(D718/D725))","v":3.2000011594732224E-2},{"$f":"IF(F641=\"\",0,F641*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":308.59519654199994},{"$f":"IF(ISERROR(F718/F725),\"\",(F718/F725))","v":4.8656154230052116E-2},null,null,null,null,663.61493929984192,{"$f":"IF(ISERROR(L718/L725),\"\",(L718/L725))","v":2.994708663780396E-2},null,null,null,"Glass",234.01289344795384,{"$f":"IF(ISERROR(R718/R725),\"\",(R718/R725))","v":3.1561793131583513E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z718))","v":389.78514949389751},{"$f":"IF(ISERROR(T718/T725),\"\",(T718/T725))","v":4.6052194824058659E-2},null,null,null,null,623.79804294185135,{"$f":"IF(ISERROR(Z718/Z725),\"\",(Z718/Z725))","v":2.9947086637803964E-2},null,null,null,"Glass",21.301184565470546,{"$f":"IF(ISERROR((T718-(1-PAYT_SourceReduction)*F718)*D718/(J718+D718)),0,(T718-(1-PAYT_SourceReduction)*F718)*D718/(J718+D718))","v":99.705664744417547},null,0,{"$f":"IF(ISERROR((T718-(1-PAYT_SourceReduction)*F718)*J718/(J718+D718)),0,(T718-(1-PAYT_SourceReduction)*F718)*J718/(J718+D718))","v":0},null,{"$f":"IF(ISERROR(($L718-$Z718)*(F718/L718)),0,($L718-$Z718)*(F718/L718))","v":18.515711792520023},null,null,{"$f":"AF718*'Emission Factors'!$C$10","v":-11.628744080664118},{"$f":"AG718*'Emission Factors'!$D$10","v":-29.590347299141271},null,{"$f":"AI718*'Emission Factors'!$F$10","v":0},{"$f":"AJ718*'Emission Factors'!$G$10","v":0},null,{"$f":"AL718*'Emission Factors'!$K$10","v":-4.6130613447643452},null,null,{"$f":"SUM(AY718:BC718)","v":-78.142752780689506},null,{"$f":"F718*'Emission Factors'!$Q$10","v":-85.333506955880708},null,{"$f":"J718*'Emission Factors'!$R$10","v":0},{"$f":"D718*'Emission Factors'!$P$10","v":7.1907541751912065},-123.97490550525927,{"$f":"(L718-Z718)*'Emission Factors'!$O$10","v":-20.930370592269842},{"$f":"T718*'Emission Factors'!$Q$10","v":-107.78435354261767},null,{"$f":"X718*'Emission Factors'!$R$10","v":0},{"$f":"R718*'Emission Factors'!$P$10","v":4.7398186296282523}]
[null,null,"Plastic",{"$f":"D642*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1264.7578335748121},{"$f":"IF(ISERROR(D719/D725),\"\",(D719/D725))","v":0.11400004130623355},{"$f":"IF(F642=\"\",0,F642*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":293.90018718285711},{"$f":"IF(ISERROR(F719/F725),\"\",(F719/F725))","v":4.633919450481154E-2},null,null,{"$f":"J642*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":296.18097686422493},{"$f":"IF(ISERROR(J719/J725),\"\",(J719/J725))","v":0.11399981170758654},1854.8389976218941,{"$f":"IF(ISERROR(L719/L725),\"\",(L719/L725))","v":8.3703697538162924E-2},null,null,null,"Plastic",963.06848549447909,{"$f":"IF(ISERROR(R719/R725),\"\",(R719/R725))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z719))","v":554.94880393323001},{"$f":"IF(ISERROR(T719/T725),\"\",(T719/T725))","v":6.5565890515055542E-2},null,null,{"$f":"IF(ISERROR(($Z719-$T719-$V719)*($J719/($J719+$D719))),0,($Z719-$T719-$V719)*($J719/($J719+$D719)))","v":225.53136833687137},{"$f":"IF(ISERROR(X719/X725),\"\",(X719/X725))","v":0.12921756472737816},1743.5486577645804,{"$f":"IF(ISERROR(Z719/Z725),\"\",(Z719/Z725))","v":8.3703697538162938E-2},null,null,null,"Plastic",75.885470014488774,{"$f":"IF(ISERROR((T719-(1-PAYT_SourceReduction)*F719)*D719/(J719+D719)),0,(T719-(1-PAYT_SourceReduction)*F719)*D719/(J719+D719))","v":225.80387806584432},null,17.770858611853505,{"$f":"IF(ISERROR((T719-(1-PAYT_SourceReduction)*F719)*J719/(J719+D719)),0,(T719-(1-PAYT_SourceReduction)*F719)*J719/(J719+D719))","v":52.878749915500038},null,{"$f":"IF(ISERROR(($L719-$Z719)*(F719/L719)),0,($L719-$Z719)*(F719/L719))","v":17.634011230971439},null,null,{"$f":"AF719*'Emission Factors'!$C$11","v":-147.46248425483716},{"$f":"AG719*'Emission Factors'!$D$11","v":-235.53402370184983},null,{"$f":"AI719*'Emission Factors'!$F$11","v":-55.807730155823428},{"$f":"AJ719*'Emission Factors'!$G$11","v":-118.46288756170773},null,{"$f":"AL719*'Emission Factors'!$K$11","v":-15.872957138240585},null,null,85.586976212841506,null,{"$f":"F719*'Emission Factors'!$Q$11","v":-300.61187317433507},null,{"$f":"J719*'Emission Factors'!$R$11","v":360.5817876380579},{"$f":"D719*'Emission Factors'!$P$11","v":25.617061749118676},-487.55310659961731,{"$f":"(L719-Z719)*'Emission Factors'!$O$11","v":-214.0079529761307},{"$f":"T719*'Emission Factors'!$Q$11","v":-567.62195718654436},null,{"$f":"X719*'Emission Factors'!$R$11","v":274.57031448932713},{"$f":"R719*'Emission Factors'!$P$11","v":19.506489073730613}]
[null,null,"Paper",{"$f":"D643*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2352.0057957707031},{"$f":"IF(ISERROR(D720/D725),\"\",(D720/D725))","v":0.21200007681510097},{"$f":"IF(F643=\"\",0,F643*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4251.7560412453295},{"$f":"IF(ISERROR(F720/F725),\"\",(F720/F725))","v":0.67037368050293977},null,null,{"$f":"J643*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":550.79269381768177},{"$f":"IF(ISERROR(J720/J725),\"\",(J720/J725))","v":0.21199964984217862},7154.5545308337141,{"$f":"IF(ISERROR(L720/L725),\"\",(L720/L725))","v":0.32286504070542277},null,null,null,"Paper",1339.9062627867715,{"$f":"IF(ISERROR(R720/R725),\"\",(R720/R725))","v":0.18071587278243206},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z720))","v":5071.5957609286334},{"$f":"IF(ISERROR(T720/T725),\"\",(T720/T725))","v":0.59919706113588622},null,null,313.77923526828641,{"$f":"IF(ISERROR(X720/X725),\"\",(X720/X725))","v":0.17977893249343765},6725.2812589836913,{"$f":"IF(ISERROR(Z720/Z725),\"\",(Z720/Z725))","v":0.32286504070542277},null,null,null,"Paper",141.1203477462422,{"$f":"IF(ISERROR((T720-(1-PAYT_SourceReduction)*F720)*D720/(J720+D720)),0,(T720-(1-PAYT_SourceReduction)*F720)*D720/(J720+D720))","v":870.97918523768953},null,33.047561629060908,{"$f":"IF(ISERROR((T720-(1-PAYT_SourceReduction)*F720)*J720/(J720+D720)),0,(T720-(1-PAYT_SourceReduction)*F720)*J720/(J720+D720))","v":203.96589692033453},null,{"$f":"IF(ISERROR(($L720-$Z720)*(F720/L720)),0,($L720-$Z720)*(F720/L720))","v":255.10536247471978},null,null,{"$f":"AF720*'Emission Factors'!$C$12","v":-880.76082788928989},{"$f":"AG720*'Emission Factors'!$D$12","v":-2702.1622267450566},null,{"$f":"AI720*'Emission Factors'!$F$12","v":-185.13599898571567},{"$f":"AJ720*'Emission Factors'!$G$12","v":-502.43854394112168},null,{"$f":"AL720*'Emission Factors'!$K$12","v":-800.71497796535186},null,null,-12629.998479844364,null,{"$f":"F720*'Emission Factors'!$Q$12","v":-12648.351855771331},null,{"$f":"J720*'Emission Factors'!$R$12","v":-281.7347480140416},{"$f":"D720*'Emission Factors'!$P$12","v":300.08812394100812},-17701.211055370899,{"$f":"(L720-Z720)*'Emission Factors'!$O$12","v":-2624.4117136310192},{"$f":"T720*'Emission Factors'!$Q$12","v":-15087.255014677437},null,{"$f":"X720*'Emission Factors'!$R$12","v":-160.5005200189012},{"$f":"R720*'Emission Factors'!$P$12","v":170.95619295646048}]
[null,null,"Wood",{"$f":"D644*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":654.5676507097711},{"$f":"IF(ISERROR(D721/D725),\"\",(D721/D725))","v":5.900002137778753E-2},{"$f":"IF(F644=\"\",0,F644*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":241.97782078055235},{"$f":"IF(ISERROR(F721/F725),\"\",(F721/F725))","v":3.8152603475628169E-2},null,null,{"$f":"J644*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":153.28664592095856},{"$f":"IF(ISERROR(J721/J725),\"\",(J721/J725))","v":5.8999902550417614E-2},1049.8321174112821,{"$f":"IF(ISERROR(L721/L725),\"\",(L721/L725))","v":4.7375987961385445E-2},null,null,null,"Wood",487.48941904978989,{"$f":"IF(ISERROR(R721/R725),\"\",(R721/R725))","v":6.5748685771911369E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z721))","v":385.19250402118695},{"$f":"IF(ISERROR(T721/T725),\"\",(T721/T725))","v":4.5509584608298223E-2},null,null,114.16026729562829,{"$f":"IF(ISERROR(X721/X725),\"\",(X721/X725))","v":6.5407804853707202E-2},986.84219036660511,{"$f":"IF(ISERROR(Z721/Z725),\"\",(Z721/Z725))","v":4.7375987961385452E-2},null,null,null,"Wood",39.274059042586288,{"$f":"IF(ISERROR((T721-(1-PAYT_SourceReduction)*F721)*D721/(J721+D721)),0,(T721-(1-PAYT_SourceReduction)*F721)*D721/(J721+D721))","v":127.804172617395},null,9.197198755257519,{"$f":"IF(ISERROR((T721-(1-PAYT_SourceReduction)*F721)*J721/(J721+D721)),0,(T721-(1-PAYT_SourceReduction)*F721)*J721/(J721+D721))","v":29.929179870072755},null,{"$f":"IF(ISERROR(($L721-$Z721)*(F721/L721)),0,($L721-$Z721)*(F721/L721))","v":14.518669246833149},null,null,{"$f":"AF721*'Emission Factors'!$C$13","v":-39.796210211521995},{"$f":"AG721*'Emission Factors'!$D$13","v":-185.17299470878152},null,{"$f":"AI721*'Emission Factors'!$F$13","v":-13.037191338393367},{"$f":"AJ721*'Emission Factors'!$G$13","v":-55.461859767821878},null,{"$f":"AL721*'Emission Factors'!$K$13","v":6.3241232656903899},null,null,-1351.8326229783722,null,{"$f":"F721*'Emission Factors'!$Q$13","v":-595.65543277375969},null,{"$f":"J721*'Emission Factors'!$R$13","v":-93.276221731733074},{"$f":"D721*'Emission Factors'!$P$13","v":-662.90096847287941},-1638.9767557392006,{"$f":"(L721-Z721)*'Emission Factors'!$O$13","v":-127.61923566292737},{"$f":"T721*'Emission Factors'!$Q$13","v":-948.19437146690939},null,{"$f":"X721*'Emission Factors'!$R$13","v":-69.467489103465354},{"$f":"R721*'Emission Factors'!$P$13","v":-493.6956595058985}]
[null,null,"Food Waste",{"$f":"D645*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1309.1353014195422},{"$f":"IF(ISERROR(D722/D725),\"\",(D722/D725))","v":0.11800004275557506},null,null,{"$f":"H645*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":84.990719838216748},{"$f":"IF(ISERROR(H722/H725),\"\",(H722/H725))","v":3.9999973513208907E-2},{"$f":"J645*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":306.57329184191713},{"$f":"IF(ISERROR(J722/J725),\"\",(J722/J725))","v":0.11799980510083523},1700.6993130996761,{"$f":"IF(ISERROR(L722/L725),\"\",(L722/L725))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1036.2892648110737,{"$f":"IF(ISERROR(R722/R725),\"\",(R722/R725))","v":0.13976643303084571},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I722=\"\",0,Z722*'Food Waste Collection'!$AD$11))","v":319.68987979497808},{"$f":"IF(ISERROR(V722/V725),\"\",(V722/V725))","v":9.9709160591947038E-2},242.67820970764376,{"$f":"IF(ISERROR(X722/X725),\"\",(X722/X725))","v":0.13904179938279143},1598.6573543136956,{"$f":"IF(ISERROR(Z722/Z725),\"\",(Z722/Z725))","v":7.6747804574721135E-2},null,null,null,"Food Waste",78.548118085172533,null,{"$f":"IF(ISERROR((V722-(1-PAYT_SourceReduction)*H722)*D722/(J722+D722)),0,(V722-(1-PAYT_SourceReduction)*H722)*D722/(J722+D722))","v":194.29791852329598},18.394397510515027,null,{"$f":"IF(ISERROR((V722-(1-PAYT_SourceReduction)*H722)*J722/(J722+D722)),0,(V722-(1-PAYT_SourceReduction)*H722)*J722/(J722+D722))","v":45.500684623758374},null,{"$f":"IF(ISERROR(($L722-$Z722)*(H722/L722)),0,($L722-$Z722)*(H722/L722))","v":5.0994431902930053},null,{"$f":"AF722*'Emission Factors'!$C$14","v":-102.19382842550621},null,{"$f":"AH722*'Emission Factors'!$E$14","v":-139.74753976540831},{"$f":"AI722*'Emission Factors'!$F$14","v":-11.343360777241736},null,{"$f":"AK722*'Emission Factors'!$H$14","v":-1.587231253836952},null,{"$f":"AM722*'Emission Factors'!$L$14","v":-2.9668105984317008},null,652.93810661457599,null,null,{"$f":"H722*'Emission Factors'!$S$14","v":-14.959388245644895},{"$f":"J722*'Emission Factors'!$R$14","v":-43.266180102727347},{"$f":"D722*'Emission Factors'!$P$14","v":711.16367496294822},395.0993357941511,{"$f":"(L722-Z722)*'Emission Factors'!$O$14","v":-77.327713404305086},null,{"$f":"V722*'Emission Factors'!$S$14","v":-56.269261387126129},{"$f":"X722*'Emission Factors'!$R$14","v":-34.24877315677093},{"$f":"R722*'Emission Factors'!$P$14","v":562.94508374235329}]
[null,null,"Yard Trimmings",{"$f":"D646*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1619.7775763326545},{"$f":"IF(ISERROR(D723/D725),\"\",(D723/D725))","v":0.14600005290096579},null,null,{"$f":"H646*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1806.0527965621059},{"$f":"IF(ISERROR(H723/H725),\"\",(H723/H725))","v":0.84999943715568937},{"$f":"J646*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":379.31949668576175},{"$f":"IF(ISERROR(J723/J725),\"\",(J723/J725))","v":0.14599975885357575},3805.1498695805221,{"$f":"IF(ISERROR(L723/L725),\"\",(L723/L725))","v":0.17171577381061454},null,null,null,"Yard Trimmings",1099.9760663772799,{"$f":"IF(ISERROR(R723/R725),\"\",(R723/R725))","v":0.14835600100989324},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z723*'Food Waste Collection'!$AD$12))","v":2219.2724267645822},{"$f":"IF(ISERROR(V723/V725),\"\",(V723/V725))","v":0.6921764021415413},257.59238426382848,{"$f":"IF(ISERROR(X723/X725),\"\",(X723/X725))","v":0.14758683385085991},3576.8408774056907,{"$f":"IF(ISERROR(Z723/Z725),\"\",(Z723/Z725))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V723-(1-PAYT_SourceReduction)*H723)*D723/(J723+D723)),0,(V723-(1-PAYT_SourceReduction)*H723)*D723/(J723+D723))","v":422.61485537541517},null,null,{"$f":"IF(ISERROR((V723-(1-PAYT_SourceReduction)*H723)*J723/(J723+D723)),0,(V723-(1-PAYT_SourceReduction)*H723)*J723/(J723+D723))","v":98.967942620787568},null,{"$f":"IF(ISERROR(($L723-$Z723)*(H723/L723)),0,($L723-$Z723)*(H723/L723))","v":108.36316779372642},null,null,null,{"$f":"AH723*'Emission Factors'!$E$15","v":14.15754395883646},null,null,{"$f":"AK723*'Emission Factors'!$H$15","v":2.8411016033552414},null,{"$f":"AM723*'Emission Factors'!$L$15","v":15.854833929723577},null,-621.89074074699988,null,null,{"$f":"H723*'Emission Factors'!$S$15","v":-264.24723216205945},{"$f":"J723*'Emission Factors'!$R$15","v":-66.38823709252928},{"$f":"D723*'Emission Factors'!$P$15","v":-291.25527149241123},-567.57865073998823,{"$f":"(L723-Z723)*'Emission Factors'!$O$15","v":0},null,{"$f":"V723*'Emission Factors'!$S$15","v":-324.70623079370841},{"$f":"X723*'Emission Factors'!$R$15","v":-45.08364170351085},{"$f":"R723*'Emission Factors'!$P$15","v":-197.78877824276901}]
[null,null,"Other / Undifferentiated",{"$f":"D647*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3017.6637935614231},{"$f":"IF(ISERROR(D724/D725),\"\",(D724/D725))","v":0.27199973621984197},{"$f":"IF(F647=\"\",0,F647*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":475.1397939741388},{"$f":"IF(ISERROR(F724/F725),\"\",(F724/F725))","v":7.4915213702279548E-2},{"$f":"H647*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.72588651317801},{"$f":"IF(ISERROR(H724/H725),\"\",(H724/H725))","v":0.11000058933110161},{"$f":"J647*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":911.92993051463213},{"$f":"IF(ISERROR(J724/J725),\"\",(J724/J725))","v":0.35100107194540631},4638.4594045633721,{"$f":"IF(ISERROR(L724/L725),\"\",(L724/L725))","v":0.20932070305854394},null,null,null,"Other / Undifferentiated",1957.7277089077947,{"$f":"IF(ISERROR(R724/R725),\"\",(R724/R725))","v":0.26404270314387257},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z724))","v":1143.5425982536042},{"$f":"IF(ISERROR(T724/T725),\"\",(T724/T725))","v":0.13510685718212492},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z724-T724)*'Food Waste Collection'!$AD$13))","v":667.26145359510781},{"$f":"IF(ISERROR(V724/V725),\"\",(V724/V725))","v":0.20811443726651166},591.6200795330634,{"$f":"IF(ISERROR(X724/X725),\"\",(X724/X725))","v":0.33896706469182564},4360.1518402895699,{"$f":"IF(ISERROR(Z724/Z725),\"\",(Z724/Z725))","v":0.20932070305854397},null,null,null,"Other",{"$f":"IF(ISERROR(($L724-$Z724)*(D724/L724)),0,($L724-$Z724)*(D724/L724))","v":181.05982761368531},{"$f":"IF(ISERROR((T724-(1-PAYT_SourceReduction)*F724)*D724/(J724+D724)),0,(T724-(1-PAYT_SourceReduction)*F724)*D724/(J724+D724))","v":535.18094206364867},{"$f":"IF(ISERROR((V724-(1-PAYT_SourceReduction)*H724)*D724/(J724+D724)),0,(V724-(1-PAYT_SourceReduction)*H724)*D724/(J724+D724))","v":343.69531497629475},{"$f":"IF(ISERROR(($L724-$Z724)*(J724/L724)),0,($L724-$Z724)*(J724/L724))","v":54.715795830877902},{"$f":"IF(ISERROR((T724-(1-PAYT_SourceReduction)*F724)*J724/(J724+D724)),0,(T724-(1-PAYT_SourceReduction)*F724)*J724/(J724+D724))","v":161.73024985426514},{"$f":"IF(ISERROR((V724-(1-PAYT_SourceReduction)*H724)*J724/(J724+D724)),0,(V724-(1-PAYT_SourceReduction)*H724)*J724/(J724+D724))","v":103.86380529642574},{"$f":"IF(ISERROR(($L724-$Z724)*(F724/L724)),0,($L724-$Z724)*(F724/L724))","v":28.508387638448315},{"$f":"IF(ISERROR(($L724-$Z724)*(H724/L724)),0,($L724-$Z724)*(H724/L724))","v":14.023553190790675},null,{"$f":"AF724*'Emission Factors'!$C$16","v":0},{"$f":"AG724*'Emission Factors'!$D$16","v":0},{"$f":"AH724*'Emission Factors'!$E$16","v":0},{"$f":"AI724*'Emission Factors'!$F$16","v":0},{"$f":"AJ724*'Emission Factors'!$G$16","v":0},{"$f":"AK724*'Emission Factors'!$H$16","v":0},{"$f":"AL724*'Emission Factors'!$K$16","v":0},{"$f":"AM724*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F724*'Emission Factors'!$Q$16","v":0},{"$f":"H724*'Emission Factors'!$S$16","v":0},{"$f":"J724*'Emission Factors'!$R$16","v":0},{"$f":"D724*'Emission Factors'!$P$16","v":0},0,{"$f":"(L724-Z724)*'Emission Factors'!$O$16","v":0},{"$f":"T724*'Emission Factors'!$Q$16","v":0},{"$f":"V724*'Emission Factors'!$S$16","v":0},{"$f":"X724*'Emission Factors'!$R$16","v":0},{"$f":"R724*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D717:D724)","v":11094.362941302328},{"$f":"IF(ISERROR(D725/D725),\"\",(D725/D725))","v":1},{"$f":"SUM(F717:F724)","v":6342.3671974345725},{"$f":"IF(ISERROR(F725/F725),\"\",(F725/F725))","v":1},{"$f":"SUM(H717:H724)","v":2124.7694029135009},{"$f":"IF(ISERROR(H725/H725),\"\",(H725/H725))","v":1},{"$f":"SUM(J717:J724)","v":2598.0830356451761},{"$f":"IF(ISERROR(J725/J725),\"\",(J725/J725))","v":1},{"$f":"SUM(L717:L724)","v":22159.58257729558},{"$f":"IF(ISERROR(L725/L725),\"\",(L725/L725))","v":1},null,null,null,"Total",{"$f":"SUM(R717:R724)","v":7414.4359438748088},{"$f":"IF(ISERROR(R725/R725),\"\",(R725/R725))","v":1},{"$f":"SUM(T717:T724)","v":8463.9863742230445},{"$f":"IF(ISERROR(T725/T725),\"\",(T725/T725))","v":1},{"$f":"SUM(V722:V724)","v":3206.2237601546681},{"$f":"IF(ISERROR(V725/V725),\"\",(V725/V725))","v":1},{"$f":"SUM(X717:X724)","v":1745.3615444053216},{"$f":"IF(ISERROR(X725/X725),\"\",(X725/X725))","v":1},20830.007622657842,{"$f":"IF(ISERROR(Z725/Z725),\"\",(Z725/Z725))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF717:AF724),2)","v":568.48},2053.66,960.61,133.13,448.5,248.33,380.54,127.49,null,{"$f":"ROUND(SUM(AO717:AO724),2)","v":-1298.31},-3999.23,-125.59,-265.32,-676.36,1.25,-785.37,12.89,null,{"$f":"SUM(AX717:AX724)","v":-17279.237113277322},{"$f":"SUM(AY717:AY724)","v":0},{"$f":"SUM(AZ717:AZ724)","v":-16976.411688624434},{"$f":"SUM(BA717:BA724)","v":-279.20662040770435},-124.0835993029734,100.46479505778768,-24393.822024973801,-3351.4092024096844,-20699.365013375642,-380.97549218083452,-34.730109493321201,72.65779248568208]
[]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D652*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.46135424807039},{"$f":"IF(ISERROR(D729/D737),\"\",(D729/D737))","v":4.7000017029762961E-2},{"$f":"IF(F652=\"\",0,F652*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.845304970370922},{"$f":"IF(ISERROR(F729/F737),\"\",(F729/F737))","v":0.12156315358428886},null,null,null,null,{"$f":"SUM(F729,H729,J729,D729)","v":138.30665921844133},{"$f":"IF(ISERROR(L729/L737),\"\",(L729/L737))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z729-$T729-$V729)*($D729/($J729+$D729))),0,($Z729-$T729-$V729)*($D729/($J729+$D729)))","v":114.46135424807041},{"$f":"IF(ISERROR(R729/R737),\"\",(R729/R737))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z729),0,'Multi-Family Recycling'!$BG$20*Z729)","v":23.845304970370922},{"$f":"IF(ISERROR(T729/T737),\"\",(T729/T737))","v":0.12154705399792173},null,null,null,null,{"$f":"L729","v":138.30665921844133},{"$f":"IF(ISERROR(Z729/Z737),\"\",(Z729/Z737))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T729-F729)*(D729/(J729+D729))),0,(T729-F729)*(D729/(J729+D729)))","v":0},null,null,{"$f":"IF(ISERROR((T729-F729)*(J729/(J729+D729))),0,(T729-F729)*(J729/(J729+D729)))","v":0},null,null,null,null,null,{"$f":"AG729*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ729*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY729:BC729)","v":-101.18037776244633},null,{"$f":"F729*'Emission Factors'!$Q$9","v":-103.49873745299109},null,{"$f":"J729*'Emission Factors'!$R$9","v":0},{"$f":"D729*'Emission Factors'!$P$9","v":2.3183596905447632},{"$f":"SUM(BE729:BI729)","v":-101.18037776244633},{"$f":"(L729-Z729)*'Emission Factors'!$O$9","v":0},{"$f":"T729*'Emission Factors'!$Q$9","v":-103.49873745299109},null,{"$f":"X729*'Emission Factors'!$R$9","v":0},{"$f":"R729*'Emission Factors'!$P$9","v":2.3183596905447637}]
[null,null,"Glass",{"$f":"D653*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.931134807196855},{"$f":"IF(ISERROR(D730/D737),\"\",(D730/D737))","v":3.2000011594732224E-2},{"$f":"IF(F653=\"\",0,F653*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5441817861077975},{"$f":"IF(ISERROR(F730/F737),\"\",(F730/F737))","v":4.8656154230052061E-2},null,null,null,null,87.475316593304655,{"$f":"IF(ISERROR(L730/L737),\"\",(L730/L737))","v":2.9269838907803738E-2},null,null,null,"Glass",77.931134807196855,{"$f":"IF(ISERROR(R730/R737),\"\",(R730/R737))","v":3.2000300326713388E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z730),0,'Multi-Family Recycling'!$BG$21*Z730)","v":9.5441817861077993},{"$f":"IF(ISERROR(T730/T737),\"\",(T730/T737))","v":4.8649710304123676E-2},null,null,null,null,87.475316593304655,{"$f":"IF(ISERROR(Z730/Z737),\"\",(Z730/Z737))","v":2.9269838907803738E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T730-F730)*(D730/(J730+D730))),0,(T730-F730)*(D730/(J730+D730)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T730-F730)*(J730/(J730+D730))),0,(T730-F730)*(J730/(J730+D730)))","v":0},null,null,null,null,null,{"$f":"AG730*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ730*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY730:BC730)","v":-1.0607230902219638},null,{"$f":"F730*'Emission Factors'!$Q$10","v":-2.6391807518694619},null,{"$f":"J730*'Emission Factors'!$R$10","v":0},{"$f":"D730*'Emission Factors'!$P$10","v":1.5784576616474981},{"$f":"SUM(BE730:BI730)","v":-1.0607230902219642},{"$f":"(L730-Z730)*'Emission Factors'!$O$10","v":0},{"$f":"T730*'Emission Factors'!$Q$10","v":-2.6391807518694623},null,{"$f":"X730*'Emission Factors'!$R$10","v":0},{"$f":"R730*'Emission Factors'!$P$10","v":1.5784576616474981}]
[null,null,"Plastic",{"$f":"D654*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.62966775063882},{"$f":"IF(ISERROR(D731/D737),\"\",(D731/D737))","v":0.11400004130623356},{"$f":"IF(F654=\"\",0,F654*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.08969693915029},{"$f":"IF(ISERROR(F731/F737),\"\",(F731/F737))","v":4.6339194504811519E-2},null,null,{"$f":"J654*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.244862885568921},{"$f":"IF(ISERROR(J731/J737),\"\",(J731/J737))","v":0.11399981170758655},325.964227575358,{"$f":"IF(ISERROR(L731/L737),\"\",(L731/L737))","v":0.10906985881738056},null,null,null,"Plastic",277.62966775063882,{"$f":"IF(ISERROR(R731/R737),\"\",(R731/R737))","v":0.11400106991391647},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z731),0,'Multi-Family Recycling'!$BG$22*Z731)","v":9.0896969391502864},{"$f":"IF(ISERROR(T731/T737),\"\",(T731/T737))","v":4.6333057432498749E-2},null,null,{"$f":"IF(ISERROR(($Z731-$T731-$V731)*($J731/($J731+$D731))),0,($Z731-$T731-$V731)*($J731/($J731+$D731)))","v":39.244862885568921},{"$f":"IF(ISERROR(X731/X737),\"\",(X731/X737))","v":0.11400113907144122},325.964227575358,{"$f":"IF(ISERROR(Z731/Z737),\"\",(Z731/Z737))","v":0.10906985881738056},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T731-F731)*(D731/(J731+D731))),0,(T731-F731)*(D731/(J731+D731)))","v":-3.1127106248590009E-15},null,null,{"$f":"IF(ISERROR((T731-F731)*(J731/(J731+D731))),0,(T731-F731)*(J731/(J731+D731)))","v":-4.4000305394149997E-16},null,null,null,null,null,{"$f":"AG731*'Emission Factors'!$D$11","v":3.2468408619570018E-15},null,null,{"$f":"AJ731*'Emission Factors'!$G$11","v":9.857273931243432E-16},null,null,null,null,44.104142961795873,null,{"$f":"F731*'Emission Factors'!$Q$11","v":-9.2972748661943374},null,{"$f":"J731*'Emission Factors'!$R$11","v":47.778162408370996},{"$f":"D731*'Emission Factors'!$P$11","v":5.6232554196192126},44.104142961795873,{"$f":"(L731-Z731)*'Emission Factors'!$O$11","v":0},{"$f":"T731*'Emission Factors'!$Q$11","v":-9.2972748661943339},null,{"$f":"X731*'Emission Factors'!$R$11","v":47.778162408370996},{"$f":"R731*'Emission Factors'!$P$11","v":5.6232554196192126}]
[null,null,"Paper",{"$f":"D655*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":516.29376809767905},{"$f":"IF(ISERROR(D732/D737),\"\",(D732/D737))","v":0.21200007681510094},{"$f":"IF(F655=\"\",0,F655*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.49761571970751},{"$f":"IF(ISERROR(F732/F737),\"\",(F732/F737))","v":0.67037368050293988},null,null,{"$f":"J655*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":72.981674839829935},{"$f":"IF(ISERROR(J732/J737),\"\",(J732/J737))","v":0.21199964984217853},720.77305865721655,{"$f":"IF(ISERROR(L732/L737),\"\",(L732/L737))","v":0.24117559258535404},null,null,null,"Paper",516.29376809767916,{"$f":"IF(ISERROR(R732/R737),\"\",(R732/R737))","v":0.21200198966447623},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z732),0,'Multi-Family Recycling'!$BG$23*Z732)","v":131.49761571970751},{"$f":"IF(ISERROR(T732/T737),\"\",(T732/T737))","v":0.67028489752348208},null,null,72.98167483982995,{"$f":"IF(ISERROR(X732/X737),\"\",(X732/X737))","v":0.21200211827320656},720.77305865721655,{"$f":"IF(ISERROR(Z732/Z737),\"\",(Z732/Z737))","v":0.24117559258535404},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T732-F732)*(D732/(J732+D732))),0,(T732-F732)*(D732/(J732+D732)))","v":0},null,null,{"$f":"IF(ISERROR((T732-F732)*(J732/(J732+D732))),0,(T732-F732)*(J732/(J732+D732)))","v":0},null,null,null,null,null,{"$f":"AG732*'Emission Factors'!$D$12","v":0},null,null,{"$f":"AJ732*'Emission Factors'!$G$12","v":0},null,null,null,null,-362.64387382774248,null,{"$f":"F732*'Emission Factors'!$Q$12","v":-391.1861583033612},null,{"$f":"J732*'Emission Factors'!$R$12","v":-37.33069447258913},{"$f":"D732*'Emission Factors'!$P$12","v":65.872978948207859},-362.64387382774248,{"$f":"(L732-Z732)*'Emission Factors'!$O$12","v":0},{"$f":"T732*'Emission Factors'!$Q$12","v":-391.1861583033612},null,{"$f":"X732*'Emission Factors'!$R$12","v":-37.330694472589137},{"$f":"R732*'Emission Factors'!$P$12","v":65.872978948207873}]
[null,null,"Wood",{"$f":"D656*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.68552980076922},{"$f":"IF(ISERROR(D733/D737),\"\",(D733/D737))","v":5.9000021377787551E-2},{"$f":"IF(F656=\"\",0,F656*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4838504799004033},{"$f":"IF(ISERROR(F733/F737),\"\",(F733/F737))","v":3.8152603475628141E-2},null,null,{"$f":"J656*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.310937809197952},{"$f":"IF(ISERROR(J733/J737),\"\",(J733/J737))","v":5.8999902550417607E-2},171.48031808986758,{"$f":"IF(ISERROR(L733/L737),\"\",(L733/L737))","v":5.7378486661385071E-2},null,null,null,"Wood",143.68552980076922,{"$f":"IF(ISERROR(R733/R737),\"\",(R733/R737))","v":5.9000553727377822E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z733),0,'Multi-Family Recycling'!$BG$24*Z733)","v":7.4838504799004051},{"$f":"IF(ISERROR(T733/T737),\"\",(T733/T737))","v":3.814755061942398E-2},null,null,20.310937809197952,{"$f":"IF(ISERROR(X733/X737),\"\",(X733/X737))","v":5.9000589519430109E-2},171.48031808986758,{"$f":"IF(ISERROR(Z733/Z737),\"\",(Z733/Z737))","v":5.7378486661385071E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T733-F733)*(D733/(J733+D733))),0,(T733-F733)*(D733/(J733+D733)))","v":1.5563553124295005E-15},null,null,{"$f":"IF(ISERROR((T733-F733)*(J733/(J733+D733))),0,(T733-F733)*(J733/(J733+D733)))","v":2.2000152697075001E-16},null,null,null,null,null,{"$f":"AG733*'Emission Factors'!$D$13","v":-2.2549731212317762E-15},null,null,{"$f":"AJ733*'Emission Factors'!$G$13","v":-4.0768553934748225E-16},null,null,null,null,-176.29650545784148,null,{"$f":"F733*'Emission Factors'!$Q$13","v":-18.422333840513101},null,{"$f":"J733*'Emission Factors'!$R$13","v":-12.359377604537658},{"$f":"D733*'Emission Factors'!$P$13","v":-145.51479401279073},-176.29650545784148,{"$f":"(L733-Z733)*'Emission Factors'!$O$13","v":0},{"$f":"T733*'Emission Factors'!$Q$13","v":-18.422333840513105},null,{"$f":"X733*'Emission Factors'!$R$13","v":-12.359377604537658},{"$f":"R733*'Emission Factors'!$P$13","v":-145.51479401279073}]
[null,null,"Food Waste",{"$f":"D657*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":287.37105960153843},{"$f":"IF(ISERROR(D734/D737),\"\",(D734/D737))","v":0.1180000427555751},null,null,{"$f":"H657*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51302249524564214},{"$f":"IF(ISERROR(H734/H737),\"\",(H734/H737))","v":3.9999973513208914E-2},{"$f":"J657*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.621875618395904},{"$f":"IF(ISERROR(J734/J737),\"\",(J734/J737))","v":0.11799980510083521},328.50595771517999,{"$f":"IF(ISERROR(L734/L737),\"\",(L734/L737))","v":0.10992033909727009},null,null,null,"Food Waste",287.37105960153843,{"$f":"IF(ISERROR(R734/R737),\"\",(R734/R737))","v":0.11800110745475564},null,null,{"$f":"H734","v":0.51302249524564214},{"$f":"IF(ISERROR(V734/V737),\"\",(V734/V737))","v":3.9999973513208914E-2},40.621875618395904,{"$f":"IF(ISERROR(X734/X737),\"\",(X734/X737))","v":0.11800117903886022},328.50595771517999,{"$f":"IF(ISERROR(Z734/Z737),\"\",(Z734/Z737))","v":0.10992033909727009},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V734-H734)*(D734/(J734+D734))),0,(V734-H734)*(D734/(J734+D734)))","v":0},null,null,{"$f":"IF(ISERROR((V734-H734)*(J734/(J734+D734))),0,(V734-H734)*(J734/(J734+D734)))","v":0},null,null,null,null,null,{"$f":"AH734*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK734*'Emission Factors'!$H$14","v":0},null,null,null,150.2858467744646,null,null,{"$f":"H734*'Emission Factors'!$S$14","v":-9.0298125486380124E-2},{"$f":"J734*'Emission Factors'!$R$14","v":-5.7328979183300124},{"$f":"D734*'Emission Factors'!$P$14","v":156.10904281828098},150.2858467744646,{"$f":"(L734-Z734)*'Emission Factors'!$O$14","v":0},null,{"$f":"V734*'Emission Factors'!$S$14","v":-9.0298125486380124E-2},{"$f":"X734*'Emission Factors'!$R$14","v":-5.7328979183300124},{"$f":"R734*'Emission Factors'!$P$14","v":156.10904281828098}]
[null,null,"Yard Trimmings",{"$f":"D658*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.56080255783559},{"$f":"IF(ISERROR(D735/D737),\"\",(D735/D737))","v":0.14600005290096577},null,null,{"$f":"H658*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.901728023969895},{"$f":"IF(ISERROR(H735/H737),\"\",(H735/H737))","v":0.84999943715568937},{"$f":"J658*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.260964748184769},{"$f":"IF(ISERROR(J735/J737),\"\",(J735/J737))","v":0.14599975885357577},416.72349532999027,{"$f":"IF(ISERROR(L735/L737),\"\",(L735/L737))","v":0.13943853023264516},null,null,null,"Yard Trimmings",355.56080255783559,{"$f":"IF(ISERROR(R735/R737),\"\",(R735/R737))","v":0.14600137024062981},null,null,{"$f":"H735","v":10.901728023969895},{"$f":"IF(ISERROR(V735/V737),\"\",(V735/V737))","v":0.84999943715568937},50.260964748184769,{"$f":"IF(ISERROR(X735/X737),\"\",(X735/X737))","v":0.14600145881079316},416.72349532999027,{"$f":"IF(ISERROR(Z735/Z737),\"\",(Z735/Z737))","v":0.13943853023264516},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V735-H735)*(D735/(J735+D735))),0,(V735-H735)*(D735/(J735+D735)))","v":0},null,null,{"$f":"IF(ISERROR((V735-H735)*(J735/(J735+D735))),0,(V735-H735)*(J735/(J735+D735)))","v":0},null,null,null,null,null,{"$f":"AH735*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK735*'Emission Factors'!$H$15","v":0},null,null,null,-74.325754102981307,null,null,{"$f":"H735*'Emission Factors'!$S$15","v":-1.5950538442736717},{"$f":"J735*'Emission Factors'!$R$15","v":-8.7966394381409483},{"$f":"D735*'Emission Factors'!$P$15","v":-63.934060820566692},-74.325754102981307,{"$f":"(L735-Z735)*'Emission Factors'!$O$15","v":0},null,{"$f":"V735*'Emission Factors'!$S$15","v":-1.5950538442736717},{"$f":"X735*'Emission Factors'!$R$15","v":-8.7966394381409483},{"$f":"R735*'Emission Factors'!$P$15","v":-63.934060820566692}]
[null,null,"Other / Undifferentiated",{"$f":"D659*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":662.41376344875857},{"$f":"IF(ISERROR(D736/D737),\"\",(D736/D737))","v":0.27199973621984191},{"$f":"IF(F659=\"\",0,F659*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.69504586694303},{"$f":"IF(ISERROR(F736/F737),\"\",(F736/F737))","v":7.4915213702279479E-2},{"$f":"H659*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4108203546309228},{"$f":"IF(ISERROR(H736/H737),\"\",(H736/H737))","v":0.11000058933110163},{"$f":"J659*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.83343590530225},{"$f":"IF(ISERROR(J736/J737),\"\",(J736/J737))","v":0.35100107194540636},799.35306557563479,{"$f":"IF(ISERROR(L736/L737),\"\",(L736/L737))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",662.39178982413148,{"$f":"IF(ISERROR(R736/R737),\"\",(R736/R737))","v":0.27199316756727027},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z736),0,'Multi-Family Recycling'!$BG$25*Z736)","v":14.721027784739066},{"$f":"IF(ISERROR(T736/T737),\"\",(T736/T737))","v":7.5037730122549662E-2},{"$f":"H736","v":1.4108203546309228},{"$f":"IF(ISERROR(V736/V737),\"\",(V736/V737))","v":0.11000058933110163},120.82942761213339,{"$f":"IF(ISERROR(X736/X737),\"\",(X736/X737))","v":0.35099351528626876},799.35306557563479,{"$f":"IF(ISERROR(Z736/Z737),\"\",(Z736/Z737))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T736-F736)*(D736/(J736+D736))),0,(T736-F736)*(D736/(J736+D736)))","v":2.1973624627170469E-2},{"$f":"IF(ISERROR((V736-H736)*(D736/(J736+D736))),0,(V736-H736)*(D736/(J736+D736)))","v":0},null,{"$f":"IF(ISERROR((T736-F736)*(J736/(J736+D736))),0,(T736-F736)*(J736/(J736+D736)))","v":4.0082931688658436E-3},{"$f":"IF(ISERROR((V736-H736)*(J736/(J736+D736))),0,(V736-H736)*(J736/(J736+D736)))","v":0},null,null,null,null,{"$f":"AG736*'Emission Factors'!$D$16","v":0},{"$f":"AH736*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ736*'Emission Factors'!$G$16","v":0},{"$f":"AK736*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F736*'Emission Factors'!$Q$16","v":0},{"$f":"H736*'Emission Factors'!$S$16","v":0},{"$f":"J736*'Emission Factors'!$R$16","v":0},{"$f":"D736*'Emission Factors'!$P$16","v":0},0,{"$f":"(L736-Z736)*'Emission Factors'!$O$16","v":0},{"$f":"T736*'Emission Factors'!$Q$16","v":0},{"$f":"V736*'Emission Factors'!$S$16","v":0},{"$f":"X736*'Emission Factors'!$R$16","v":0},{"$f":"R736*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D729:D736)","v":2435.3470803124869},{"$f":"IF(ISERROR(D737/D737),\"\",(D737/D737))","v":1},{"$f":"SUM(F729:F736)","v":196.15569576217996},{"$f":"IF(ISERROR(F737/F737),\"\",(F737/F737))","v":1},{"$f":"SUM(H729:H736)","v":12.825570873846461},{"$f":"IF(ISERROR(H737/H737),\"\",(H737/H737))","v":1},{"$f":"SUM(J729:J736)","v":344.25375180647973},{"$f":"IF(ISERROR(J737/J737),\"\",(J737/J737))","v":1},{"$f":"SUM(L729:L736)","v":2988.5820987549932},{"$f":"IF(ISERROR(L737/L737),\"\",(L737/L737))","v":1},null,null,null,"Total",{"$f":"SUM(R729:R736)","v":2435.3251066878602},{"$f":"IF(ISERROR(R737/R737),\"\",(R737/R737))","v":1},{"$f":"SUM(T729:T736)","v":196.18167767997602},{"$f":"IF(ISERROR(T737/T737),\"\",(T737/T737))","v":1},{"$f":"SUM(V734:V736)","v":12.825570873846461},{"$f":"IF(ISERROR(V737/V737),\"\",(V737/V737))","v":1},{"$f":"SUM(X729:X736)","v":344.24974351331088},{"$f":"IF(ISERROR(X737/X737),\"\",(X737/X737))","v":1},2988.5820987549932,{"$f":"IF(ISERROR(Z737/Z737),\"\",(Z737/Z737))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG729:AG736),2)","v":0.02},{"$f":"ROUND(SUM(AH729:AH736),2)","v":0},null,{"$f":"ROUND(SUM(AJ729:AJ736),2)","v":0},{"$f":"ROUND(SUM(AK729:AK736),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP729:AP736),2)","v":0},{"$f":"ROUND(SUM(AQ729:AQ736),2)","v":0},null,{"$f":"ROUND(SUM(AS729:AS736),2)","v":0},{"$f":"ROUND(SUM(AT729:AT736),2)","v":0},null,null,null,{"$f":"SUM(AX729:AX736)","v":-521.11724450497309},{"$f":"SUM(AY729:AY736)","v":0},{"$f":"SUM(AZ729:AZ736)","v":-525.04368521492927},{"$f":"SUM(BA729:BA736)","v":-1.6853519697600519},-16.441447025226751,22.053239704942889,-521.11724450497309,0,-525.04368521492916,-1.6853519697600519,-16.441447025226758,22.053239704942904]
[null,null,null,null,{"$f":"IF(ISERROR(D738/$L738),\"\",(D738/$L738))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R738/$Z738),\"\",(R738/$Z738))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF737+'Annual Calcs'!AI737","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D665*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":599.47026774766789},{"$f":"IF(ISERROR(D742/D750),\"\",(D742/D750))","v":4.799999382000851E-2},{"$f":"F665*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":733.70168685449084},{"$f":"IF(ISERROR(F742/F750),\"\",(F742/F750))","v":0.1215631359791108},null,null,null,null,{"$f":"SUM(F742,H742,J742,D742)","v":1333.1719546021586},{"$f":"IF(ISERROR(L742/L750),\"\",(L742/L750))","v":5.743040248924064E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z742-$T742-$V742)*($D742/($J742+$D742))),0,($Z742-$T742-$V742)*($D742/($J742+$D742)))","v":399.49447455734412},{"$f":"IF(ISERROR(R742/R750),\"\",(R742/R750))","v":4.1281547744278342E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L742*'Commercial Diversion'!$Z$104)","v":933.6774800448145},{"$f":"IF(ISERROR(T742/T750),\"\",(T742/T750))","v":0.10394520532526434},null,null,null,null,{"$f":"L742","v":1333.1719546021586},{"$f":"IF(ISERROR(Z742/Z750),\"\",(Z742/Z750))","v":5.743040248924064E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T742-F742)*(D742/(J742+D742))),0,(T742-F742)*(D742/(J742+D742)))","v":199.97579319032366},null,null,{"$f":"IF(ISERROR((T742-F742)*(J742/(J742+D742))),0,(T742-F742)*(J742/(J742+D742)))","v":0},null,null,null,null,null,{"$f":"AG742*'Emission Factors'!$D$9","v":-872.03017483307531},null,null,{"$f":"AJ742*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY742:BC742)","v":-3172.4345352902383},null,{"$f":"F742*'Emission Factors'!$Q$9","v":-3184.5765173029113},null,{"$f":"J742*'Emission Factors'!$R$9","v":0},{"$f":"D742*'Emission Factors'!$P$9","v":12.141982012673058},{"$f":"SUM(BE742:BI742)","v":-4044.4647101233136},{"$f":"(L742-Z742)*'Emission Factors'!$O$9","v":0},{"$f":"T742*'Emission Factors'!$Q$9","v":-4052.5562786050373},null,{"$f":"X742*'Emission Factors'!$R$9","v":0},{"$f":"R742*'Emission Factors'!$P$9","v":8.0915684817237832}]
[null,null,"Glass",{"$f":"D666*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.77927822819501},{"$f":"IF(ISERROR(D743/D750),\"\",(D743/D750))","v":1.9999997425003552E-2},{"$f":"F666*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.66713006247107},{"$f":"IF(ISERROR(F743/F750),\"\",(F743/F750))","v":4.8656147183506887E-2},null,null,null,null,543.44640829066611,{"$f":"IF(ISERROR(L743/L750),\"\",(L743/L750))","v":2.3410592948438419E-2},null,null,null,"Glass",168.26231698459515,{"$f":"IF(ISERROR(R743/R750),\"\",(R743/R750))","v":1.7387296482283141E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L743*'Commercial Diversion'!$Z$105)","v":375.18409130607097},{"$f":"IF(ISERROR(T743/T750),\"\",(T743/T750))","v":4.176879943994196E-2},null,null,null,null,543.44640829066611,{"$f":"IF(ISERROR(Z743/Z750),\"\",(Z743/Z750))","v":2.3410592948438419E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T743-F743)*(D743/(J743+D743))),0,(T743-F743)*(D743/(J743+D743)))","v":81.516961243599894},null,null,{"$f":"IF(ISERROR((T743-F743)*(J743/(J743+D743))),0,(T743-F743)*(J743/(J743+D743)))","v":0},null,null,null,null,null,{"$f":"AG743*'Emission Factors'!$D$10","v":-24.192358580145893},null,null,{"$f":"AJ743*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY743:BC743)","v":-76.146401921382392},null,{"$f":"F743*'Emission Factors'!$Q$10","v":-81.205561093329507},null,{"$f":"J743*'Emission Factors'!$R$10","v":0},{"$f":"D743*'Emission Factors'!$P$10","v":5.0591591719471092},{"$f":"SUM(BE743:BI743)","v":-100.33876050152828},{"$f":"(L743-Z743)*'Emission Factors'!$O$10","v":0},{"$f":"T743*'Emission Factors'!$Q$10","v":-103.74683282163477},null,{"$f":"X743*'Emission Factors'!$R$10","v":0},{"$f":"R743*'Emission Factors'!$P$10","v":3.4080723201064789}]
[null,null,"Plastic",{"$f":"D667*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2035.7011175597886},{"$f":"IF(ISERROR(D744/D750),\"\",(D744/D750))","v":0.16299997901377888},{"$f":"F667*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.68298101187719},{"$f":"IF(ISERROR(F744/F750),\"\",(F744/F750))","v":4.6339187793816079E-2},null,null,{"$f":"J667*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":442.70831476789306},{"$f":"IF(ISERROR(J744/J750),\"\",(J744/J750))","v":0.16299997285917198},2758.0924133395588,{"$f":"IF(ISERROR(L744/L750),\"\",(L744/L750))","v":0.1188131484868212},null,null,null,"Plastic",1922.4298449659116,{"$f":"IF(ISERROR(R744/R750),\"\",(R744/R750))","v":0.19865325926702973},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L744*'Commercial Diversion'!$Z$106)","v":417.58760167885492},{"$f":"IF(ISERROR(T744/T750),\"\",(T744/T750))","v":4.6489531905289039E-2},null,null,{"$f":"IF(ISERROR(($L744-$T744-$V744)*($J744/($J744+$D744))),0,($L744-$T744-$V744)*($J744/($J744+$D744)))","v":418.07496669479258},{"$f":"IF(ISERROR(X744/X750),\"\",(X744/X750))","v":0.19583057640652257},2758.0924133395588,{"$f":"IF(ISERROR(Z744/Z750),\"\",(Z744/Z750))","v":0.1188131484868212},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T744-F744)*(D744/(J744+D744))),0,(T744-F744)*(D744/(J744+D744)))","v":113.2712725938772},null,null,{"$f":"IF(ISERROR((T744-F744)*(J744/(J744+D744))),0,(T744-F744)*(J744/(J744+D744)))","v":24.633348073100528},null,null,null,null,null,{"$f":"AG744*'Emission Factors'!$D$11","v":-118.15226041461214},null,null,{"$f":"AJ744*'Emission Factors'!$G$11","v":-55.185448742931442},null,null,null,null,294.13179673795298,null,{"$f":"F744*'Emission Factors'!$Q$11","v":-286.06999411215907},null,{"$f":"J744*'Emission Factors'!$R$11","v":538.96964359874312},{"$f":"D744*'Emission Factors'!$P$11","v":41.232147251368922},120.79408758040945,{"$f":"(L744-Z744)*'Emission Factors'!$O$11","v":0},{"$f":"T744*'Emission Factors'!$Q$11","v":-427.12388977471471},null,{"$f":"X744*'Emission Factors'!$R$11","v":508.98008526265556},{"$f":"R744*'Emission Factors'!$P$11","v":38.937892092468601}]
