{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Rebate Analysis","Commodity Revenue","CRC Prices","CRC Composition","Customers","Tonnages Collected","Tonnages by day"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":7,"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":"Rebate Analysis","index":0,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,0,4,5],[4,6,4,11]]}
["WM Skagit County",null,null,null,null,null,"WM Skagit County"]
["2017 - 2018 Rebate Calculation",null,null,null,null,null,"2016 - 2017 Rebate Calculation"]
[]
[]
["Residential",null,null,null,null,null,"Residential"]
[]
[null,null,null,"Commodity","Total",null,null,null,null,"Commodity","Total"]
[null,null,"Customers","Credit","Credits",null,null,null,"Customers","Credit","Credits"]
["Projected Revenue May 2016-Apr 2017",null,null,null,null,null,"Projected Revenue May 2015-Apr 2016"]
["May - June projected value without adjustment factor",null,{"$f":"+Customers!C20+Customers!D20","v":18118},{"$f":"+J11","v":2.3199999999999998},{"$f":"C10*D10","v":42033.759999999995},null,"May - June projected value without adjustment factor",null,17149,2.37,{"$f":"I10*J10","v":40643.130000000005}]
["July - April projected value without adjustment factor",null,{"$f":"SUM(Customers!E20:N20)","v":93257},{"$f":"+L26","v":1.71},{"$f":"C11*D11","v":159469.47},null,"July - April projected value without adjustment factor",null,87893,2.3199999999999998,{"$f":"I11*J11","v":203911.75999999998}]
["Total",null,{"$f":"SUM(C10:C11)","v":111375},null,{"$f":"SUM(E10:E11)","v":201503.22999999998},null,"Total",null,{"$f":"SUM(I10:I11)","v":105042},null,{"$f":"SUM(K10:K11)","v":244554.88999999998}]
[]
["Actual Commodity Revenue ",null,null,null,{"$f":"+'Commodity Revenue'!Y40","v":231467.2329570463},null,"Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,183627]
[]
["Owe Customer (company)",null,null,null,{"$f":"E14-E12","v":29964.002957046323},null,"Owe Customer (company)",null,null,null,{"$f":"K14-K12","v":-60927.889999999985}]
[]
["Total Current Customers",null,null,null,{"$f":"+C12","v":111375},null,"Total Customers",null,null,null,{"$f":"+I12","v":105042}]
[]
[]
["Adjust for Under/(Over) payment in 2016-2017",null,null,null,null,{"$f":"+E16/E18","v":0.26903706358739682},"Adjust for Under/(Over) payment in 2015-2016",null,null,null,null,-0.65]
[]
[]
["Projected Revenue May 2017-Apr 2018",null,null,null,{"$f":"+E14","v":231467.2329570463},null,"Projected Revenue May 2016-Apr 2017",null,null,null,{"$f":"+K14","v":183627}]
["Total Customers",null,null,null,{"$f":"+Customers!N20*12","v":113724},null,"Total Customers",null,null,null,107280]
["Projected Value",null,null,null,null,{"$f":"ROUND(+E24/E25,2)","v":2.04},"Projected Value",null,null,null,null,{"$f":"ROUND(+K24/K25,2)","v":1.71}]
[]
[]
["Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(F20:F26)","v":2.3090370635873967},"Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(L20:L26)","v":1.06}]

{"sheet":"Commodity Revenue","index":1,"n_rows":40,"n_cols":36,"rows_kept":40,"cut":false,"hidden":false,"merged":[[3,26,3,35],[22,14,22,24],[3,14,3,23],[3,2,3,12],[22,2,22,12]]}
["Waste Management of Skagit County"]
["Single Stream Tonnage and Revenue"]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,"Average rate per ton"]
[null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed"]
[null,null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics"]
[null,null,{"$f":"+'CRC Composition'!$AC8","v":0.33205093379352041},{"$f":"+'CRC Composition'!$AC9","v":0.21711448702039865},{"$f":"+'CRC Composition'!$AC10","v":0.19627825116432168},{"$f":"+'CRC Composition'!$AC11","v":4.7817173727693688E-3},{"$f":"+'CRC Composition'!AC12","v":1.0912684645983406E-2},{"$f":"+'CRC Composition'!AC13","v":0.21991088613945031},{"$f":"+'CRC Composition'!AC14","v":8.7883022680049216E-3},{"$f":"+'CRC Composition'!$AC15","v":2.9085650240369765E-3},{"$f":"+'CRC Composition'!$AC16","v":2.44284415388971E-3},{"$f":"+'CRC Composition'!$AC17","v":4.8113284176245965E-3},{"$f":"+M20/$M$20","v":1}]
["May",null,{"$f":"+'Tonnages Collected'!$E10*C$7","v":233.92087329868266},{"$f":"+'Tonnages Collected'!$E10*D$7","v":152.9512651248512},{"$f":"+'Tonnages Collected'!$E10*E$7","v":138.2727023151418},{"$f":"+'Tonnages Collected'!$E10*F$7","v":3.368590146478065},{"$f":"+'Tonnages Collected'!$E10*G$7","v":7.6876902385370647},{"$f":"+'Tonnages Collected'!$E10*H$7","v":154.92125242935006},{"$f":"+'Tonnages Collected'!$E10*I$7","v":6.1911204942517788},{"$f":"+'Tonnages Collected'!$E10*J$7","v":2.0490051411564805},{"$f":"+'Tonnages Collected'!$E10*K$7","v":1.7209174245713665},{"$f":"+'Tonnages Collected'!$E10*L$7","v":3.3894503241402321},{"$f":"SUM(C8:L8)","v":704.47286693716069},null,{"$f":"+C8*'CRC Prices'!B8","v":19639.996522157395},{"$f":"+D8*'CRC Prices'!C8","v":12077.031894258251},{"$f":"+E8*'CRC Prices'!D8","v":14900.266401479681},{"$f":"+F8*'CRC Prices'!E8","v":3840.1927669849943},{"$f":"+G8*'CRC Prices'!F8","v":951.19791321419109},{"$f":"+H8*'CRC Prices'!G8","v":-8263.4996045815333},{"$f":"+I8*'CRC Prices'!H8","v":1269.1797013216146},{"$f":"+J8*'CRC Prices'!I8","v":1352.3433931632771},{"$f":"+K8*'CRC Prices'!J8","v":843.24953803996959},{"$f":"+L8*'CRC Prices'!K8","v":84.736258103505804},{"$f":"SUM(O8:X8)","v":46694.694784141349},null,{"$f":"+O8/C8","v":83.96},{"$f":"+P8/D8","v":78.959999999999994},107.76,1140,123.73,-53.34,205,660,490,{"$f":"+X8/L8","v":25}]
["Jun",null,{"$f":"+'Tonnages Collected'!$E11*C$7","v":265.62381620390687},{"$f":"+'Tonnages Collected'!$E11*D$7","v":173.68051924038068},{"$f":"+'Tonnages Collected'!$E11*E$7","v":157.01259296718601},{"$f":"+'Tonnages Collected'!$E11*F$7","v":3.825130084872252},{"$f":"+'Tonnages Collected'!$E11*G$7","v":8.7295912936609152},{"$f":"+'Tonnages Collected'!$E11*H$7","v":175.91749595098869},{"$f":"+'Tonnages Collected'!$E11*I$7","v":7.0301937106808703},{"$f":"+'Tonnages Collected'!$E11*J$7","v":2.3267037154074881},{"$f":"+'Tonnages Collected'!$E11*K$7","v":1.9541507657710155},{"$f":"+'Tonnages Collected'!$E11*L$7","v":3.8488174109290476},799.94901134378392,null,{"$f":"+C9*'CRC Prices'!B9","v":22474.43108901256},{"$f":"+D9*'CRC Prices'!C9","v":14212.276889440351},{"$f":"+E9*'CRC Prices'!D9","v":17279.23585603882},{"$f":"+F9*'CRC Prices'!E9","v":4131.1404916620322},{"$f":"+G9*'CRC Prices'!F9","v":673.66256013181282},{"$f":"+H9*'CRC Prices'!G9","v":-9383.4392340257382},{"$f":"+I9*'CRC Prices'!H9","v":1417.2870520732633},{"$f":"+J9*'CRC Prices'!I9","v":1651.9596379393165},{"$f":"+K9*'CRC Prices'!J9","v":918.45085991237727},{"$f":"+L9*'CRC Prices'!K9","v":76.976348218580952},{"$f":"SUM(O9:X9)","v":53451.981550403376},null,{"$f":"+O9/C9","v":84.61},81.83,110.05,1080,77.17,-53.34,201.6,710,470,{"$f":"+X9/L9","v":20}]
