{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Rebate Analysis","CRC Prices","CRC Composition","Customers","Commodity Revenue","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":67,"n_cols":18,"rows_kept":67,"cut":false,"hidden":false,"merged":[[4,6,4,11],[4,12,4,17],[4,0,4,5]]}
["WM Skagit County",null,null,null,null,null,"WM Skagit County",null,null,null,null,null,"WM Skagit County"]
["2015 - 2016 Rebate Calculation",null,null,null,null,null,"2014 - 2015 Rebate Calculation",null,null,null,null,null,"2013 - 2014 Rebate Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,"TG-130782"]
[]
["Residential",null,null,null,null,null,"Residential",null,null,null,null,null,"Residential"]
[]
[null,null,null,"Commodity","Total",null,null,null,null,"Commodity","Total",null,null,null,null,"Commodity","Total"]
[null,null,"Customers","Credit","Credits",null,null,null,"Customers","Credit","Credits",null,null,null,"Customers","Credit","Credits"]
["Projected Revenue May 2014-Apr 2015",null,null,null,null,null,"Projected Revenue May 2013-Apr 2014",null,null,null,null,null,"Projected Revenue May 2012-Apr 2013"]
["May - June projected value without adjustment factor",null,{"$f":"+Customers!C20+Customers!D20","v":16396},{"$f":"+J11","v":2.6735720856330492},{"$f":"C10*D10","v":43835.887916039472},null,"May - June projected value without adjustment factor",null,15970,{"$f":"+P11","v":3.29},{"$f":"I10*J10","v":52541.3},null,"May - June projected value without adjustment factor",null,15009,2.31,{"$f":"O10*P10","v":34670.79}]
["July - April projected value without adjustment factor",null,{"$f":"SUM(Customers!E20:N20)","v":82912},{"$f":"+L26","v":2.3743486402865983},{"$f":"C11*D11","v":196861.99446344245},null,"July - April projected value without adjustment factor",null,81340,{"$f":"+R26","v":2.6735720856330492},{"$f":"I11*J11","v":217468.35344539222},null,"July - April projected value without adjustment factor",null,77740,3.29,{"$f":"O11*P11","v":255764.6}]
["Total",null,{"$f":"SUM(C10:C11)","v":99308},null,{"$f":"SUM(E10:E11)","v":240697.88237948192},null,"Total",null,{"$f":"SUM(I10:I11)","v":97310},null,{"$f":"SUM(K10:K11)","v":270009.65344539221},null,"Total",null,{"$f":"SUM(O10:O11)","v":92749},null,{"$f":"SUM(Q10:Q11)","v":290435.39}]
[]
["Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,{"$f":"+'Commodity Revenue'!Y40","v":234149.91956706837},null,"Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,233294,null,"Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,246068]
[]
["Owe Customer (company)",null,null,null,{"$f":"E14-E12","v":-6547.9628124135488},null,"Owe Customer (company)",null,null,null,{"$f":"K14-K12","v":-36715.653445392207},null,"Owe Customer (company)",null,null,null,-34933]
[]
["Total Customers",null,null,null,{"$f":"+C12","v":99308},null,"Total Customers",null,null,null,{"$f":"+I12","v":97310},null,"Total Customers",null,null,null,{"$f":"+O12","v":92749}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Commodity Adjustment",null,null,null,null,{"$f":"ROUND(Q16/Q18,2)","v":-0.38}]
["Adjust for Under/(Over) payment in 2014-2015",null,null,null,null,{"$f":"+E63","v":-0.14272817236183863},"Adjust for Under/(Over) payment in 2013-2014",null,null,null,null,{"$f":"+K63","v":-0.62470563290452141},"Adjust for Under/(Over) payment in 2012-2013",null,null,null,null,0.2]
[]
[]
["Projected Revenue May 2015-Apr 2016",null,null,null,{"$f":"+E14","v":234149.91956706837},null,"Projected Revenue May 2014-Apr 2015",null,null,null,{"$f":"+K14","v":233294},null,"Projected Revenue May 2013-Apr 2014",null,null,null,{"$f":"+Q11","v":255764.6}]
["Total Customers",null,null,null,{"$f":"+Customers!N20*12","v":100896},null,"Total Customers",null,null,null,98256,null,"Total Customers",null,null,null,95664]
["Projected Value",null,null,null,null,{"$f":"+E24/E25","v":2.3207056728420192},"Projected Value",null,null,null,null,{"$f":"+K24/K25","v":2.3743486402865983},"Projected Value",null,null,null,null,{"$f":"+Q24/Q25","v":2.6735720856330492}]
[]
[]
["Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(F20:F26)","v":2.1779775004801807},"Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(L20:L26)","v":1.749643007382077},"Residential Commodity Adjustment",null,null,null,null,{"$f":"+R26+R20+R21","v":2.4935720856330494}]
[]
[]
[null,null,"Customers","Rebate","Total",null,null,null,"Customers","Rebate","Total"]
["Actual Rebates paid:",null,null,null,null,null,"Actual Rebates paid:"]
["July , 2011- April, 2012",null,72948,2.31,{"$f":"+D34*C34","v":168509.88},null,"July , 2011- April, 2012",null,72948,2.31,{"$f":"+J34*I34","v":168509.88}]
["May, 2012 - June, 2012",null,15009,2.31,{"$f":"+D35*C35","v":34670.79},null,"May, 2012 - June, 2012",null,15009,2.31,{"$f":"+J35*I35","v":34670.79}]
["July , 2012- April, 2013",null,77740,4.1500000000000004,322621,null,"July , 2012- April, 2013",null,77740,4.1500000000000004,322621]
["May, 2013 - June, 2013",null,{"$f":"+I37","v":15970},{"$f":"+D36","v":4.1500000000000004},66275.5,null,"May, 2013 - June, 2013",null,{"$f":"+I10","v":15970},{"$f":"+J36","v":4.1500000000000004},66275.5]
["July , 2013- April, 2014",null,{"$f":"+I38","v":81340},2.4900000000000002,202536.6,null,"July , 2013- April, 2014",null,{"$f":"+I11","v":81340},2.4900000000000002,202536.6]
["May, 2014 - June, 2014",null,{"$f":"+C10","v":16396},{"$f":"+D38","v":2.4900000000000002},40826.04]
["July , 2014- April, 2015",null,{"$f":"+C11","v":82912},{"$f":"+L29","v":1.749643007382077},145066.40102806277]
[null,null,null,null,{"$f":"SUM(E34:E40)","v":980506.21102806285},null,null,null,null,null,{"$f":"SUM(K34:K38)","v":794613.77}]
[]
["Projected Rebate:",null,null,null,null,null,"Projected Rebate:"]
["May, 2015 - June, 2015",null,{"$f":"+Customers!N20*2","v":16816},{"$f":"+D40","v":1.749643007382077},{"$f":"+D44*C44","v":29421.996812137008},null,"May, 2014 - June, 2014",null,16376,{"$f":"+J38","v":2.4900000000000002},{"$f":"+J44*I44","v":40776.240000000005}]
[]
["Total Actual and Projected Rebates",null,null,null,{"$f":"+E44+E41","v":1009928.2078401998},null,"Total Actual and Projected Rebates",null,null,null,{"$f":"+K44+K41","v":835390.01}]
[]
["Actual Commodity Revenue:",null,null,null,null,null,"Actual Commodity Revenue:"]
["July , 2011- April, 2012",null,{"$f":"+C34","v":72948},null,{"$f":"+K14","v":233294},null,"July , 2011- April, 2012",null,{"$f":"+I34","v":72948},null,{"$f":"+Q14","v":246068}]
["May, 2012 - April, 2013",null,{"$f":"+C35+C36","v":92749},null,{"$f":"+K50","v":255764.6},null,"May, 2012 - April, 2013",null,{"$f":"+I35+I36","v":92749},null,{"$f":"+Q11","v":255764.6}]
["May, 2013 - April, 2014",null,{"$f":"+C37+C38","v":97310},null,{"$f":"+K51","v":233294},null,"May, 2013 - April, 2014",null,{"$f":"+I37+I38","v":97310},null,{"$f":"+K14","v":233294}]
["May, 2014 - April, 2015",null,{"$f":"+C39+C40","v":99308},null,{"$f":"+E14","v":234149.91956706837}]
[null,null,null,null,{"$f":"SUM(E49:E52)","v":956502.51956706832},null,null,null,null,null,{"$f":"SUM(K49:K51)","v":735126.6}]
[]
["Projected Commodity Revenue:",null,null,null,null,null,"Projected Commodity Revenue:"]
["May, 2015 - June, 2015",null,{"$f":"+C44","v":16816},{"$f":"+F26","v":2.3207056728420192},{"$f":"+D56*C56","v":39024.986594511392},null,"May, 2014 - June, 2014",null,{"$f":"+I44","v":16376},{"$f":"+L26","v":2.3743486402865983},{"$f":"+J56*I56","v":38882.333333333336}]
