{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["TARPON SPRINGS 1ST QTR","TARPON SPRINGS 2ND QTR","TARPON SPRINGS 3RD QTR","TARPON SPRINGS 4TH QTR"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":4,"comments":0,"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":"TARPON SPRINGS 1ST QTR","index":0,"n_rows":41,"n_cols":11,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["COMMODITY",null,null,null,"         TONNAGE"]
[null,null,null,"January","February","March",null,"Quarter Total","REVENUE/TON ","PROCESSING COST PER TON","NET PROCEEDS"]
["PLASTIC",null,null,4.4000000000000004,5.49,4.4000000000000004,null,{"$f":"SUM(D3:G3)","v":14.290000000000001},0,123.8,{"$f":"SUM(H3*I3)-(H3*J3)","v":-1769.1020000000001}]
["BROWN GLASS",null,null,2.99,3.73,2.99,null,{"$f":"SUM(D4:G4)","v":9.7100000000000009},0,17.54,{"$f":"SUM(H4*I4)-(H4*J4)","v":-170.3134}]
["GREEN GLASS",null,null,2.5499999999999998,3.19,2.5499999999999998,null,{"$f":"SUM(D5:F5)","v":8.2899999999999991},0,17.54,{"$f":"SUM(H5*I5)-(H5*J5)","v":-145.40659999999997}]
["CLEAR GLASS",null,null,5.19,6.48,5.19,null,16.860000000000003,2,17.54,{"$f":"SUM(H6*I6)-(H6*J6)","v":-262.00440000000003}]
["NEWS TOTAL",null,null,68.680000000000007,85.68,68.56,null,222.92000000000002]
["NEWSPAPER 75%",null,null,{"$f":"D7*0.75","v":51.510000000000005},{"$f":"E7*0.75","v":64.260000000000005},{"$f":"F7*0.75","v":51.42},null,167.19,15,30.56,{"$f":"SUM(H8*I8)-(H8*J8)","v":-2601.4764}]
["MIXED PAPER 25%",null,null,{"$f":"D7-D8","v":17.170000000000002},{"$f":"E7-E8","v":21.42},{"$f":"F7-F8","v":17.14},null,55.730000000000004,-23,30.56,{"$f":"SUM(H9*I9)-(H9*J9)","v":-2984.8987999999999}]
["ALUMINUM",null,null,2.11,2.64,2.11,null,6.8599999999999994,460,91.42,{"$f":"SUM(H10*I10)-(H10*J10)","v":2528.4587999999999}]
["TIN",null,null,2.11,2.64,2.11,null,6.8599999999999994,0,108.28,{"$f":"SUM(H11*I11)-(H11*J11)","v":-742.80079999999998}]
[]
["TOTAL",null,null,{"$f":"SUM(D3:D7,D10:D11)","v":88.03},{"$f":"SUM(E3:E7,E10:E11)","v":109.85000000000001},{"$f":"SUM(F3:F7,F10:F11)","v":87.91},{"$f":"SUM(G3:G7,G10:G11)","v":0},{"$f":"SUM(H3:H7,H10:H11)","v":285.79000000000008},null,null,{"$f":"SUM(K3:K12)","v":-6147.5436}]
[]
["1st Quarter Rebate - 2024",null,null,null,null,null,null,null,null,null,{"$f":"K13","v":-6147.5436}]
[]
["Residential Garbage",null,null,708.35,662.65,706.88,null,{"$f":"SUM(D17:F17)","v":2077.88},"Tons"]
[]
["Gulf Rd. Recycle",null,null,3.7,3.82,3.41,null,{"$f":"SUM(D19:F19)","v":10.93},"Tons"]
["Gulf Rd. Cardboard",null,null,1.77,1.72,1.1200000000000001,null,{"$f":"SUM(D20:F20)","v":4.6100000000000003},"Tons"]
[]
["City of Tarpon Tires",null,null,2.21,0,0,null,{"$f":"SUM(D22:F22)","v":2.21},"Tons"]
[]
["Levis Recycle",null,null,1.63,1.75,2.95,null,{"$f":"SUM(D24:F24)","v":6.33},"Tons"]
["Levis Cardboard ",null,null,"The formula for the 8yd cardboard can is as follows;"]
[null,null,null,"A yard of cardboard is roughly 26lbs, 26lbs x 8yds = 208lbs.  x 2 a week = 416lbs. I can’t say the can is totally full every time, "]
[null,null,null,"or is the boxes are broke down, or if its overloaded. (But this figure is just an average)"]
