{"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":70,"n_cols":12,"rows_kept":70,"cut":false,"hidden":false,"merged":[[4,6,4,11],[4,0,4,5]]}
["WM Skagit County",null,null,null,null,null,"WM Skagit County"]
["2016 - 2017 Rebate Calculation",null,null,null,null,null,"2015 - 2016 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 2015-Apr 2016",null,null,null,null,null,"Projected Revenue May 2014-Apr 2015"]
["May - June projected value without adjustment factor",null,{"$f":"+Customers!C21+Customers!D21","v":17149},{"$f":"+J11","v":2.37},{"$f":"C10*D10","v":40643.130000000005},null,"May - June projected value without adjustment factor",null,16396,2.67,{"$f":"I10*J10","v":43777.32}]
["July - April projected value without adjustment factor",null,{"$f":"SUM(Customers!E21:N21)","v":87893},{"$f":"+L26","v":2.320706470028544},{"$f":"C11*D11","v":203973.85377021882},null,"July - April projected value without adjustment factor",null,82912,2.37,{"$f":"I11*J11","v":196501.44}]
["Total",null,{"$f":"SUM(C10:C11)","v":105042},null,{"$f":"SUM(E10:E11)","v":244616.98377021882},null,"Total",null,{"$f":"SUM(I10:I11)","v":99308},null,{"$f":"SUM(K10:K11)","v":240278.76}]
[]
["Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,{"$f":"+'Commodity Revenue'!Y40","v":183627.28244337448},null,"Actual Commodity Revenue (adj. to reflect current customers)",null,null,null,234150]
[]
["Owe Customer (company)",null,null,null,{"$f":"E14-E12","v":-60989.701326844341},null,"Owe Customer (company)",null,null,null,-6548]
[]
["Total Customers",null,null,null,{"$f":"+C12","v":105042},null,"Total Customers",null,null,null,{"$f":"+I12","v":99308}]
[]
[]
["Adjust for Under/(Over) payment in 2015-2016",null,null,null,null,{"$f":"+E66","v":-0.65},"Adjust for Under/(Over) payment in 2014-2015",null,null,null,null,-0.14000000000000001]
[]
[]
["Projected Revenue May 2016-Apr 2017",null,null,null,{"$f":"+E14","v":183627.28244337448},null,"Projected Revenue May 2015-Apr 2016",null,null,null,{"$f":"+K14","v":234150}]
["Total Customers",null,null,null,{"$f":"+Customers!N21*12","v":107280},null,"Total Customers",null,null,null,100896]
["Projected Value",null,null,null,null,{"$f":"ROUND(+E24/E25,2)","v":1.71},"Projected Value",null,null,null,null,{"$f":"+K24/K25","v":2.320706470028544}]
[]
[]
["Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(F20:F26)","v":1.06},"Residential Commodity Adjustment",null,null,null,null,{"$f":"SUM(L20:L26)","v":2.1807064700285439}]
[]
[]
[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,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,81340,2.4900000000000002,202536.6]
["May, 2014 - June, 2014",null,16396,{"$f":"+D38","v":2.4900000000000002},40826.04,null,"May, 2014 - June, 2014",null,{"$f":"+I10","v":16396},{"$f":"+J38","v":2.4900000000000002},40826.04]
["July , 2014- April, 2015",null,82912,{"$f":"+J40","v":1.7496400000000001},145066.15168000001,null,"July , 2014- April, 2015",null,{"$f":"+I11","v":82912},1.7496400000000001,145066.15168000001]
["May, 2015 - June, 2016",null,{"$f":"+C10","v":17149},{"$f":"+D40","v":1.7496400000000001},30004.576360000003,null,null,null,null,null,{"$f":"SUM(K34:K40)","v":980505.96168000007}]
["July , 2015- April, 2016",null,{"$f":"+C11","v":87893},{"$f":"+L29","v":2.1807064700285439},191668.8337702188]
[null,null,null,null,{"$f":"SUM(E34:E42)","v":1202179.3718102188},null,"Projected Rebate:"]
[null,null,null,null,null,null,"May, 2014 - June, 2014",null,16816,{"$f":"+J40","v":1.7496400000000001},{"$f":"+J44*I44","v":29421.946240000001}]
["Projected Rebate:"]
["May, 2015 - June, 2015",null,{"$f":"+Customers!N21*2","v":17880},{"$f":"+D42","v":2.1807064700285439},{"$f":"+D46*C46","v":38991.031684110363},null,"Total Actual and Projected Rebates",null,null,null,{"$f":"+K44+K41","v":1009927.90792}]
[]
["Total Actual and Projected Rebates",null,null,null,{"$f":"+E46+E43","v":1241170.4034943292},null,"Actual Commodity Revenue:"]
[null,null,null,null,null,null,"July , 2011- April, 2012",null,{"$f":"+I34","v":72948},null,233294]
["Actual Commodity Revenue:",null,null,null,null,null,"May, 2012 - April, 2013",null,{"$f":"+I35+I36","v":92749},null,255765]
["July , 2011- April, 2012",null,{"$f":"+C34","v":72948},null,{"$f":"+K14","v":234150},null,"May, 2013 - April, 2014",null,{"$f":"+I37+I38","v":97310},null,233294]
["May, 2012 - April, 2013",null,{"$f":"+C35+C36","v":92749},null,{"$f":"+K50","v":255765},null,"May, 2014 - April, 2015",null,{"$f":"+I39+I40","v":99308},null,234150]
["May, 2013 - April, 2014",null,{"$f":"+C37+C38","v":97310},null,{"$f":"+K51","v":233294},null,null,null,null,null,{"$f":"SUM(K49:K52)","v":956503}]
["May, 2014 - April, 2015",null,{"$f":"+C39+C40","v":99308},null,234150]
["May, 2015 - April, 2016",null,{"$f":"+C41+C42","v":105042},null,{"$f":"+E14","v":183627.28244337448},null,"Projected Commodity Revenue:"]
[null,null,null,null,{"$f":"SUM(E51:E55)","v":1140986.2824433744},null,"May, 2015 - June, 2015",null,{"$f":"+I44","v":16816},{"$f":"+L26","v":2.320706470028544},{"$f":"+J56*I56","v":39024.999999999993}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K56+K53","v":995528}]
["Projected Commodity Revenue:"]
["May, 2016 - June, 2016",null,{"$f":"+C46","v":17880},{"$f":"+F26","v":1.71},{"$f":"+D59*C59","v":30574.799999999999},null,"Amount under (over) rebated",null,null,null,{"$f":"+K57-K46","v":-14399.907920000027}]
[null,null,null,null,{"$f":"+E59+E56","v":1171561.0824433744}]
[null,null,null,null,null,null,"Projected Customers (April, 2015 customers x 12)",null,null,null,{"$f":"+K25","v":100896}]
["Amount under (over) rebated",null,null,null,{"$f":"+E60-E48","v":-69609.32105095475}]
[null,null,null,null,null,null,"Amount under (over) rebated per customer",null,null,null,{"$f":"+K59/K61","v":-0.14272030526482743}]
["Projected Customers (April, 2016 customers x 12)",null,null,null,{"$f":"+E25","v":107280}]
[null,null,null,null,null,null,"Projected Commodity Value per customer (next 12 months)",null,null,null,{"$f":"+J56","v":2.320706470028544}]
["Amount under (over) rebated per customer",null,null,null,{"$f":"ROUND(+E62/E64,2)","v":-0.65}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+K65+K63","v":2.1779861647637166}]
["Projected Commodity Value per customer (next 12 months)",null,null,null,{"$f":"+D59","v":1.71}]
[]
[null,null,null,null,{"$f":"+E68+E66","v":1.06}]

{"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"]
["2015-05-10",78.47,66.61,113.05,1088,73.209999999999994,-53.34,244,700,625,93]
["2015-06-10",88.25,79.239999999999995,129.06,1057.98,102.69,-53.34,271,720,560,125]