[null,null,null,null,{"$f":"+E56+E53","v":995527.50616157975},null,null,null,null,null,{"$f":"+K56+K53","v":774008.93333333335}]
[]
["Amount under (over) rebated",null,null,null,{"$f":"+E57-E46","v":-14400.701678620069},null,"Amount under (over) rebated",null,null,null,{"$f":"+K57-K46","v":-61381.07666666666}]
[]
["Projected Customers (April, 2015 customers x 12)",null,null,null,{"$f":"+E25","v":100896},null,"Projected Customers (April, 2014 customers x 12)",null,null,null,{"$f":"+K25","v":98256}]
[]
["Amount under (over) rebated per customer",null,null,null,{"$f":"+E59/E61","v":-0.14272817236183863},null,"Amount under (over) rebated per customer",null,null,null,{"$f":"+K59/K61","v":-0.62470563290452141}]
[]
["Projected Commodity Value per customer (next 12 months)",null,null,null,{"$f":"+D56","v":2.3207056728420192},null,"Projected Commodity Value per customer (next 12 months)",null,null,null,{"$f":"+J56","v":2.3743486402865983}]
[]
[null,null,null,null,{"$f":"+E65+E63","v":2.1779775004801807},null,null,null,null,null,{"$f":"+K65+K63","v":1.749643007382077}]

{"sheet":"CRC Prices","index":1,"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"]
["2014-05-10",105.93,95.93,137.80000000000001,1440,230,-53.34,330,830,560,79.930000000000007]
["2014-06-10",102.87,92.87,132.38,1405.35,186.81,-53.34,342.41,900,580.04999999999995,100]
["2014-07-10",102.1,94.1,137.91,1487.07,177,-53.34,357,965.4,620,115]
["2014-08-10",100,91.84,133.99,1559.08,198.12,-53.34,351,985.6,668.48,120.12]
["2014-09-10",93.93,85.93,123.74,1634.89,229,-53.34,362,982.6,667,96.77]
["2014-10-10",87.1,78.099999999999994,124.91,1630.11,203.84,-53.34,347,979,657,119.61]
["2014-11-10",86.1,76.099999999999994,123.91,1734.55,198,-53.34,322,837,657,137]
["2014-12-10",84.57,73.569999999999993,121.37,1705.09,192,-53.34,251.66,769.4,597,57]
["2015-01-10",82.23,71.180000000000007,119.84,1606.97,148.13999999999999,-53.34,232.7,587,417,57]
["2015-02-10",80.08,68.33,109.97,1747,79.14,-53.34,160,487,320,37]
["2015-03-10",71.91,56.33,94.86,1747,147,-53.34,167,527,477,57]
["2015-04-10",71.900000000000006,56.83,93.19,1336.87,79.14,-53.34,203.54,577.66999999999996,607,37]
["Average",{"$f":"+'Commodity Revenue'!AA20","v":89.178720167053172},{"$f":"+'Commodity Revenue'!AB20","v":78.582104134176845},{"$f":"+'Commodity Revenue'!AC20","v":121.45330789635695},{"$f":"+'Commodity Revenue'!AD20","v":1583.5836697727357},{"$f":"+'Commodity Revenue'!AE20","v":172.75593448525285},{"$f":"+'Commodity Revenue'!AF20","v":-53.339999999999996},{"$f":"+'Commodity Revenue'!AG20","v":286.25804641671442},{"$f":"+'Commodity Revenue'!AH20","v":787.27190590034957},{"$f":"+'Commodity Revenue'!AI20","v":568.99888094973585},{"$f":"+'Commodity Revenue'!AJ20","v":93.410284880738317}]

{"sheet":"CRC Composition","index":2,"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,"2014-05-05",null,"2014-06-05",null,"2014-07-05",null,"2014-08-05",null,"2014-09-05",null,"2014-10-05",null,"2014-11-05",null,"2014-12-05",null,"2015-01-05",null,"2015-02-05",null,"2015-03-05",null,"2015-04-15",null,"Total 2014",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",3729.61,{"$f":"B8/B$19","v":0.29837214176798782},4197.97,{"$f":"D8/D$19","v":0.34138191541182034},3885.44,{"$f":"F8/F$19","v":0.33931365973619498},3793.56,{"$f":"H8/H$19","v":0.34526614697811586},4188.09,{"$f":"J8/J$19","v":0.3535192899378316},4074.4,{"$f":"L8/L$19","v":0.33812756796950022},3405.21,{"$f":"N8/N$19","v":0.3423216116774232},4462.34,{"$f":"P8/P$19","v":0.34424915506463627},4181.91,{"$f":"R8/R$19","v":0.35379470328658835},3240.08,{"$f":"T8/T$19","v":0.29621665702157851},4037.44,{"$f":"V8/V$19","v":0.34820856428995878},3755.1,{"$f":"X8/X$19","v":0.33714916769918651},{"$f":"+P8+N8+L8+J8+H8+F8+D8+B8+R8+T8+V8+X8","v":46951.15},{"$f":"Z8/Z$19","v":0.3364882424427631},null,{"$f":"+Z8/($Z$19-$Z$18)","v":0.35014476770495911}]
["Mix Paper",2251.87,0.18015161769811819,1877.42,0.15267313383193773,1267.74,0.11071114185110664,1303.56,0.11864189272208497,1475.42,0.12454112274570879,1477.68,0.12263016508864399,1349.83,0.13569676498381483,2064.58,0.15927291971551846,1604.39,0.13573335724727922,1556.84,0.14233041786544601,1636.18,0.1411121623404793,1444.97,0.12973567490886889,{"$f":"+P9+N9+L9+J9+H9+F9+D9+B9+R9+T9+V9+X9","v":19310.48},0.13839383009630496,null,{"$f":"+Z9/($Z$19-$Z$18)","v":0.14401060536049187}]
["OCC",3126.58,0.25012920144705619,3002.03,0.2441272213769386,3230.64,0.28213028169014087,2989.78,0.27211110959421525,3221.98,0.27196934206139189,3168.7,0.26296505611254545,2521.9499999999998,0.25352856022679288,3204.36,0.2472017422524769,2916.58,0.24674623693757106,2560.75,0.23411051716871409,2882.42,0.24859399269850771,3045.36,0.27342563163281797,35871.129999999997,0.25708025230768305,null,0.26751396890522144]
["Aluminum",97.5,7.8000873609784423E-3,104.5,8.498014554781292E-3,96.5,8.4272999105745594E-3,103.5,9.419923821485621E-3,111,9.3695792552450658E-3,101.5,8.423313407840239E-3,81,8.1428312925990697E-3,106.5,8.2159886997368557E-3,112.75,9.538787969029185E-3,95.51,8.731776040138195E-3,103.21,8.9013349846354724E-3,96,8.6192964499272745E-3,1209.47,8.6679971542177065E-3,null,9.0197916812712123E-3]
["Glass",2236.3000000000002,0.17890600374724197,2092.4,0.17015546080788876,2059.58,0.17986215906550415,1914.5,0.17424583725830164,1868.57,0.15772715954029976,2227.56,0.1848614385691488,1763.69,0.1773016064499266,2080.4,0.16049336047823995,2008.24,0.16989956142725648,2575.71,0.23547819981514345,1956.19,0.16871138924129511,1900.98,0.17067823088940365,24684.12,0.17690548911041065,null,0.18408527721688039]
["PET",204.1,1.6328182875648207E-2,209.3,1.7020425323595451E-2,163.15,1.4247813268499891E-2,148.56,1.3521003699709216E-2,204.75,1.7283075247850697E-2,174.85,1.4510505905033161E-2,149.5,1.502905281782174E-2,183.6,1.4163901645743536E-2,160.63,1.3589494558449293E-2,164.38,1.5028053036100057E-2,181.88,1.5686220395363819E-2,160.19999999999999,1.4383450950816137E-2,2104.9,1.5085340859974081E-2,null,1.5697586140960732E-2]
["HDPE Natl",49.8,3.9840446212997581E-3,49.1,3.992847030045564E-3,45.7,3.9909596467695065E-3,47.3,4.3049506932972929E-3,52.5,4.4315577558591531E-3,60.4,5.0124938899857186E-3,45.9,4.6142710658061397E-3,58,4.4744351604200719E-3,57.3,4.8476501164112836E-3,49.7,4.5437050486322721E-3,55.8,4.8124648013047125E-3,47.6,4.2737344897556071E-3,619.1,4.4369492737944575E-3,null,4.6170248372220954E-3]
["HDPE Col",72.19,5.7752646829644485E-3,67.680000000000007,5.503785885814334E-3,53.39,4.6625237536329087E-3,51.14,4.6544435191379187E-3,56.4,4.7607591891515467E-3,56.4,4.6805406522383202E-3,42.86,4.3086635703801996E-3,48.58,3.7477251740208116E-3,45.68,3.864583897341491E-3,42,3.8397507453230466E-3,55.1,4.7520933790661237E-3,46.2,4.1480364165275008E-3,637.62,4.5696779130299176E-3,null,4.7551403274261866E-3]
["#3 - 7",74.48,5.9584667348274297E-3,61.18,4.9752012484355927E-3,50.63,4.4214942432372019E-3,46.13,4.1984645979239775E-3,53.33,4.5016185737136883E-3,45.5,3.7759680793766591E-3,34.43,3.4612059432615554E-3,48.1,3.7106953657966455E-3,{"$f":"51.98+7.8","v":59.779999999999994},5.0574611511180895E-3,{"$f":"40.95+2.9","v":43.85},4.0088826233908477E-3,{"$f":"46.54+0.9","v":47.44},4.0914575299981285E-3,{"$f":"43.75+0.8","v":44.55},3.9998922587943754E-3,609.39999999999986,4.3674315739789075E-3,null,4.5446857305817216E-3]