["Jul",null,{"$f":"+'Tonnages Collected'!$E12*C$7","v":249.56478865472241},{"$f":"+'Tonnages Collected'!$E12*D$7","v":163.18017976367938},{"$f":"+'Tonnages Collected'!$E12*E$7","v":147.51995939214049},{"$f":"+'Tonnages Collected'!$E12*F$7","v":3.5938711929172378},{"$f":"+'Tonnages Collected'!$E12*G$7","v":8.2018195408057224},{"$f":"+'Tonnages Collected'!$E12*H$7","v":165.28191381745063},{"$f":"+'Tonnages Collected'!$E12*I$7","v":6.6051637713878479},{"$f":"+'Tonnages Collected'!$E12*J$7","v":2.1860363626132053},{"$f":"+'Tonnages Collected'!$E12*K$7","v":1.8360071390764636},{"$f":"+'Tonnages Collected'!$E12*L$7","v":3.6161264357100067},751.58586607050358,null,{"$f":"+C10*'CRC Prices'!B10","v":24394.958090999116},{"$f":"+D10*'CRC Prices'!C10","v":14873.873385459376},{"$f":"+E10*'CRC Prices'!D10","v":18465.073317114227},{"$f":"+F10*'CRC Prices'!E10","v":3881.3808883506167},{"$f":"+G10*'CRC Prices'!F10","v":728.40359341895623},{"$f":"+H10*'CRC Prices'!G10","v":-8816.1372830228174},{"$f":"+I10*'CRC Prices'!H10","v":1380.4792282200601},{"$f":"+J10*'CRC Prices'!I10","v":1530.2254538292436},{"$f":"+K10*'CRC Prices'!J10","v":853.74331967055559},{"$f":"+L10*'CRC Prices'!K10","v":0},57291.999994039332,null,97.75,91.15,125.17000000000002,1080,88.81,-53.34,208.99999999999997,700,465,0]
["Aug",null,{"$f":"+'Tonnages Collected'!$E13*C$7","v":258.33937910366598},{"$f":"+'Tonnages Collected'!$E13*D$7","v":168.91752458114982},{"$f":"+'Tonnages Collected'!$E13*E$7","v":152.70669760825032},{"$f":"+'Tonnages Collected'!$E13*F$7","v":3.7202301557103983},{"$f":"+'Tonnages Collected'!$E13*G$7","v":8.490191982265328},{"$f":"+'Tonnages Collected'!$E13*H$7","v":171.09315469876023},{"$f":"+'Tonnages Collected'!$E13*I$7","v":6.8373984838829402},{"$f":"+'Tonnages Collected'!$E13*J$7","v":2.2628964593112508},{"$f":"+'Tonnages Collected'!$E13*K$7","v":1.9005603590782698},{"$f":"+'Tonnages Collected'!$E13*L$7","v":3.7432678832515207},778.01130131532614,null,{"$f":"+C11*'CRC Prices'!B11","v":30290.292199904834},{"$f":"+D11*'CRC Prices'!C11","v":18721.129249328835},{"$f":"+E11*'CRC Prices'!D11","v":22554.77923673857},{"$f":"+F11*'CRC Prices'!E11","v":4226.1070522838982},{"$f":"+G11*'CRC Prices'!F11","v":819.47333012824947},{"$f":"+H11*'CRC Prices'!G11","v":-9126.1088716318718},{"$f":"+I11*'CRC Prices'!H11","v":1460.468316157396},{"$f":"+J11*'CRC Prices'!I11","v":1482.1971808488693},{"$f":"+K11*'CRC Prices'!J11","v":762.37177683706636},{"$f":"+L11*'CRC Prices'!K11","v":-27.325855547736101},71163.383615048107,null,117.25,110.83,147.69999999999999,1135.98,96.52,-53.34,213.6,655,401.13,-7.3]
["Sep",null,{"$f":"+'Tonnages Collected'!$E14*C$7","v":244.47312028987582},{"$f":"+'Tonnages Collected'!$E14*D$7","v":159.85094664729527},{"$f":"+'Tonnages Collected'!$E14*E$7","v":144.51022907533843},{"$f":"+'Tonnages Collected'!$E14*F$7","v":3.5205483481403377},{"$f":"+'Tonnages Collected'!$E14*G$7","v":8.0344844559357256},{"$f":"+'Tonnages Collected'!$E14*H$7","v":161.9098007224822},{"$f":"+'Tonnages Collected'!$E14*I$7","v":6.4704039617179996},{"$f":"+'Tonnages Collected'!$E14*J$7","v":2.1414364322627693},{"$f":"+'Tonnages Collected'!$E14*K$7","v":1.798548571631672},{"$f":"+'Tonnages Collected'!$E14*L$7","v":3.5423495352296124},736.25186803990994,null,{"$f":"+C12*'CRC Prices'!B12","v":26500.88623942254},{"$f":"+D12*'CRC Prices'!C12","v":15113.907005501767},{"$f":"+E12*'CRC Prices'!D12","v":17910.597791597444},{"$f":"+F12*'CRC Prices'!E12","v":3925.6226410773647},{"$f":"+G12*'CRC Prices'!F12","v":855.11018064523932},{"$f":"+H12*'CRC Prices'!G12","v":-8636.2687705372009},{"$f":"+I12*'CRC Prices'!H12","v":1188.1602794902763},{"$f":"+J12*'CRC Prices'!I12","v":1199.2044020671508},{"$f":"+K12*'CRC Prices'!J12","v":701.43394293635208},{"$f":"+L12*'CRC Prices'!K12","v":-12.539917354712827},58746.113794846235,null,108.4,94.55,123.93999999999998,1115.06,106.43,-53.34,183.63,560,390,-3.5399999999999996]
["Oct",null,{"$f":"+'Tonnages Collected'!$E15*C$7","v":227.5106678957747},{"$f":"+'Tonnages Collected'!$E15*D$7","v":148.75989471716193},{"$f":"+'Tonnages Collected'!$E15*E$7","v":134.48357306405757},{"$f":"+'Tonnages Collected'!$E15*F$7","v":3.2762796380029848},{"$f":"+'Tonnages Collected'!$E15*G$7","v":7.4770221061552649},{"$f":"+'Tonnages Collected'!$E15*H$7","v":150.67589785562689},{"$f":"+'Tonnages Collected'!$E15*I$7","v":6.0214633213682225},{"$f":"+'Tonnages Collected'!$E15*J$7","v":1.992855625120532},{"$f":"+'Tonnages Collected'!$E15*K$7","v":1.673758596813143},{"$f":"+'Tonnages Collected'!$E15*L$7","v":3.2965681778216798},685.16798099790287,null,{"$f":"+C13*'CRC Prices'!B13","v":24061.528236657134},{"$f":"+D13*'CRC Prices'!C13","v":13433.018492959722},{"$f":"+E13*'CRC Prices'!D13","v":17952.212168321046},{"$f":"+F13*'CRC Prices'!E13","v":3852.4789379385693},{"$f":"+G13*'CRC Prices'!F13","v":648.03350594047686},{"$f":"+H13*'CRC Prices'!G13","v":-8037.0523916191387},{"$f":"+I13*'CRC Prices'!H13","v":1150.0994943813305},{"$f":"+J13*'CRC Prices'!I13","v":1076.1420375650873},{"$f":"+K13*'CRC Prices'!J13","v":836.87929840657148},{"$f":"+L13*'CRC Prices'!K13","v":137.73061846938978},55111.070399020187,null,105.76,90.3,133.49,1175.8699999999999,86.67,-53.34,191,540,500,41.78]
["Nov",null,{"$f":"+'Tonnages Collected'!$E16*C$7","v":246.37497585784368},{"$f":"+'Tonnages Collected'!$E16*D$7","v":161.09449200134324},{"$f":"+'Tonnages Collected'!$E16*E$7","v":145.63443276476394},{"$f":"+'Tonnages Collected'!$E16*F$7","v":3.5479361217748036},{"$f":"+'Tonnages Collected'!$E16*G$7","v":8.09698796953327},{"$f":"+'Tonnages Collected'!$E16*H$7","v":163.16936273751071},{"$f":"+'Tonnages Collected'!$E16*I$7","v":6.520739858715606},{"$f":"+'Tonnages Collected'!$E16*J$7","v":2.1580955348967072},{"$f":"+'Tonnages Collected'!$E16*K$7","v":1.8125402105127173},{"$f":"+'Tonnages Collected'!$E16*L$7","v":3.569906909141626},741.97946996603628,null,{"$f":"+C14*'CRC Prices'!B14","v":27761.532279661827},{"$f":"+D14*'CRC Prices'!C14","v":16305.984480375962},{"$f":"+E14*'CRC Prices'!D14","v":20929.124332624226},{"$f":"+F14*'CRC Prices'!E14","v":4445.7413573899175},{"$f":"+G14*'CRC Prices'!F14","v":768.08027878992596},{"$f":"+H14*'CRC Prices'!G14","v":-8703.4538084188225},{"$f":"+I14*'CRC Prices'!H14","v":1267.6318285343139},{"$f":"+J14*'CRC Prices'!I14","v":1079.0477674483536},{"$f":"+K14*'CRC Prices'!J14","v":833.76849683584999},{"$f":"+L14*'CRC Prices'!K14","v":129.76611614729811},64817.223129388854,null,112.68,101.22,143.71,1253.05,94.86,-53.340000000000011,194.4,500,460,36.35]
["Dec",null,{"$f":"+'Tonnages Collected'!$E17*C$7","v":240.48584183515632},{"$f":"+'Tonnages Collected'!$E17*D$7","v":157.24382879819376},{"$f":"+'Tonnages Collected'!$E17*E$7","v":142.15331342671635},{"$f":"+'Tonnages Collected'!$E17*F$7","v":3.4631293298012502},{"$f":"+'Tonnages Collected'!$E17*G$7","v":7.9034445823989294},{"$f":"+'Tonnages Collected'!$E17*H$7","v":159.26910362145446},{"$f":"+'Tonnages Collected'!$E17*I$7","v":6.3648737411387426},{"$f":"+'Tonnages Collected'!$E17*J$7","v":2.1065102884871734},{"$f":"+'Tonnages Collected'!$E17*K$7","v":1.7692148192709611},{"$f":"+'Tonnages Collected'!$E17*L$7","v":3.4845749464970797},724.24383538911502,null,{"$f":"+C15*'CRC Prices'!B15","v":29416.228173276319},{"$f":"+D15*'CRC Prices'!C15","v":15735.389947835249},{"$f":"+E15*'CRC Prices'!D15","v":21475.101059374039},{"$f":"+F15*'CRC Prices'!E15","v":4350.0367511633503},{"$f":"+G15*'CRC Prices'!F15","v":917.98508824563567},{"$f":"+H15*'CRC Prices'!G15","v":-8495.4139871683819},{"$f":"+I15*'CRC Prices'!H15","v":1143.1313239085182},{"$f":"+J15*'CRC Prices'!I15","v":1078.5332677054328},{"$f":"+K15*'CRC Prices'!J15","v":569.68717180524948},{"$f":"+L15*'CRC Prices'!K15","v":38.853010653442439},66229.53180679887,null,122.32,100.07,151.07,1256.0999999999999,116.15,-53.34,179.6,512,322,11.15]