[null,null,"Paper",{"$f":"D668*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3122.240977852437},{"$f":"IF(ISERROR(D745/D750),\"\",(D745/D750))","v":0.24999996781254433},{"$f":"F668*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4046.0804586384897},{"$f":"IF(ISERROR(F745/F750),\"\",(F745/F750))","v":0.67037358341720599},null,null,{"$f":"J668*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":679.00048277284202},{"$f":"IF(ISERROR(J745/J750),\"\",(J745/J750))","v":0.2499999583729631},7847.3219192637689,{"$f":"IF(ISERROR(L745/L750),\"\",(L745/L750))","v":0.3380470574183716},null,null,null,"Paper",1833.1237083225683,{"$f":"IF(ISERROR(R745/R750),\"\",(R745/R750))","v":0.18942485742796994},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L745*'Commercial Diversion'!$Z$107)","v":5615.544842491242},{"$f":"IF(ISERROR(T745/T750),\"\",(T745/T750))","v":0.62517194014143362},null,null,398.65336844995852,{"$f":"IF(ISERROR(X745/X750),\"\",(X745/X750))","v":0.1867333017978797},7847.3219192637689,{"$f":"IF(ISERROR(Z745/Z750),\"\",(Z745/Z750))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T745-F745)*(D745/(J745+D745))),0,(T745-F745)*(D745/(J745+D745)))","v":1289.1172695298687},null,null,{"$f":"IF(ISERROR((T745-F745)*(J745/(J745+D745))),0,(T745-F745)*(J745/(J745+D745)))","v":280.3471143228835},null,null,null,null,null,{"$f":"AG745*'Emission Factors'!$D$12","v":-3999.4112954808666},null,null,{"$f":"AJ745*'Emission Factors'!$G$12","v":-690.59189818139589},null,null,null,null,-11985.45010945365,null,{"$f":"F745*'Emission Factors'!$Q$12","v":-12036.49710406029},null,{"$f":"J745*'Emission Factors'!$R$12","v":-347.31402951169309},{"$f":"D745*'Emission Factors'!$P$12","v":398.36102411833491},-16675.453303115912,{"$f":"(L745-Z745)*'Emission Factors'!$O$12","v":0},{"$f":"T745*'Emission Factors'!$Q$12","v":-16705.423909714129},null,{"$f":"X745*'Emission Factors'!$R$12","v":-203.91429945578625},{"$f":"R745*'Emission Factors'!$P$12","v":233.88490605400378}]
[null,null,"Wood",{"$f":"D669*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1448.7198137235309},{"$f":"IF(ISERROR(D746/D750),\"\",(D746/D750))","v":0.11599998506502059},{"$f":"F669*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":230.27232103311221},{"$f":"IF(ISERROR(F746/F750),\"\",(F746/F750))","v":3.8152597950241902E-2},null,null,{"$f":"J669*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":315.05622400659865},{"$f":"IF(ISERROR(J746/J750),\"\",(J746/J750))","v":0.11599998068505486},1994.0483587632418,{"$f":"IF(ISERROR(L746/L750),\"\",(L746/L750))","v":8.589964665207582E-2},null,null,null,"Wood",1203.040886376758,{"$f":"IF(ISERROR(R746/R750),\"\",(R746/R750))","v":0.12431558620256287},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L746*'Commercial Diversion'!$Z$108)","v":529.37957484759841},{"$f":"IF(ISERROR(T746/T750),\"\",(T746/T750))","v":5.8935199550805922E-2},null,null,261.62789753888529,{"$f":"IF(ISERROR(X746/X750),\"\",(X746/X750))","v":0.12254917433616506},1994.0483587632418,{"$f":"IF(ISERROR(Z746/Z750),\"\",(Z746/Z750))","v":8.589964665207582E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T746-F746)*(D746/(J746+D746))),0,(T746-F746)*(D746/(J746+D746)))","v":245.67892734677275},null,null,{"$f":"IF(ISERROR((T746-F746)*(J746/(J746+D746))),0,(T746-F746)*(J746/(J746+D746)))","v":53.428326467713383},null,null,null,null,null,{"$f":"AG746*'Emission Factors'!$D$13","v":-355.95944781736461},null,null,{"$f":"AJ746*'Emission Factors'!$G$13","v":-99.008204135415298},null,null,null,null,-2225.7189205395575,null,{"$f":"F746*'Emission Factors'!$Q$13","v":-566.8410377378699},null,{"$f":"J746*'Emission Factors'!$R$13","v":-191.71437950019106},{"$f":"D746*'Emission Factors'!$P$13","v":-1467.1635033014966},-2680.6865724923373,{"$f":"(L746-Z746)*'Emission Factors'!$O$13","v":0},{"$f":"T746*'Emission Factors'!$Q$13","v":-1303.1269508101045},null,{"$f":"X746*'Emission Factors'!$R$13","v":-159.20279053289369},{"$f":"R746*'Emission Factors'!$P$13","v":-1218.3568311493391}]
[null,null,"Food Waste",{"$f":"D670*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1698.4990919517263},{"$f":"IF(ISERROR(D747/D750),\"\",(D747/D750))","v":0.13599998249002418},null,null,{"$f":"H670*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.79276306734084},{"$f":"IF(ISERROR(H747/H750),\"\",(H747/H750))","v":8.1996434937611412E-2},{"$f":"J670*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":369.3762626284261},{"$f":"IF(ISERROR(J747/J750),\"\",(J747/J750))","v":0.13599997735489194},2229.6681176474931,{"$f":"IF(ISERROR(L747/L750),\"\",(L747/L750))","v":9.6049678341857722E-2},null,null,null,"Food Waste",1332.2207991339383,{"$f":"IF(ISERROR(R747/R750),\"\",(R747/R750))","v":0.13766432335843004},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L747*'Commercial Diversion'!$AA$109)","v":607.72638659683946},{"$f":"IF(ISERROR(V747/V750),\"\",(V747/V750))","v":0.2512198390960505},289.72093191671553,{"$f":"IF(ISERROR(X747/X750),\"\",(X747/X750))","v":0.13570823802924428},2229.6681176474931,{"$f":"IF(ISERROR(Z747/Z750),\"\",(Z747/Z750))","v":9.6049678341857722E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V747-H747)*(D747/(J747+D747))),0,(V747-H747)*(D747/(J747+D747)))","v":366.2782928177881},null,null,{"$f":"IF(ISERROR((V747-H747)*(J747/(J747+D747))),0,(V747-H747)*(J747/(J747+D747)))","v":79.655330711710562},null,null,null,null,null,{"$f":"AH747*'Emission Factors'!$E$14","v":-263.44332805923779},null,null,{"$f":"AK747*'Emission Factors'!$H$14","v":-2.7786709471691933},null,null,null,842.07146284609712,null,null,{"$f":"H747*'Emission Factors'!$S$14","v":-28.47747098350462},{"$f":"J747*'Emission Factors'!$R$14","v":-52.129459185879035},{"$f":"D747*'Emission Factors'!$P$14","v":922.67839301548076},575.8494638396902,{"$f":"(L747-Z747)*'Emission Factors'!$O$14","v":0},null,{"$f":"V747*'Emission Factors'!$S$14","v":-106.96714866670736},{"$f":"X747*'Emission Factors'!$R$14","v":-40.887834502890385},{"$f":"R747*'Emission Factors'!$P$14","v":723.70444700928795}]
[null,null,"Yard Trimmings",{"$f":"D671*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.77927822819501},{"$f":"IF(ISERROR(D748/D750),\"\",(D748/D750))","v":1.9999997425003552E-2},null,null,{"$f":"H671*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1811.3754995582724},{"$f":"IF(ISERROR(H748/H750),\"\",(H748/H750))","v":0.91800356506238856},{"$f":"J671*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.320038621827358},{"$f":"IF(ISERROR(J748/J750),\"\",(J748/J750))","v":1.9999996669837046E-2},2115.4748164082948,{"$f":"IF(ISERROR(L748/L750),\"\",(L748/L750))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",249.77927822819507,{"$f":"IF(ISERROR(R748/R750),\"\",(R748/R750))","v":2.5810808049683102E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L748*'Commercial Diversion'!$AA$110)","v":1811.3754995582724},{"$f":"IF(ISERROR(V748/V750),\"\",(V748/V750))","v":0.7487801609039495},54.320038621827372,{"$f":"IF(ISERROR(X748/X750),\"\",(X748/X750))","v":2.5444059848488222E-2},2115.4748164082948,{"$f":"IF(ISERROR(Z748/Z750),\"\",(Z748/Z750))","v":9.113045750983885E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V748-H748)*(D748/(J748+D748))),0,(V748-H748)*(D748/(J748+D748)))","v":0},null,null,{"$f":"IF(ISERROR((V748-H748)*(J748/(J748+D748))),0,(V748-H748)*(J748/(J748+D748)))","v":0},null,null,null,null,null,{"$f":"AH748*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK748*'Emission Factors'!$H$15","v":0},null,null,null,-319.44634807457999,null,null,{"$f":"H748*'Emission Factors'!$S$15","v":-265.02600758713839},{"$f":"J748*'Emission Factors'!$R$15","v":-9.5070557522349102},{"$f":"D748*'Emission Factors'!$P$15","v":-44.913284735206666},-319.44634807457999,{"$f":"(L748-Z748)*'Emission Factors'!$O$15","v":0},null,{"$f":"V748*'Emission Factors'!$S$15","v":-265.02600758713839},{"$f":"X748*'Emission Factors'!$R$15","v":-9.5070557522349119},{"$f":"R748*'Emission Factors'!$P$15","v":-44.91328473520668}]
[null,null,"Other / Undifferentiated",{"$f":"D672*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3084.7756940703025},{"$f":"IF(ISERROR(D749/D750),\"\",(D749/D750))","v":0.24700009694861638},{"$f":"F672*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":452.15612873547343},{"$f":"IF(ISERROR(F749/F750),\"\",(F749/F750))","v":7.4915347676118335E-2},{"$f":"H672*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H749/H750),\"\",(H749/H750))","v":0},{"$f":"J672*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":855.54106053030705},{"$f":"IF(ISERROR(J749/J750),\"\",(J749/J750))","v":0.31500011405808126},4392.4728833360832,{"$f":"IF(ISERROR(L749/L750),\"\",(L749/L750))","v":0.18921901615335568},null,null,null,"Other / Undifferentiated",2568.9620768696927,{"$f":"IF(ISERROR(R749/R750),\"\",(R749/R750))","v":0.26546232146776283},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L749*'Commercial Diversion'!$Z$111)","v":1111.0270612358859},{"$f":"IF(ISERROR(T749/T750),\"\",(T749/T750))","v":0.12368932363726511},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L749*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V749/V750),\"\",(V749/V750))","v":0},712.48374523050427,{"$f":"IF(ISERROR(X749/X750),\"\",(X749/X750))","v":0.33373464958170035},4392.4728833360832,{"$f":"IF(ISERROR(Z749/Z750),\"\",(Z749/Z750))","v":0.18921901615335568},null,null,null,"Other",null,{"$f":"IF(ISERROR((T749-F749)*(D749/(J749+D749))),0,(T749-F749)*(D749/(J749+D749)))","v":515.81361720060954},{"$f":"IF(ISERROR((V749-H749)*(D749/(J749+D749))),0,(V749-H749)*(D749/(J749+D749)))","v":0},null,{"$f":"IF(ISERROR((T749-F749)*(J749/(J749+D749))),0,(T749-F749)*(J749/(J749+D749)))","v":143.05731529980284},{"$f":"IF(ISERROR((V749-H749)*(J749/(J749+D749))),0,(V749-H749)*(J749/(J749+D749)))","v":0},null,null,null,null,{"$f":"AG749*'Emission Factors'!$D$16","v":0},{"$f":"AH749*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ749*'Emission Factors'!$G$16","v":0},{"$f":"AK749*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F749*'Emission Factors'!$Q$16","v":0},{"$f":"H749*'Emission Factors'!$S$16","v":0},{"$f":"J749*'Emission Factors'!$R$16","v":0},{"$f":"D749*'Emission Factors'!$P$16","v":0},0,{"$f":"(L749-Z749)*'Emission Factors'!$O$16","v":0},{"$f":"T749*'Emission Factors'!$Q$16","v":0},{"$f":"V749*'Emission Factors'!$S$16","v":0},{"$f":"X749*'Emission Factors'!$R$16","v":0},{"$f":"R749*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D742:D749)","v":12488.965519361844},{"$f":"IF(ISERROR(D750/D750),\"\",(D750/D750))","v":1},{"$f":"SUM(F742:F749)","v":6035.5607063359148},{"$f":"IF(ISERROR(F750/F750),\"\",(F750/F750))","v":1},{"$f":"SUM(H742:H749)","v":1973.1682626256134},{"$f":"IF(ISERROR(H750/H750),\"\",(H750/H750))","v":1},{"$f":"SUM(J742:J749)","v":2716.0023833278938},{"$f":"IF(ISERROR(J750/J750),\"\",(J750/J750))","v":1},{"$f":"SUM(L742:L749)","v":23213.696871651267},{"$f":"IF(ISERROR(L750/L750),\"\",(L750/L750))","v":1},null,null,null,"Total",{"$f":"SUM(R742:R749)","v":9677.3133854390035},{"$f":"IF(ISERROR(R750/R750),\"\",(R750/R750))","v":1},{"$f":"SUM(T742:T749)","v":8982.4006516044665},{"$f":"IF(ISERROR(T750/T750),\"\",(T750/T750))","v":1},{"$f":"SUM(V742:V749)","v":2419.101886155112},{"$f":"IF(ISERROR(V750/V750),\"\",(V750/V750))","v":1},{"$f":"SUM(X742:X749)","v":2134.8809484526832},{"$f":"IF(ISERROR(X750/X750),\"\",(X750/X750))","v":1},{"$f":"SUM(Z742:Z749)","v":23213.696871651267},{"$f":"IF(ISERROR(Z750/Z750),\"\",(Z750/Z750))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG742:AG749),2)","v":2445.37},{"$f":"ROUND(SUM(AH742:AH749),2)","v":366.28},null,{"$f":"ROUND(SUM(AJ742:AJ749),2)","v":501.47},{"$f":"ROUND(SUM(AK742:AK749),2)","v":79.66},null,null,null,null,{"$f":"ROUND(SUM(AP742:AP749),2)","v":-5369.75},{"$f":"ROUND(SUM(AQ742:AQ749),2)","v":-263.44},null,{"$f":"ROUND(SUM(AS742:AS749),2)","v":-844.79},{"$f":"ROUND(SUM(AT742:AT749),2)","v":-2.78},null,null,null,{"$f":"SUM(AX742:AX749)","v":-16642.993055695359},{"$f":"SUM(AY742:AY749)","v":0},{"$f":"SUM(AZ742:AZ749)","v":-16155.19021430656},{"$f":"SUM(BA742:BA749)","v":-293.50347857064304},-61.695280351254979,-132.60408246689843,-23123.746142887569,0,-22591.97786172562,-371.99315625384577,95.468105018850338,-255.24322992695517]
[]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D679*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2989.6812337640399},{"$f":"IF(ISERROR(D756/D773),\"\",(D756/D773))","v":9.9999999999999964E-2},{"$f":"F679*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1840.4104861084634},{"$f":"IF(ISERROR(F756/F773),\"\",(F756/F773))","v":0.16999999999999993},null,null,null,null,{"$f":"SUM(F756,H756,J756,D756)","v":4830.0917198725037},{"$f":"IF(ISERROR(L756/L773),\"\",(L756/L773))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",{"$f":"IF($Z756=0,0,($Z756-$T756-$V756))","v":2389.2787234091143},{"$f":"IF(ISERROR(R756/R773),\"\",(R756/R773))","v":9.6206933172237413E-2},{"$f":"L756*'C&D Recycling'!$U$45","v":2440.8129964633895},{"$f":"IF(ISERROR(T756/T773),\"\",(T756/T773))","v":0.15362649481646534},null,null,null,null,{"$f":"L756","v":4830.0917198725037},{"$f":"IF(ISERROR(Z756/Z773),\"\",(Z756/Z773))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T756-F756),0,T756-F756)","v":600.40251035492611},null,null,null,null,null,null,null,null,{"$f":"AG756*'Emission Factors'!$D$25","v":-60.981370137730515},null,null,null,null,null,null,null,{"$f":"SUM(AY756:BC756)","v":-89.09467058308833},null,{"$f":"F756*'Emission Factors'!$Q$25","v":-149.64922635843669},null,null,{"$f":"D756*'Emission Factors'!$P$25","v":60.554555775348362},{"$f":"SUM(BE756:BI756)","v":-150.07604072081884},{"$f":"(L756-Z756)*'Emission Factors'!$O$25","v":0},{"$f":"T756*'Emission Factors'!$Q$25","v":-198.46973235776119},null,null,{"$f":"R756*'Emission Factors'!$P$25","v":48.393691636942357}]
[null,null,"Concrete ",{"$f":"D680*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3587.6174805168484},{"$f":"IF(ISERROR(D757/D773),\"\",(D757/D773))","v":0.11999999999999997},{"$f":"F680*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6387.306981199963},{"$f":"IF(ISERROR(F757/F773),\"\",(F757/F773))","v":0.59},null,null,null,null,9974.9244617168115,{"$f":"IF(ISERROR(L757/L773),\"\",(L757/L773))","v":0.24494718309859156},null,null,null,"Concrete ",2347.6887100599552,{"$f":"IF(ISERROR(R757/R773),\"\",(R757/R773))","v":9.4532265585022701E-2},{"$f":"L757*'C&D Recycling'!$U$46","v":7627.2357516568563},{"$f":"IF(ISERROR(T757/T773),\"\",(T757/T773))","v":0.48006360805341058},null,null,null,null,9974.9244617168115,{"$f":"IF(ISERROR(Z757/Z773),\"\",(Z757/Z773))","v":0.24494718309859156},null,null,null,"Concrete ",null,1239.9287704568933,null,null,null,null,null,null,null,null,{"$f":"AG757*'Emission Factors'!$D$26","v":-34.979673941645544},null,null,null,null,null,null,null,{"$f":"SUM(AY757:BC757)","v":21.844757635437588},null,{"$f":"F757*'Emission Factors'!$Q$26","v":-50.820709294980446},null,null,{"$f":"D757*'Emission Factors'!$P$26","v":72.665466930418035},-13.134916306207948,{"$f":"(L757-Z757)*'Emission Factors'!$O$26","v":0},{"$f":"T757*'Emission Factors'!$Q$26","v":-60.686222221687167},null,null,{"$f":"R757*'Emission Factors'!$P$26","v":47.551305915479219}]
[null,null,"Drywall ",{"$f":"D681*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2421.6417993488731},{"$f":"IF(ISERROR(D758/D773),\"\",(D758/D773))","v":8.0999999999999989E-2},{"$f":"F681*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":216.51888071864278},{"$f":"IF(ISERROR(F758/F773),\"\",(F758/F773))","v":1.9999999999999993E-2},null,null,null,null,2638.1606800675158,{"$f":"IF(ISERROR(L758/L773),\"\",(L758/L773))","v":6.4783450704225351E-2},null,null,null,"Drywall ",2093.7063507288608,{"$f":"IF(ISERROR(R758/R773),\"\",(R758/R773))","v":8.4305386807050242E-2},{"$f":"L758*'C&D Recycling'!$U$47","v":544.45432933865493},{"$f":"IF(ISERROR(T758/T773),\"\",(T758/T773))","v":3.4268340231365844E-2},null,null,null,null,2638.1606800675158,{"$f":"IF(ISERROR(Z758/Z773),\"\",(Z758/Z773))","v":6.4783450704225351E-2},null,null,null,"Drywall ",null,327.93544862001215,null,null,null,null,null,null,null,null,{"$f":"AG758*'Emission Factors'!$D$27","v":29.281854592572799},null,null,null,null,null,null,null,-141.70353505735662,null,{"$f":"F758*'Emission Factors'!$Q$27","v":6.1166996070361419},null,null,{"$f":"D758*'Emission Factors'!$P$27","v":-147.82023466439276},-112.4216804647838,{"$f":"(L758-Z758)*'Emission Factors'!$O$27","v":0},{"$f":"T758*'Emission Factors'!$Q$27","v":15.380938471792744},null,null,{"$f":"R758*'Emission Factors'!$P$27","v":-127.80261893657655}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D682*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4693.7995370095459},{"$f":"IF(ISERROR(D759/D773),\"\",(D759/D773))","v":0.15700000000000006},{"$f":"F682*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":541.29720179660706},{"$f":"IF(ISERROR(F759/F773),\"\",(F759/F773))","v":4.9999999999999996E-2},null,null,null,null,5235.0967388061526,{"$f":"IF(ISERROR(L759/L773),\"\",(L759/L773))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",4043.0530489049534,{"$f":"IF(ISERROR(R759/R773),\"\",(R759/R773))","v":0.16279797357957998},{"$f":"L759*'C&D Recycling'!$U$48","v":1192.0436899011995},{"$f":"IF(ISERROR(T759/T773),\"\",(T759/T773))","v":7.5028072209117169E-2},null,null,null,null,5235.0967388061526,{"$f":"IF(ISERROR(Z759/Z773),\"\",(Z759/Z773))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",null,650.74648810459246,null,null,null,null,null,null,null,null,{"$f":"AG759*'Emission Factors'!$D$28","v":-942.85400492588394},null,null,null,null,null,null,null,-6086.0199414787794,null,{"$f":"F759*'Emission Factors'!$Q$28","v":-1332.4635206455102},null,null,{"$f":"D759*'Emission Factors'!$P$28","v":-4753.5564208332689},-7028.873946404663,{"$f":"(L759-Z759)*'Emission Factors'!$O$28","v":0},{"$f":"T759*'Emission Factors'!$Q$28","v":-2934.3486841187164},null,null,{"$f":"R759*'Emission Factors'!$P$28","v":-4094.5252622859466}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D683*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1345.3565551938182},{"$f":"IF(ISERROR(D760/D773),\"\",(D760/D773))","v":4.4999999999999991E-2},{"$f":"F683*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":216.51888071864278},{"$f":"IF(ISERROR(F760/F773),\"\",(F760/F773))","v":1.9999999999999993E-2},null,null,null,null,1561.8754359124609,{"$f":"IF(ISERROR(L760/L773),\"\",(L760/L773))","v":3.8353873239436613E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",1151.2082890800871,{"$f":"IF(ISERROR(R760/R773),\"\",(R760/R773))","v":4.6354666724200917E-2},{"$f":"L760*'C&D Recycling'!$U$49","v":410.66714683237399},{"$f":"IF(ISERROR(T760/T773),\"\",(T760/T773))","v":2.5847680422690922E-2},null,null,null,null,1561.8754359124609,{"$f":"IF(ISERROR(Z760/Z773),\"\",(Z760/Z773))","v":3.8353873239436613E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,194.14826611373121,null,null,null,null,null,null,null,null,{"$f":"AG760*'Emission Factors'!$D$29","v":-307.9786233109885},null,null,null,null,null,null,null,-1724.6747857301907,null,{"$f":"F760*'Emission Factors'!$Q$29","v":-534.93888732085918},null,null,{"$f":"D760*'Emission Factors'!$P$29","v":-1189.7358984093314},-2032.6534090411792,{"$f":"(L760-Z760)*'Emission Factors'!$O$29","v":0},{"$f":"T760*'Emission Factors'!$Q$29","v":-1014.6081757701739},null,null,{"$f":"R760*'Emission Factors'!$P$29","v":-1018.0452332710053}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D684*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4364.9346012954993},{"$f":"IF(ISERROR(D761/D773),\"\",(D761/D773))","v":0.14599999999999996},{"$f":"F684*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":541.29720179660706},{"$f":"IF(ISERROR(F761/F773),\"\",(F761/F773))","v":4.9999999999999996E-2},null,null,null,null,4906.231803092106,{"$f":"IF(ISERROR(L761/L773),\"\",(L761/L773))","v":0.1204788732394366},null,null,null,"Asphalt Shingles-Fiberglass ",3755.0675300678263,{"$f":"IF(ISERROR(R761/R773),\"\",(R761/R773))","v":0.15120192022093151},{"$f":"L761*'C&D Recycling'!$U$50","v":1151.1642730242797},{"$f":"IF(ISERROR(T761/T773),\"\",(T761/T773))","v":7.245509282313313E-2},null,null,null,null,4906.231803092106,{"$f":"IF(ISERROR(Z761/Z773),\"\",(Z761/Z773))","v":0.1204788732394366},null,null,null,"Asphalt Shingles-Fiberglass ",null,609.86707122767268,null,null,null,null,null,null,null,null,{"$f":"AG761*'Emission Factors'!$D$30","v":-67.643472719419947},null,null,null,null,null,null,null,39.335327793866618,null,{"$f":"F761*'Emission Factors'!$Q$30","v":-49.074323638142012},null,null,{"$f":"D761*'Emission Factors'!$P$30","v":88.40965143200863},-28.30814492555335,{"$f":"(L761-Z761)*'Emission Factors'!$O$30","v":0},{"$f":"T761*'Emission Factors'!$Q$30","v":-104.3652320897959},null,null,{"$f":"R761*'Emission Factors'!$P$30","v":76.057087164242546}]
[null,null,"Clay Bricks ",{"$f":"D685*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1913.3959896089868},{"$f":"IF(ISERROR(D762/D773),\"\",(D762/D773))","v":6.4000000000000015E-2},{"$f":"F685*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":86.607552287457082},{"$f":"IF(ISERROR(F762/F773),\"\",(F762/F773))","v":7.999999999999995E-3},null,null,null,null,2000.0035418964439,{"$f":"IF(ISERROR(L762/L773),\"\",(L762/L773))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",1664.7863944054684,{"$f":"IF(ISERROR(R762/R773),\"\",(R762/R773))","v":6.7034453462210083E-2},{"$f":"L762*'C&D Recycling'!$U$51","v":335.21714749097555},{"$f":"IF(ISERROR(T762/T773),\"\",(T762/T773))","v":2.1098804146827677E-2},null,null,null,null,2000.0035418964439,{"$f":"IF(ISERROR(Z762/Z773),\"\",(Z762/Z773))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",null,248.60959520351847,null,null,null,null,null,null,null,null,{"$f":"AG762*'Emission Factors'!$D$31","v":-72.982898244933253},null,null,null,null,null,null,null,15.084225794530202,null,{"$f":"F762*'Emission Factors'!$Q$31","v":-23.670689901692771},null,null,{"$f":"D762*'Emission Factors'!$P$31","v":38.754915696222973},-57.898672450403062,{"$f":"(L762-Z762)*'Emission Factors'!$O$31","v":0},{"$f":"T762*'Emission Factors'!$Q$31","v":-91.61812034189137},null,null,{"$f":"R762*'Emission Factors'!$P$31","v":33.719447891488308}]
[null,null,"Ferrous Metals ",{"$f":"D686*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":717.52349610337012},{"$f":"IF(ISERROR(D763/D773),\"\",(D763/D773))","v":2.4000000000000007E-2},{"$f":"F686*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":541.29720179660706},{"$f":"IF(ISERROR(F763/F773),\"\",(F763/F773))","v":4.9999999999999996E-2},null,null,null,null,1258.8206978999772,{"$f":"IF(ISERROR(L763/L773),\"\",(L763/L773))","v":3.0911971830985926E-2},null,null,null,"Ferrous Metals ",561.04632114698302,{"$f":"IF(ISERROR(R763/R773),\"\",(R763/R773))","v":2.2591146606831057E-2},{"$f":"L763*'C&D Recycling'!$U$52","v":697.77437675299416},{"$f":"IF(ISERROR(T763/T773),\"\",(T763/T773))","v":4.3918412360401435E-2},null,null,null,null,1258.8206978999772,{"$f":"IF(ISERROR(Z763/Z773),\"\",(Z763/Z773))","v":3.0911971830985926E-2},null,null,null,"Ferrous Metals ",null,156.4771749563871,null,null,null,null,null,null,null,null,{"$f":"AG763*'Emission Factors'!$D$32","v":-286.74833920210057},null,null,null,null,null,null,null,-966.44386120975832,null,{"$f":"F763*'Emission Factors'!$Q$32","v":-980.9769545958419},null,null,{"$f":"D763*'Emission Factors'!$P$32","v":14.533093386083618},-1253.1922004118589,{"$f":"(L763-Z763)*'Emission Factors'!$O$32","v":0},{"$f":"T763*'Emission Factors'!$Q$32","v":-1264.5559238626281},null,null,{"$f":"R763*'Emission Factors'!$P$32","v":11.363723450769191}]
[null,null,"Non Ferrous Metals ",{"$f":"D687*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":119.58724935056168},{"$f":"IF(ISERROR(D764/D773),\"\",(D764/D773))","v":4.000000000000001E-3},{"$f":"F687*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":43.303776143728541},{"$f":"IF(ISERROR(F764/F773),\"\",(F764/F773))","v":3.9999999999999975E-3},null,null,null,null,162.8910254942902,{"$f":"IF(ISERROR(L764/L773),\"\",(L764/L773))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",99.339149253687765,{"$f":"IF(ISERROR(R764/R773),\"\",(R764/R773))","v":4.0000000000000001E-3},{"$f":"L764*'C&D Recycling'!$U$53","v":63.551876240602439},{"$f":"IF(ISERROR(T764/T773),\"\",(T764/T773))","v":4.0000000000000001E-3},null,null,null,null,162.8910254942902,{"$f":"IF(ISERROR(Z764/Z773),\"\",(Z764/Z773))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,20.248100096873898,null,null,null,null,null,null,null,null,{"$f":"AG764*'Emission Factors'!$D$33","v":-140.27340377388455},null,null,null,null,null,null,null,-296.69766090584329,null,{"$f":"F764*'Emission Factors'!$Q$33","v":-299.11984313685724},null,null,{"$f":"D764*'Emission Factors'!$P$33","v":2.4221822310139358},-436.97106467972787,{"$f":"(L764-Z764)*'Emission Factors'!$O$33","v":0},{"$f":"T764*'Emission Factors'!$Q$33","v":-438.9831313797568},null,null,{"$f":"R764*'Emission Factors'!$P$33","v":2.0120667000289498}]
[null,null,"Mixed Plastics",{"$f":"D688*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":239.17449870112335},{"$f":"IF(ISERROR(D765/D773),\"\",(D765/D773))","v":8.0000000000000019E-3},{"$f":"F688*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":75.781608251524972},{"$f":"IF(ISERROR(F765/F773),\"\",(F765/F773))","v":6.9999999999999984E-3},null,null,null,null,314.95610695264833,{"$f":"IF(ISERROR(L765/L773),\"\",(L765/L773))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",200.02401290641956,{"$f":"IF(ISERROR(R765/R773),\"\",(R765/R773))","v":8.0541866689680386E-3},{"$f":"L765*'C&D Recycling'!$U$54","v":114.93209404622876},{"$f":"IF(ISERROR(T765/T773),\"\",(T765/T773))","v":7.233907216907638E-3},null,null,null,null,314.95610695264833,{"$f":"IF(ISERROR(Z765/Z773),\"\",(Z765/Z773))","v":7.7341549295774662E-3},null,null,null,"Mixed Plastics",null,39.150485794703783,null,null,null,null,null,null,null,null,{"$f":"AG765*'Emission Factors'!$D$34","v":-40.83752470548702},null,null,null,null,null,null,null,-72.667839347767298,null,{"$f":"F765*'Emission Factors'!$Q$34","v":-77.512203809795167},null,null,{"$f":"D765*'Emission Factors'!$P$34","v":4.8443644620278716},-113.50536405325431,{"$f":"(L765-Z765)*'Emission Factors'!$O$34","v":0},{"$f":"T765*'Emission Factors'!$Q$34","v":-117.55675425136623},null,null,{"$f":"R765*'Emission Factors'!$P$34","v":4.0513901981119202}]
[null,null,"Cardboard",{"$f":"D689*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":239.17449870112335},{"$f":"IF(ISERROR(D766/D773),\"\",(D766/D773))","v":8.0000000000000019E-3},{"$f":"F689*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":129.91132843118567},{"$f":"IF(ISERROR(F766/F773),\"\",(F766/F773))","v":1.1999999999999997E-2},null,null,null,null,369.08582713230902,{"$f":"IF(ISERROR(L766/L773),\"\",(L766/L773))","v":9.0633802816901428E-3},null,null,null,"Cardboard",193.29544091119962,{"$f":"IF(ISERROR(R766/R773),\"\",(R766/R773))","v":7.783253324127856E-3},{"$f":"L766*'C&D Recycling'!$U$55","v":175.7903862211094},{"$f":"IF(ISERROR(T766/T773),\"\",(T766/T773))","v":1.106437113236945E-2},null,null,null,null,369.08582713230902,{"$f":"IF(ISERROR(Z766/Z773),\"\",(Z766/Z773))","v":9.0633802816901428E-3},null,null,null,"Cardboard",null,45.879057789923735,null,null,null,null,null,null,null,null,{"$f":"AG766*'Emission Factors'!$D$40","v":-153.95068448974794},null,null,null,null,null,null,null,-349.22538857550529,null,{"$f":"F766*'Emission Factors'!$Q$40","v":-405.40990255828547},null,null,{"$f":"D766*'Emission Factors'!$P$40","v":56.184513982780175},-503.17607306525321,{"$f":"(L766-Z766)*'Emission Factors'!$O$40","v":0},{"$f":"T766*'Emission Factors'!$Q$40","v":-548.58313134973218},null,null,{"$f":"R766*'Emission Factors'!$P$40","v":45.407058284479}]
[null,null,"Carpet",{"$f":"D690*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":358.76174805168506},{"$f":"IF(ISERROR(D767/D773),\"\",(D767/D773))","v":1.2000000000000004E-2},{"$f":"F690*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":21.651888071864271},{"$f":"IF(ISERROR(F767/F773),\"\",(F767/F773))","v":1.9999999999999987E-3},null,null,null,null,380.41363612354934,{"$f":"IF(ISERROR(L767/L773),\"\",(L767/L773))","v":9.3415492957746506E-3},null,null,null,"Carpet",311.47459175150334,{"$f":"IF(ISERROR(R767/R773),\"\",(R767/R773))","v":1.2541866689680372E-2},{"$f":"L767*'C&D Recycling'!$U$56","v":68.939044372045984},{"$f":"IF(ISERROR(T767/T773),\"\",(T767/T773))","v":4.3390721690763712E-3},null,null,null,null,380.41363612354934,{"$f":"IF(ISERROR(Z767/Z773),\"\",(Z767/Z773))","v":9.3415492957746506E-3},null,null,null,"Carpet",null,47.287156300181714,null,null,null,null,null,null,null,null,{"$f":"AG767*'Emission Factors'!$D$35","v":-112.46239283468836},null,null,null,null,null,null,null,-43.789292049111424,null,{"$f":"F767*'Emission Factors'!$Q$35","v":-51.055838742153234},null,null,{"$f":"D767*'Emission Factors'!$P$35","v":7.2665466930418088},-156.25168488379975,{"$f":"(L767-Z767)*'Emission Factors'!$O$35","v":0},{"$f":"T767*'Emission Factors'!$Q$35","v":-162.56045296442682},null,null,{"$f":"R767*'Emission Factors'!$P$35","v":6.3087680806270487}]
[null,"HIDE","Vinyl Flooring",{"$f":"D691*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D768/D773),\"\",(D768/D773))","v":0},{"$f":"F691*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F768/F773),\"\",(F768/F773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L768/L773),\"\",(L768/L773))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R768/R773),\"\",(R768/R773))","v":0},{"$f":"L768*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T768/T773),\"\",(T768/T773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z768/Z773),\"\",(Z768/Z773))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG768*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F768*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D768*'Emission Factors'!$P$37","v":0},0,{"$f":"(L768-Z768)*'Emission Factors'!$O$37","v":0},{"$f":"T768*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R768*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D692*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D769/D773),\"\",(D769/D773))","v":0},{"$f":"F692*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F769/F773),\"\",(F769/F773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L769/L773),\"\",(L769/L773))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R769/R773),\"\",(R769/R773))","v":0},{"$f":"L769*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T769/T773),\"\",(T769/T773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z769/Z773),\"\",(Z769/Z773))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG769*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F769*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D769*'Emission Factors'!$P$38","v":0},0,{"$f":"(L769-Z769)*'Emission Factors'!$O$38","v":0},{"$f":"T769*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R769*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D693*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D770/D773),\"\",(D770/D773))","v":0},{"$f":"F693*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F770/F773),\"\",(F770/F773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L770/L773),\"\",(L770/L773))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R770/R773),\"\",(R770/R773))","v":0},{"$f":"L770*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T770/T773),\"\",(T770/T773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z770/Z773),\"\",(Z770/Z773))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG770*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F770*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D770*'Emission Factors'!$P$39","v":0},0,{"$f":"(L770-Z770)*'Emission Factors'!$O$39","v":0},{"$f":"T770*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R770*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D694*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D771/D773),\"\",(D771/D773))","v":0},{"$f":"F694*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F771/F773),\"\",(F771/F773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L771/L773),\"\",(L771/L773))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R771/R773),\"\",(R771/R773))","v":0},{"$f":"L771*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T771/T773),\"\",(T771/T773))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z771/Z773),\"\",(Z771/Z773))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG771*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F771*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D771*'Emission Factors'!$P$41","v":0},0,{"$f":"(L771-Z771)*'Emission Factors'!$O$41","v":0},{"$f":"T771*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R771*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D695*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6906.1636499949354},{"$f":"IF(ISERROR(D772/D773),\"\",(D772/D773))","v":0.23100000000000001},{"$f":"F695*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":184.04104861084633},{"$f":"IF(ISERROR(F772/F773),\"\",(F772/F773))","v":1.6999999999999994E-2},null,null,null,null,7090.2046986057821,{"$f":"IF(ISERROR(L772/L773),\"\",(L772/L773))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",6024.8187507958846,{"$f":"IF(ISERROR(R772/R773),\"\",(R772/R773))","v":0.24259594715915994},{"$f":"L772*'C&D Recycling'!$U$61","v":1065.385947809898},{"$f":"IF(ISERROR(T772/T773),\"\",(T772/T773))","v":6.705614441823432E-2},null,null,null,null,7090.2046986057821,{"$f":"IF(ISERROR(Z772/Z773),\"\",(Z772/Z773))","v":0.17410915492957749},null,null,null,"Other",null,881.34489919905161,null,null,null,null,null,null,null,null,{"$f":"AG772*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F772*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D772*'Emission Factors'!$P$42","v":0},0,{"$f":"(L772-Z772)*'Emission Factors'!$O$42","v":0},{"$f":"T772*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R772*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D756:D772)","v":29896.812337640411},{"$f":"IF(ISERROR(D773/D773),\"\",(D773/D773))","v":1},{"$f":"SUM(F756:F772)","v":10825.944035932142},{"$f":"IF(ISERROR(F773/F773),\"\",(F773/F773))","v":1},null,null,null,null,{"$f":"SUM(L756:L772)","v":40722.756373572549},{"$f":"IF(ISERROR(L773/L773),\"\",(L773/L773))","v":1},null,null,null,"Total",{"$f":"SUM(R756:R772)","v":24834.787313421941},{"$f":"IF(ISERROR(R773/R773),\"\",(R773/R773))","v":1},{"$f":"SUM(T756:T772)","v":15887.96906015061},{"$f":"IF(ISERROR(T773/T773),\"\",(T773/T773))","v":1},null,null,null,null,{"$f":"SUM(Z756:Z772)","v":40722.756373572549},{"$f":"IF(ISERROR(Z773/Z773),\"\",(Z773/Z773))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG756:AG772),2)","v":5062.03},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP756:AP772),2)","v":-2192.41},null,null,null,null,null,null,null,{"$f":"SUM(AX756:AX772)","v":-9694.0526637135663},null,{"$f":"SUM(AZ756:AZ772)","v":-3948.5754003955185},null,null,{"$f":"SUM(BC756:BC772)","v":-5745.4772633180482},{"$f":"SUM(BD756:BD772)","v":-11886.463197407506},{"$f":"SUM(BE756:BE772)","v":0},{"$f":"SUM(BF756:BF772)","v":-6920.9546222361432},null,null,{"$f":"SUM(BI756:BI772)","v":-4965.5085751713596}]
[]
[]
[null,null,{"$f":"C699+1","v":2026}]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D705*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":636.2469885289886},{"$f":"IF(ISERROR(D782/D790),\"\",(D782/D790))","v":4.7000017029762961E-2},{"$f":"F705*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":795.28143152509779},{"$f":"IF(ISERROR(F782/F790),\"\",(F782/F790))","v":0.1215631535842889},null,null,null,null,{"$f":"SUM(F782,H782,J782,D782)","v":1431.5284200540864},{"$f":"IF(ISERROR(L782/L790),\"\",(L782/L790))","v":5.6892424657384942E-2},null,null,null,"Metal",{"$f":"R794 + IF(MFH_ResorCom<>\"commercial\",R806,0)","v":410.65334784717953},{"$f":"IF(ISERROR(R782/R790),\"\",(R782/R790))","v":4.1668746596070075E-2},{"$f":"T794 + IF(MFH_ResorCom<>\"commercial\",T806,0)","v":943.28633908033885},{"$f":"IF(ISERROR(T782/T790),\"\",(T782/T790))","v":0.10886242125009296},null,null,null,null,{"$f":"SUM(T782,V782,X782,R782)","v":1353.9396869275183},{"$f":"IF(ISERROR(Z782/Z790),\"\",(Z782/Z790))","v":5.6812518106144766E-2},null,null,null,"Metal",{"$f":"AF794 + IF(MFH_ResorCom<>\"commercial\",AF806,0)","v":31.303353877241772},194.29028680456736,null,{"$f":"AI794 + IF(MFH_ResorCom<>\"commercial\",AI806,0)","v":0},0,null,{"$f":"AL794 + IF(MFH_ResorCom<>\"commercial\",AL806,0)","v":46.28537924932651},null,null,{"$f":"AF782*'Emission Factors'!$C$9","v":-116.53394935762789},{"$f":"AG782*'Emission Factors'!$D$9","v":-847.23750843836319},null,{"$f":"AI782*'Emission Factors'!$F$9","v":0},{"$f":"AJ782*'Emission Factors'!$G$9","v":0},null,{"$f":"AL782*'Emission Factors'!$K$9","v":29.527674038753911},null,null,{"$f":"SUM(AY782:BC782)","v":-3438.9718511444344},null,{"$f":"F782*'Emission Factors'!$Q$9","v":-3451.858727952123},null,{"$f":"J782*'Emission Factors'!$R$9","v":0},{"$f":"D782*'Emission Factors'!$P$9","v":12.886876807688742},{"$f":"SUM(BE782:BI782)","v":-4373.2156349016714},{"$f":"(L782-Z782)*'Emission Factors'!$O$9","v":-287.27041862138435},{"$f":"T782*'Emission Factors'!$Q$9","v":-4094.2628023746538},null,{"$f":"X782*'Emission Factors'!$R$9","v":0},{"$f":"R782*'Emission Factors'!$P$9","v":8.317586094366936}]
[null,null,"Glass",{"$f":"D706*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":433.18943899846033},{"$f":"IF(ISERROR(D783/D790),\"\",(D783/D790))","v":3.2000011594732231E-2},{"$f":"F706*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":318.31467716697057},{"$f":"IF(ISERROR(F783/F790),\"\",(F783/F790))","v":4.8656154230052109E-2},null,null,null,null,751.5041161654309,{"$f":"IF(ISERROR(L783/L790),\"\",(L783/L790))","v":2.9866603212139554E-2},null,null,null,"Glass",312.11591337742232,{"$f":"IF(ISERROR(R783/R790),\"\",(R783/R790))","v":3.1670212775093763E-2},{"$f":"T795 + IF(MFH_ResorCom<>\"commercial\",T807,0)","v":399.54936681432093},{"$f":"IF(ISERROR(T783/T790),\"\",(T783/T790))","v":4.6111037209290079E-2},null,null,null,null,711.66528019174325,{"$f":"IF(ISERROR(Z783/Z790),\"\",(Z783/Z790))","v":2.9862110555425692E-2},null,null,null,"Glass",21.31292178876037,99.760603832277752,null,0,0,null,{"$f":"AL795 + IF(MFH_ResorCom<>\"commercial\",AL807,0)","v":18.525914184927395},null,null,{"$f":"AF783*'Emission Factors'!$C$10","v":-11.635151666375394},{"$f":"AG783*'Emission Factors'!$D$10","v":-29.606651956396689},null,{"$f":"AI783*'Emission Factors'!$F$10","v":0},{"$f":"AJ783*'Emission Factors'!$G$10","v":0},null,{"$f":"AL783*'Emission Factors'!$K$10","v":-4.6156032001661762},null,null,-79.247117992257898,null,{"$f":"F783*'Emission Factors'!$Q$10","v":-88.021161776216189},null,{"$f":"J783*'Emission Factors'!$R$10","v":0},{"$f":"D783*'Emission Factors'!$P$10","v":8.7740437839582928},{"$f":"SUM(BE783:BI783)","v":-125.1045248151961},{"$f":"(L783-Z783)*'Emission Factors'!$O$10","v":-20.941903492349827},{"$f":"T783*'Emission Factors'!$Q$10","v":-110.48437906462115},null,{"$f":"X783*'Emission Factors'!$R$10","v":0},{"$f":"R783*'Emission Factors'!$P$10","v":6.3217577417748876}]
[null,null,"Plastic",{"$f":"D707*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1543.2373764320153},{"$f":"IF(ISERROR(D784/D790),\"\",(D784/D790))","v":0.11400004130623359},{"$f":"F707*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":303.15683539711489},{"$f":"IF(ISERROR(F784/F790),\"\",(F784/F790))","v":4.633919450481154E-2},null,null,{"$f":"J707*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":335.61066364849438},{"$f":"IF(ISERROR(J784/J790),\"\",(J784/J790))","v":0.11399981170758659},2182.0048754776244,{"$f":"IF(ISERROR(L784/L790),\"\",(L784/L790))","v":8.671818612966628E-2},null,null,null,"Plastic",1241.3817936884545,{"$f":"IF(ISERROR(R784/R790),\"\",(R784/R790))","v":0.12596225907167999},{"$f":"T796 + IF(MFH_ResorCom<>\"commercial\",T808,0)","v":564.349293251483},{"$f":"IF(ISERROR(T784/T790),\"\",(T784/T790))","v":6.5130202727236464E-2},null,null,{"$f":"X796 + IF(MFH_ResorCom<>\"commercial\",X808,0)","v":264.9221262893625},{"$f":"IF(ISERROR(X784/X790),\"\",(X784/X790))","v":0.12671075848090962},2070.6532132293,{"$f":"IF(ISERROR(Z784/Z790),\"\",(Z784/Z790))","v":8.6886457575590756E-2},null,null,null,"Plastic",75.927283872458872,225.92829887110162,null,17.780650580696307,52.90788677843544,null,{"$f":"AL796 + IF(MFH_ResorCom<>\"commercial\",AL808,0)","v":17.643727795168964},null,null,{"$f":"AF784*'Emission Factors'!$C$11","v":-147.54373795691444},{"$f":"AG784*'Emission Factors'!$D$11","v":-235.66380594095705},null,{"$f":"AI784*'Emission Factors'!$F$11","v":-55.838480924078866},{"$f":"AJ784*'Emission Factors'!$G$11","v":-118.52816211761787},null,{"$f":"AL784*'Emission Factors'!$K$11","v":-15.881703339261906},null,null,129.76258062880135,null,{"$f":"F784*'Emission Factors'!$Q$11","v":-310.07991191795315},null,{"$f":"J784*'Emission Factors'!$R$11","v":408.58496156640308},{"$f":"D784*'Emission Factors'!$P$11","v":31.257530980351422},-443.69330965002928,{"$f":"(L784-Z784)*'Emission Factors'!$O$11","v":-214.12587407681758},{"$f":"T784*'Emission Factors'!$Q$11","v":-577.23712187834883},null,{"$f":"X784*'Emission Factors'!$R$11","v":322.52609500334205},{"$f":"R784*'Emission Factors'!$P$11","v":25.143591301795084}]
[null,null,"Paper",{"$f":"D708*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2869.8800333648001},{"$f":"IF(ISERROR(D785/D790),\"\",(D785/D790))","v":0.21200007681510102},{"$f":"F708*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":4385.6688854115928},{"$f":"IF(ISERROR(F785/F790),\"\",(F785/F790))","v":0.67037368050293988},null,null,{"$f":"J708*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":624.11807625860354},{"$f":"IF(ISERROR(J785/J790),\"\",(J785/J790))","v":0.21199964984217856},7879.6669950349969,{"$f":"IF(ISERROR(L785/L790),\"\",(L785/L790))","v":0.31315715046954767},null,null,null,"Paper",1857.2228206812406,{"$f":"IF(ISERROR(R785/R790),\"\",(R785/R790))","v":0.18845127524981073},{"$f":"T797 + IF(MFH_ResorCom<>\"commercial\",T809,0)","v":5205.9603471950704},{"$f":"IF(ISERROR(T785/T790),\"\",(T785/T790))","v":0.60080743762299071},null,null,386.97402028270631,{"$f":"IF(ISERROR(X785/X790),\"\",(X785/X790))","v":0.18508749083823689},7450.1571881590171,{"$f":"IF(ISERROR(Z785/Z790),\"\",(Z785/Z790))","v":0.31261524736483154},null,null,null,"Paper",141.19810685053744,871.45910583302202,null,33.065771255329963,204.07828472056747,null,{"$f":"AL797 + IF(MFH_ResorCom<>\"commercial\",AL809,0)","v":255.24592877011062},null,null,{"$f":"AF785*'Emission Factors'!$C$12","v":-881.24613829398186},{"$f":"AG785*'Emission Factors'!$D$12","v":-2703.6511524582361},null,{"$f":"AI785*'Emission Factors'!$F$12","v":-185.23801127298572},{"$f":"AJ785*'Emission Factors'!$G$12","v":-502.71539396143578},null,{"$f":"AL785*'Emission Factors'!$K$12","v":-801.1561820898936},null,null,-12999.801464657765,null,{"$f":"F785*'Emission Factors'!$Q$12","v":-13046.72296516496},null,{"$f":"J785*'Emission Factors'!$R$12","v":-319.24125159860887},{"$f":"D785*'Emission Factors'!$P$12","v":366.16275210580329},-18073.808342734308,{"$f":"(L785-Z785)*'Emission Factors'!$O$12","v":-2625.8577978237995},{"$f":"T785*'Emission Factors'!$Q$12","v":-15486.96999069362},null,{"$f":"X785*'Emission Factors'!$R$12","v":-197.94022200377444},{"$f":"R785*'Emission Factors'!$P$12","v":236.95966778688793}]