["Tin Cans",177,1.4160158593776249E-2,170,1.382452128529014E-2,145.25,1.2684614632237872E-2,147.33000000000001,1.340905677893214E-2,162.88999999999999,1.3749646530512331E-2,175,1.4522954151448688E-2,168.08,1.6896877576050021E-2,222.03,1.7128600666690835E-2,197.83,1.6736660079051384E-2,175,1.5998961438846028E-2,191.9,{"$f":"V17/V$19","v":1.6550394182264776E-2},161,1.4455278421232199E-2,2093.31,1.5002277958854265E-2,null,1.5611152094985275E-2]
["Residue",480.43,3.8434830470101267E-2,465.41,3.7847473243452265E-2,452.86,3.9548052202101502E-2,441.99,4.0227170336796417E-2,451.92,3.8146849162435589E-2,487.9,4.0489996174238943E-2,384.95,3.8698554396123602E-2,484.04,3.7341475776719507E-2,475.07,4.0191503329904163E-2,434.39,3.9713079196687574E-2,447.33,{"$f":"V18/V$19","v":3.8579926157126111E-2},435.84,3.9131605882669819E-2,5442.13,3.9002511308988908E-2]
[null,{"$f":"SUM(B8:B18)","v":12499.86},1,12296.99,1,11450.88,1.0000000000000002,10987.349999999997,1.0000000000000002,11846.849999999999,1,12049.889999999998,1,9947.4000000000015,1,12962.530000000002,0.99999999999999989,11820.16,0.99999999999999989,10938.21,1.0000000000000002,11594.89,1.0000000000000002,11137.800000000001,1,139532.81,0.99999999999999978,null,{"$f":"SUM(AC8:AC18)","v":1}]

{"sheet":"Customers","index":3,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Waste Management of Skagit County"]
["Recycling Customers by Jurisdiction"]
[]
[]
[null,null,"2014-05-01","2014-06-01","2014-07-01","2014-08-01","2014-09-01","2014-10-01","2014-11-01","2014-12-01","2015-01-01","2015-02-01","2015-03-01","2015-04-01","Total","Average"]
["Contract Cities:"]
[null,"Burlington",2043,2041,2053,2053,2047,2045,2058,2057,2052,2062,2071,2089,{"$f":"SUM(C7:N7)","v":24671},{"$f":"AVERAGE(C7:N7)","v":2055.9166666666665}]
[null,"Darrington",498,497,499,498,502,503,505,504,505,507,507,508,{"$f":"SUM(C8:N8)","v":6033},{"$f":"AVERAGE(C8:N8)","v":502.75}]
[null,"Sedro-Woolley",3368,3368,3354,3360,3356,3348,3316,3327,3310,3314,3319,3323,40063,3338.5833333333335]
[null,"Mount Vernon",7911,7982,7978,7997,7977,7960,8134,8164,8156,8195,8340,8608,97402,8116.833333333333]
[null,"Stanwood",1574,1582,1573,1589,1593,1588,1567,1608,1591,1595,1602,{"$f":"+M11","v":1602},19064,1588.6666666666667]
[null,"Other",385,392,388,395,389,379,376,378,378,385,390,400,4635,386.25]
[null,null,{"$f":"SUM(C7:C12)","v":15779},15862,15845,15892,15864,15823,15956,16038,15992,16058,16229,{"$f":"SUM(N7:N12)","v":16530},191868,15988.999999999998]
[null,null,{"$f":"+C13/C$23","v":0.65877588510354046},{"$f":"+D13/D23","v":0.65858418102553451},0.65787834751920282,0.65485412889401684,0.65413161801088571,0.65414031171193521,0.66369951333139221,0.65991852857671895,0.66011722942293405,0.66055121349238999,0.66167896603742815,0.66284385275483193,0.65894167101684209,0.65894167101684209]
[]
["WUTC:"]
[null,"Skagit County",4193,4206,4213,4287,4299,4307,4093,4178,4164,4177,4195,{"$f":"4140+133","v":4273},{"$f":"SUM(C17:N17)","v":50585},{"$f":"AVERAGE(C17:N17)","v":4215.416666666667}]
[null,"Island County",1566,1594,1609,1633,1625,1596,1572,1605,1595,1596,1605,1624,19220,1601.6666666666667]
[null,"Snohomish County",2414,2423,2418,2456,2464,2463,2420,2482,2475,2479,2498,2511,29503,2458.5833333333335]
[null,null,{"$f":"SUM(C17:C19)","v":8173},8223,8240,8376,8388,8366,8085,8265,8234,8252,8298,{"$f":"SUM(N17:N19)","v":8408},99308,8275.6666666666679]
[null,null,{"$f":"+C20/C$23","v":0.3412241148964596},{"$f":"+D20/D$23","v":0.34141581897446543},0.34212165248079718,0.34514587110598322,0.34586838198911429,0.34585968828806485,0.33630048666860779,0.3400814714232811,0.33988277057706595,0.33944878650761001,0.33832103396257185,0.33715614724516801,0.34105832898315797,0.34105832898315802]
[]
[null,null,{"$f":"+C20+C13","v":23952},{"$f":"+D20+D13","v":24085},24085,24268,24252,24189,24041,24303,24226,24310,24527,24938,{"$f":"+O20+O13","v":291176},24264.666666666664]

{"sheet":"Commodity Revenue","index":4,"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,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed","Average $"]
[null,null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"ONP 6","Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total",null,"Paper","OCC","Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics 3-7","per Ton"]
[null,null,{"$f":"+'CRC Composition'!$AC8","v":0.35014476770495911},{"$f":"+'CRC Composition'!$AC9","v":0.14401060536049187},{"$f":"+'CRC Composition'!$AC10","v":0.26751396890522144},{"$f":"+'CRC Composition'!$AC11","v":9.0197916812712123E-3},{"$f":"+'CRC Composition'!AC17","v":1.5611152094985275E-2},{"$f":"+'CRC Composition'!AC12","v":0.18408527721688039},{"$f":"+'CRC Composition'!AC13","v":1.5697586140960732E-2},{"$f":"+'CRC Composition'!$AC14","v":4.6170248372220954E-3},{"$f":"+'CRC Composition'!$AC15","v":4.7551403274261866E-3},{"$f":"+'CRC Composition'!$AC16","v":4.5446857305817216E-3},{"$f":"+M20/$M$20","v":1}]
["May",null,{"$f":"+'Tonnages Collected'!$E10*C$7","v":213.56730603428915},{"$f":"+'Tonnages Collected'!$E10*D$7","v":87.837831274186456},{"$f":"+'Tonnages Collected'!$E10*E$7","v":163.16747509924184},{"$f":"+'Tonnages Collected'!$E10*F$7","v":5.5015319034633166},{"$f":"+'Tonnages Collected'!$E10*G$7","v":9.5218663950646096},{"$f":"+'Tonnages Collected'!$E10*H$7","v":112.28097736108948},{"$f":"+'Tonnages Collected'!$E10*I$7","v":9.5745859786517524},{"$f":"+'Tonnages Collected'!$E10*J$7","v":2.8161082138739606},{"$f":"+'Tonnages Collected'!$E10*K$7","v":2.9003503785015581},{"$f":"+'Tonnages Collected'!$E10*L$7","v":2.7719856978433062},{"$f":"SUM(C8:L8)","v":609.94001833620541},null,{"$f":"+C8*'CRC Prices'!B8","v":22623.184728212251},{"$f":"+D8*'CRC Prices'!C8","v":8426.2831541327068},{"$f":"+E8*'CRC Prices'!D8","v":22484.478068675529},{"$f":"+F8*'CRC Prices'!E8","v":7922.2059409871763},{"$f":"+G8*'CRC Prices'!F8","v":2190.0292708648603},{"$f":"+H8*'CRC Prices'!G8","v":-5989.0673324405134},{"$f":"+I8*'CRC Prices'!H8","v":3159.6133729550784},{"$f":"+J8*'CRC Prices'!I8","v":2337.3698175153872},{"$f":"+K8*'CRC Prices'!J8","v":1624.1962119608725},{"$f":"+L8*'CRC Prices'!K8","v":221.56481682861548},{"$f":"SUM(O8:X8)","v":64999.85804969196},null,{"$f":"+O8/C8","v":105.93},{"$f":"+P8/D8","v":95.93},137.80000000000001,1440,230,-53.34,330,830,560,{"$f":"+Y8/M8","v":106.56762320170202}]
["Jun",null,{"$f":"+'Tonnages Collected'!$E11*C$7","v":212.5624320154129},{"$f":"+'Tonnages Collected'!$E11*D$7","v":87.424537890658485},{"$f":"+'Tonnages Collected'!$E11*E$7","v":162.39974168771238},{"$f":"+'Tonnages Collected'!$E11*F$7","v":5.4756461694693614},{"$f":"+'Tonnages Collected'!$E11*G$7","v":9.4770642372377232},{"$f":"+'Tonnages Collected'!$E11*H$7","v":111.75267441500992},{"$f":"+'Tonnages Collected'!$E11*I$7","v":9.5295357653485091},{"$f":"+'Tonnages Collected'!$E11*J$7","v":2.8028578993430857},{"$f":"+'Tonnages Collected'!$E11*K$7","v":2.8867036888695496},{"$f":"+'Tonnages Collected'!$E11*L$7","v":2.7589429879820315},607.070136757044,null,{"$f":"+C9*'CRC Prices'!B9","v":21866.297381425524},{"$f":"+D9*'CRC Prices'!C9","v":8119.1168339054539},{"$f":"+E9*'CRC Prices'!D9","v":21498.477804619364},{"$f":"+F9*'CRC Prices'!E9","v":7695.1993442637668},{"$f":"+G9*'CRC Prices'!F9","v":1770.410370158379},{"$f":"+H9*'CRC Prices'!G9","v":-5960.8876532966297},{"$f":"+I9*'CRC Prices'!H9","v":3263.0083414129831},{"$f":"+J9*'CRC Prices'!I9","v":2522.5721094087771},{"$f":"+K9*'CRC Prices'!J9","v":1674.4324747287822},{"$f":"+L9*'CRC Prices'!K9","v":275.89429879820318},{"$f":"SUM(O9:X9)","v":62724.521305424605},null,{"$f":"+O9/C9","v":102.86999999999999},92.87,132.38,1405.35,186.81,-53.34,342.41,900,580.04999999999995,103.3233517967095]