["Jan., '17",null,{"$f":"+'Tonnages Collected'!$E18*C$7","v":228.93346895567751},{"$f":"+'Tonnages Collected'!$E18*D$7","v":149.69020597611166},{"$f":"+'Tonnages Collected'!$E18*E$7","v":135.32460338612896},{"$f":"+'Tonnages Collected'!$E18*F$7","v":3.2967687613685062},{"$f":"+'Tonnages Collected'!$E18*G$7","v":7.523781737586825},{"$f":"+'Tonnages Collected'!$E18*H$7","v":151.61819137159074},{"$f":"+'Tonnages Collected'!$E18*I$7","v":6.0591202122518339},{"$f":"+'Tonnages Collected'!$E18*J$7","v":2.0053185004743757},{"$f":"+'Tonnages Collected'!$E18*K$7","v":1.6842259104015245},{"$f":"+'Tonnages Collected'!$E18*L$7","v":3.3171841811978173},689.45286899278983,null,{"$f":"+C16*'CRC Prices'!B16","v":29868.949694647246},{"$f":"+D16*'CRC Prices'!C16","v":18399.920118583646},{"$f":"+E16*'CRC Prices'!D16","v":21846.80397065666},{"$f":"+F16*'CRC Prices'!E16","v":4368.2515765008848},{"$f":"+G16*'CRC Prices'!F16","v":982.15446802458405},{"$f":"+H16*'CRC Prices'!G16","v":-8087.3143277606505},{"$f":"+I16*'CRC Prices'!H16","v":1157.2919605401003},{"$f":"+J16*'CRC Prices'!I16","v":1046.776257247624},{"$f":"+K16*'CRC Prices'!J16","v":505.26777312045732},{"$f":"+L16*'CRC Prices'!K16","v":14.230720137338636},70102.332211697882,null,130.47,122.92000000000002,161.44,1325.0100000000002,130.54,-53.34,191,522,300,4.29]
["Feb",null,{"$f":"+'Tonnages Collected'!$E19*C$7","v":193.33667631671307},{"$f":"+'Tonnages Collected'!$E19*D$7","v":126.41492322028559},{"$f":"+'Tonnages Collected'!$E19*E$7","v":114.28302363083877},{"$f":"+'Tonnages Collected'!$E19*F$7","v":2.7841552299683827},{"$f":"+'Tonnages Collected'!$E19*G$7","v":6.3539112962073805},{"$f":"+'Tonnages Collected'!$E19*H$7","v":128.0431267767575},{"$f":"+'Tonnages Collected'!$E19*I$7","v":5.1169895279356661},{"$f":"+'Tonnages Collected'!$E19*J$7","v":1.6935121614445614},{"$f":"+'Tonnages Collected'!$E19*K$7","v":1.4223461565882394},{"$f":"+'Tonnages Collected'!$E19*L$7","v":2.8013962626291575},582.25006057936832,null,{"$f":"+C17*'CRC Prices'!B17","v":26982.066546760478},{"$f":"+D17*'CRC Prices'!C17","v":16572.99643417944},{"$f":"+E17*'CRC Prices'!D17","v":21532.064482286332},{"$f":"+F17*'CRC Prices'!E17","v":3786.4511127570004},{"$f":"+G17*'CRC Prices'!F17","v":835.0945616605361},{"$f":"+H17*'CRC Prices'!G17","v":-6829.8203822722453},{"$f":"+I17*'CRC Prices'!H17","v":1156.4396333134605},{"$f":"+J17*'CRC Prices'!I17","v":1022.8813455125151},{"$f":"+K17*'CRC Prices'!J17","v":469.37423167411902},{"$f":"+L17*'CRC Prices'!K17","v":-14.006981313145788},65513.54098455848,null,139.56,131.1,188.41,1360,131.43,-53.34,226,604,330,-5]
["Mar",null,{"$f":"+'Tonnages Collected'!$E20*C$7","v":234.89358689112825},{"$f":"+'Tonnages Collected'!$E20*D$7","v":153.58728264851496},{"$f":"+'Tonnages Collected'!$E20*E$7","v":138.84768194440466},{"$f":"+'Tonnages Collected'!$E20*F$7","v":3.382597761004511},{"$f":"+'Tonnages Collected'!$E20*G$7","v":7.719657974823634},{"$f":"+'Tonnages Collected'!$E20*H$7","v":155.56546175480139},{"$f":"+'Tonnages Collected'!$E20*I$7","v":6.2168650418515892},{"$f":"+'Tonnages Collected'!$E20*J$7","v":2.0575255229577616},{"$f":"+'Tonnages Collected'!$E20*K$7","v":1.7280735186246734},{"$f":"+'Tonnages Collected'!$E20*L$7","v":3.403544681581351},707.40227773969298,null,{"$f":"+C18*'CRC Prices'!B18","v":34400.16580020573},{"$f":"+D18*'CRC Prices'!C18","v":21540.616391454223},{"$f":"+E18*'CRC Prices'!D18","v":28395.739434450195},{"$f":"+F18*'CRC Prices'!E18","v":4651.308703224473},{"$f":"+G18*'CRC Prices'!F18","v":1013.8998784133361},{"$f":"+H18*'CRC Prices'!G18","v":-8297.8617300011065},{"$f":"+I18*'CRC Prices'!H18","v":1518.158443220158},{"$f":"+J18*'CRC Prices'!I18","v":1339.4491154455027},{"$f":"+K18*'CRC Prices'!J18","v":660.12408411462525},{"$f":"+L18*'CRC Prices'!K18","v":-136.14178726325403},85085.458333263872,null,146.44999999999999,140.25,204.51,1375.07,131.34,-53.34,244.2,651,382,-40]
["Apr",null,{"$f":"+'Tonnages Collected'!$E21*C$7","v":206.61297770655389},{"$f":"+'Tonnages Collected'!$E21*D$7","v":135.09575219086727},{"$f":"+'Tonnages Collected'!$E21*E$7","v":122.13076309947344},{"$f":"+'Tonnages Collected'!$E21*F$7","v":2.9753413238505941},{"$f":"+'Tonnages Collected'!$E21*G$7","v":6.7902301725833007},{"$f":"+'Tonnages Collected'!$E21*H$7","v":136.83576340614223},{"$f":"+'Tonnages Collected'!$E21*I$7","v":5.4683698065034338},{"$f":"+'Tonnages Collected'!$E21*J$7","v":1.8098045188546341},{"$f":"+'Tonnages Collected'!$E21*K$7","v":1.5200177242147217},{"$f":"+'Tonnages Collected'!$E21*L$7","v":2.9937662867942167},622.23278623583781,null,{"$f":"+C19*'CRC Prices'!B19","v":16210.854230856217},{"$f":"+D19*'CRC Prices'!C19","v":9834.9707594951378},{"$f":"+E19*'CRC Prices'!D19","v":20966.188101286603},{"$f":"+F19*'CRC Prices'!E19","v":3939.4411730179022},{"$f":"+G19*'CRC Prices'!F19","v":920.14409068676298},{"$f":"+H19*'CRC Prices'!G19","v":-7298.8196200836273},{"$f":"+I19*'CRC Prices'!H19","v":1306.9403837543207},{"$f":"+J19*'CRC Prices'!I19","v":1158.2748920669658},{"$f":"+K19*'CRC Prices'!J19","v":699.20815313877199},{"$f":"+L19*'CRC Prices'!K19","v":-145.82635582974629},47591.375808389319,null,78.459999999999994,72.8,171.67,1324.03,135.51,-53.34,239,640,460,-48.71]
[null,null,{"$f":"SUM(C8:C19)","v":2830.0701730097016},{"$f":"SUM(D8:D19)","v":1850.4668149098345},1672.8795726744406,40.754578093889329,93.008813350493384,1874.3005251429156,74.902701931686536,24.789700262986937,20.820361196554764,41.006953034923349,8523.0001936074277,null,{"$f":"SUM(O8:O19)","v":312001.88910356141},{"$f":"SUM(P8:P19)","v":186821.11504887196},244207.18615196785,49398.153452351005,10113.239449299706,-99975.190011123123,15415.267644914813,15017.034750839337,8653.558646491967,146.45217442096063,{"$f":"SUM(Y8:Y19)","v":741798.70641159592},null,{"$f":"+O20/C20","v":110.24528369618341},{"$f":"+P20/D20","v":100.95891131015769},{"$f":"+Q20/E20","v":145.98013517587083},{"$f":"+R20/F20","v":1212.0884514752879},{"$f":"+S20/G20","v":108.73420577025412},{"$f":"+T20/H20","v":-53.34},{"$f":"+U20/I20","v":205.80389288191486},{"$f":"+V20/J20","v":605.77718131029633},{"$f":"+W20/K20","v":415.62961203208658},3.5713985941904882]
[]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue"]
[null,"%",null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"lbs./"]
[null,"Reg.",{"$f":"+C6","v":"ONP 6"},"Paper",{"$f":"+E6","v":"OCC"},"Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,{"$f":"+O6","v":"ONP 6"},"Paper",{"$f":"+Q6","v":"OCC"},"Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"Customers","Customer"]