["2015-07-10",92.65,82.65,131.09,1064.83,116.7,-53.34,255,750,480,80]
["2015-08-10",82.81,72.489999999999995,117.23,1079.27,89.63,-53.34,175,603,403,45]
["2015-09-10",82.64,76.64,124.44,1104.04,96.26,-53.34,145,510,281,0]
["2015-10-01",77.92,75.290000000000006,117.13,1097.8900000000001,75.3,-53.34,148.94999999999999,555,420,10]
["2015-11-01",68.95,68.290000000000006,113.12,1013.28,67.59,{"$f":"+G13","v":-53.34},149.81,565,470,0]
["2015-12-01",65.260000000000005,62.26,111.06,1082.99,69.92,-53.34,151,565,450,30]
["2016-01-01",54.7,50.7,102.5,1129.8,72.84,-53.34,129,545,442,10]
["2016-02-01",66.069999999999993,50.07,101.87,1137.3900000000001,71.959999999999994,-53.34,136,500,370,10]
["2016-03-01",74.28,58.28,111.08,1119.1300000000001,73.08,-53.34,161,480,320,0]
["2016-04-01",77.53,69.53,111.33,1119.56,89.16,-53.34,183,540,410,6.07]
["Average",{"$f":"+'Commodity Revenue'!AA20","v":75.791776440611827},{"$f":"+'Commodity Revenue'!AB20","v":67.749889856540406},{"$f":"+'Commodity Revenue'!AC20","v":115.3641509539393},{"$f":"+'Commodity Revenue'!AD20","v":1091.1113986043854},{"$f":"+'Commodity Revenue'!AE20","v":83.519873229466526},{"$f":"+'Commodity Revenue'!AF20","v":-53.34},{"$f":"+'Commodity Revenue'!AG20","v":177.58710285453645},{"$f":"+'Commodity Revenue'!AH20","v":584.48034469486572},{"$f":"+'Commodity Revenue'!AI20","v":431.30795091030956},{"$f":"+'Commodity Revenue'!AJ20","v":67.271650949104696}]

{"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,"2015-05-05",null,"2015-06-05",null,"2015-07-05",null,"2015-08-05",null,"2015-09-05",null,"2015-10-05",null,"2015-11-05",null,"2015-12-05",null,"2016-01-11",null,"2016-02-01",null,"2016-03-11",null,"2016-04-11",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",3892.03,{"$f":"B8/B$19","v":0.36354202278004766},3839.15,{"$f":"D8/D$19","v":0.37972135732965134},3836.93,{"$f":"F8/F$19","v":0.35987266821798347},3362.77,{"$f":"H8/H$19","v":0.33776180087665381},3825.88,{"$f":"J8/J$19","v":0.35734714197382106},3347.84,{"$f":"L8/L$19","v":0.35814355524746039},4238.6000000000004,{"$f":"N8/N$19","v":0.43077917511062697},5672.25,{"$f":"P8/P$19","v":0.46767519113896816},4435.6400000000003,{"$f":"R8/R$19","v":0.4223823689613273},3864.94,{"$f":"T8/T$19","v":0.40404321290951184},4140.28,{"$f":"V8/V$19","v":0.3935522628675282},2598.48,{"$f":"X8/X$19","v":0.32390791645267925},{"$f":"+P8+N8+L8+J8+H8+F8+D8+B8+R8+T8+V8+X8","v":47054.790000000008},{"$f":"+Z8/$Z$19","v":0.38548633182496955},null,{"$f":"+Z8/($Z$19-$Z$18)","v":0.406067471619593}]
["Mix Paper",1345.94,{"$f":"B9/B$19","v":0.1257199328218378},1056.6400000000001,0.10450979383686566,1357.6,{"$f":"F9/F$19","v":0.12733178201654299},1186.68,{"$f":"H9/H$19","v":0.11919196789084818},1401.58,{"$f":"J9/J$19","v":0.13091121709192868},1141.82,{"$f":"L9/L$19","v":0.12214904961188562},1115.1600000000001,0.11333640940790987,1334.56,0.1100340434724177,1271.58,0.12108578981248355,1097.8399999999999,0.11476887114950773,1300.6500000000001,0.12363264095632436,1324.28,{"$f":"X9/X$19","v":0.16507526538590025},{"$f":"+P9+N9+L9+J9+H9+F9+D9+B9+R9+T9+V9+X9","v":14934.33},{"$f":"+Z9/$Z$19","v":0.12234631352012401},null,{"$f":"+Z9/($Z$19-$Z$18)","v":0.12887839098703097}]
["OCC",2871.43,0.26821105450659738,2346.14,0.23205122625721528,2749.88,{"$f":"F10/F$19","v":0.25791626453421573},2479.8200000000002,{"$f":"H10/H$19","v":0.24907694223807864},2655.05,{"$f":"J10/J$19","v":0.2479885749938821},2255.58,{"$f":"L10/L$19","v":0.24129631055996301},1773.72,0.1802674558762849,2044.86,0.16859805039489276,1932.07,0.18398073414413965,1837.71,0.19211533757210694,2199.3000000000002,0.20905337120304784,1674.52,{"$f":"X10/X$19","v":0.20873367671036161},26820.079999999998,0.219717785552804,null,0.2314485321098067]
["Aluminum",103.5,9.6676026026867555E-3,75.48,7.4655504607118979E-3,97.18,{"$f":"F11/F$19","v":9.1146895818854223E-3},74.19,{"$f":"H11/H$19","v":7.4517579278508324E-3},73.17,{"$f":"J11/J$19","v":6.8342682933663591E-3},51.43,{"$f":"L11/L$19","v":5.501852850308523E-3},20.239999999999998,2.0570401793608946E-3,29.57,2.4380370050648839E-3,45.25,4.3089164574898007E-3,45.94,4.8025959526054665E-3,39.299999999999997,3.7356420171326234E-3,34.76,{"$f":"X11/X$19","v":4.3329327822015677E-3},690.01,5.6527597684007764E-3,null,5.9545609722673363E-3]
["Glass",1553.93,0.14514761074775875,1943.22,0.19219935037446439,1742.11,{"$f":"F12/F$19","v":0.16339567675960498},2055.48,{"$f":"H12/H$19","v":0.20645557872407103},1949.66,{"$f":"J12/J$19","v":0.18210331448468847},1845.05,0.19737883728294264,2036.12,0.20693580286562771,2253.33,0.18578633495511854,2103.23,0.20027938919085689,2035.84,0.21282797005120402,1932.15,0.18365956039192874,1446.56,{"$f":"X12/X$19","v":0.18031781488554374},22896.680000000004,0.18757616778589689,null,0.19759087132432007]
["PET",176.88,1.6521792737809016E-2,135.94,1.3445507811727283E-2,164.4,{"$f":"F13/F$19","v":1.5419376078019792E-2},133.72,{"$f":"H13/H$19","v":1.3431042864432044E-2},114.91,{"$f":"J13/J$19","v":1.073289284666842E-2},100.06,1.0704168699239175E-2,35.04,3.5611999943085848E-3,42.64,3.515654308284297E-3,60.08,5.721098359469331E-3,67,7.0042213501211644E-3,78.040000000000006,7.4180535118837142E-3,66.180000000000007,{"$f":"X13/X$19","v":8.2495250726726064E-3},1174.8900000000001,9.6250357593315877E-3,null,1.0138917031212839E-2]
["HDPE Natl",48.8,4.5582512754696967E-3,10.11,9.9995648062794497E-4,0,{"$f":"F14/F$19","v":0},1.74,{"$f":"H14/H$19","v":1.7476828136488002E-4},5.61,{"$f":"J14/J$19","v":5.2398858993829816E-4},5.61,6.0014377776066135E-4,27.47,2.791842575446827E-3,33.44,2.7571172624068219E-3,18.02,1.7159486091484245E-3,15.31,1.6005168488112691E-3,21.68,2.0607816521993711E-3,19.46,{"$f":"X14/X$19","v":2.4257443021185997E-3},207.25,1.6978514253431993E-3,null,1.7884998210205727E-3]
["HDPE Col",46.06,4.3023166751666861E-3,35.049999999999997,3.4667136148377317E-3,28.82,{"$f":"F15/F$19","v":2.7030804049180683E-3},22.93,{"$f":"H15/H$19","v":2.3031245354578731E-3},22.43,{"$f":"J15/J$19","v":2.0950203337461726E-3},25.25,2.7011818874254365E-3,20.07,2.0397626679729821E-3,14.04,1.1575934917521463E-3,19.79,1.8844962805242686E-3,18.190000000000001,1.9015938262493131E-3,26.24,2.4942301915918583E-3,21,{"$f":"X15/X$19","v":2.6177096785452514E-3},299.86999999999995,2.4566210225219062E-3,null,2.5877801752928302E-3]