[null,null,"Wood",{"$f":"D709*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":798.69302815341109},{"$f":"IF(ISERROR(D786/D790),\"\",(D786/D790))","v":5.9000021377787537E-2},{"$f":"F709*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":249.59912781029115},{"$f":"IF(ISERROR(F786/F790),\"\",(F786/F790))","v":3.8152603475628148E-2},null,null,{"$f":"J709*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":173.69323820404534},{"$f":"IF(ISERROR(J786/J790),\"\",(J786/J790))","v":5.8999902550417621E-2},1221.9853941677475,{"$f":"IF(ISERROR(L786/L790),\"\",(L786/L790))","v":4.8564674648573676E-2},null,null,null,"Wood",631.52273426534884,{"$f":"IF(ISERROR(R786/R790),\"\",(R786/R790))","v":6.4080229521355059E-2},{"$f":"T798 + IF(MFH_ResorCom<>\"commercial\",T810,0)","v":392.89272416068326},{"$f":"IF(ISERROR(T786/T790),\"\",(T786/T790))","v":4.5342809994870593E-2},null,null,134.54530044706036,{"$f":"IF(ISERROR(X786/X790),\"\",(X786/X790))","v":6.435225818423243E-2},1158.9607588730923,{"$f":"IF(ISERROR(Z786/Z790),\"\",(Z786/Z790))","v":4.8631028201268536E-2},null,null,null,"Wood",39.295699548026938,127.87459434003549,null,9.2022665286059802,29.945671228379013,null,{"$f":"AL798 + IF(MFH_ResorCom<>\"commercial\",AL810,0)","v":14.526669218022436},null,null,{"$f":"AF786*'Emission Factors'!$C$13","v":-39.818138428889746},{"$f":"AG786*'Emission Factors'!$D$13","v":-185.27502738116485},null,{"$f":"AI786*'Emission Factors'!$F$13","v":-13.044374996435522},{"$f":"AJ786*'Emission Factors'!$G$13","v":-55.492419957099806},null,{"$f":"AL786*'Emission Factors'!$K$13","v":6.327607937946703},null,null,-1528.9711469981878,null,{"$f":"F786*'Emission Factors'!$Q$13","v":-614.41613126446043},null,{"$f":"J786*'Emission Factors'!$R$13","v":-105.69380589342045},{"$f":"D786*'Emission Factors'!$P$13","v":-808.86120984030697},-1816.2734998238309,{"$f":"(L786-Z786)*'Emission Factors'!$O$13","v":-127.68955548295619},{"$f":"T786*'Emission Factors'!$Q$13","v":-967.14932339122038},null,{"$f":"X786*'Emission Factors'!$R$13","v":-81.871954351026275},{"$f":"R786*'Emission Factors'!$P$13","v":-639.56266659862808}]
[null,null,"Food Waste",{"$f":"D710*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1597.3860563068222},{"$f":"IF(ISERROR(D787/D790),\"\",(D787/D790))","v":0.11800004275557507},null,null,{"$f":"H710*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.550855981663531},{"$f":"IF(ISERROR(H787/H790),\"\",(H787/H790))","v":3.9999973513208914E-2},{"$f":"J710*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":347.38647640809069},{"$f":"IF(ISERROR(J787/J790),\"\",(J787/J790))","v":0.11799980510083524},2030.3233886965763,{"$f":"IF(ISERROR(L787/L790),\"\",(L787/L790))","v":8.0689994556435163E-2},null,null,null,"Food Waste",1324.3896780661514,{"$f":"IF(ISERROR(R787/R790),\"\",(R787/R790))","v":0.13438501884642146},null,null,{"$f":"V799 + IF(MFH_ResorCom<>\"commercial\",V811,0)","v":320.37933815700313},{"$f":"IF(ISERROR(V787/V790),\"\",(V787/V790))","v":9.9471262898576357E-2},283.45618727188605,{"$f":"IF(ISERROR(X787/X790),\"\",(X787/X790))","v":0.13557549529138602},1928.2252034950407,{"$f":"IF(ISERROR(Z787/Z790),\"\",(Z787/Z790))","v":8.0910051122647361E-2},null,null,null,"Food Waste",{"$f":"AF799 + IF(MFH_ResorCom<>\"commercial\",AF811,0)","v":78.591399096053991},null,{"$f":"AH799 + IF(MFH_ResorCom<>\"commercial\",AH811,0)","v":194.40497914461733},{"$f":"AI799 + IF(MFH_ResorCom<>\"commercial\",AI811,0)","v":18.404533057211989},null,{"$f":"AK799 + IF(MFH_ResorCom<>\"commercial\",AK811,0)","v":45.525756078992636},null,{"$f":"AM799 + IF(MFH_ResorCom<>\"commercial\",AM811,0)","v":5.1022530482703674},null,{"$f":"AF787*'Emission Factors'!$C$14","v":-102.2501385231626},null,{"$f":"AH787*'Emission Factors'!$E$14","v":-139.82454243506697},{"$f":"AI787*'Emission Factors'!$F$14","v":-11.349611113127569},null,{"$f":"AK787*'Emission Factors'!$H$14","v":-1.5881058384208115},null,{"$f":"AM787*'Emission Factors'!$L$14","v":-2.9684453487595786},null,803.66653999091238,null,null,{"$f":"H787*'Emission Factors'!$S$14","v":-15.057978939501695},{"$f":"J787*'Emission Factors'!$R$14","v":-49.026077135494504},{"$f":"D787*'Emission Factors'!$P$14","v":867.75059606590855},545.68569673237562,{"$f":"(L787-Z787)*'Emission Factors'!$O$14","v":-77.370321956703762},null,{"$f":"V787*'Emission Factors'!$S$14","v":-56.390614345853528},{"$f":"X787*'Emission Factors'!$R$14","v":-40.00370148376048},{"$f":"R787*'Emission Factors'!$P$14","v":719.45033451869347}]
[null,null,"Yard Trimmings",{"$f":"D711*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1976.426815430475},{"$f":"IF(ISERROR(D788/D790),\"\",(D788/D790))","v":0.14600005290096577},null,null,{"$f":"H711*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1817.9556896103504},{"$f":"IF(ISERROR(H788/H790),\"\",(H788/H790))","v":0.84999943715568949},{"$f":"J711*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":429.81716572526466},{"$f":"IF(ISERROR(J788/J790),\"\",(J788/J790))","v":0.14599975885357577},4224.1996707660901,{"$f":"IF(ISERROR(L788/L790),\"\",(L788/L790))","v":0.16787997928656564},null,null,null,"Yard Trimmings",1456.3388882399474,{"$f":"IF(ISERROR(R788/R790),\"\",(R788/R790))","v":0.14777382532056124},null,null,{"$f":"V800 + IF(MFH_ResorCom<>\"commercial\",V812,0)","v":2231.4030090783003},{"$f":"IF(ISERROR(V788/V790),\"\",(V788/V790))","v":0.69280521217610291},308.02298011805686,{"$f":"IF(ISERROR(X788/X790),\"\",(X788/X790))","v":0.14732565371938247},3995.7648774363042,{"$f":"IF(ISERROR(Z788/Z790),\"\",(Z788/Z790))","v":0.16766586180984003},null,null,null,"Yard Trimmings",null,null,{"$f":"AH800 + IF(MFH_ResorCom<>\"commercial\",AH812,0)","v":422.84772152930918},null,null,{"$f":"AK800 + IF(MFH_ResorCom<>\"commercial\",AK812,0)","v":99.022475214386105},null,{"$f":"AM800 + IF(MFH_ResorCom<>\"commercial\",AM812,0)","v":108.42287727574512},null,null,null,{"$f":"AH788*'Emission Factors'!$E$15","v":14.165344945404598},null,null,{"$f":"AK788*'Emission Factors'!$H$15","v":2.8426670864299131},null,{"$f":"AM788*'Emission Factors'!$L$15","v":15.863570144626767},null,-696.60011898285563,null,null,{"$f":"H788*'Emission Factors'!$S$15","v":-265.98876848298363},{"$f":"J788*'Emission Factors'!$R$15","v":-75.226304352730921},{"$f":"D788*'Emission Factors'!$P$15","v":-355.38504614714111},-642.25810232431013,{"$f":"(L788-Z788)*'Emission Factors'!$O$15","v":0},null,{"$f":"V788*'Emission Factors'!$S$15","v":-326.4810807909044},{"$f":"X788*'Emission Factors'!$R$15","v":-53.909969861015519},{"$f":"R788*'Emission Factors'!$P$15","v":-261.86705167239023}]
[null,null,"Other / Undifferentiated",{"$f":"D712*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3682.1053264930388},{"$f":"IF(ISERROR(D789/D790),\"\",(D789/D790))","v":0.27199973621984197},{"$f":"F712*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":490.10474506032853},{"$f":"IF(ISERROR(F789/F790),\"\",(F789/F790))","v":7.4915213702279507E-2},{"$f":"H712*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":235.26627018029345},{"$f":"IF(ISERROR(H789/H790),\"\",(H789/H790))","v":0.11000058933110163},{"$f":"J712*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1033.3324321542825},{"$f":"IF(ISERROR(J789/J790),\"\",(J789/J790))","v":0.3510010719454062},5440.8087738879431,{"$f":"IF(ISERROR(L789/L790),\"\",(L789/L790))","v":0.21623098703968699},null,null,null,"Other / Undifferentiated",2621.5632178597598,{"$f":"IF(ISERROR(R789/R790),\"\",(R789/R790))","v":0.26600843261900764},{"$f":"T801 + IF(MFH_ResorCom<>\"commercial\",T813,0)","v":1158.9018440100026},{"$f":"IF(ISERROR(T789/T790),\"\",(T789/T790))","v":0.1337460911955192},{"$f":"V801 + IF(MFH_ResorCom<>\"commercial\",V813,0)","v":669.04072086699603},{"$f":"IF(ISERROR(V789/V790),\"\",(V789/V790))","v":0.20772352492532073},712.84207587405797,{"$f":"IF(ISERROR(X789/X790),\"\",(X789/X790))","v":0.34094834348585268},5162.3478586108158,{"$f":"IF(ISERROR(Z789/Z790),\"\",(Z789/Z790))","v":0.2166167252642513},null,null,null,"Other",{"$f":"AF801 + IF(MFH_ResorCom<>\"commercial\",AF813,0)","v":181.15959387874904},{"$f":"AG801 + IF(MFH_ResorCom<>\"commercial\",AG813,0)","v":535.49781929363621},{"$f":"AH801 + IF(MFH_ResorCom<>\"commercial\",AH813,0)","v":343.88469546089419},{"$f":"AI801 + IF(MFH_ResorCom<>\"commercial\",AI813,0)","v":54.745944929449252},{"$f":"AJ801 + IF(MFH_ResorCom<>\"commercial\",AJ813,0)","v":161.82337577822389},{"$f":"AK801 + IF(MFH_ResorCom<>\"commercial\",AK813,0)","v":103.92103557255193},{"$f":"AL801 + IF(MFH_ResorCom<>\"commercial\",AL813,0)","v":28.524096122186325},{"$f":"AM801 + IF(MFH_ResorCom<>\"commercial\",AM813,0)","v":14.031280346743527},null,{"$f":"AF789*'Emission Factors'!$C$16","v":0},{"$f":"AG789*'Emission Factors'!$D$16","v":0},{"$f":"AH789*'Emission Factors'!$E$16","v":0},{"$f":"AI789*'Emission Factors'!$F$16","v":0},{"$f":"AJ789*'Emission Factors'!$G$16","v":0},{"$f":"AK789*'Emission Factors'!$H$16","v":0},{"$f":"AL789*'Emission Factors'!$K$16","v":0},{"$f":"AM789*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F789*'Emission Factors'!$Q$16","v":0},{"$f":"H789*'Emission Factors'!$S$16","v":0},{"$f":"J789*'Emission Factors'!$R$16","v":0},{"$f":"D789*'Emission Factors'!$P$16","v":0},0,{"$f":"(L789-Z789)*'Emission Factors'!$O$16","v":0},{"$f":"T789*'Emission Factors'!$Q$16","v":0},{"$f":"V789*'Emission Factors'!$S$16","v":0},{"$f":"X789*'Emission Factors'!$R$16","v":0},{"$f":"R789*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D782:D789)","v":13537.165063708009},{"$f":"IF(ISERROR(D790/D790),\"\",(D790/D790))","v":1},{"$f":"SUM(F782:F789)","v":6542.1257023713952},{"$f":"IF(ISERROR(F790/F790),\"\",(F790/F790))","v":1},{"$f":"SUM(H782:H789)","v":2138.7728157723072},{"$f":"IF(ISERROR(H790/H790),\"\",(H790/H790))","v":1},{"$f":"SUM(J782:J789)","v":2943.9580523987811},{"$f":"IF(ISERROR(J790/J790),\"\",(J790/J790))","v":1},{"$f":"SUM(L782:L789)","v":25162.021634250497},{"$f":"IF(ISERROR(L790/L790),\"\",(L790/L790))","v":1},null,null,null,"Total",{"$f":"SUM(R782:R789)","v":9855.1883940255047},{"$f":"IF(ISERROR(R790/R790),\"\",(R790/R790))","v":1},{"$f":"SUM(T782:T789)","v":8664.9399145118987},{"$f":"IF(ISERROR(T790/T790),\"\",(T790/T790))","v":1},{"$f":"SUM(V782:V789)","v":3220.8230681022997},{"$f":"IF(ISERROR(V790/V790),\"\",(V790/V790))","v":1},{"$f":"SUM(X782:X789)","v":2090.7626902831298},{"$f":"IF(ISERROR(X790/X790),\"\",(X790/X790))","v":1},{"$f":"SUM(Z782:Z789)","v":23831.714066922832},{"$f":"IF(ISERROR(Z790/Z790),\"\",(Z790/Z790))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF782:AF789),2)","v":568.79},2054.81,961.14,133.19999999999999,448.76,248.47,380.75,127.56,null,{"$f":"ROUND(SUM(AO782:AO789),2)","v":-1299.03},-4001.43,-125.66,-265.47000000000003,-676.74,1.25,-785.8,12.9,null,{"$f":"SUM(AX782:AX789)","v":-17810.162579155789},{"$f":"SUM(AY782:AY789)","v":0},{"$f":"SUM(AZ782:AZ789)","v":-17511.098898075714},{"$f":"SUM(BA782:BA789)","v":-281.04674742248534},{"$f":"SUM(BB782:BB789)","v":-140.60247741385166},122.58554375626221,-24928.667717516968,-3353.2558714540114,-21236.103617402463,-382.87169513675792,-51.199752696234661,94.763219172499987]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD790-AX790","v":-7118.505138361179},{"$f":"SUM(AO790:AV790)","v":-7139.9800000000005},{"$f":"AY791-AX791","v":-21.474861638821494}]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D717*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":521.7225646206964},{"$f":"IF(ISERROR(D794/D802),\"\",(D794/D802))","v":4.7000017029762947E-2},{"$f":"IF(F717=\"\",0,F717*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":771.42298748877556},{"$f":"IF(ISERROR(F794/F802),\"\",(F794/F802))","v":0.12156315358428894},null,null,null,null,{"$f":"SUM(F794,H794,J794,D794)","v":1293.145552109472},{"$f":"IF(ISERROR(L794/L802),\"\",(L794/L802))","v":5.832390571334526E-2},null,null,null,"Metal",{"$f":"Z794-SUM(T794,V794,X794)","v":296.12892393888728},{"$f":"IF(ISERROR(R794/R802),\"\",(R794/R802))","v":3.9917512976043554E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_metal),0,IF(SingleFamRecy_TargetRate_metal=0,0,SingleFamRecy_TargetRate_metal*Z794))","v":919.4278950440164},{"$f":"IF(ISERROR(T794/T802),\"\",(T794/T802))","v":0.10856841173457649},null,null,null,null,{"$f":"L794*(1-PAYT_SourceReduction)","v":1215.5568189829037},{"$f":"IF(ISERROR(Z794/Z802),\"\",(Z794/Z802))","v":5.8323905713345267E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L794-$Z794)*(D794/L794)),0,($L794-$Z794)*(D794/L794))","v":31.303353877241772},{"$f":"IF(ISERROR((T794-(1-PAYT_SourceReduction)*F794)*D794/(J794+D794)),0,(T794-(1-PAYT_SourceReduction)*F794)*D794/(J794+D794))","v":194.29028680456736},null,{"$f":"IF(ISERROR(($L794-$Z794)*(J794/L794)),0,($L794-$Z794)*(J794/L794))","v":0},{"$f":"IF(ISERROR((T794-(1-PAYT_SourceReduction)*F794)*J794/(J794+D794)),0,(T794-(1-PAYT_SourceReduction)*F794)*J794/(J794+D794))","v":0},null,{"$f":"IF(ISERROR(($L794-$Z794)*(F794/L794)),0,($L794-$Z794)*(F794/L794))","v":46.28537924932651},null,null,{"$f":"AF794*'Emission Factors'!$C$9","v":-116.53394935762789},{"$f":"AG794*'Emission Factors'!$D$9","v":-847.23750843836319},null,{"$f":"AI794*'Emission Factors'!$F$9","v":0},{"$f":"AJ794*'Emission Factors'!$G$9","v":0},null,{"$f":"AL794*'Emission Factors'!$K$9","v":29.527674038753911},null,null,{"$f":"SUM(AY794:BC794)","v":-3337.7357217085219},null,{"$f":"F794*'Emission Factors'!$Q$9","v":-3348.3029613800259},null,{"$f":"J794*'Emission Factors'!$R$9","v":0},{"$f":"D794*'Emission Factors'!$P$9","v":10.567239671503787},{"$f":"SUM(BE794:BI794)","v":-4271.9795054657598},{"$f":"(L794-Z794)*'Emission Factors'!$O$9","v":-287.2704186213852},{"$f":"T794*'Emission Factors'!$Q$9","v":-3990.7070358025562},null,{"$f":"X794*'Emission Factors'!$R$9","v":0},{"$f":"R794*'Emission Factors'!$P$9","v":5.9979489581819809}]
[null,null,"Glass",{"$f":"D718*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.2153631460061},{"$f":"IF(ISERROR(D795/D802),\"\",(D795/D802))","v":3.2000011594732224E-2},{"$f":"IF(F718=\"\",0,F718*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":308.76523641545651},{"$f":"IF(ISERROR(F795/F802),\"\",(F795/F802))","v":4.8656154230052109E-2},null,null,null,null,663.98059956146267,{"$f":"IF(ISERROR(L795/L802),\"\",(L795/L802))","v":2.9947086637803967E-2},null,null,null,"Glass",234.14183752496803,{"$f":"IF(ISERROR(R795/R802),\"\",(R795/R802))","v":3.1561793131583527E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_glass),0,IF(SingleFamRecy_TargetRate_glass=0,0,SingleFamRecy_TargetRate_glass*Z795))","v":389.99992606280688},{"$f":"IF(ISERROR(T795/T802),\"\",(T795/T802))","v":4.6052194824058666E-2},null,null,null,null,624.1417635877749,{"$f":"IF(ISERROR(Z795/Z802),\"\",(Z795/Z802))","v":2.9947086637803971E-2},null,null,null,"Glass",21.31292178876037,{"$f":"IF(ISERROR((T795-(1-PAYT_SourceReduction)*F795)*D795/(J795+D795)),0,(T795-(1-PAYT_SourceReduction)*F795)*D795/(J795+D795))","v":99.760603832277752},null,0,{"$f":"IF(ISERROR((T795-(1-PAYT_SourceReduction)*F795)*J795/(J795+D795)),0,(T795-(1-PAYT_SourceReduction)*F795)*J795/(J795+D795))","v":0},null,{"$f":"IF(ISERROR(($L795-$Z795)*(F795/L795)),0,($L795-$Z795)*(F795/L795))","v":18.525914184927395},null,null,{"$f":"AF795*'Emission Factors'!$C$10","v":-11.635151666375394},{"$f":"AG795*'Emission Factors'!$D$10","v":-29.606651956396689},null,{"$f":"AI795*'Emission Factors'!$F$10","v":0},{"$f":"AJ795*'Emission Factors'!$G$10","v":0},null,{"$f":"AL795*'Emission Factors'!$K$10","v":-4.6156032001661762},null,null,{"$f":"SUM(AY795:BC795)","v":-78.185810430138588},null,{"$f":"F795*'Emission Factors'!$Q$10","v":-85.380526802226271},null,{"$f":"J795*'Emission Factors'!$R$10","v":0},{"$f":"D795*'Emission Factors'!$P$10","v":7.1947163720876857},-124.04321725307686,{"$f":"(L795-Z795)*'Emission Factors'!$O$10","v":-20.941903492349887},{"$f":"T795*'Emission Factors'!$Q$10","v":-107.84374409063125},null,{"$f":"X795*'Emission Factors'!$R$10","v":0},{"$f":"R795*'Emission Factors'!$P$10","v":4.7424303299042796}]
[null,null,"Plastic",{"$f":"D719*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1265.4547312076465},{"$f":"IF(ISERROR(D796/D802),\"\",(D796/D802))","v":0.11400004130623352},{"$f":"IF(F719=\"\",0,F719*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":294.0621299194824},{"$f":"IF(ISERROR(F796/F802),\"\",(F796/F802))","v":4.6339194504811533E-2},null,null,{"$f":"J719*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":296.34417634493809},{"$f":"IF(ISERROR(J796/J802),\"\",(J796/J802))","v":0.11399981170758654},1855.861037472067,{"$f":"IF(ISERROR(L796/L802),\"\",(L796/L802))","v":8.3703697538162924E-2},null,null,null,"Plastic",963.59914846408606,{"$f":"IF(ISERROR(R796/R802),\"\",(R796/R802))","v":0.12989099815341804},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_plastic),0,IF(SingleFamRecy_TargetRate_plastic=0,0,SingleFamRecy_TargetRate_plastic*Z796))","v":555.25458777385052},{"$f":"IF(ISERROR(T796/T802),\"\",(T796/T802))","v":6.5565890515055528E-2},null,null,{"$f":"IF(ISERROR(($Z796-$T796-$V796)*($J796/($J796+$D796))),0,($Z796-$T796-$V796)*($J796/($J796+$D796)))","v":225.65563898580632},{"$f":"IF(ISERROR(X796/X802),\"\",(X796/X802))","v":0.12921756472737816},1744.5093752237428,{"$f":"IF(ISERROR(Z796/Z802),\"\",(Z796/Z802))","v":8.3703697538162924E-2},null,null,null,"Plastic",75.927283872458872,{"$f":"IF(ISERROR((T796-(1-PAYT_SourceReduction)*F796)*D796/(J796+D796)),0,(T796-(1-PAYT_SourceReduction)*F796)*D796/(J796+D796))","v":225.92829887110162},null,17.780650580696307,{"$f":"IF(ISERROR((T796-(1-PAYT_SourceReduction)*F796)*J796/(J796+D796)),0,(T796-(1-PAYT_SourceReduction)*F796)*J796/(J796+D796))","v":52.90788677843544},null,{"$f":"IF(ISERROR(($L796-$Z796)*(F796/L796)),0,($L796-$Z796)*(F796/L796))","v":17.643727795168964},null,null,{"$f":"AF796*'Emission Factors'!$C$11","v":-147.54373795691444},{"$f":"AG796*'Emission Factors'!$D$11","v":-235.66380594095705},null,{"$f":"AI796*'Emission Factors'!$F$11","v":-55.838480924078866},{"$f":"AJ796*'Emission Factors'!$G$11","v":-118.52816211761787},null,{"$f":"AL796*'Emission Factors'!$K$11","v":-15.881703339261906},null,null,85.634135723967503,null,{"$f":"F796*'Emission Factors'!$Q$11","v":-300.7775141352019},null,{"$f":"J796*'Emission Factors'!$R$11","v":360.78047278360702},{"$f":"D796*'Emission Factors'!$P$11","v":25.631177075562373},-487.82175455486265,{"$f":"(L796-Z796)*'Emission Factors'!$O$11","v":-214.12587407681715},{"$f":"T796*'Emission Factors'!$Q$11","v":-567.93472409559763},null,{"$f":"X796*'Emission Factors'!$R$11","v":274.72160622054605},{"$f":"R796*'Emission Factors'!$P$11","v":19.517237397006042}]
[null,null,"Paper",{"$f":"D720*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":2353.3017808422901},{"$f":"IF(ISERROR(D797/D802),\"\",(D797/D802))","v":0.21200007681510094},{"$f":"IF(F720=\"\",0,F720*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":4254.0988128351755},{"$f":"IF(ISERROR(F797/F802),\"\",(F797/F802))","v":0.67037368050293977},null,null,{"$f":"J720*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":551.09618758883255},{"$f":"IF(ISERROR(J797/J802),\"\",(J797/J802))","v":0.21199964984217859},7158.4967812662981,{"$f":"IF(ISERROR(L797/L802),\"\",(L797/L802))","v":0.32286504070542277},null,null,null,"Paper",1340.6445681587311,{"$f":"IF(ISERROR(R797/R802),\"\",(R797/R802))","v":0.18071587278243206},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_paper),0,IF(SingleFamRecy_TargetRate_paper=0,0,SingleFamRecy_TargetRate_paper*Z797))","v":5074.3902746186541},{"$f":"IF(ISERROR(T797/T802),\"\",(T797/T802))","v":0.59919706113588622},null,null,313.95213161293515,{"$f":"IF(ISERROR(X797/X802),\"\",(X797/X802))","v":0.1797789324934376},6728.98697439032,{"$f":"IF(ISERROR(Z797/Z802),\"\",(Z797/Z802))","v":0.32286504070542282},null,null,null,"Paper",141.19810685053744,{"$f":"IF(ISERROR((T797-(1-PAYT_SourceReduction)*F797)*D797/(J797+D797)),0,(T797-(1-PAYT_SourceReduction)*F797)*D797/(J797+D797))","v":871.45910583302202},null,33.065771255329963,{"$f":"IF(ISERROR((T797-(1-PAYT_SourceReduction)*F797)*J797/(J797+D797)),0,(T797-(1-PAYT_SourceReduction)*F797)*J797/(J797+D797))","v":204.07828472056747},null,{"$f":"IF(ISERROR(($L797-$Z797)*(F797/L797)),0,($L797-$Z797)*(F797/L797))","v":255.24592877011062},null,null,{"$f":"AF797*'Emission Factors'!$C$12","v":-881.24613829398186},{"$f":"AG797*'Emission Factors'!$D$12","v":-2703.6511524582361},null,{"$f":"AI797*'Emission Factors'!$F$12","v":-185.23801127298572},{"$f":"AJ797*'Emission Factors'!$G$12","v":-502.71539396143578},null,{"$f":"AL797*'Emission Factors'!$K$12","v":-801.1561820898936},null,null,-12636.957769448787,null,{"$f":"F797*'Emission Factors'!$Q$12","v":-12655.321258319036},null,{"$f":"J797*'Emission Factors'!$R$12","v":-281.88998743914425},{"$f":"D797*'Emission Factors'!$P$12","v":300.25347630939405},-17710.964647525318,{"$f":"(L797-Z797)*'Emission Factors'!$O$12","v":-2625.8577978237886},{"$f":"T797*'Emission Factors'!$Q$12","v":-15095.568283847699},null,{"$f":"X797*'Emission Factors'!$R$12","v":-160.58895784430976},{"$f":"R797*'Emission Factors'!$P$12","v":171.05039199047872}]
[null,null,"Wood",{"$f":"D721*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":654.92832580044865},{"$f":"IF(ISERROR(D798/D802),\"\",(D798/D802))","v":5.9000021377787523E-2},{"$f":"IF(F721=\"\",0,F721*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":242.11115363370718},{"$f":"IF(ISERROR(F798/F802),\"\",(F798/F802))","v":3.8152603475628162E-2},null,null,{"$f":"J721*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":153.3711088100996},{"$f":"IF(ISERROR(J798/J802),\"\",(J798/J802))","v":5.8999902550417621E-2},1050.4105882442555,{"$f":"IF(ISERROR(L798/L802),\"\",(L798/L802))","v":4.7375987961385452E-2},null,null,null,"Wood",487.75803191238629,{"$f":"IF(ISERROR(R798/R802),\"\",(R798/R802))","v":6.5748685771911383E-2},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_wood),0,IF(SingleFamRecy_TargetRate_wood=0,0,SingleFamRecy_TargetRate_wood*Z798))","v":385.40474998409923},{"$f":"IF(ISERROR(T798/T802),\"\",(T798/T802))","v":4.5509584608298216E-2},null,null,114.22317105311461,{"$f":"IF(ISERROR(X798/X802),\"\",(X798/X802))","v":6.5407804853707216E-2},987.3859529496001,{"$f":"IF(ISERROR(Z798/Z802),\"\",(Z798/Z802))","v":4.7375987961385452E-2},null,null,null,"Wood",39.295699548026938,{"$f":"IF(ISERROR((T798-(1-PAYT_SourceReduction)*F798)*D798/(J798+D798)),0,(T798-(1-PAYT_SourceReduction)*F798)*D798/(J798+D798))","v":127.87459434003549},null,9.2022665286059802,{"$f":"IF(ISERROR((T798-(1-PAYT_SourceReduction)*F798)*J798/(J798+D798)),0,(T798-(1-PAYT_SourceReduction)*F798)*J798/(J798+D798))","v":29.945671228379013},null,{"$f":"IF(ISERROR(($L798-$Z798)*(F798/L798)),0,($L798-$Z798)*(F798/L798))","v":14.526669218022436},null,null,{"$f":"AF798*'Emission Factors'!$C$13","v":-39.818138428889746},{"$f":"AG798*'Emission Factors'!$D$13","v":-185.27502738116485},null,{"$f":"AI798*'Emission Factors'!$F$13","v":-13.044374996435522},{"$f":"AJ798*'Emission Factors'!$G$13","v":-55.492419957099806},null,{"$f":"AL798*'Emission Factors'!$K$13","v":6.327607937946703},null,null,-1352.5774999263008,null,{"$f":"F798*'Emission Factors'!$Q$13","v":-595.98364648397785},null,{"$f":"J798*'Emission Factors'!$R$13","v":-93.327618114818421},{"$f":"D798*'Emission Factors'!$P$13","v":-663.26623532750466},-1639.8798527519443,{"$f":"(L798-Z798)*'Emission Factors'!$O$13","v":-127.68955548295666},{"$f":"T798*'Emission Factors'!$Q$13","v":-948.71683861073768},null,{"$f":"X798*'Emission Factors'!$R$13","v":-69.50576657242425},{"$f":"R798*'Emission Factors'!$P$13","v":-493.96769208582566}]
[null,null,"Food Waste",{"$f":"D722*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1309.8566516008973},{"$f":"IF(ISERROR(D799/D802),\"\",(D799/D802))","v":0.11800004275557505},null,null,{"$f":"H722*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":85.037550804505955},{"$f":"IF(ISERROR(H799/H802),\"\",(H799/H802))","v":3.9999973513208914E-2},{"$f":"J722*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":306.7422176201992},{"$f":"IF(ISERROR(J799/J802),\"\",(J799/J802))","v":0.11799980510083524},1701.6364200256025,{"$f":"IF(ISERROR(L799/L802),\"\",(L799/L802))","v":7.6747804574721121E-2},null,null,null,"Food Waste",1036.8602733602261,{"$f":"IF(ISERROR(R799/R802),\"\",(R799/R802))","v":0.13976643303084571},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$11),0,IF(I799=\"\",0,Z799*'Food Waste Collection'!$AD$11))","v":319.86603297984556},{"$f":"IF(ISERROR(V799/V802),\"\",(V799/V802))","v":9.9709160591947052E-2},242.81192848399456,{"$f":"IF(ISERROR(X799/X802),\"\",(X799/X802))","v":0.1390417993827914},1599.5382348240662,{"$f":"IF(ISERROR(Z799/Z802),\"\",(Z799/Z802))","v":7.6747804574721121E-2},null,null,null,"Food Waste",78.591399096053991,null,{"$f":"IF(ISERROR((V799-(1-PAYT_SourceReduction)*H799)*D799/(J799+D799)),0,(V799-(1-PAYT_SourceReduction)*H799)*D799/(J799+D799))","v":194.40497914461733},18.404533057211989,null,{"$f":"IF(ISERROR((V799-(1-PAYT_SourceReduction)*H799)*J799/(J799+D799)),0,(V799-(1-PAYT_SourceReduction)*H799)*J799/(J799+D799))","v":45.525756078992636},null,{"$f":"IF(ISERROR(($L799-$Z799)*(H799/L799)),0,($L799-$Z799)*(H799/L799))","v":5.1022530482703674},null,{"$f":"AF799*'Emission Factors'!$C$14","v":-102.2501385231626},null,{"$f":"AH799*'Emission Factors'!$E$14","v":-139.82454243506697},{"$f":"AI799*'Emission Factors'!$F$14","v":-11.349611113127569},null,{"$f":"AK799*'Emission Factors'!$H$14","v":-1.5881058384208115},null,{"$f":"AM799*'Emission Factors'!$L$14","v":-2.9684453487595786},null,653.29788380575667,null,null,{"$f":"H799*'Emission Factors'!$S$14","v":-14.967631058601091},{"$f":"J799*'Emission Factors'!$R$14","v":-43.290020317585054},{"$f":"D799*'Emission Factors'!$P$14","v":711.55553518194279},395.31704054721911,{"$f":"(L799-Z799)*'Emission Factors'!$O$14","v":-77.370321956704274},null,{"$f":"V799*'Emission Factors'!$S$14","v":-56.300266464952927},{"$f":"X799*'Emission Factors'!$R$14","v":-34.26764466585103},{"$f":"R799*'Emission Factors'!$P$14","v":563.25527363472736}]
[null,null,"Yard Trimmings",{"$f":"D723*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1620.670094353653},{"$f":"IF(ISERROR(D800/D802),\"\",(D800/D802))","v":0.14600005290096577},null,null,{"$f":"H723*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1807.0479545957517},{"$f":"IF(ISERROR(H800/H802),\"\",(H800/H802))","v":0.84999943715568937},{"$f":"J723*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":379.52850654702593},{"$f":"IF(ISERROR(J800/J802),\"\",(J800/J802))","v":0.14599975885357572},3807.2465554964306,{"$f":"IF(ISERROR(L800/L802),\"\",(L800/L802))","v":0.17171577381061451},null,null,null,"Yard Trimmings",1100.5821671631247,{"$f":"IF(ISERROR(R800/R802),\"\",(R800/R802))","v":0.14835600100989327},null,null,{"$f":"IF(ISERROR('Food Waste Collection'!$AD$12),0,IF('Food Waste Collection'!$AD$12=0,0,Z800*'Food Waste Collection'!$AD$12))","v":2220.4952740637018},{"$f":"IF(ISERROR(V800/V802),\"\",(V800/V802))","v":0.69217640214154141},257.73432093981825,{"$f":"IF(ISERROR(X800/X802),\"\",(X800/X802))","v":0.14758683385085991},3578.8117621666447,{"$f":"IF(ISERROR(Z800/Z802),\"\",(Z800/Z802))","v":0.17171577381061454},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V800-(1-PAYT_SourceReduction)*H800)*D800/(J800+D800)),0,(V800-(1-PAYT_SourceReduction)*H800)*D800/(J800+D800))","v":422.84772152930918},null,null,{"$f":"IF(ISERROR((V800-(1-PAYT_SourceReduction)*H800)*J800/(J800+D800)),0,(V800-(1-PAYT_SourceReduction)*H800)*J800/(J800+D800))","v":99.022475214386105},null,{"$f":"IF(ISERROR(($L800-$Z800)*(H800/L800)),0,($L800-$Z800)*(H800/L800))","v":108.42287727574512},null,null,null,{"$f":"AH800*'Emission Factors'!$E$15","v":14.165344945404598},null,null,{"$f":"AK800*'Emission Factors'!$H$15","v":2.8426670864299131},null,{"$f":"AM800*'Emission Factors'!$L$15","v":15.863570144626767},null,-622.23341044518497,null,null,{"$f":"H800*'Emission Factors'!$S$15","v":-264.39283574377936},{"$f":"J800*'Emission Factors'!$R$15","v":-66.42481785451362},{"$f":"D800*'Emission Factors'!$P$15","v":-291.41575684689207},-567.89139378663947,{"$f":"(L800-Z800)*'Emission Factors'!$O$15","v":0},null,{"$f":"V800*'Emission Factors'!$S$15","v":-324.88514805170013},{"$f":"X800*'Emission Factors'!$R$15","v":-45.108483362798246},{"$f":"R800*'Emission Factors'!$P$15","v":-197.89776237214107}]
[null,null,"Other / Undifferentiated",{"$f":"D724*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":3019.3265646458126},{"$f":"IF(ISERROR(D801/D802),\"\",(D801/D802))","v":0.27199973621984191},{"$f":"IF(F724=\"\",0,F724*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":475.40160203643808},{"$f":"IF(ISERROR(F801/F802),\"\",(F801/F802))","v":7.4915213702279534E-2},{"$f":"H724*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":233.8546724457251},{"$f":"IF(ISERROR(H801/H802),\"\",(H801/H802))","v":0.11000058933110161},{"$f":"J724*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":912.43241549081949},{"$f":"IF(ISERROR(J801/J802),\"\",(J801/J802))","v":0.35100107194540631},4641.0152546187956,{"$f":"IF(ISERROR(L801/L802),\"\",(L801/L802))","v":0.20932070305854397},null,null,null,"Other / Undifferentiated",1958.8064417449068,{"$f":"IF(ISERROR(R801/R802),\"\",(R801/R802))","v":0.26404270314387251},{"$f":"IF(ISERROR(SingleFamRecy_TargetRate_other),0,IF(SingleFamRecy_TargetRate_other=0,0,SingleFamRecy_TargetRate_other*Z801))","v":1144.1727047519491},{"$f":"IF(ISERROR(T801/T802),\"\",(T801/T802))","v":0.1351068571821249},{"$f":"IF(ISERROR('Food Waste Collection'!$AD$13),0,IF('Food Waste Collection'!$AD$13=0,0,(Z801-T801)*'Food Waste Collection'!$AD$13))","v":667.62912313242771},{"$f":"IF(ISERROR(V801/V802),\"\",(V801/V802))","v":0.20811443726651169},591.94606971238386,{"$f":"IF(ISERROR(X801/X802),\"\",(X801/X802))","v":0.33896706469182569},4362.5543393416674,{"$f":"IF(ISERROR(Z801/Z802),\"\",(Z801/Z802))","v":0.20932070305854397},null,null,null,"Other",{"$f":"IF(ISERROR(($L801-$Z801)*(D801/L801)),0,($L801-$Z801)*(D801/L801))","v":181.15959387874904},{"$f":"IF(ISERROR((T801-(1-PAYT_SourceReduction)*F801)*D801/(J801+D801)),0,(T801-(1-PAYT_SourceReduction)*F801)*D801/(J801+D801))","v":535.47583356126279},{"$f":"IF(ISERROR((V801-(1-PAYT_SourceReduction)*H801)*D801/(J801+D801)),0,(V801-(1-PAYT_SourceReduction)*H801)*D801/(J801+D801))","v":343.88469546089419},{"$f":"IF(ISERROR(($L801-$Z801)*(J801/L801)),0,($L801-$Z801)*(J801/L801))","v":54.745944929449252},{"$f":"IF(ISERROR((T801-(1-PAYT_SourceReduction)*F801)*J801/(J801+D801)),0,(T801-(1-PAYT_SourceReduction)*F801)*J801/(J801+D801))","v":161.81936527643458},{"$f":"IF(ISERROR((V801-(1-PAYT_SourceReduction)*H801)*J801/(J801+D801)),0,(V801-(1-PAYT_SourceReduction)*H801)*J801/(J801+D801))","v":103.92103557255193},{"$f":"IF(ISERROR(($L801-$Z801)*(F801/L801)),0,($L801-$Z801)*(F801/L801))","v":28.524096122186325},{"$f":"IF(ISERROR(($L801-$Z801)*(H801/L801)),0,($L801-$Z801)*(H801/L801))","v":14.031280346743527},null,{"$f":"AF801*'Emission Factors'!$C$16","v":0},{"$f":"AG801*'Emission Factors'!$D$16","v":0},{"$f":"AH801*'Emission Factors'!$E$16","v":0},{"$f":"AI801*'Emission Factors'!$F$16","v":0},{"$f":"AJ801*'Emission Factors'!$G$16","v":0},{"$f":"AK801*'Emission Factors'!$H$16","v":0},{"$f":"AL801*'Emission Factors'!$K$16","v":0},{"$f":"AM801*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F801*'Emission Factors'!$Q$16","v":0},{"$f":"H801*'Emission Factors'!$S$16","v":0},{"$f":"J801*'Emission Factors'!$R$16","v":0},{"$f":"D801*'Emission Factors'!$P$16","v":0},0,{"$f":"(L801-Z801)*'Emission Factors'!$O$16","v":0},{"$f":"T801*'Emission Factors'!$Q$16","v":0},{"$f":"V801*'Emission Factors'!$S$16","v":0},{"$f":"X801*'Emission Factors'!$R$16","v":0},{"$f":"R801*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D794:D801)","v":11100.476076217452},{"$f":"IF(ISERROR(D802/D802),\"\",(D802/D802))","v":1},{"$f":"SUM(F794:F801)","v":6345.8619223290352},{"$f":"IF(ISERROR(F802/F802),\"\",(F802/F802))","v":1},{"$f":"SUM(H794:H801)","v":2125.9401778459828},{"$f":"IF(ISERROR(H802/H802),\"\",(H802/H802))","v":1},{"$f":"SUM(J794:J801)","v":2599.5146124019147},{"$f":"IF(ISERROR(J802/J802),\"\",(J802/J802))","v":1},{"$f":"SUM(L794:L801)","v":22171.792788794384},{"$f":"IF(ISERROR(L802/L802),\"\",(L802/L802))","v":1},null,null,null,"Total",{"$f":"SUM(R794:R801)","v":7418.5213922673156},{"$f":"IF(ISERROR(R802/R802),\"\",(R802/R802))","v":1},{"$f":"SUM(T794:T801)","v":8468.6501382353763},{"$f":"IF(ISERROR(T802/T802),\"\",(T802/T802))","v":1},{"$f":"SUM(V799:V801)","v":3207.9904301759748},{"$f":"IF(ISERROR(V802/V802),\"\",(V802/V802))","v":1},{"$f":"SUM(X794:X801)","v":1746.3232607880527},{"$f":"IF(ISERROR(X802/X802),\"\",(X802/X802))","v":1},20841.485221466719,{"$f":"IF(ISERROR(Z802/Z802),\"\",(Z802/Z802))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF794:AF801),2)","v":568.79},2054.79,961.14,133.19999999999999,448.75,248.47,380.75,127.56,null,{"$f":"ROUND(SUM(AO794:AO801),2)","v":-1299.03},-4001.43,-125.66,-265.47000000000003,-676.74,1.25,-785.8,12.9,null,{"$f":"SUM(AX794:AX801)","v":-17288.758192429206},{"$f":"SUM(AY794:AY801)","v":0},{"$f":"SUM(AZ794:AZ801)","v":-16985.765907120469},{"$f":"SUM(BA794:BA801)","v":-279.36046680238047},-124.15197094245431,100.52015243609395,-24407.263330790378,-3353.2558714540014,-20710.770626447222,-381.18541451665305,-34.749246224837236,72.69782785233167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD802-AX802","v":-7118.5051383611717},{"$f":"SUM(AO802:AV802)","v":-7139.9800000000005},{"$f":"AY803-AX803","v":-21.47486163882877}]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D729*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":114.52442390829228},{"$f":"IF(ISERROR(D806/D814),\"\",(D806/D814))","v":4.7000017029762961E-2},{"$f":"IF(F729=\"\",0,F729*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":23.858444036322464},{"$f":"IF(ISERROR(F806/F814),\"\",(F806/F814))","v":0.12156315358428885},null,null,null,null,{"$f":"SUM(F806,H806,J806,D806)","v":138.38286794461473},{"$f":"IF(ISERROR(L806/L814),\"\",(L806/L814))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z806-$T806-$V806)*($D806/($J806+$D806))),0,($Z806-$T806-$V806)*($D806/($J806+$D806)))","v":114.52442390829226},{"$f":"IF(ISERROR(R806/R814),\"\",(R806/R814))","v":4.7000441104860305E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$20*Z806),0,'Multi-Family Recycling'!$BG$20*Z806)","v":23.858444036322464},{"$f":"IF(ISERROR(T806/T814),\"\",(T806/T814))","v":0.12154705399792176},null,null,null,null,{"$f":"L806","v":138.38286794461473},{"$f":"IF(ISERROR(Z806/Z814),\"\",(Z806/Z814))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T806-F806)*(D806/(J806+D806))),0,(T806-F806)*(D806/(J806+D806)))","v":0},null,null,{"$f":"IF(ISERROR((T806-F806)*(J806/(J806+D806))),0,(T806-F806)*(J806/(J806+D806)))","v":0},null,null,null,null,null,{"$f":"AG806*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ806*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY806:BC806)","v":-101.23612943591306},null,{"$f":"F806*'Emission Factors'!$Q$9","v":-103.55576657209801},null,{"$f":"J806*'Emission Factors'!$R$9","v":0},{"$f":"D806*'Emission Factors'!$P$9","v":2.3196371361849559},{"$f":"SUM(BE806:BI806)","v":-101.23612943591306},{"$f":"(L806-Z806)*'Emission Factors'!$O$9","v":0},{"$f":"T806*'Emission Factors'!$Q$9","v":-103.55576657209801},null,{"$f":"X806*'Emission Factors'!$R$9","v":0},{"$f":"R806*'Emission Factors'!$P$9","v":2.3196371361849559}]
[null,null,"Glass",{"$f":"D730*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":77.974075852454305},{"$f":"IF(ISERROR(D807/D814),\"\",(D807/D814))","v":3.2000011594732224E-2},{"$f":"IF(F730=\"\",0,F730*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.5494407515140693},{"$f":"IF(ISERROR(F807/F814),\"\",(F807/F814))","v":4.8656154230052054E-2},null,null,null,null,87.523516603968375,{"$f":"IF(ISERROR(L807/L814),\"\",(L807/L814))","v":2.9269838907803741E-2},null,null,null,"Glass",77.974075852454305,{"$f":"IF(ISERROR(R807/R814),\"\",(R807/R814))","v":3.2000300326713395E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$21*Z807),0,'Multi-Family Recycling'!$BG$21*Z807)","v":9.5494407515140711},{"$f":"IF(ISERROR(T807/T814),\"\",(T807/T814))","v":4.864971030412369E-2},null,null,null,null,87.523516603968375,{"$f":"IF(ISERROR(Z807/Z814),\"\",(Z807/Z814))","v":2.9269838907803741E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T807-F807)*(D807/(J807+D807))),0,(T807-F807)*(D807/(J807+D807)))","v":1.7763568394002505E-15},null,null,{"$f":"IF(ISERROR((T807-F807)*(J807/(J807+D807))),0,(T807-F807)*(J807/(J807+D807)))","v":0},null,null,null,null,null,{"$f":"AG807*'Emission Factors'!$D$10","v":-5.2718184006692852E-16},null,null,{"$f":"AJ807*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY807:BC807)","v":-1.0613075621193062},null,{"$f":"F807*'Emission Factors'!$Q$10","v":-2.6406349739899144},null,{"$f":"J807*'Emission Factors'!$R$10","v":0},{"$f":"D807*'Emission Factors'!$P$10","v":1.5793274118706082},{"$f":"SUM(BE807:BI807)","v":-1.0613075621193067},{"$f":"(L807-Z807)*'Emission Factors'!$O$10","v":0},{"$f":"T807*'Emission Factors'!$Q$10","v":-2.6406349739899149},null,{"$f":"X807*'Emission Factors'!$R$10","v":0},{"$f":"R807*'Emission Factors'!$P$10","v":1.5793274118706082}]
[null,null,"Plastic",{"$f":"D731*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":277.78264522436848},{"$f":"IF(ISERROR(D808/D814),\"\",(D808/D814))","v":0.11400004130623356},{"$f":"IF(F731=\"\",0,F731*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":9.0947054776324538},{"$f":"IF(ISERROR(F808/F814),\"\",(F808/F814))","v":4.6339194504811512E-2},null,null,{"$f":"J731*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":39.266487303556168},{"$f":"IF(ISERROR(J808/J814),\"\",(J808/J814))","v":0.11399981170758652},326.14383800555709,{"$f":"IF(ISERROR(L808/L814),\"\",(L808/L814))","v":0.10906985881738059},null,null,null,"Plastic",277.78264522436848,{"$f":"IF(ISERROR(R808/R814),\"\",(R808/R814))","v":0.11400106991391648},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$22*Z808),0,'Multi-Family Recycling'!$BG$22*Z808)","v":9.0947054776324521},{"$f":"IF(ISERROR(T808/T814),\"\",(T808/T814))","v":4.633305743249877E-2},null,null,{"$f":"IF(ISERROR(($Z808-$T808-$V808)*($J808/($J808+$D808))),0,($Z808-$T808-$V808)*($J808/($J808+$D808)))","v":39.266487303556168},{"$f":"IF(ISERROR(X808/X814),\"\",(X808/X814))","v":0.1140011390714412},326.14383800555709,{"$f":"IF(ISERROR(Z808/Z814),\"\",(Z808/Z814))","v":0.10906985881738059},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T808-F808)*(D808/(J808+D808))),0,(T808-F808)*(D808/(J808+D808)))","v":-1.5563553124295005E-15},null,null,{"$f":"IF(ISERROR((T808-F808)*(J808/(J808+D808))),0,(T808-F808)*(J808/(J808+D808)))","v":-2.2000152697074996E-16},null,null,null,null,null,{"$f":"AG808*'Emission Factors'!$D$11","v":1.6234204309785009E-15},null,null,{"$f":"AJ808*'Emission Factors'!$G$11","v":4.928636965621715E-16},null,null,null,null,44.128444904833771,null,{"$f":"F808*'Emission Factors'!$Q$11","v":-9.3023977827512176},null,{"$f":"J808*'Emission Factors'!$R$11","v":47.804488782795943},{"$f":"D808*'Emission Factors'!$P$11","v":5.6263539047890418},44.128444904833771,{"$f":"(L808-Z808)*'Emission Factors'!$O$11","v":0},{"$f":"T808*'Emission Factors'!$Q$11","v":-9.3023977827512159},null,{"$f":"X808*'Emission Factors'!$R$11","v":47.804488782795943},{"$f":"R808*'Emission Factors'!$P$11","v":5.6263539047890418}]
[null,null,"Paper",{"$f":"D732*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":516.57825252250962},{"$f":"IF(ISERROR(D809/D814),\"\",(D809/D814))","v":0.21200007681510091},{"$f":"IF(F732=\"\",0,F732*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":131.57007257641615},{"$f":"IF(ISERROR(F809/F814),\"\",(F809/F814))","v":0.67037368050293988},null,null,{"$f":"J732*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":73.021888669771144},{"$f":"IF(ISERROR(J809/J814),\"\",(J809/J814))","v":0.21199964984217853},721.17021376869684,{"$f":"IF(ISERROR(L809/L814),\"\",(L809/L814))","v":0.24117559258535401},null,null,null,"Paper",516.57825252250962,{"$f":"IF(ISERROR(R809/R814),\"\",(R809/R814))","v":0.2120019896644762},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$23*Z809),0,'Multi-Family Recycling'!$BG$23*Z809)","v":131.57007257641609},{"$f":"IF(ISERROR(T809/T814),\"\",(T809/T814))","v":0.67028489752348197},null,null,73.021888669771144,{"$f":"IF(ISERROR(X809/X814),\"\",(X809/X814))","v":0.2120021182732065},721.17021376869684,{"$f":"IF(ISERROR(Z809/Z814),\"\",(Z809/Z814))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T809-F809)*(D809/(J809+D809))),0,(T809-F809)*(D809/(J809+D809)))","v":-4.9803369997744015E-14},null,null,{"$f":"IF(ISERROR((T809-F809)*(J809/(J809+D809))),0,(T809-F809)*(J809/(J809+D809)))","v":-7.0400488630640043E-15},null,null,null,null,null,{"$f":"AG809*'Emission Factors'!$D$12","v":1.5451205660648023E-13},null,null,{"$f":"AJ809*'Emission Factors'!$G$12","v":1.7342075089218427E-14},null,null,null,null,-362.84369520897729,null,{"$f":"F809*'Emission Factors'!$Q$12","v":-391.40170684592186},null,{"$f":"J809*'Emission Factors'!$R$12","v":-37.351264159464669},{"$f":"D809*'Emission Factors'!$P$12","v":65.909275796409233},-362.84369520897712,{"$f":"(L809-Z809)*'Emission Factors'!$O$12","v":0},{"$f":"T809*'Emission Factors'!$Q$12","v":-391.40170684592169},null,{"$f":"X809*'Emission Factors'!$R$12","v":-37.351264159464669},{"$f":"R809*'Emission Factors'!$P$12","v":65.909275796409233}]