[]
[]
["May",{"$f":"+Customers!C$21","v":0.30920194880944213},{"$f":"+C8*$B28","v":72.328789891159275},{"$f":"+D8*$B28","v":47.292829249473655},{"$f":"+E8*$B28","v":42.754189022989706},1.0415746380313018,2.3770488035989854,47.901953163154559,1.9143065221367266,0.63355638276614978,0.5321110214175927,1.0480246456169551,{"$f":"SUM(C28:L28)","v":217.82438334034495},null,{"$f":"+O8*$B$40","v":6128.3682634886854},3768.4578454183375,4649.4061050029259,1198.2749310733832,296.80713522846304,-2578.5019190271182,396.02861403098871,421.97860486637472,263.12345327024445,26.44068670493165,{"$f":"SUM(O28:X28)","v":14570.383720057216},null,{"$f":"+Customers!C$20","v":9012},{"$f":"+M28*2000/AA28","v":48.340963901541265}]
["Jun",{"$f":"+Customers!D$21","v":0.31067894916410782},{"$f":"+C9*$B29","v":82.523728091189895},53.958881207878079,{"$f":"+E9*$B29","v":48.780507388577135},1.1883873951841257,2.7121002497467179,54.653862781634359,2.1841331944544526,0.72285786531902374,0.60711350641797568,1.1957465487519587,{"$f":"SUM(C29:L29)","v":248.52731822915374},null,{"$f":"+O9*$B$40","v":7012.8113347923654},4434.7292293508244,5391.7280747996774,1289.0608332110655,210.20636379210731,-2927.9623924221114,442.24330591811781,515.46938953324695,286.58890520224082,24.019322454044207,{"$f":"SUM(O29:X29)","v":16678.894366631575},null,{"$f":"+Customers!D$20","v":9106},54.585398249319951]
[{"$f":"+A10","v":"Jul"},{"$f":"+Customers!E$21","v":0.31124163922181103},77.674953912940623,50.788466638157367,{"$f":"+E10*$B30","v":45.914353979144806},1.1185623612356066,2.5527477584818543,51.442613790261433,2.0558019995352734,0.68038554089821934,0.57144187158910609,1.1254891194837073,233.92481697172801,null,{"$f":"+O10*$B$40","v":7612.0831684135774},4641.1705576302929,5761.7509846261519,1211.127070610426,227.28748754531338,-2750.9442718527289,430.75797294997966,477.48405131589021,266.39788146254637,0,17877.114902701451,null,{"$f":"+Customers!E$20","v":9167},51.036286019794481]
["Aug",{"$f":"+Customers!F$21","v":0.31226312939902545},80.669862965911946,52.74671483604665,{"$f":"+E11*$B31","v":47.684671275342922},1.1616907105067527,2.6511739175806865,53.426083904986449,2.1350674475254392,0.70661912989050568,0.593474925337516,1.1688845434029858,242.94424365653185,null,{"$f":"+O11*$B$40","v":9451.6343320260803},5841.6494228408264,7037.8827770402631,1318.6937333773731,255.70444187541509,-2847.6662872600018,455.7173759410922,462.49754439105266,237.88675302853568,-8.5266260471326625,22205.473467213502,null,{"$f":"+Customers!F$20","v":9228},52.653715573587313]
["Sep",{"$f":"+Customers!G$21","v":0.31205435221310374},76.288901185573394,49.882183606673131,{"$f":"+E12*$B32","v":45.095045922271964},1.0986024342138454,2.5071958422632741,50.524657981406897,2.0191177168310106,0.66824455867529842,0.56124490944432437,1.1054055895284658,229.75059974688162,null,{"$f":"+O12*$B$40","v":8269.2066671588782},4716.0694720765623,5588.7351590059852,1224.9320503122215,266.82439006240293,-2694.8189827125711,370.74771070103048,374.19386458511286,218.87200998102213,-3.9128943559991738,18330.849446814645,null,{"$f":"+Customers!G$20","v":9278},49.525889145695537]
["Oct",{"$f":"+Customers!H$21","v":0.31206246634356488},70.997540143027166,46.4223796384466,{"$f":"+E13*$B33","v":41.967275493064811},1.0224039042664135,2.3332979593521679,47.020292303357984,1.8790726950634813,0.62189544144176001,0.5223172357852538,1.0287351960407449,213.8152100098464,null,{"$f":"+O13*$B$40","v":7508.0413507307803},4191.5732582863047,5601.7203051759489,1202.1086476459263,202.20919932457704,-2507.8424404621105,358.87140984313686,335.79408746735811,261.13571491417639,42.97678719984615,17196.588320125946,null,{"$f":"+Customers!H$20","v":9272},46.120623384349955]
["Nov",{"$f":"+Customers!I$21","v":0.31258197961860557},77.012377682130932,50.355235215433488,{"$f":"+E14*$B34","v":45.522699294242628},1.1090208965047261,2.5309725284647433,51.003802417597434,2.0382657736152705,0.67458177450408618,0.56656740714038922,1.1158885687136268,231.92941155834725,null,{"$f":"+O14*$B$40","v":8662.5724794073249},5088.0394852278814,6530.6213877360697,1387.227345563434,239.66800600179869,-2715.7830726741199,395.54562339222207,336.70077717979211,260.16503563739991,40.491582927527524,20225.248650399328,null,{"$f":"+Customers!I$20","v":9294},49.90949248081499]
["Dec",{"$f":"+Customers!J$21","v":0.31193275059446063},75.015410122664719,49.04950003102504,{"$f":"+E15*$B35","v":44.342274063312104},1.0802634575092549,2.4653432077585862,49.681249577354464,1.9854125732598629,0.65708954844333478,0.55187604496767251,1.0869530477133795,225.91537167400847,null,{"$f":"+O15*$B$40","v":9178.8956767516684},4909.9939636516601,6700.9852898397276,1357.3641492636341,286.44356809399483,-2650.8673464083495,356.69709607826502,336.54023520146069,177.76239317910088,12.123503034275958,20665.938528685438,null,{"$f":"+Customers!J$20","v":9314},48.510923700667483]
["Jan., '17",{"$f":"+Customers!K$21","v":0.31254585473220836},71.552206731561711,46.785053371844143,{"$f":"+E16*$B36","v":42.295143831614773},1.0303914103763636,2.3515267939926541,47.387637215185364,1.8937529056634492,0.62675398474107413,0.52639782672857627,1.0367721652166326,215.48563623692476,null,{"$f":"+O16*$B$40","v":9320.1606815920641},5741.4208998581062,6816.9696446424814,1363.0478140951222,306.46666688025988,-2523.5259286930595,361.11571173463125,326.63093329230054,157.66127971874377,4.4404841700387205,21874.38818729069,null,{"$f":"+Customers!K$20","v":9372},45.984984258840115]
["Feb",{"$f":"+Customers!L$21","v":0.31205909756422201},60.332468737459571,39.448926858772737,{"$f":"+E17*$B37","v":35.663057221150204},0.86882096854264246,1.9827958250975912,39.957022591256219,1.5968031343331783,0.52847587681442487,0.44385605804886558,0.87420118963583915,181.69642846111128,null,{"$f":"+O17*$B$40","v":8419.3518121021934},5171.3565867261041,6718.7598771601242,1181.5056486640581,260.57881440654415,-2131.143680642957,360.84975572389806,319.17488213816216,146.46123495214763,-4.370669803832147,20442.524261426446,null,{"$f":"+Customers!L$20","v":9378},38.74950489680343]
["Mar",{"$f":"+Customers!M$21","v":0.31382873037949532},73.716356148328444,48.200101916020138,{"$f":"+E18*$B38","v":43.574391740748489},1.0615563607205694,2.422650461202847,48.820911353409258,1.9510308630249522,0.64571062259324152,0.54231911835240842,1.068130106210559,222.00315869061089,null,{"$f":"+O18*$B$40","v":10734.059148681155},6721.4283729858544,8860.4673718782924,1451.3715727174879,316.372349160721,-2589.2241082418541,473.71872046318504,417.95513763932769,205.98188408478498,-42.481016096794392,26549.649433272163,null,{"$f":"+Customers!M$20","v":9477},46.850935673865337]
["Apr",{"$f":"+Customers!N$21","v":0.31382873037949532},64.841088473574786,42.396928389722802,{"$f":"+E19*$B39","v":38.328142323786665},0.93374759010967878,2.1309693140463586,42.942993900258621,1.7161315536205393,0.56796865438722322,0.47702523254463597,0.93952987283756517,195.27452530488884,null,{"$f":"+O19*$B$40","v":5058.355508380082},3068.8560767733006,6542.1865844681333,1229.2439172973736,287.11725263493008,-2277.4879043479382,407.81127232052546,361.42242087114403,218.17748544068945,-45.502941410350999,14850.179672427892,null,{"$f":"+Customers!N$20","v":9477},41.210198439356091]