["#3 - 7",51.88,4.8459441838395066E-3,40.6,4.0156511487136068E-3,34.93,{"$f":"F16/F$19","v":3.2761484574527454E-3},42.6,{"$f":"H16/H$19","v":4.2788096472091315E-3},23.77,{"$f":"J16/J$19","v":2.220179818686871E-3},15.9,1.7009422578243344E-3,12.57,1.2775195185062474E-3,7.96,6.562994440418152E-4,19.68,1.874021566483962E-3,22.01,2.3009389838233854E-3,40.22,3.8230921610451431E-3,42.64,{"$f":"X16/X$19","v":5.3151971758652154E-3},354.76,2.9062956412774592E-3,null,3.0614629505681949E-3]
["Tin",173.26,1.618366016368606E-2,118.75,1.1745285071668492E-2,134,{"$f":"F17/F$19","v":1.2568104589140219E-2},124.47,{"$f":"H17/H$19","v":1.250195861004978E-2},142,{"$f":"J17/J$19","v":1.3263169299685977E-2},127.18,1.3605398512584833E-2,78.510000000000005,7.9791612886177792E-3,109.32,9.0133988973179948E-3,147.82,1.4076111176710327E-2,106.24,1.1106395167714514E-2,104.34,9.9179869737307368E-3,80.69,{"$f":"X17/X$19","v":1.0058237807705539E-2},1446.58,1.1850798141727214E-2,null,1.2483513008887526E-2]
["Residue",442.15,4.1299811505100953E-2,509.36,5.0379607613516328E-2,516.05999999999995,{"$f":"F18/F$19","v":4.8402209360236578E-2},471.64,{"$f":"H18/H$19","v":4.7372248403983915E-2},492.28,{"$f":"J18/J$19","v":4.5980232273587412E-2},432.04,4.6218559312605371E-2,481.88,4.8974630515337354E-2,586.64,4.8368279629734987E-2,448.32,4.2691125441366357E-2,454.64,4.7528346188344568E-2,638.08000000000004,6.0652378073587393E-2,713.71,{"$f":"X18/X$19","v":8.8965979746406257E-2},6186.8,5.0684039557603408E-2]
[null,{"$f":"SUM(B8:B18)","v":10705.859999999997},{"$f":"SUM(C8:C18)","v":1.0000000000000002},10110.44,0.99999999999999978,10661.91,1,9956.0399999999991,1.0000000000000002,10706.340000000002,0.99999999999999978,{"$f":"SUM(L8:L18)","v":9347.76},1,9839.3799999999992,1.0000000000000002,12128.609999999999,1,10501.480000000001,0.99999999999999978,9565.659999999998,{"$f":"SUM(U8:U18)","v":1.0000000000000002},{"$f":"SUM(V8:V18)","v":10520.28},0.99999999999999989,{"$f":"SUM(X8:X18)","v":8022.2800000000007},{"$f":"SUM(Y8:Y18)","v":1},{"$f":"SUM(Z8:Z18)","v":122066.04000000001},0.99999999999999978,null,{"$f":"SUM(AC8:AC18)","v":1}]

{"sheet":"Customers","index":3,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Waste Management of Skagit County"]
["Recycling Customers by Jurisdiction"]
[]
[]
[null,null,"2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","Total"]
["Contract Cities:"]
[null,"Anacortes",0,6577,6578,6343,6365,6370,6388,6399,6401,6400,6414,6425,{"$f":"SUM(C7:N7)","v":70660},null,"New Anacortes contract added in June, 2015"]
[null,"Burlington",2088,2100,2104,2102,2109,2097,2103,2099,2091,2095,2101,2109,{"$f":"SUM(C8:N8)","v":25198}]
[null,"Darrington",508,497,499,498,502,503,505,504,502,503,501,488,6010]
[null,"Sedro-Woolley",3317,321,322,0,0,0,0,0,0,0,0,{"$f":"+M10","v":0},3960,null,"Lost the Sedro-Wolley contract."]
[null,"Mount Vernon",8623,8636,8637,8640,8641,8727,8847,8839,8839,8953,8986,8997,105365]
[null,"Stanwood",1601,1614,1611,1623,1617,1618,1622,1622,1638,1628,1648,1655,19497]
[null,"Other",404,411,410,414,415,409,400,399,403,413,422,432,4932]
[null,"Total",{"$f":"SUM(C7:C13)","v":16541},{"$f":"SUM(D7:D13)","v":20156},20161,19620,19649,19724,19865,19862,19874,19992,20072,20106,235622]
[null,null,{"$f":"+C14/C$24","v":0.66024029058396205},{"$f":"+D14/D$24","v":0.70003125759733265},0.69930627818244884,0.69167312980328566,0.69206114398422092,0.69345708961783215,0.69334403685735224,0.69362668063558586,0.69302925689577011,0.69435954431786606,0.69247222797212449,0.69221235281966531,0.69165512058802814]
[]
["WUTC:"]
[null,"Skagit County",4323,4384,4400,4442,4441,4443,4472,4458,4468,4469,4532,4485,{"$f":"SUM(C18:N18)","v":53317}]
[null,"Island County",1678,1719,1738,1765,1768,1751,1767,1770,1776,1775,1806,1862,21175]
[null,"Snohomish County",2511,2534,2531,2539,2534,2525,2547,2545,2559,2556,2576,2593,30550]
[null,"Total",{"$f":"SUM(C18:C20)","v":8512},8637,8669,8746,8743,8719,8786,8773,8803,8800,8914,8940,105042]
[null,null,{"$f":"+C21/C$24","v":0.339759709416038},{"$f":"+D21/D$24","v":0.2999687424026673},0.30069372181755116,0.3083268701967144,0.30793885601577908,0.30654291038216785,0.3066559631426477,0.3063733193644142,0.30697074310422989,0.30564045568213394,0.30752777202787551,0.30778764718033463,0.30834487941197192]
[]
[null,"Grand Total",{"$f":"+C21+C14","v":25053},{"$f":"+D21+D14","v":28793},28830,28366,28392,28443,28651,28635,28677,28792,28986,29046,340664]

{"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,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":0.406067471619593},{"$f":"+'CRC Composition'!$AC9","v":0.12887839098703097},{"$f":"+'CRC Composition'!$AC10","v":0.2314485321098067},{"$f":"+'CRC Composition'!$AC11","v":5.9545609722673363E-3},{"$f":"+'CRC Composition'!AC17","v":1.2483513008887526E-2},{"$f":"+'CRC Composition'!AC12","v":0.19759087132432007},{"$f":"+'CRC Composition'!AC13","v":1.0138917031212839E-2},{"$f":"+'CRC Composition'!$AC14","v":1.7884998210205727E-3},{"$f":"+'CRC Composition'!$AC15","v":2.5877801752928302E-3},{"$f":"+'CRC Composition'!$AC16","v":3.0614629505681949E-3},{"$f":"+M20/$M$20","v":1}]
["May",null,{"$f":"+'Tonnages Collected'!$E10*C$7","v":236.91055894116403},{"$f":"+'Tonnages Collected'!$E10*D$7","v":75.191079754299054},{"$f":"+'Tonnages Collected'!$E10*E$7","v":135.03322708796986},{"$f":"+'Tonnages Collected'!$E10*F$7","v":3.4740491834092251},{"$f":"+'Tonnages Collected'!$E10*G$7","v":7.2832133849308214},{"$f":"+'Tonnages Collected'!$E10*H$7","v":115.27976762189294},{"$f":"+'Tonnages Collected'!$E10*I$7","v":5.9153137564610141},{"$f":"+'Tonnages Collected'!$E10*J$7","v":1.043458345910294},{"$f":"+'Tonnages Collected'!$E10*K$7","v":1.5097797548280809},{"$f":"+'Tonnages Collected'!$E10*L$7","v":1.7861388795905229},{"$f":"SUM(C8:L8)","v":583.42658671045592},null,{"$f":"+C8*'CRC Prices'!B8","v":18590.371560113141},{"$f":"+D8*'CRC Prices'!C8","v":5008.4778224338597},{"$f":"+E8*'CRC Prices'!D8","v":15265.506322294992},{"$f":"+F8*'CRC Prices'!E8","v":3779.7655115492371},{"$f":"+G8*'CRC Prices'!F8","v":533.20405191078544},{"$f":"+H8*'CRC Prices'!G8","v":-6149.02280495177},{"$f":"+I8*'CRC Prices'!H8","v":1443.3365565764875},{"$f":"+J8*'CRC Prices'!I8","v":730.4208421372058},{"$f":"+K8*'CRC Prices'!J8","v":943.61234676755055},{"$f":"+L8*'CRC Prices'!K8","v":166.11091580191862},{"$f":"SUM(O8:X8)","v":40311.783124633403},null,{"$f":"+O8/C8","v":78.47},{"$f":"+P8/D8","v":66.61},113.05,1088,73.209999999999994,-53.34,244,700,625,{"$f":"+Y8/M8","v":69.094868219708701}]