["Tarpon Cleanup ",150.54,"Tons",0,0,0,null,{"$f":"SUM(D28:F28)","v":0},"Tons"]
[]
[]
[]
[]
[]
["996-17884"]
["996-166829"]
["996-22772"]
[]
["996-20008 (tires)"]
[]
[]
[680.2,null,null,"tons"]

{"sheet":"TARPON SPRINGS 2ND QTR","index":1,"n_rows":38,"n_cols":11,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["COMMODITY",null,null,null,"         TONNAGE"]
[null,null,null,"April","May","June",null,"Quarter Total","REVENUE/TON ","PROCESSING COST PER TON","NET PROCEEDS"]
["PLASTIC",null,null,4.3899999999999997,5.47,4.38,null,{"$f":"SUM(D3:G3)","v":14.239999999999998},0,123.8,{"$f":"SUM(H3*I3)-(H3*J3)","v":-1762.9119999999998}]
["BROWN GLASS",null,null,2.98,3.72,2.98,null,{"$f":"SUM(D4:G4)","v":9.68},0,17.54,{"$f":"SUM(H4*I4)-(H4*J4)","v":-169.78719999999998}]
["GREEN GLASS",null,null,2.54,3.17,2.54,null,{"$f":"SUM(H3:H4)","v":23.919999999999998},0,17.54,{"$f":"SUM(H5*I5)-(H5*J5)","v":-419.55679999999995}]
["CLEAR GLASS",null,null,5.17,6.45,5.16,null,{"$f":"SUM(D6:G6)","v":16.78},2,17.54,{"$f":"SUM(H6*I6)-(H6*J6)","v":-260.76120000000003}]
["NEWS TOTAL",null,null,68.41,85.25,68.25,null,{"$f":"SUM(D7:G7)","v":221.91}]
["NEWSPAPER 75%",null,null,{"$f":"D7*0.75","v":51.307499999999997},{"$f":"E7*0.75","v":63.9375},{"$f":"F7*0.75","v":51.1875},null,{"$f":"SUM(D8:F8)","v":166.4325},15,30.56,{"$f":"SUM(H8*I8)-(H8*J8)","v":-2589.6896999999999}]
["MIXED PAPER 25%",null,null,{"$f":"D7-D8","v":17.102499999999999},{"$f":"E7-E8","v":21.3125},{"$f":"F7-F8","v":17.0625},null,{"$f":"SUM(D9:F9)","v":55.477499999999999},-23,30.56,{"$f":"SUM(H9*I9)-(H9*J9)","v":-2971.3748999999998}]
["ALUMINUM",null,null,2.1,2.62,2.1,null,{"$f":"SUM(D10:F10)","v":6.82},460,91.42,{"$f":"SUM(H10*I10)-(H10*J10)","v":2513.7156000000004}]
["TIN",null,null,2.1,2.62,2.1,null,{"$f":"SUM(D11:F11)","v":6.82},0,108.28,{"$f":"SUM(H11*I11)-(H11*J11)","v":-738.46960000000001}]
[]
["TOTAL",null,null,{"$f":"SUM(D3:D7,D10:D11)","v":87.689999999999984},{"$f":"SUM(E3:E7,E10:E11)","v":109.30000000000001},{"$f":"SUM(F3:F7,F10:F11)","v":87.509999999999991},{"$f":"SUM(G3:G7,G10:G11)","v":0},{"$f":"SUM(H3:H7,H10:H11)","v":300.16999999999996},null,null,{"$f":"SUM(K3:K12)","v":-6398.8357999999989}]
[]
["2st Quarter Rebate - 2024",null,null,null,null,null,null,null,null,null,{"$f":"K13","v":-6398.8357999999989}]
[]
["Residential Garbage",null,null,684.07,706.87,686.8,null,{"$f":"SUM(D17:F17)","v":2077.7399999999998},"Tons"]
[]
["Gulf Rd. Recycle",null,null,4.4800000000000004,3.17,2.86,null,{"$f":"SUM(D19:F19)","v":10.51},"Tons"]
["Gulf Rd. Cardboard",null,null,1.58,1.4,0.9,null,{"$f":"SUM(D20:G20)","v":3.88},"Tons"]
[]
["City of Tarpon Tires",null,null,2.2599999999999998,0,0,null,{"$f":"SUM(D22:F22)","v":2.2599999999999998},"Tons"]
[]
["Levis Recycle",null,null,1.91,2.2400000000000002,1.67,null,{"$f":"SUM(D24:F24)","v":5.82},"Tons"]
["Levis Cardboard ",null,null,"The formula for the 8yd cardboard can is as follows;"]
[null,null,null,"A yard of cardboard is roughly 26lbs, 26lbs x 8yds = 208lbs.  x 2 a week = 416lbs. I can’t say the can is totally full every time, "]
[null,null,null,"or is the boxes are broke down, or if its overloaded. (But this figure is just an average)"]