["Jul",null,{"$f":"+'Tonnages Collected'!$E12*C$7","v":238.4919024529168},{"$f":"+'Tonnages Collected'!$E12*D$7","v":98.08903748851732},{"$f":"+'Tonnages Collected'!$E12*E$7","v":182.21010639432464},{"$f":"+'Tonnages Collected'!$E12*F$7","v":6.1435939537099573},{"$f":"+'Tonnages Collected'!$E12*G$7","v":10.633125798275765},{"$f":"+'Tonnages Collected'!$E12*H$7","v":125.3848465730039},{"$f":"+'Tonnages Collected'!$E12*I$7","v":10.691998076152439},{"$f":"+'Tonnages Collected'!$E12*J$7","v":3.1447650762249868},{"$f":"+'Tonnages Collected'!$E12*K$7","v":3.2388388110201514},{"$f":"+'Tonnages Collected'!$E12*L$7","v":3.0954931956897207},681.12370781983566,null,{"$f":"+C10*'CRC Prices'!B10","v":24350.023240442806},{"$f":"+D10*'CRC Prices'!C10","v":9230.1784276694798},{"$f":"+E10*'CRC Prices'!D10","v":25128.595772841312},{"$f":"+F10*'CRC Prices'!E10","v":9135.9542607434651},{"$f":"+G10*'CRC Prices'!F10","v":1882.0632662948105},{"$f":"+H10*'CRC Prices'!G10","v":-6688.0277162040284},{"$f":"+I10*'CRC Prices'!H10","v":3817.0433131864206},{"$f":"+J10*'CRC Prices'!I10","v":3035.9562045876023},{"$f":"+K10*'CRC Prices'!J10","v":2008.0800628324939},{"$f":"+L10*'CRC Prices'!K10","v":355.98171750431788},72255.848549898685,null,102.10000000000001,94.1,137.91,1487.0699999999997,177,-53.34,357,965.4,620,106.08329694054801]
["Aug",null,{"$f":"+'Tonnages Collected'!$E13*C$7","v":198.14736376514577},{"$f":"+'Tonnages Collected'!$E13*D$7","v":81.495782425767459},{"$f":"+'Tonnages Collected'!$E13*E$7","v":151.38649095446721},{"$f":"+'Tonnages Collected'!$E13*F$7","v":5.1043114397204512},{"$f":"+'Tonnages Collected'!$E13*G$7","v":8.8343705754431419},{"$f":"+'Tonnages Collected'!$E13*H$7","v":104.17408955611332},{"$f":"+'Tonnages Collected'!$E13*I$7","v":8.8832837106067775},{"$f":"+'Tonnages Collected'!$E13*J$7","v":2.612780153563901},{"$f":"+'Tonnages Collected'!$E13*K$7","v":2.6909398829194222},{"$f":"+'Tonnages Collected'!$E13*L$7","v":2.5718433622707813},565.9012558260182,null,{"$f":"+C11*'CRC Prices'!B11","v":19814.736376514578},{"$f":"+D11*'CRC Prices'!C11","v":7484.5726579824841},{"$f":"+E11*'CRC Prices'!D11","v":20284.275922989062},{"$f":"+F11*'CRC Prices'!E11","v":7958.0298794393611},{"$f":"+G11*'CRC Prices'!F11","v":1750.2654984067954},{"$f":"+H11*'CRC Prices'!G11","v":-5556.6459369230843},{"$f":"+I11*'CRC Prices'!H11","v":3118.032582422979},{"$f":"+J11*'CRC Prices'!I11","v":2575.1561193525808},{"$f":"+K11*'CRC Prices'!J11","v":1798.8394929339754},{"$f":"+L11*'CRC Prices'!K11","v":308.92982467596624},59536.192417794686,null,100,91.84,133.99,1559.08,198.12,-53.34,351,985.6,668.48,105.20597331223914]
["Sep",null,{"$f":"+'Tonnages Collected'!$E14*C$7","v":210.16235295033383},{"$f":"+'Tonnages Collected'!$E14*D$7","v":86.437412361579248},{"$f":"+'Tonnages Collected'!$E14*E$7","v":160.5660582070366},{"$f":"+'Tonnages Collected'!$E14*F$7","v":5.4138197045831724},{"$f":"+'Tonnages Collected'!$E14*G$7","v":9.3700570711146209},{"$f":"+'Tonnages Collected'!$E14*H$7","v":110.49085570232876},{"$f":"+'Tonnages Collected'!$E14*I$7","v":9.4219361341555565},{"$f":"+'Tonnages Collected'!$E14*J$7","v":2.77121034759642},{"$f":"+'Tonnages Collected'!$E14*K$7","v":2.8541094198585513},{"$f":"+'Tonnages Collected'!$E14*L$7","v":2.7277912870703567},600.21560318565696,null,{"$f":"+C12*'CRC Prices'!B12","v":19740.549812624857},{"$f":"+D12*'CRC Prices'!C12","v":7427.566844230505},{"$f":"+E12*'CRC Prices'!D12","v":19868.444042538707},{"$f":"+F12*'CRC Prices'!E12","v":8850.9996968259838},{"$f":"+G12*'CRC Prices'!F12","v":2145.7430692852481},{"$f":"+H12*'CRC Prices'!G12","v":-5893.5822431622164},{"$f":"+I12*'CRC Prices'!H12","v":3410.7408805643113},{"$f":"+J12*'CRC Prices'!I12","v":2722.9912875482423},{"$f":"+K12*'CRC Prices'!J12","v":1903.6909830456536},{"$f":"+L12*'CRC Prices'!K12","v":263.96836284979838},60441.112736351097,null,93.93,85.93,123.73999999999998,1634.89,229,-53.34,362,982.6,667,100.69900285090661]
["Oct",null,{"$f":"+'Tonnages Collected'!$E15*C$7","v":221.56042615818058},{"$f":"+'Tonnages Collected'!$E15*D$7","v":91.125311693515968},{"$f":"+'Tonnages Collected'!$E15*E$7","v":169.27429572173406},{"$f":"+'Tonnages Collected'!$E15*F$7","v":5.707436103812892},{"$f":"+'Tonnages Collected'!$E15*G$7","v":9.8782384602119642},{"$f":"+'Tonnages Collected'!$E15*H$7","v":116.48328414830452},{"$f":"+'Tonnages Collected'!$E15*I$7","v":9.9329311639939455},{"$f":"+'Tonnages Collected'!$E15*J$7","v":2.9215058594843701},{"$f":"+'Tonnages Collected'!$E15*K$7","v":3.0089009305837893},{"$f":"+'Tonnages Collected'!$E15*L$7","v":2.8757319831525998},632.76806222297466,null,{"$f":"+C13*'CRC Prices'!B13","v":19297.913118377528},{"$f":"+D13*'CRC Prices'!C13","v":7116.8868432635963},{"$f":"+E13*'CRC Prices'!D13","v":21144.052278601801},{"$f":"+F13*'CRC Prices'!E13","v":9303.7486671864335},{"$f":"+G13*'CRC Prices'!F13","v":2013.5801277296068},{"$f":"+H13*'CRC Prices'!G13","v":-6213.2183764705633},{"$f":"+I13*'CRC Prices'!H13","v":3446.7271139058989},{"$f":"+J13*'CRC Prices'!I13","v":2860.1542364351985},{"$f":"+K13*'CRC Prices'!J13","v":1976.8479113935496},{"$f":"+L13*'CRC Prices'!K13","v":343.96630250488244},61290.658222927923,null,87.1,78.099999999999994,124.91,1630.1100000000001,203.84,-53.34,347,979,657,96.861175337465653]
["Nov",null,{"$f":"+'Tonnages Collected'!$E16*C$7","v":191.5055382733504},{"$f":"+'Tonnages Collected'!$E16*D$7","v":78.7640742924671},{"$f":"+'Tonnages Collected'!$E16*E$7","v":146.31207242257807},{"$f":"+'Tonnages Collected'!$E16*F$7","v":4.9332168301621815},{"$f":"+'Tonnages Collected'!$E16*G$7","v":8.5382457793469833},{"$f":"+'Tonnages Collected'!$E16*H$7","v":100.68221305343901},{"$f":"+'Tonnages Collected'!$E16*I$7","v":8.5855193645219607},{"$f":"+'Tonnages Collected'!$E16*J$7","v":2.5252007404511123},{"$f":"+'Tonnages Collected'!$E16*K$7","v":2.6007405849239831},{"$f":"+'Tonnages Collected'!$E16*L$7","v":2.4856361350846505},546.93245747632545,null,{"$f":"+C14*'CRC Prices'!B14","v":16488.626845335468},{"$f":"+D14*'CRC Prices'!C14","v":5993.9460536567458},{"$f":"+E14*'CRC Prices'!D14","v":18129.528893881648},{"$f":"+F14*'CRC Prices'!E14","v":8556.9112527578109},{"$f":"+G14*'CRC Prices'!F14","v":1690.5726643107027},{"$f":"+H14*'CRC Prices'!G14","v":-5370.3892442704373},{"$f":"+I14*'CRC Prices'!H14","v":2764.5372353760713},{"$f":"+J14*'CRC Prices'!I14","v":2113.5930197575808},{"$f":"+K14*'CRC Prices'!J14","v":1708.686564295057},{"$f":"+L14*'CRC Prices'!K14","v":340.53215050659713},52416.545435607237,null,86.1,76.099999999999994,123.91,1734.5499999999997,198,-53.34,322,836.99999999999989,657,95.837328209536992]