["Jun",null,{"$f":"+'Tonnages Collected'!$E11*C$7","v":267.51304791648988},{"$f":"+'Tonnages Collected'!$E11*D$7","v":84.903750221617628},{"$f":"+'Tonnages Collected'!$E11*E$7","v":152.47589769636821},{"$f":"+'Tonnages Collected'!$E11*F$7","v":3.9228031448627685},{"$f":"+'Tonnages Collected'!$E11*G$7","v":8.2240091785562282},{"$f":"+'Tonnages Collected'!$E11*H$7","v":130.17082116334035},{"$f":"+'Tonnages Collected'!$E11*I$7","v":6.6794136126546251},{"$f":"+'Tonnages Collected'!$E11*J$7","v":1.1782451729291006},{"$f":"+'Tonnages Collected'!$E11*K$7","v":1.7048027985826266},{"$f":"+'Tonnages Collected'!$E11*L$7","v":2.0168601087977214},658.78965101419908,null,{"$f":"+C9*'CRC Prices'!B9","v":23608.026478630232},{"$f":"+D9*'CRC Prices'!C9","v":6727.7731675609803},{"$f":"+E9*'CRC Prices'!D9","v":19678.53935669328},{"$f":"+F9*'CRC Prices'!E9","v":4150.2472712019116},{"$f":"+G9*'CRC Prices'!F9","v":844.5235025459391},{"$f":"+H9*'CRC Prices'!G9","v":-6943.3116008525749},{"$f":"+I9*'CRC Prices'!H9","v":1810.1210890294035},{"$f":"+J9*'CRC Prices'!I9","v":848.33652450895238},{"$f":"+K9*'CRC Prices'!J9","v":954.68956720627091},{"$f":"+L9*'CRC Prices'!K9","v":252.10751359971516},{"$f":"SUM(O9:X9)","v":51931.052870124098},null,{"$f":"+O9/C9","v":88.25},79.239999999999995,129.06,1057.98,102.69,-53.34,271,720,560,78.827973071794375]
["Jul",null,{"$f":"+'Tonnages Collected'!$E12*C$7","v":338.23881149831305},{"$f":"+'Tonnages Collected'!$E12*D$7","v":107.35081443830906},{"$f":"+'Tonnages Collected'!$E12*E$7","v":192.78785397808969},{"$f":"+'Tonnages Collected'!$E12*F$7","v":4.9599235767910335},{"$f":"+'Tonnages Collected'!$E12*G$7","v":10.398293137366664},{"$f":"+'Tonnages Collected'!$E12*H$7","v":164.58570594953659},{"$f":"+'Tonnages Collected'!$E12*I$7","v":8.4453335620295622},{"$f":"+'Tonnages Collected'!$E12*J$7","v":1.4897525561802607},{"$f":"+'Tonnages Collected'!$E12*K$7","v":2.1555227938324473},{"$f":"+'Tonnages Collected'!$E12*L$7","v":2.5500825902557747},832.96209408070422,null,{"$f":"+C10*'CRC Prices'!B10","v":31337.825885318707},{"$f":"+D10*'CRC Prices'!C10","v":8872.5448133262435},{"$f":"+E10*'CRC Prices'!D10","v":25272.559777987779},{"$f":"+F10*'CRC Prices'!E10","v":5281.4754222743959},{"$f":"+G10*'CRC Prices'!F10","v":1213.4808091306897},{"$f":"+H10*'CRC Prices'!G10","v":-8779.0015553482826},{"$f":"+I10*'CRC Prices'!H10","v":2153.5600583175383},{"$f":"+J10*'CRC Prices'!I10","v":1117.3144171351955},{"$f":"+K10*'CRC Prices'!J10","v":1034.6509410395747},{"$f":"+L10*'CRC Prices'!K10","v":204.00660722046197},67708.417176402319,null,92.65,82.649999999999991,131.09,1064.83,116.7,-53.34,255,750,480,81.286312615616055]
["Aug",null,{"$f":"+'Tonnages Collected'!$E13*C$7","v":325.97873546089693},{"$f":"+'Tonnages Collected'!$E13*D$7","v":103.45969046627847},{"$f":"+'Tonnages Collected'!$E13*E$7","v":185.79991034621747},{"$f":"+'Tonnages Collected'!$E13*F$7","v":4.7801421971147562},{"$f":"+'Tonnages Collected'!$E13*G$7","v":10.021388240028786},{"$f":"+'Tonnages Collected'!$E13*H$7","v":158.6200000606274},{"$f":"+'Tonnages Collected'!$E13*I$7","v":8.1392172084001047},{"$f":"+'Tonnages Collected'!$E13*J$7","v":1.4357537866871977},{"$f":"+'Tonnages Collected'!$E13*K$7","v":2.0773919807666581},{"$f":"+'Tonnages Collected'!$E13*L$7","v":2.4576502454289515},802.76987999244659,null,{"$f":"+C11*'CRC Prices'!B11","v":26994.299083516875},{"$f":"+D11*'CRC Prices'!C11","v":7499.7929619005263},{"$f":"+E11*'CRC Prices'!D11","v":21781.323489887076},{"$f":"+F11*'CRC Prices'!E11","v":5159.0640690800428},{"$f":"+G11*'CRC Prices'!F11","v":898.21702795378008},{"$f":"+H11*'CRC Prices'!G11","v":-8460.7908032338655},{"$f":"+I11*'CRC Prices'!H11","v":1424.3630114700184},{"$f":"+J11*'CRC Prices'!I11","v":865.75953337238025},{"$f":"+K11*'CRC Prices'!J11","v":837.18896824896319},{"$f":"+L11*'CRC Prices'!K11","v":110.59426104430281},57109.811603240101,null,82.81,72.489999999999995,117.23,1079.27,89.63,-53.339999999999996,175,603,403,71.140949637743574]
["Sep",null,{"$f":"+'Tonnages Collected'!$E14*C$7","v":312.33446946914466},{"$f":"+'Tonnages Collected'!$E14*D$7","v":99.129249911159519},{"$f":"+'Tonnages Collected'!$E14*E$7","v":178.02301227824023},{"$f":"+'Tonnages Collected'!$E14*F$7","v":4.5800630983244099},{"$f":"+'Tonnages Collected'!$E14*G$7","v":9.6019299383691887},{"$f":"+'Tonnages Collected'!$E14*H$7","v":151.98075265886374},{"$f":"+'Tonnages Collected'!$E14*I$7","v":7.7985396350637908},{"$f":"+'Tonnages Collected'!$E14*J$7","v":1.3756584355701134},{"$f":"+'Tonnages Collected'!$E14*K$7","v":1.9904400244844866},{"$f":"+'Tonnages Collected'!$E14*L$7","v":2.3547820825228154},769.16889753174291,null,{"$f":"+C12*'CRC Prices'!B12","v":25811.320556930114},{"$f":"+D12*'CRC Prices'!C12","v":7597.2657131912656},{"$f":"+E12*'CRC Prices'!D12","v":22153.183647904214},{"$f":"+F12*'CRC Prices'!E12","v":5056.5728630740814},{"$f":"+G12*'CRC Prices'!F12","v":924.28177586741811},{"$f":"+H12*'CRC Prices'!G12","v":-8106.6533468237922},{"$f":"+I12*'CRC Prices'!H12","v":1130.7882470842496},{"$f":"+J12*'CRC Prices'!I12","v":701.58580214075778},{"$f":"+K12*'CRC Prices'!J12","v":559.31364688014071},{"$f":"+L12*'CRC Prices'!K12","v":0},55827.658906248442,null,82.64,76.64,124.44,1104.04,96.26,-53.34,145,510,281,72.581794564755512]
["Oct",null,{"$f":"+'Tonnages Collected'!$E15*C$7","v":294.50650259761358},{"$f":"+'Tonnages Collected'!$E15*D$7","v":93.47097919124954},{"$f":"+'Tonnages Collected'!$E15*E$7","v":167.8615069834166},{"$f":"+'Tonnages Collected'!$E15*F$7","v":4.3186343379149994},{"$f":"+'Tonnages Collected'!$E15*G$7","v":9.0538543797062037},{"$f":"+'Tonnages Collected'!$E15*H$7","v":143.30573248540111},{"$f":"+'Tonnages Collected'!$E15*I$7","v":7.353401106176654},{"$f":"+'Tonnages Collected'!$E15*J$7","v":1.2971362248849778},{"$f":"+'Tonnages Collected'!$E15*K$7","v":1.8768262473160831},{"$f":"+'Tonnages Collected'!$E15*L$7","v":2.2203717594219285},725.26494531310163,null,{"$f":"+C13*'CRC Prices'!B13","v":22947.946682406051},{"$f":"+D13*'CRC Prices'!C13","v":7037.4300233091781},{"$f":"+E13*'CRC Prices'!D13","v":19661.618312967585},{"$f":"+F13*'CRC Prices'!E13","v":4741.3854532534988},{"$f":"+G13*'CRC Prices'!F13","v":681.75523479187711},{"$f":"+H13*'CRC Prices'!G13","v":-7643.9277707712954},{"$f":"+I13*'CRC Prices'!H13","v":1095.2890947650126},{"$f":"+J13*'CRC Prices'!I13","v":719.91060481116267},{"$f":"+K13*'CRC Prices'!J13","v":788.26702387275486},{"$f":"+L13*'CRC Prices'!K13","v":22.203717594219285},50051.878377000037,null,77.92,75.290000000000006,117.12999999999998,1097.8900000000001,75.3,-53.34,148.94999999999999,555,420,69.011853806600726]