[null,{"$f":"+Customers!O21","v":0.31203509922085781},{"$f":"SUM(C28:C39)","v":882.95368408552247},{"$f":"SUM(D28:D39)","v":577.32720095949378},521.92175155624614,12.71502212720128,29.017822661586461,584.76308097986316,23.368896379063639,7.7341393804743426,6.4957451577743166,12.793760593152417,2659.0911038803779,null,{"$f":"SUM(O28:O39)","v":97355.540423524857},{"$f":"SUM(P28:P39)","v":58294.745170826063},76201.213561375786,15413.957713831507,3155.6856750065272,-31195.76833474492,4810.1045690970732,4685.8419284812226,2700.2140308716321,45.698218776554853,{"$f":"SUM(Y28:Y39)","v":231467.2329570463},null,{"$f":"SUM(AA28:AA39)","v":111375},47.750233066314308]

{"sheet":"CRC Prices","index":2,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":false,"merged":[[4,1,4,10]]}
["Cascade Recycling Center"]
["Monthly Price per ton of Commodities Sold"]
[]
[]
[null,"Passback Price/ton schedule"]
[null,null,null,null,null,null,null,null,"Natural","Colored","Mixed"]
["Month","ONP 6","Mixed Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics 3-7"]
["2016-05-10",83.96,78.959999999999994,107.76,1140,123.73,-53.34,205,660,490,25]
["2016-06-10",84.61,81.83,110.05,1080,77.17,{"$f":"+G8","v":-53.34},201.6,710,470,20]
["2016-07-10",97.75,91.15,125.17,1080,88.81,-53.34,209,700,465,0]
["2016-08-10",117.25,110.83,147.69999999999999,1135.98,96.52,-53.34,213.6,655,401.13,-7.3]
["2016-09-10",108.4,94.55,123.94,1115.06,106.43,-53.34,183.63,560,390,-3.54]
["2016-10-10",105.76,90.3,133.49,1175.8699999999999,86.67,-53.34,191,540,500,41.78]
["2016-11-10",112.68,101.22,143.71,1253.05,94.86,-53.34,194.4,500,460,36.35]
["2016-12-10",122.32,100.07,151.07,1256.0999999999999,116.15,-53.34,179.6,512,322,11.15]
["2017-01-10",130.47,122.92,161.44,1325.01,130.54,{"$f":"+G15","v":-53.34},191,522,300,4.29]
["2017-02-10",139.56,131.1,188.41,1360,131.43,{"$f":"+G16","v":-53.34},226,604,330,-5]
["2017-03-10",146.44999999999999,140.25,204.51,1375.07,131.34,-53.34,244.2,651,382,-40]
["2017-04-10",78.459999999999994,72.8,171.67,1324.03,135.51,-53.34,239,640,460,-48.71]
["Average",{"$f":"+'Commodity Revenue'!AA20","v":110.24528369618341},{"$f":"+'Commodity Revenue'!AB20","v":100.95891131015769},{"$f":"+'Commodity Revenue'!AC20","v":145.98013517587083},{"$f":"+'Commodity Revenue'!AD20","v":1212.0884514752879},{"$f":"+'Commodity Revenue'!AE20","v":108.73420577025412},{"$f":"+'Commodity Revenue'!AF20","v":-53.34},{"$f":"+'Commodity Revenue'!AG20","v":205.80389288191486},{"$f":"+'Commodity Revenue'!AH20","v":605.77718131029633},{"$f":"+'Commodity Revenue'!AI20","v":415.62961203208658},{"$f":"+'Commodity Revenue'!AJ20","v":3.5713985941904882}]

{"sheet":"CRC Composition","index":3,"n_rows":19,"n_cols":29,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Cascade Recycling Center"]
["Tonnage Delivered and Processed "]
[]
[]
["Stream Composition-CRC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% "]
[null,"2016-05-05",null,"2016-06-05",null,"2016-07-05",null,"2016-08-05",null,"2016-09-05",null,"2016-10-05",null,"2016-11-05",null,"2016-12-05",null,"2017-01-05",null,"2017-02-05",null,"2017-03-11",null,"2017-04-11",null,"Total 2016",null,null,"Excluding"]
[null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,"Tons",null,null,"Residue"]
["Newspaper",2683.68,{"$f":"B8/B$19","v":0.33514287105826113},3064.45,{"$f":"D8/D$19","v":0.30144345027306929},1956.34,{"$f":"F8/F$19","v":0.23301107324876041},2991.89,{"$f":"H8/H$19","v":0.3146989371157497},2814.62,{"$f":"J8/J$19","v":0.31785837300041225},2878.49799017743,{"$f":"L8/L$19","v":0.31718953851395321},3004.584148224666,{"$f":"N8/N$19","v":0.32032158476125239},3116.9904187949555,{"$f":"P8/P$19","v":0.34735332661101198},2559.9840676785448,{"$f":"R8/R$19","v":0.28847995880153815},2095.77,{"$f":"T8/T$19","v":0.29774958444030852},2480.0113712343441,{"$f":"V8/V$19","v":0.29939477140158205},1895.3800967152913,{"$f":"X8/X$19","v":0.2593251893674457},{"$f":"+P8+N8+L8+J8+H8+F8+D8+B8+R8+T8+V8+X8","v":31542.198092825234},{"$f":"+Z8/$Z$19","v":0.30368455413305312},null,{"$f":"+Z8/($Z$19-$Z$18)","v":0.33205093379352041}]
["Mix Paper",1035.3699999999999,{"$f":"B9/B$19","v":0.12929890091500917},2815.79,0.27698329319923826,1677.17,{"$f":"F9/F$19","v":0.1997603595083797},1669.27,{"$f":"H9/H$19","v":0.17558048416192024},1592.51,{"$f":"J9/J$19","v":0.17984404203298723},1491.2308689787685,{"$f":"L9/L$19","v":0.16432279361083774},2078.934335430758,{"$f":"N9/N$19","v":0.22163717442669775},1518.8100311981443,{"$f":"P9/P$19","v":0.16925419906513833},1783.4713560928499,{"$f":"R9/R$19","v":0.20097615052579051},1653.34,0.2348928069103669,1794.446162385771,0.21663118355483052,1513.8069213307181,0.20711849154697906,{"$f":"+P9+N9+L9+J9+H9+F9+D9+B9+R9+T9+V9+X9","v":20624.149675417008},{"$f":"+Z9/$Z$19","v":0.19856687476631621},null,{"$f":"+Z9/($Z$19-$Z$18)","v":0.21711448702039865}]
["OCC",1323.24,0.16524863348056901,1748.63,0.17200902623668102,1874.58,{"$f":"F10/F$19","v":0.22327299840041162},1740.18,{"$f":"H10/H$19","v":0.18303908111263628},1742.25,{"$f":"J10/J$19","v":0.19675435773211597},1722.7030211289973,{"$f":"L10/L$19","v":0.18982934090387127},1474.0261706519379,{"$f":"N10/N$19","v":0.15714733742497378},1531.2109757364178,{"$f":"P10/P$19","v":0.17063614406968963},1782.0664320058743,{"$f":"R10/R$19","v":0.2008178321800449},930.23,0.13215934760680237,1449.8136867682551,0.17502606736388643,1325.9426818662448,0.1814149772181517,18644.872968157728,0.17951063263058833,null,0.19627825116432168]
["Aluminum",41.37,5.1663613305909283E-3,30.4,2.9903835560382143E-3,43.12,{"$f":"F11/F$19","v":5.1358339953620274E-3},43.01,{"$f":"H11/H$19","v":4.5239635432279919E-3},33.340000000000003,{"$f":"J11/J$19","v":3.7651257206421274E-3},39.544490734710962,{"$f":"L11/L$19","v":4.3575152074846911E-3},37.679794038181825,{"$f":"N11/N$19","v":4.0170788183515006E-3},40.139990482317465,{"$f":"P11/P$19","v":4.4731479250288081E-3},52.91752144523003,{"$f":"R11/R$19","v":5.9631794584732419E-3},21.18,3.0090783809510273E-3,36.32753702908726,4.3855745060526795E-3,35.195790328047053,4.8154747470310292E-3,454.22512405757459,4.373225793253519E-3,null,4.7817173727693688E-3]
["Tin Cans",73.510000000000005,9.1800633650408314E-3,51.03,5.0197129231786212E-3,82.09,{"$f":"F12/F$19","v":9.7773797003541021E-3},72.87,{"$f":"H12/H$19","v":7.664757577191904E-3},86.17,{"$f":"J12/J$19","v":9.7312802443830868E-3},112.51519681959547,{"$f":"L12/L$19","v":1.239835618325871E-2},107.93786932451954,{"$f":"N12/N$19","v":1.1507359305683775E-2},111.78690449454406,{"$f":"P12/P$19","v":1.2457386109880656E-2},98.9983,{"$f":"R12/R$19","v":1.11559387677441E-2},76.5,1.0868484237146061E-2,88.879988179976166,1.0729871665900842E-2,74.33,1.0169802542026833E-2,1036.6182588186352,9.980438040782148E-3,null,1.0912684645983406E-2]