["Dec",null,{"$f":"+'Tonnages Collected'!$E17*C$7","v":237.5870511887203},{"$f":"+'Tonnages Collected'!$E17*D$7","v":97.716882339170795},{"$f":"+'Tonnages Collected'!$E17*E$7","v":181.51879132901405},{"$f":"+'Tonnages Collected'!$E17*F$7","v":6.1202848237204313},{"$f":"+'Tonnages Collected'!$E17*G$7","v":10.592783140005304},{"$f":"+'Tonnages Collected'!$E17*H$7","v":124.90912963768754},{"$f":"+'Tonnages Collected'!$E17*I$7","v":10.651432053254018},{"$f":"+'Tonnages Collected'!$E17*J$7","v":3.1328336662879765},{"$f":"+'Tonnages Collected'!$E17*K$7","v":3.2265504802108533},{"$f":"+'Tonnages Collected'!$E17*L$7","v":3.0837487259503993},678.53948738402164,null,{"$f":"+C15*'CRC Prices'!B15","v":20092.736919030074},{"$f":"+D15*'CRC Prices'!C15","v":7189.0310336927951},{"$f":"+E15*'CRC Prices'!D15","v":22030.935703602438},{"$f":"+F15*'CRC Prices'!E15","v":10435.636450077469},{"$f":"+G15*'CRC Prices'!F15","v":2033.8143628810185},{"$f":"+H15*'CRC Prices'!G15","v":-6662.6529748742541},{"$f":"+I15*'CRC Prices'!H15","v":2680.5393905219062},{"$f":"+J15*'CRC Prices'!I15","v":2410.402222841969},{"$f":"+K15*'CRC Prices'!J15","v":1926.2506366858795},{"$f":"+L15*'CRC Prices'!K15","v":175.77367737917277},62312.467421838461,null,84.57,73.569999999999993,121.37000000000002,1705.0899999999997,192,-53.34,251.66,769.4,597,91.833222060623442]
["Jan., '13",null,{"$f":"+'Tonnages Collected'!$E18*C$7","v":243.12115061464235},{"$f":"+'Tonnages Collected'!$E18*D$7","v":99.992995198648771},{"$f":"+'Tonnages Collected'!$E18*E$7","v":185.74689649662287},{"$f":"+'Tonnages Collected'!$E18*F$7","v":6.2628442122054837},{"$f":"+'Tonnages Collected'!$E18*G$7","v":10.839520135143376},{"$f":"+'Tonnages Collected'!$E18*H$7","v":127.81862971002637},{"$f":"+'Tonnages Collected'!$E18*I$7","v":10.899535153638638},{"$f":"+'Tonnages Collected'!$E18*J$7","v":3.2058065530988076},{"$f":"+'Tonnages Collected'!$E18*K$7","v":3.3017063065528371},{"$f":"+'Tonnages Collected'!$E18*L$7","v":3.1555782805013934},694.34466266108086,null,{"$f":"+C16*'CRC Prices'!B16","v":19991.852215042039},{"$f":"+D16*'CRC Prices'!C16","v":7117.5013982398204},{"$f":"+E16*'CRC Prices'!D16","v":22259.908076155283},{"$f":"+F16*'CRC Prices'!E16","v":10064.202763687847},{"$f":"+G16*'CRC Prices'!F16","v":1605.7665128201395},{"$f":"+H16*'CRC Prices'!G16","v":-6817.845708732807},{"$f":"+I16*'CRC Prices'!H16","v":2536.3218302517112},{"$f":"+J16*'CRC Prices'!I16","v":1881.808446669},{"$f":"+K16*'CRC Prices'!J16","v":1376.8115298325331},{"$f":"+L16*'CRC Prices'!K16","v":179.86796198857942},60196.195025954155,null,82.23,71.180000000000007,119.83999999999999,1606.97,148.13999999999999,-53.34,232.70000000000002,587,417,86.69497767182628]
["Feb",null,{"$f":"+'Tonnages Collected'!$E19*C$7","v":196.13855301048935},{"$f":"+'Tonnages Collected'!$E19*D$7","v":80.669581152708588},{"$f":"+'Tonnages Collected'!$E19*E$7","v":149.85174022470491},{"$f":"+'Tonnages Collected'!$E19*F$7","v":5.0525641163123058},{"$f":"+'Tonnages Collected'!$E19*G$7","v":8.7448080484160116},{"$f":"+'Tonnages Collected'!$E19*H$7","v":103.11797643161626},{"$f":"+'Tonnages Collected'!$E19*I$7","v":8.7932253039974331},{"$f":"+'Tonnages Collected'!$E19*J$7","v":2.5862918835596989},{"$f":"+'Tonnages Collected'!$E19*K$7","v":2.6636592324266433},{"$f":"+'Tonnages Collected'!$E19*L$7","v":2.5457701079652395},560.16416951219651,null,{"$f":"+C17*'CRC Prices'!B17","v":15706.775325079987},{"$f":"+D17*'CRC Prices'!C17","v":5512.1524801645774},{"$f":"+E17*'CRC Prices'!D17","v":16479.195872510798},{"$f":"+F17*'CRC Prices'!E17","v":8826.8295111975985},{"$f":"+G17*'CRC Prices'!F17","v":692.06410895164311},{"$f":"+H17*'CRC Prices'!G17","v":-5500.3128628624117},{"$f":"+I17*'CRC Prices'!H17","v":1406.9160486395892},{"$f":"+J17*'CRC Prices'!I17","v":1259.5241472935734},{"$f":"+K17*'CRC Prices'!J17","v":852.37095437652579},{"$f":"+L17*'CRC Prices'!K17","v":94.193493994713862},45329.709079346605,null,80.08,68.33,109.96999999999998,1747,79.14,-53.34,160,487,320,80.92218593492106]
["Mar",null,{"$f":"+'Tonnages Collected'!$E20*C$7","v":197.79397062078155},{"$f":"+'Tonnages Collected'!$E20*D$7","v":81.350435799617031},{"$f":"+'Tonnages Collected'!$E20*E$7","v":151.11649519456358},{"$f":"+'Tonnages Collected'!$E20*F$7","v":5.0952079692769328},{"$f":"+'Tonnages Collected'!$E20*G$7","v":8.81861459496068},{"$f":"+'Tonnages Collected'!$E20*H$7","v":103.98829647580187},{"$f":"+'Tonnages Collected'!$E20*I$7","v":8.8674404942090472},{"$f":"+'Tonnages Collected'!$E20*J$7","v":2.6081202954842611},{"$f":"+'Tonnages Collected'!$E20*K$7","v":2.6861406280191797},{"$f":"+'Tonnages Collected'!$E20*L$7","v":2.5672565144049555},564.89197858711907,null,{"$f":"+C18*'CRC Prices'!B18","v":14223.364427340401},{"$f":"+D18*'CRC Prices'!C18","v":4582.4700485924268},{"$f":"+E18*'CRC Prices'!D18","v":14334.910734156301},{"$f":"+F18*'CRC Prices'!E18","v":8901.3283223268008},{"$f":"+G18*'CRC Prices'!F18","v":1296.33634545922},{"$f":"+H18*'CRC Prices'!G18","v":-5546.7357340192721},{"$f":"+I18*'CRC Prices'!H18","v":1480.8625625329109},{"$f":"+J18*'CRC Prices'!I18","v":1374.4793957202055},{"$f":"+K18*'CRC Prices'!J18","v":1281.2890795651488},{"$f":"+L18*'CRC Prices'!K18","v":146.33362132108246},42074.638802995229,null,71.91,56.329999999999991,94.86,1746.9999999999998,147,-53.34,167,527,477,74.4826274719466]
["Apr",null,{"$f":"+'Tonnages Collected'!$E21*C$7","v":212.82713865643265},{"$f":"+'Tonnages Collected'!$E21*D$7","v":87.533408755318433},{"$f":"+'Tonnages Collected'!$E21*E$7","v":162.60198010640676},{"$f":"+'Tonnages Collected'!$E21*F$7","v":5.4824650597652154},{"$f":"+'Tonnages Collected'!$E21*G$7","v":9.4888661432339134},{"$f":"+'Tonnages Collected'!$E21*H$7","v":111.89184141074333},{"$f":"+'Tonnages Collected'!$E21*I$7","v":9.5414030147914399},{"$f":"+'Tonnages Collected'!$E21*J$7","v":2.8063483331547245},{"$f":"+'Tonnages Collected'!$E21*K$7","v":2.8902985368859881},{"$f":"+'Tonnages Collected'!$E21*L$7","v":2.7623787340082191},607.82612875074051,null,{"$f":"+C19*'CRC Prices'!B19","v":15302.271269397508},{"$f":"+D19*'CRC Prices'!C19","v":4974.5236195647467},{"$f":"+E19*'CRC Prices'!D19","v":15152.878526116045},{"$f":"+F19*'CRC Prices'!E19","v":7329.3430644483233},{"$f":"+G19*'CRC Prices'!F19","v":750.94886657553195},{"$f":"+H19*'CRC Prices'!G19","v":-5968.3108208490494},{"$f":"+I19*'CRC Prices'!H19","v":1942.0571696306497},{"$f":"+J19*'CRC Prices'!I19","v":1621.1432416134896},{"$f":"+K19*'CRC Prices'!J19","v":1754.4112118897949},{"$f":"+L19*'CRC Prices'!K19","v":102.20801315830411},42961.474161545353,null,71.900000000000006,56.83,93.19,1336.87,79.14,-53.34,203.54,577.66999999999996,607,70.680532029519156]
[null,null,{"$f":"SUM(C8:C19)","v":2573.4651857406957},{"$f":"SUM(D8:D19)","v":1058.4372906721555},1966.1521438384066,66.292922286201701,114.73756037845408,1352.9748144751643,115.3728262133215,33.933829022123305,34.948938880772502,33.402157011923656,7349.7176685192189,null,{"$f":"SUM(O8:O19)","v":229498.33165882301},{"$f":"SUM(P8:P19)","v":83174.229395095332},238795.68169668829,104980.38915394206,19821.594463737954,-72167.676604105262,33026.399841400511,26715.150248743608,19885.907113540266,2809.2142415102326,{"$f":"SUM(Y8:Y19)","v":686539.22120937612},null,{"$f":"+O20/C20","v":89.178720167053172},{"$f":"+P20/D20","v":78.582104134176845},{"$f":"+Q20/E20","v":121.45330789635695},{"$f":"+R20/F20","v":1583.5836697727357},{"$f":"+S20/G20","v":172.75593448525285},{"$f":"+T20/H20","v":-53.339999999999996},{"$f":"+U20/I20","v":286.25804641671442},{"$f":"+V20/J20","v":787.27190590034957},{"$f":"+W20/K20","v":568.99888094973585},93.410284880738317]
[]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue"]
[null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed"]
[null,null,{"$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",{"$f":"+Q6","v":"OCC"},"Alum.","Tin","Glass","PET","HDPE","HDPE","Plastics","Total"]
["% Regulated",{"$f":"+Customers!O21","v":0.34105832898315797}]
[]