["Nov",null,{"$f":"+'Tonnages Collected'!$E16*C$7","v":293.38902456604671},{"$f":"+'Tonnages Collected'!$E16*D$7","v":93.116312095908782},{"$f":"+'Tonnages Collected'!$E16*E$7","v":167.22457182325832},{"$f":"+'Tonnages Collected'!$E16*F$7","v":4.3022476742711611},{"$f":"+'Tonnages Collected'!$E16*G$7","v":9.0195003560052385},{"$f":"+'Tonnages Collected'!$E16*H$7","v":142.76197196929178},{"$f":"+'Tonnages Collected'!$E16*I$7","v":7.3254992971470623},{"$f":"+'Tonnages Collected'!$E16*J$7","v":1.2922143599262301},{"$f":"+'Tonnages Collected'!$E16*K$7","v":1.8697048015009823},{"$f":"+'Tonnages Collected'!$E16*L$7","v":2.2119467615316259},722.51299370488789,null,{"$f":"+C14*'CRC Prices'!B14","v":20229.173243828922},{"$f":"+D14*'CRC Prices'!C14","v":6358.9129530296113},{"$f":"+E14*'CRC Prices'!D14","v":18916.443564646983},{"$f":"+F14*'CRC Prices'!E14","v":4359.3815233854821},{"$f":"+G14*'CRC Prices'!F14","v":609.62802906239415},{"$f":"+H14*'CRC Prices'!G14","v":-7614.923584842024},{"$f":"+I14*'CRC Prices'!H14","v":1097.4330497056014},{"$f":"+J14*'CRC Prices'!I14","v":730.10111335832005},{"$f":"+K14*'CRC Prices'!J14","v":878.76125670546162},{"$f":"+L14*'CRC Prices'!K14","v":0},45564.911148880754,null,68.95,68.290000000000006,113.12000000000002,1013.28,67.59,-53.34,149.81,565,469.99999999999994,63.064486792457394]
["Dec",null,{"$f":"+'Tonnages Collected'!$E17*C$7","v":339.32127350675916},{"$f":"+'Tonnages Collected'!$E17*D$7","v":107.69436808814145},{"$f":"+'Tonnages Collected'!$E17*E$7","v":193.4048308610698},{"$f":"+'Tonnages Collected'!$E17*F$7","v":4.9757967665438274},{"$f":"+'Tonnages Collected'!$E17*G$7","v":10.431570682377023},{"$f":"+'Tonnages Collected'!$E17*H$7","v":165.11242780334885},{"$f":"+'Tonnages Collected'!$E17*I$7","v":8.472361071643423},{"$f":"+'Tonnages Collected'!$E17*J$7","v":1.4945201951655893},{"$f":"+'Tonnages Collected'!$E17*K$7","v":2.1624210901052119},{"$f":"+'Tonnages Collected'!$E17*L$7","v":2.5582435919756068},835.62781365712988,null,{"$f":"+C15*'CRC Prices'!B15","v":22144.106309051105},{"$f":"+D15*'CRC Prices'!C15","v":6705.0513571676865},{"$f":"+E15*'CRC Prices'!D15","v":21479.540515430414},{"$f":"+F15*'CRC Prices'!E15","v":5388.7381401992998},{"$f":"+G15*'CRC Prices'!F15","v":729.37542211180153},{"$f":"+H15*'CRC Prices'!G15","v":-8807.0968990306283},{"$f":"+I15*'CRC Prices'!H15","v":1279.3265218181568},{"$f":"+J15*'CRC Prices'!I15","v":844.40391026855798},{"$f":"+K15*'CRC Prices'!J15","v":973.08949054734535},{"$f":"+L15*'CRC Prices'!K15","v":76.74730775926821},50813.282075322997,null,65.260000000000005,62.260000000000005,111.06000000000002,1082.99,69.92,-53.34,151,565,450,60.808509775348881]
["Jan., '16",null,{"$f":"+'Tonnages Collected'!$E18*C$7","v":300.52870475546547},{"$f":"+'Tonnages Collected'!$E18*D$7","v":95.382316046691301},{"$f":"+'Tonnages Collected'!$E18*E$7","v":171.29401499481693},{"$f":"+'Tonnages Collected'!$E18*F$7","v":4.4069437259908861},{"$f":"+'Tonnages Collected'!$E18*G$7","v":9.238991688734794},{"$f":"+'Tonnages Collected'!$E18*H$7","v":146.23611291433605},{"$f":"+'Tonnages Collected'!$E18*I$7","v":7.5037667776255885},{"$f":"+'Tonnages Collected'!$E18*J$7","v":1.3236606530508415},{"$f":"+'Tonnages Collected'!$E18*K$7","v":1.9152044392297023},{"$f":"+'Tonnages Collected'!$E18*L$7","v":2.2657749253380777},740.09549092127975,null,{"$f":"+C16*'CRC Prices'!B16","v":16438.920150123962},{"$f":"+D16*'CRC Prices'!C16","v":4835.8834235672493},{"$f":"+E16*'CRC Prices'!D16","v":17557.636536968737},{"$f":"+F16*'CRC Prices'!E16","v":4978.9650216245027},{"$f":"+G16*'CRC Prices'!F16","v":672.96815460744244},{"$f":"+H16*'CRC Prices'!G16","v":-7800.2342628506849},{"$f":"+I16*'CRC Prices'!H16","v":967.98591431370096},{"$f":"+J16*'CRC Prices'!I16","v":721.39505591270859},{"$f":"+K16*'CRC Prices'!J16","v":846.5203621395284},{"$f":"+L16*'CRC Prices'!K16","v":22.657749253380778},39242.698105660536,null,54.7,50.7,102.50000000000001,1129.8,72.84,-53.34,129,545,442,53.023830825952949]
["Feb",null,{"$f":"+'Tonnages Collected'!$E19*C$7","v":291.92843474192352},{"$f":"+'Tonnages Collected'!$E19*D$7","v":92.652747591039088},{"$f":"+'Tonnages Collected'!$E19*E$7","v":166.3920713290436},{"$f":"+'Tonnages Collected'!$E19*F$7","v":4.2808296298054813},{"$f":"+'Tonnages Collected'!$E19*G$7","v":8.9745982317415862},{"$f":"+'Tonnages Collected'!$E19*H$7","v":142.05125457337513},{"$f":"+'Tonnages Collected'!$E19*I$7","v":7.2890304832714907},{"$f":"+'Tonnages Collected'!$E19*J$7","v":1.2857812796585353},{"$f":"+'Tonnages Collected'!$E19*K$7","v":1.8603967784376594},{"$f":"+'Tonnages Collected'!$E19*L$7","v":2.2009349422034354},718.9160795804994,null,{"$f":"+C17*'CRC Prices'!B17","v":19287.711683398884},{"$f":"+D17*'CRC Prices'!C17","v":4639.1230718833267},{"$f":"+E17*'CRC Prices'!D17","v":16950.360306289673},{"$f":"+F17*'CRC Prices'!E17","v":4868.972812644457},{"$f":"+G17*'CRC Prices'!F17","v":645.81208875612447},{"$f":"+H17*'CRC Prices'!G17","v":-7577.0139189438296},{"$f":"+I17*'CRC Prices'!H17","v":991.30814572492272},{"$f":"+J17*'CRC Prices'!I17","v":642.89063982926768},{"$f":"+K17*'CRC Prices'!J17","v":688.34680802193395},{"$f":"+L17*'CRC Prices'!K17","v":22.009349422034354},41159.520987026786,null,66.069999999999993,50.069999999999993,101.87,1137.3900000000001,71.959999999999994,-53.34,136,500.00000000000006,370,57.252191397699875]
["Mar",null,{"$f":"+'Tonnages Collected'!$E20*C$7","v":307.01223099340939},{"$f":"+'Tonnages Collected'!$E20*D$7","v":97.440068730341849},{"$f":"+'Tonnages Collected'!$E20*E$7","v":174.98946645435495},{"$f":"+'Tonnages Collected'!$E20*F$7","v":4.5020179562540257},{"$f":"+'Tonnages Collected'!$E20*G$7","v":9.4383112348486939},{"$f":"+'Tonnages Collected'!$E20*H$7","v":149.39097186794748},{"$f":"+'Tonnages Collected'!$E20*I$7","v":7.6656510436418204},{"$f":"+'Tonnages Collected'!$E20*J$7","v":1.3522169554552061},{"$f":"+'Tonnages Collected'!$E20*K$7","v":1.9565225497339089},{"$f":"+'Tonnages Collected'!$E20*L$7","v":2.3146561501437346},756.06211393613114,null,{"$f":"+C18*'CRC Prices'!B18","v":22804.868518190451},{"$f":"+D18*'CRC Prices'!C18","v":5678.8072056043229},{"$f":"+E18*'CRC Prices'!D18","v":19437.829933749748},{"$f":"+F18*'CRC Prices'!E18","v":5038.343355382568},{"$f":"+G18*'CRC Prices'!F18","v":689.75178504274254},{"$f":"+H18*'CRC Prices'!G18","v":-7968.5144394363197},{"$f":"+I18*'CRC Prices'!H18","v":1234.1698180263331},{"$f":"+J18*'CRC Prices'!I18","v":649.06413861849899},{"$f":"+K18*'CRC Prices'!J18","v":626.08721591485084},{"$f":"+L18*'CRC Prices'!K18","v":0},48190.407531093188,null,74.28,58.28,111.08,1119.1300000000001,73.08,-53.34,161,480,320,63.738688452737499]