["Glass",1887.23,0.23568073710251675,1535.71,0.15106453719879759,2011.18,{"$f":"F13/F$19","v":0.23954282501837204},2190.37,{"$f":"H13/H$19","v":0.2303918629662938},1812.11,{"$f":"J13/J$19","v":0.20464373034291555},1946.334985255751,{"$f":"L13/L$19","v":0.21447195651117332},1824.8518585505824,{"$f":"N13/N$19","v":0.19454919897345166},1676.708253309255,{"$f":"P13/P$19","v":0.18685016996884829},1590.116,{"$f":"R13/R$19","v":0.17918728634340364},1392.87,0.19788739397900174,1556.9627885434868,0.18796144387222624,1465.3414678511592,0.20048746649657007,20889.785353510229,0.20112438366998139,null,0.21991088613945031]
["PET",73.87,9.2250208240452474E-3,74.08,7.2870925602404905E-3,60.45,{"$f":"F14/F$19","v":7.1999342537021008E-3},76.97,{"$f":"H14/H$19","v":8.0960119489016172E-3},112.39,{"$f":"J14/J$19","v":1.2692335925104039E-2},83.926695557536419,{"$f":"L14/L$19","v":9.2481113149066787E-3},64.93793343761763,{"$f":"N14/N$19","v":6.9230950852713531E-3},35.142177062377741,{"$f":"P14/P$19","v":3.9161981484977749E-3},54.39467435263326,{"$f":"R14/R$19","v":6.1296371389140732E-3},72.97,1.0366971173654224E-2,18.477346539466719,2.2306433782753464E-3,107.21,1.4668431730535407E-2,834.81882694963178,8.0375369686662649E-3,null,8.7883022680049216E-3]
["HDPE Natl",21.33,2.6637294460117112E-3,21.56,2.1208114956639441E-3,22.2,{"$f":"F15/F$19","v":2.64414458944891E-3},28.6,{"$f":"H15/H$19","v":3.0082622026579996E-3},17.350000000000001,{"$f":"J15/J$19","v":1.9593560663809513E-3},35.287833854495048,{"$f":"L15/L$19","v":3.8884625848824754E-3},29.903350210900488,{"$f":"N15/N$19","v":3.1880247171263893E-3},24.493033129660148,{"$f":"P15/P$19","v":2.7294715072208381E-3},14.801745521859425,{"$f":"R15/R$19","v":1.6679818410780204E-3},20.56,2.9209939335388627E-3,24.704584356461545,2.9824151097712823E-3,15.5,2.1207041490840296E-3,276.29054707337662,2.6600927225246627E-3,null,2.9085650240369765E-3]
["HDPE Col",24.16,3.0171450265186568E-3,19.16,1.8847285833451378E-3,21.16,{"$f":"F16/F$19","v":2.5202747528260787E-3},18.34,{"$f":"H16/H$19","v":1.9290744334527173E-3},18.899999999999999,{"$f":"J16/J$19","v":2.1343994037233411E-3},12.968748340486918,{"$f":"L16/L$19","v":1.4290617242949974E-3},17.529145784289529,{"$f":"N16/N$19","v":1.8687989685535651E-3},12.006989083528197,{"$f":"P16/P$19","v":1.3380431250597255E-3},20.221222069105423,{"$f":"R16/R$19","v":2.2786928180776414E-3},19.75,2.805915865145552E-3,20.584662752662769,2.4850452182179836E-3,27.27,3.731071106162677E-3,232.05076803007287,2.2341573601833021E-3,null,2.44284415388971E-3]
["#3 - 7",26.13,3.2631622327372722E-3,29.85,2.9362812219651548E-3,51.19,{"$f":"F17/F$19","v":6.0970162853103476E-3},39.43,{"$f":"H17/H$19","v":4.147404847930242E-3},40.549999999999997,{"$f":"J17/J$19","v":4.5793595672476975E-3},38.886017383592893,{"$f":"L17/L$19","v":4.2849562343405048E-3},35.480926102910225,{"$f":"N17/N$19","v":3.7826554083354815E-3},26.45575814991879,{"$f":"P17/P$19","v":2.9481950107961476E-3},37.273805850634226,{"$f":"R17/R$19","v":4.2003175378815313E-3},24.89,3.5361643485302676E-3,76.001430351490754,9.1751316668167385E-3,30.9,4.2277263359159047E-3,457.03793783854684,4.4003072317892874E-3,null,4.8113284176245965E-3]
["Residue",817.68,0.1021133752186993,775.26,7.6260682751782438E-2,596.42999999999995,{"$f":"F18/F$19","v":7.1038160247072671E-2},636.22,{"$f":"H18/H$19","v":6.6920160090037498E-2},584.76,{"$f":"J18/J$19","v":6.6037639964087888E-2},713.11338335716448,{"$f":"L18/L$19","v":7.8579907210996655E-2},704.03357951987391,{"$f":"N18/N$19","v":7.5057692110302748E-2},879.79963814029691,{"$f":"P18/P$19","v":9.8043718458827908E-2},879.79963814029691,{"$f":"R18/R$19","v":9.9143024587054221E-2},730.64,0.10380325912455422,737.20621303114353,8.8997852262439933E-2,818.01617850881814,0.11192066476009761,8872.9586306975943,8.5427796682861767E-2]
[null,{"$f":"SUM(B8:B18)","v":8007.57},0.99999999999999978,10165.919999999998,1,8395.91,1.0000000000000002,9507.15,1,8854.9499999999989,1,9075.0092315885267,1.0000000000000004,9379.8991112762342,1.0000000000000002,8973.5441695814152,1,{"$f":"SUM(R8:R18)","v":8874.0447631570278},{"$f":"SUM(S8:S18)","v":1},{"$f":"SUM(T8:T18)","v":7038.7000000000016},{"$f":"SUM(U8:U18)","v":0.99999999999999967},{"$f":"SUM(V8:V18)","v":8283.4157711721455},{"$f":"SUM(W8:W18)","v":1},{"$f":"SUM(X8:X18)","v":7308.8931366002789},{"$f":"SUM(Y8:Y18)","v":1},{"$f":"SUM(Z8:Z18)","v":103865.00618337563},1,null,{"$f":"SUM(AC8:AC18)","v":1}]

{"sheet":"Customers","index":4,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Waste Management of Skagit County"]
["Recycling Customers by Jurisdiction"]
[]
[]
[null,null,"2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","Total"]
["Contract Cities:"]
[null,"Anacortes",6433,6444,6447,6454,6460,6483,6483,6489,6504,6512,6518,6518,{"$f":"SUM(C7:N7)","v":77745}]
[null,"Burlington",2127,2128,2122,2129,2141,2136,2128,2133,2129,2152,2168,2168,{"$f":"SUM(C8:N8)","v":25661}]
[null,"Darrington",493,493,495,489,486,484,482,485,489,485,480,480,5841]
[null,"Mount Vernon",8994,9035,9111,9119,9239,9206,9228,9326,9353,9369,9390,9390,110760]
[null,"Stanwood",1653,1664,1668,1680,1675,1682,1679,1674,1695,1710,1719,1719,20218]
[null,"Other",434,440,443,453,453,449,439,438,444,446,446,446,5331]
[null,"Total",{"$f":"SUM(C7:C12)","v":20134},{"$f":"SUM(D7:D12)","v":20204},{"$f":"SUM(E7:E12)","v":20286},{"$f":"SUM(F7:F12)","v":20324},{"$f":"SUM(G7:G12)","v":20454},{"$f":"SUM(H7:H12)","v":20440},{"$f":"SUM(I7:I12)","v":20439},{"$f":"SUM(J7:J12)","v":20545},{"$f":"SUM(K7:K12)","v":20614},{"$f":"SUM(L7:L12)","v":20674},{"$f":"SUM(M7:M12)","v":20721},{"$f":"SUM(N7:N12)","v":20721},{"$f":"SUM(O7:O12)","v":245556}]
[null,null,{"$f":"+C13/C$23","v":0.69079805119055793},{"$f":"+D13/D$23","v":0.68932105083589224},0.68875836077818897,0.68773687060097455,0.68794564778689626,0.68793753365643506,0.68741802038139443,0.68806724940553932,0.68745414526779158,0.68794090243577799,0.68617126962050468,0.68617126962050468,0.68796490077914219]
[]
["WUTC:"]
[null,"Skagit County",4513,4564,4595,4622,4646,4646,4665,4665,4696,4698,4735,4735,{"$f":"SUM(C17:N17)","v":55780}]
[null,"Island County",1906,1938,1970,1992,2000,1991,1983,1986,1998,2005,2037,2037,23843]
[null,"Snohomish County",2593,2604,2602,2614,2632,2635,2646,2663,2678,2675,2705,2705,31752]
[null,"Total",{"$f":"SUM(C17:C19)","v":9012},9106,9167,9228,9278,9272,9294,9314,9372,9378,9477,9477,111375]
[null,null,{"$f":"+C20/C$23","v":0.30920194880944213},{"$f":"+D20/D$23","v":0.31067894916410782},0.31124163922181103,0.31226312939902545,0.31205435221310374,0.31206246634356488,0.31258197961860557,0.31193275059446063,0.31254585473220836,0.31205909756422201,0.31382873037949532,0.31382873037949532,0.31203509922085781]
[]
[null,"Grand Total",{"$f":"+C20+C13","v":29146},{"$f":"+D20+D13","v":29310},29453,29552,29732,29712,29733,29859,29986,30052,30198,30198,356931]

{"sheet":"Tonnages Collected","index":5,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["WM of Skagit County"]
["Residential Recycling Tons Collected"]