["May",null,{"$f":"+C8*$B$26","v":72.838908521489358},{"$f":"+D8*$B$26","v":29.957823955878606},55.649626401748456,1.8763432778427311,3.247511841501622,38.294362515368967,3.2654922945845408,0.9604571616595986,0.98918865355741115,0.94540881007165101,{"$f":"SUM(C28:L28)","v":208.02512343370293},null,{"$f":"+O8*$B$26","v":7715.8255796813692},{"$f":"+P8*$B$26","v":2873.8540520874349},7668.5185181609386,2701.9343200935327,746.92772354537306,-2042.621296569781,1077.6124572128986,797.17944417746685,553.94564599215016,75.566526189027073,{"$f":"SUM(O28:X28)","v":22168.742970570409}]
["Jun",null,{"$f":"+C9*$B$26","v":72.496187867772846},29.81686680511276,55.38778452730768,1.8675147326622503,3.2322316924183445,38.114180395382192,3.2501275441150019,0.95593803152719714,0.98453433639536658,0.94096048524095255,{"$f":"SUM(C29:L29)","v":207.04632641793461},null,{"$f":"+O9*$B$26","v":7457.6828459577919},2769.0924201908224,7332.234915724991,2624.5118295468933,603.81320246067094,-2033.0103822896863,1112.8761723804178,860.34422837447744,571.07914182613229,94.096048524095266,{"$f":"SUM(O29:X29)","v":21392.720422696602}]
[{"$f":"+A10","v":"Jul"},null,81.339649726606112,33.454083217400054,62.144274410691786,2.0953238878033509,3.6265161166276401,42.763546251998349,3.6465949973436906,1.0725483219418874,1.1046329527323311,1.0557437367006717,232.3029136198459,null,8304.7782370864843,3148.029230757345,8570.3168839785048,3115.8932938357284,641.89335264309238,-2281.007557081592,1301.8344140516974,1035.4381500026982,684.87243069404519,121.41052972057726,24643.45896568858]
["Aug",null,67.579808778158565,27.794815373307262,51.631623635554547,1.7408679302406744,3.0130356660786175,35.529440907349858,3.0297178982228545,0.89111043317486294,0.91776745986263286,0.87714859954249924,193.00533668149237,null,6757.9808778158567,2552.6758438845391,6918.121250927954,2714.1523726796304,596.94262616349579,-1895.1403779980412,1063.430982276222,878.27844293714497,613.50919156897282,105.363089777045,20305.31430003282]
["Sep",null,71.677620912409509,29.480199421668381,54.762391503504382,1.8464283018612306,3.1957360071511758,37.683826613755478,3.2134297937011294,0.94514437041207133,0.97341778947204793,0.93033593818303362,204.70853065211841,null,6732.678932302626,2533.2335363039638,6776.2983246436315,3018.7071664299078,731.8235456376193,-2010.0553115777172,1163.2615853198088,928.69885836690128,649.2696655778559,90.028608737972149,20613.944911742568]
["Oct",null,75.565028714305427,31.07904653425998,57.732408438655547,1.9465686203445707,3.3690555025370559,39.727594246091115,3.3877089046965092,0.99640390655024402,1.0262107234607762,0.9807923447774487,215.81081793567867,null,6581.7140010160028,2427.2735343257041,7211.3551380724639,3173.1209737098879,686.74827363715349,-2119.0698770865001,1175.5349899296887,975.47942451268887,674.2204453137299,117.31257235883062,20903.689475789655]
["Nov",null,65.314558874529084,26.863143562094141,49.900950930507264,1.6825146886067051,2.9120398379515833,34.338507342332207,2.9281628879164043,0.86124074488528957,0.88700423801285455,0.84774690669212605,186.53587001352767,null,5623.5835190969538,2044.2852250753638,6183.226829799155,2918.4058531227597,576.58388791441348,-1831.61598164,942.86844990908219,720.85850346898724,582.76178437444548,116.14132621682127,17877.099397337981]
["Dec",null,81.031042666460962,33.327156604041448,61.908495649716073,2.0873741148790717,3.6127569170111782,42.601299028970367,3.6327596173604624,1.0684790152063577,1.1004419151605196,1.0517381874765854,231.42154371628303,null,6852.795278302603,2451.8789113593293,7513.8341170060412,3559.1607295391559,693.64932806614627,-2272.3532902052793,914.22028530493401,822.08775429977152,656.96382335083013,59.949076686165377,21252.186013709696]
["Jan., '13",null,82.918493369092587,34.10344385247209,63.350526132945795,2.1359951816966447,3.6969086242712943,43.593608261818623,3.7173772461931818,1.0933670260431367,1.126074435706065,1.0762362553233522,236.81203038556276,null,6818.3877097404829,2427.4831334189635,7591.9270517722234,3432.4801771310572,547.66004359954945,-2325.2830646854054,865.0336851891534,641.80644428732126,469.57303968942909,61.345466553431073,20530.4136866962]
["Feb",null,66.894687138932042,27.513032547714044,51.108184116256133,1.7232190745897411,2.9824896202712354,35.169244729891709,2.9990027285537857,0.882076388069575,0.90846316679199213,0.86825609899789824,191.04865561006815,null,5356.9265460856777,1879.9655139853005,5620.3670072646864,3010.4637233082781,236.03422854826556,-1875.9275138924238,479.8404365686057,429.57120098988304,290.70821337343745,32.125475662922234,15460.074831894632]
["Mar",null,67.459281102867592,27.745243695869057,51.539539332849273,1.7377631158232603,3.0076619577037778,35.466074629842204,3.0243144373125261,0.88952114976492225,0.91613063400599193,0.87558421687408072,192.66111427291273,null,4850.9969041072081,1562.8895773883037,4889.0407011140824,3035.8721633432356,442.12630778245534,-1891.7604207557831,505.06051103119188,468.77764592611402,436.99431242085819,49.908300361822597,14349.906002719488]
["Apr",null,72.586468272429784,29.853998120288633,55.456759624443784,1.8698403719920735,3.2362568307562212,38.161644458396637,3.2541749683796342,0.95712847305042104,0.98576038925280152,0.94213227503945463,207.30416378402944,null,5218.9670687877015,1696.6027131760031,5168.0154294019158,2499.7334981050435,256.11736558604736,-2035.5421154108767,662.35477306399071,552.90440502703666,598.35655627645053,34.85889417645982,14652.368588189771]
[null,null,{"$f":"SUM(C28:C39)","v":877.70173594505388},{"$f":"SUM(D28:D39)","v":360.98885369010645},670.57256470418065,22.609753298342305,39.132200614279739,461.44332938119771,39.348863318379721,11.573415022285564,11.919626694410793,11.392083854919754,2506.6824265231562,null,{"$f":"SUM(O28:O39)","v":78272.317499980752},{"$f":"SUM(P28:P39)","v":28367.263691953074},81443.256167866581,35804.436100845109,6760.3198855842829,-24613.387189193087,11263.928742237693,9111.4245023704916,6782.2542504583371,958.10591496516975,{"$f":"SUM(Y28:Y39)","v":234149.91956706837}]

{"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,{"$f":"+'Tonnages by day'!G28","v":634.32000000000005},{"$f":"+'CRC Composition'!C18","v":3.8434830470101267E-2},{"$f":"+C10-C10*D10","v":609.94001833620541}]
["Jun",null,{"$f":"+'Tonnages by day'!G49","v":630.95000000000005},{"$f":"+'CRC Composition'!E18","v":3.7847473243452265E-2},{"$f":"+C11-C11*D11","v":607.07013675704388}]
["Jul",null,{"$f":"+'Tonnages by day'!G72","v":709.17},{"$f":"+'CRC Composition'!G18","v":3.9548052202101502E-2},681.12370781983566]
["Aug",null,{"$f":"+'Tonnages by day'!G93","v":589.62000000000012},{"$f":"+'CRC Composition'!I18","v":4.0227170336796417E-2},565.9012558260182]
["Sep",null,{"$f":"+'Tonnages by day'!G115","v":624.0200000000001},{"$f":"+'CRC Composition'!K18","v":3.8146849162435589E-2},600.21560318565707]
["Oct",null,{"$f":"+'Tonnages by day'!G138","v":659.47},{"$f":"+'CRC Composition'!M18","v":4.0489996174238943E-2},632.76806222297466]
["Nov",null,{"$f":"+'Tonnages by day'!G158","v":568.94999999999993},{"$f":"+'CRC Composition'!O18","v":3.8698554396123602E-2},546.93245747632545]
["Dec",null,{"$f":"+'Tonnages by day'!G181","v":704.86000000000013},{"$f":"+'CRC Composition'!Q18","v":3.7341475776719507E-2},678.53948738402164]
["Jan",null,{"$f":"+'Tonnages by day'!G203","v":723.42000000000019},{"$f":"+'CRC Composition'!S18","v":4.0191503329904163E-2},694.34466266108086]