["Apr",null,{"$f":"+'Tonnages Collected'!$E21*C$7","v":287.07073477030491},{"$f":"+'Tonnages Collected'!$E21*D$7","v":91.111002437843339},{"$f":"+'Tonnages Collected'!$E21*E$7","v":163.6233010964103},{"$f":"+'Tonnages Collected'!$E21*F$7","v":4.2095964661378371},{"$f":"+'Tonnages Collected'!$E21*G$7","v":8.8252605846084435},{"$f":"+'Tonnages Collected'!$E21*H$7","v":139.68751643351388},{"$f":"+'Tonnages Collected'!$E21*I$7","v":7.1677407459322096},{"$f":"+'Tonnages Collected'!$E21*J$7","v":1.2643858315199299},{"$f":"+'Tonnages Collected'!$E21*K$7","v":1.8294397071067854},{"$f":"+'Tonnages Collected'!$E21*L$7","v":2.1643113032087351},706.95328937658633,null,{"$f":"+C19*'CRC Prices'!B19","v":22256.594066741742},{"$f":"+D19*'CRC Prices'!C19","v":6334.947999503247},{"$f":"+E19*'CRC Prices'!D19","v":18216.182111063357},{"$f":"+F19*'CRC Prices'!E19","v":4712.895819629277},{"$f":"+G19*'CRC Prices'!F19","v":786.86023372368879},{"$f":"+H19*'CRC Prices'!G19","v":-7450.9321265636308},{"$f":"+I19*'CRC Prices'!H19","v":1311.6965565055943},{"$f":"+J19*'CRC Prices'!I19","v":682.76834902076212},{"$f":"+K19*'CRC Prices'!J19","v":750.07027991378197},{"$f":"+L19*'CRC Prices'!K19","v":13.137369610477023},47614.220659148305,null,77.53,69.53,111.32999999999998,1119.56,89.16,-53.34,183,540,410,67.351296577367961]
[null,null,{"$f":"SUM(C8:C19)","v":3594.7325292175315},{"$f":"SUM(D8:D19)","v":1140.9023789728792},2048.9096649292555,52.713047757420412,110.51092103727368,1749.1830355014752,89.755268300047334,15.832783796938278,22.908452965924635,27.101753340418927,8852.5498358191653,null,{"$f":"SUM(O8:O19)","v":272451.16421825025},{"$f":"SUM(P8:P19)","v":77296.010512477485},236370.72387588382,57515.807263298746,9229.8581155046832,-93301.423113648692,15939.378063337021,9253.9509311137699,9880.5979072581576,889.57479130577815,{"$f":"SUM(Y8:Y19)","v":595525.64256478101},null,{"$f":"+O20/C20","v":75.791776440611827},{"$f":"+P20/D20","v":67.749889856540406},{"$f":"+Q20/E20","v":115.3641509539393},{"$f":"+R20/F20","v":1091.1113986043854},{"$f":"+S20/G20","v":83.519873229466526},{"$f":"+T20/H20","v":-53.34},{"$f":"+U20/I20","v":177.58710285453645},{"$f":"+V20/J20","v":584.48034469486572},{"$f":"+W20/K20","v":431.30795091030956},67.271650949104696]
[]
[]
[null,null,"Total Single Stream Tonnage Processed",null,null,null,null,null,null,null,null,null,null,null,"Total Single Stream Commodity Revenue"]
[null,"%",null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"Mixed",null,null,null,null,null,"Natural","Colored","Mixed",null,null,null,"lbs./"]
[null,"Reg.",{"$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$22","v":0.339759709416038},{"$f":"+C8*$B28","v":80.492662663441038},{"$f":"+D8*$B28","v":25.546899407998783},{"$f":"+E8*$B28","v":45.878849996918511},1.1803419410521425,2.4745424632790942,39.167420348762732,2.0097852829998861,0.35452510439422114,0.51296233078260589,0.60685802670636368,{"$f":"SUM(C28:L28)","v":198.2248475663354},null,{"$f":"+O8*$B$40","v":5732.2458769268387},1544.3384901959041,4707.0407061107444,1165.4713408641799,164.41073908840596,-1896.0196952943188,445.04543648846783,225.2215264887877,290.95803527568819,51.219450301954815,{"$f":"SUM(O28:X28)","v":12429.931906446653},null,{"$f":"+Customers!C$21","v":8512},{"$f":"+M28*2000/AA28","v":46.575387116150239}]
["Jun",{"$f":"+Customers!D$22","v":0.2999687424026673},{"$f":"+C9*$B29","v":80.245552559813945},25.468471179248827,{"$f":"+E9*$B29","v":45.738003278697327},1.176718326057713,2.4669456907995047,39.047177521889715,2.0036153013752647,0.35343672276555554,0.51138755153537818,0.60499499043815919,{"$f":"SUM(C29:L29)","v":197.61630312262139},null,{"$f":"+O9*$B$40","v":7279.4140777078792},2074.4744060626908,6067.7768449433324,1279.7074943686189,260.40449755310374,-2140.9345782846331,558.14156891783875,261.58022335048429,294.37363947608526,77.736060879756238,{"$f":"SUM(O29:X29)","v":16012.674234975158},null,{"$f":"+Customers!D$21","v":8637},{"$f":"+M29*2000/AA29","v":45.76040364075984}]
[{"$f":"+A10","v":"Jul"},{"$f":"+Customers!E$22","v":0.30069372181755116},101.70628709257286,32.279715933600457,{"$f":"+E10*$B30","v":57.970097333890372},1.4914178802359164,3.1267014640246833,49.489888479935232,2.5394587807573457,0.44795924070505305,0.64815217134004455,0.76679382500615023,250.4664722020681,null,{"$f":"+O10*$B$40","v":9662.8581436419681},2735.8037605423974,7792.6643971754938,1628.5159021984921,374.17059376014464,-2706.9601759413799,664.03921648836058,344.51817921680953,319.02931964833095,62.904392702638866,20877.543729433255,null,{"$f":"+Customers!E$21","v":8669},{"$f":"+M30*2000/AA30","v":57.784397785688803}]
["Aug",{"$f":"+Customers!F$22","v":0.3083268701967144},100.50800325534107,31.899402552988494,{"$f":"+E11*$B31","v":57.287104839879369},1.4738462827316385,3.0898632710742358,48.906808169295893,2.5095393677172431,0.44268147142234476,0.64051576760153683,0.75775960821129562,247.5155245862631,null,{"$f":"+O11*$B$40","v":8323.5538957177141},2312.5227564519737,6716.1595649223818,1590.770988259123,276.96062117018812,-2608.8415199530673,439.19504101059596,266.95251891747165,258.14293145975972,34.101174085361691,17609.517972041496,null,{"$f":"+Customers!F$21","v":8746},{"$f":"+M31*2000/AA31","v":56.60085172336224}]
["Sep",{"$f":"+Customers!G$22","v":0.30793885601577908},96.179919222623681,30.525747815344733,{"$f":"+E12*$B32","v":54.820202745444291},1.4103793909781035,2.9568073207650682,46.800779110187577,2.4014733738152549,0.42361868491791704,0.61293382410777209,0.72512890065852964,236.85699038884295,null,{"$f":"+O12*$B$40","v":7958.7885245903681},2342.5779801946696,6830.8207405042931,1559.1683497024271,284.9975527225223,-2499.6450486610406,348.67276568766806,216.33038955824355,172.46149900072723,0,17214.172753299878,null,{"$f":"+Customers!G$21","v":8743},{"$f":"+M32*2000/AA32","v":54.182086329370456}]
["Oct",{"$f":"+Customers!H$22","v":0.30654291038216785},90.278880432745936,28.652865997556685,{"$f":"+E13*$B33","v":51.456754891833121},1.3238467388208304,2.7753948717314767,43.929356310523232,2.2541329762948439,0.39762791353837929,0.5753277801339145,0.68063922126357257,222.32482713444196,null,{"$f":"+O13*$B$40","v":7075.8818525388551},2169.9555119074594,6062.5593277562084,1461.9819258291279,210.21573566038194,-2356.9659867122982,337.7267838465657,221.98074862789773,243.05810042047858,6.8464026240870242,15433.240402498761,null,{"$f":"+Customers!H$21","v":8719},{"$f":"+M33*2000/AA33","v":50.997781198403935}]