[null,null,"Wood",{"$f":"D733*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":143.76470235296264},{"$f":"IF(ISERROR(D810/D814),\"\",(D810/D814))","v":5.9000021377787544E-2},{"$f":"IF(F733=\"\",0,F733*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":7.4879741765840517},{"$f":"IF(ISERROR(F810/F814),\"\",(F810/F814))","v":3.8152603475628141E-2},null,null,{"$f":"J733*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":20.32212939394574},{"$f":"IF(ISERROR(J810/J814),\"\",(J810/J814))","v":5.89999025504176E-2},171.57480592349242,{"$f":"IF(ISERROR(L810/L814),\"\",(L810/L814))","v":5.7378486661385071E-2},null,null,null,"Wood",143.76470235296262,{"$f":"IF(ISERROR(R810/R814),\"\",(R810/R814))","v":5.9000553727377822E-2},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$24*Z810),0,'Multi-Family Recycling'!$BG$24*Z810)","v":7.4879741765840526},{"$f":"IF(ISERROR(T810/T814),\"\",(T810/T814))","v":3.8147550619423994E-2},null,null,20.322129393945737,{"$f":"IF(ISERROR(X810/X814),\"\",(X810/X814))","v":5.9000589519430095E-2},171.57480592349242,{"$f":"IF(ISERROR(Z810/Z814),\"\",(Z810/Z814))","v":5.7378486661385071E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T810-F810)*(D810/(J810+D810))),0,(T810-F810)*(D810/(J810+D810)))","v":7.7817765621475023E-16},null,null,{"$f":"IF(ISERROR((T810-F810)*(J810/(J810+D810))),0,(T810-F810)*(J810/(J810+D810)))","v":1.1000076348537501E-16},null,null,null,null,null,{"$f":"AG810*'Emission Factors'!$D$13","v":-1.1274865606158881E-15},null,null,{"$f":"AJ810*'Emission Factors'!$G$13","v":-2.0384276967374113E-16},null,null,null,null,-176.39364707188733,null,{"$f":"F810*'Emission Factors'!$Q$13","v":-18.432484780482735},null,{"$f":"J810*'Emission Factors'!$R$13","v":-12.366187778602022},{"$f":"D810*'Emission Factors'!$P$13","v":-145.59497451280257},-176.3936470718873,{"$f":"(L810-Z810)*'Emission Factors'!$O$13","v":0},{"$f":"T810*'Emission Factors'!$Q$13","v":-18.432484780482739},null,{"$f":"X810*'Emission Factors'!$R$13","v":-12.36618777860202},{"$f":"R810*'Emission Factors'!$P$13","v":-145.59497451280254}]
[null,null,"Food Waste",{"$f":"D734*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":287.52940470592529},{"$f":"IF(ISERROR(D811/D814),\"\",(D811/D814))","v":0.11800004275557509},null,null,{"$f":"H734*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":0.51330517715757551},{"$f":"IF(ISERROR(H811/H814),\"\",(H811/H814))","v":3.9999973513208921E-2},{"$f":"J734*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":40.644258787891481},{"$f":"IF(ISERROR(J811/J814),\"\",(J811/J814))","v":0.1179998051008352},328.68696867097435,{"$f":"IF(ISERROR(L811/L814),\"\",(L811/L814))","v":0.10992033909727011},null,null,null,"Food Waste",287.52940470592529,{"$f":"IF(ISERROR(R811/R814),\"\",(R811/R814))","v":0.11800110745475567},null,null,{"$f":"H811","v":0.51330517715757551},{"$f":"IF(ISERROR(V811/V814),\"\",(V811/V814))","v":3.9999973513208921E-2},40.644258787891481,{"$f":"IF(ISERROR(X811/X814),\"\",(X811/X814))","v":0.1180011790388602},328.68696867097435,{"$f":"IF(ISERROR(Z811/Z814),\"\",(Z811/Z814))","v":0.10992033909727011},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V811-H811)*(D811/(J811+D811))),0,(V811-H811)*(D811/(J811+D811)))","v":0},null,null,{"$f":"IF(ISERROR((V811-H811)*(J811/(J811+D811))),0,(V811-H811)*(J811/(J811+D811)))","v":0},null,null,null,null,null,{"$f":"AH811*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK811*'Emission Factors'!$H$14","v":0},null,null,null,150.368656185156,null,null,{"$f":"H811*'Emission Factors'!$S$14","v":-9.0347880900602792E-2},{"$f":"J811*'Emission Factors'!$R$14","v":-5.7360568179094482},{"$f":"D811*'Emission Factors'!$P$14","v":156.19506088396605},150.368656185156,{"$f":"(L811-Z811)*'Emission Factors'!$O$14","v":0},null,{"$f":"V811*'Emission Factors'!$S$14","v":-9.0347880900602792E-2},{"$f":"X811*'Emission Factors'!$R$14","v":-5.7360568179094482},{"$f":"R811*'Emission Factors'!$P$14","v":156.19506088396605}]
[null,null,"Yard Trimmings",{"$f":"D735*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":355.75672107682266},{"$f":"IF(ISERROR(D812/D814),\"\",(D812/D814))","v":0.14600005290096574},null,null,{"$f":"H735*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":10.907735014598478},{"$f":"IF(ISERROR(H812/H814),\"\",(H812/H814))","v":0.84999943715568949},{"$f":"J735*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":50.288659178238618},{"$f":"IF(ISERROR(J812/J814),\"\",(J812/J814))","v":0.14599975885357577},416.95311526965975,{"$f":"IF(ISERROR(L812/L814),\"\",(L812/L814))","v":0.13943853023264516},null,null,null,"Yard Trimmings",355.75672107682266,{"$f":"IF(ISERROR(R812/R814),\"\",(R812/R814))","v":0.14600137024062984},null,null,{"$f":"H812","v":10.907735014598478},{"$f":"IF(ISERROR(V812/V814),\"\",(V812/V814))","v":0.84999943715568949},50.288659178238618,{"$f":"IF(ISERROR(X812/X814),\"\",(X812/X814))","v":0.14600145881079316},416.95311526965975,{"$f":"IF(ISERROR(Z812/Z814),\"\",(Z812/Z814))","v":0.13943853023264516},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V812-H812)*(D812/(J812+D812))),0,(V812-H812)*(D812/(J812+D812)))","v":0},null,null,{"$f":"IF(ISERROR((V812-H812)*(J812/(J812+D812))),0,(V812-H812)*(J812/(J812+D812)))","v":0},null,null,null,null,null,{"$f":"AH812*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK812*'Emission Factors'!$H$15","v":0},null,null,null,-74.366708537670675,null,null,{"$f":"H812*'Emission Factors'!$S$15","v":-1.595932739204234},{"$f":"J812*'Emission Factors'!$R$15","v":-8.8014864982172742},{"$f":"D812*'Emission Factors'!$P$15","v":-63.969289300249173},-74.366708537670675,{"$f":"(L812-Z812)*'Emission Factors'!$O$15","v":0},null,{"$f":"V812*'Emission Factors'!$S$15","v":-1.595932739204234},{"$f":"X812*'Emission Factors'!$R$15","v":-8.8014864982172742},{"$f":"R812*'Emission Factors'!$P$15","v":-63.969289300249173}]
[null,null,"Other / Undifferentiated",{"$f":"D736*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":662.77876184722641},{"$f":"IF(ISERROR(D813/D814),\"\",(D813/D814))","v":0.27199973621984186},{"$f":"IF(F736=\"\",0,F736*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53))","v":14.703143023890556},{"$f":"IF(ISERROR(F813/F814),\"\",(F813/F814))","v":7.4915213702279479E-2},{"$f":"H736*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":1.4115977345683282},{"$f":"IF(ISERROR(H813/H814),\"\",(H813/H814))","v":0.11000058933110166},{"$f":"J736*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$53)","v":120.90001666346342},{"$f":"IF(ISERROR(J813/J814),\"\",(J813/J814))","v":0.35100107194540636},799.79351926914865,{"$f":"IF(ISERROR(L813/L814),\"\",(L813/L814))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",662.75677611485276,{"$f":"IF(ISERROR(R813/R814),\"\",(R813/R814))","v":0.27199316756727021},{"$f":"IF(ISERROR('Multi-Family Recycling'!$BG$25*Z813),0,'Multi-Family Recycling'!$BG$25*Z813)","v":14.729139258053351},{"$f":"IF(ISERROR(T813/T814),\"\",(T813/T814))","v":7.503773012254969E-2},{"$f":"H813","v":1.4115977345683282},{"$f":"IF(ISERROR(V813/V814),\"\",(V813/V814))","v":0.11000058933110166},120.89600616167409,{"$f":"IF(ISERROR(X813/X814),\"\",(X813/X814))","v":0.35099351528626876},799.79351926914865,{"$f":"IF(ISERROR(Z813/Z814),\"\",(Z813/Z814))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T813-F813)*(D813/(J813+D813))),0,(T813-F813)*(D813/(J813+D813)))","v":2.1985732373475078E-2},{"$f":"IF(ISERROR((V813-H813)*(D813/(J813+D813))),0,(V813-H813)*(D813/(J813+D813)))","v":0},null,{"$f":"IF(ISERROR((T813-F813)*(J813/(J813+D813))),0,(T813-F813)*(J813/(J813+D813)))","v":4.0105017893199823E-3},{"$f":"IF(ISERROR((V813-H813)*(J813/(J813+D813))),0,(V813-H813)*(J813/(J813+D813)))","v":0},null,null,null,null,{"$f":"AG813*'Emission Factors'!$D$16","v":0},{"$f":"AH813*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ813*'Emission Factors'!$G$16","v":0},{"$f":"AK813*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F813*'Emission Factors'!$Q$16","v":0},{"$f":"H813*'Emission Factors'!$S$16","v":0},{"$f":"J813*'Emission Factors'!$R$16","v":0},{"$f":"D813*'Emission Factors'!$P$16","v":0},0,{"$f":"(L813-Z813)*'Emission Factors'!$O$16","v":0},{"$f":"T813*'Emission Factors'!$Q$16","v":0},{"$f":"V813*'Emission Factors'!$S$16","v":0},{"$f":"X813*'Emission Factors'!$R$16","v":0},{"$f":"R813*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D806:D813)","v":2436.6889874905619},{"$f":"IF(ISERROR(D814/D814),\"\",(D814/D814))","v":1},{"$f":"SUM(F806:F813)","v":196.26378004235977},{"$f":"IF(ISERROR(F814/F814),\"\",(F814/F814))","v":1},{"$f":"SUM(H806:H813)","v":12.832637926324381},{"$f":"IF(ISERROR(H814/H814),\"\",(H814/H814))","v":1},{"$f":"SUM(J806:J813)","v":344.44343999686657},{"$f":"IF(ISERROR(J814/J814),\"\",(J814/J814))","v":1},{"$f":"SUM(L806:L813)","v":2990.2288454561121},{"$f":"IF(ISERROR(L814/L814),\"\",(L814/L814))","v":1},null,null,null,"Total",{"$f":"SUM(R806:R813)","v":2436.6670017581882},{"$f":"IF(ISERROR(R814/R814),\"\",(R814/R814))","v":1},{"$f":"SUM(T806:T813)","v":196.2897762765225},{"$f":"IF(ISERROR(T814/T814),\"\",(T814/T814))","v":1},{"$f":"SUM(V811:V813)","v":12.832637926324381},{"$f":"IF(ISERROR(V814/V814),\"\",(V814/V814))","v":1},{"$f":"SUM(X806:X813)","v":344.43942949507726},{"$f":"IF(ISERROR(X814/X814),\"\",(X814/X814))","v":1},2990.2288454561121,{"$f":"IF(ISERROR(Z814/Z814),\"\",(Z814/Z814))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG806:AG813),2)","v":0.02},{"$f":"ROUND(SUM(AH806:AH813),2)","v":0},null,{"$f":"ROUND(SUM(AJ806:AJ813),2)","v":0},{"$f":"ROUND(SUM(AK806:AK813),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP806:AP813),2)","v":0},{"$f":"ROUND(SUM(AQ806:AQ813),2)","v":0},null,{"$f":"ROUND(SUM(AS806:AS813),2)","v":0},{"$f":"ROUND(SUM(AT806:AT813),2)","v":0},null,null,null,{"$f":"SUM(AX806:AX813)","v":-521.40438672657797},{"$f":"SUM(AY806:AY813)","v":0},{"$f":"SUM(AZ806:AZ813)","v":-525.33299095524376},{"$f":"SUM(BA806:BA813)","v":-1.6862806201048368},-16.450506471397471,22.065391320168146,-521.40438672657774,0,-525.33299095524353,-1.6862806201048368,-16.450506471397468,22.065391320168175]
[null,null,null,null,{"$f":"IF(ISERROR(D815/$L815),\"\",(D815/$L815))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(R815/$Z815),\"\",(R815/$Z815))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF814+'Annual Calcs'!AI814","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD814-AX814","v":0},{"$f":"SUM(AO814:AV814)","v":0},{"$f":"AY815-AX815","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"D742*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":599.80058348041757},{"$f":"IF(ISERROR(D819/D827),\"\",(D819/D827))","v":4.7999993820008517E-2},{"$f":"F742*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":734.10596580434355},{"$f":"IF(ISERROR(F819/F827),\"\",(F819/F827))","v":0.12156313597911081},null,null,null,null,{"$f":"SUM(F819,H819,J819,D819)","v":1333.9065492847612},{"$f":"IF(ISERROR(L819/L827),\"\",(L819/L827))","v":5.7430402489240653E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($Z819-$T819-$V819)*($D819/($J819+$D819))),0,($Z819-$T819-$V819)*($D819/($J819+$D819)))","v":399.71460108770339},{"$f":"IF(ISERROR(R819/R827),\"\",(R819/R827))","v":4.1281547744278349E-2},{"$f":"IF('Commercial Diversion'!$Z$104=\"\",0,$L819*'Commercial Diversion'!$Z$104)","v":934.19194819705785},{"$f":"IF(ISERROR(T819/T827),\"\",(T819/T827))","v":0.10394520532526438},null,null,null,null,{"$f":"L819","v":1333.9065492847612},{"$f":"IF(ISERROR(Z819/Z827),\"\",(Z819/Z827))","v":5.7430402489240653E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T819-F819)*(D819/(J819+D819))),0,(T819-F819)*(D819/(J819+D819)))","v":200.0859823927143},null,null,{"$f":"IF(ISERROR((T819-F819)*(J819/(J819+D819))),0,(T819-F819)*(J819/(J819+D819)))","v":0},null,null,null,null,null,{"$f":"AG819*'Emission Factors'!$D$9","v":-872.51067453702683},null,null,{"$f":"AJ819*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY819:BC819)","v":-3174.182587019412},null,{"$f":"F819*'Emission Factors'!$Q$9","v":-3186.3312594184167},null,{"$f":"J819*'Emission Factors'!$R$9","v":0},{"$f":"D819*'Emission Factors'!$P$9","v":12.148672399004674},{"$f":"SUM(BE819:BI819)","v":-4046.6932615564388},{"$f":"(L819-Z819)*'Emission Factors'!$O$9","v":0},{"$f":"T819*'Emission Factors'!$Q$9","v":-4054.7892885951851},null,{"$f":"X819*'Emission Factors'!$R$9","v":0},{"$f":"R819*'Emission Factors'!$P$9","v":8.0960270387464295}]
[null,null,"Glass",{"$f":"D743*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.91690978350735},{"$f":"IF(ISERROR(D820/D827),\"\",(D820/D827))","v":1.9999997425003552E-2},{"$f":"F743*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":293.82894438166244},{"$f":"IF(ISERROR(F820/F827),\"\",(F820/F827))","v":4.8656147183506894E-2},null,null,null,null,543.74585416516982,{"$f":"IF(ISERROR(L820/L827),\"\",(L820/L827))","v":2.3410592948438419E-2},null,null,null,"Glass",168.35503165873189,{"$f":"IF(ISERROR(R820/R827),\"\",(R820/R827))","v":1.7387296482283141E-2},{"$f":"IF('Commercial Diversion'!$Z$105=\"\",0,$L820*'Commercial Diversion'!$Z$105)","v":375.39082250643793},{"$f":"IF(ISERROR(T820/T827),\"\",(T820/T827))","v":4.1768799439941967E-2},null,null,null,null,543.74585416516982,{"$f":"IF(ISERROR(Z820/Z827),\"\",(Z820/Z827))","v":2.3410592948438419E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T820-F820)*(D820/(J820+D820))),0,(T820-F820)*(D820/(J820+D820)))","v":81.56187812477549},null,null,{"$f":"IF(ISERROR((T820-F820)*(J820/(J820+D820))),0,(T820-F820)*(J820/(J820+D820)))","v":0},null,null,null,null,null,{"$f":"AG820*'Emission Factors'!$D$10","v":-24.205688877045144},null,null,{"$f":"AJ820*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY820:BC820)","v":-76.188359556147844},null,{"$f":"F820*'Emission Factors'!$Q$10","v":-81.250306389066466},null,{"$f":"J820*'Emission Factors'!$R$10","v":0},{"$f":"D820*'Emission Factors'!$P$10","v":5.0619468329186148},{"$f":"SUM(BE820:BI820)","v":-100.39404843319298},{"$f":"(L820-Z820)*'Emission Factors'!$O$10","v":0},{"$f":"T820*'Emission Factors'!$Q$10","v":-103.80399864444144},null,{"$f":"X820*'Emission Factors'!$R$10","v":0},{"$f":"R820*'Emission Factors'!$P$10","v":3.4099502112484514}]
[null,null,"Plastic",{"$f":"D744*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":2036.8228147355842},{"$f":"IF(ISERROR(D821/D827),\"\",(D821/D827))","v":0.16299997901377888},{"$f":"F744*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":279.83708988729751},{"$f":"IF(ISERROR(F821/F827),\"\",(F821/F827))","v":4.6339187793816079E-2},null,null,{"$f":"J744*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":442.95225267316448},{"$f":"IF(ISERROR(J821/J827),\"\",(J821/J827))","v":0.16299997285917192},2759.6121572960465,{"$f":"IF(ISERROR(L821/L827),\"\",(L821/L827))","v":0.11881314848682122},null,null,null,"Plastic",1923.4891282315946,{"$f":"IF(ISERROR(R821/R827),\"\",(R821/R827))","v":0.19865325926702973},{"$f":"IF('Commercial Diversion'!$Z$106=\"\",0,$L821*'Commercial Diversion'!$Z$106)","v":417.81769775209972},{"$f":"IF(ISERROR(T821/T827),\"\",(T821/T827))","v":4.6489531905289053E-2},null,null,{"$f":"IF(ISERROR(($L821-$T821-$V821)*($J821/($J821+$D821))),0,($L821-$T821-$V821)*($J821/($J821+$D821)))","v":418.30533131235211},{"$f":"IF(ISERROR(X821/X827),\"\",(X821/X827))","v":0.19583057640652254},2759.6121572960465,{"$f":"IF(ISERROR(Z821/Z827),\"\",(Z821/Z827))","v":0.11881314848682122},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T821-F821)*(D821/(J821+D821))),0,(T821-F821)*(D821/(J821+D821)))","v":113.33368650398981},null,null,{"$f":"IF(ISERROR((T821-F821)*(J821/(J821+D821))),0,(T821-F821)*(J821/(J821+D821)))","v":24.646921360812399},null,null,null,null,null,{"$f":"AG821*'Emission Factors'!$D$11","v":-118.21736381101839},null,null,{"$f":"AJ821*'Emission Factors'!$G$11","v":-55.215856626223378},null,null,null,null,294.29386709438529,null,{"$f":"F821*'Emission Factors'!$Q$11","v":-286.22762231293348},null,{"$f":"J821*'Emission Factors'!$R$11","v":539.26662271903206},{"$f":"D821*'Emission Factors'!$P$11","v":41.254866688286697},120.86064665714358,{"$f":"(L821-Z821)*'Emission Factors'!$O$11","v":0},{"$f":"T821*'Emission Factors'!$Q$11","v":-427.35924046384218},null,{"$f":"X821*'Emission Factors'!$R$11","v":509.26053975533642},{"$f":"R821*'Emission Factors'!$P$11","v":38.959347365649329}]
[null,null,"Paper",{"$f":"D745*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3123.9613722938411},{"$f":"IF(ISERROR(D822/D827),\"\",(D822/D827))","v":0.24999996781254433},{"$f":"F745*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":4048.3099003695706},{"$f":"IF(ISERROR(F822/F827),\"\",(F822/F827))","v":0.67037358341720599},null,null,{"$f":"J745*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":679.37462066436262},{"$f":"IF(ISERROR(J822/J827),\"\",(J822/J827))","v":0.24999995837296304},7851.6458933277745,{"$f":"IF(ISERROR(L822/L827),\"\",(L822/L827))","v":0.3380470574183716},null,null,null,"Paper",1834.1337827724824,{"$f":"IF(ISERROR(R822/R827),\"\",(R822/R827))","v":0.18942485742796991},{"$f":"IF('Commercial Diversion'!$Z$107=\"\",0,$L822*'Commercial Diversion'!$Z$107)","v":5618.6390790351243},{"$f":"IF(ISERROR(T822/T827),\"\",(T822/T827))","v":0.62517194014143362},null,null,398.87303152016773,{"$f":"IF(ISERROR(X822/X827),\"\",(X822/X827))","v":0.18673330179787964},7851.6458933277745,{"$f":"IF(ISERROR(Z822/Z827),\"\",(Z822/Z827))","v":0.3380470574183716},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T822-F822)*(D822/(J822+D822))),0,(T822-F822)*(D822/(J822+D822)))","v":1289.8275895213587},null,null,{"$f":"IF(ISERROR((T822-F822)*(J822/(J822+D822))),0,(T822-F822)*(J822/(J822+D822)))","v":280.5015891441949},null,null,null,null,null,{"$f":"AG822*'Emission Factors'!$D$12","v":-4001.6150219101983},null,null,{"$f":"AJ822*'Emission Factors'!$G$12","v":-690.97242309005537},null,null,null,null,-11992.054244718127,null,{"$f":"F822*'Emission Factors'!$Q$12","v":-12043.129366867259},null,{"$f":"J822*'Emission Factors'!$R$12","v":-347.50540395397093},{"$f":"D822*'Emission Factors'!$P$12","v":398.58052610310375},-16684.641689718381,{"$f":"(L822-Z822)*'Emission Factors'!$O$12","v":0},{"$f":"T822*'Emission Factors'!$Q$12","v":-16714.628810501556},null,{"$f":"X822*'Emission Factors'!$R$12","v":-204.02665882516067},{"$f":"R822*'Emission Factors'!$P$12","v":234.01377960833793}]
[null,null,"Wood",{"$f":"D746*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1449.5180767443426},{"$f":"IF(ISERROR(D823/D827),\"\",(D823/D827))","v":0.1159999850650206},{"$f":"F746*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":230.39920400720828},{"$f":"IF(ISERROR(F823/F827),\"\",(F823/F827))","v":3.8152597950241909E-2},null,null,{"$f":"J746*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":315.22982398826423},{"$f":"IF(ISERROR(J823/J827),\"\",(J823/J827))","v":0.11599998068505483},1995.1471047398149,{"$f":"IF(ISERROR(L823/L827),\"\",(L823/L827))","v":8.589964665207582E-2},null,null,null,"Wood",1203.7037771876805,{"$f":"IF(ISERROR(R823/R827),\"\",(R823/R827))","v":0.12431558620256287},{"$f":"IF('Commercial Diversion'!$Z$108=\"\",0,$L823*'Commercial Diversion'!$Z$108)","v":529.6712697181805},{"$f":"IF(ISERROR(T823/T827),\"\",(T823/T827))","v":5.8935199550805929E-2},null,null,261.77205783395368,{"$f":"IF(ISERROR(X823/X827),\"\",(X823/X827))","v":0.12254917433616502},1995.1471047398149,{"$f":"IF(ISERROR(Z823/Z827),\"\",(Z823/Z827))","v":8.589964665207582E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T823-F823)*(D823/(J823+D823))),0,(T823-F823)*(D823/(J823+D823)))","v":245.81429955666172},null,null,{"$f":"IF(ISERROR((T823-F823)*(J823/(J823+D823))),0,(T823-F823)*(J823/(J823+D823)))","v":53.457766154310484},null,null,null,null,null,{"$f":"AG823*'Emission Factors'!$D$13","v":-356.15558599495392},null,null,{"$f":"AJ823*'Emission Factors'!$G$13","v":-99.062758913619888},null,null,null,null,-2226.9453199386385,null,{"$f":"F823*'Emission Factors'!$Q$13","v":-567.1533743503868},null,{"$f":"J823*'Emission Factors'!$R$13","v":-191.82001655869132},{"$f":"D823*'Emission Factors'!$P$13","v":-1467.9719290295604},-2682.1636648472122,{"$f":"(L823-Z823)*'Emission Factors'!$O$13","v":0},{"$f":"T823*'Emission Factors'!$Q$13","v":-1303.8449903139483},null,{"$f":"X823*'Emission Factors'!$R$13","v":-159.29051329287006},{"$f":"R823*'Emission Factors'!$P$13","v":-1219.0281612403935}]
[null,null,"Food Waste",{"$f":"D747*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1699.4349865278502},{"$f":"IF(ISERROR(D824/D827),\"\",(D824/D827))","v":0.13599998249002418},null,null,{"$f":"H747*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":161.88191293508487},{"$f":"IF(ISERROR(H824/H827),\"\",(H824/H827))","v":8.199643493761144E-2},{"$f":"J747*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":369.57979364141335},{"$f":"IF(ISERROR(J824/J827),\"\",(J824/J827))","v":0.13599997735489192},2230.8966931043487,{"$f":"IF(ISERROR(L824/L827),\"\",(L824/L827))","v":9.604967834185775E-2},null,null,null,"Food Waste",1332.954869717795,{"$f":"IF(ISERROR(R824/R827),\"\",(R824/R827))","v":0.13766432335843007},null,null,{"$f":"IF('Commercial Diversion'!$AA$109=\"\",0,$L824*'Commercial Diversion'!$AA$109)","v":608.06125155595464},{"$f":"IF(ISERROR(V824/V827),\"\",(V824/V827))","v":0.25121983909605061},289.88057183059902,{"$f":"IF(ISERROR(X824/X827),\"\",(X824/X827))","v":0.13570823802924428},2230.8966931043487,{"$f":"IF(ISERROR(Z824/Z827),\"\",(Z824/Z827))","v":9.604967834185775E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V824-H824)*(D824/(J824+D824))),0,(V824-H824)*(D824/(J824+D824)))","v":366.48011681005545},null,null,{"$f":"IF(ISERROR((V824-H824)*(J824/(J824+D824))),0,(V824-H824)*(J824/(J824+D824)))","v":79.699221810814294},null,null,null,null,null,{"$f":"AH824*'Emission Factors'!$E$14","v":-263.58848867958488},null,null,{"$f":"AK824*'Emission Factors'!$H$14","v":-2.7802020301592352},null,null,null,842.53545491916952,null,null,{"$f":"H824*'Emission Factors'!$S$14","v":-28.493162431772966},{"$f":"J824*'Emission Factors'!$R$14","v":-52.158183180104004},{"$f":"D824*'Emission Factors'!$P$14","v":923.18680053104652},576.16676420942554,{"$f":"(L824-Z824)*'Emission Factors'!$O$14","v":0},null,{"$f":"V824*'Emission Factors'!$S$14","v":-107.02608892445316},{"$f":"X824*'Emission Factors'!$R$14","v":-40.910364219109859},{"$f":"R824*'Emission Factors'!$P$14","v":724.10321735298862}]
[null,null,"Yard Trimmings",{"$f":"D748*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":249.91690978350735},{"$f":"IF(ISERROR(D825/D827),\"\",(D825/D827))","v":1.9999997425003552E-2},null,null,{"$f":"H748*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":1812.3735904688845},{"$f":"IF(ISERROR(H825/H827),\"\",(H825/H827))","v":0.91800356506238867},{"$f":"J748*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":54.34996965314901},{"$f":"IF(ISERROR(J825/J827),\"\",(J825/J827))","v":1.9999996669837043E-2},2116.6404699055406,{"$f":"IF(ISERROR(L825/L827),\"\",(L825/L827))","v":9.1130457509838836E-2},null,null,null,"Yard Trimmings",249.91690978350735,{"$f":"IF(ISERROR(R825/R827),\"\",(R825/R827))","v":2.5810808049683099E-2},null,null,{"$f":"IF('Commercial Diversion'!$AA$110=\"\",0,$L825*'Commercial Diversion'!$AA$110)","v":1812.3735904688842},{"$f":"IF(ISERROR(V825/V827),\"\",(V825/V827))","v":0.74878016090394939},54.34996965314901,{"$f":"IF(ISERROR(X825/X827),\"\",(X825/X827))","v":2.5444059848488215E-2},2116.6404699055406,{"$f":"IF(ISERROR(Z825/Z827),\"\",(Z825/Z827))","v":9.1130457509838836E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V825-H825)*(D825/(J825+D825))),0,(V825-H825)*(D825/(J825+D825)))","v":-1.8675882974216615E-13},null,null,{"$f":"IF(ISERROR((V825-H825)*(J825/(J825+D825))),0,(V825-H825)*(J825/(J825+D825)))","v":-4.0614845701065882E-14},null,null,null,null,null,{"$f":"AH825*'Emission Factors'!$E$15","v":-6.2563970673175339E-15},null,null,{"$f":"AK825*'Emission Factors'!$H$15","v":-1.1659422251856219E-15},null,null,null,-319.62236707037584,null,null,{"$f":"H825*'Emission Factors'!$S$15","v":-265.17204028401051},{"$f":"J825*'Emission Factors'!$R$15","v":-9.5122942607248966},{"$f":"D825*'Emission Factors'!$P$15","v":-44.938032525640452},-319.62236707037579,{"$f":"(L825-Z825)*'Emission Factors'!$O$15","v":0},null,{"$f":"V825*'Emission Factors'!$S$15","v":-265.17204028401045},{"$f":"X825*'Emission Factors'!$R$15","v":-9.5122942607248966},{"$f":"R825*'Emission Factors'!$P$15","v":-44.938032525640452}]
[null,null,"Other / Undifferentiated",{"$f":"D749*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":3086.475444664412},{"$f":"IF(ISERROR(D826/D827),\"\",(D826/D827))","v":0.24700009694861638},{"$f":"F749*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":452.40527250625894},{"$f":"IF(ISERROR(F826/F827),\"\",(F826/F827))","v":7.4915347676118335E-2},{"$f":"H749*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":0},{"$f":"IF(ISERROR(H826/H827),\"\",(H826/H827))","v":0},{"$f":"J749*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$54)","v":856.01247452281109},{"$f":"IF(ISERROR(J826/J827),\"\",(J826/J827))","v":0.31500011405808115},4394.8931916934816,{"$f":"IF(ISERROR(L826/L827),\"\",(L826/L827))","v":0.18921901615335565},null,null,null,"Other / Undifferentiated",2570.3776076082154,{"$f":"IF(ISERROR(R826/R827),\"\",(R826/R827))","v":0.26546232146776283},{"$f":"IF('Commercial Diversion'!$Z$111=\"\",0,$L826*'Commercial Diversion'!$Z$111)","v":1111.6392512602811},{"$f":"IF(ISERROR(T826/T827),\"\",(T826/T827))","v":0.12368932363726509},{"$f":"IF('Commercial Diversion'!$AA$111=\"\",0,$L826*'Commercial Diversion'!$AA$111)","v":0},{"$f":"IF(ISERROR(V826/V827),\"\",(V826/V827))","v":0},712.87633282498518,{"$f":"IF(ISERROR(X826/X827),\"\",(X826/X827))","v":0.33373464958170024},4394.8931916934816,{"$f":"IF(ISERROR(Z826/Z827),\"\",(Z826/Z827))","v":0.18921901615335565},null,null,null,"Other",null,{"$f":"IF(ISERROR((T826-F826)*(D826/(J826+D826))),0,(T826-F826)*(D826/(J826+D826)))","v":516.09783705619634},{"$f":"IF(ISERROR((V826-H826)*(D826/(J826+D826))),0,(V826-H826)*(D826/(J826+D826)))","v":0},null,{"$f":"IF(ISERROR((T826-F826)*(J826/(J826+D826))),0,(T826-F826)*(J826/(J826+D826)))","v":143.13614169782579},{"$f":"IF(ISERROR((V826-H826)*(J826/(J826+D826))),0,(V826-H826)*(J826/(J826+D826)))","v":0},null,null,null,null,{"$f":"AG826*'Emission Factors'!$D$16","v":0},{"$f":"AH826*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ826*'Emission Factors'!$G$16","v":0},{"$f":"AK826*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F826*'Emission Factors'!$Q$16","v":0},{"$f":"H826*'Emission Factors'!$S$16","v":0},{"$f":"J826*'Emission Factors'!$R$16","v":0},{"$f":"D826*'Emission Factors'!$P$16","v":0},0,{"$f":"(L826-Z826)*'Emission Factors'!$O$16","v":0},{"$f":"T826*'Emission Factors'!$Q$16","v":0},{"$f":"V826*'Emission Factors'!$S$16","v":0},{"$f":"X826*'Emission Factors'!$R$16","v":0},{"$f":"R826*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D819:D826)","v":12495.847098013463},{"$f":"IF(ISERROR(D827/D827),\"\",(D827/D827))","v":1},{"$f":"SUM(F819:F826)","v":6038.8863769563413},{"$f":"IF(ISERROR(F827/F827),\"\",(F827/F827))","v":1},{"$f":"SUM(H819:H826)","v":1974.2555034039692},{"$f":"IF(ISERROR(H827/H827),\"\",(H827/H827))","v":1},{"$f":"SUM(J819:J826)","v":2717.498935143165},{"$f":"IF(ISERROR(J827/J827),\"\",(J827/J827))","v":1},{"$f":"SUM(L819:L826)","v":23226.487913516939},{"$f":"IF(ISERROR(L827/L827),\"\",(L827/L827))","v":1},null,null,null,"Total",{"$f":"SUM(R819:R826)","v":9682.6457080477103},{"$f":"IF(ISERROR(R827/R827),\"\",(R827/R827))","v":1},{"$f":"SUM(T819:T826)","v":8987.3500684691808},{"$f":"IF(ISERROR(T827/T827),\"\",(T827/T827))","v":1},{"$f":"SUM(V819:V826)","v":2420.4348420248389},{"$f":"IF(ISERROR(V827/V827),\"\",(V827/V827))","v":1},{"$f":"SUM(X819:X826)","v":2136.0572949752068},{"$f":"IF(ISERROR(X827/X827),\"\",(X827/X827))","v":1},{"$f":"SUM(Z819:Z826)","v":23226.487913516939},{"$f":"IF(ISERROR(Z827/Z827),\"\",(Z827/Z827))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG819:AG826),2)","v":2446.7199999999998},{"$f":"ROUND(SUM(AH819:AH826),2)","v":366.48},null,{"$f":"ROUND(SUM(AJ819:AJ826),2)","v":501.74},{"$f":"ROUND(SUM(AK819:AK826),2)","v":79.7},null,null,null,null,{"$f":"ROUND(SUM(AP819:AP826),2)","v":-5372.7},{"$f":"ROUND(SUM(AQ819:AQ826),2)","v":-263.58999999999997},null,{"$f":"ROUND(SUM(AS819:AS826),2)","v":-845.25},{"$f":"ROUND(SUM(AT819:AT826),2)","v":-2.78},null,null,null,{"$f":"SUM(AX819:AX826)","v":-16652.163556289146},{"$f":"SUM(AY819:AY826)","v":0},{"$f":"SUM(AZ819:AZ826)","v":-16164.091929338061},{"$f":"SUM(BA819:BA826)","v":-293.66520271578349},-61.729275234459095,-132.67714900084059,-23136.487620759031,0,-22604.426328518974,-372.19812920846363,95.520709157470947,-255.38387218906314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD827-AX827","v":-6484.3240644698853},{"$f":"SUM(AO827:AV827)","v":-6484.32},{"$f":"AY828-AX828","v":4.0644698856340256E-3}]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,"Strategies included: C&D Recycling","Tons","% of Total Tons Landfilled","Tons","% of Total Tons Recycled","Tons","% of Total Tons Composted","Tons","% of Total Tons Combusted","Tons","% of Total Tons Generated",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"D756*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3111.8300193477303},{"$f":"IF(ISERROR(D833/D850),\"\",(D833/D850))","v":9.999999999999995E-2},{"$f":"F756*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1915.6037553154979},{"$f":"IF(ISERROR(F833/F850),\"\",(F833/F850))","v":0.16999999999999998},null,null,null,null,{"$f":"SUM(F833,H833,J833,D833)","v":5027.4337746632282},{"$f":"IF(ISERROR(L833/L850),\"\",(L833/L850))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",{"$f":"IF($Z833=0,0,($Z833-$T833-$V833))","v":2486.89698825601},{"$f":"IF(ISERROR(R833/R850),\"\",(R833/R850))","v":9.6206933172237399E-2},{"$f":"L833*'C&D Recycling'!$U$45","v":2540.5367864072182},{"$f":"IF(ISERROR(T833/T850),\"\",(T833/T850))","v":0.15362649481646531},null,null,null,null,{"$f":"L833","v":5027.4337746632282},{"$f":"IF(ISERROR(Z833/Z850),\"\",(Z833/Z850))","v":0.11860915492957745},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T833-F833),0,T833-F833)","v":624.9330310917203},null,null,null,null,null,null,null,null,{"$f":"AG833*'Emission Factors'!$D$25","v":-63.472873319216916},null,null,null,null,null,null,null,{"$f":"SUM(AY833:BC833)","v":-92.734793045241787},null,{"$f":"F833*'Emission Factors'!$Q$25","v":-155.76341373626886},null,null,{"$f":"D833*'Emission Factors'!$P$25","v":63.028620691027065},{"$f":"SUM(BE833:BI833)","v":-156.20766636445873},{"$f":"(L833-Z833)*'Emission Factors'!$O$25","v":0},{"$f":"T833*'Emission Factors'!$Q$25","v":-206.57856901527288},null,null,{"$f":"R833*'Emission Factors'!$P$25","v":50.370902650814152}]
[null,null,"Concrete ",{"$f":"D757*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":3734.1960232172773},{"$f":"IF(ISERROR(D834/D850),\"\",(D834/D850))","v":0.11999999999999998},{"$f":"F757*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":6648.2718566832},{"$f":"IF(ISERROR(F834/F850),\"\",(F834/F850))","v":0.59000000000000008},null,null,null,null,10382.467879900478,{"$f":"IF(ISERROR(L834/L850),\"\",(L834/L850))","v":0.24494718309859159},null,null,null,"Concrete ",2443.6077403645077,{"$f":"IF(ISERROR(R834/R850),\"\",(R834/R850))","v":9.4532265585022715E-2},{"$f":"L834*'C&D Recycling'!$U$46","v":7938.8601395359701},{"$f":"IF(ISERROR(T834/T850),\"\",(T834/T850))","v":0.48006360805341053},null,null,null,null,10382.467879900478,{"$f":"IF(ISERROR(Z834/Z850),\"\",(Z834/Z850))","v":0.24494718309859159},null,null,null,"Concrete ",null,1290.5882828527701,null,null,null,null,null,null,null,null,{"$f":"AG834*'Emission Factors'!$D$26","v":-36.408831218960394},null,null,null,null,null,null,null,{"$f":"SUM(AY834:BC834)","v":22.7372643637149},null,{"$f":"F834*'Emission Factors'!$Q$26","v":-52.897080465517604},null,null,{"$f":"D834*'Emission Factors'!$P$26","v":75.634344829232504},-13.671566855245487,{"$f":"(L834-Z834)*'Emission Factors'!$O$26","v":0},{"$f":"T834*'Emission Factors'!$Q$26","v":-63.165666606033227},null,null,{"$f":"R834*'Emission Factors'!$P$26","v":49.49409975078774}]
[null,null,"Drywall ",{"$f":"D758*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":2520.5823156716624},{"$f":"IF(ISERROR(D835/D850),\"\",(D835/D850))","v":8.0999999999999989E-2},{"$f":"F758*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":225.36514768417626},{"$f":"IF(ISERROR(F835/F850),\"\",(F835/F850))","v":2.0000000000000004E-2},null,null,null,null,2745.9474633558389,{"$f":"IF(ISERROR(L835/L850),\"\",(L835/L850))","v":6.4783450704225365E-2},null,null,null,"Drywall ",2179.2484764987066,{"$f":"IF(ISERROR(R835/R850),\"\",(R835/R850))","v":8.4305386807050256E-2},{"$f":"L835*'C&D Recycling'!$U$47","v":566.69898685713213},{"$f":"IF(ISERROR(T835/T850),\"\",(T835/T850))","v":3.4268340231365838E-2},null,null,null,null,2745.9474633558389,{"$f":"IF(ISERROR(Z835/Z850),\"\",(Z835/Z850))","v":6.4783450704225365E-2},null,null,null,"Drywall ",null,341.33383917295589,null,null,null,null,null,null,null,null,{"$f":"AG835*'Emission Factors'!$D$27","v":30.478217247469566},null,null,null,null,null,null,null,-147.49308697503042,null,{"$f":"F835*'Emission Factors'!$Q$27","v":6.3666083332045966},null,null,{"$f":"D835*'Emission Factors'!$P$27","v":-153.85969530823502},-117.01486972756088,{"$f":"(L835-Z835)*'Emission Factors'!$O$27","v":0},{"$f":"T835*'Emission Factors'!$Q$27","v":16.009354282230692},null,null,{"$f":"R835*'Emission Factors'!$P$27","v":-133.02422400979157}]
[null,null,"Dimensional lumber and General Wood Products ",{"$f":"D759*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4885.5731303759403},{"$f":"IF(ISERROR(D836/D850),\"\",(D836/D850))","v":0.15700000000000006},{"$f":"F759*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":563.41286921044082},{"$f":"IF(ISERROR(F836/F850),\"\",(F836/F850))","v":5.0000000000000024E-2},null,null,null,null,5448.9859995863808,{"$f":"IF(ISERROR(L836/L850),\"\",(L836/L850))","v":0.12855457746478879},null,null,null,"Dimensional lumber and General Wood Products ",4208.2392280858057,{"$f":"IF(ISERROR(R836/R850),\"\",(R836/R850))","v":0.16279797357958001},{"$f":"L836*'C&D Recycling'!$U$48","v":1240.7467715005755},{"$f":"IF(ISERROR(T836/T850),\"\",(T836/T850))","v":7.5028072209117169E-2},null,null,null,null,5448.9859995863808,{"$f":"IF(ISERROR(Z836/Z850),\"\",(Z836/Z850))","v":0.12855457746478879},null,null,null,"Dimensional lumber and General Wood Products ",null,677.33390229013469,null,null,null,null,null,null,null,null,{"$f":"AG836*'Emission Factors'!$D$28","v":-981.37599529186593},null,null,null,null,null,null,null,-6334.6751949198997,null,{"$f":"F836*'Emission Factors'!$Q$28","v":-1386.9037061219076},null,null,{"$f":"D836*'Emission Factors'!$P$28","v":-4947.7714887979919},-7316.0511902117651,{"$f":"(L836-Z836)*'Emission Factors'!$O$28","v":0},{"$f":"T836*'Emission Factors'!$Q$28","v":-3054.2367592072233},null,null,{"$f":"R836*'Emission Factors'!$P$28","v":-4261.8144310045418}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",{"$f":"D760*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1400.3235087064791},{"$f":"IF(ISERROR(D837/D850),\"\",(D837/D850))","v":4.4999999999999991E-2},{"$f":"F760*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":225.36514768417626},{"$f":"IF(ISERROR(F837/F850),\"\",(F837/F850))","v":2.0000000000000004E-2},null,null,null,null,1625.6886563906553,{"$f":"IF(ISERROR(L837/L850),\"\",(L837/L850))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",1198.2429671845384,{"$f":"IF(ISERROR(R837/R850),\"\",(R837/R850))","v":4.6354666724200917E-2},{"$f":"L837*'C&D Recycling'!$U$49","v":427.44568920611681},{"$f":"IF(ISERROR(T837/T850),\"\",(T837/T850))","v":2.5847680422690918E-2},null,null,null,null,1625.6886563906553,{"$f":"IF(ISERROR(Z837/Z850),\"\",(Z837/Z850))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,202.08054152194055,null,null,null,null,null,null,null,null,{"$f":"AG837*'Emission Factors'!$D$29","v":-320.56164199482697},null,null,null,null,null,null,null,-1795.1394654507517,null,{"$f":"F837*'Emission Factors'!$Q$29","v":-556.79477439998675},null,null,{"$f":"D837*'Emission Factors'!$P$29","v":-1238.3446910507648},-2115.7011074455786,{"$f":"(L837-Z837)*'Emission Factors'!$O$29","v":0},{"$f":"T837*'Emission Factors'!$Q$29","v":-1056.0618113999421},null,null,{"$f":"R837*'Emission Factors'!$P$29","v":-1059.6392960456365}]
[null,null,"Asphalt Shingles-Fiberglass ",{"$f":"D761*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":4543.2718282476881},{"$f":"IF(ISERROR(D838/D850),\"\",(D838/D850))","v":0.14599999999999999},{"$f":"F761*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":563.41286921044082},{"$f":"IF(ISERROR(F838/F850),\"\",(F838/F850))","v":5.0000000000000024E-2},null,null,null,null,5106.6846974581285,{"$f":"IF(ISERROR(L838/L850),\"\",(L838/L850))","v":0.12047887323943664},null,null,null,"Asphalt Shingles-Fiberglass ",3908.4875446842525,{"$f":"IF(ISERROR(R838/R850),\"\",(R838/R850))","v":0.15120192022093154},{"$f":"L838*'C&D Recycling'!$U$50","v":1198.1971527738758},{"$f":"IF(ISERROR(T838/T850),\"\",(T838/T850))","v":7.245509282313313E-2},null,null,null,null,5106.6846974581285,{"$f":"IF(ISERROR(Z838/Z850),\"\",(Z838/Z850))","v":0.12047887323943664},null,null,null,"Asphalt Shingles-Fiberglass ",null,634.784283563435,null,null,null,null,null,null,null,null,{"$f":"AG838*'Emission Factors'!$D$30","v":-70.407168043197998},null,null,null,null,null,null,null,40.942443116495156,null,{"$f":"F838*'Emission Factors'!$Q$30","v":-51.0793430924044},null,null,{"$f":"D838*'Emission Factors'!$P$30","v":92.021786208899556},-29.464724926702857,{"$f":"(L838-Z838)*'Emission Factors'!$O$30","v":0},{"$f":"T838*'Emission Factors'!$Q$30","v":-108.62926071363638},null,null,{"$f":"R838*'Emission Factors'!$P$30","v":79.164535786933527}]
[null,null,"Clay Bricks ",{"$f":"D762*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":1991.5712123825488},{"$f":"IF(ISERROR(D839/D850),\"\",(D839/D850))","v":6.4000000000000015E-2},{"$f":"F762*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":90.146059073670472},{"$f":"IF(ISERROR(F839/F850),\"\",(F839/F850))","v":7.9999999999999984E-3},null,null,null,null,2081.7172714562194,{"$f":"IF(ISERROR(L839/L850),\"\",(L839/L850))","v":4.9112676056338053E-2},null,null,null,"Clay Bricks ",1732.8042265530305,{"$f":"IF(ISERROR(R839/R850),\"\",(R839/R850))","v":6.7034453462210083E-2},{"$f":"L839*'C&D Recycling'!$U$51","v":348.91304490318879},{"$f":"IF(ISERROR(T839/T850),\"\",(T839/T850))","v":2.1098804146827674E-2},null,null,null,null,2081.7172714562194,{"$f":"IF(ISERROR(Z839/Z850),\"\",(Z839/Z850))","v":4.9112676056338053E-2},null,null,null,"Clay Bricks ",null,258.76698582951832,null,null,null,null,null,null,null,null,{"$f":"AG839*'Emission Factors'!$D$31","v":-75.964745369073924},null,null,null,null,null,null,null,15.70051887670348,null,{"$f":"F839*'Emission Factors'!$Q$31","v":-24.637798365553873},null,null,{"$f":"D839*'Emission Factors'!$P$31","v":40.338317242257354},-60.26422649237044,{"$f":"(L839-Z839)*'Emission Factors'!$O$31","v":0},{"$f":"T839*'Emission Factors'!$Q$31","v":-95.36134286703421},null,null,{"$f":"R839*'Emission Factors'!$P$31","v":35.09711637466377}]
[null,null,"Ferrous Metals ",{"$f":"D763*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":746.8392046434559},{"$f":"IF(ISERROR(D840/D850),\"\",(D840/D850))","v":2.4000000000000011E-2},{"$f":"F763*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":563.41286921044082},{"$f":"IF(ISERROR(F840/F850),\"\",(F840/F850))","v":5.0000000000000024E-2},null,null,null,null,1310.2520738538967,{"$f":"IF(ISERROR(L840/L850),\"\",(L840/L850))","v":3.0911971830985933E-2},null,null,null,"Ferrous Metals ",583.96887423068415,{"$f":"IF(ISERROR(R840/R850),\"\",(R840/R850))","v":2.2591146606831057E-2},{"$f":"L840*'C&D Recycling'!$U$52","v":726.28319962321257},{"$f":"IF(ISERROR(T840/T850),\"\",(T840/T850))","v":4.3918412360401435E-2},null,null,null,null,1310.2520738538967,{"$f":"IF(ISERROR(Z840/Z850),\"\",(Z840/Z850))","v":3.0911971830985933E-2},null,null,null,"Ferrous Metals ",null,162.87033041277175,null,null,null,null,null,null,null,null,{"$f":"AG840*'Emission Factors'!$D$32","v":-298.46395657498641},null,null,null,null,null,null,null,-1005.9296574372576,null,{"$f":"F840*'Emission Factors'!$Q$32","v":-1021.056526403104},null,null,{"$f":"D840*'Emission Factors'!$P$32","v":15.126868965846509},-1304.3936140122439,{"$f":"(L840-Z840)*'Emission Factors'!$O$32","v":0},{"$f":"T840*'Emission Factors'!$Q$32","v":-1316.2216227532119},null,null,{"$f":"R840*'Emission Factors'!$P$32","v":11.828008740968098}]
[null,null,"Non Ferrous Metals ",{"$f":"D764*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":124.4732007739093},{"$f":"IF(ISERROR(D841/D850),\"\",(D841/D850))","v":4.000000000000001E-3},{"$f":"F764*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":45.073029536835236},{"$f":"IF(ISERROR(F841/F850),\"\",(F841/F850))","v":3.9999999999999992E-3},null,null,null,null,169.54623031074453,{"$f":"IF(ISERROR(L841/L850),\"\",(L841/L850))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",103.39782825438442,{"$f":"IF(ISERROR(R841/R850),\"\",(R841/R850))","v":4.000000000000001E-3},{"$f":"L841*'C&D Recycling'!$U$53","v":66.148402056360112},{"$f":"IF(ISERROR(T841/T850),\"\",(T841/T850))","v":3.9999999999999992E-3},null,null,null,null,169.54623031074453,{"$f":"IF(ISERROR(Z841/Z850),\"\",(Z841/Z850))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,21.075372519524876,null,null,null,null,null,null,null,null,{"$f":"AG841*'Emission Factors'!$D$33","v":-146.00452511456959},null,null,null,null,null,null,null,-308.81977565034475,null,{"$f":"F841*'Emission Factors'!$Q$33","v":-311.34092047798583},null,null,{"$f":"D841*'Emission Factors'!$P$33","v":2.5211448276410846},-454.82430076491437,{"$f":"(L841-Z841)*'Emission Factors'!$O$33","v":0},{"$f":"T841*'Emission Factors'!$Q$33","v":-456.91857405645089},null,null,{"$f":"R841*'Emission Factors'!$P$33","v":2.0942732915365307}]
[null,null,"Mixed Plastics",{"$f":"D765*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":248.9464015478186},{"$f":"IF(ISERROR(D842/D850),\"\",(D842/D850))","v":8.0000000000000019E-3},{"$f":"F765*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":78.877801689461691},{"$f":"IF(ISERROR(F842/F850),\"\",(F842/F850))","v":7.000000000000001E-3},null,null,null,null,327.8242032372803,{"$f":"IF(ISERROR(L842/L850),\"\",(L842/L850))","v":7.734154929577468E-3},null,null,null,"Mixed Plastics",208.19635248167742,{"$f":"IF(ISERROR(R842/R850),\"\",(R842/R850))","v":8.0541866689680386E-3},{"$f":"L842*'C&D Recycling'!$U$54","v":119.62785075560286},{"$f":"IF(ISERROR(T842/T850),\"\",(T842/T850))","v":7.2339072169076372E-3},null,null,null,null,327.8242032372803,{"$f":"IF(ISERROR(Z842/Z850),\"\",(Z842/Z850))","v":7.734154929577468E-3},null,null,null,"Mixed Plastics",null,40.750049066141173,null,null,null,null,null,null,null,null,{"$f":"AG842*'Emission Factors'!$D$34","v":-42.506014975514546},null,null,null,null,null,null,null,-75.636814175944934,null,{"$f":"F842*'Emission Factors'!$Q$34","v":-80.67910383122711},null,null,{"$f":"D842*'Emission Factors'!$P$34","v":5.0422896552821692},-118.14282915145948,{"$f":"(L842-Z842)*'Emission Factors'!$O$34","v":0},{"$f":"T842*'Emission Factors'!$Q$34","v":-122.35974615792682},null,null,{"$f":"R842*'Emission Factors'!$P$34","v":4.2169170064673347}]