[]
[]
[null,null,null,"Less:"]
[null,null,"Res'l ","CRC"]
[null,null,"Collected","Residual","Net"]
["Month",null,"Tons","Rate","Tons"]
[]
["May",null,{"$f":"+'Tonnages by day'!E29","v":784.59},{"$f":"+'CRC Composition'!C18","v":0.1021133752186993},{"$f":"+C10-C10*D10","v":704.47286693716069}]
["Jun",null,{"$f":"+'Tonnages by day'!E51","v":865.9899999999999},{"$f":"+'CRC Composition'!E18","v":7.6260682751782438E-2},{"$f":"+C11-C11*D11","v":799.94901134378381}]
["Jul",null,{"$f":"+'Tonnages by day'!E72","v":809.06},{"$f":"+'CRC Composition'!G18","v":7.1038160247072671E-2},751.58586607050336]
["Aug",null,{"$f":"+'Tonnages by day'!E95","v":833.81000000000017},{"$f":"+'CRC Composition'!I18","v":6.6920160090037498E-2},778.01130131532602]
["Sep",null,{"$f":"+'Tonnages by day'!E117","v":788.31},{"$f":"+'CRC Composition'!K18","v":6.6037639964087888E-2},736.25186803990982]
["Oct",null,{"$f":"+'Tonnages by day'!E138","v":743.6},{"$f":"+'CRC Composition'!M18","v":7.8579907210996655E-2},685.16798099790287]
["Nov",null,{"$f":"+'Tonnages by day'!E160","v":802.19},{"$f":"+'CRC Composition'!O18","v":7.5057692110302748E-2},741.97946996603628]
["Dec",null,{"$f":"+'Tonnages by day'!E182","v":802.97000000000014},{"$f":"+'CRC Composition'!Q18","v":9.8043718458827908E-2},724.24383538911502]
["Jan",null,{"$f":"+'Tonnages by day'!E204","v":765.32999999999993},{"$f":"+'CRC Composition'!S18","v":9.9143024587054221E-2},689.45286899278972]
["Feb",null,{"$f":"+'Tonnages by day'!E223","v":649.68999999999994},{"$f":"+'CRC Composition'!U18","v":0.10380325912455422},582.25006057936832]
["Mar",null,{"$f":"+'Tonnages by day'!E246","v":776.51},{"$f":"+'CRC Composition'!W18","v":8.8997852262439933E-2},707.40227773969275]
["Apr",null,{"$f":"+'Tonnages by day'!E266","v":700.65000000000009},{"$f":"+'CRC Composition'!Y18","v":0.11192066476009761},622.23278623583769]
[null,null,{"$f":"SUM(C10:C21)","v":9322.6999999999989},{"$f":"(+C22-E22)/C22","v":8.5779849871021607E-2},{"$f":"SUM(E10:E21)","v":8523.0001936074259}]

{"sheet":"Tonnages by day","index":6,"n_rows":267,"n_cols":5,"rows_kept":267,"cut":false,"hidden":false,"merged":[]}
["WM of Skagit"]
["Report for Residential Sideload Recycling"]
["Report Dates:5/1/2016-3/31/2017"]
[]
[]
["Landfill Name WSK - SKAGIT YARD",null,null,null,"Monthly"]
["Date","Tons","Loads","Tons/Load","Total"]
["2016-05-02",32.229999999999997,7,{"$f":"+B8/C8","v":4.6042857142857141}]
["2016-05-03",36.43,8,{"$f":"+B9/C9","v":4.55375}]
["2016-05-04",43.57,12,3.6308333333333334]
["2016-05-05",42.05,12,3.5041666666666664]
["2016-05-06",45.14,12,3.7616666666666667]
["2016-05-09",24.79,8,3.0987499999999999]
["2016-05-10",22.62,6,3.77]
["2016-05-11",39.07,11,3.5518181818181818]
["2016-05-12",38.14,11,3.4672727272727273]
["2016-05-13",34.74,10,3.4740000000000002]
["2016-05-16",38.340000000000003,10,3.8340000000000005]
["2016-05-17",32.090000000000003,8,4.0112500000000004]
["2016-05-18",49.11,12,4.0925000000000002]
["2016-05-19",40.590000000000003,11,3.6900000000000004]
["2016-05-20",42.71,11,3.8827272727272728]
["2016-05-23",20.77,6,3.4616666666666664]
["2016-05-24",27.21,6,4.5350000000000001]
["2016-05-25",38.24,11,3.4763636363636365]
["2016-05-26",33.799999999999997,9,3.7555555555555551]
["2016-05-27",36.85,7,5.2642857142857142]
["2016-05-30",8.3000000000000007,2,4.1500000000000004]
["2016-05-31",57.8,18,3.2111111111111108,{"$f":"SUM(B8:B29)","v":784.59}]
["2016-06-01",51.27,13,3.9438461538461542]
["2016-06-02",42.38,11,3.852727272727273]
["2016-06-03",53.97,13,4.1515384615384612]
["2016-06-06",22.46,6,3.7433333333333336]
["2016-06-07",27.52,6,4.5866666666666669]
["2016-06-08",47.44,12,3.9533333333333331]
["2016-06-09",32.869999999999997,8,4.1087499999999997]
["2016-06-10",33.049999999999997,8,4.1312499999999996]
["2016-06-13",30.27,7,4.3242857142857138]
["2016-06-14",39.520000000000003,10,3.9520000000000004]
["2016-06-15",52.08,11,4.7345454545454544]
["2016-06-16",52.76,13,4.0584615384615379]
["2016-06-17",69.09,13,5.3146153846153847]
["2016-06-20",18.95,4,4.7374999999999998]
["2016-06-21",35.380000000000003,8,4.4225000000000003]
["2016-06-22",33.31,7,4.7585714285714289]
["2016-06-23",32.270000000000003,9,3.5855555555555561]
["2016-06-24",36.950000000000003,10,3.6950000000000003]
["2016-06-27",30.34,8,3.7925]
["2016-06-28",33.67,9,3.7411111111111115]
["2016-06-29",46.53,11,4.2300000000000004]
["2016-06-30",43.91,12,3.6591666666666662,{"$f":"SUM(B30:B51)","v":865.9899999999999}]
["2016-07-01",46.65,13,3.5884615384615381]
["2016-07-04",23.03,6,3.8383333333333334]
["2016-07-05",34.11,9,3.79]
["2016-07-06",35.15,13,2.7038461538461536]
["2016-07-07",49.73,12,4.1441666666666661]
["2016-07-08",31.11,7,4.444285714285714]
["2016-07-11",33.270000000000003,7,4.7528571428571436]
["2016-07-12",36.94,10,3.694]
["2016-07-13",45.85,12,3.8208333333333333]
["2016-07-14",48.16,12,4.0133333333333328]
["2016-07-15",54.92,13,4.2246153846153849]
["2016-07-18",29.38,9,3.2644444444444445]
["2016-07-19",23.39,6,3.8983333333333334]
["2016-07-20",36.590000000000003,9,4.065555555555556]
["2016-07-21",34.950000000000003,9,3.8833333333333337]
["2016-07-22",37.72,8,4.7149999999999999]
["2016-07-25",31.88,9,3.5422222222222222]
["2016-07-26",36.28,11,3.2981818181818183]
["2016-07-27",45.78,16,2.8612500000000001]
["2016-07-28",43.43,11,3.9481818181818182]
["2016-07-29",50.74,15,3.3826666666666667,{"$f":"SUM(B52:B72)","v":809.06}]
["2016-08-01",23.03,8,{"$f":"+B73/C73","v":2.8787500000000001}]
["2016-08-02",26.6,8,3.3250000000000002]
["2016-08-03",56.46,12,4.7050000000000001]
["2016-08-04",41.98,10,4.1979999999999995]
["2016-08-05",35.32,9,3.9244444444444446]
["2016-08-08",33.1,8,4.1375000000000002]
["2016-08-09",35.6,8,4.45]
["2016-08-10",47.54,12,3.9616666666666664]
["2016-08-11",42.13,11,3.83]
["2016-08-12",50.3,14,3.5928571428571425]
["2016-08-15",27.29,7,3.8985714285714286]
["2016-08-16",33.04,9,3.6711111111111112]
["2016-08-17",34.18,9,3.7977777777777777]
["2016-08-18",36.39,9,4.043333333333333]
["2016-08-19",26.86,6,4.4766666666666666]
["2016-08-22",31.69,7,4.5271428571428576]
["2016-08-23",32.76,7,4.68]
["2016-08-24",45.51,12,3.7925]
["2016-08-25",43.75,13,3.3653846153846154]
["2016-08-26",45.23,12,3.7691666666666666]
["2016-08-29",25.07,6,4.1783333333333337]
["2016-08-30",26.22,7,3.7457142857142856]
["2016-08-31",33.76,9,3.7511111111111108,{"$f":"SUM(B73:B95)","v":833.81000000000017}]
["2016-09-01",34.659999999999997,9,3.8511111111111109]
["2016-09-02",29.93,9,3.3255555555555554]
["2016-09-05",12,3,4]
["2016-09-06",53.57,13,4.1207692307692305]
["2016-09-07",50.5,12,4.208333333333333]
["2016-09-08",44.46,11,4.041818181818182]
["2016-09-09",50.27,12,4.1891666666666669]
["2016-09-12",27.76,8,3.47]
["2016-09-13",27.85,7,3.9785714285714286]
["2016-09-14",36.69,10,3.6689999999999996]
["2016-09-15",43.1,10,4.3100000000000005]
["2016-09-16",34.93,9,3.8811111111111112]
["2016-09-19",30.24,7,4.3199999999999994]
["2016-09-20",38.01,12,3.1675]
["2016-09-21",45.46,10,4.5460000000000003]
["2016-09-22",36.54,10,3.6539999999999999]