["Nov",{"$f":"+Customers!I$22","v":0.3066559631426477},89.96949390378299,28.554672370062285,{"$f":"+E14*$B34","v":51.280412133578146},1.319309904231839,2.7658835687362404,43.778810014386842,2.2464080424674213,0.39626523912993811,0.57335612669671665,0.67830666457774125,221.56291796765015,null,{"$f":"+O14*$B$40","v":6237.5619844723178},1960.7382476931418,5832.7885098444458,1344.192970139075,187.97568110740204,-2348.0226944994947,338.38786137418623,225.12293975701763,270.96153373075845,0,14049.70703361885,null,{"$f":"+Customers!I$21","v":8786},{"$f":"+M34*2000/AA34","v":50.435446839893039}]
["Dec",{"$f":"+Customers!J$22","v":0.3063733193644142},103.95898489522607,32.994681028016934,{"$f":"+E15*$B35","v":59.254080012019045},1.5244513718487516,3.1959549361443558,50.586042574429179,2.5957053843732409,0.45788111305003371,0.66250812723914876,0.78377758101630868,256.01406702336305,null,{"$f":"+O15*$B$40","v":6828.0217895502492},2067.4682521769491,6623.1063300549558,1661.5898120224469,224.89917657711956,-2715.623231301151,394.47378209855702,260.36762188675607,300.04716161987841,23.664639356225052,15668.015334041989,null,{"$f":"+Customers!J$21","v":8773},{"$f":"+M35*2000/AA35","v":58.364086862729522}]
["Jan., '16",{"$f":"+Customers!K$22","v":0.30697074310422989},92.253519822936937,29.27958043585534,{"$f":"+E16*$B36","v":52.582251072266054},1.3528027903859461,2.8361001442247238,44.890208249987808,2.3034368638085594,0.40632509428484703,0.58791172990686158,0.69552661253796066,227.18766281619503,null,{"$f":"+O16*$B$40","v":5068.8568513530081},1491.1198910901974,5413.8073207508578,1535.2383691892335,207.5062844805291,-2405.1622931638262,298.47350002154548,222.43847152379686,261.02021898369168,6.9864009612803928,12100.285015190315,null,{"$f":"+Customers!K$21","v":8803},{"$f":"+M36*2000/AA36","v":51.615963379801208}]
["Feb",{"$f":"+Customers!L$22","v":0.30564045568213394},89.225139821093606,28.318427993926925,{"$f":"+E17*$B37","v":50.856148502903018},1.3083947187513281,2.743000293113572,43.416610178025188,2.2278225983880633,0.39298677622239203,0.56861251911126021,0.67269475866178918,219.72983816019712,null,{"$f":"+O17*$B$40","v":5947.2671331505107},1430.4498441771611,5226.5568046323642,1501.3228347750248,199.13285063030091,-2336.3334431395679,305.66479065365678,198.23203681324102,212.24821351313901,6.7864701934731366,12691.327535399305,null,{"$f":"+Customers!L$21","v":8800},{"$f":"+M37*2000/AA37","v":49.938599581862981}]
["Mar",{"$f":"+Customers!M$22","v":0.30752777202787551},94.414787382710657,29.965527242885088,{"$f":"+E18*$B38","v":53.814120747054439},1.38449555171629,2.9025428257586854,45.94187273962892,2.3574005865943279,0.41584426760945653,0.60168502064196727,0.7118210488643224,232.51009741346417,null,{"$f":"+O18*$B$40","v":7031.7644332473092},1751.0311230159023,5993.5553269524844,1553.5473743515479,212.68143098319683,-2457.0506239205488,380.54994371322499,200.1356035529565,193.05078709264191,0,14859.265398988717,null,{"$f":"+Customers!M$21","v":8914},{"$f":"+M38*2000/AA38","v":52.167399015809771}]
["Apr",{"$f":"+Customers!N$22","v":0.30778764718033463},88.356826029282033,28.042841072585535,{"$f":"+E19*$B39","v":50.361230868343597},1.2956617918912161,2.7163061910899775,42.994092023535565,2.2061420597890913,0.38916234021167023,0.56307894310867801,0.66614828378042046,217.59148960361776,null,{"$f":"+O19*$B$40","v":6862.7068136306916},1953.3487769879414,5616.8664763823508,1453.1972931847758,242.62432388160687,-2297.4567680720502,404.45491654081627,210.52812424511805,231.28033001051912,4.0508406483330424,14681.601127440103,null,{"$f":"+Customers!N$21","v":8940},{"$f":"+M39*2000/AA39","v":48.678185593650504}]
[null,{"$f":"+Customers!O22","v":0.30834487941197192},{"$f":"SUM(C28:C39)","v":1107.5900570815709},{"$f":"SUM(D28:D39)","v":351.52883303007007},631.29925642282717,16.241666688701713,34.05004304074162,538.94906572058801,27.65492061838054,4.878313968251808,7.058431892205884,8.3504495217226147,2727.6010379850604,null,{"$f":"SUM(O28:O39)","v":84008.921376527709},{"$f":"SUM(P28:P39)","v":23833.829040496392},72883.702350029911,17734.704654884074,2845.9794876149017,-28769.016058943376,4914.825606841483,2853.4083839385803,3046.6317702316987,274.29583175311024,{"$f":"SUM(Y28:Y39)","v":183627.28244337448},null,{"$f":"SUM(AA28:AA39)","v":105042},{"$f":"+M40*2000/AA40","v":51.933532072600684}]

{"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,{"$f":"+'Tonnages by day'!E28","v":608.56000000000006},{"$f":"+'CRC Composition'!C18","v":4.1299811505100953E-2},{"$f":"+C10-C10*D10","v":583.42658671045581}]
["Jun",null,{"$f":"+'Tonnages by day'!E50","v":693.7399999999999},{"$f":"+'CRC Composition'!E18","v":5.0379607613516328E-2},{"$f":"+C11-C11*D11","v":658.78965101419908}]
["Jul",null,{"$f":"+'Tonnages by day'!E73","v":875.33},{"$f":"+'CRC Composition'!G18","v":4.8402209360236578E-2},832.96209408070411]
["Aug",null,{"$f":"+'Tonnages by day'!E94","v":842.68999999999994},{"$f":"+'CRC Composition'!I18","v":4.7372248403983915E-2},802.7698799924467]
["Sep",null,{"$f":"+'Tonnages by day'!E116","v":806.24},{"$f":"+'CRC Composition'!K18","v":4.5980232273587412E-2},769.16889753174291]
["Oct",null,{"$f":"+'Tonnages by day'!E138","v":760.40999999999985},{"$f":"+'CRC Composition'!M18","v":4.6218559312605371E-2},725.26494531310163]
["Nov",null,{"$f":"+'Tonnages by day'!E159","v":759.72},{"$f":"+'CRC Composition'!O18","v":4.8974630515337354E-2},722.51299370488789]
["Dec",null,{"$f":"+'Tonnages by day'!E182","v":878.10000000000014},{"$f":"+'CRC Composition'!Q18","v":4.8368279629734987E-2},835.62781365712988]
["Jan",null,{"$f":"+'Tonnages by day'!E203","v":773.1},{"$f":"+'CRC Composition'!S18","v":4.2691125441366357E-2},740.09549092127963]
["Feb",null,{"$f":"+'Tonnages by day'!E224","v":754.79000000000008},{"$f":"+'CRC Composition'!U18","v":4.7528346188344568E-2},718.91607958049951]
["Mar",null,{"$f":"+'Tonnages by day'!E247","v":804.88000000000011},{"$f":"+'CRC Composition'!W18","v":6.0652378073587393E-2},756.06211393613103]
["Apr",null,{"$f":"+'Tonnages by day'!E268","v":775.99000000000012},{"$f":"+'CRC Composition'!Y18","v":8.8965979746406257E-2},706.95328937658633]
[null,null,{"$f":"SUM(C10:C21)","v":9333.5500000000011},{"$f":"(+C22-E22)/C22","v":5.1534535539085956E-2},{"$f":"SUM(E10:E21)","v":8852.5498358191653}]

{"sheet":"Tonnages by day","index":6,"n_rows":269,"n_cols":5,"rows_kept":269,"cut":false,"hidden":false,"merged":[]}
["WM of Skagit"]
["Report for Residential Sideload Recycling"]
["Report Dates:5/1/2015-4/30/2016"]
[]
[]
["Landfill Name WSK - SKAGIT YARD - No Charge"]
["Date","Tons","Loads","Tons/Load"]
["2015-05-01",23.81,5,{"$f":"+B8/C8","v":4.7619999999999996}]