[null,null,"Cardboard",{"$f":"D766*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":248.9464015478186},{"$f":"IF(ISERROR(D843/D850),\"\",(D843/D850))","v":8.0000000000000019E-3},{"$f":"F766*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":135.21908861050576},{"$f":"IF(ISERROR(F843/F850),\"\",(F843/F850))","v":1.2000000000000002E-2},null,null,null,null,384.16549015832436,{"$f":"IF(ISERROR(L843/L850),\"\",(L843/L850))","v":9.0633802816901445E-3},null,null,null,"Cardboard",201.19287261713464,{"$f":"IF(ISERROR(R843/R850),\"\",(R843/R850))","v":7.7832533241278569E-3},{"$f":"L843*'C&D Recycling'!$U$55","v":182.97261754118972},{"$f":"IF(ISERROR(T843/T850),\"\",(T843/T850))","v":1.106437113236945E-2},null,null,null,null,384.16549015832436,{"$f":"IF(ISERROR(Z843/Z850),\"\",(Z843/Z850))","v":9.0633802816901445E-3},null,null,null,"Cardboard",null,47.753528930683956,null,null,null,null,null,null,null,null,{"$f":"AG843*'Emission Factors'!$D$40","v":-160.24061564957429},null,null,null,null,null,null,null,-363.49361778594334,null,{"$f":"F843*'Emission Factors'!$Q$40","v":-421.97365079399634},null,null,{"$f":"D843*'Emission Factors'!$P$40","v":58.480033008052999},-523.73423343551758,{"$f":"(L843-Z843)*'Emission Factors'!$O$40","v":0},{"$f":"T843*'Emission Factors'!$Q$40","v":-570.99647847493839},null,null,{"$f":"R843*'Emission Factors'!$P$40","v":47.262245039420755}]
[null,null,"Carpet",{"$f":"D767*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":373.41960232172795},{"$f":"IF(ISERROR(D844/D850),\"\",(D844/D850))","v":1.2000000000000005E-2},{"$f":"F767*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":22.536514768417618},{"$f":"IF(ISERROR(F844/F850),\"\",(F844/F850))","v":1.9999999999999996E-3},null,null,null,null,395.95611709014554,{"$f":"IF(ISERROR(L844/L850),\"\",(L844/L850))","v":9.3415492957746524E-3},null,null,null,"Carpet",324.20044449223894,{"$f":"IF(ISERROR(R844/R850),\"\",(R844/R850))","v":1.2541866689680372E-2},{"$f":"L844*'C&D Recycling'!$U$56","v":71.755672597906596},{"$f":"IF(ISERROR(T844/T850),\"\",(T844/T850))","v":4.3390721690763712E-3},null,null,null,null,395.95611709014554,{"$f":"IF(ISERROR(Z844/Z850),\"\",(Z844/Z850))","v":9.3415492957746524E-3},null,null,null,"Carpet",null,49.219157829488978,null,null,null,null,null,null,null,null,{"$f":"AG844*'Emission Factors'!$D$35","v":-117.05724547431173},null,null,null,null,null,null,null,-45.578382064783199,null,{"$f":"F844*'Emission Factors'!$Q$35","v":-53.141816547706455},null,null,{"$f":"D844*'Emission Factors'!$P$35","v":7.5634344829232543},-162.63562753909491,{"$f":"(L844-Z844)*'Emission Factors'!$O$35","v":0},{"$f":"T844*'Emission Factors'!$Q$35","v":-169.20215164764724},null,null,{"$f":"R844*'Emission Factors'!$P$35","v":6.5665241085523203}]
[null,"HIDE","Vinyl Flooring",{"$f":"D768*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D845/D850),\"\",(D845/D850))","v":0},{"$f":"F768*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F845/F850),\"\",(F845/F850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L845/L850),\"\",(L845/L850))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R845/R850),\"\",(R845/R850))","v":0},{"$f":"L845*'C&D Recycling'!$U$57","v":0},{"$f":"IF(ISERROR(T845/T850),\"\",(T845/T850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z845/Z850),\"\",(Z845/Z850))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG845*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F845*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D845*'Emission Factors'!$P$37","v":0},0,{"$f":"(L845-Z845)*'Emission Factors'!$O$37","v":0},{"$f":"T845*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R845*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",{"$f":"D769*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D846/D850),\"\",(D846/D850))","v":0},{"$f":"F769*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F846/F850),\"\",(F846/F850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L846/L850),\"\",(L846/L850))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R846/R850),\"\",(R846/R850))","v":0},{"$f":"L846*'C&D Recycling'!$U$58","v":0},{"$f":"IF(ISERROR(T846/T850),\"\",(T846/T850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z846/Z850),\"\",(Z846/Z850))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG846*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F846*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D846*'Emission Factors'!$P$38","v":0},0,{"$f":"(L846-Z846)*'Emission Factors'!$O$38","v":0},{"$f":"T846*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R846*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",{"$f":"D770*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D847/D850),\"\",(D847/D850))","v":0},{"$f":"F770*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F847/F850),\"\",(F847/F850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L847/L850),\"\",(L847/L850))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R847/R850),\"\",(R847/R850))","v":0},{"$f":"L847*'C&D Recycling'!$U$59","v":0},{"$f":"IF(ISERROR(T847/T850),\"\",(T847/T850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z847/Z850),\"\",(Z847/Z850))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG847*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F847*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D847*'Emission Factors'!$P$39","v":0},0,{"$f":"(L847-Z847)*'Emission Factors'!$O$39","v":0},{"$f":"T847*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R847*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",{"$f":"D771*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(D848/D850),\"\",(D848/D850))","v":0},{"$f":"F771*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":0},{"$f":"IF(ISERROR(F848/F850),\"\",(F848/F850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(L848/L850),\"\",(L848/L850))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R848/R850),\"\",(R848/R850))","v":0},{"$f":"L848*'C&D Recycling'!$U$60","v":0},{"$f":"IF(ISERROR(T848/T850),\"\",(T848/T850))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z848/Z850),\"\",(Z848/Z850))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG848*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F848*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D848*'Emission Factors'!$P$41","v":0},0,{"$f":"(L848-Z848)*'Emission Factors'!$O$41","v":0},{"$f":"T848*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R848*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",{"$f":"D772*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":7188.3273446932608},{"$f":"IF(ISERROR(D849/D850),\"\",(D849/D850))","v":0.23100000000000001},{"$f":"F772*(1+'Basic Information'!$I$8)*(1+'Basic Information'!$E$56)","v":191.56037553154977},{"$f":"IF(ISERROR(F849/F850),\"\",(F849/F850))","v":1.6999999999999998E-2},null,null,null,null,7379.8877202248104,{"$f":"IF(ISERROR(L849/L850),\"\",(L849/L850))","v":0.17410915492957751},null,null,null,"Other / Undifferentiated",6270.9735198931321,{"$f":"IF(ISERROR(R849/R850),\"\",(R849/R850))","v":0.24259594715915991},{"$f":"L849*'C&D Recycling'!$U$61","v":1108.9142003316779},{"$f":"IF(ISERROR(T849/T850),\"\",(T849/T850))","v":6.7056144418234306E-2},null,null,null,null,7379.8877202248104,{"$f":"IF(ISERROR(Z849/Z850),\"\",(Z849/Z850))","v":0.17410915492957751},null,null,null,"Other",null,917.35382480012811,null,null,null,null,null,null,null,null,{"$f":"AG849*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F849*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D849*'Emission Factors'!$P$42","v":0},0,{"$f":"(L849-Z849)*'Emission Factors'!$O$42","v":0},{"$f":"T849*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R849*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D833:D849)","v":31118.300193477316},{"$f":"IF(ISERROR(D850/D850),\"\",(D850/D850))","v":1},{"$f":"SUM(F833:F849)","v":11268.257384208811},{"$f":"IF(ISERROR(F850/F850),\"\",(F850/F850))","v":1},null,null,null,null,{"$f":"SUM(L833:L849)","v":42386.557577686122},{"$f":"IF(ISERROR(L850/L850),\"\",(L850/L850))","v":1},null,null,null,"Total",{"$f":"SUM(R833:R849)","v":25849.457063596099},{"$f":"IF(ISERROR(R850/R850),\"\",(R850/R850))","v":1},{"$f":"SUM(T833:T849)","v":16537.100514090031},{"$f":"IF(ISERROR(T850/T850),\"\",(T850/T850))","v":1},null,null,null,null,{"$f":"SUM(Z833:Z849)","v":42386.557577686122},{"$f":"IF(ISERROR(Z850/Z850),\"\",(Z850/Z850))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG833:AG849),2)","v":5268.84},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP833:AP849),2)","v":-2281.9899999999998},null,null,null,null,null,null,null,{"$f":"SUM(AX833:AX849)","v":-10090.120561148286},null,{"$f":"SUM(AZ833:AZ849)","v":-4109.9015259024545},null,null,{"$f":"SUM(BC833:BC849)","v":-5980.2190352458292},{"$f":"SUM(BD833:BD849)","v":-12372.105956926915},{"$f":"SUM(BE833:BE849)","v":0},{"$f":"SUM(BF833:BF849)","v":-7203.7226286170862},null,null,{"$f":"SUM(BI833:BI849)","v":-5168.3833283098256}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD850-AX850","v":-2281.985395778629},{"$f":"SUM(AO850:AV850)","v":-2281.9899999999998},{"$f":"AY851-AX851","v":-4.6042213707551127E-3}]
[]
[null,null,"CUMULATIVE - ALL YEARS COMBINED"]
[]
[null,null,null,"Business as Usual",null,null,null,null,null,null,null,null,null,null,null,null,null,"With Strategies Implemented",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tonnage and GHG Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional GHG Calculations"]
[]
[null,null,{"$f":"\"Residential, Overall\"","v":"Residential, Overall"},"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"\"Note: Includes waste from Single-Family\" & IF(MFH_ResorCom=\"commercial\",\" homes only\",\" and Multi-Family homes\")","v":"Note: Includes waste from Single-Family and Multi-Family homes"},"Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,"Strategies included: PAYT, Food Waste Collection, and Multi-Family Recycling","Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"SUM(D89,D166,D243,D320,D397,D474,D551,D628,D705,D782)","v":6346.7255986192667},{"$f":"IF(ISERROR(D859/D867),\"\",(D859/D867))","v":4.7000017029762961E-2},{"$f":"SUM(F89,F166,F243,F320,F397,F474,F551,F628,F705,F782)","v":7933.1346325687846},{"$f":"IF(ISERROR(F859/F867),\"\",(F859/F867))","v":0.12156315358428889},null,null,null,{"$f":"IF(ISERROR(J859/J867),\"\",(J859/J867))","v":0},{"$f":"SUM(F859,H859,J859,D859)","v":14279.860231188051},{"$f":"IF(ISERROR(L859/L867),\"\",(L859/L867))","v":5.6892424657384949E-2},null,null,null,"Metal",{"$f":"SUM(R89,R166,R243,R320,R397,R474,R551,R628,R705,R782)","v":4096.371632290482},{"$f":"IF(ISERROR(R859/R867),\"\",(R859/R867))","v":4.1668746596070082E-2},{"$f":"SUM(T89,T166,T243,T320,T397,T474,T551,T628,T705,T782)","v":9409.5212441170897},{"$f":"IF(ISERROR(T859/T867),\"\",(T859/T867))","v":0.108862421250093},null,null,null,null,{"$f":"SUM(T859,V859,X859,R859)","v":13505.892876407572},{"$f":"IF(ISERROR(Z859/Z867),\"\",(Z859/Z867))","v":5.681251810614478E-2},null,null,null,"Metal",{"$f":"AF871 + IF(MFH_ResorCom<>\"commercial\",AF883,0)","v":312.25891981770246},1938.0950465110827,null,{"$f":"AI871 + IF(MFH_ResorCom<>\"commercial\",AI883,0)","v":0},0,null,{"$f":"AL871 + IF(MFH_ResorCom<>\"commercial\",AL883,0)","v":461.70843496278081},null,null,{"$f":"AF859*'Emission Factors'!$C$9","v":-1162.4557959892968},{"$f":"AG859*'Emission Factors'!$D$9","v":-8451.4097195937793},null,{"$f":"AI859*'Emission Factors'!$F$9","v":0},{"$f":"AJ859*'Emission Factors'!$G$9","v":0},null,{"$f":"AL859*'Emission Factors'!$K$9","v":294.54606162101555},null,null,{"$f":"SUM(AY859:BC859)","v":-34304.619234508209},null,{"$f":"F859*'Emission Factors'!$Q$9","v":-34433.169109629365},null,{"$f":"J859*'Emission Factors'!$R$9","v":0},{"$f":"D859*'Emission Factors'!$P$9","v":128.54987512115287},{"$f":"SUM(BE859:BI859)","v":-43623.938688470269},{"$f":"(L859-Z859)*'Emission Factors'!$O$9","v":-2865.5955194471471},{"$f":"T859*'Emission Factors'!$Q$9","v":-40841.3132066588},null,{"$f":"X859*'Emission Factors'!$R$9","v":0},{"$f":"R859*'Emission Factors'!$P$9","v":82.970037635680058}]
[null,null,"Glass",4321.1748756556708,{"$f":"IF(ISERROR(D860/D867),\"\",(D860/D867))","v":3.2000011594732224E-2},{"$f":"SUM(F90,F167,F244,F321,F398,F475,F552,F629,F706,F783)","v":3175.2698974068198},{"$f":"IF(ISERROR(F860/F867),\"\",(F860/F867))","v":4.8656154230052095E-2},null,null,null,{"$f":"IF(ISERROR(J860/J867),\"\",(J860/J867))","v":0},7496.4447730624906,{"$f":"IF(ISERROR(L860/L867),\"\",(L860/L867))","v":2.9866603212139554E-2},null,null,null,"Glass",{"$f":"SUM(R90,R167,R244,R321,R398,R475,R552,R629,R706,R783)","v":3113.4356513793778},{"$f":"IF(ISERROR(R860/R867),\"\",(R860/R867))","v":3.1670212775093756E-2},{"$f":"SUM(T90,T167,T244,T321,T398,T475,T552,T629,T706,T783)","v":3985.6065961670665},{"$f":"IF(ISERROR(T860/T867),\"\",(T860/T867))","v":4.6111037209290072E-2},null,null,null,null,7099.0422475464438,{"$f":"IF(ISERROR(Z860/Z867),\"\",(Z860/Z867))","v":2.9862110555425682E-2},null,null,null,"Glass",212.60181774822294,995.13740652806973,null,0,0,null,{"$f":"AL872 + IF(MFH_ResorCom<>\"commercial\",AL884,0)","v":184.80070776782205},null,null,{"$f":"AF860*'Emission Factors'!$C$10","v":-116.06359834493392},{"$f":"AG860*'Emission Factors'!$D$10","v":-295.33388644481209},null,{"$f":"AI860*'Emission Factors'!$F$10","v":0},{"$f":"AJ860*'Emission Factors'!$G$10","v":0},null,{"$f":"AL860*'Emission Factors'!$K$10","v":-46.041816325593466},null,null,{"$f":"SUM(AY860:BC860)","v":-790.51016577872383},null,{"$f":"F860*'Emission Factors'!$Q$10","v":-878.03348501014705},null,{"$f":"J860*'Emission Factors'!$R$10","v":0},{"$f":"D860*'Emission Factors'!$P$10","v":87.52331923142323},{"$f":"SUM(BE860:BI860)","v":-1247.949466894064},{"$f":"(L860-Z860)*'Emission Factors'!$O$10","v":-208.90081583884162},{"$f":"T860*'Emission Factors'!$Q$10","v":-1102.1097930509682},null,{"$f":"X860*'Emission Factors'!$R$10","v":0},{"$f":"R860*'Emission Factors'!$P$10","v":63.061141995745785}]
[null,null,"Plastic",15394.18549452333,{"$f":"IF(ISERROR(D861/D867),\"\",(D861/D867))","v":0.11400004130623358},{"$f":"SUM(F91,F168,F245,F322,F399,F476,F553,F630,F707,F784)","v":3024.0665689588768},{"$f":"IF(ISERROR(F861/F867),\"\",(F861/F867))","v":4.6339194504811533E-2},null,null,{"$f":"SUM(J91,J168,J245,J322,J399,J476,J553,J630,J707,J784)","v":3347.8017633877594},{"$f":"IF(ISERROR(J861/J867),\"\",(J861/J867))","v":0.11399981170758657},21766.053826869967,{"$f":"IF(ISERROR(L861/L867),\"\",(L861/L867))","v":8.6718186129666294E-2},null,null,null,"Plastic",12383.09925187716,{"$f":"IF(ISERROR(R861/R867),\"\",(R861/R867))","v":0.12596225907167999},{"$f":"SUM(T91,T168,T245,T322,T399,T476,T553,T630,T707,T784)","v":5629.5277944230083},{"$f":"IF(ISERROR(T861/T867),\"\",(T861/T867))","v":6.5130202727236491E-2},null,null,{"$f":"SUM(X91,X168,X245,X322,X399,X476,X553,X630,X707,X784)","v":2642.6656170880033},{"$f":"IF(ISERROR(X861/X867),\"\",(X861/X867))","v":0.12671075848090965},20655.292663388173,{"$f":"IF(ISERROR(Z861/Z867),\"\",(Z861/Z867))","v":8.688645757559077E-2},null,null,null,"Plastic",757.39397572804478,2253.6922669181226,null,177.36651368915386,527.769632610602,null,{"$f":"AL873 + IF(MFH_ResorCom<>\"commercial\",AL885,0)","v":176.00067406459257},null,null,{"$f":"AF861*'Emission Factors'!$C$11","v":-1471.7863274640185},{"$f":"AG861*'Emission Factors'!$D$11","v":-2350.8064270631417},null,{"$f":"AI861*'Emission Factors'!$F$11","v":-557.00305488002823},{"$f":"AJ861*'Emission Factors'!$G$11","v":-1182.3485756819507},null,{"$f":"AL861*'Emission Factors'!$K$11","v":-158.42403178365393},null,null,{"$f":"SUM(AY861:BC861)","v":1294.4147588404444},null,{"$f":"F861*'Emission Factors'!$Q$11","v":-3093.1260187766143},null,{"$f":"J861*'Emission Factors'!$R$11","v":4075.7389528551134},{"$f":"D861*'Emission Factors'!$P$11","v":311.80182476194534},-4425.9536580323556,{"$f":"(L861-Z861)*'Emission Factors'!$O$11","v":-2135.9600765609703},{"$f":"T861*'Emission Factors'!$Q$11","v":-5758.0871641826361},null,{"$f":"X861*'Emission Factors'!$R$11","v":3217.2798618867746},{"$f":"R861*'Emission Factors'!$P$11","v":250.81372082447638}]
[null,null,"Paper",28627.783551218821,{"$f":"IF(ISERROR(D862/D867),\"\",(D862/D867))","v":0.21200007681510102},{"$f":"SUM(F92,F169,F246,F323,F400,F477,F554,F631,F708,F785)","v":43748.163030938391},{"$f":"IF(ISERROR(F862/F867),\"\",(F862/F867))","v":0.67037368050293977},null,null,6225.7366126158331,{"$f":"IF(ISERROR(J862/J867),\"\",(J862/J867))","v":0.21199964984217851},78601.683194773039,{"$f":"IF(ISERROR(L862/L867),\"\",(L862/L867))","v":0.31315715046954762},null,null,null,"Paper",18526.270192036372,{"$f":"IF(ISERROR(R862/R867),\"\",(R862/R867))","v":0.18845127524981076},{"$f":"SUM(T92,T169,T246,T323,T400,T477,T554,T631,T708,T785)","v":51930.779078940017},{"$f":"IF(ISERROR(T862/T867),\"\",(T862/T867))","v":0.60080743762299083},null,null,3860.164314816182,{"$f":"IF(ISERROR(X862/X867),\"\",(X862/X867))","v":0.18508749083823683},74317.213585792575,{"$f":"IF(ISERROR(Z862/Z867),\"\",(Z862/Z867))","v":0.31261524736483159},null,null,null,"Paper",1408.4870425819809,8693.0263166004715,null,329.83948159737434,2035.732816202277,null,{"$f":"AL874 + IF(MFH_ResorCom<>\"commercial\",AL886,0)","v":2546.1430848011087},null,null,{"$f":"AF862*'Emission Factors'!$C$12","v":-8790.6544556320114},{"$f":"AG862*'Emission Factors'!$D$12","v":-26969.608168544368},null,{"$f":"AI862*'Emission Factors'!$F$12","v":-1847.7962948032402},{"$f":"AJ862*'Emission Factors'!$G$12","v":-5014.7139667438159},null,{"$f":"AL862*'Emission Factors'!$K$12","v":-7991.7367642367208},null,null,-129676.32730720979,null,{"$f":"F862*'Emission Factors'!$Q$12","v":-130144.38121357585},null,{"$f":"J862*'Emission Factors'!$R$12","v":-3184.5127131219892},{"$f":"D862*'Emission Factors'!$P$12","v":3652.5666194880537},-180290.8369571699,{"$f":"(L862-Z862)*'Emission Factors'!$O$12","v":-26193.599662158518},{"$f":"T862*'Emission Factors'!$Q$12","v":-154486.46619488904},null,{"$f":"X862*'Emission Factors'!$R$12","v":-1974.5040788204803},{"$f":"R862*'Emission Factors'!$P$12","v":2363.7329786981577}]
[null,null,"Wood",7967.166176990142,{"$f":"IF(ISERROR(D863/D867),\"\",(D863/D867))","v":5.9000021377787537E-2},{"$f":"SUM(F93,F170,F247,F324,F401,F478,F555,F632,F709,F786)","v":2489.8148084428076},{"$f":"IF(ISERROR(F863/F867),\"\",(F863/F867))","v":3.8152603475628148E-2},null,null,1732.6342459638404,{"$f":"IF(ISERROR(J863/J867),\"\",(J863/J867))","v":5.8999902550417607E-2},12189.61523139679,{"$f":"IF(ISERROR(L863/L867),\"\",(L863/L867))","v":4.8564674648573683E-2},null,null,null,"Wood",6299.5999602901156,{"$f":"IF(ISERROR(R863/R867),\"\",(R863/R867))","v":6.4080229521355059E-2},{"$f":"SUM(T93,T170,T247,T324,T401,T478,T555,T632,T709,T786)","v":3919.2048919666586},{"$f":"IF(ISERROR(T863/T867),\"\",(T863/T867))","v":4.53428099948706E-2},null,null,1342.1236059530231,{"$f":"IF(ISERROR(X863/X867),\"\",(X863/X867))","v":6.4352258184232417E-2},11560.928458209797,{"$f":"IF(ISERROR(Z863/Z867),\"\",(Z863/Z867))","v":4.8631028201268543E-2},null,null,null,"Wood",391.98460147328558,1275.5816152267423,null,91.794950067193469,298.71568994362349,null,{"$f":"AL875 + IF(MFH_ResorCom<>\"commercial\",AL887,0)","v":144.90722164651427},null,null,{"$f":"AF863*'Emission Factors'!$C$13","v":-397.1960622403567},{"$f":"AG863*'Emission Factors'!$D$13","v":-1848.1655399007818},null,{"$f":"AI863*'Emission Factors'!$F$13","v":-130.12095962807729},{"$f":"AJ863*'Emission Factors'!$G$13","v":-553.55100868192062},null,{"$f":"AL863*'Emission Factors'!$K$13","v":63.119499191095976},null,null,-15251.876225991018,null,{"$f":"F863*'Emission Factors'!$Q$13","v":-6128.9572427156518},null,{"$f":"J863*'Emission Factors'!$R$13","v":-1054.3226067445726},{"$f":"D863*'Emission Factors'!$P$13","v":-8068.5963765307933},-18117.790297251056,{"$f":"(L863-Z863)*'Emission Factors'!$O$13","v":-1273.7358055456966},{"$f":"T863*'Emission Factors'!$Q$13","v":-9647.5605843668236},null,{"$f":"X863*'Emission Factors'!$R$13","v":-816.6935763264072},{"$f":"R863*'Emission Factors'!$P$13","v":-6379.8003310121303}]
[null,null,"Food Waste",15934.332353980284,{"$f":"IF(ISERROR(D864/D867),\"\",(D864/D867))","v":0.11800004275557507},null,null,{"$f":"SUM(H94,H171,H248,H325,H402,H479,H556,H633,H710,H787)","v":853.39155615960203},{"$f":"IF(ISERROR(H864/H867),\"\",(H864/H867))","v":3.9999973513208914E-2},3465.2684919276808,{"$f":"IF(ISERROR(J864/J867),\"\",(J864/J867))","v":0.11799980510083521},20252.992402067568,{"$f":"IF(ISERROR(L864/L867),\"\",(L864/L867))","v":8.0689994556435163E-2},null,null,null,"Food Waste",13211.124019248069,{"$f":"IF(ISERROR(R864/R867),\"\",(R864/R867))","v":0.13438501884642146},null,null,{"$f":"SUM(V94,V171,V248,V325,V402,V479,V556,V633,V710,V787)","v":3195.8654161191466},{"$f":"IF(ISERROR(V864/V867),\"\",(V864/V867))","v":9.9471262898576343E-2},2827.5475912347342,{"$f":"IF(ISERROR(X864/X867),\"\",(X864/X867))","v":0.13557549529138599},19234.537026601949,{"$f":"IF(ISERROR(Z864/Z867),\"\",(Z864/Z867))","v":8.0910051122647361E-2},null,null,null,"Food Waste",{"$f":"AF876 + IF(MFH_ResorCom<>\"commercial\",AF888,0)","v":783.96920294657241},null,{"$f":"AH876 + IF(MFH_ResorCom<>\"commercial\",AH888,0)","v":1939.239131785645},{"$f":"AI876 + IF(MFH_ResorCom<>\"commercial\",AI888,0)","v":183.58990013438722},null,{"$f":"AK876 + IF(MFH_ResorCom<>\"commercial\",AK888,0)","v":454.13100055855824},null,{"$f":"AM876 + IF(MFH_ResorCom<>\"commercial\",AM888,0)","v":50.896272384659405},null,{"$f":"AF864*'Emission Factors'!$C$14","v":-1019.9711485121687},null,{"$f":"AH864*'Emission Factors'!$E$14","v":-1394.7853880449957},{"$f":"AI864*'Emission Factors'!$F$14","v":-113.21525867273849},null,{"$f":"AK864*'Emission Factors'!$H$14","v":-15.84175981928886},null,{"$f":"AM864*'Emission Factors'!$L$14","v":-29.610997651451047},null,8016.7782230401908,null,null,{"$f":"H864*'Emission Factors'!$S$14","v":-150.20717130585032},{"$f":"J864*'Emission Factors'!$R$14","v":-489.04759372632981},{"$f":"D864*'Emission Factors'!$P$14","v":8656.0329880723712},5443.3536703395503,{"$f":"(L864-Z864)*'Emission Factors'!$O$14","v":-771.78864778808372},null,{"$f":"V864*'Emission Factors'!$S$14","v":-562.51072624823757},{"$f":"X864*'Emission Factors'!$R$14","v":-399.04710092775275},{"$f":"R864*'Emission Factors'!$P$14","v":7176.7001453036246}]
[null,null,"Yard Trimmings",19715.360370178994,{"$f":"IF(ISERROR(D865/D867),\"\",(D865/D867))","v":0.14600005290096577},null,null,{"$f":"SUM(H95,H172,H249,H326,H403,H480,H557,H634,H711,H788)","v":18134.570568391548},{"$f":"IF(ISERROR(H865/H867),\"\",(H865/H867))","v":0.8499994371556896},4287.5355917071302,{"$f":"IF(ISERROR(J865/J867),\"\",(J865/J867))","v":0.14599975885357577},42137.46653027767,{"$f":"IF(ISERROR(L865/L867),\"\",(L865/L867))","v":0.16787997928656562},null,null,null,"Yard Trimmings",14527.350964170526,{"$f":"IF(ISERROR(R865/R867),\"\",(R865/R867))","v":0.14777382532056124},null,null,{"$f":"SUM(V95,V172,V249,V326,V403,V480,V557,V634,V711,V788)","v":22258.812778503325},{"$f":"IF(ISERROR(V865/V867),\"\",(V865/V867))","v":0.69280521217610291},3072.6076007025285,{"$f":"IF(ISERROR(X865/X867),\"\",(X865/X867))","v":0.14732565371938247},39858.771343376378,{"$f":"IF(ISERROR(Z865/Z867),\"\",(Z865/Z867))","v":0.16766586180984006},null,null,null,"Yard Trimmings",null,null,{"$f":"AH877 + IF(MFH_ResorCom<>\"commercial\",AH889,0)","v":4218.013612532206},null,null,{"$f":"AK877 + IF(MFH_ResorCom<>\"commercial\",AK889,0)","v":987.77438575357871},null,{"$f":"AM877 + IF(MFH_ResorCom<>\"commercial\",AM889,0)","v":1081.5457881740181},null,null,null,{"$f":"AH865*'Emission Factors'!$E$15","v":141.30292009103187},null,null,{"$f":"AK865*'Emission Factors'!$H$15","v":28.35632748142298},null,{"$f":"AM865*'Emission Factors'!$L$15","v":158.24314855332054},null,-6948.7634312760001,null,null,{"$f":"H865*'Emission Factors'!$S$15","v":-2653.3056443680912},{"$f":"J865*'Emission Factors'!$R$15","v":-750.40152666003257},{"$f":"D865*'Emission Factors'!$P$15","v":-3545.0562602478758},-6406.6879882082312,{"$f":"(L865-Z865)*'Emission Factors'!$O$15","v":0},null,{"$f":"V865*'Emission Factors'!$S$15","v":-3256.7318514327394},{"$f":"X865*'Emission Factors'!$R$15","v":-537.76566633149775},{"$f":"R865*'Emission Factors'!$P$15","v":-2612.1904704439939}]
[null,null,"Other / Undifferentiated",36729.937514511272,{"$f":"IF(ISERROR(D866/D867),\"\",(D866/D867))","v":0.27199973621984197},{"$f":"SUM(F96,F173,F250,F327,F404,F481,F558,F635,F712,F789)","v":4888.9195352748347},{"$f":"IF(ISERROR(F866/F867),\"\",(F866/F867))","v":7.4915213702279493E-2},{"$f":"SUM(H96,H173,H250,H327,H404,H481,H558,H635,H712,H789)","v":2346.8409067006737},{"$f":"IF(ISERROR(H866/H867),\"\",(H866/H867))","v":0.11000058933110163},10307.753934049913,{"$f":"IF(ISERROR(J866/J867),\"\",(J866/J867))","v":0.35100107194540625},54273.451890536693,{"$f":"IF(ISERROR(L866/L867),\"\",(L866/L867))","v":0.21623098703968702},null,null,null,"Other / Undifferentiated",26150.760134295168,{"$f":"IF(ISERROR(R866/R867),\"\",(R866/R867))","v":0.26600843261900764},{"$f":"SUM(T96,T173,T250,T327,T404,T481,T558,T635,T712,T789)","v":11560.340767460051},{"$f":"IF(ISERROR(T866/T867),\"\",(T866/T867))","v":0.1337460911955192},{"$f":"SUM(V96,V173,V250,V327,V404,V481,V558,V635,V712,V789)","v":6673.8514227981832},{"$f":"IF(ISERROR(V866/V867),\"\",(V866/V867))","v":0.20772352492532067},7110.7810839039403,{"$f":"IF(ISERROR(X866/X867),\"\",(X866/X867))","v":0.34094834348585257},51495.733408457338,{"$f":"IF(ISERROR(Z866/Z867),\"\",(Z866/Z867))","v":0.21661672526425127},null,null,null,"Other",{"$f":"AF878 + IF(MFH_ResorCom<>\"commercial\",AF890,0)","v":1807.1130435744926},{"$f":"AG878 + IF(MFH_ResorCom<>\"commercial\",AG890,0)","v":5341.727000662836},{"$f":"AH878 + IF(MFH_ResorCom<>\"commercial\",AH890,0)","v":3430.337335978772},{"$f":"AI878 + IF(MFH_ResorCom<>\"commercial\",AI890,0)","v":546.10473034640563},{"$f":"AJ878 + IF(MFH_ResorCom<>\"commercial\",AJ890,0)","v":1614.229348073125},{"$f":"AK878 + IF(MFH_ResorCom<>\"commercial\",AK890,0)","v":1036.6387717264422},{"$f":"AL878 + IF(MFH_ResorCom<>\"commercial\",AL890,0)","v":284.5351165507451},{"$f":"AM878 + IF(MFH_ResorCom<>\"commercial\",AM890,0)","v":139.96559160770485},null,{"$f":"AF866*'Emission Factors'!$C$16","v":0},{"$f":"AG866*'Emission Factors'!$D$16","v":0},{"$f":"AH866*'Emission Factors'!$E$16","v":0},{"$f":"AI866*'Emission Factors'!$F$16","v":0},{"$f":"AJ866*'Emission Factors'!$G$16","v":0},{"$f":"AK866*'Emission Factors'!$H$16","v":0},{"$f":"AL866*'Emission Factors'!$K$16","v":0},{"$f":"AM866*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F866*'Emission Factors'!$Q$16","v":0},{"$f":"H866*'Emission Factors'!$S$16","v":0},{"$f":"J866*'Emission Factors'!$R$16","v":0},{"$f":"D866*'Emission Factors'!$P$16","v":0},0,{"$f":"(L866-Z866)*'Emission Factors'!$O$16","v":0},{"$f":"T866*'Emission Factors'!$Q$16","v":0},{"$f":"V866*'Emission Factors'!$S$16","v":0},{"$f":"X866*'Emission Factors'!$R$16","v":0},{"$f":"R866*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D859:D866)","v":135036.66593567777},{"$f":"IF(ISERROR(D867/D867),\"\",(D867/D867))","v":1},{"$f":"SUM(F859:F866)","v":65259.368473590519},{"$f":"IF(ISERROR(F867/F867),\"\",(F867/F867))","v":1},{"$f":"SUM(H859:H866)","v":21334.80303125182},{"$f":"IF(ISERROR(H867/H867),\"\",(H867/H867))","v":1},{"$f":"SUM(J859:J866)","v":29366.73063965216},{"$f":"IF(ISERROR(J867/J867),\"\",(J867/J867))","v":1},{"$f":"SUM(L859:L866)","v":250997.56808017229},{"$f":"IF(ISERROR(L867/L867),\"\",(L867/L867))","v":1},null,null,null,"Total",{"$f":"SUM(R859:R866)","v":98308.011805587274},{"$f":"IF(ISERROR(R867/R867),\"\",(R867/R867))","v":1},{"$f":"SUM(T859:T866)","v":86434.980373073879},{"$f":"IF(ISERROR(T867/T867),\"\",(T867/T867))","v":1},{"$f":"SUM(V859:V866)","v":32128.529617420656},{"$f":"IF(ISERROR(V867/V867),\"\",(V867/V867))","v":1},{"$f":"SUM(X859:X866)","v":20855.889813698413},{"$f":"IF(ISERROR(X867/X867),\"\",(X867/X867))","v":1},{"$f":"SUM(Z859:Z866)","v":237727.41160978022},{"$f":"IF(ISERROR(Z867/Z867),\"\",(Z867/Z867))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF859:AF866),2)","v":5673.81},{"$f":"ROUND(SUM(AG859:AG866),2)","v":20497.259999999998},{"$f":"ROUND(SUM(AH859:AH866),2)","v":9587.59},{"$f":"ROUND(SUM(AI859:AI866),2)","v":1328.7},4476.45,2478.54,3798.1,{"$f":"ROUND(SUM(AM859:AM866),2)","v":1272.4100000000001},null,-12958.13,-39915.32,-1253.48,-2648.14,-6750.61,12.51,{"$f":"ROUND(SUM(AU859:AU866),2)","v":-7838.54},{"$f":"ROUND(SUM(AV859:AV866),2)","v":128.63},null,{"$f":"SUM(AX859:AX866)","v":-177660.90338288312},{"$f":"SUM(AY859:AY866)","v":0},{"$f":"SUM(AZ859:AZ866)","v":-174677.66706970762},{"$f":"SUM(BA859:BA866)","v":-2803.5128156739415},{"$f":"SUM(BB859:BB866)","v":-1402.5454873978106},1222.821989896277,-248669.80338568633,-33449.580527339262,-211835.53694314827,-3819.2425776809769,-510.73056051936345,945.28722300156005]
[null,null,null,{"$f":"D867/SUM(J867,D867)","v":0.82137394207548331},null,null,null,null,null,{"$f":"J867/SUM(J867,D867)","v":0.17862605792451661},null,null,null,null,null,null,null,{"$f":"R867/SUM(X867,R867)","v":0.82498147903607189},null,null,null,null,null,{"$f":"X867/SUM(X867,R867)","v":0.17501852096392806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD867-AX867","v":-71008.900002803217},{"$f":"SUM(AO867:AV867)","v":-71223.079999999987},{"$f":"AY868-AX868","v":-214.17999719677027}]
[null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Single-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,"Strategies included: PAYT and Food Waste Collection","Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"SUM(D101,D178,D255,D332,D409,D486,D563,D640,D717,D794)","v":5204.3153302950404},{"$f":"IF(ISERROR(D871/D879),\"\",(D871/D879))","v":4.7000017029762947E-2},{"$f":"SUM(F101,F178,F255,F332,F409,F486,F563,F640,F717,F794)","v":7695.1405827130129},{"$f":"IF(ISERROR(F871/F879),\"\",(F871/F879))","v":0.12156315358428892},null,null,null,{"$f":"IF(ISERROR(J871/J879),\"\",(J871/J879))","v":0},{"$f":"SUM(F871,H871,J871,D871)","v":12899.455913008052},{"$f":"IF(ISERROR(L871/L879),\"\",(L871/L879))","v":5.8323905713345246E-2},null,null,null,"Metal",{"$f":"SUM(R101,R178,R255,R332,R409,R486,R563,R640,R717,R794)","v":2953.9613639662548},{"$f":"IF(ISERROR(R871/R879),\"\",(R871/R879))","v":3.9917512976043547E-2},{"$f":"SUM(T101,T178,T255,T332,T409,T486,T563,T640,T717,T794)","v":9171.5271942613144},{"$f":"IF(ISERROR(T871/T879),\"\",(T871/T879))","v":0.10856841173457647},null,null,null,null,{"$f":"SUM(T871,V871,X871,R871)","v":12125.488558227569},{"$f":"IF(ISERROR(Z871/Z879),\"\",(Z871/Z879))","v":5.8323905713345253E-2},null,null,null,"Metal",{"$f":"IF(ISERROR(($L871-$Z871)*(D871/L871)),0,($L871-$Z871)*(D871/L871))","v":312.25891981770246},{"$f":"IF(ISERROR((T871-(1-PAYT_SourceReduction)*F871)*D871/(J871+D871)),0,(T871-(1-PAYT_SourceReduction)*F871)*D871/(J871+D871))","v":1938.0950465110827},null,{"$f":"IF(ISERROR(($L871-$Z871)*(J871/L871)),0,($L871-$Z871)*(J871/L871))","v":0},{"$f":"IF(ISERROR((T871-(1-PAYT_SourceReduction)*F871)*J871/(J871+D871)),0,(T871-(1-PAYT_SourceReduction)*F871)*J871/(J871+D871))","v":0},null,{"$f":"IF(ISERROR(($L871-$Z871)*(F871/L871)),0,($L871-$Z871)*(F871/L871))","v":461.70843496278081},null,null,{"$f":"AF871*'Emission Factors'!$C$9","v":-1162.4557959892968},{"$f":"AG871*'Emission Factors'!$D$9","v":-8451.4097195937793},null,{"$f":"AI871*'Emission Factors'!$F$9","v":0},{"$f":"AJ871*'Emission Factors'!$G$9","v":0},null,{"$f":"AL871*'Emission Factors'!$K$9","v":294.54606162101555},null,null,{"$f":"SUM(AY871:BC871)","v":-33294.763084647995},null,{"$f":"F871*'Emission Factors'!$Q$9","v":-33400.173989122275},null,{"$f":"J871*'Emission Factors'!$R$9","v":0},{"$f":"D871*'Emission Factors'!$P$9","v":105.41090447428093},{"$f":"SUM(BE871:BI871)","v":-42614.082538610048},{"$f":"(L871-Z871)*'Emission Factors'!$O$9","v":-2865.5955194471608},{"$f":"T871*'Emission Factors'!$Q$9","v":-39808.318086151696},null,{"$f":"X871*'Emission Factors'!$R$9","v":0},{"$f":"R871*'Emission Factors'!$P$9","v":59.831066988808089}]
[null,null,"Glass",3543.363629137049,{"$f":"IF(ISERROR(D872/D879),\"\",(D872/D879))","v":3.2000011594732217E-2},{"$f":"SUM(F102,F179,F256,F333,F410,F487,F564,F641,F718,F795)","v":3080.0117961303672},{"$f":"IF(ISERROR(F872/F879),\"\",(F872/F879))","v":4.8656154230052109E-2},null,null,null,{"$f":"IF(ISERROR(J872/J879),\"\",(J872/J879))","v":0},6623.3754252674162,{"$f":"IF(ISERROR(L872/L879),\"\",(L872/L879))","v":2.9947086637803964E-2},null,null,null,"Glass",2335.6244048607564,{"$f":"IF(ISERROR(R872/R879),\"\",(R872/R879))","v":3.156179313158352E-2},{"$f":"SUM(T102,T179,T256,T333,T410,T487,T564,T641,T718,T795)","v":3890.3484948906148},{"$f":"IF(ISERROR(T872/T879),\"\",(T872/T879))","v":4.6052194824058659E-2},null,null,null,null,6225.9728997513712,{"$f":"IF(ISERROR(Z872/Z879),\"\",(Z872/Z879))","v":2.9947086637803964E-2},null,null,null,"Glass",212.60181774822294,{"$f":"IF(ISERROR((T872-(1-PAYT_SourceReduction)*F872)*D872/(J872+D872)),0,(T872-(1-PAYT_SourceReduction)*F872)*D872/(J872+D872))","v":995.13740652806973},null,0,{"$f":"IF(ISERROR((T872-(1-PAYT_SourceReduction)*F872)*J872/(J872+D872)),0,(T872-(1-PAYT_SourceReduction)*F872)*J872/(J872+D872))","v":0},null,{"$f":"IF(ISERROR(($L872-$Z872)*(F872/L872)),0,($L872-$Z872)*(F872/L872))","v":184.80070776782205},null,null,{"$f":"AF872*'Emission Factors'!$C$10","v":-116.06359834493392},{"$f":"AG872*'Emission Factors'!$D$10","v":-295.33388644481209},null,{"$f":"AI872*'Emission Factors'!$F$10","v":0},{"$f":"AJ872*'Emission Factors'!$G$10","v":0},null,{"$f":"AL872*'Emission Factors'!$K$10","v":-46.041816325593466},null,null,{"$f":"SUM(AY872:BC872)","v":-779.92335280522093},null,{"$f":"F872*'Emission Factors'!$Q$10","v":-851.69247925579521},null,{"$f":"J872*'Emission Factors'!$R$10","v":0},{"$f":"D872*'Emission Factors'!$P$10","v":71.769126450574248},{"$f":"SUM(BE872:BI872)","v":-1237.3626539205604},{"$f":"(L872-Z872)*'Emission Factors'!$O$10","v":-208.90081583884066},{"$f":"T872*'Emission Factors'!$Q$10","v":-1075.7687872966167},null,{"$f":"X872*'Emission Factors'!$R$10","v":0},{"$f":"R872*'Emission Factors'!$P$10","v":47.306949214896818}]
[null,null,"Plastic",12623.232928800735,{"$f":"IF(ISERROR(D873/D879),\"\",(D873/D879))","v":0.11400004130623351},{"$f":"SUM(F103,F180,F257,F334,F411,F488,F565,F642,F719,F796)","v":2933.3445677432069},{"$f":"IF(ISERROR(F873/F879),\"\",(F873/F879))","v":4.6339194504811533E-2},null,null,{"$f":"SUM(J103,J180,J257,J334,J411,J488,J565,J642,J719,J796)","v":2956.1085614858948},{"$f":"IF(ISERROR(J873/J879),\"\",(J873/J879))","v":0.11399981170758658},18512.686058029838,{"$f":"IF(ISERROR(L873/L879),\"\",(L873/L879))","v":8.3703697538162924E-2},null,null,null,"Plastic",9612.1466861545687,{"$f":"IF(ISERROR(R873/R879),\"\",(R873/R879))","v":0.12989099815341804},{"$f":"SUM(T103,T180,T257,T334,T411,T488,T565,T642,T719,T796)","v":5538.8057932073389},{"$f":"IF(ISERROR(T873/T879),\"\",(T873/T879))","v":6.5565890515055528E-2},null,null,{"$f":"SUM(X103,X180,X257,X334,X411,X488,X565,X642,X719,X796)","v":2250.9724151861387},{"$f":"IF(ISERROR(X873/X879),\"\",(X873/X879))","v":0.12921756472737819},17401.924894548047,{"$f":"IF(ISERROR(Z873/Z879),\"\",(Z873/Z879))","v":8.3703697538162938E-2},null,null,null,"Plastic",757.39397572804478,{"$f":"IF(ISERROR((T873-(1-PAYT_SourceReduction)*F873)*D873/(J873+D873)),0,(T873-(1-PAYT_SourceReduction)*F873)*D873/(J873+D873))","v":2253.6922669181226},null,177.36651368915386,{"$f":"IF(ISERROR((T873-(1-PAYT_SourceReduction)*F873)*J873/(J873+D873)),0,(T873-(1-PAYT_SourceReduction)*F873)*J873/(J873+D873))","v":527.769632610602},null,{"$f":"IF(ISERROR(($L873-$Z873)*(F873/L873)),0,($L873-$Z873)*(F873/L873))","v":176.00067406459257},null,null,{"$f":"AF873*'Emission Factors'!$C$11","v":-1471.7863274640185},{"$f":"AG873*'Emission Factors'!$D$11","v":-2350.8064270631417},null,{"$f":"AI873*'Emission Factors'!$F$11","v":-557.00305488002823},{"$f":"AJ873*'Emission Factors'!$G$11","v":-1182.3485756819507},null,{"$f":"AL873*'Emission Factors'!$K$11","v":-158.42403178365393},null,null,854.2222927789611,null,{"$f":"F873*'Emission Factors'!$Q$11","v":-3000.3322339717106},null,{"$f":"J873*'Emission Factors'!$R$11","v":3598.877013770501},{"$f":"D873*'Emission Factors'!$P$11","v":255.67751298017072},-4866.1461240938315,{"$f":"(L873-Z873)*'Emission Factors'!$O$11","v":-2135.960076560963},{"$f":"T873*'Emission Factors'!$Q$11","v":-5665.2933793777329},null,{"$f":"X873*'Emission Factors'!$R$11","v":2740.4179228021621},{"$f":"R873*'Emission Factors'!$P$11","v":194.68940904270187}]
[null,null,"Paper",23474.784043032952,{"$f":"IF(ISERROR(D874/D879),\"\",(D874/D879))","v":0.21200007681510097},{"$f":"SUM(F104,F181,F258,F335,F412,F489,F566,F643,F720,F797)","v":42435.718080018371},{"$f":"IF(ISERROR(F874/F879),\"\",(F874/F879))","v":0.67037368050293977},null,null,5497.3246932895581,{"$f":"IF(ISERROR(J874/J879),\"\",(J874/J879))","v":0.21199964984217853},71407.826816340879,{"$f":"IF(ISERROR(L874/L879),\"\",(L874/L879))","v":0.32286504070542282},null,null,null,"Paper",13373.270683850504,{"$f":"IF(ISERROR(R874/R879),\"\",(R874/R879))","v":0.18071587278243209},{"$f":"SUM(T104,T181,T258,T335,T412,T489,T566,T643,T720,T797)","v":50618.334128020011},{"$f":"IF(ISERROR(T874/T879),\"\",(T874/T879))","v":0.59919706113588622},null,null,3131.7523954899084,{"$f":"IF(ISERROR(X874/X879),\"\",(X874/X879))","v":0.17977893249343757},67123.357207360415,{"$f":"IF(ISERROR(Z874/Z879),\"\",(Z874/Z879))","v":0.32286504070542277},null,null,null,"Paper",1408.4870425819809,{"$f":"IF(ISERROR((T874-(1-PAYT_SourceReduction)*F874)*D874/(J874+D874)),0,(T874-(1-PAYT_SourceReduction)*F874)*D874/(J874+D874))","v":8693.0263166004715},null,329.83948159737434,{"$f":"IF(ISERROR((T874-(1-PAYT_SourceReduction)*F874)*J874/(J874+D874)),0,(T874-(1-PAYT_SourceReduction)*F874)*J874/(J874+D874))","v":2035.732816202277},null,{"$f":"IF(ISERROR(($L874-$Z874)*(F874/L874)),0,($L874-$Z874)*(F874/L874))","v":2546.1430848011087},null,null,{"$f":"AF874*'Emission Factors'!$C$12","v":-8790.6544556320114},{"$f":"AG874*'Emission Factors'!$D$12","v":-26969.608168544368},null,{"$f":"AI874*'Emission Factors'!$F$12","v":-1847.7962948032402},{"$f":"AJ874*'Emission Factors'!$G$12","v":-5014.7139667438159},null,{"$f":"AL874*'Emission Factors'!$K$12","v":-7991.7367642367208},null,null,-126056.86912477548,null,{"$f":"F874*'Emission Factors'!$Q$12","v":-126240.04959870155},null,{"$f":"J874*'Emission Factors'!$R$12","v":-2811.9243493959043},{"$f":"D874*'Emission Factors'!$P$12","v":2995.1048233219749},{"$f":"SUM(BE874:BI874)","v":-176671.37877473564},{"$f":"(L874-Z874)*'Emission Factors'!$O$12","v":-26193.599662158518},{"$f":"T874*'Emission Factors'!$Q$12","v":-150582.1345800148},null,{"$f":"X874*'Emission Factors'!$R$12","v":-1601.9157150943963},{"$f":"R874*'Emission Factors'!$P$12","v":1706.2711825320787}]
[null,null,"Wood",6533.076691221434,{"$f":"IF(ISERROR(D875/D879),\"\",(D875/D879))","v":5.900002137778753E-2},{"$f":"SUM(F105,F182,F259,F336,F413,F490,F567,F644,F721,F798)","v":2415.1203607752404},{"$f":"IF(ISERROR(F875/F879),\"\",(F875/F879))","v":3.8152603475628162E-2},null,null,1529.9158344532261,{"$f":"IF(ISERROR(J875/J879),\"\",(J875/J879))","v":5.8999902550417607E-2},10478.112886449901,{"$f":"IF(ISERROR(L875/L879),\"\",(L875/L879))","v":4.7375987961385445E-2},null,null,null,"Wood",4865.5104745214057,{"$f":"IF(ISERROR(R875/R879),\"\",(R875/R879))","v":6.5748685771911383E-2},{"$f":"SUM(T105,T182,T259,T336,T413,T490,T567,T644,T721,T798)","v":3844.5104442990914},{"$f":"IF(ISERROR(T875/T879),\"\",(T875/T879))","v":4.5509584608298216E-2},null,null,1139.4051944424091,{"$f":"IF(ISERROR(X875/X879),\"\",(X875/X879))","v":6.5407804853707202E-2},9849.4261132629072,{"$f":"IF(ISERROR(Z875/Z879),\"\",(Z875/Z879))","v":4.7375987961385452E-2},null,null,null,"Wood",391.98460147328558,{"$f":"IF(ISERROR((T875-(1-PAYT_SourceReduction)*F875)*D875/(J875+D875)),0,(T875-(1-PAYT_SourceReduction)*F875)*D875/(J875+D875))","v":1275.5816152267423},null,91.794950067193469,{"$f":"IF(ISERROR((T875-(1-PAYT_SourceReduction)*F875)*J875/(J875+D875)),0,(T875-(1-PAYT_SourceReduction)*F875)*J875/(J875+D875))","v":298.71568994362349},null,{"$f":"IF(ISERROR(($L875-$Z875)*(F875/L875)),0,($L875-$Z875)*(F875/L875))","v":144.90722164651427},null,null,{"$f":"AF875*'Emission Factors'!$C$13","v":-397.1960622403567},{"$f":"AG875*'Emission Factors'!$D$13","v":-1848.1655399007818},null,{"$f":"AI875*'Emission Factors'!$F$13","v":-130.12095962807729},{"$f":"AJ875*'Emission Factors'!$G$13","v":-553.55100868192062},null,{"$f":"AL875*'Emission Factors'!$K$13","v":63.119499191095976},null,null,-13492.304714472655,null,{"$f":"F875*'Emission Factors'!$Q$13","v":-5945.0885170295433},null,{"$f":"J875*'Emission Factors'!$R$13","v":-930.96673717378815},{"$f":"D875*'Emission Factors'!$P$13","v":-6616.249460269325},-16358.218785732695,{"$f":"(L875-Z875)*'Emission Factors'!$O$13","v":-1273.7358055456966},{"$f":"T875*'Emission Factors'!$Q$13","v":-9463.6918586807151},null,{"$f":"X875*'Emission Factors'!$R$13","v":-693.337706755623},{"$f":"R875*'Emission Factors'!$P$13","v":-4927.4534147506602}]