["2016-09-23",44.48,12,3.7066666666666666]
["2016-09-26",24.97,8,3.1212499999999999]
["2016-09-27",20.78,7,2.9685714285714289]
["2016-09-28",43.78,11,3.98]
["2016-09-29",25.02,7,3.5742857142857143]
["2016-09-30",33.31,11,3.0281818181818183,{"$f":"SUM(B96:B117)","v":788.31}]
["2016-10-03",31.68,7,4.5257142857142858]
["2016-10-04",34.65,9,3.8499999999999996]
["2016-10-05",38.9,11,3.5363636363636362]
["2016-10-06",43.5,13,3.3461538461538463]
["2016-10-07",48.15,14,3.4392857142857141]
["2016-10-10",25.16,8,3.145]
["2016-10-11",26.51,8,3.3137500000000002]
["2016-10-12",32.14,8,4.0175000000000001]
["2016-10-13",38.81,9,4.3122222222222222]
["2016-10-14",17.07,4,4.2675000000000001]
["2016-10-17",28,6,4.666666666666667]
["2016-10-18",37.9,11,3.4454545454545453]
["2016-10-19",49.22,13,3.7861538461538462]
["2016-10-20",40.53,9,4.5033333333333339]
["2016-10-21",55.02,11,5.0018181818181819]
["2016-10-24",24.47,6,4.0783333333333331]
["2016-10-25",28.1,9,3.1222222222222222]
["2016-10-26",37.46,10,3.746]
["2016-10-27",34.78,9,3.8644444444444446]
["2016-10-28",38.96,9,{"$f":"+B137/C137","v":4.3288888888888888}]
["2016-10-31",32.590000000000003,8,4.0737500000000004,{"$f":"SUM(B118:B138)","v":743.6}]
["2016-11-01",32.869999999999997,9,3.652222222222222]
["2016-11-02",45.7,13,3.5153846153846158]
["2016-11-03",45.6,12,3.8000000000000003]
["2016-11-04",50.05,14,3.5749999999999997]
["2016-11-07",30.1,10,3.0100000000000002]
["2016-11-08",26.98,9,2.9977777777777779]
["2016-11-09",31.55,9,3.5055555555555555]
["2016-11-10",28.62,9,3.18]
["2016-11-11",20.25,7,2.8928571428571428]
["2016-11-14",40.950000000000003,10,4.0950000000000006]
["2016-11-15",38.15,11,3.4681818181818183]
["2016-11-16",51.22,13,3.94]
["2016-11-17",45.23,12,3.7691666666666666]
["2016-11-18",49.48,14,3.5342857142857143]
["2016-11-21",22.85,9,2.5388888888888892]
["2016-11-22",25.74,11,2.34]
["2016-11-23",36.79,9,4.0877777777777773]
["2016-11-25",17.36,6,2.8933333333333331]
["2016-11-26",17.75,6,2.9583333333333335]
["2016-11-28",48.73,10,4.8729999999999993]
["2016-11-29",43.36,11,3.9418181818181819]
["2016-11-30",52.86,11,4.8054545454545456,{"$f":"SUM(B139:B160)","v":802.19}]
["2016-12-01",51.82,11,4.7109090909090909]
["2016-12-02",46.74,11,4.249090909090909]
["2016-12-05",27.31,6,4.5516666666666667]
["2016-12-06",27.4,9,3.0444444444444443]
["2016-12-07",41.76,11,3.7963636363636364]
["2016-12-08",20.6,7,2.9428571428571431]
["2016-12-09",31.49,7,4.4985714285714282]
["2016-12-12",30.46,7,4.3514285714285714]
["2016-12-13",34.369999999999997,9,3.8188888888888886]
["2016-12-14",43.7,13,3.3615384615384616]
["2016-12-15",35.83,14,2.5592857142857142]
["2016-12-16",45.86,13,3.5276923076923077]
["2016-12-19",28.16,8,3.52]
["2016-12-20",26.02,8,3.2524999999999999]
["2016-12-21",31.07,9,3.4522222222222223]
["2016-12-22",29.23,9,3.2477777777777779]
["2016-12-23",26.83,7,3.8328571428571427]
["2016-12-26",4.5,2,2.25]
["2016-12-27",65.11,14,4.6507142857142858]
["2016-12-28",55.51,13,4.2699999999999996]
["2016-12-29",45.97,13,3.5361538461538462]
["2016-12-30",53.23,14,3.802142857142857,{"$f":"SUM(B161:B182)","v":802.97000000000014}]
["2017-01-02",27.3,9,3.0333333333333332]
["2017-01-03",34.799999999999997,12,2.9]
["2017-01-04",43.85,14,3.1321428571428571]
["2017-01-05",29.76,9,3.3066666666666666]
["2017-01-06",35.78,10,3.5780000000000003]
["2017-01-09",28.9,6,4.8166666666666664]
["2017-01-10",46.73,10,4.673]
["2017-01-11",43.13,12,3.5941666666666667]
["2017-01-12",41.73,14,2.9807142857142854]
["2017-01-13",38.83,10,3.883]
["2017-01-16",21.6,7,3.0857142857142859]
["2017-01-17",33.08,10,3.3079999999999998]
["2017-01-18",34.96,9,3.8844444444444446]
["2017-01-19",30.32,9,3.3688888888888888]
["2017-01-20",30.41,9,3.3788888888888891]
["2017-01-23",26.24,6,4.3733333333333331]
["2017-01-24",32.75,10,3.2749999999999999]
["2017-01-25",42.1,10,4.21]
["2017-01-26",42.92,13,{"$f":"+B201/C201","v":3.3015384615384615}]
["2017-01-27",46.13,11,4.1936363636363643]
["2017-01-30",26.5,8,3.3125]
["2017-01-31",27.51,9,3.0566666666666666,{"$f":"SUM(B183:B204)","v":765.32999999999993}]
["2017-02-01",29.26,10,2.9260000000000002]
["2017-02-02",27.07,8,3.38375]
["2017-02-03",22.38,7,3.1971428571428571]
["2017-02-07",41.73,11,3.7936363636363635]
["2017-02-08",40.4,11,3.6727272727272724]
["2017-02-09",41.1,14,2.9357142857142859]
["2017-02-10",47.67,14,3.4050000000000002]
["2017-02-13",32.03,7,4.5757142857142856]
["2017-02-14",29.99,10,2.9989999999999997]
["2017-02-15",31.36,9,3.4844444444444442]
["2017-02-16",23.57,7,3.367142857142857]
["2017-02-17",32.42,9,3.6022222222222222]
["2017-02-20",15.25,4,3.8125]
["2017-02-21",52.51,12,4.3758333333333335]
["2017-02-22",44.56,12,3.7133333333333334]
["2017-02-23",40.619999999999997,11,3.6927272727272724]
["2017-02-24",47.78,12,3.9816666666666669]
["2017-02-27",24.71,8,3.0887500000000001]
["2017-02-28",25.28,11,2.2981818181818183,{"$f":"SUM(B205:B223)","v":649.68999999999994}]
["2017-03-01",34.28,10,3.4279999999999999]
["2017-03-02",29.5,9,3.2777777777777777]
["2017-03-03",29.77,7,4.2528571428571427]
["2017-03-06",30.59,10,3.0590000000000002]
["2017-03-07",33.21,10,3.3210000000000002]
["2017-03-08",45.9,12,3.8249999999999997]
["2017-03-09",38.83,10,3.883]
["2017-03-10",45.45,12,3.7875000000000001]
["2017-03-13",19.93,6,3.3216666666666668]
["2017-03-14",23.72,9,2.6355555555555554]
["2017-03-15",39.39,11,3.580909090909091]
["2017-03-16",29.21,9,3.2455555555555557]
["2017-03-17",24.75,8,3.09375]
["2017-03-20",33.85,10,3.3850000000000002]
["2017-03-21",33.090000000000003,9,3.6766666666666672]
["2017-03-22",43.41,12,3.6174999999999997]
["2017-03-23",40.21,12,3.3508333333333336]
["2017-03-24",45.69,12,3.8074999999999997]
["2017-03-27",29.61,8,3.7012499999999999]
["2017-03-28",26.75,10,2.6749999999999998]
["2017-03-29",36.159999999999997,9,4.017777777777777]
["2017-03-30",30.4,8,3.8]
["2017-03-31",32.81,8,4.1012500000000003,{"$f":"SUM(B224:B246)","v":776.51}]
["2017-04-03",27.6,6,4.6000000000000005]
["2017-04-04",35.19,10,3.5189999999999997]
["2017-04-05",45.4,12,3.7833333333333332]
["2017-04-06",40.619999999999997,10,4.0619999999999994]
["2017-04-07",51.86,14,3.7042857142857142]
["2017-04-10",28.45,7,4.0642857142857141]
["2017-04-11",28.06,9,3.1177777777777775]
["2017-04-12",34.479999999999997,12,2.8733333333333331]
["2017-04-13",31.24,9,3.471111111111111]
["2017-04-14",32.28,8,4.0350000000000001]
["2017-04-17",32.85,9,3.6500000000000004]
["2017-04-18",33.74,11,3.0672727272727274]
["2017-04-19",42.7,12,3.5583333333333336]
["2017-04-20",42.44,10,4.2439999999999998]
["2017-04-21",45.09,12,3.7575000000000003]
["2017-04-24",29.59,7,4.2271428571428569]
["2017-04-25",26.28,10,2.6280000000000001]
["2017-04-26",35.43,12,2.9525000000000001]
["2017-04-27",25.38,8,{"$f":"+B265/C265","v":3.1724999999999999}]
["2017-04-28",31.97,9,3.5522222222222219,{"$f":"SUM(B247:B266)","v":700.65000000000009}]
["Totals :",{"$f":"SUM(B8:B266)","v":9322.6999999999971},{"$f":"SUM(C8:C266)","v":2509},{"$f":"+B267/C267","v":3.715703467516938},{"$f":"SUM(E8:E266)","v":9322.6999999999989}]