["Tarpon Cleanup ",150.54,"Tons",182.38,0,0,null,{"$f":"SUM(D28:G28)","v":182.38},"April 7th"]
[]
[]
[]
[]
[]
["996-17884"]
["996-166829"]
["996-22772"]
[]
["996-20008 (tires)"]

{"sheet":"TARPON SPRINGS 3RD QTR","index":2,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["COMMODITY",null,null,null,"         TONNAGE"]
[null,null,null,"July","August","September",null,"Quarter Total","REVENUE/TON ","PROCESSING COST PER TON","NET PROCEEDS"]
["PLASTIC",null,null,4.37,5.46,3.28,null,{"$f":"SUM(D3:G3)","v":13.11},0,123.8,{"$f":"SUM(H3*I3)-(H3*J3)","v":-1623.0179999999998}]
["BROWN GLASS",null,null,2.97,3.71,2.23,null,{"$f":"SUM(D4:G4)","v":8.91},0,17.54,{"$f":"SUM(H4*I4)-(H4*J4)","v":-156.28139999999999}]
["GREEN GLASS",null,null,2.54,3.16,1.9,null,{"$f":"SUM(D5:F5)","v":7.6},0,17.54,{"$f":"SUM(H5*I5)-(H5*J5)","v":-133.30399999999997}]
["CLEAR GLASS",null,null,5.16,6.44,3.87,null,15.470000000000002,2,17.54,{"$f":"SUM(H6*I6)-(H6*J6)","v":-240.40380000000005}]
["NEWS TOTAL",null,null,68.209999999999994,85.1,51.21,null,204.52]
["NEWSPAPER 75%",null,null,{"$f":"D7*0.75","v":51.157499999999999},{"$f":"E7*0.75","v":63.824999999999996},{"$f":"F7*0.75","v":38.407499999999999},null,153.38999999999999,15,30.56,{"$f":"SUM(H8*I8)-(H8*J8)","v":-2386.748399999999}]
["MIXED PAPER 25%",null,null,{"$f":"D7-D8","v":17.052499999999995},{"$f":"E7-E8","v":21.274999999999999},{"$f":"F7-F8","v":12.802500000000002},null,51.129999999999995,-23,30.56,{"$f":"SUM(H9*I9)-(H9*J9)","v":-2738.5227999999997}]
["ALUMINUM",null,null,2.1,2.62,1.58,null,6.3000000000000007,460,91.42,{"$f":"SUM(H10*I10)-(H10*J10)","v":2322.0540000000005}]
["TIN",null,null,2.1,2.62,1.58,null,6.3000000000000007,0,108.28,{"$f":"SUM(H11*I11)-(H11*J11)","v":-682.1640000000001}]
[]
["TOTAL",null,null,{"$f":"SUM(D3:D7,D10:D11)","v":87.449999999999989},{"$f":"SUM(E3:E7,E10:E11)","v":109.11},{"$f":"SUM(F3:F7,F10:F11)","v":65.650000000000006},{"$f":"SUM(G3:G7,G10:G11)","v":0},{"$f":"SUM(H3:H7,H10:H11)","v":262.21000000000004},null,null,{"$f":"SUM(K3:K12)","v":-5638.3883999999971}]
[null,null,null,null,null,"*Hurricane Sept 26th*"]
["3st Quarter Rebate - 2024",null,null,null,null,null,null,null,null,null,{"$f":"K13","v":-5638.3883999999971}]
[]
["Residential Garbage",null,null,707.83,714.9,668.78,null,{"$f":"SUM(D17:F17)","v":2091.5100000000002},"Tons"]
[]
["Gulf Rd. Recycle",null,null,3.41,2.65,3.54,null,{"$f":"SUM(D19:F19)","v":9.6000000000000014},"Tons"]
["Gulf Rd. Cardboard",null,null,0.96,1.43,0.47,null,{"$f":"SUM(D20:G20)","v":2.8599999999999994},"Tons"]
[]
["City of Tarpon Tires",null,null,0,0,2.4700000000000002,null,{"$f":"SUM(D22:F22)","v":2.4700000000000002},"Tons"]
[]
["Levis Recycle",null,null,2.04,1.45,1.71,null,{"$f":"SUM(D24:F24)","v":5.2},"Tons"]
["Levis Cardboard ",null,null,"The formula for the 8yd cardboard can is as follows;"]
[null,null,null,"A yard of cardboard is roughly 26lbs, 26lbs x 8yds = 208lbs.  x 2 a week = 416lbs. I can’t say the can is totally full every time, "]
[null,null,null,"or is the boxes are broke down, or if its overloaded. (But this figure is just an average)"]
["Tarpon Cleanup ",150.54,"Tons",0,0,0,null,{"$f":"SUM(D28:F28)","v":0}]