[null,null,"Food Waste",13066.153382442868,{"$f":"IF(ISERROR(D876/D879),\"\",(D876/D879))","v":0.11800004275557506},null,null,{"$f":"SUM(H106,H183,H260,H337,H414,H491,H568,H645,H722,H799)","v":848.27120641098963},{"$f":"IF(ISERROR(H876/H879),\"\",(H876/H879))","v":3.9999973513208907E-2},3059.8316689064523,{"$f":"IF(ISERROR(J876/J879),\"\",(J876/J879))","v":0.11799980510083521},16974.256257760309,{"$f":"IF(ISERROR(L876/L879),\"\",(L876/L879))","v":7.6747804574721121E-2},null,null,null,"Food Waste",10342.945047710649,{"$f":"IF(ISERROR(R876/R879),\"\",(R876/R879))","v":0.13976643303084571},null,null,{"$f":"SUM(V106,V183,V260,V337,V414,V491,V568,V645,V722,V799)","v":3190.7450663705336},{"$f":"IF(ISERROR(V876/V879),\"\",(V876/V879))","v":9.9709160591947024E-2},2422.1107682135066,{"$f":"IF(ISERROR(X876/X879),\"\",(X876/X879))","v":0.1390417993827914},15955.80088229469,{"$f":"IF(ISERROR(Z876/Z879),\"\",(Z876/Z879))","v":7.6747804574721121E-2},null,null,null,"Food Waste",783.96920294657241,null,{"$f":"IF(ISERROR((V876-(1-PAYT_SourceReduction)*H876)*D876/(J876+D876)),0,(V876-(1-PAYT_SourceReduction)*H876)*D876/(J876+D876))","v":1939.239131785645},183.58990013438722,null,{"$f":"IF(ISERROR((V876-(1-PAYT_SourceReduction)*H876)*J876/(J876+D876)),0,(V876-(1-PAYT_SourceReduction)*H876)*J876/(J876+D876))","v":454.13100055855824},null,{"$f":"IF(ISERROR(($L876-$Z876)*(H876/L876)),0,($L876-$Z876)*(H876/L876))","v":50.896272384659405},null,{"$f":"AF876*'Emission Factors'!$C$14","v":-1019.9711485121687},null,{"$f":"AH876*'Emission Factors'!$E$14","v":-1394.7853880449957},{"$f":"AI876*'Emission Factors'!$F$14","v":-113.21525867273849},null,{"$f":"AK876*'Emission Factors'!$H$14","v":-15.84175981928886},null,{"$f":"AM876*'Emission Factors'!$L$14","v":-29.610997651451047},null,6516.812617471237,null,null,{"$f":"H876*'Emission Factors'!$S$14","v":-149.30592820555904},{"$f":"J876*'Emission Factors'!$R$14","v":-431.82896747313572},{"$f":"D876*'Emission Factors'!$P$14","v":7097.9475131499321},3943.3880647705946,{"$f":"(L876-Z876)*'Emission Factors'!$O$14","v":-771.78864778808372},null,{"$f":"V876*'Emission Factors'!$S$14","v":-561.60948314794609},{"$f":"X876*'Emission Factors'!$R$14","v":-341.82847467455878},{"$f":"R876*'Emission Factors'!$P$14","v":5618.6146703811828}]
[null,null,"Yard Trimmings",16166.596557937788,{"$f":"IF(ISERROR(D877/D879),\"\",(D877/D879))","v":0.14600005290096577},null,null,{"$f":"SUM(H107,H184,H261,H338,H415,H492,H569,H646,H723,H800)","v":18025.763136233534},{"$f":"IF(ISERROR(H877/H879),\"\",(H877/H879))","v":0.84999943715568949},3785.8934208503551,{"$f":"IF(ISERROR(J877/J879),\"\",(J877/J879))","v":0.14599975885357575},37978.253115021682,{"$f":"IF(ISERROR(L877/L879),\"\",(L877/L879))","v":0.17171577381061454},null,null,null,"Yard Trimmings",10978.58715192931,{"$f":"IF(ISERROR(R877/R879),\"\",(R877/R879))","v":0.14835600100989321},null,null,{"$f":"SUM(V107,V184,V261,V338,V415,V492,V569,V646,V723,V800)","v":22150.005346345308},{"$f":"IF(ISERROR(V877/V879),\"\",(V877/V879))","v":0.6921764021415413},2570.9654298457549,{"$f":"IF(ISERROR(X877/X879),\"\",(X877/X879))","v":0.14758683385085994},35699.557928120368,{"$f":"IF(ISERROR(Z877/Z879),\"\",(Z877/Z879))","v":0.17171577381061448},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V877-(1-PAYT_SourceReduction)*H877)*D877/(J877+D877)),0,(V877-(1-PAYT_SourceReduction)*H877)*D877/(J877+D877))","v":4218.013612532206},null,null,{"$f":"IF(ISERROR((V877-(1-PAYT_SourceReduction)*H877)*J877/(J877+D877)),0,(V877-(1-PAYT_SourceReduction)*H877)*J877/(J877+D877))","v":987.77438575357871},null,{"$f":"IF(ISERROR(($L877-$Z877)*(H877/L877)),0,($L877-$Z877)*(H877/L877))","v":1081.5457881740181},null,null,null,{"$f":"AH877*'Emission Factors'!$E$15","v":141.30292009103187},null,null,{"$f":"AK877*'Emission Factors'!$H$15","v":28.35632748142298},null,{"$f":"AM877*'Emission Factors'!$L$15","v":158.24314855332054},null,-6206.9365915885892,null,null,{"$f":"H877*'Emission Factors'!$S$15","v":-2637.3858092219944},{"$f":"J877*'Emission Factors'!$R$15","v":-662.60445937129293},{"$f":"D877*'Emission Factors'!$P$15","v":-2906.9463229953017},-5664.8611485208185,{"$f":"(L877-Z877)*'Emission Factors'!$O$15","v":0},null,{"$f":"V877*'Emission Factors'!$S$15","v":-3240.8120162866417},{"$f":"X877*'Emission Factors'!$R$15","v":-449.96859904275834},{"$f":"R877*'Emission Factors'!$P$15","v":-1974.080533191418}]
[null,null,"Other / Undifferentiated",30118.550726241516,{"$f":"IF(ISERROR(D878/D879),\"\",(D878/D879))","v":0.27199973621984191},{"$f":"SUM(F108,F185,F262,F339,F416,F493,F570,F647,F724,F801)","v":4742.2519425124146},{"$f":"IF(ISERROR(F878/F879),\"\",(F878/F879))","v":7.4915213702279521E-2},{"$f":"SUM(H108,H185,H262,H339,H416,H493,H570,H647,H724,H801)","v":2332.7598601284121},{"$f":"IF(ISERROR(H878/H879),\"\",(H878/H879))","v":0.1100005893311016},9101.7455057734187,{"$f":"IF(ISERROR(J878/J879),\"\",(J878/J879))","v":0.35100107194540631},46295.308034655762,{"$f":"IF(ISERROR(L878/L879),\"\",(L878/L879))","v":0.20932070305854394},null,null,null,"Other / Undifferentiated",19539.592659299939,{"$f":"IF(ISERROR(R878/R879),\"\",(R878/R879))","v":0.26404270314387251},{"$f":"SUM(T108,T185,T262,T339,T416,T493,T570,T647,T724,T801)","v":11413.413855647319},{"$f":"IF(ISERROR(T878/T879),\"\",(T878/T879))","v":0.1351068571821249},{"$f":"SUM(V108,V185,V262,V339,V416,V493,V570,V647,V724,V801)","v":6659.7703762259216},{"$f":"IF(ISERROR(V878/V879),\"\",(V878/V879))","v":0.2081144372665116},5904.8126614032353,{"$f":"IF(ISERROR(X878/X879),\"\",(X878/X879))","v":0.33896706469182564},43517.589552576414,{"$f":"IF(ISERROR(Z878/Z879),\"\",(Z878/Z879))","v":0.20932070305854394},null,null,null,"Other",{"$f":"IF(ISERROR(($L878-$Z878)*(D878/L878)),0,($L878-$Z878)*(D878/L878))","v":1807.1130435744926},{"$f":"IF(ISERROR((T878-(1-PAYT_SourceReduction)*F878)*D878/(J878+D878)),0,(T878-(1-PAYT_SourceReduction)*F878)*D878/(J878+D878))","v":5341.5076873883136},{"$f":"IF(ISERROR((V878-(1-PAYT_SourceReduction)*H878)*D878/(J878+D878)),0,(V878-(1-PAYT_SourceReduction)*H878)*D878/(J878+D878))","v":3430.337335978772},{"$f":"IF(ISERROR(($L878-$Z878)*(J878/L878)),0,($L878-$Z878)*(J878/L878))","v":546.10473034640563},{"$f":"IF(ISERROR((T878-(1-PAYT_SourceReduction)*F878)*J878/(J878+D878)),0,(T878-(1-PAYT_SourceReduction)*F878)*J878/(J878+D878))","v":1614.189342297336},{"$f":"IF(ISERROR((V878-(1-PAYT_SourceReduction)*H878)*J878/(J878+D878)),0,(V878-(1-PAYT_SourceReduction)*H878)*J878/(J878+D878))","v":1036.6387717264422},{"$f":"IF(ISERROR(($L878-$Z878)*(F878/L878)),0,($L878-$Z878)*(F878/L878))","v":284.5351165507451},{"$f":"IF(ISERROR(($L878-$Z878)*(H878/L878)),0,($L878-$Z878)*(H878/L878))","v":139.96559160770485},null,{"$f":"AF878*'Emission Factors'!$C$16","v":0},{"$f":"AG878*'Emission Factors'!$D$16","v":0},{"$f":"AH878*'Emission Factors'!$E$16","v":0},{"$f":"AI878*'Emission Factors'!$F$16","v":0},{"$f":"AJ878*'Emission Factors'!$G$16","v":0},{"$f":"AK878*'Emission Factors'!$H$16","v":0},{"$f":"AL878*'Emission Factors'!$K$16","v":0},{"$f":"AM878*'Emission Factors'!$L$16","v":0},null,0,null,{"$f":"F878*'Emission Factors'!$Q$16","v":0},{"$f":"H878*'Emission Factors'!$S$16","v":0},{"$f":"J878*'Emission Factors'!$R$16","v":0},{"$f":"D878*'Emission Factors'!$P$16","v":0},0,{"$f":"(L878-Z878)*'Emission Factors'!$O$16","v":0},{"$f":"T878*'Emission Factors'!$Q$16","v":0},{"$f":"V878*'Emission Factors'!$S$16","v":0},{"$f":"X878*'Emission Factors'!$R$16","v":0},{"$f":"R878*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D871:D878)","v":110730.07328910939},{"$f":"IF(ISERROR(D879/D879),\"\",(D879/D879))","v":1},{"$f":"SUM(F871:F878)","v":63301.587329892609},{"$f":"IF(ISERROR(F879/F879),\"\",(F879/F879))","v":1},{"$f":"SUM(H871:H878)","v":21206.794202772937},{"$f":"IF(ISERROR(H879/H879),\"\",(H879/H879))","v":1},{"$f":"SUM(J871:J878)","v":25930.819684758906},{"$f":"IF(ISERROR(J879/J879),\"\",(J879/J879))","v":1},{"$f":"SUM(L871:L878)","v":221169.27450653384},{"$f":"IF(ISERROR(L879/L879),\"\",(L879/L879))","v":1},null,null,null,"Total",{"$f":"SUM(R871:R878)","v":74001.638472293387},{"$f":"IF(ISERROR(R879/R879),\"\",(R879/R879))","v":1},{"$f":"SUM(T871:T878)","v":84476.939910325687},{"$f":"IF(ISERROR(T879/T879),\"\",(T879/T879))","v":1},{"$f":"SUM(V871:V878)","v":32000.520788941765},{"$f":"IF(ISERROR(V879/V879),\"\",(V879/V879))","v":1},{"$f":"SUM(X871:X878)","v":17420.018864580954},{"$f":"IF(ISERROR(X879/X879),\"\",(X879/X879))","v":1},{"$f":"SUM(Z871:Z878)","v":207899.11803614179},{"$f":"IF(ISERROR(Z879/Z879),\"\",(Z879/Z879))","v":1},null,null,null,"Total",{"$f":"ROUND(SUM(AF871:AF878),2)","v":5673.81},{"$f":"ROUND(SUM(AG871:AG878),2)","v":20497.04},9587.59,{"$f":"ROUND(SUM(AI871:AI878),2)","v":1328.7},4476.41,2478.54,3798.1,{"$f":"ROUND(SUM(AM871:AM878),2)","v":1272.4100000000001},null,{"$f":"ROUND(SUM(AO871:AO878),2)","v":-12958.13},-39915.32,-1253.48,-2648.14,-6750.61,12.51,-7838.54,128.63,null,{"$f":"SUM(AX871:AX878)","v":-172459.76195803974},{"$f":"SUM(AY871:AY878)","v":0},{"$f":"SUM(AZ871:AZ878)","v":-169437.33681808086},{"$f":"SUM(BA871:BA878)","v":-2786.6917374275536},{"$f":"SUM(BB871:BB878)","v":-1238.4474996436202},1002.7140971123063,-243468.66196084299,-33449.580527339262,-206595.20669152157,-3802.4214994345875,-346.6325727651743,725.17933021759018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD879-AX879","v":-71008.900002803246},{"$f":"SUM(AO879:AV879)","v":-71223.079999999987},{"$f":"AY880-AX880","v":-214.17999719674117}]
[null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Residential, Multi-Family Homes","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,"Strategies included: Multi-Family Recycling","Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"SUM(D113,D190,D267,D344,D421,D498,D575,D652,D729,D806)","v":1142.4102683242263},{"$f":"IF(ISERROR(D883/D891),\"\",(D883/D891))","v":4.7000017029762961E-2},{"$f":"SUM(F113,F190,F267,F344,F421,F498,F575,F652,F729,F806)","v":237.99404985577203},{"$f":"IF(ISERROR(F883/F891),\"\",(F883/F891))","v":0.12156315358428885},null,null,null,{"$f":"IF(ISERROR(J883/J891),\"\",(J883/J891))","v":0},{"$f":"SUM(F883,H883,J883,D883)","v":1380.4043181799984},{"$f":"IF(ISERROR(L883/L891),\"\",(L883/L891))","v":4.627835362999002E-2},null,null,null,"Metal",{"$f":"SUM(R113,R190,R267,R344,R421,R498,R575,R652,R729,R806)","v":1142.4102683242263},{"$f":"IF(ISERROR(R883/R891),\"\",(R883/R891))","v":4.7000441104860305E-2},{"$f":"SUM(T113,T190,T267,T344,T421,T498,T575,T652,T729,T806)","v":237.99404985577203},{"$f":"IF(ISERROR(T883/T891),\"\",(T883/T891))","v":0.12154705399792178},null,null,null,null,{"$f":"SUM(T883,V883,X883,R883)","v":1380.4043181799984},{"$f":"IF(ISERROR(Z883/Z891),\"\",(Z883/Z891))","v":4.627835362999002E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T883-F883)*(D883/(J883+D883))),0,(T883-F883)*(D883/(J883+D883)))","v":0},null,null,{"$f":"IF(ISERROR((T883-F883)*(J883/(J883+D883))),0,(T883-F883)*(J883/(J883+D883)))","v":0},null,null,null,null,null,{"$f":"AG883*'Emission Factors'!$D$9","v":0},null,null,{"$f":"AJ883*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY883:BC883)","v":-1009.856149860218},null,{"$f":"F883*'Emission Factors'!$Q$9","v":-1032.99512050709},null,{"$f":"J883*'Emission Factors'!$R$9","v":0},{"$f":"D883*'Emission Factors'!$P$9","v":23.138970646871954},{"$f":"SUM(BE883:BI883)","v":-1009.856149860218},{"$f":"(L883-Z883)*'Emission Factors'!$O$9","v":0},{"$f":"T883*'Emission Factors'!$Q$9","v":-1032.99512050709},null,{"$f":"X883*'Emission Factors'!$R$9","v":0},{"$f":"R883*'Emission Factors'!$P$9","v":23.138970646871954}]
[null,null,"Glass",777.81124651862217,{"$f":"IF(ISERROR(D884/D891),\"\",(D884/D891))","v":3.2000011594732231E-2},{"$f":"SUM(F114,F191,F268,F345,F422,F499,F576,F653,F730,F807)","v":95.258101276452578},{"$f":"IF(ISERROR(F884/F891),\"\",(F884/F891))","v":4.8656154230052075E-2},null,null,null,{"$f":"IF(ISERROR(J884/J891),\"\",(J884/J891))","v":0},873.06934779507469,{"$f":"IF(ISERROR(L884/L891),\"\",(L884/L891))","v":2.9269838907803741E-2},null,null,null,"Glass",777.81124651862217,{"$f":"IF(ISERROR(R884/R891),\"\",(R884/R891))","v":3.2000300326713395E-2},{"$f":"SUM(T114,T191,T268,T345,T422,T499,T576,T653,T730,T807)","v":95.258101276452578},{"$f":"IF(ISERROR(T884/T891),\"\",(T884/T891))","v":4.8649710304123697E-2},null,null,null,null,873.06934779507469,{"$f":"IF(ISERROR(Z884/Z891),\"\",(Z884/Z891))","v":2.9269838907803741E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T884-F884)*(D884/(J884+D884))),0,(T884-F884)*(D884/(J884+D884)))","v":0},null,null,{"$f":"IF(ISERROR((T884-F884)*(J884/(J884+D884))),0,(T884-F884)*(J884/(J884+D884)))","v":0},null,null,null,null,null,{"$f":"AG884*'Emission Factors'!$D$10","v":0},null,null,{"$f":"AJ884*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY884:BC884)","v":-10.586812973502845},null,{"$f":"F884*'Emission Factors'!$Q$10","v":-26.341005754351833},null,{"$f":"J884*'Emission Factors'!$R$10","v":0},{"$f":"D884*'Emission Factors'!$P$10","v":15.754192780848989},{"$f":"SUM(BE884:BI884)","v":-10.586812973502845},{"$f":"(L884-Z884)*'Emission Factors'!$O$10","v":0},{"$f":"T884*'Emission Factors'!$Q$10","v":-26.341005754351833},null,{"$f":"X884*'Emission Factors'!$R$10","v":0},{"$f":"R884*'Emission Factors'!$P$10","v":15.754192780848989}]
[null,null,"Plastic",2770.9525657225918,{"$f":"IF(ISERROR(D885/D891),\"\",(D885/D891))","v":0.11400004130623359},{"$f":"SUM(F115,F192,F269,F346,F423,F500,F577,F654,F731,F808)","v":90.722001215669167},{"$f":"IF(ISERROR(F885/F891),\"\",(F885/F891))","v":4.6339194504811519E-2},null,null,{"$f":"SUM(J115,J192,J269,J346,J423,J500,J577,J654,J731,J808)","v":391.69320190186443},{"$f":"IF(ISERROR(J885/J891),\"\",(J885/J891))","v":0.11399981170758655},3253.3677688401253,{"$f":"IF(ISERROR(L885/L891),\"\",(L885/L891))","v":0.10906985881738059},null,null,null,"Plastic",2770.9525657225918,{"$f":"IF(ISERROR(R885/R891),\"\",(R885/R891))","v":0.11400106991391649},{"$f":"SUM(T115,T192,T269,T346,T423,T500,T577,T654,T731,T808)","v":90.722001215669167},{"$f":"IF(ISERROR(T885/T891),\"\",(T885/T891))","v":4.6333057432498784E-2},null,null,{"$f":"SUM(X115,X192,X269,X346,X423,X500,X577,X654,X731,X808)","v":391.69320190186443},{"$f":"IF(ISERROR(X885/X891),\"\",(X885/X891))","v":0.11400113907144123},3253.3677688401253,{"$f":"IF(ISERROR(Z885/Z891),\"\",(Z885/Z891))","v":0.10906985881738059},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T885-F885)*(D885/(J885+D885))),0,(T885-F885)*(D885/(J885+D885)))","v":0},null,null,{"$f":"IF(ISERROR((T885-F885)*(J885/(J885+D885))),0,(T885-F885)*(J885/(J885+D885)))","v":0},null,null,null,null,null,{"$f":"AG885*'Emission Factors'!$D$11","v":0},null,null,{"$f":"AJ885*'Emission Factors'!$G$11","v":0},null,null,null,null,440.19246606148431,null,{"$f":"F885*'Emission Factors'!$Q$11","v":-92.793784804902515},null,{"$f":"J885*'Emission Factors'!$R$11","v":476.86193908461235},{"$f":"D885*'Emission Factors'!$P$11","v":56.12431178177453},440.19246606148431,{"$f":"(L885-Z885)*'Emission Factors'!$O$11","v":0},{"$f":"T885*'Emission Factors'!$Q$11","v":-92.793784804902515},null,{"$f":"X885*'Emission Factors'!$R$11","v":476.86193908461235},{"$f":"R885*'Emission Factors'!$P$11","v":56.12431178177453}]
[null,null,"Paper",5152.9995081858697,{"$f":"IF(ISERROR(D886/D891),\"\",(D886/D891))","v":0.21200007681510094},{"$f":"SUM(F116,F193,F270,F347,F424,F501,F578,F655,F732,F809)","v":1312.4449509200138},{"$f":"IF(ISERROR(F886/F891),\"\",(F886/F891))","v":0.67037368050293988},null,null,728.41191932627419,{"$f":"IF(ISERROR(J886/J891),\"\",(J886/J891))","v":0.21199964984217851},7193.8563784321577,{"$f":"IF(ISERROR(L886/L891),\"\",(L886/L891))","v":0.24117559258535401},null,null,null,"Paper",5152.9995081858706,{"$f":"IF(ISERROR(R886/R891),\"\",(R886/R891))","v":0.2120019896644762},{"$f":"SUM(T116,T193,T270,T347,T424,T501,T578,T655,T732,T809)","v":1312.4449509200133},{"$f":"IF(ISERROR(T886/T891),\"\",(T886/T891))","v":0.67028489752348208},null,null,728.4119193262743,{"$f":"IF(ISERROR(X886/X891),\"\",(X886/X891))","v":0.21200211827320653},7193.8563784321577,{"$f":"IF(ISERROR(Z886/Z891),\"\",(Z886/Z891))","v":0.24117559258535401},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T886-F886)*(D886/(J886+D886))),0,(T886-F886)*(D886/(J886+D886)))","v":-3.9842695998195212E-13},null,null,{"$f":"IF(ISERROR((T886-F886)*(J886/(J886+D886))),0,(T886-F886)*(J886/(J886+D886)))","v":-5.6320390904512022E-14},null,null,null,null,null,{"$f":"AG886*'Emission Factors'!$D$12","v":1.2360964528518418E-12},null,null,{"$f":"AJ886*'Emission Factors'!$G$12","v":1.3873660071374739E-13},null,null,null,null,-3619.4581824342881,null,{"$f":"F886*'Emission Factors'!$Q$12","v":-3904.3316148742833},null,{"$f":"J886*'Emission Factors'!$R$12","v":-372.58836372608442},{"$f":"D886*'Emission Factors'!$P$12","v":657.46179616607924},-3619.4581824342872,{"$f":"(L886-Z886)*'Emission Factors'!$O$12","v":0},{"$f":"T886*'Emission Factors'!$Q$12","v":-3904.331614874282},null,{"$f":"X886*'Emission Factors'!$R$12","v":-372.58836372608448},{"$f":"R886*'Emission Factors'!$P$12","v":657.46179616607935}]
[null,null,"Wood",1434.0894857687094,{"$f":"IF(ISERROR(D887/D891),\"\",(D887/D891))","v":5.9000021377787544E-2},{"$f":"SUM(F117,F194,F271,F348,F425,F502,F579,F656,F733,F810)","v":74.694447667567587},{"$f":"IF(ISERROR(F887/F891),\"\",(F887/F891))","v":3.8152603475628141E-2},null,null,202.71841151061406,{"$f":"IF(ISERROR(J887/J891),\"\",(J887/J891))","v":5.8999902550417607E-2},1711.5023449468911,{"$f":"IF(ISERROR(L887/L891),\"\",(L887/L891))","v":5.7378486661385064E-2},null,null,null,"Wood",1434.0894857687094,{"$f":"IF(ISERROR(R887/R891),\"\",(R887/R891))","v":5.9000553727377822E-2},{"$f":"SUM(T117,T194,T271,T348,T425,T502,T579,T656,T733,T810)","v":74.694447667567601},{"$f":"IF(ISERROR(T887/T891),\"\",(T887/T891))","v":3.8147550619423994E-2},null,null,202.71841151061406,{"$f":"IF(ISERROR(X887/X891),\"\",(X887/X891))","v":5.9000589519430116E-2},1711.5023449468911,{"$f":"IF(ISERROR(Z887/Z891),\"\",(Z887/Z891))","v":5.7378486661385064E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T887-F887)*(D887/(J887+D887))),0,(T887-F887)*(D887/(J887+D887)))","v":1.2450842499436004E-14},null,null,{"$f":"IF(ISERROR((T887-F887)*(J887/(J887+D887))),0,(T887-F887)*(J887/(J887+D887)))","v":1.7600122157660003E-15},null,null,null,null,null,{"$f":"AG887*'Emission Factors'!$D$13","v":-1.803978496985421E-14},null,null,{"$f":"AJ887*'Emission Factors'!$G$13","v":-3.2614843147798584E-15},null,null,null,null,-1759.5715115183634,null,{"$f":"F887*'Emission Factors'!$Q$13","v":-183.86872568610937},null,{"$f":"J887*'Emission Factors'!$R$13","v":-123.35586957078422},{"$f":"D887*'Emission Factors'!$P$13","v":-1452.3469162614699},-1759.5715115183634,{"$f":"(L887-Z887)*'Emission Factors'!$O$13","v":0},{"$f":"T887*'Emission Factors'!$Q$13","v":-183.8687256861094},null,{"$f":"X887*'Emission Factors'!$R$13","v":-123.35586957078422},{"$f":"R887*'Emission Factors'!$P$13","v":-1452.3469162614699}]
[null,null,"Food Waste",2868.1789715374189,{"$f":"IF(ISERROR(D888/D891),\"\",(D888/D891))","v":0.11800004275557509},null,null,{"$f":"SUM(H118,H195,H272,H349,H426,H503,H580,H657,H734,H811)","v":5.1203497486123659},{"$f":"IF(ISERROR(H888/H891),\"\",(H888/H891))","v":3.9999973513208914E-2},405.43682302122812,{"$f":"IF(ISERROR(J888/J891),\"\",(J888/J891))","v":0.11799980510083521},3278.7361443072596,{"$f":"IF(ISERROR(L888/L891),\"\",(L888/L891))","v":0.10992033909727009},null,null,null,"Food Waste",2868.1789715374189,{"$f":"IF(ISERROR(R888/R891),\"\",(R888/R891))","v":0.11800110745475564},null,null,{"$f":"SUM(V118,V195,V272,V349,V426,V503,V580,V657,V734,V811)","v":5.1203497486123659},{"$f":"IF(ISERROR(V888/V891),\"\",(V888/V891))","v":3.9999973513208914E-2},405.43682302122812,{"$f":"IF(ISERROR(X888/X891),\"\",(X888/X891))","v":0.11800117903886023},3278.7361443072596,{"$f":"IF(ISERROR(Z888/Z891),\"\",(Z888/Z891))","v":0.10992033909727009},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V888-H888)*(D888/(J888+D888))),0,(V888-H888)*(D888/(J888+D888)))","v":0},null,null,{"$f":"IF(ISERROR((V888-H888)*(J888/(J888+D888))),0,(V888-H888)*(J888/(J888+D888)))","v":0},null,null,null,null,null,{"$f":"AH888*'Emission Factors'!$E$14","v":0},null,null,{"$f":"AK888*'Emission Factors'!$H$14","v":0},null,null,null,1499.9656055689554,null,null,{"$f":"H888*'Emission Factors'!$S$14","v":-0.90124310029128663},{"$f":"J888*'Emission Factors'!$R$14","v":-57.218626253194081},{"$f":"D888*'Emission Factors'!$P$14","v":1558.0854749224409},1499.9656055689554,{"$f":"(L888-Z888)*'Emission Factors'!$O$14","v":0},null,{"$f":"V888*'Emission Factors'!$S$14","v":-0.90124310029128663},{"$f":"X888*'Emission Factors'!$R$14","v":-57.218626253194081},{"$f":"R888*'Emission Factors'!$P$14","v":1558.0854749224409}]
[null,null,"Yard Trimmings",3548.7638122412122,{"$f":"IF(ISERROR(D889/D891),\"\",(D889/D891))","v":0.14600005290096574},null,null,{"$f":"SUM(H119,H196,H273,H350,H427,H504,H581,H658,H735,H812)","v":108.80743215801277},{"$f":"IF(ISERROR(H889/H891),\"\",(H889/H891))","v":0.84999943715568937},501.64217085677387,{"$f":"IF(ISERROR(J889/J891),\"\",(J889/J891))","v":0.1459997588535758},4159.2134152559993,{"$f":"IF(ISERROR(L889/L891),\"\",(L889/L891))","v":0.13943853023264519},null,null,null,"Yard Trimmings",3548.7638122412122,{"$f":"IF(ISERROR(R889/R891),\"\",(R889/R891))","v":0.14600137024062981},null,null,{"$f":"SUM(V119,V196,V273,V350,V427,V504,V581,V658,V735,V812)","v":108.80743215801277},{"$f":"IF(ISERROR(V889/V891),\"\",(V889/V891))","v":0.84999943715568937},501.64217085677387,{"$f":"IF(ISERROR(X889/X891),\"\",(X889/X891))","v":0.14600145881079318},4159.2134152559993,{"$f":"IF(ISERROR(Z889/Z891),\"\",(Z889/Z891))","v":0.13943853023264519},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V889-H889)*(D889/(J889+D889))),0,(V889-H889)*(D889/(J889+D889)))","v":0},null,null,{"$f":"IF(ISERROR((V889-H889)*(J889/(J889+D889))),0,(V889-H889)*(J889/(J889+D889)))","v":0},null,null,null,null,null,{"$f":"AH889*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK889*'Emission Factors'!$H$15","v":0},null,null,null,-741.82683968741151,null,null,{"$f":"H889*'Emission Factors'!$S$15","v":-15.91983514609686},{"$f":"J889*'Emission Factors'!$R$15","v":-87.797067288739399},{"$f":"D889*'Emission Factors'!$P$15","v":-638.10993725257526},-741.82683968741151,{"$f":"(L889-Z889)*'Emission Factors'!$O$15","v":0},null,{"$f":"V889*'Emission Factors'!$S$15","v":-15.91983514609686},{"$f":"X889*'Emission Factors'!$R$15","v":-87.797067288739399},{"$f":"R889*'Emission Factors'!$P$15","v":-638.10993725257526}]
[null,null,"Other / Undifferentiated",6611.3867882697559,{"$f":"IF(ISERROR(D890/D891),\"\",(D890/D891))","v":0.27199973621984191},{"$f":"SUM(F120,F197,F274,F351,F428,F505,F582,F659,F736,F813)","v":146.66759276242104},{"$f":"IF(ISERROR(F890/F891),\"\",(F890/F891))","v":7.4915213702279493E-2},{"$f":"SUM(H120,H197,H274,H351,H428,H505,H582,H659,H736,H813)","v":14.081046572261428},{"$f":"IF(ISERROR(H890/H891),\"\",(H890/H891))","v":0.11000058933110161},1206.0084282764954,{"$f":"IF(ISERROR(J890/J891),\"\",(J890/J891))","v":0.35100107194540631},7978.1438558809332,{"$f":"IF(ISERROR(L890/L891),\"\",(L890/L891))","v":0.26746900006817131},null,null,null,"Other / Undifferentiated",6611.1674749952326,{"$f":"IF(ISERROR(R890/R891),\"\",(R890/R891))","v":0.27199316756727021},{"$f":"SUM(T120,T197,T274,T351,T428,T505,T582,T659,T736,T813)","v":146.92691181273227},{"$f":"IF(ISERROR(T890/T891),\"\",(T890/T891))","v":7.5037730122549703E-2},{"$f":"SUM(V120,V197,V274,V351,V428,V505,V582,V659,V736,V813)","v":14.081046572261428},{"$f":"IF(ISERROR(V890/V891),\"\",(V890/V891))","v":0.11000058933110161},1205.9684225007063,{"$f":"IF(ISERROR(X890/X891),\"\",(X890/X891))","v":0.35099351528626876},7978.1438558809332,{"$f":"IF(ISERROR(Z890/Z891),\"\",(Z890/Z891))","v":0.26746900006817131},null,null,null,"Other",null,{"$f":"IF(ISERROR((T890-F890)*(D890/(J890+D890))),0,(T890-F890)*(D890/(J890+D890)))","v":0.21931327452212465},{"$f":"IF(ISERROR((V890-H890)*(D890/(J890+D890))),0,(V890-H890)*(D890/(J890+D890)))","v":0},null,{"$f":"IF(ISERROR((T890-F890)*(J890/(J890+D890))),0,(T890-F890)*(J890/(J890+D890)))","v":4.0005775789109271E-2},{"$f":"IF(ISERROR((V890-H890)*(J890/(J890+D890))),0,(V890-H890)*(J890/(J890+D890)))","v":0},null,null,null,null,{"$f":"AG890*'Emission Factors'!$D$16","v":0},{"$f":"AH890*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ890*'Emission Factors'!$G$16","v":0},{"$f":"AK890*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F890*'Emission Factors'!$Q$16","v":0},{"$f":"H890*'Emission Factors'!$S$16","v":0},{"$f":"J890*'Emission Factors'!$R$16","v":0},{"$f":"D890*'Emission Factors'!$P$16","v":0},0,{"$f":"(L890-Z890)*'Emission Factors'!$O$16","v":0},{"$f":"T890*'Emission Factors'!$Q$16","v":0},{"$f":"V890*'Emission Factors'!$S$16","v":0},{"$f":"X890*'Emission Factors'!$R$16","v":0},{"$f":"R890*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D883:D890)","v":24306.592646568406},{"$f":"IF(ISERROR(D891/D891),\"\",(D891/D891))","v":1},{"$f":"SUM(F883:F890)","v":1957.7811436978961},{"$f":"IF(ISERROR(F891/F891),\"\",(F891/F891))","v":1},{"$f":"SUM(H883:H890)","v":128.00882847888658},{"$f":"IF(ISERROR(H891/H891),\"\",(H891/H891))","v":1},{"$f":"SUM(J883:J890)","v":3435.9109548932502},{"$f":"IF(ISERROR(J891/J891),\"\",(J891/J891))","v":1},{"$f":"SUM(L883:L890)","v":29828.293573638439},{"$f":"IF(ISERROR(L891/L891),\"\",(L891/L891))","v":1},null,null,null,"Total",{"$f":"SUM(R883:R890)","v":24306.373333293886},{"$f":"IF(ISERROR(R891/R891),\"\",(R891/R891))","v":1},{"$f":"SUM(T883:T890)","v":1958.0404627482069},{"$f":"IF(ISERROR(T891/T891),\"\",(T891/T891))","v":1},{"$f":"SUM(V883:V890)","v":128.00882847888658},{"$f":"IF(ISERROR(V891/V891),\"\",(V891/V891))","v":1},{"$f":"SUM(X883:X890)","v":3435.8709491174609},{"$f":"IF(ISERROR(X891/X891),\"\",(X891/X891))","v":1},{"$f":"SUM(Z883:Z890)","v":29828.293573638439},{"$f":"IF(ISERROR(Z891/Z891),\"\",(Z891/Z891))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG883:AG890),2)","v":0.22},{"$f":"ROUND(SUM(AH883:AH890),2)","v":0},null,{"$f":"ROUND(SUM(AJ883:AJ890),2)","v":0.04},{"$f":"ROUND(SUM(AK883:AK890),2)","v":0},null,null,null,null,{"$f":"ROUND(SUM(AP883:AP890),2)","v":0},{"$f":"ROUND(SUM(AQ883:AQ890),2)","v":0},null,{"$f":"ROUND(SUM(AS883:AS890),2)","v":0},{"$f":"ROUND(SUM(AT883:AT890),2)","v":0},null,null,null,{"$f":"SUM(AX883:AX890)","v":-5201.1414248433448},{"$f":"SUM(AY883:AY890)","v":0},{"$f":"SUM(AZ883:AZ890)","v":-5240.3302516267368},{"$f":"SUM(BA883:BA890)","v":-16.821078246388147},{"$f":"SUM(BB883:BB890)","v":-164.09798775418977},220.10789278397044,-5201.141424843343,0,-5240.3302516267358,-16.821078246388147,-164.09798775418983,220.10789278397056]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Annual Calcs'!AF891+'Annual Calcs'!AI891","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD891-AX891","v":0},{"$f":"SUM(AO891:AV891)","v":0},{"$f":"AY892-AX892","v":0}]
[]
[null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,"Commercial","Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,{"$f":"IF(MFH_ResorCom=\"commercial\",\"Note: subtracts waste from Multi-Family homes.\",\"\")","v":""},"Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,"Strategies included: Commercial Diversion","Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Metal",{"$f":"SUM(D126,D203,D280,D357,D434,D511,D588,D665,D742,D819)","v":5983.1634347586296},{"$f":"IF(ISERROR(D896/D904),\"\",(D896/D904))","v":4.799999382000851E-2},{"$f":"SUM(F126,F203,F280,F357,F434,F511,F588,F665,F742,F819)","v":7322.8937963881081},{"$f":"IF(ISERROR(F896/F904),\"\",(F896/F904))","v":0.12156313597911081},null,null,null,{"$f":"IF(ISERROR(J896/J904),\"\",(J896/J904))","v":0},{"$f":"SUM(F896,H896,J896,D896)","v":13306.057231146737},{"$f":"IF(ISERROR(L896/L904),\"\",(L896/L904))","v":5.7430402489240646E-2},null,null,null,"Metal",{"$f":"SUM(R126,R203,R280,R357,R434,R511,R588,R665,R742,R819)","v":3987.2548500866187},{"$f":"IF(ISERROR(R896/R904),\"\",(R896/R904))","v":4.1281547744278342E-2},{"$f":"SUM(T126,T203,T280,T357,T434,T511,T588,T665,T742,T819)","v":9318.8023810601208},{"$f":"IF(ISERROR(T896/T904),\"\",(T896/T904))","v":0.1039452053252644},null,null,null,null,{"$f":"SUM(T896,V896,X896,R896)","v":13306.05723114674},{"$f":"IF(ISERROR(Z896/Z904),\"\",(Z896/Z904))","v":5.7430402489240667E-2},null,null,null,"Metal",null,{"$f":"IF(ISERROR((T896-F896)*(D896/(J896+D896))),0,(T896-F896)*(D896/(J896+D896)))","v":1995.9085846720127},null,null,{"$f":"IF(ISERROR((T896-F896)*(J896/(J896+D896))),0,(T896-F896)*(J896/(J896+D896)))","v":0},null,null,null,null,null,{"$f":"AG896*'Emission Factors'!$D$9","v":-8703.5159819863111},null,null,{"$f":"AJ896*'Emission Factors'!$G$9","v":0},null,null,null,null,{"$f":"SUM(AY896:BC896)","v":-31663.278951315227},null,{"$f":"F896*'Emission Factors'!$Q$9","v":-31784.465049629449},null,{"$f":"J896*'Emission Factors'!$R$9","v":0},{"$f":"D896*'Emission Factors'!$P$9","v":121.18609831422295},{"$f":"SUM(BE896:BI896)","v":-40366.794933301528},{"$f":"(L896-Z896)*'Emission Factors'!$O$9","v":1.3469529050618068E-11},{"$f":"T896*'Emission Factors'!$Q$9","v":-40447.554862983445},null,{"$f":"X896*'Emission Factors'!$R$9","v":0},{"$f":"R896*'Emission Factors'!$P$9","v":80.759929681906186}]
[null,null,"Glass",2492.9847644827628,{"$f":"IF(ISERROR(D897/D904),\"\",(D897/D904))","v":1.9999997425003548E-2},{"$f":"SUM(F127,F204,F281,F358,F435,F512,F589,F666,F743,F820)","v":2931.0184826712266},{"$f":"IF(ISERROR(F897/F904),\"\",(F897/F904))","v":4.8656147183506894E-2},null,null,null,{"$f":"IF(ISERROR(J897/J904),\"\",(J897/J904))","v":0},5424.0032471539889,{"$f":"IF(ISERROR(L897/L904),\"\",(L897/L904))","v":2.3410592948438419E-2},null,null,null,"Glass",1679.3842774096645,{"$f":"IF(ISERROR(R897/R904),\"\",(R897/R904))","v":1.7387296482283137E-2},{"$f":"SUM(T127,T204,T281,T358,T435,T512,T589,T666,T743,T820)","v":3744.6189697443251},{"$f":"IF(ISERROR(T897/T904),\"\",(T897/T904))","v":4.1768799439941974E-2},null,null,null,null,5424.0032471539898,{"$f":"IF(ISERROR(Z897/Z904),\"\",(Z897/Z904))","v":2.3410592948438422E-2},null,null,null,"Glass",null,{"$f":"IF(ISERROR((T897-F897)*(D897/(J897+D897))),0,(T897-F897)*(D897/(J897+D897)))","v":813.60048707309852},null,null,{"$f":"IF(ISERROR((T897-F897)*(J897/(J897+D897))),0,(T897-F897)*(J897/(J897+D897)))","v":0},null,null,null,null,null,{"$f":"AG897*'Emission Factors'!$D$10","v":-241.45790549569963},null,null,{"$f":"AJ897*'Emission Factors'!$G$10","v":0},null,null,null,null,{"$f":"SUM(AY897:BC897)","v":-759.99827210149704},null,{"$f":"F897*'Emission Factors'!$Q$10","v":-810.49247973242325},null,{"$f":"J897*'Emission Factors'!$R$10","v":0},{"$f":"D897*'Emission Factors'!$P$10","v":50.494207630926233},{"$f":"SUM(BE897:BI897)","v":-1001.4561775971962},{"$f":"(L897-Z897)*'Emission Factors'!$O$10","v":4.7809002963620279E-13},{"$f":"T897*'Emission Factors'!$Q$10","v":-1035.4712985894143},null,{"$f":"X897*'Emission Factors'!$R$10","v":0},{"$f":"R897*'Emission Factors'!$P$10","v":34.015120992217739}]
[null,null,"Plastic",20317.825830534515,{"$f":"IF(ISERROR(D898/D904),\"\",(D898/D904))","v":0.16299997901377891},{"$f":"SUM(F128,F205,F282,F359,F436,F513,F590,F667,F744,F821)","v":2791.4461739725962},{"$f":"IF(ISERROR(F898/F904),\"\",(F898/F904))","v":4.6339187793816086E-2},null,null,{"$f":"SUM(J128,J205,J282,J359,J436,J513,J590,J667,J744,J821)","v":4418.561426132007},{"$f":"IF(ISERROR(J898/J904),\"\",(J898/J904))","v":0.16299997285917195},27527.833430639119,{"$f":"IF(ISERROR(L898/L904),\"\",(L898/L904))","v":0.11881314848682124},null,null,null,"Plastic",19187.293470791974,{"$f":"IF(ISERROR(R898/R904),\"\",(R898/R904))","v":0.19865325926702976},{"$f":"SUM(T128,T205,T282,T359,T436,T513,T590,T667,T744,T821)","v":4167.8378455045504},{"$f":"IF(ISERROR(T898/T904),\"\",(T898/T904))","v":4.6489531905289053E-2},null,null,{"$f":"SUM(X128,X205,X282,X359,X436,X513,X590,X667,X744,X821)","v":4172.7021143425945},{"$f":"IF(ISERROR(X898/X904),\"\",(X898/X904))","v":0.19583057640652257},27527.833430639119,{"$f":"IF(ISERROR(Z898/Z904),\"\",(Z898/Z904))","v":0.11881314848682124},null,null,null,"Plastic",null,{"$f":"IF(ISERROR((T898-F898)*(D898/(J898+D898))),0,(T898-F898)*(D898/(J898+D898)))","v":1130.5323597425406},null,null,{"$f":"IF(ISERROR((T898-F898)*(J898/(J898+D898))),0,(T898-F898)*(J898/(J898+D898)))","v":245.85931178941345},null,null,null,null,null,{"$f":"AG898*'Emission Factors'!$D$11","v":-1179.2482834934349},null,null,{"$f":"AJ898*'Emission Factors'!$G$11","v":-550.79221908706336},null,null,null,null,2935.6562050265661,null,{"$f":"F898*'Emission Factors'!$Q$11","v":-2855.1933609390339},null,{"$f":"J898*'Emission Factors'!$R$11","v":5379.3217737735513},{"$f":"D898*'Emission Factors'!$P$11","v":411.52779219204882},1205.6157024460688,{"$f":"(L898-Z898)*'Emission Factors'!$O$11","v":0},{"$f":"T898*'Emission Factors'!$Q$11","v":-4263.0171618246868},null,{"$f":"X898*'Emission Factors'!$R$11","v":5080.0034613988537},{"$f":"R898*'Emission Factors'!$P$11","v":388.62940287190196}]
[null,null,"Paper",31162.309556034532,{"$f":"IF(ISERROR(D899/D904),\"\",(D899/D904))","v":0.24999996781254435},{"$f":"SUM(F129,F206,F283,F360,F437,F514,F591,F668,F745,F822)","v":40382.921316803557},{"$f":"IF(ISERROR(F899/F904),\"\",(F899/F904))","v":0.67037358341720599},null,null,6776.9347026564519,{"$f":"IF(ISERROR(J899/J904),\"\",(J899/J904))","v":0.2499999583729631},78322.165575494539,{"$f":"IF(ISERROR(L899/L904),\"\",(L899/L904))","v":0.3380470574183716},null,null,null,"Paper",18295.951164072394,{"$f":"IF(ISERROR(R899/R904),\"\",(R899/R904))","v":0.18942485742796994},{"$f":"SUM(T129,T206,T283,T360,T437,T514,T591,T668,T745,T822)","v":56047.354431902444},{"$f":"IF(ISERROR(T899/T904),\"\",(T899/T904))","v":0.62517194014143362},null,null,3978.8599795196938,{"$f":"IF(ISERROR(X899/X904),\"\",(X899/X904))","v":0.18673330179787967},78322.165575494524,{"$f":"IF(ISERROR(Z899/Z904),\"\",(Z899/Z904))","v":0.33804705741837154},null,null,null,"Paper",null,{"$f":"IF(ISERROR((T899-F899)*(D899/(J899+D899))),0,(T899-F899)*(D899/(J899+D899)))","v":12866.358391962132},null,null,{"$f":"IF(ISERROR((T899-F899)*(J899/(J899+D899))),0,(T899-F899)*(J899/(J899+D899)))","v":2798.0747231367563},null,null,null,null,null,{"$f":"AG899*'Emission Factors'!$D$12","v":-39917.1280230267},null,null,{"$f":"AJ899*'Emission Factors'!$G$12","v":-6892.625732822351},null,null,null,null,-119623.79237495696,null,{"$f":"F899*'Emission Factors'!$Q$12","v":-120133.27971405772},null,{"$f":"J899*'Emission Factors'!$R$12","v":-3466.4548244580155},{"$f":"D899*'Emission Factors'!$P$12","v":3975.9421635587769},-166433.54613080609,{"$f":"(L899-Z899)*'Emission Factors'!$O$12","v":-8.8964813990176076E-11},{"$f":"T899*'Emission Factors'!$Q$12","v":-166732.67529060526},null,{"$f":"X899*'Emission Factors'!$R$12","v":-2035.2178347597926},{"$f":"R899*'Emission Factors'!$P$12","v":2334.3469945590418}]
[null,null,"Wood",14459.311634000023,{"$f":"IF(ISERROR(D900/D904),\"\",(D900/D904))","v":0.11599998506502059},{"$f":"SUM(F130,F207,F284,F361,F438,F515,F592,F669,F746,F823)","v":2298.2906832374379},{"$f":"IF(ISERROR(F900/F904),\"\",(F900/F904))","v":3.8152597950241916E-2},null,null,3144.4977020325937,{"$f":"IF(ISERROR(J900/J904),\"\",(J900/J904))","v":0.11599998068505488},19902.100019270056,{"$f":"IF(ISERROR(L900/L904),\"\",(L900/L904))","v":8.5899646652075848E-2},null,null,null,"Wood",12007.251450406953,{"$f":"IF(ISERROR(R900/R904),\"\",(R900/R904))","v":0.12431558620256287},{"$f":"SUM(T130,T207,T284,T361,T438,T515,T592,T669,T746,T823)","v":5283.6056861279458},{"$f":"IF(ISERROR(T900/T904),\"\",(T900/T904))","v":5.8935199550805943E-2},null,null,2611.2428827351555,{"$f":"IF(ISERROR(X900/X904),\"\",(X900/X904))","v":0.12254917433616505},19902.100019270052,{"$f":"IF(ISERROR(Z900/Z904),\"\",(Z900/Z904))","v":8.5899646652075834E-2},null,null,null,"Wood",null,{"$f":"IF(ISERROR((T900-F900)*(D900/(J900+D900))),0,(T900-F900)*(D900/(J900+D900)))","v":2452.0601835930697},null,null,{"$f":"IF(ISERROR((T900-F900)*(J900/(J900+D900))),0,(T900-F900)*(J900/(J900+D900)))","v":533.25481929743819},null,null,null,null,null,{"$f":"AG900*'Emission Factors'!$D$13","v":-3552.7425912876133},null,null,{"$f":"AJ900*'Emission Factors'!$G$13","v":-988.17622590330666},null,null,null,null,-22214.346195111248,null,{"$f":"F900*'Emission Factors'!$Q$13","v":-5657.4992168609569},null,{"$f":"J900*'Emission Factors'!$R$13","v":-1913.4534722676328},{"$f":"D900*'Emission Factors'!$P$13","v":-14643.39350598266},-26755.265012302178,{"$f":"(L900-Z900)*'Emission Factors'!$O$13","v":-7.3706399816858793E-12},{"$f":"T900*'Emission Factors'!$Q$13","v":-13006.185531485615},null,{"$f":"X900*'Emission Factors'!$R$13","v":-1588.9634003147814},{"$f":"R900*'Emission Factors'!$P$13","v":-12160.116080501773}]
[null,null,"Food Waste",16952.296398482787,{"$f":"IF(ISERROR(D901/D904),\"\",(D901/D904))","v":0.13599998249002415},null,null,{"$f":"SUM(H131,H208,H285,H362,H439,H516,H593,H670,H747,H824)","v":1614.8132711071326},{"$f":"IF(ISERROR(H901/H904),\"\",(H901/H904))","v":8.1996434937611412E-2},3686.6524782451097,{"$f":"IF(ISERROR(J901/J904),\"\",(J901/J904))","v":0.13599997735489192},22253.76214783503,{"$f":"IF(ISERROR(L901/L904),\"\",(L901/L904))","v":9.6049678341857736E-2},null,null,null,"Food Waste",13296.563985318868,{"$f":"IF(ISERROR(R901/R904),\"\",(R901/R904))","v":0.13766432335843001},null,null,{"$f":"SUM(V131,V208,V285,V362,V439,V516,V593,V670,V747,V824)","v":6065.5657006741385},{"$f":"IF(ISERROR(V901/V904),\"\",(V901/V904))","v":0.2512198390960505},2891.6324618420249,{"$f":"IF(ISERROR(X901/X904),\"\",(X901/X904))","v":0.13570823802924425},22253.762147835034,{"$f":"IF(ISERROR(Z901/Z904),\"\",(Z901/Z904))","v":9.604967834185775E-2},null,null,null,"Food Waste",null,null,{"$f":"IF(ISERROR((V901-H901)*(D901/(J901+D901))),0,(V901-H901)*(D901/(J901+D901)))","v":3655.7324131639216},null,null,{"$f":"IF(ISERROR((V901-H901)*(J901/(J901+D901))),0,(V901-H901)*(J901/(J901+D901)))","v":795.02001640308515},null,null,null,null,null,{"$f":"AH901*'Emission Factors'!$E$14","v":-2629.3622425968688},null,null,{"$f":"AK901*'Emission Factors'!$H$14","v":-27.73322265138065},null,null,null,8404.5055393392813,null,null,{"$f":"H901*'Emission Factors'!$S$14","v":-284.22654511803779},{"$f":"J901*'Emission Factors'!$R$14","v":-520.29114846106086},{"$f":"D901*'Emission Factors'!$P$14","v":9209.02323291838},5747.4100740910362,{"$f":"(L901-Z901)*'Emission Factors'!$O$14","v":2.7568716429262962E-12},null,{"$f":"V901*'Emission Factors'!$S$14","v":-1067.6124689680635},{"$f":"X901*'Emission Factors'!$R$14","v":-408.09129240606569},{"$f":"R901*'Emission Factors'!$P$14","v":7223.1138354651621}]
[null,null,"Yard Trimmings",2492.9847644827628,{"$f":"IF(ISERROR(D902/D904),\"\",(D902/D904))","v":1.9999997425003548E-2},null,null,{"$f":"SUM(H132,H209,H286,H363,H440,H517,H594,H671,H748,H825)","v":18078.8877091342},{"$f":"IF(ISERROR(H902/H904),\"\",(H902/H904))","v":0.91800356506238856},542.15477621251614,{"$f":"IF(ISERROR(J902/J904),\"\",(J902/J904))","v":1.9999996669837049E-2},21114.02724982948,{"$f":"IF(ISERROR(L902/L904),\"\",(L902/L904))","v":9.1130457509838864E-2},null,null,null,"Yard Trimmings",2492.9847644827628,{"$f":"IF(ISERROR(R902/R904),\"\",(R902/R904))","v":2.5810808049683095E-2},null,null,{"$f":"SUM(V132,V209,V286,V363,V440,V517,V594,V671,V748,V825)","v":18078.8877091342},{"$f":"IF(ISERROR(V902/V904),\"\",(V902/V904))","v":0.7487801609039495},542.15477621251614,{"$f":"IF(ISERROR(X902/X904),\"\",(X902/X904))","v":2.5444059848488215E-2},21114.02724982948,{"$f":"IF(ISERROR(Z902/Z904),\"\",(Z902/Z904))","v":9.1130457509838864E-2},null,null,null,"Yard Trimmings",null,null,{"$f":"IF(ISERROR((V902-H902)*(D902/(J902+D902))),0,(V902-H902)*(D902/(J902+D902)))","v":0},null,null,{"$f":"IF(ISERROR((V902-H902)*(J902/(J902+D902))),0,(V902-H902)*(J902/(J902+D902)))","v":0},null,null,null,null,null,{"$f":"AH902*'Emission Factors'!$E$15","v":0},null,null,{"$f":"AK902*'Emission Factors'!$H$15","v":0},null,null,null,-3188.3144369246997,null,null,{"$f":"H902*'Emission Factors'!$S$15","v":-2645.1585727732672},{"$f":"J902*'Emission Factors'!$R$15","v":-94.887555579198121},{"$f":"D902*'Emission Factors'!$P$15","v":-448.26830857223422},-3188.3144369246997,{"$f":"(L902-Z902)*'Emission Factors'!$O$15","v":0},null,{"$f":"V902*'Emission Factors'!$S$15","v":-2645.1585727732672},{"$f":"X902*'Emission Factors'!$R$15","v":-94.887555579198121},{"$f":"R902*'Emission Factors'!$P$15","v":-448.26830857223422}]
[null,null,"Other / Undifferentiated",30788.377889931486,{"$f":"IF(ISERROR(D903/D904),\"\",(D903/D904))","v":0.24700009694861635},{"$f":"SUM(F133,F210,F287,F364,F441,F518,F595,F672,F749,F826)","v":4512.8577042136794},{"$f":"IF(ISERROR(F903/F904),\"\",(F903/F904))","v":7.4915347676118349E-2},{"$f":"SUM(H133,H210,H287,H364,H441,H518,H595,H672,H749,H826)","v":0},{"$f":"IF(ISERROR(H903/H904),\"\",(H903/H904))","v":0},8538.9422390072577,{"$f":"IF(ISERROR(J903/J904),\"\",(J903/J904))","v":0.3150001140580812},43840.177833152426,{"$f":"IF(ISERROR(L903/L904),\"\",(L903/L904))","v":0.18921901615335571},null,null,null,"Other / Undifferentiated",25640.17064826002,{"$f":"IF(ISERROR(R903/R904),\"\",(R903/R904))","v":0.26546232146776272},{"$f":"SUM(T133,T210,T287,T364,T441,T518,T595,T672,T749,T826)","v":11088.884379186542},{"$f":"IF(ISERROR(T903/T904),\"\",(T903/T904))","v":0.12368932363726512},{"$f":"SUM(V133,V210,V287,V364,V441,V518,V595,V672,V749,V826)","v":0},{"$f":"IF(ISERROR(V903/V904),\"\",(V903/V904))","v":0},7111.1228057058552,{"$f":"IF(ISERROR(X903/X904),\"\",(X903/X904))","v":0.33373464958170029},43840.177833152418,{"$f":"IF(ISERROR(Z903/Z904),\"\",(Z903/Z904))","v":0.18921901615335568},null,null,null,"Other",null,{"$f":"IF(ISERROR((T903-F903)*(D903/(J903+D903))),0,(T903-F903)*(D903/(J903+D903)))","v":5148.2072416714582},{"$f":"IF(ISERROR((V903-H903)*(D903/(J903+D903))),0,(V903-H903)*(D903/(J903+D903)))","v":0},null,{"$f":"IF(ISERROR((T903-F903)*(J903/(J903+D903))),0,(T903-F903)*(J903/(J903+D903)))","v":1427.8194333014044},{"$f":"IF(ISERROR((V903-H903)*(J903/(J903+D903))),0,(V903-H903)*(J903/(J903+D903)))","v":0},null,null,null,null,{"$f":"AG903*'Emission Factors'!$D$16","v":0},{"$f":"AH903*'Emission Factors'!$E$16","v":0},null,{"$f":"AJ903*'Emission Factors'!$G$16","v":0},{"$f":"AK903*'Emission Factors'!$H$16","v":0},null,null,null,0,null,{"$f":"F903*'Emission Factors'!$Q$16","v":0},{"$f":"H903*'Emission Factors'!$S$16","v":0},{"$f":"J903*'Emission Factors'!$R$16","v":0},{"$f":"D903*'Emission Factors'!$P$16","v":0},0,{"$f":"(L903-Z903)*'Emission Factors'!$O$16","v":0},{"$f":"T903*'Emission Factors'!$Q$16","v":0},{"$f":"V903*'Emission Factors'!$S$16","v":0},{"$f":"X903*'Emission Factors'!$R$16","v":0},{"$f":"R903*'Emission Factors'!$P$16","v":0}]