["Feb",null,{"$f":"+'Tonnages by day'!G223","v":583.33000000000015},{"$f":"+'CRC Composition'!U18","v":3.9713079196687574E-2},560.16416951219639]
["Mar",null,{"$f":"+'Tonnages by day'!G245","v":587.56000000000006},{"$f":"+'CRC Composition'!W18","v":3.8579926157126111E-2},564.89197858711907]
["Apr",null,{"$f":"+'Tonnages by day'!G267","v":632.57999999999993},{"$f":"+'CRC Composition'!Y18","v":3.9131605882669819E-2},607.82612875074062]
[null,null,{"$f":"SUM(C10:C21)","v":7648.2500000000009},{"$f":"(+C22-E22)/C22","v":3.9032763243981555E-2},{"$f":"SUM(E10:E21)","v":7349.7176685192189}]

{"sheet":"Tonnages by day","index":6,"n_rows":267,"n_cols":7,"rows_kept":267,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[2,0,2,5]]}
["WM of Skagit"]
["Report for Residential Sideload Recycling"]
["Report Dates:5/1/2014-3/31/2015"]
[]
["SKAGIT YARD "]
["Date","Tons",null,"Loads",null,"Tons/Load"]
["2014-05-01",24.1,null,6,null,{"$f":"+B7/D7","v":4.0166666666666666}]
["2014-05-02",24.88,null,5,null,{"$f":"+B8/D8","v":4.976}]
["2014-05-05",31.5,null,6,null,5.25]
["2014-05-06",30.8,null,8,null,3.85]
["2014-05-07",41.39,null,9,null,4.5988888888888892]
["2014-05-08",36.340000000000003,null,10,null,3.6340000000000003]
["2014-05-09",36.35,null,8,null,4.5437500000000002]
["2014-05-12",14.85,null,3,null,4.95]
["2014-05-13",20.29,null,6,null,3.3816666666666664]
["2014-05-14",33.54,null,7,null,4.7914285714285709]
["2014-05-15",23.46,null,7,null,3.3514285714285714]
["2014-05-16",23.17,null,5,null,4.6340000000000003]
["2014-05-19",24.94,null,5,null,4.9880000000000004]
["2014-05-20",34.450000000000003,null,8,null,4.3062500000000004]
["2014-05-21",42.42,null,9,null,4.7133333333333338]
["2014-05-22",37.68,null,9,null,4.1866666666666665]
["2014-05-23",34.520000000000003,null,7,null,4.9314285714285715]
["2014-05-26",14.3,null,3,null,4.7666666666666666]
["2014-05-27",27.45,null,5,null,5.49]
["2014-05-28",33.14,null,9,null,3.6822222222222223]
["2014-05-29",22.84,null,6,null,3.8066666666666666]
["2014-05-30",21.91,null,4,null,5.4775,{"$f":"SUM(B7:B28)","v":634.32000000000005}]
["2014-06-02",30.19,null,8,null,3.7737500000000002]
["2014-06-03",30.92,null,8,null,3.8650000000000002]
["2014-06-04",37.380000000000003,null,9,null,4.1533333333333333]
["2014-06-05",38.25,null,7,null,5.4642857142857144]
["2014-06-06",34.880000000000003,null,8,null,4.3600000000000003]
["2014-06-09",14.57,null,3,null,4.8566666666666665]
["2014-06-10",27.3,null,6,null,4.55]
["2014-06-11",34.6,null,8,null,4.3250000000000002]
["2014-06-12",23.97,null,7,null,3.4242857142857139]
["2014-06-13",24.78,null,5,null,4.9560000000000004]
["2014-06-16",29.77,null,7,null,4.2528571428571427]
["2014-06-17",34.75,null,8,null,4.34375]
["2014-06-18",44.56,null,13,null,3.427692307692308]
["2014-06-19",37.880000000000003,null,9,null,4.2088888888888896]
["2014-06-20",30.24,null,7,null,4.3199999999999994]
["2014-06-23",14.51,null,3,null,4.8366666666666669]
["2014-06-24",32.520000000000003,null,6,null,5.4200000000000008]
["2014-06-25",34.42,null,8,null,4.3025000000000002]
["2014-06-26",23.21,null,6,null,3.8683333333333336]
["2014-06-27",25.42,null,7,null,3.6314285714285717]
["2014-06-30",26.83,null,6,null,4.4716666666666667,{"$f":"SUM(B29:B49)","v":630.95000000000005}]
["2014-07-01",29.88,null,8,null,3.7349999999999999]
["2014-07-02",37.96,null,9,null,4.2177777777777781]
["2014-07-03",38.5,null,10,null,3.85]
["2014-07-04",10,null,4,null,2.5]
["2014-07-07",38.72,null,8,null,4.84]
["2014-07-08",27.39,null,5,null,5.4779999999999998]
["2014-07-09",28.89,null,8,null,3.6112500000000001]
["2014-07-10",29.09,null,8,null,3.63625]
["2014-07-11",16.91,null,4,null,4.2275]
["2014-07-14",29.97,null,7,null,4.2814285714285711]
["2014-07-15",39.340000000000003,null,8,null,4.9175000000000004]
["2014-07-16",41.09,null,9,null,4.565555555555556]
["2014-07-17",36.630000000000003,null,10,null,3.6630000000000003]
["2014-07-18",44.38,null,9,null,4.931111111111111]
["2014-07-21",14.5,null,3,null,4.833333333333333]
["2014-07-22",29.28,null,6,null,4.88]
["2014-07-23",34.51,null,8,null,4.3137499999999998]
["2014-07-24",25.88,null,7,null,3.6971428571428571]
["2014-07-25",24.14,null,6,null,4.0233333333333334]
["2014-07-28",24.36,null,6,null,4.0599999999999996]
["2014-07-29",32.770000000000003,null,8,null,4.0962500000000004]
["2014-07-30",37.75,null,8,null,4.71875]
["2014-07-31",37.229999999999997,null,9,null,{"$f":"+B72/D72","v":4.1366666666666667},{"$f":"SUM(B50:B72)","v":709.17}]
["2014-08-01",29.44,null,8,null,3.68]
["2014-08-04",8.68,null,2,null,4.34]
["2014-08-05",21.35,null,5,null,4.2700000000000005]
["2014-08-06",30.9,null,9,null,3.4333333333333331]
["2014-08-07",22.98,null,6,null,3.83]
["2014-08-08",22.31,null,5,null,4.4619999999999997]
["2014-08-11",29.49,null,7,null,4.2128571428571426]
["2014-08-12",31.12,null,8,null,3.89]
["2014-08-13",42.46,null,9,null,4.7177777777777781]
["2014-08-14",34,null,8,null,4.25]
["2014-08-15",36.25,null,8,null,4.53125]
["2014-08-18",12.92,null,3,null,4.3066666666666666]
["2014-08-19",25.43,null,6,null,4.2383333333333333]
["2014-08-20",31.23,null,8,null,3.9037500000000001]
["2014-08-21",23.35,null,6,null,3.8916666666666671]
["2014-08-22",20.68,null,4,null,5.17]
["2014-08-25",25.67,null,6,null,4.2783333333333333]
["2014-08-26",35.29,null,8,null,4.4112499999999999]
["2014-08-27",30.05,null,6,null,5.0083333333333337]
["2014-08-28",39.299999999999997,null,10,null,3.9299999999999997]
["2014-08-29",36.72,null,8,null,4.59,{"$f":"SUM(B73:B93)","v":589.62000000000012}]
["2014-09-01",16.79,null,4,null,4.1974999999999998]
["2014-09-02",24.84,null,5,null,4.968]
["2014-09-03",33.9,null,8,null,4.2374999999999998]
["2014-09-04",24.51,null,6,null,4.085]
["2014-09-05",21.81,null,5,null,4.3620000000000001]
["2014-09-08",24.29,null,6,null,4.0483333333333329]
["2014-09-09",35.93,null,8,null,4.49125]
["2014-09-10",39.86,null,9,null,4.4288888888888884]
["2014-09-11",37.630000000000003,null,10,null,3.7630000000000003]
["2014-09-12",37.28,null,8,null,4.66]
["2014-09-15",13.47,null,3,null,4.49]
["2014-09-16",26.82,null,6,null,4.47]
["2014-09-17",32.44,null,8,null,4.0549999999999997]
["2014-09-18",22.5,null,6,null,3.75]
["2014-09-19",21.51,null,5,null,4.3020000000000005]
["2014-09-22",27.15,null,7,null,3.8785714285714286]
["2014-09-23",33.020000000000003,null,8,null,4.1275000000000004]
["2014-09-24",39.67,null,8,null,4.9587500000000002]
["2014-09-25",36.24,null,8,null,4.53]
["2014-09-26",33.71,null,8,null,4.2137500000000001]
["2014-09-29",12.95,null,3,null,4.3166666666666664]
["2014-09-30",27.7,null,6,null,4.6166666666666663,{"$f":"SUM(B94:B115)","v":624.0200000000001}]
["2014-10-01",33.15,null,8,null,4.1437499999999998]
["2014-10-02",22.6,null,6,null,3.7666666666666671]
["2014-10-03",21.61,null,5,null,4.3220000000000001]
["2014-10-06",28.58,null,7,null,4.0828571428571427]
["2014-10-07",33.520000000000003,null,8,null,4.1900000000000004]
["2014-10-08",37.43,null,9,null,4.1588888888888889]
["2014-10-09",35.89,null,8,null,4.4862500000000001]
["2014-10-10",35.08,null,8,null,4.3849999999999998]
["2014-10-13",12.67,null,3,null,4.2233333333333336]
["2014-10-14",33.700000000000003,null,7,null,4.8142857142857149]
["2014-10-15",31.39,null,7,null,4.484285714285714]
["2014-10-16",22.73,null,5,null,4.5460000000000003]
["2014-10-17",23.62,null,6,null,3.936666666666667]
["2014-10-20",28.57,null,6,null,4.7616666666666667]