[]
[]
[]
[]
[]
[]
["996-17884"]
["996-166829"]
["996-22772"]
[]
["996-20008 (tires)"]
["996-230236 (tires new)"]

{"sheet":"TARPON SPRINGS 4TH QTR","index":3,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["COMMODITY",null,null,null,"         TONNAGE"]
[null,null,null,"October","November","December",null,"Quarter Total","REVENUE/TON ","PROCESSING COST PER TON","NET PROCEEDS"]
["PLASTIC",null,null,3.35,4.3499999999999996,4.38,null,{"$f":"SUM(D3:G3)","v":12.079999999999998},0,123.8,{"$f":"SUM(H3*I3)-(H3*J3)","v":-1495.5039999999997}]
["BROWN GLASS",null,null,2.27,2.96,2.98,null,{"$f":"SUM(D4:G4)","v":8.2100000000000009},0,17.54,{"$f":"SUM(H4*I4)-(H4*J4)","v":-144.0034}]
["GREEN GLASS",null,null,1.94,2.52,2.54,null,{"$f":"SUM(D5:F5)","v":7},0,17.54,{"$f":"SUM(H5*I5)-(H5*J5)","v":-122.78}]
["CLEAR GLASS",null,null,3.95,5.13,5.17,null,14.25,2,17.54,{"$f":"SUM(H6*I6)-(H6*J6)","v":-221.44499999999999}]
[null,null,null,52.18,67.86,68.290000000000006,null,188.32999999999998]
["NEWSPAPER 75%",null,null,{"$f":"D7*0.75","v":39.134999999999998},{"$f":"E7*0.75","v":50.894999999999996},{"$f":"F7*0.75","v":51.217500000000001},null,141.2475,15,30.56,{"$f":"SUM(H8*I8)-(H8*J8)","v":-2197.8110999999994}]
["MIXED PAPER 25%",null,null,{"$f":"D7-D8","v":13.045000000000002},{"$f":"E7-E8","v":16.965000000000003},{"$f":"F7-F8","v":17.072500000000005},null,47.08250000000001,-23,30.56,{"$f":"SUM(H9*I9)-(H9*J9)","v":-2521.7387000000008}]
["ALUMINUM",null,null,1.61,2.09,2.1,null,5.8000000000000007,460,91.42,{"$f":"SUM(H10*I10)-(H10*J10)","v":2137.7640000000001}]
["TIN",null,null,1.61,2.09,2.1,null,5.8000000000000007,0,108.28,{"$f":"SUM(H11*I11)-(H11*J11)","v":-628.02400000000011}]
[]
["TOTAL",null,null,{"$f":"SUM(D3:D7,D10:D11)","v":66.91},{"$f":"SUM(E3:E7,E10:E11)","v":87},{"$f":"SUM(F3:F7,F10:F11)","v":87.559999999999988},{"$f":"SUM(G3:G7,G10:G11)","v":0},{"$f":"SUM(H3:H7,H10:H11)","v":241.47},null,null,{"$f":"SUM(K3:K12)","v":-5193.5421999999999}]
[]
["4st Quarter Rebate - 2024",null,null,null,null,null,null,null,null,null,{"$f":"K13","v":-5193.5421999999999}]
[]
["Residential Garbage",null,null,966.3,935.13,720.3,null,{"$f":"SUM(D17:G17)","v":2621.7299999999996},"Tons  ***Hurricanes Sept 26 & Oct. 10th***"]
[]
["Gulf Rd. Recycle",null,null,2.6,3.27,3.03,null,{"$f":"SUM(D19:G19)","v":8.9},"Tons"]
["Gulf Rd. Cardboard",null,null,2.98,1.4,0.5,null,{"$f":"SUM(D20:G20)","v":4.88},"Tons"]
[]
["City of Tarpon Tires",null,null,2.4500000000000002,0,0,null,{"$f":"SUM(D22:F22)","v":2.4500000000000002},"Tons"]
[]
["Levis Recycle",null,null,2.9,0.8,0.5,null,{"$f":"SUM(D24:F24)","v":4.2},"Tons"]
["Levis Cardboard ",null,null,"The formula for the 8yd cardboard can is as follows;"]
[null,null,null,"A yard of cardboard is roughly 26lbs, 26lbs x 8yds = 208lbs.  x 2 a week = 416lbs. I can’t say the can is totally full every time, "]
[null,null,null,"or is the boxes are broke down, or if its overloaded. (But this figure is just an average)"]
["****Tarpon Cleanup ",null,null,0,0,0,null,{"$f":"SUM(D28:G28)","v":0},"Tons  ***Hurricanes Sept 26 & Oct. 10th***"]
[]
[]
[]
[]
[]
[]
["996-17884"]
["996-166829"]
["996-22772"]
[]
["996-20008 (tires)"]