[null,null,"Total",{"$f":"SUM(D896:D903)","v":124649.25427270751},{"$f":"IF(ISERROR(D904/D904),\"\",(D904/D904))","v":1},{"$f":"SUM(F896:F903)","v":60239.428157286602},{"$f":"IF(ISERROR(F904/F904),\"\",(F904/F904))","v":1},{"$f":"SUM(H896:H903)","v":19693.700980241334},{"$f":"IF(ISERROR(H904/H904),\"\",(H904/H904))","v":1},{"$f":"SUM(J896:J903)","v":27107.743324285933},{"$f":"IF(ISERROR(J904/J904),\"\",(J904/J904))","v":1},{"$f":"SUM(L896:L903)","v":231690.12673452136},{"$f":"IF(ISERROR(L904/L904),\"\",(L904/L904))","v":1},null,null,null,"Total",{"$f":"SUM(R896:R903)","v":96586.854610829265},{"$f":"IF(ISERROR(R904/R904),\"\",(R904/R904))","v":1},{"$f":"SUM(T896:T903)","v":89651.103693525918},{"$f":"IF(ISERROR(T904/T904),\"\",(T904/T904))","v":1},{"$f":"SUM(V896:V903)","v":24144.453409808339},{"$f":"IF(ISERROR(V904/V904),\"\",(V904/V904))","v":1},{"$f":"SUM(X896:X903)","v":21307.715020357839},{"$f":"IF(ISERROR(X904/X904),\"\",(X904/X904))","v":1},{"$f":"SUM(Z896:Z903)","v":231690.12673452136},{"$f":"IF(ISERROR(Z904/Z904),\"\",(Z904/Z904))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG896:AG903),2)","v":24406.67},{"$f":"ROUND(SUM(AH896:AH903),2)","v":3655.73},null,{"$f":"ROUND(SUM(AJ896:AJ903),2)","v":5005.01},{"$f":"ROUND(SUM(AK896:AK903),2)","v":795.02},null,null,null,null,{"$f":"ROUND(SUM(AP896:AP903),2)","v":-53594.09},{"$f":"ROUND(SUM(AQ896:AQ903),2)","v":-2629.36},null,{"$f":"ROUND(SUM(AS896:AS903),2)","v":-8431.59},{"$f":"ROUND(SUM(AT896:AT903),2)","v":-27.73},null,null,null,{"$f":"SUM(AX896:AX903)","v":-166109.56848604381},{"$f":"SUM(AY896:AY903)","v":0},{"$f":"SUM(AZ896:AZ903)","v":-161240.92982121956},{"$f":"SUM(BA896:BA903)","v":-2929.3851178913051},{"$f":"SUM(BB896:BB903)","v":-615.76522699235602},-1323.488319940539,-230792.3509143946,-7.9630963248681389E-11,-225484.90414548843,-3712.7710417413309,952.84337833901577,-2547.5191055037781]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD904-AX904","v":-64682.782428350794},{"$f":"SUM(AO904:AV904)","v":-64682.77},{"$f":"AY905-AX905","v":1.2428350797563326E-2}]
[]
[null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D",null,null,null,null,null,null,null,null,null,null,null,null,null,"C&D"]
[null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Landfilled",null,"Recycled",null,"Composted",null,"Combustion",null,"Total Generated",null,null,null,null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,"Vs. Recycling","Vs. Composting",null,"BAU GHG Emissions",null,null,null,null,null,"Strategy GHG Emissions"]
[null,null,null,"Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,"Strategies included: C&D Recycling","Tons","% of Landfilled Materials","Tons","% of Recycled Materials","Tons","% of Composted Materials","Tons","% of Combusted Materials","Tons","% of All Materials",null,null,null,null,"Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Recycling (tons)","Composting (tons)","Source Reduction (tons)","Source Reduction (tons)",null,"Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Source Reduction (MTCO2e)","Source Reduction (tons)",null,"Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)","Total (MTCO2e)","Source Reduction (MTCO2e)","Recycling (MTCO2e)","Composting (MTCO2e)","Combustion (MTCO2e)","Landfilling (MTCO2e)"]
[null,null,"Asphalt Concrete",{"$f":"SUM(D140,D217,D294,D371,D448,D525,D602,D679,D756,D833)","v":26159.248851347758},{"$f":"IF(ISERROR(D910/$L910),\"\",(D910/$L910))","v":0.61896986789372122},{"$f":"SUM(F140,F217,F294,F371,F448,F525,F602,F679,F756,F833)","v":16103.307386429189},{"$f":"IF(ISERROR(F910/$L910),\"\",(F910/$L910))","v":0.38103013210627884},null,null,null,null,{"$f":"SUM(F910,H910,J910,D910)","v":42262.556237776946},{"$f":"IF(ISERROR(L910/L927),\"\",(L910/L927))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",{"$f":"SUM(R140,R217,R294,R371,R448,R525,R602,R679,R756,R833)","v":20905.819655629024},{"$f":"IF(ISERROR(R910/R927),\"\",(R910/R927))","v":9.6206933172237385E-2},{"$f":"SUM(T140,T217,T294,T371,T448,T525,T602,T679,T756,T833)","v":21356.736582147922},{"$f":"IF(ISERROR(T910/T927),\"\",(T910/T927))","v":0.1536264948164654},null,null,null,null,{"$f":"SUM(T910,V910,X910,R910)","v":42262.556237776946},{"$f":"IF(ISERROR(Z910/Z927),\"\",(Z910/Z927))","v":0.11860915492957744},null,null,null,"Asphalt Concrete",null,{"$f":"IF(ISERROR(T910-F910),0,T910-F910)","v":5253.4291957187324},null,null,null,null,null,null,null,null,{"$f":"AG910*'Emission Factors'!$D$25","v":-533.5775663014856},null,null,null,null,null,null,null,{"$f":"SUM(AY910:BC910)","v":-779.56460133294809},null,{"$f":"F910*'Emission Factors'!$Q$25","v":-1309.407607911882},null,null,{"$f":"D910*'Emission Factors'!$P$25","v":529.84300657893391},{"$f":"SUM(BE910:BI910)","v":-1313.1421676344339},{"$f":"(L910-Z910)*'Emission Factors'!$O$25","v":0},{"$f":"T910*'Emission Factors'!$Q$25","v":-1736.5794920117644},null,null,{"$f":"R910*'Emission Factors'!$P$25","v":423.43732437733058}]
[null,null,"Concrete ",31391.098621617319,0.35966362394882478,55887.94916466601,0.6403363760511751,null,null,null,null,87279.047786283336,{"$f":"IF(ISERROR(L911/L927),\"\",(L911/L927))","v":0.24494718309859156},null,null,null,"Concrete ",20541.913465014262,{"$f":"IF(ISERROR(R911/R927),\"\",(R911/R927))","v":9.4532265585022687E-2},66737.13432126907,{"$f":"IF(ISERROR(T911/T927),\"\",(T911/T927))","v":0.4800636080534107},null,null,null,null,87279.047786283336,{"$f":"IF(ISERROR(Z911/Z927),\"\",(Z911/Z927))","v":0.24494718309859156},null,null,null,"Concrete ",null,10849.18515660306,null,null,null,null,null,null,null,null,{"$f":"AG911*'Emission Factors'!$D$26","v":-306.06674218122697},null,null,null,null,null,null,null,{"$f":"SUM(AY911:BC911)","v":191.13825401490703},null,{"$f":"F911*'Emission Factors'!$Q$26","v":-444.67335387981382},null,null,{"$f":"D911*'Emission Factors'!$P$26","v":635.81160789472085},-114.92848816631988,{"$f":"(L911-Z911)*'Emission Factors'!$O$26","v":0},{"$f":"T911*'Emission Factors'!$Q$26","v":-530.99506764024409},null,null,{"$f":"R911*'Emission Factors'!$P$26","v":416.06657947392421}]
[null,null,"Drywall ",21188.99156959169,0.9179280919640187,1894.5067513446104,8.2071908035981189E-2,null,null,null,null,23083.498320936302,{"$f":"IF(ISERROR(L912/L927),\"\",(L912/L927))","v":6.4783450704225351E-2},null,null,null,"Drywall ",18319.607064398544,{"$f":"IF(ISERROR(R912/R927),\"\",(R912/R927))","v":8.4305386807050242E-2},4763.8912565377568,{"$f":"IF(ISERROR(T912/T927),\"\",(T912/T927))","v":3.4268340231365858E-2},null,null,null,null,23083.498320936302,{"$f":"IF(ISERROR(Z912/Z927),\"\",(Z912/Z927))","v":6.4783450704225351E-2},null,null,null,"Drywall ",null,2869.3845051931467,null,null,null,null,null,null,null,null,{"$f":"AG912*'Emission Factors'!$D$27","v":256.21170326299341},null,null,null,null,null,null,null,-1239.8840367386258,null,{"$f":"F912*'Emission Factors'!$Q$27","v":53.52017645304192},null,null,{"$f":"D912*'Emission Factors'!$P$27","v":-1293.4042131916676},-983.6723334756324,{"$f":"(L912-Z912)*'Emission Factors'!$O$27","v":0},{"$f":"T912*'Emission Factors'!$Q$27","v":134.58083507596135},null,null,{"$f":"R912*'Emission Factors'!$P$27","v":-1118.2531685515937}]
[null,null,"Dimensional lumber and General Wood Products ",41070.020696615997,0.89660225420780881,4736.2668783615263,0.10339774579219106,null,null,null,null,45806.287574977527,{"$f":"IF(ISERROR(L913/L927),\"\",(L913/L927))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",35376.089474377812,{"$f":"IF(ISERROR(R913/R927),\"\",(R913/R927))","v":0.16279797357957992},10430.198100599713,{"$f":"IF(ISERROR(T913/T927),\"\",(T913/T927))","v":7.5028072209117197E-2},null,null,null,null,45806.287574977527,{"$f":"IF(ISERROR(Z913/Z927),\"\",(Z913/Z927))","v":0.12855457746478877},null,null,null,"Dimensional lumber and General Wood Products ",null,5693.9312222381868,null,null,null,null,null,null,null,null,{"$f":"AG913*'Emission Factors'!$D$28","v":-8249.8268600674146},null,null,null,null,null,null,null,-53251.73411981672,null,{"$f":"F913*'Emission Factors'!$Q$28","v":-11658.849922947964},null,null,{"$f":"D913*'Emission Factors'!$P$28","v":-41592.884196868756},-61501.560979884132,{"$f":"(L913-Z913)*'Emission Factors'!$O$28","v":0},{"$f":"T913*'Emission Factors'!$Q$28","v":-25675.097591539634},null,null,{"$f":"R913*'Emission Factors'!$P$28","v":-35826.463388344499}]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",11771.661983106493,0.8613725040165251,1894.5067513446104,0.1386274959834749,null,null,null,null,13666.168734451103,{"$f":"IF(ISERROR(L914/L927),\"\",(L914/L927))","v":3.8353873239436613E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",10072.894653008043,{"$f":"IF(ISERROR(R914/R927),\"\",(R914/R927))","v":4.635466672420091E-2},3593.2740814430622,{"$f":"IF(ISERROR(T914/T927),\"\",(T914/T927))","v":2.5847680422690932E-2},null,null,null,null,13666.168734451105,{"$f":"IF(ISERROR(Z914/Z927),\"\",(Z914/Z927))","v":3.835387323943662E-2},null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,1698.7673300984518,null,null,null,null,null,null,null,null,{"$f":"AG914*'Emission Factors'!$D$29","v":-2694.7653673246086},null,null,null,null,null,null,null,-15090.6378907691,null,{"$f":"F914*'Emission Factors'!$Q$29","v":-4680.6326091398532},null,null,{"$f":"D914*'Emission Factors'!$P$29","v":-10410.005281629246},-17785.403258093706,{"$f":"(L914-Z914)*'Emission Factors'!$O$29","v":4.0629765199617925E-12},{"$f":"T914*'Emission Factors'!$Q$29","v":-8877.6647680154474},null,null,{"$f":"R914*'Emission Factors'!$P$29","v":-8907.7384900782636}]
[null,null,"Asphalt Shingles-Fiberglass ",38192.503322967736,0.88967149871405193,4736.2668783615263,0.11032850128594812,null,null,null,null,42928.770201329258,{"$f":"IF(ISERROR(L915/L927),\"\",(L915/L927))","v":0.1204788732394366},null,null,null,"Asphalt Shingles-Fiberglass ",32856.260682008491,{"$f":"IF(ISERROR(R915/R927),\"\",(R915/R927))","v":0.15120192022093151},10072.509519320774,{"$f":"IF(ISERROR(T915/T927),\"\",(T915/T927))","v":7.2455092823133171E-2},null,null,null,null,42928.770201329266,{"$f":"IF(ISERROR(Z915/Z927),\"\",(Z915/Z927))","v":0.12047887323943662},null,null,null,"Asphalt Shingles-Fiberglass ",null,5336.2426409592481,null,null,null,null,null,null,null,null,{"$f":"AG915*'Emission Factors'!$D$30","v":-591.86993451099079},null,null,null,null,null,null,null,344.17804038378802,null,{"$f":"F915*'Emission Factors'!$Q$30","v":-429.39274922145557},null,null,{"$f":"D915*'Emission Factors'!$P$30","v":773.57078960524359},-247.69189412720118,{"$f":"(L915-Z915)*'Emission Factors'!$O$30","v":1.4087427691517314E-12},{"$f":"T915*'Emission Factors'!$Q$30","v":-913.17965501907065},null,null,{"$f":"R915*'Emission Factors'!$P$30","v":665.48776089186811}]
[null,null,"Clay Bricks ",16741.919264862576,0.95669630054488108,757.80270053784409,4.3303699455118999E-2,null,null,null,null,17499.721965400418,{"$f":"IF(ISERROR(L916/L927),\"\",(L916/L927))","v":4.9112676056338039E-2},null,null,null,"Clay Bricks ",14566.623720202195,{"$f":"IF(ISERROR(R916/R927),\"\",(R916/R927))","v":6.7034453462210083E-2},2933.0982451982259,{"$f":"IF(ISERROR(T916/T927),\"\",(T916/T927))","v":2.1098804146827681E-2},null,null,null,null,17499.721965400422,{"$f":"IF(ISERROR(Z916/Z927),\"\",(Z916/Z927))","v":4.9112676056338046E-2},null,null,null,"Clay Bricks ",null,2175.2955446603819,null,null,null,null,null,null,null,null,{"$f":"AG916*'Emission Factors'!$D$31","v":-638.58908284952008},null,null,null,null,null,null,null,131.98464499582744,null,{"$f":"F916*'Emission Factors'!$Q$31","v":-207.11487921469043},null,null,{"$f":"D916*'Emission Factors'!$P$31","v":339.09952421051787},-506.60443785369165,{"$f":"(L916-Z916)*'Emission Factors'!$O$31","v":9.9429513867082805E-13},{"$f":"T916*'Emission Factors'!$Q$31","v":-801.64439681712838},null,null,{"$f":"R916*'Emission Factors'!$P$31","v":295.03995896343571}]
[null,null,"Ferrous Metals ",6278.2197243234659,0.5699965827543001,4736.2668783615263,0.4300034172456999,null,null,null,null,11014.486602684992,{"$f":"IF(ISERROR(L917/L927),\"\",(L917/L927))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",4909.0686211851325,{"$f":"IF(ISERROR(R917/R927),\"\",(R917/R927))","v":2.2591146606831054E-2},6105.4179814998606,{"$f":"IF(ISERROR(T917/T927),\"\",(T917/T927))","v":4.3918412360401449E-2},null,null,null,null,11014.486602684992,{"$f":"IF(ISERROR(Z917/Z927),\"\",(Z917/Z927))","v":3.0911971830985922E-2},null,null,null,"Ferrous Metals ",null,1369.1511031383343,null,null,null,null,null,null,null,null,{"$f":"AG917*'Emission Factors'!$D$32","v":-2509.0036617229712},null,null,null,null,null,null,null,-8456.2344576160231,null,{"$f":"F917*'Emission Factors'!$Q$32","v":-8583.3967791949672},null,null,{"$f":"D917*'Emission Factors'!$P$32","v":127.1623215789442},-10965.238119338994,{"$f":"(L917-Z917)*'Emission Factors'!$O$32","v":0},{"$f":"T917*'Emission Factors'!$Q$32","v":-11064.668943692233},null,null,{"$f":"R917*'Emission Factors'!$P$32","v":99.430824353239146}]
[null,null,"Non Ferrous Metals ",1046.369954053911,0.73415492957746487,378.90135026892204,0.26584507042253513,null,null,null,null,1425.271304322833,{"$f":"IF(ISERROR(L918/L927),\"\",(L918/L927))","v":4.000000000000001E-3},null,null,null,"Non Ferrous Metals ",869.2022067973727,{"$f":"IF(ISERROR(R918/R927),\"\",(R918/R927))","v":4.0000000000000001E-3},556.06909752546017,{"$f":"IF(ISERROR(T918/T927),\"\",(T918/T927))","v":4.000000000000001E-3},null,null,null,null,1425.2713043228327,{"$f":"IF(ISERROR(Z918/Z927),\"\",(Z918/Z927))","v":4.0000000000000001E-3},null,null,null,"Non Ferrous Metals ",null,177.16774725653812,null,null,null,null,null,null,null,null,{"$f":"AG918*'Emission Factors'!$D$33","v":-1227.3706089818663},null,null,null,null,null,null,null,-2596.058689332936,null,{"$f":"F918*'Emission Factors'!$Q$33","v":-2617.2524095960935},null,null,{"$f":"D918*'Emission Factors'!$P$33","v":21.193720263157367},-3823.4292983148039,{"$f":"(L918-Z918)*'Emission Factors'!$O$33","v":-1.3552778911423776E-12},{"$f":"T918*'Emission Factors'!$Q$33","v":-3841.0345710499496},null,null,{"$f":"R918*'Emission Factors'!$P$33","v":17.605272735147231}]
[null,null,"Mixed Plastics",2092.739908107822,0.75938993853858416,663.07736297061365,0.24061006146141584,null,null,null,null,2755.8172710784356,{"$f":"IF(ISERROR(L919/L927),\"\",(L919/L927))","v":7.7341549295774671E-3},null,null,null,"Mixed Plastics",1750.1792066562498,{"$f":"IF(ISERROR(R919/R927),\"\",(R919/R927))","v":8.0541866689680386E-3},1005.6380644221857,{"$f":"IF(ISERROR(T919/T927),\"\",(T919/T927))","v":7.233907216907638E-3},null,null,null,null,2755.8172710784356,{"$f":"IF(ISERROR(Z919/Z927),\"\",(Z919/Z927))","v":7.7341549295774671E-3},null,null,null,"Mixed Plastics",null,342.56070145157207,null,null,null,null,null,null,null,null,{"$f":"AG919*'Emission Factors'!$D$34","v":-357.32203125178057},null,null,null,null,null,null,null,-635.83236617995772,null,{"$f":"F919*'Emission Factors'!$Q$34","v":-678.21980670627249},null,null,{"$f":"D919*'Emission Factors'!$P$34","v":42.387440526314734},-993.15439743173829,{"$f":"(L919-Z919)*'Emission Factors'!$O$34","v":0},{"$f":"T919*'Emission Factors'!$Q$34","v":-1028.6034356734806},null,null,{"$f":"R919*'Emission Factors'!$P$34","v":35.449038241742322}]
[null,null,"Cardboard",2092.739908107822,0.64801864801864806,1136.7040508067662,0.35198135198135189,null,null,null,null,3229.4439589145882,{"$f":"IF(ISERROR(L920/L927),\"\",(L920/L927))","v":9.0633802816901428E-3},null,null,null,"Cardboard",1691.3052413487294,{"$f":"IF(ISERROR(R920/R927),\"\",(R920/R927))","v":7.7832533241278543E-3},1538.1387175658588,{"$f":"IF(ISERROR(T920/T927),\"\",(T920/T927))","v":1.1064371132369454E-2},null,null,null,null,3229.4439589145882,{"$f":"IF(ISERROR(Z920/Z927),\"\",(Z920/Z927))","v":9.0633802816901428E-3},null,null,null,"Cardboard",null,401.43466675909258,null,null,null,null,null,null,null,null,{"$f":"AG920*'Emission Factors'!$D$40","v":-1347.0447019304165},null,null,null,null,null,null,null,-3055.6681902349846,null,{"$f":"F920*'Emission Factors'!$Q$40","v":-3547.2740063564415},null,null,{"$f":"D920*'Emission Factors'!$P$40","v":491.60581612145666},-4402.7128921654012,{"$f":"(L920-Z920)*'Emission Factors'!$O$40","v":0},{"$f":"T920*'Emission Factors'!$Q$40","v":-4800.0176361818285},null,null,{"$f":"R920*'Emission Factors'!$P$40","v":397.30474401642709}]
[null,null,"Carpet",3139.109862161733,0.94308330192235201,189.45067513446102,5.6916698077647924E-2,null,null,null,null,3328.5605372961941,{"$f":"IF(ISERROR(L921/L927),\"\",(L921/L927))","v":9.3415492957746506E-3},null,null,null,"Carpet",2725.3545510071594,{"$f":"IF(ISERROR(R921/R927),\"\",(R921/R927))","v":1.2541866689680371E-2},603.20598628903474,{"$f":"IF(ISERROR(T921/T927),\"\",(T921/T927))","v":4.3390721690763729E-3},null,null,null,null,3328.5605372961941,{"$f":"IF(ISERROR(Z921/Z927),\"\",(Z921/Z927))","v":9.3415492957746506E-3},null,null,null,"Carpet",null,413.75531115457375,null,null,null,null,null,null,null,null,{"$f":"AG921*'Emission Factors'!$D$35","v":-984.02856042171391},null,null,null,null,null,null,null,-383.1495394225891,null,{"$f":"F921*'Emission Factors'!$Q$35","v":-446.73070021206121},null,null,{"$f":"D921*'Emission Factors'!$P$35","v":63.581160789472101},-1367.1780998443028,{"$f":"(L921-Z921)*'Emission Factors'!$O$35","v":0},{"$f":"T921*'Emission Factors'!$Q$35","v":-1422.3788457642231},null,null,{"$f":"R921*'Emission Factors'!$P$35","v":55.200745919920266}]
[null,"HIDE","Vinyl Flooring",0,"",0,"",null,null,null,null,0,{"$f":"IF(ISERROR(L922/L927),\"\",(L922/L927))","v":0},null,null,null,"Vinyl Flooring",0,{"$f":"IF(ISERROR(R922/R927),\"\",(R922/R927))","v":0},0,{"$f":"IF(ISERROR(T922/T927),\"\",(T922/T927))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z922/Z927),\"\",(Z922/Z927))","v":0},null,null,null,"Vinyl Flooring",null,0,null,null,null,null,null,null,null,null,{"$f":"AG922*'Emission Factors'!$D$37","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F922*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"D922*'Emission Factors'!$P$37","v":0},0,{"$f":"(L922-Z922)*'Emission Factors'!$O$37","v":0},{"$f":"T922*'Emission Factors'!$Q$37","v":0},null,null,{"$f":"R922*'Emission Factors'!$P$37","v":0}]
[null,"HIDE","PVC",0,"",0,"",null,null,null,null,0,{"$f":"IF(ISERROR(L923/L927),\"\",(L923/L927))","v":0},null,null,null,"PVC",0,{"$f":"IF(ISERROR(R923/R927),\"\",(R923/R927))","v":0},0,{"$f":"IF(ISERROR(T923/T927),\"\",(T923/T927))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z923/Z927),\"\",(Z923/Z927))","v":0},null,null,null,"PVC",null,0,null,null,null,null,null,null,null,null,{"$f":"AG923*'Emission Factors'!$D$38","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F923*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"D923*'Emission Factors'!$P$38","v":0},0,{"$f":"(L923-Z923)*'Emission Factors'!$O$38","v":0},{"$f":"T923*'Emission Factors'!$Q$38","v":0},null,null,{"$f":"R923*'Emission Factors'!$P$38","v":0}]
[null,"HIDE","Fiberglass Insulation",0,"",0,"",null,null,null,null,0,{"$f":"IF(ISERROR(L924/L927),\"\",(L924/L927))","v":0},null,null,null,"Fiberglass Insulation",0,{"$f":"IF(ISERROR(R924/R927),\"\",(R924/R927))","v":0},0,{"$f":"IF(ISERROR(T924/T927),\"\",(T924/T927))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z924/Z927),\"\",(Z924/Z927))","v":0},null,null,null,"Fiberglass Insulation",null,0,null,null,null,null,null,null,null,null,{"$f":"AG924*'Emission Factors'!$D$39","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F924*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"D924*'Emission Factors'!$P$39","v":0},0,{"$f":"(L924-Z924)*'Emission Factors'!$O$39","v":0},{"$f":"T924*'Emission Factors'!$Q$39","v":0},null,null,{"$f":"R924*'Emission Factors'!$P$39","v":0}]
[null,"HIDE","Wood Flooring, Cabinets, Doors",0,"",0,"",null,null,null,null,0,{"$f":"IF(ISERROR(L925/L927),\"\",(L925/L927))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",0,{"$f":"IF(ISERROR(R925/R927),\"\",(R925/R927))","v":0},0,{"$f":"IF(ISERROR(T925/T927),\"\",(T925/T927))","v":0},null,null,null,null,0,{"$f":"IF(ISERROR(Z925/Z927),\"\",(Z925/Z927))","v":0},null,null,null,"Wood Flooring, Cabinets, Doors",null,0,null,null,null,null,null,null,null,null,{"$f":"AG925*'Emission Factors'!$D$41","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F925*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"D925*'Emission Factors'!$P$41","v":0},0,{"$f":"(L925-Z925)*'Emission Factors'!$O$41","v":0},{"$f":"T925*'Emission Factors'!$Q$41","v":0},null,null,{"$f":"R925*'Emission Factors'!$P$41","v":0}]
[null,null,"Other / Undifferentiated",60427.864846613345,0.97404291463587267,1610.3307386429187,2.595708536412724E-2,null,null,null,null,62038.195585256268,{"$f":"IF(ISERROR(L926/L927),\"\",(L926/L927))","v":0.17410915492957749},null,null,null,"Other / Undifferentiated",52716.233157710136,{"$f":"IF(ISERROR(R926/R927),\"\",(R926/R927))","v":0.24259594715915983},9321.962427546121,{"$f":"IF(ISERROR(T926/T927),\"\",(T926/T927))","v":6.7056144418234334E-2},null,null,null,null,62038.195585256253,{"$f":"IF(ISERROR(Z926/Z927),\"\",(Z926/Z927))","v":0.17410915492957746},null,null,null,"Other",null,7711.6316889032023,null,null,null,null,null,null,null,null,{"$f":"AG926*'Emission Factors'!$D$42","v":0},null,null,null,null,null,null,null,0,null,{"$f":"F926*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"D926*'Emission Factors'!$P$42","v":0},0,{"$f":"(L926-Z926)*'Emission Factors'!$O$42","v":0},{"$f":"T926*'Emission Factors'!$Q$42","v":0},null,null,{"$f":"R926*'Emission Factors'!$P$42","v":0}]
[null,null,"Total",{"$f":"SUM(D910:D926)","v":261592.48851347767},0.73415492957746487,{"$f":"SUM(F910:F926)","v":94725.337567230512},0.26584507042253519,null,null,null,null,{"$f":"SUM(L910:L926)","v":356317.82608070818},{"$f":"IF(ISERROR(L927/$L927),\"\",(L927/$L927))","v":1},null,null,null,"Total",{"$f":"SUM(R910:R926)","v":217300.55169934317},{"$f":"IF(ISERROR(R927/$L927),\"\",(R927/$L927))","v":0.60985035211267613},{"$f":"SUM(T910:T926)","v":139017.27438136502},{"$f":"IF(ISERROR(T927/$L927),\"\",(T927/$L927))","v":0.39014964788732392},null,null,null,null,{"$f":"SUM(Z910:Z926)","v":356317.82608070818},{"$f":"IF(ISERROR(Z927/$L927),\"\",(Z927/$L927))","v":1},null,null,null,"Total",null,{"$f":"ROUND(SUM(AG910:AG926),2)","v":44291.94},null,null,null,null,null,null,null,null,{"$f":"ROUND(SUM(AP910:AP926),2)","v":-19183.25},null,null,null,null,null,null,null,{"$f":"SUM(AX910:AX926)","v":-84821.462952049347},null,{"$f":"SUM(AZ910:AZ926)","v":-34549.424647928441},null,null,{"$f":"SUM(BC910:BC926)","v":-50272.038304120913},{"$f":"SUM(BD910:BD926)","v":-104004.71636633035},{"$f":"SUM(BE910:BE926)","v":5.1107365366419743E-12},{"$f":"SUM(BF910:BF926)","v":-60557.28356832904},null,null,{"$f":"SUM(BI910:BI926)","v":-43447.432798001319}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD927-AX927","v":-19183.253414281004},{"$f":"SUM(AO927:AV927)","v":-19183.25},{"$f":"AY928-AX928","v":3.4142810036428273E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF782,AF705,AF628,AF551,AF474,AF397,AF320,AF243,AF166,AF89)-AF859","v":0}]
[]
[null,null,"Numbers for Figures on Results Tab"]
[]
[null,null,"Bar chart labels:"]
[null,null,"Source Reduction"]
[null,null,"Increased Recycling"]
[null,null,"Increased Composting"]
[null,null,"Decreased Landfilling"]
[]
[null,null,"Source Reduction and New Tons Recycled and Composted by Strategy"]
[null,null,"Single-Family Homes: PAYT, Additional Recycling, and Food Waste Collection"]
[null,null,"Source reduction of",{"$f":"ROUND(AF879+AI879+AL879+AM879,2)","v":12073.02},"tons waste"]
[null,null,"Increased recycling of",{"$f":"ROUND(AG879+AJ879,2)","v":24973.45},"tons of waste"]
[null,null,"Increased composting of",{"$f":"ROUND(AH879+AK879,2)","v":12066.13},"tons of waste"]
[null,null,"Multi-Family Homes: Multi-Family Recycling"]
[null,null,"Source reduction of",{"$f":"ROUND(AF891+AI891+AL891+AM891,2)","v":0},"tons waste"]
[null,null,"Increased recycling of",{"$f":"ROUND(AG891+AJ891,2)","v":0.26},"tons of waste"]
[null,null,"Increased composting of",{"$f":"ROUND(AH891+AK891,2)","v":0},"tons of waste"]
[null,null,"Commercial: Commercial Diversion"]
[null,null,"Source reduction of",{"$f":"ROUND(AF904+AI904+AL904+AM904,2)","v":0},"tons waste"]
[null,null,"Increased recycling of",{"$f":"ROUND(AG904+AJ904,2)","v":29411.68},"tons of waste"]
[null,null,"Increased composting of",{"$f":"ROUND(AH904+AK904,2)","v":4450.75},"tons of waste"]
[null,null,"C&D: C&D Recycling"]
[null,null,"Source reduction of",{"$f":"ROUND(AF927+AI927+AL927+AM927,2)","v":0},"tons waste"]
[null,null,"Increased recycling of",{"$f":"ROUND(AG927+AJ927,2)","v":44291.94},"tons of waste"]
[null,null,"Increased composting of",{"$f":"ROUND(AH927+AK927,2)","v":0},"tons of waste"]
[]
[]
[null,null,"GHG Reductions by Strategy and Waste Destination"]
[null,null,"Single-Family Homes: PAYT, Additional Recycling, and Food Waste Collection"]
[null,null,"metric tons CO2e from source reduction",{"$f":"ROUND(-(AO879+AR879+AU879+AV879),2)","v":23316.18}]
[null,null,"metric tons CO2e from increased recycling",{"$f":"ROUND(-(AP879+AS879),2)","v":46665.93}]
[null,null,"metric tons CO2e from increased composting",{"$f":"ROUND(-(AQ879+AT879),2)","v":1240.97}]
[null,null,"Multi-Family Homes: Multi-Family Recycling"]
[null,null,"metric tons CO2e from source reduction",{"$f":"ROUND(-(AO891+AR891+AU891+AV891),2)","v":0}]
[null,null,"metric tons CO2e from increased recycling",{"$f":"ROUND(-(AP891+AS891),2)","v":0}]
[null,null,"metric tons CO2e from increased composting",{"$f":"ROUND(-(AQ891+AT891),2)","v":0}]
[null,null,"Commercial: Commercial Diversion"]
[null,null,"metric tons CO2e from source reduction",{"$f":"ROUND(-(AO904+AR904+AU904+AV904),2)","v":0}]
[null,null,"metric tons CO2e from increased recycling",{"$f":"ROUND(-(AP904+AS904),2)","v":62025.68}]
[null,null,"metric tons CO2e from increased composting",{"$f":"ROUND(-(AQ904+AT904),2)","v":2657.09}]
[null,null,"C&D: C&D Recycling"]
[null,null,"metric tons CO2e from source reduction",{"$f":"ROUND(-(AO927+AR927+AU927+AV927),2)","v":0}]
[null,null,"metric tons CO2e from increased recycling",{"$f":"ROUND(-(AP927+AS927),2)","v":19183.25}]
[null,null,"metric tons CO2e from increased composting",{"$f":"ROUND(-(AQ927+AT927),2)","v":0}]
[]
[]
[]
[]
[]
[null,null,"Total New Tons Diverted by Sector"]
[null,null,"Single-Family Homes: PAYT, Additional Recycling, and Food Waste Collection",{"$f":"ROUND(SUM(AF879:AM879),2)","v":49112.6}]
[null,null,"Multi-Family Homes: Multi-Family Recycling",{"$f":"ROUND(SUM(AF891:AM891),2)","v":0.26}]
[null,null,"Commercial: Commercial Diversion",{"$f":"ROUND(SUM(AF904:AM904),2)","v":33862.43}]
[null,null,"C&D: C&D Recycling",{"$f":"ROUND(SUM(AF927:AM927),2)","v":44291.94}]
[]
[null,null,"Total MTCO2e Saved by Sector"]
[null,null,"Single-Family Homes: PAYT, Additional Recycling, and Food Waste Collection",{"$f":"ROUND(-SUM(AO879:AV879),2)","v":71223.08}]
[null,null,"Multi-Family Homes: Multi-Family Recycling",{"$f":"ROUND(-SUM(AO891:AV891),2)","v":0}]
[null,null,"Commercial: Commercial Diversion",{"$f":"ROUND(-SUM(AO904:AV904),2)","v":64682.77}]
[null,null,"C&D: C&D Recycling",{"$f":"ROUND(-SUM(AO927:AV927),2)","v":19183.25}]
[]
[null,null,"New tons recycled and composted pie chart labels:"]
[null,null,"New Tons Recycled by Strategy"]
[null,null,"New Tons Composted by Strategy"]
[]
[null,null,"Buildout Year Pie Chart labels:"]
[null,null,"Recycled","Composted","Combusted",null,"Landfilled"]
[]
[]
[null,null,"Final pie chart titles"]
[null,null,{"$f":"IF(End_Yr=\"\",\"End Year\",End_Yr) & \" Snapshot: Business as Usual\"","v":"2026 Snapshot: Business as Usual"}]
[null,null,{"$f":"IF(End_Yr=\"\",\"End Year\",End_Yr) & \" Snapshot: With Strategies Implemented\"","v":"2026 Snapshot: With Strategies Implemented"}]
[]
[null,null,"BAU and Strategy GHG Emissions"]
[null,null,null,"BAU","With Strategies Implemented"]
[null,null,"Total GHGs",{"$f":"AX879+AX891+AX904+AX927","v":-428591.93482097622},{"$f":"BD879+BD891+BD904+BD927","v":-583466.87066641136},"SF + MF + Commercial + C&D"]
[null,null,"Recycling",{"$f":"AZ879+AZ891+AZ904+AZ927","v":-370468.02153885562},{"$f":"BF879+BF891+BF904+BF927","v":-497877.72465696582},"SF + MF + Commercial + C&D"]
[null,null,"Composting",{"$f":"BA879+BA891+BA904+BA927","v":-5732.8979335652466},{"$f":"BG879+BG891+BG904+BG927","v":-7532.0136194223069},"SF + MF + Commercial + C&D"]
[null,null,"Combustion",{"$f":"BB879+BB891+BB904+BB927","v":-2018.3107143901659},{"$f":"BH879+BH891+BH904+BH927","v":442.11281781965164},"SF + MF + Commercial + C&D"]
[null,null,"Landfilling",{"$f":"BC879+BC891+BC904+BC927","v":-50372.704634165173},{"$f":"BI879+BI891+BI904+BI927","v":-45049.664680503534},"SF + MF + Commercial + C&D"]
[null,null,"Source Reduction",0,{"$f":"BE879+BE891+BE904+BE927","v":-33449.580527339334},"SF + MF + Commercial + C&D"]
[]
[]
[null,null,"Annual GHG Reductions","Annual GHG Reductions","Cumulative GHG Reductions"]
[null,null,{"$f":"Base_Yr","v":2016},"N/A*","N/A*","no strat in first year"]
[null,null,{"$f":"C1016+1","v":2017},{"$f":"-SUM(AO109:AV109,AO121:AV121,AO134:AV134,AO157:AV157)","v":15148.37},{"$f":"SUM($D$1016:D1017)","v":15148.37}]
[null,null,{"$f":"C1017+1","v":2018},{"$f":"-SUM(AO186:AV186,AO198:AV198,AO211:AV211,AO234:AV234)","v":15220.87},{"$f":"SUM($D$1016:D1018)","v":30369.24}]
[null,null,2019,{"$f":"-SUM(AO263:AV263,AO275:AV275,AO288:AV288,AO311:AV311)","v":15296.01},{"$f":"SUM($D$1016:D1019)","v":45665.25}]
[null,null,2020,{"$f":"-SUM(AO340:AV340,AO352:AV352,AO365:AV365,AO388:AV388)","v":15373.94},{"$f":"SUM($D$1016:D1020)","v":61039.19}]
[null,null,2021,{"$f":"-SUM(AO417:AV417,AO429:AV429,AO442:AV442,AO465:AV465)","v":15454.740000000003},{"$f":"SUM($D$1016:D1021)","v":76493.930000000008}]
[null,null,2022,{"$f":"-SUM(AO494:AV494,AO506:AV506,AO519:AV519,AO542:AV542)","v":15538.560000000001},{"$f":"SUM($D$1016:D1022)","v":92032.49}]
[null,null,2023,{"$f":"-SUM(AO571:AV571,AO583:AV583,AO596:AV596,AO619:AV619)","v":15625.480000000001},{"$f":"SUM($D$1016:D1023)","v":107657.97}]
[null,null,2024,{"$f":"-SUM(AO648:AV648,AO660:AV660,AO673:AV673,AO696:AV696)","v":15715.66},{"$f":"SUM($D$1016:D1024)","v":123373.63}]
[null,null,2025,{"$f":"-SUM(AO725:AV725,AO737:AV737,AO750:AV750,AO773:AV773)","v":15809.210000000001},{"$f":"SUM($D$1016:D1025)","v":139182.84}]
[null,null,2026,{"$f":"-SUM(AO802:AV802,AO814:AV814,AO827:AV827,AO850:AV850)","v":15906.29},{"$f":"SUM($D$1016:D1026)","v":155089.13}]
[]
[]
[null,null,null,"Tons Recycled",null,"Tons Composted",null,"Tons Combusted",null,"Tons Landfilled"]
[null,null,"Annual Tonnage","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies"]
[null,null,{"$f":"Base_Yr","v":2016},{"$f":"F32+F44+F57+F80","v":20061.898730474732},"N/A*",{"$f":"H32+H44+H57+H80","v":4090.4335422797012},"N/A*",{"$f":"J32+J44+J57+J80","v":5630.3559720330904},"N/A*",{"$f":"D32+D44+D57+D80","v":46740.000721951539},"N/A*","no strat in first year"]
[null,null,{"$f":"C1031+1","v":2017},{"$f":"F109+F121+F134+F157","v":20377.261728422905},{"$f":"T109+T121+T134+T157","v":29097.944424079869},{"$f":"H109+H121+H134+H157","v":4092.6874231232969},{"$f":"V109+V121+V134+V157","v":5613.3591864001573},{"$f":"J109+J121+J134+J157","v":5633.4583696974987},{"$f":"X109+X121+X134+X157","v":4205.9163348861912},{"$f":"D109+D121+D134+D157","v":47606.130563289888},{"$f":"R109+R121+R134+R157","v":37468.589580260188}]
[null,null,{"$f":"C1032+1","v":2018},{"$f":"F186+F198+F211+F234","v":20705.231570199783},{"$f":"T186+T198+T211+T234","v":29578.822443366487},{"$f":"H186+H198+H211+H234","v":4094.9425458838691},{"$f":"V186+V198+V211+V234","v":5616.4522186197701},{"$f":"J186+J198+J211+J234","v":5636.5624768224316},{"$f":"X186+X198+X211+X234","v":4208.2338482155192},{"$f":"D186+D198+D211+D234","v":48507.072700829507},{"$f":"R186+R198+R211+R234","v":38215.842833375013}]
[null,null,2019,{"$f":"F263+F275+F288+F311","v":21046.323177893202},{"$f":"T263+T275+T288+T311","v":30078.957495243671},{"$f":"H263+H275+H288+H311","v":4097.1989112457304},{"$f":"V263+V275+V288+V311","v":5619.5469551394253},{"$f":"J263+J275+J288+J311","v":5639.6682943498236},{"$f":"X263+X275+X288+X311","v":4210.5526385241319},{"$f":"D263+D275+D288+D311","v":49444.249136502796},{"$f":"R263+R275+R288+R311","v":38993.194687770068}]
[null,null,2020,{"$f":"F340+F352+F365+F388","v":21401.072511571481},{"$f":"T340+T352+T365+T388","v":30599.13614534416},{"$f":"H340+H352+H365+H388","v":4099.4565198935679},{"$f":"V340+V352+V365+V388","v":5622.6433968982146},{"$f":"J340+J352+J365+J388","v":5642.7758232221258},{"$f":"X340+X352+X365+X388","v":4212.8727065156618},{"$f":"D340+D352+D365+D388","v":50419.139970505385},{"$f":"R340+R352+R365+R388","v":39801.874637839494}]
[null,null,2021,{"$f":"F417+F429+F442+F465","v":21770.0374288278},{"$f":"T417+T429+T442+T465","v":31140.177095731065},{"$f":"H417+H429+H442+H465","v":4101.7153725124499},{"$f":"V417+V429+V442+V465","v":5625.7415448357506},{"$f":"J417+J429+J442+J465","v":5645.8850643823116},{"$f":"X417+X429+X442+X465","v":4215.1940528941268},{"$f":"D417+D429+D442+D465","v":51433.285775004653},{"$f":"R417+R429+R442+R465","v":40643.16241104361}]
[null,null,2022,{"$f":"F494+F506+F519+F542","v":22153.798579442759},{"$f":"T494+T506+T519+T542","v":31702.93249788924},{"$f":"H494+H506+H519+H542","v":4103.9754697878197},{"$f":"V494+V506+V519+V542","v":5628.841399892156},{"$f":"J494+J506+J519+J542","v":5648.9960187738752},{"$f":"X494+X506+X519+X542","v":4217.5166783639343},{"$f":"D494+D506+D519+D542","v":52488.2900648305},{"$f":"R494+R506+R519+R542","v":41518.390020270759}]
[null,null,2023,{"$f":"F571+F583+F596+F619","v":22552.960336600008},{"$f":"T571+T583+T596+T619","v":32288.289319361273},{"$f":"H571+H583+H596+H619","v":4106.2368124054983},{"$f":"V571+V583+V596+V619","v":5631.9429630080758},{"$f":"J571+J583+J596+J619","v":5652.1086873408276},{"$f":"X571+X583+X596+X619","v":4219.8405836298807},{"$f":"D571+D583+D596+D619","v":53585.821869110499},{"$f":"R571+R583+R596+R619","v":42428.943900052152}]
[null,null,2024,{"$f":"F648+F660+F673+F696","v":22968.151766148352},{"$f":"T648+T660+T673+T696","v":32897.170766219919},{"$f":"H648+H660+H673+H696","v":4108.4994010516866},{"$f":"V648+V660+V673+V696","v":5635.0462351246724},{"$f":"J648+J660+J673+J696","v":5655.2230710277017},{"$f":"X648+X660+X673+X696","v":4222.1657693971511},{"$f":"D648+D660+D673+D696","v":54727.618407973881},{"$f":"R648+R660+R673+R696","v":43376.267130055501}]
[null,null,2025,{"$f":"F725+F737+F750+F773","v":23400.027635464809},{"$f":"T725+T737+T750+T773","v":33530.537763658096},{"$f":"H725+H737+H750+H773","v":4110.7632364129604},{"$f":"V725+V737+V750+V773","v":5638.1512171836266},{"$f":"J725+J737+J750+J773","v":5658.339170779549},{"$f":"X725+X737+X750+X773","v":4224.4922363713158},{"$f":"D725+D737+D750+D773","v":55915.487878617074},{"$f":"R725+R737+R750+R773","v":44361.86174942361}]
[null,null,2026,{"$f":"F802+F814+F827+F850","v":23849.269463536548},{"$f":"T802+T814+T827+T850","v":34189.390497071108},{"$f":"H802+H814+H827+H850","v":4113.0283191762765},{"$f":"V802+V814+V827+V850","v":5641.2579101271385},{"$f":"J802+J814+J827+J850","v":5661.4569875419465},{"$f":"X802+X814+X827+X850","v":4226.8199852583366},{"$f":"D802+D814+D827+D850","v":57151.312355198796},{"$f":"R802+R814+R827+R850","v":45387.29116566931}]
[]
[null,null,null,{"$f":"Base_Yr","v":2016},null,null,{"$f":"D1043+1","v":2017},null,null,{"$f":"G1043+1","v":2018},null,null,{"$f":"J1043+1","v":2019},null,null,{"$f":"M1043+1","v":2020},null,null,{"$f":"P1043+1","v":2021},null,null,{"$f":"S1043+1","v":2022},null,null,{"$f":"V1043+1","v":2023},null,null,{"$f":"Y1043+1","v":2024},null,null,{"$f":"AB1043+1","v":2025},null,null,{"$f":"AE1043+1","v":2026}]
[null,null,null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies",null,"BAU","With Strategies"]
[null,null,"Tons Recycled",{"$f":"VLOOKUP(D$1050,$C$1031:$K$1041,D1051,FALSE)","v":20061.898730474732},"N/A*",null,{"$f":"VLOOKUP(G$1050,$C$1031:$K$1041,G1051,FALSE)","v":20377.261728422905},29097.944424079869,null,{"$f":"VLOOKUP(J$1050,$C$1031:$K$1041,J1051,FALSE)","v":20705.231570199783},29578.822443366487,null,{"$f":"VLOOKUP(M$1050,$C$1031:$K$1041,M1051,FALSE)","v":21046.323177893202},30078.957495243671,null,{"$f":"VLOOKUP(P$1050,$C$1031:$K$1041,P1051,FALSE)","v":21401.072511571481},30599.13614534416,null,{"$f":"VLOOKUP(S$1050,$C$1031:$K$1041,S1051,FALSE)","v":21770.0374288278},31140.177095731065,null,{"$f":"VLOOKUP(V$1050,$C$1031:$K$1041,V1051,FALSE)","v":22153.798579442759},31702.93249788924,null,{"$f":"VLOOKUP(Y$1050,$C$1031:$K$1041,Y1051,FALSE)","v":22552.960336600008},32288.289319361273,null,{"$f":"VLOOKUP(AB$1050,$C$1031:$K$1041,AB1051,FALSE)","v":22968.151766148352},32897.170766219919,null,{"$f":"VLOOKUP(AE$1050,$C$1031:$K$1041,AE1051,FALSE)","v":23400.027635464809},33530.537763658096,null,{"$f":"VLOOKUP(AH$1050,$C$1031:$K$1041,AH1051,FALSE)","v":23849.269463536548},34189.390497071108]
[null,null,"Tons Composted",4090.4335422797012,"N/A*",null,4092.6874231232969,5613.3591864001573,null,4094.9425458838691,5616.4522186197701,null,4097.1989112457304,5619.5469551394253,null,4099.4565198935679,5622.6433968982146,null,4101.7153725124499,5625.7415448357506,null,4103.9754697878197,5628.841399892156,null,4106.2368124054983,5631.9429630080758,null,4108.4994010516866,5635.0462351246724,null,4110.7632364129604,5638.1512171836266,null,4113.0283191762765,5641.2579101271385]
[null,null,"Tons Combusted",5630.3559720330904,"N/A*",null,5633.4583696974987,4205.9163348861912,null,5636.5624768224316,4208.2338482155192,null,5639.6682943498236,4210.5526385241319,null,5642.7758232221258,4212.8727065156618,null,5645.8850643823116,4215.1940528941268,null,5648.9960187738752,4217.5166783639343,null,5652.1086873408276,4219.8405836298807,null,5655.2230710277017,4222.1657693971511,null,5658.339170779549,4224.4922363713158,null,5661.4569875419465,4226.8199852583366]
[null,null,"Tons Landfilled",46740.000721951539,"N/A*",null,47606.130563289888,37468.589580260188,null,48507.072700829507,38215.842833375013,null,49444.249136502796,38993.194687770068,null,50419.139970505385,39801.874637839494,null,51433.285775004653,40643.16241104361,null,52488.2900648305,41518.390020270759,null,53585.821869110499,42428.943900052152,null,54727.618407973881,43376.267130055501,null,55915.487878617074,44361.86174942361,null,57151.312355198796,45387.29116566931]
[null,null,"Total Generated",{"$f":"SUM(D1045:D1048)","v":76522.688966739064},{"$f":"SUM(E1045:E1048)","v":0},null,{"$f":"SUM(G1045:G1048)","v":77709.538084533589},{"$f":"SUM(H1045:H1048)","v":76385.809525626406},null,{"$f":"SUM(J1045:J1048)","v":78943.809293735598},{"$f":"SUM(K1045:K1048)","v":77619.351343576796},null,{"$f":"SUM(M1045:M1048)","v":80227.439519991545},{"$f":"SUM(N1045:N1048)","v":78902.251776677294},null,{"$f":"SUM(P1045:P1048)","v":81562.444825192564},{"$f":"SUM(Q1045:Q1048)","v":80236.526886597538},null,{"$f":"SUM(S1045:S1048)","v":82950.923640727211},{"$f":"SUM(T1045:T1048)","v":81624.275104504544},null,{"$f":"SUM(V1045:V1048)","v":84395.060132834958},{"$f":"SUM(W1045:W1048)","v":83067.680596416089},null,{"$f":"SUM(Y1045:Y1048)","v":85897.127705456835},{"$f":"SUM(Z1045:Z1048)","v":84569.016766051383},null,{"$f":"SUM(AB1045:AB1048)","v":87459.49264620163},{"$f":"SUM(AC1045:AC1048)","v":86130.649900797245},null,{"$f":"SUM(AE1045:AE1048)","v":89084.617921274388},{"$f":"SUM(AF1045:AF1048)","v":87755.042966636654},null,{"$f":"SUM(AH1045:AH1048)","v":90775.067125453555},{"$f":"SUM(AI1045:AI1048)","v":89444.759558125894}]
[null,null,"Year ->",{"$f":"D1043","v":2016},{"$f":"D1043","v":2016},null,{"$f":"G1043","v":2017},{"$f":"G1043","v":2017},null,{"$f":"J1043","v":2018},{"$f":"J1043","v":2018},null,{"$f":"M1043","v":2019},{"$f":"M1043","v":2019},null,{"$f":"P1043","v":2020},{"$f":"P1043","v":2020},null,{"$f":"S1043","v":2021},{"$f":"S1043","v":2021},null,{"$f":"V1043","v":2022},{"$f":"V1043","v":2022},null,{"$f":"Y1043","v":2023},{"$f":"Y1043","v":2023},null,{"$f":"AB1043","v":2024},{"$f":"AB1043","v":2024},null,{"$f":"AE1043","v":2025},{"$f":"AE1043","v":2025},null,{"$f":"AH1043","v":2026},{"$f":"AH1043","v":2026}]
[null,null,"Column ->",2,{"$f":"D1051+1","v":3},null,{"$f":"D1051","v":2},3,null,{"$f":"G1051","v":2},3,null,{"$f":"J1051","v":2},3,null,{"$f":"M1051","v":2},3,null,{"$f":"P1051","v":2},3,null,{"$f":"S1051","v":2},3,null,{"$f":"V1051","v":2},3,null,{"$f":"Y1051","v":2},3,null,{"$f":"AB1051","v":2},3,null,{"$f":"AE1051","v":2},3]
[null,null,null,{"$f":"D1051+2","v":4},5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5,null,4,5]
[null,null,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7,null,6,7]
[null,null,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9,null,8,9]
[]
[null,null,"Percent Change"]
[null,null,"Tons Recycled",null,{"$f":"\"+\" & TEXT((E1045-D1045)/D1045,\"0%\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"\"+\" & TEXT((H1045-G1045)/G1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((K1045-J1045)/J1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((N1045-M1045)/M1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((Q1045-P1045)/P1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((T1045-S1045)/S1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((W1045-V1045)/V1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((Z1045-Y1045)/Y1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((AC1045-AB1045)/AB1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((AF1045-AE1045)/AE1045,\"0%\")","v":"+43%"},null,null,{"$f":"\"+\" & TEXT((AI1045-AH1045)/AH1045,\"0%\")","v":"+43%"}]
[null,null,"Tons Composted",null,{"$f":"\"+\" & TEXT((E1046-D1046)/D1046,\"0%\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"\"+\" & TEXT((H1046-G1046)/G1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((K1046-J1046)/J1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((N1046-M1046)/M1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((Q1046-P1046)/P1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((T1046-S1046)/S1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((W1046-V1046)/V1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((Z1046-Y1046)/Y1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((AC1046-AB1046)/AB1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((AF1046-AE1046)/AE1046,\"0%\")","v":"+37%"},null,null,{"$f":"\"+\" & TEXT((AI1046-AH1046)/AH1046,\"0%\")","v":"+37%"}]
[null,null,"Tons Combusted",null,{"$f":"TEXT((E1047-D1047)/D1047,\"0%\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"TEXT((H1047-G1047)/G1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((K1047-J1047)/J1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((N1047-M1047)/M1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((Q1047-P1047)/P1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((T1047-S1047)/S1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((W1047-V1047)/V1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((Z1047-Y1047)/Y1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((AC1047-AB1047)/AB1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((AF1047-AE1047)/AE1047,\"0%\")","v":"-25%"},null,null,{"$f":"TEXT((AI1047-AH1047)/AH1047,\"0%\")","v":"-25%"}]