["2014-10-21",31.98,null,9,null,3.5533333333333332]
["2014-10-22",42.58,null,11,null,3.8709090909090906]
["2014-10-23",33.86,null,9,null,3.7622222222222224]
["2014-10-24",34.64,null,9,null,3.8488888888888888]
["2014-10-27",12.87,null,3,null,4.29]
["2014-10-28",26.07,null,6,null,4.3449999999999998]
["2014-10-29",30.17,null,6,null,{"$f":"+B136/D136","v":5.0283333333333333}]
["2014-10-30",22.22,null,5,null,4.444]
["2014-10-31",24.54,null,6,null,4.09,{"$f":"SUM(B116:B138)","v":659.47}]
["2014-11-03",30.39,null,7,null,4.3414285714285716]
["2014-11-04",33.01,null,8,null,4.1262499999999998]
["2014-11-05",38.51,null,9,null,4.278888888888889]
["2014-11-06",36.409999999999997,null,9,null,4.0455555555555556]
["2014-11-07",37.86,null,9,null,4.206666666666667]
["2014-11-10",12.74,null,3,null,4.246666666666667]
["2014-11-11",25.98,null,6,null,4.33]
["2014-11-12",29.48,null,7,null,4.2114285714285717]
["2014-11-13",22.33,null,6,null,3.7216666666666662]
["2014-11-14",23.34,null,6,null,3.89]
["2014-11-17",24.81,null,6,null,4.1349999999999998]
["2014-11-18",32.56,null,8,null,4.07]
["2014-11-19",37.369999999999997,null,10,null,3.7369999999999997]
["2014-11-20",36.65,null,8,null,4.5812499999999998]
["2014-11-21",39.53,null,9,null,4.3922222222222222]
["2014-11-24",13.03,null,3,null,4.3433333333333328]
["2014-11-25",28.63,null,6,null,4.7716666666666665]
["2014-11-26",35.35,null,8,null,4.4187500000000002]
["2014-11-28",14.97,null,3,null,4.99]
["2014-11-29",16,null,3,null,5.333333333333333,{"$f":"SUM(B139:B158)","v":568.94999999999993}]
["2014-12-01",38.49,null,8,null,4.8112500000000002]
["2014-12-02",25.64,null,6,null,4.2733333333333334]
["2014-12-03",41.39,null,9,null,4.5988888888888892]
["2014-12-04",42.68,null,10,null,4.2679999999999998]
["2014-12-05",38.31,null,8,null,4.7887500000000003]
["2014-12-08",17,null,4,null,4.25]
["2014-12-09",29.81,null,6,null,4.9683333333333328]
["2014-12-10",31.82,null,8,null,3.9775]
["2014-12-11",26.23,null,5,null,5.2460000000000004]
["2014-12-12",22.16,null,4,null,5.54]
["2014-12-15",25.1,null,6,null,4.1833333333333336]
["2014-12-16",31.51,null,7,null,4.5014285714285718]
["2014-12-17",40.369999999999997,null,9,null,4.4855555555555551]
["2014-12-18",40.229999999999997,null,10,null,4.0229999999999997]
["2014-12-19",39.86,null,9,null,4.4288888888888884]
["2014-12-22",12.74,null,3,null,4.246666666666667]
["2014-12-23",26.39,null,6,null,4.3983333333333334]
["2014-12-24",33.15,null,7,null,4.7357142857142858]
["2014-12-26",19.59,null,5,null,3.9180000000000001]
["2014-12-27",20,null,4,null,5]
["2014-12-29",27.13,null,6,null,4.5216666666666665]
["2014-12-30",36.049999999999997,null,8,null,4.5062499999999996]
["2014-12-31",39.21,null,9,null,4.3566666666666665,{"$f":"SUM(B159:B181)","v":704.86000000000013}]
["2015-01-02",86.34,null,17,null,5.078823529411765]
["2015-01-03",17.5,null,4,null,4.375]
["2015-01-05",10.23,null,2,null,5.1150000000000002]
["2015-01-06",29.57,null,5,null,5.9139999999999997]
["2015-01-07",37.04,null,10,null,3.7039999999999997]
["2015-01-08",28.66,null,8,null,3.5825]
["2015-01-09",21.96,null,5,null,4.3920000000000003]
["2015-01-12",38.67,null,8,null,4.8337500000000002]
["2015-01-13",33.29,null,8,null,4.1612499999999999]
["2015-01-14",39.619999999999997,null,8,null,4.9524999999999997]
["2015-01-15",43.02,null,10,null,4.3020000000000005]
["2015-01-16",41.12,null,8,null,5.14]
["2015-01-19",13.41,null,3,null,4.47]
["2015-01-20",29.26,null,6,null,4.8766666666666669]
["2015-01-21",32.090000000000003,null,7,null,4.5842857142857145]
["2015-01-22",23.83,null,6,null,3.9716666666666662]
["2015-01-23",21.73,null,4,null,5.4325000000000001]
["2015-01-26",31.42,null,7,null,4.4885714285714284]
["2015-01-27",33.32,null,8,null,{"$f":"+B200/D200","v":4.165}]
["2015-01-28",41.8,null,10,null,4.18]
["2015-01-29",36.82,null,9,null,4.0911111111111111]
["2015-01-30",32.72,null,8,null,4.09,{"$f":"SUM(B182:B203)","v":723.42000000000019}]
["2015-02-02",13.17,null,3,null,4.3899999999999997]
["2015-02-03",27.43,null,6,null,4.5716666666666663]
["2015-02-04",28.78,null,7,null,4.1114285714285712]
["2015-02-05",22.55,null,5,null,4.51]
["2015-02-06",25.7,null,6,null,4.2833333333333332]
["2015-02-09",30.03,null,8,null,3.7537500000000001]
["2015-02-10",29.16,null,7,null,4.1657142857142855]
["2015-02-11",40.21,null,9,null,4.4677777777777781]
["2015-02-12",37.9,null,9,null,4.2111111111111112]
["2015-02-13",37.42,null,9,null,4.1577777777777776]
["2015-02-16",13.35,null,3,null,4.45]
["2015-02-17",25.06,null,5,null,5.0119999999999996]
["2015-02-18",28.28,null,6,null,4.7133333333333338]
["2015-02-19",23.49,null,5,null,4.6979999999999995]
["2015-02-20",22.41,null,5,null,4.4820000000000002]
["2015-02-23",29.89,null,7,null,4.2700000000000005]
["2015-02-24",32.909999999999997,null,8,null,4.1137499999999996]
["2015-02-25",40.880000000000003,null,11,null,3.7163636363636368]
["2015-02-26",36.6,null,8,null,4.5750000000000002]
["2015-02-27",38.11,null,10,null,3.8109999999999999,{"$f":"SUM(B204:B223)","v":583.33000000000015}]
["2015-03-02",12.41,null,4,null,3.1025]
["2015-03-03",24.9,null,5,null,4.9799999999999995]
["2015-03-04",14.95,null,4,null,3.7374999999999998]
["2015-03-05",27.43,null,8,null,3.42875]
["2015-03-06",22.75,null,5,null,4.55]
["2015-03-09",23.83,null,6,null,3.9716666666666662]
["2015-03-10",32.270000000000003,null,8,null,4.0337500000000004]
["2015-03-11",38.54,null,9,null,4.2822222222222219]
["2015-03-12",36.799999999999997,null,9,null,4.0888888888888886]
["2015-03-13",33.57,null,8,null,4.19625]
["2015-03-16",13.11,null,3,null,4.37]
["2015-03-17",17.38,null,5,null,3.476]
["2015-03-18",30.98,null,8,null,3.8725000000000001]
["2015-03-19",23.33,null,6,null,3.8883333333333332]
["2015-03-20",21.88,null,5,null,4.3759999999999994]
["2015-03-23",30.68,null,7,null,4.3828571428571426]
["2015-03-24",32.5,null,9,null,3.6111111111111112]
["2015-03-25",38.729999999999997,null,10,null,3.8729999999999998]
["2015-03-26",29.93,null,7,null,4.2757142857142858]
["2015-03-27",41.87,null,10,null,4.1869999999999994]
["2015-03-30",13.33,null,3,null,4.4433333333333334]
["2015-03-31",26.39,null,5,null,5.2780000000000005,{"$f":"SUM(B224:B245)","v":587.56000000000006}]
["2015-04-01",28.57,null,7,null,4.0814285714285718]
["2015-04-02",22.47,null,6,null,3.7449999999999997]
["2015-04-03",23.79,null,5,null,4.758]
["2015-04-06",30.91,null,7,null,4.4157142857142855]
["2015-04-07",32.270000000000003,null,8,null,4.0337500000000004]
["2015-04-08",40.82,null,9,null,4.5355555555555558]
["2015-04-09",38.61,null,8,null,4.8262499999999999]
["2015-04-10",40.03,null,8,null,5.0037500000000001]
["2015-04-13",13.08,null,3,null,4.3600000000000003]
["2015-04-14",26.56,null,6,null,4.4266666666666667]
["2015-04-15",27.3,null,8,null,3.4125000000000001]
["2015-04-16",22.21,null,6,null,3.7016666666666667]
["2015-04-17",27.39,null,7,null,3.9128571428571428]
["2015-04-20",35.049999999999997,null,8,null,4.3812499999999996]
["2015-04-21",35.65,null,10,null,3.5649999999999999]
["2015-04-22",36.369999999999997,null,8,null,4.5462499999999997]
["2015-04-23",39.78,null,10,null,3.9780000000000002]
["2015-04-24",35.020000000000003,null,7,null,{"$f":"+B263/D263","v":5.0028571428571436}]
["2015-04-27",13.28,null,3,null,4.4266666666666667]
["2015-04-28",21.31,null,5,null,4.2619999999999996]
["2015-04-29",24.2,null,6,null,4.0333333333333332]
["2015-04-30",17.91,null,4,null,4.4775,{"$f":"SUM(B246:B267)","v":632.57999999999993}]