[null,null,"Tons Landfilled",null,{"$f":"TEXT((E1048-D1048)/D1048,\"0%\")","v":{"$error":"#VALUE!"}},null,null,{"$f":"TEXT((H1048-G1048)/G1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((K1048-J1048)/J1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((N1048-M1048)/M1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((Q1048-P1048)/P1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((T1048-S1048)/S1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((W1048-V1048)/V1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((Z1048-Y1048)/Y1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((AC1048-AB1048)/AB1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((AF1048-AE1048)/AE1048,\"0%\")","v":"-21%"},null,null,{"$f":"TEXT((AI1048-AH1048)/AH1048,\"0%\")","v":"-21%"}]
[null,null,"Total Generated",null,{"$f":"TEXT((E1049-D1049)/D1049,\"0%\")","v":"-100%"},null,null,{"$f":"TEXT((H1049-G1049)/G1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((K1049-J1049)/J1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((N1049-M1049)/M1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((Q1049-P1049)/P1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((T1049-S1049)/S1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((W1049-V1049)/V1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((Z1049-Y1049)/Y1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((AC1049-AB1049)/AB1049,\"0%\")","v":"-2%"},null,null,{"$f":"TEXT((AF1049-AE1049)/AE1049,\"0%\")","v":"-1%"},null,null,{"$f":"TEXT((AI1049-AH1049)/AH1049,\"0%\")","v":"-1%"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Total generated"]
[null,null,"Annual Tonnage Reductions","Tons Landfilled","Tons Combusted","Tons Recycled","Tons Composted","BAU","With Strategies"]
[null,null,{"$f":"Base_Yr","v":2016},0,0,0,0,{"$f":"SUM(D1031,F1031,H1031,J1031)","v":76522.688966739064},{"$f":"SUM(E1031,G1031,I1031,K1031)","v":0}]
[null,null,{"$f":"C1075+1","v":2017},{"$f":"(R109-D109)+(R121-D121)+(R134-D134)+(R157-D157)","v":-10137.540983029707},{"$f":"(X109-J109)+(X121-J121)+(X134-J134)+(X157-J157)","v":-1427.5420348113078},{"$f":"(T109-F109)+(T121-F121)+(T134-F134)+(T157-F157)","v":8720.6826956569603},{"$f":"(V109-H109)+(V121-H121)+(V134-H134)+(V157-H157)","v":1520.6717632768609},77709.538084533589,76385.809525626406]
[null,null,{"$f":"C1076+1","v":2018},{"$f":"(R186-D186)+(R198-D198)+(R211-D211)+(R234-D234)","v":-10291.229867454493},{"$f":"(X186-J186)+(X198-J198)+(X211-J211)+(X234-J234)","v":-1428.3286286069124},{"$f":"(T186-F186)+(T198-F198)+(T211-F211)+(T234-F234)","v":8873.5908731667041},{"$f":"(V186-H186)+(V198-H198)+(V211-H211)+(V234-H234)","v":1521.5096727359005},78943.809293735598,77619.351343576796]
[null,null,2019,{"$f":"(R263-D263)+(R275-D275)+(R288-D288)+(R311-D311)","v":-10451.054448732735},{"$f":"(X263-J263)+(X275-J275)+(X288-J288)+(X311-J311)","v":-1429.1156558256907},{"$f":"(T263-F263)+(T275-F275)+(T288-F288)+(T311-F311)","v":9032.6343173504683},{"$f":"(V263-H263)+(V275-H275)+(V288-H288)+(V311-H311)","v":1522.3480438936949},80227.439519991545,78902.251776677294]
[null,null,2020,{"$f":"(R340-D340)+(R352-D352)+(R365-D365)+(R388-D388)","v":-10617.265332665887},{"$f":"(X340-J340)+(X352-J352)+(X365-J365)+(X388-J388)","v":-1429.9031167064634},{"$f":"(T340-F340)+(T352-F352)+(T365-F365)+(T388-F388)","v":9198.0636337726792},{"$f":"(V340-H340)+(V352-H352)+(V365-H365)+(V388-H388)","v":1523.1868770046474},81562.444825192564,80236.526886597538]
[null,null,2021,{"$f":"(R417-D417)+(R429-D429)+(R442-D442)+(R465-D465)","v":-10790.12336396104},{"$f":"(X417-J417)+(X429-J429)+(X442-J442)+(X465-J465)","v":-1430.6910114881855},{"$f":"(T417-F417)+(T429-F429)+(T442-F442)+(T465-F465)","v":9370.1396669032656},{"$f":"(V417-H417)+(V429-H429)+(V442-H442)+(V465-H465)","v":1524.0261723233009},82950.923640727211,81624.275104504544]
[null,null,2022,{"$f":"(R494-D494)+(R506-D506)+(R519-D519)+(R542-D542)","v":-10969.900044559741},{"$f":"(X494-J494)+(X506-J506)+(X519-J519)+(X542-J542)","v":-1431.4793404099407},{"$f":"(T494-F494)+(T506-F506)+(T519-F519)+(T542-F542)","v":9549.1339184464796},{"$f":"(V494-H494)+(V506-H506)+(V519-H519)+(V542-H542)","v":1524.8659301043367},84395.060132834958,83067.680596416089]
[null,null,2023,{"$f":"(R571-D571)+(R583-D583)+(R596-D596)+(R619-D619)","v":-11156.877969058349},{"$f":"(X571-J571)+(X583-J583)+(X596-J596)+(X619-J619)","v":-1432.2681037109467},{"$f":"(T571-F571)+(T583-F583)+(T596-F596)+(T619-F619)","v":9735.3289827612662},{"$f":"(V571-H571)+(V583-H583)+(V596-H596)+(V619-H619)","v":1525.7061506025771},85897.127705456835,84569.016766051383]
[null,null,2024,{"$f":"(R648-D648)+(R660-D660)+(R673-D673)+(R696-D696)","v":-11351.351277918384},{"$f":"(X648-J648)+(X660-J660)+(X673-J673)+(X696-J696)","v":-1433.0573016305511},{"$f":"(T648-F648)+(T660-F660)+(T673-F673)+(T696-F696)","v":9929.0190000715666},{"$f":"(V648-H648)+(V660-H660)+(V673-H673)+(V696-H696)","v":1526.546834072986},87459.49264620163,86130.649900797245]
[null,null,2025,{"$f":"(R725-D725)+(R737-D737)+(R750-D750)+(R773-D773)","v":-11553.626129193457},{"$f":"(X725-J725)+(X737-J737)+(X750-J750)+(X773-J773)","v":-1433.8469344082339},{"$f":"(T725-F725)+(T737-F737)+(T750-F750)+(T773-F773)","v":10130.510128193288},{"$f":"(V725-H725)+(V737-H737)+(V750-H750)+(V773-H773)","v":1527.3879807706658},89084.617921274388,87755.042966636654]
[null,null,2026,{"$f":"(R802-D802)+(R814-D814)+(R827-D827)+(R850-D850)","v":-11764.02118952948},{"$f":"(X802-J802)+(X814-J814)+(X827-J827)+(X850-J850)","v":-1434.6370022836095},{"$f":"(T802-F802)+(T814-F814)+(T827-F827)+(T850-F850)","v":10340.121033534562},{"$f":"(V802-H802)+(V814-H814)+(V827-H827)+(V850-H850)","v":1528.2295909508616},90775.067125453555,89444.759558125894]
[]
[null,null,"Final Year Tonnages","Title:",{"$f":"End_Yr & \" Snapshot: Tonnage for Business as Usual and Strategy Implementation\"","v":"2026 Snapshot: Tonnage for Business as Usual and Strategy Implementation"}]
[null,null,null,"Single-Family",null,"Multi-Family",null,"Commercial",null,"C&D"]
[null,null,null,"BAU","With Strategies","BAU","With Strategies","BAU","With Strategies","BAU","With Strategies"]
[null,null,"Tons Recycled",{"$f":"F802","v":6345.8619223290352},{"$f":"T802","v":8468.6501382353763},{"$f":"F814","v":196.26378004235977},{"$f":"T814","v":196.2897762765225},{"$f":"F827","v":6038.8863769563413},{"$f":"T827","v":8987.3500684691808},{"$f":"F850","v":11268.257384208811},{"$f":"T850","v":16537.100514090031}]
[null,null,"Tons Composted",{"$f":"H802","v":2125.9401778459828},{"$f":"V802","v":3207.9904301759748},{"$f":"H814","v":12.832637926324381},{"$f":"V814","v":12.832637926324381},{"$f":"H827","v":1974.2555034039692},{"$f":"V827","v":2420.4348420248389},{"$f":"H850","v":0},{"$f":"V850","v":0}]
[null,null,"Tons Combusted",{"$f":"J802","v":2599.5146124019147},{"$f":"X802","v":1746.3232607880527},{"$f":"J814","v":344.44343999686657},{"$f":"X814","v":344.43942949507726},{"$f":"J827","v":2717.498935143165},{"$f":"X827","v":2136.0572949752068},{"$f":"J850","v":0},{"$f":"X850","v":0}]
[null,null,"Tons Landfilled",{"$f":"D802","v":11100.476076217452},{"$f":"R802","v":7418.5213922673156},{"$f":"D814","v":2436.6889874905619},{"$f":"R814","v":2436.6670017581882},{"$f":"D827","v":12495.847098013463},{"$f":"R827","v":9682.6457080477103},{"$f":"D850","v":31118.300193477316},{"$f":"R850","v":25849.457063596099}]
[]
[null,null,{"$f":"\"MTCO2e Saved by Strategy: \" & End_Yr & \" Snapshot\"","v":"MTCO2e Saved by Strategy: 2026 Snapshot"}]
[null,null,"Single-Family Homes: PAYT, Additional Recycling, and Food Waste Collection",{"$f":"ROUND(-SUM(AO802:AV802),2)","v":7139.98}]
[null,null,"Multi-Family Homes: Multi-Family Recycling",{"$f":"ROUND(-SUM(AO814:AV814),2)","v":0}]
[null,null,"Commercial: Commercial Diversion",{"$f":"ROUND(-SUM(AO827:AV827),2)","v":6484.32}]
[null,null,"C&D: C&D Recycling",{"$f":"ROUND(-SUM(AO850:AV850),2)","v":2281.9899999999998}]

{"sheet":"Emission Factors","index":17,"n_rows":85,"n_cols":20,"rows_kept":85,"cut":false,"hidden":false,"merged":[[55,18,56,18],[51,1,52,7],[55,13,56,13],[55,14,56,14],[55,15,56,15],[55,16,56,16],[55,17,56,17],[55,10,56,10],[44,13,44,19],[45,13,45,19],[49,0,49,10],[54,1,54,7],[54,9,54,11],[54,13,54,18],[45,1,45,7],[46,13,46,19],[21,13,21,18],[22,13,23,13],[22,14,23,14],[22,15,23,15],[22,16,23,16],[22,17,23,17],[22,18,23,18],[21,1,21,7],[21,9,21,11],[22,10,23,10],[22,11,23,11],[44,9,46,11],[5,13,5,18],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,18,7,18],[3,0,3,10],[19,0,19,10],[5,1,5,7],[6,11,7,11],[16,1,16,7],[6,10,7,10],[6,5,6,7],[6,2,6,4],[5,9,5,11],[16,9,16,11],[18,1,18,4],[72,1,72,2],[22,2,22,4],[22,5,22,7],[44,1,44,7],[55,2,55,4],[55,5,55,7],[46,1,46,7]]}
[null,null,null,"Life-Cycle Greenhouse Gas Emission Factors"]
[null,null,null,"(metric tons CO2 equivalent per short ton of material)"]
[]
["Emission Factors for Municipal Solid Waste (MSW)"]
[]
[null,"Source Reduction, Recycling, and Composting Relative to Landfilling and Combustion (MTCO2e/ton)",null,null,null,null,null,null,null,"Source Reduction Relative to Recycling and Composting Diversion (MTCO2e/ton)",null,null,null,"Gross Emission Factors for Landfilling, Source Reduction, Recycling, Composting, and Combustion (MTCO2e/ton) (not compared to disposal)"]
[null,null,"Vs. Landfilling (*average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,null,null,"Source Reduction vs Recycling","Source Reduction vs Composting*",null,"MSW","Source Reduction","Landfilling","Recycling","Combustion","Composting"]
[null,"MSW","Source Reduction","Recycling","Composting","Source Reduction","Recycling","Composting",null,"MSW"]
[null,"Metal",{"$f":"O9-P9","v":-3.7227304720964942},{"$f":"Q9-P9","v":-4.3606786647578639},null,{"$f":"O9-R9","v":-2.686927065101381},{"$f":"Q9-R9","v":-3.3248752577627507},null,null,"Metal",{"$f":"O9-Q9","v":0.63794819266136971},null,null,"Metal",{"$f":"SUMPRODUCT(O58:O59,$C$75:$C$76)","v":-3.702475952955298},{"$f":"SUMPRODUCT(P58:P59,$C$75:$C$76)","v":2.0254519141196047E-2},{"$f":"SUMPRODUCT(Q58:Q59,$C$75:$C$76)","v":-4.3404241456166677},{"$f":"SUMPRODUCT(R58:R59,$C$75:$C$76)","v":-1.0155488878539169}]
[null,"Glass",-0.54592006584997343,{"$f":"Q10-P10","v":-0.29677699231023896},null,-0.55318676571576308,{"$f":"Q10-R10","v":-0.30404369217602861},null,null,"Glass",{"$f":"O10-Q10","v":-0.24914307353973447},null,null,"Glass",{"$f":"O60","v":-0.52566554670877741},{"$f":"P60","v":2.0254519141196047E-2},{"$f":"Q60","v":-0.27652247316904294},{"$f":"R60","v":2.7521219006985689E-2}]
[null,"Plastic",-1.9432242328693785,{"$f":"Q11-P11","v":-1.0430911360750332},null,-3.1404070773822146,{"$f":"Q11-R11","v":-2.2402739805878693},null,null,"Plastic",{"$f":"O11-Q11","v":-0.90013309679434528},null,null,"Plastic",{"$f":"SUMPRODUCT(O61:O62,$C$78:$C$79)","v":-1.9229697137281825},{"$f":"SUMPRODUCT(P61:P62,$C$78:$C$79)","v":2.0254519141196047E-2},{"$f":"SUMPRODUCT(Q61:Q62,$C$78:$C$79)","v":-1.0228366169338372},{"$f":"SUMPRODUCT(R61:R62,$C$78:$C$79)","v":1.2174373636540321}]
[null,"Paper",-6.2412036389893535,{"$f":"Q12-P12","v":-3.1024417948720999},null,-5.6021076853946568,{"$f":"Q12-R12","v":-2.4633458412774036},null,null,"Paper",{"$f":"O12-Q12","v":-3.1387618441172536},null,null,"Paper",{"$f":"SUMPRODUCT(O63:O66,$C$81:$C$84)","v":-6.1136154653204722},{"$f":"SUMPRODUCT(P63:P66,$C$81:$C$84)","v":0.12758817366888142},{"$f":"SUMPRODUCT(Q63:Q66,$C$81:$C$84)","v":-2.9748536212032186},{"$f":"SUMPRODUCT(R63:R66,$C$81:$C$84)","v":-0.51150777992581509}]
[null,"Wood",-1.0132950650292989,{"$f":"Q13-P13","v":-1.4488806657598772},null,-1.4175176252378738,{"$f":"Q13-R13","v":-1.8531032259684521},null,null,"Wood",{"$f":"O13-Q13","v":0.43558560073057828},null,null,"Wood",{"$f":"O67","v":-2.026026091003577},{"$f":"P67","v":-1.0127310259742781},{"$f":"Q67","v":-2.4616116917341553},{"$f":"R67","v":-0.60850846576570317}]
[null,"Food Waste",-1.3010347149844352,null,{"$f":"S14-P14","v":-0.71924362765961813},-0.61667476582244052,null,{"$f":"S14-R14","v":-3.4883678497623583E-2},null,"Food Waste",null,{"$f":"O14-S14","v":-0.58179108732481688},null,"Food Waste",{"$f":"O68","v":-0.75780310692084685},{"$f":"P68","v":0.54323160806358828},null,{"$f":"R68","v":-0.14112834109840633},{"$f":"S68","v":-0.17601201959602991}]
[null,"Yard Trimmings",null,null,{"$f":"S15-P15","v":3.3499872942847925E-2},null,null,{"$f":"S15-R15","v":2.8707291756497388E-2},null,"Yard Trimmings",null,{"$f":"O15-S15","v":0.14631201959602991},null,"Yard Trimmings",null,{"$f":"P69","v":-0.17981189253887783},null,{"$f":"R69","v":-0.1750193113525273},{"$f":"S69","v":-0.14631201959602991}]
[null,"Other",null,null,null,null,null,null,null,"Other",null,null,null,"Other"]
[null,"Source: Emission factors were developed using the same methodology used in EPA's Waste Reduction Model (WARM) (version 14) to create emission factors for general material categories based on WARM emission factors and the share of material types in the municipal solid waste stream reported by EPA in \"Advancing Sustainable Materials Management: Facts and Figures 2013.\" WARM is available at:",null,null,null,null,null,null,null,"*WARM does not provide emission factors for source reduction for yard trimmings.  For purposes of this tool, we assume no emissions are associated with source-reducing yard trimmings."]
[null,"https://www.epa.gov/warm"]
[null,"*The calculations assume the national average for Landfill Gas Recovery, as applied in EPA's WARM."]
["Emission Factors for Construction and Demolition (C&D) Waste"]
[null,null,null,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!$C$18,\"0\")","v":"Assumption #10"}]
[null,"Recycling Relative to Landfilling for C&D Waste (MTCO2e/ton)",null,null,null,null,null,null,null,"Source Reduction Relative to Recycling and Composting Diversion (MTCO2e/ton)",null,null,null,"Gross Emission Factors for Landfilling, Source Reduction, Recycling, Composting, and Combustion (MTCO2e/ton) (not compared to disposal)"]
[null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,null,null,"Source Reduction vs Recycling","Source Reduction vs Composting*",null,"C&D","Source Reduction","Landfilling","Recycling","Combustion","Composting"]
[null,"C&D","Source Reduction","Recycling","Composting","Source Reduction","Recycling","Composting",null,"MSW"]
[null,"Asphalt Concrete",null,{"$f":"Q25-P25","v":-0.10156748029198207},null,null,null,null,null,"Asphalt Concrete",null,null,null,"Asphalt Concrete",-0.11121434837019081,2.0254519141196047E-2,-8.1312961150786012E-2]
[null,"Concrete ",null,-2.8211035000628392E-2,null,null,null,null,null,"Concrete ",null,null,null,"Concrete ",null,2.0254519141196047E-2,-7.9565158594323455E-3]
[null,"Drywall ",null,8.9291519766447974E-2,null,null,null,null,null,"Drywall ",null,null,null,"Drywall ",-0.21324765004716909,-6.1041329359337294E-2,2.8250190407110673E-2]
[null,"Dimensional lumber and General Wood Products ",null,-1.4488806657598772,null,null,null,null,null,"Dimensional lumber and General Wood Products ",null,null,null,"Dimensional lumber and General Wood Products ",-2.026026091003577,-1.0127310259742781,-2.4616116917341553]
[null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,-1.5863063290535697,null,null,null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",null,null,null,"Medium-Density Fiberboard, Plywood, and Related Products ",-2.2336449635394291,-0.88432757384374783,-2.4706339028973177]
[null,"Asphalt Shingles-Fiberglass ",null,-0.11091510906344312,null,null,null,null,null,"Asphalt Shingles-Fiberglass ",null,null,null,"Asphalt Shingles-Fiberglass ",-0.19361613190346125,2.0254519141196047E-2,-9.066058992224707E-2]
[null,"Clay Bricks ",null,{"$f":"O31-P31","v":-0.29356428574362747},null,null,null,null,null,"Clay Bricks ",null,null,null,"Clay Bricks ",-0.27330976660243145,2.0254519141196047E-2,{"$f":"O31","v":-0.27330976660243145},null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C99,\"0\")","v":"Assumption #51"}]
[null,"Ferrous Metals* ",null,{"$f":"Q32-P32","v":-1.8325250266182418},null,null,null,null,null,"Ferrous Metals ",null,null,null,"Ferrous Metals* ",-3.061886354687406,2.0254519141196047E-2,-1.8122705074770458]
[{"$f":"\"Assumption #\" & TEXT(Assumptions!C98,\"0\") & \" ->\"","v":"Assumption #50 ->"},"Non Ferrous Metals* ",null,{"$f":"AVERAGE(D43:D44)","v":-6.9277316440934307},null,null,null,null,null,"Non Ferrous Metals ",null,null,null,"Non Ferrous Metals *",{"$f":"AVERAGE(O43:O44)","v":-5.9605752007151205},{"$f":"AVERAGE(P43:P44)","v":2.0254519141196047E-2},{"$f":"AVERAGE(Q43:Q44)","v":-6.9074771249522353}]
[null,"Mixed Plastics",null,{"$f":"Q34-P34","v":-1.0430911360750332},null,null,null,null,null,"Mixed Plastics",null,null,null,"Mixed Plastics",null,2.0254519141196047E-2,-1.0228366169338372]
[null,"Carpet",null,{"$f":"Q35-P35","v":-2.3782862331744021},null,null,null,null,null,"Carpet",null,null,null,"Carpet",-3.8185992981347638,2.0254519141196047E-2,-2.3580317140332059]
[null,"Mixed Metals",null,{"$f":"Q36-P36","v":-4.3606786647578639},null,null,null,null,null,"Mixed Metals",null,null,null,"Mixed Metals",null,2.0254519141196047E-2,-4.3404241456166677]
["HIDE","Vinyl Flooring",null,null,null,null,null,null,null,"Vinyl Flooring",null,null,null,"Vinyl Flooring",-0.60719601704546078,3.8779054675892877E-2,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C100,\"0\")","v":"Assumption #52"}]
["HIDE","PVC",null,null,null,null,null,null,null,"PVC",null,null,null,"PVC",-1.9568984295901761,3.8779054675892877E-2,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C101,\"0\")","v":"Assumption #53"}]
["HIDE","Fiberglass Insulation",null,null,null,null,null,null,null,"Fiberglass Insulation",null,null,null,"Fiberglass Insulation",-0.38019313842845087,3.8779054675892877E-2,null,null,null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C102,\"0\")","v":"Assumption #54"}]
[null,"Cardboard",null,{"$f":"Q40-P40","v":-3.3555764199577705},null,null,null,null,null,"Cardboard",null,null,null,"Cardboard",-5.5977753984244822,0.23491013585436352,-3.120666284103407]
["HIDE","Wood Flooring, Cabinets, Doors",null,{"$f":"Q41-P41","v":-3.2184869951727748},null,null,null,null,null,"Wood Flooring, Cabinets, Doors",null,null,null,"Wood Flooring, Cabinets, Doors",-4.0516258737293818,-0.83313887855660718,-4.0516258737293818]
[null,"Other",null,null,null,null,null,null,null,"Other",null,null,null,"Other"]
[null,"Aluminum Cans",null,{"$f":"Q43-P43","v":-9.1280540966782944},null,null,null,null,null,"Aluminum Cans",null,null,null,"Aluminum Cans",-4.9104449096890379,2.0254519141196047E-2,-9.107799577537099]
[null,"Copper Wire",null,{"$f":"Q44-P44","v":-4.727409191508567},null,null,null,null,null,"Copper Wire",null,null,null,"Copper Wire",-7.0107054917412031,2.0254519141196047E-2,-4.7071546723673707]
[null,"Red text indicates values for which no recycling emission factor is available in WARM, but for which the source reduction factor is used to represent reuse.  These materials are generally not recycled, but can be reused.",null,null,null,null,null,null,null,"This tool does not compare source reduction relative to recycling or composting, and therefore emission factors are not included here.",null,null,null,"Red text indicates values for which no recycling emission factor is available in WARM, but for which the source reduction factor is used to represent reuse.  These materials are generally not recycled, but can be reused."]
[null,"Green text are material categories that are not used in this tool, but which are used to create the \"non ferrous metals\" emission factors. \"Non ferrous metals\" is not a material in  WARM, but is a material category used in this tool.",null,null,null,null,null,null,null,null,null,null,null,"Green text are material categories that are not used in this tool, but which are used to create the \"non ferrous metals\" emission factors. \"Non ferrous metals\" is not a material in  WARM, but is a material category used in this tool."]
[null,"* Steel cans are used as a proxy for ferrous metals. An average of aluminum cans and copper wire are used as a proxy for non-ferrous metals.  For more information, please see EPA's \"Using WARM Emission Factors for Materials and Pathways Not in WARM.\"  https://www.epa.gov/sites/production/files/2016-03/documents/using_warm_efs_for_materials_and_pathways.pdf",null,null,null,null,null,null,null,null,null,null,null,"* Steel cans are used as a proxy for ferrous metals. An average of aluminum cans and copper wire are used as a proxy for non-ferrous metals.  For more information, please see EPA's \"Using WARM Emission Factors for Materials and Pathways Not in WARM.\"  https://www.epa.gov/sites/production/files/2016-03/documents/using_warm_efs_for_materials_and_pathways.pdf"]
[null,"Source: EPA's Waste Reduction Model, version 14. Available at: https://www.epa.gov/warm",null,null,null,null,null,null,null,null,null,null,null,"Source: EPA's Waste Reduction Model, version 14. Available at: https://www.epa.gov/warm"]
[]
["Background Calculations Used to Develop Emission Factors for MSW Categories Used in this Tool"]
[]
[null,"WARM provides emission factors for a wide variety of specific material types. Since waste managers may not have MSW data broken down with such specificity, this tool uses more general MSW categories. The tables below show the emission factors for the WARM material categories.  These numbers are used to calculate factors for the MSW material categories shown in the tables above."]
[]
[]
[null,"Source Reduction, Recycling, and Composting Relative to Landfilling and Combustion (MTCO2e/ton)\nThis table is for illustrative purposes. These emissions factors are not used in any calculations.",null,null,null,null,null,null,null,"Source Reduction Relative to Recycling and Composting Diversion (MTCO2e/ton)\nThis table is for illustrative purposes. These emissions factors are not used in any calculations.",null,null,null,"Gross Emission Factors for Landfilling, Source Reduction, Recycling, Composting, and Combustion (MTCO2e/ton) (not compared to disposal)\nThe emission factors in this table are used to generate emission factors for the MSW categories used in this tool."]
[null,null,"Vs. Landfilling (average LFG recovery)",null,null,"Vs. WTE Combustion",null,null,null,null,"Source Reduction vs Recycling","Source Reduction vs Composting*",null,"MSW","Source Reduction","Landfilling","Recycling","Combustion","Composting"]
[null,"MSW","Source Reduction","Recycling","Composting","Source Reduction","Recycling","Composting"]
[null,"Aluminum Cans",{"$f":"O58-P58","v":-4.9306994288302342},{"$f":"Q58-P58","v":-9.1280540966782944},null,{"$f":"O58-R58","v":-4.9458477496853543},{"$f":"Q58-R58","v":-9.1432024175334146},null,null,"Aluminum Cans",{"$f":"O58-Q58","v":4.1973546678480611},null,null,"Aluminum Cans",-4.9104449096890379,2.0254519141196047E-2,-9.107799577537099,3.540283999631616E-2]
[null,"Steel Cans",-3.0821408738286022,-1.8325250266182418,null,-1.4890145808523048,-0.23939873364194453,null,null,"Steel Cans",-1.2496158472103602,null,null,"Steel Cans",-3.061886354687406,2.0254519141196047E-2,-1.8122705074770458,-1.5728717738351012]
[null,"Glass",-0.54592006584997343,-0.29677699231023896,null,-0.55318676571576308,-0.30404369217602861,null,null,"Glass",-0.24914307353973447,null,null,"Glass",-0.52566554670877741,2.0254519141196047E-2,-0.27652247316904294,2.7521219006985689E-2]
[null,"HDPE",-1.4894991380284055,-0.88894156974294525,null,-2.6972597441772574,-2.0967021758917967,null,null,"HDPE",-0.60055756828546025,null,null,"HDPE",-1.4692446188872095,2.0254519141196047E-2,-0.86868705060174922,1.2280151252900477]
[null,"PET",-2.2213138071267493,-1.1375699025366355,null,-3.4120135074110594,-2.3282696028209457,null,null,"PET",-1.0837439045901136,null,null,"PET",-2.2010592879855531,2.0254519141196047E-2,-1.1173153833954395,1.2109542194255063]
[null,"Corrugated Containers",-5.8326855342788457,-3.3555764199577705,null,-5.0883389084946629,-2.611229794173588,null,null,"Corrugated Containers",-2.4771091143210753,null,null,"Corrugated Containers",-5.5977753984244822,0.23491013585436352,-3.120666284103407,-0.50943648992981905]
[null,"Magazines/third-class mail",-8.2074037796675192,-2.6765509702885693,null,-8.2320998638062726,-2.7012470544273226,null,null,"Magazines/third-class mail",-5.5308528093789491,null,null,"Magazines/third-class mail",-8.6008494190765425,-0.39344563940902355,-3.069996609697593,-0.3687495552702702]
[null,"Newspaper",-3.9469808088584624,-1.9252548716951257,null,-4.1887021480445972,-2.1669762108812605,null,null,"Newspaper",-2.0217259371633367,null,null,"Newspaper",-4.7696249403476436,-0.82264413148918125,-2.7478990031843069,-0.58092279230304644]
[null,"Office Paper",-9.1882344301803798,-4.0778993323122732,null,-7.4792425234100728,-2.3689074255419653,null,null,"Office Paper",-5.1103350978681075,null,null,"Office Paper",-7.9695266743358184,1.2187077558445616,-2.8591915764677114,-0.49028415092574595]
[null,"Dimensional Lumber",-1.0132950650292989,-1.4488806657598772,null,-1.4175176252378738,-1.8531032259684521,null,null,"Dimensional Lumber",0.43558560073057828,null,null,"Dimensional Lumber",-2.026026091003577,-1.0127310259742781,-2.4616116917341553,-0.60850846576570317]
[null,"Food Waste (non-meat)",-1.3010347149844352,null,{"$f":"S68-P68","v":-0.71924362765961813},-0.61667476582244052,null,{"$f":"S68-R68","v":-3.4883678497623583E-2},null,"Food Waste (non-meat)",null,{"$f":"O68-S68","v":-0.58179108732481688},null,"Food Waste (non-meat)",-0.75780310692084685,0.54323160806358828,null,-0.14112834109840633,-0.17601201959602991]
[null,"Yard Trimmings",null,null,{"$f":"S69-P69","v":3.3499872942847925E-2},null,null,{"$f":"S69-R69","v":2.8707291756497388E-2},null,"Yard Trimmings",null,null,null,"Yard Trimmings",null,-0.17981189253887783,null,-0.1750193113525273,-0.14631201959602991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: EPA's Waste Reduction Model, version 14. Available at: https://www.epa.gov/warm"]
[]
[]
[null,"Share of Components Recovered from U.S. MSW Stream"]
[null,"Mixed Metals"]
[null,"Aluminum Cans",0.34653465346534651]
[null,"Steel Cans",0.65346534653465349]
[null,"Mixed Plastics"]
[null,"HDPE",0.38]
[null,"PET",0.62]
[null,"Mixed Paper (general)"]
[null,"Corrugated Containers",0.48]
[null,"Magazines/third-class mail",0.08]
[null,"Newspaper",0.24]
[null,"Office Paper",0.2]
[null,"Source: EPA's Waste Reduction Model, version 14, adapted from EPA's \"Advancing Sustainable Materials Management: Facts and Figures 2013.\""]

{"sheet":"Default Waste Characterization","index":18,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":false,"merged":[[74,0,74,4],[0,2,0,19],[39,11,39,13],[39,3,39,4],[39,5,39,6],[65,0,65,4]]}
[null,null,"Waste Characterization Defaults"]
[null,null,null,null,null,null,null,null,"HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE","HIDE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values Used for Waste Characterization - Landfilled Tons"]
[null,null,null,null,null,null,null,null,null,null,null,"Tons or Percent:",{"$f":"UserSelection_TonsPercent","v":"Percent"},null,null,"Percent of TOTAL generation (Table 2 and 3 Below)"]
[null,null,null,"California","Delaware","Florida (Alachua County) ","Minnesota","Tennessee","US (Not used)","SMART BET - Lists tab <http://www.epa.gov/osw/conserve/tools/payt/tools/smart-bet/index.htm>",null,"Res/Com list for Drop-down box:",null,"Selected Vals","row ref","Recycled","Composted","Combusted","Landfilled","Total","QA"]
[null,"MSW-Residential","Metal",0.04,4.7E-2,4.2000000000000003E-2,null,5.6000000000000001E-2,9.1587217514124297E-2,null,null,"NO DEFAULT",null,{"$f":"IF(WasteStateSelection_res=\"NO DEFAULT\",0,HLOOKUP($L$15,$D$5:$I$38,O6,FALSE))","v":4.7E-2},{"$f":"ROW(I6)-ROW($I$5)+1","v":2},{"$f":"$E$48","v":0.12156317578004325},null,0,{"$f":"$G$48","v":9.0996225962978489E-2},{"$f":"$N6","v":4.7E-2},{"$f":"T6-N6","v":0},{"$f":"$G$48","v":9.0996225962978489E-2}]
[null,{"$f":"\"Assumption #\" & TEXT(Assumptions!C29,\"0\")","v":"Assumption #18"},"Glass",2.4E-2,3.2000000000000001E-2,3.6999999999999998E-2,null,5.1999999999999998E-2,5.9939971751412427E-2,null,null,"California",null,3.2000000000000001E-2,{"$f":"ROW(I7)-ROW($I$5)+1","v":3},{"$f":"$E$43","v":4.8656163113994441E-2},null,0,{"$f":"$G$43","v":5.0260588270532557E-2},{"$f":"$N7","v":3.2000000000000001E-2},{"$f":"T7-N7","v":0},{"$f":"$G$43","v":5.0260588270532557E-2}]
[null,null,"Plastic",9.1999999999999998E-2,0.114,0.129,null,0.14000000000000001,0.13563735875706215,null,null,"Delaware",null,0.114,4,{"$f":"$E$49","v":4.6339202965708988E-2},null,{"$f":"$G$49","v":0.17684059186485354},{"$f":"$G$49","v":0.17684059186485354},{"$f":"$N8","v":0.114},0]
[null,null,"Paper*",0.13600000000000001,0.21199999999999999,0.14899999999999999,null,0.20799999999999999,0.36639300847457629,null,null,"Florida (Alachua County) ",null,0.21199999999999999,5,{"$f":"$E$42","v":0.67037380290392334},null,{"$f":"$G$42","v":0.15096148086024083},{"$f":"$G$42","v":0.15096148086024083},0.21199999999999999,0]
[null,null,"Wood",6.7000000000000004E-2,5.8999999999999997E-2,2.3E-2,null,2.5999999999999999E-2,6.2720692090395477E-2,null,null,"Tennessee",null,5.8999999999999997E-2,6,{"$f":"$E$52","v":3.8152610441767071E-2},null,{"$f":"$G$52","v":7.9674114898460435E-2},{"$f":"$G$52","v":7.9674114898460435E-2},5.8999999999999997E-2,0]
[null,null,"Food Waste",0.254,0.11799999999999999,0.14099999999999999,null,0.17699999999999999,0.13969809322033899,null,null,"US",null,0.11799999999999999,7,null,{"$f":"$E$56","v":8.1996434937611412E-2},{"$f":"$G$56","v":0.21098664110705087},{"$f":"$G$56","v":0.21098664110705087},0.11799999999999999,0]
[null,null,"Yard Trimmings",0.08,0.14599999999999999,1.6E-2,null,6.4000000000000001E-2,0.1440236581920904,null,null,null,null,0.14599999999999999,8,null,{"$f":"$E$57","v":0.91800356506238856},{"$f":"$G$57","v":8.1471275384891864E-2},{"$f":"$G$57","v":8.1471275384891864E-2},0.14599999999999999,0]
[null,null,"Other / Undifferentiated",{"$f":"1-SUM(D6:D12)","v":0.30700000000000005},{"$f":"1-SUM(E6:E12)","v":0.27199999999999991},0.46299999999999997,null,0.27699999999999991,0,null,null,null,null,0.27199999999999991,9,null,{"$f":"$E$59","v":1},{"$f":"$G$59","v":0.31600071886419456},{"$f":"$G$59","v":0.31600071886419456},0.27199999999999991]
[null,"MSW-Commercial","Metal",4.4999999999999998E-2,4.8000000000000001E-2,2.1999999999999999E-2,null,0.06,9.1587217514124297E-2,null,null,"State Selected","Index Val",{"$f":"IF(WasteStateSelection_com=\"NO DEFAULT\",0,HLOOKUP($L$16,$D$5:$I$38,O14,FALSE))","v":4.8000000000000001E-2},10,{"$f":"$E$48","v":0.12156317578004325},null,0,{"$f":"$G$48","v":9.0996225962978489E-2},4.8000000000000001E-2,0,{"$f":"$G$48","v":9.0996225962978489E-2}]
[null,null,"Glass",1.2E-2,0.02,3.4000000000000002E-2,null,4.9000000000000002E-2,5.9939971751412427E-2,null,"res",{"$f":"INDEX($L$6:$L$11,M15)","v":"Delaware"},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",L19,M19)","v":3},0.02,11,{"$f":"$E$43","v":4.8656163113994441E-2},null,0,{"$f":"$G$43","v":5.0260588270532557E-2},0.02,0,{"$f":"$G$43","v":5.0260588270532557E-2}]
[null,null,"Plastic",0.113,0.16300000000000001,0.151,null,0.129,0.13563735875706215,null,"com",{"$f":"INDEX($L$6:$L$11,M16)","v":"Delaware"},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",L20,M20)","v":3},0.16300000000000001,12,{"$f":"$E$49","v":4.6339202965708988E-2},null,{"$f":"$G$49","v":0.17684059186485354},{"$f":"$G$49","v":0.17684059186485354},0.16300000000000001,0]
[null,null,"Paper*",0.14499999999999999,0.25,0.23400000000000001,null,0.29799999999999999,0.36639300847457629,null,null,null,null,0.25,13,{"$f":"$E$42","v":0.67037380290392334},null,{"$f":"$G$42","v":0.15096148086024083},{"$f":"$G$42","v":0.15096148086024083},{"$f":"$N17","v":0.25},0]
[null,null,"Wood",0.157,0.11600000000000001,0.03,null,4.9000000000000002E-2,6.2720692090395477E-2,null,null,"Ton Index","% Index",0.11600000000000001,14,{"$f":"$E$52","v":3.8152610441767071E-2},null,{"$f":"$G$52","v":7.9674114898460435E-2},{"$f":"$G$52","v":7.9674114898460435E-2},0.11600000000000001,0]
[null,null,"Food Waste",0.154,0.13600000000000001,0.14799999999999999,null,9.6000000000000002E-2,0.13969809322033899,null,"res",1,3,0.13600000000000001,15,null,{"$f":"$E$56","v":8.1996434937611412E-2},{"$f":"$G$56","v":0.21098664110705087},{"$f":"$G$56","v":0.21098664110705087},0.13600000000000001,0]
[null,null,"Yard Trimmings",6.8000000000000005E-2,0.02,1.0999999999999999E-2,null,6.2E-2,0.1440236581920904,null,"com",1,3,0.02,16,null,{"$f":"$E$57","v":0.91800356506238856},{"$f":"$G$57","v":8.1471275384891864E-2},{"$f":"$G$57","v":8.1471275384891864E-2},0.02,0]
[null,null,"Other / Undifferentiated",{"$f":"1-SUM(D14:D20)","v":0.30600000000000005},{"$f":"1-SUM(E14:E20)","v":0.247},{"$f":"1-SUM(F14:F20)","v":0.37},null,{"$f":"1-SUM(H14:H20)","v":0.2569999999999999},{"$f":"1-SUM(I14:I20)","v":0},null,null,null,null,0.247,17,null,{"$f":"$E$59","v":1},{"$f":"$G$59","v":0.31600071886419456},{"$f":"$G$59","v":0.31600071886419456},0.247]
[null,"C&D","Asphalt Concrete",0.1,4.0000000000000001E-3,null,null,null,null,null,null,"C&D list for Drop-down box:",null,{"$f":"IF(WasteStateSelection_cd=\"NO DEFAULT\",0,HLOOKUP($L$29,$D$5:$I$38,O22,FALSE))","v":0},{"$f":"ROW(I22)-ROW($I$5)+1","v":18},null,null,null,null,{"$f":"$N22","v":0},{"$f":"T22-N22","v":0}]
[null,null,"Concrete",0.108,0.11700000000000001,null,9.7000000000000003E-2,null,null,null,null,"NO DEFAULT",null,0,19,null,null,null,null,0,0]
[null,null,"Drywall",8.1000000000000003E-2,9.8000000000000004E-2,null,0.11600000000000001,null,null,null,null,"California",null,0,20,null,null,null,null,0,0]
[null,null,"Dimensional Lumber and General Wood Products",0.157,0.22700000000000001,null,4.2000000000000003E-2,null,null,null,null,"Delaware",null,0,21,null,null,null,null,0,0]
[null,null,"Medium-Density Fiberboard, Plywood, and Related Products",4.4999999999999998E-2,4.2999999999999997E-2,null,0.183,null,null,null,null,"Minnesota",null,0,22,null,null,null,null,0,0]
[null,null,"Asphalt Shingles-Fiberglass",0.14599999999999999,0.153,null,0.17100000000000001,null,null,null,null,null,null,0,23,null,null,null,null,0,0]
[null,null,"Clay Bricks",6.4000000000000001E-2,null,null,5.6000000000000001E-2,null,null,null,null,"State Selected","Index Val",0,24,null,null,null,null,0,0]
[null,null,"C&D Steel and Other Ferrous Metals",2.4E-2,2.4E-2,null,2.8000000000000001E-2,null,null,null,"C&D",{"$f":"INDEX($L$23:$L$26,M29)","v":"NO DEFAULT"},{"$f":"IF(UserSelection_TonsPercent=\"Tons\",L32,M32)","v":1},0,25,null,null,null,null,0,0]
[null,null,"C&D Aluminum, Copper, and Other Non-Ferrous Metals",{"$f":"0+0.4%","v":4.0000000000000001E-3},{"$f":"0.6%+0","v":6.0000000000000001E-3},null,{"$f":"0.5%","v":5.0000000000000001E-3},null,null,null,null,null,null,0,26,null,null,null,null,0,0]
[null,null,"Mixed Plastics",8.0000000000000002E-3,1.6E-2,null,4.2999999999999997E-2,null,null,null,null,"Ton Index","% Index",0,{"$f":"ROW(I31)-ROW($I$5)+1","v":27},null,null,null,null,0,{"$f":"T31-N31","v":0}]
[null,null,"Cardboard",8.0000000000000002E-3,1.4E-2,null,2.5999999999999999E-2,null,null,null,"C&D",1,1,0,28,null,null,null,null,0,0]
[null,null,"Carpet",1.2E-2,8.0000000000000002E-3,null,3.6999999999999998E-2,null,null,null,null,null,null,0,29,null,null,null,null,0,0]
["HIDE",null,"Vinyl Flooring",null,null,null,null,null,null,null,null,"Total MSW State","Index Val",0,30,null,null,null,null,0,0]
["HIDE",null,"PVC",null,null,null,null,null,null,null,null,{"$f":"INDEX(constants!I4:I6,M35)","v":"52% : 48% (Delaware)"},3,0,31,null,null,null,null,0,0]
["HIDE",null,"Fiberglass Insulation",2E-3,4.0000000000000001E-3,null,null,null,null,null,null,null,null,0,32,null,null,null,null,0,0]
["HIDE",null,"Wood Flooring, Cabinets, Doors",null,null,null,null,null,null,null,null,null,null,0,33,null,null,null,null,{"$f":"$N37","v":0},0]
[null,null,"Other / Undifferentiated",{"$f":"1-SUM(D22:D37)","v":0.24099999999999988},{"$f":"1-SUM(E22:E37)","v":0.28599999999999992},null,{"$f":"1-SUM(G22:G37)","v":0.19599999999999984},null,1,null,null,null,null,0,34,null,null,null,null,{"$f":"$N38","v":0},0]
[null,null,"*Excludes compostable, soiled paper, and remainder/composite paper"]
["U.S. Default Waste Percentages",null,null,"Table 2 - RECOVERY OF MUNICIPAL SOLID WASTE - 2013",null,"Table 3 - MATERIALS DISCARDED IN THE MUNICIPAL WASTE STREAM - 2010",null,null,null,null,null,"U.S. (not used)",null,null,"Municipal Solid Waste in the United States: 2010 Facts and Figures, U.S. Environmental Protection Agency, Table 2. Available at: <http://www.epa.gov/osw/nonhaz/municipal/pubs/2010_MSW_Tables_and_Figures_508.pdf>."]
["Total Waste",null,null,"Thousands of Tons - 2013","Percent of Generation by type","Thousands of Tons - 2013","Percent of Total Generation",null,null,null,null,"Weight Generated","Weight Recovered","Recovery as a percent of generation"]
["Paper and paperboard",null,null,43400,{"$f":"D42/D$54","v":0.67037380290392334},25200,{"$f":"F42/F$60","v":0.15096148086024083},null,{"$f":"D42/SUM(D42,F42)","v":0.63265306122448983},null,null,71.31,44.57,{"$f":"M42/L42","v":0.62501752909830322}]
["Glass",null,null,3150,{"$f":"D43/D$54","v":4.8656163113994441E-2},8390,{"$f":"F43/F$60","v":5.0260588270532557E-2},null,{"$f":"D43/SUM(D43,F43)","v":0.27296360485268628},null,null,11.53,3.13,{"$f":"M43/L43","v":0.27146574154379877}]
["Metals"]
["Steel",null,null,5800,{"$f":"D45/D$54","v":8.9589125733704048E-2},11750,{"$f":"F45/F$60","v":7.0388785718564661E-2},null,{"$f":"D45/SUM(D45,F45)","v":0.33048433048433046},null,null,16.899999999999999,5.71,0.33786982248520714]
["Aluminum",null,null,700,1.0812480691998765E-2,2800,1.6773497873360091E-2,null,0.2,null,null,3.41,0.68,0.1994134897360704]
["Other nonferrous metals",null,null,1370,2.1161569354340437E-2,640,3.833942371053735E-3,null,0.68159203980099503,null,null,2.1,1.48,0.7047619047619047]
["Total metals",null,null,7870,0.12156317578004325,15190,9.0996225962978489E-2,null,0.34128360797918472,null,null,22.41,7.87,0.35118250780901383]
["Plastics",null,null,3000,4.6339202965708988E-2,29520,0.17684059186485354,null,9.2250922509225092E-2,null,null,31.04,2.5499999999999998,8.2152061855670103E-2]
["Rubber and leather",null,null,1240,1.9153537225826384E-2,6480,3.8818666506919071E-2,null,0.16062176165803108,null,null,7.78,1.17,0.15038560411311053]
["Textiles",null,null,2300,3.5526722273710225E-2,12830,7.6858563469717853E-2,null,0.15201586252478519,null,null,13.12,1.97,0.15015243902439024]
["Wood",null,null,2470,3.8152610441767071E-2,13300,7.9674114898460435E-2,null,0.15662650602409639,null,null,15.88,2.2999999999999998,0.14483627204030225]
["Other materials",null,null,1310,2.0234785295026259E-2,3270,1.9589049302102677E-2,null,0.28602620087336245,null,null,4.79,1.41,0.29436325678496866]
["Total materials in products",null,null,{"$f":"SUM(D42:D43,D48:D53)","v":64740},1,{"$f":"SUM(F42:F43,F48:F53)","v":114180},0.68399928113580544,null,0.36183769282360834,null,null,177.86,64.97,0.36528730462161246]
["Other wastes"]
["Food, other",null,null,1840,{"$f":"D56/D$59","v":8.1996434937611412E-2},35220,{"$f":"F56/F$60","v":0.21098664110705087},null,{"$f":"D56/SUM(D56,F56)","v":4.96492174851592E-2},null,null,34.76,0.97,2.7905638665132338E-2]
["Yard trimmings",null,null,20600,{"$f":"D57/D$59","v":0.91800356506238856},13600,{"$f":"F57/F$60","v":8.1471275384891864E-2},null,{"$f":"D57/SUM(D57,F57)","v":0.60233918128654973},null,null,33.4,19.2,0.57485029940119758]
["Miscellaneous inorganic wastes",null,null,"Negligible","N/A",3930,{"$f":"F58/F$60","v":2.3542802372251842E-2},null,null,null,null,3.84,"Negligible","Negligible"]
["Total other wastes",null,null,22440,{"$f":"D59/D$59","v":1},{"$f":"SUM(F56:F58)","v":52750},{"$f":"F59/F$60","v":0.31600071886419456},null,{"$f":"D59/SUM(D59,F59)","v":0.29844394201356561},null,null,72,20.170000000000002,0.28013888888888894]
["TOTAL MUNICIPAL SOLID WASTE",null,null,{"$f":"SUM(D59,D54)","v":87180},null,{"$f":"SUM(F59,F54)","v":166930},null,null,{"$f":"D60/SUM(D60,F60)","v":0.34307976860414779},null,null,249.86,85.15,0.34079084287200834]
[]
[]
["References:"]
[]
["List of MSW Characterization Studies"]
["Available at: <http://www.epa.gov/smm/advancing-sustainable-materials-management-facts-and-figures#USState>"]
["California -----------------------------------",null,"MSW: CalRecycle, 2012. California 2008 Statewide Waste Characterization Study. Figures 6 and 7 and Tables 10 and 12."]
[null,null,"C&D: Cascadia Consulting Group, Inc. 2006. Targeted Statewide Waste Characterization Study: Detailed Characterization of Construction and Demolition Waste. Table 3."]
["Delaware -------------------------------------",null,"Cascadia Consulting Group, Inc. 2007. Delaware Solid Waste Authority Statewide Waste Characterization Study. Figures K and L and Tables 24, 26, and 28."]
["Florida (Alachua County) ------------------------",null,"Townsend, et. al. 2010. Alachua County Waste Composition Study. Table 10."]
["Minnesota -----------------------------------",null,"Foth Infrastructure & Environment, LLC 2007. 2007 Minnesota Construction, Demolition, and Industrial Waste Study. Table 3-10."]
["Tennessee -----------------------------------",null,"Tennessee State University, Department of Civil and Environmental Engineering 2008. 2008 Tennessee Waste Characterization Study. Table 5-4."]
[]
["U.S. Default Waste Percentages"]
["Available at: <https://www.epa.gov/sites/production/files/2015-09/documents/2013_advncng_smm_rpt.pdf>"]
["Table 2 --------------------------------------",null,"Advancing Sustainable Materials Management: Facts and Figures 2013, U.S. Environmental Protection Agency, Table 2: Recovery* of Municipal Solid Waste, 1960 to 2013"]
["Table 3 -------------------------------------------",null,"Advancing Sustainable Materials Management: Facts and Figures 2013, U.S. Environmental Protection Agency, Table 3: Materials Discarded* in the Municipal Waste Stream, 1960 to 2013"]

{"sheet":"constants","index":19,"n_rows":12,"n_cols":12,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["This sheet will be hidden"]
[]
[null,null,null,null,null,null,null,null,"Drop-down list for Default Waste Characterization (Residential and Commercial)"]
[null,"Number of years of analysis",null,null,null,null,null,null,"NO DEFAULT"]
[null,10,null,null,null,null,null,null,"38% : 62% (California)"]
[null,null,null,null,null,null,null,null,"52% : 48% (Delaware)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"38% : 62% (California)"]
[null,null,null,null,null,null,null,null,null,null,null,"52% : 48% (Delaware)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"California"]
[null,null,null,null,null,null,null,null,null,null,null,"Delaware"]