["2015-05-04",32.25,7,{"$f":"+B9/C9","v":4.6071428571428568}]
["2015-05-05",30.19,7,4.3128571428571432]
["2015-05-06",40.049999999999997,9,4.4499999999999993]
["2015-05-07",38.04,8,4.7549999999999999]
["2015-05-08",39.630000000000003,10,3.9630000000000001]
["2015-05-11",13.14,3,4.38]
["2015-05-12",28.02,6,4.67]
["2015-05-13",30.62,8,3.8275000000000001]
["2015-05-14",23.29,5,4.6579999999999995]
["2015-05-15",24.35,6,4.0583333333333336]
["2015-05-18",30.57,7,4.3671428571428574]
["2015-05-19",33.270000000000003,9,3.6966666666666672]
["2015-05-20",38.840000000000003,9,4.315555555555556]
["2015-05-21",35.33,9,3.9255555555555555]
["2015-05-22",33.61,8,4.2012499999999999]
["2015-05-25",19.63,4,4.9074999999999998]
["2015-05-26",25.47,5,5.0939999999999994]
["2015-05-27",23.61,6,3.9350000000000001]
["2015-05-28",27.54,8,3.4424999999999999]
["2015-05-29",17.3,5,3.46,{"$f":"SUM(B8:B28)","v":608.56000000000006}]
["2015-06-01",41.31,9,4.59]
["2015-06-02",33.92,8,4.24]
["2015-06-03",40.54,9,4.5044444444444443]
["2015-06-04",37.78,9,4.1977777777777776]
["2015-06-05",37.659999999999997,11,3.4236363636363634]
["2015-06-08",17.010000000000002,4,4.2525000000000004]
["2015-06-09",27.14,5,5.4279999999999999]
["2015-06-10",31.58,8,3.9474999999999998]
["2015-06-11",24.46,6,4.0766666666666671]
["2015-06-12",25.05,7,3.5785714285714287]
["2015-06-15",28.5,7,4.0714285714285712]
["2015-06-16",34.619999999999997,8,4.3274999999999997]
["2015-06-17",40.15,9,4.4611111111111112]
["2015-06-18",35.72,9,3.9688888888888889]
["2015-06-19",39.58,10,3.9579999999999997]
["2015-06-22",13.17,3,4.3899999999999997]
["2015-06-23",30.15,7,4.3071428571428569]
["2015-06-24",30.59,8,3.82375]
["2015-06-25",19.829999999999998,5,3.9659999999999997]
["2015-06-26",23.29,5,4.6579999999999995]
["2015-06-29",41.52,12,3.4600000000000004]
["2015-06-30",40.17,11,3.6518181818181819,{"$f":"SUM(B29:B50)","v":693.7399999999999}]
["2015-07-01",46.3,14,3.3071428571428569]
["2015-07-02",44.55,14,3.1821428571428569]
["2015-07-03",12,3,4]
["2015-07-06",37.369999999999997,9,4.152222222222222]
["2015-07-07",32.76,10,3.2759999999999998]
["2015-07-08",24.9,8,3.1124999999999998]
["2015-07-09",36.130000000000003,10,3.6130000000000004]
["2015-07-10",32.97,11,2.9972727272727271]
["2015-07-13",43.31,13,3.3315384615384618]
["2015-07-14",36.22,12,3.0183333333333331]
["2015-07-15",64.25,17,3.7794117647058822]
["2015-07-16",42.36,12,3.53]
["2015-07-17",37.229999999999997,11,3.3845454545454543]
["2015-07-20",19.78,5,3.9560000000000004]
["2015-07-21",25.26,8,3.1575000000000002]
["2015-07-22",34.450000000000003,10,3.4450000000000003]
["2015-07-23",32.479999999999997,8,4.0599999999999996]
["2015-07-24",31.51,8,3.9387500000000002]
["2015-07-27",42.78,10,4.2780000000000005]
["2015-07-28",38.86,9,4.3177777777777777]
["2015-07-29",56.82,17,3.3423529411764705]
["2015-07-30",51.36,13,3.9507692307692306]
["2015-07-31",51.68,15,{"$f":"+B73/C73","v":3.4453333333333331},{"$f":"SUM(B51:B73)","v":875.33}]
["2015-08-03",23.13,7,3.3042857142857143]
["2015-08-04",30.98,8,3.8725000000000001]
["2015-08-05",35.590000000000003,9,3.9544444444444449]
["2015-08-06",35.03,11,3.1845454545454546]
["2015-08-07",29.99,9,3.3322222222222222]
["2015-08-10",33.979999999999997,10,3.3979999999999997]
["2015-08-11",43.57,11,3.9609090909090909]
["2015-08-12",51.07,15,3.4046666666666665]
["2015-08-13",48.91,13,3.7623076923076919]
["2015-08-14",59.27,13,4.5592307692307692]
["2015-08-17",22.83,7,3.2614285714285711]
["2015-08-18",33.590000000000003,10,3.3590000000000004]
["2015-08-19",42.87,9,4.7633333333333328]
["2015-08-20",38.130000000000003,12,3.1775000000000002]
["2015-08-21",35.1,9,3.9000000000000004]
["2015-08-24",35.06,9,3.8955555555555557]
["2015-08-25",44.14,13,3.3953846153846152]
["2015-08-26",60.67,18,3.3705555555555557]
["2015-08-27",50.59,14,3.6135714285714289]
["2015-08-28",70.239999999999995,15,4.6826666666666661]
["2015-08-31",17.95,5,3.59,{"$f":"SUM(B74:B94)","v":842.68999999999994}]
["2015-09-01",27.57,8,3.44625]
["2015-09-02",33.9,7,4.8428571428571425]
["2015-09-03",23.03,5,4.6059999999999999]
["2015-09-04",31.88,8,3.9849999999999999]
["2015-09-07",15,4,3.75]
["2015-09-08",67.23,16,4.2018750000000002]
["2015-09-09",53.69,13,4.13]
["2015-09-10",49.46,12,4.121666666666667]
["2015-09-11",51.58,13,3.9676923076923076]
["2015-09-14",22.04,5,4.4079999999999995]
["2015-09-15",21.83,6,3.6383333333333332]
["2015-09-16",33.049999999999997,7,4.7214285714285706]
["2015-09-17",25.99,6,4.3316666666666661]
["2015-09-18",31.97,8,3.9962499999999999]
["2015-09-21",55.1,9,6.1222222222222227]
["2015-09-22",40.14,10,4.0140000000000002]
["2015-09-23",49.55,14,3.5392857142857141]
["2015-09-24",50.01,14,3.5721428571428571]
["2015-09-25",51.59,12,4.2991666666666672]
["2015-09-28",16.89,5,3.3780000000000001]
["2015-09-29",20.34,6,3.39]
["2015-09-30",34.4,12,2.8666666666666667,{"$f":"SUM(B95:B116)","v":806.24}]
["2015-10-01",28.16,7,4.0228571428571431]
["2015-10-02",28.76,9,3.1955555555555559]
["2015-10-05",36.369999999999997,10,3.6369999999999996]
["2015-10-06",33.630000000000003,10,3.3630000000000004]
["2015-10-07",47.74,12,3.9783333333333335]
["2015-10-08",43.06,10,4.306]
["2015-10-09",45.82,12,3.8183333333333334]
["2015-10-12",26.77,7,3.8242857142857143]
["2015-10-13",27.18,8,3.3975]
["2015-10-14",34.65,9,3.8499999999999996]
["2015-10-15",32.61,7,4.6585714285714284]
["2015-10-16",26.67,8,3.3337500000000002]
["2015-10-19",30.02,7,4.2885714285714283]
["2015-10-20",34.83,9,3.8699999999999997]
["2015-10-21",44.8,11,4.0727272727272723]
["2015-10-22",41.88,10,4.1880000000000006]
["2015-10-23",43.53,12,3.6274999999999999]
["2015-10-26",22.62,7,3.2314285714285718]
["2015-10-27",32.54,11,2.958181818181818]
["2015-10-28",32.880000000000003,8,4.1100000000000003]
["2015-10-29",34.44,8,{"$f":"+B137/C137","v":4.3049999999999997}]
["2015-10-30",31.45,9,3.4944444444444445,{"$f":"SUM(B117:B138)","v":760.40999999999985}]
["2015-11-02",35.61,8,4.4512499999999999]
["2015-11-03",36.65,9,4.072222222222222]
["2015-11-04",49.64,12,4.1366666666666667]
["2015-11-05",41.84,9,4.6488888888888891]
["2015-11-06",50.28,12,4.1900000000000004]
["2015-11-09",26.66,6,4.4433333333333334]
["2015-11-10",29.27,8,3.6587499999999999]
["2015-11-11",22.85,5,4.57]
["2015-11-12",40.64,9,4.5155555555555553]
["2015-11-13",22.13,6,3.688333333333333]
["2015-11-16",48.4,10,4.84]
["2015-11-17",36.69,8,4.5862499999999997]
["2015-11-18",48.29,9,5.3655555555555559]
["2015-11-19",40.54,8,5.0674999999999999]
["2015-11-20",52.96,13,4.0738461538461541]
["2015-11-23",26.65,7,3.8071428571428569]
["2015-11-24",25.91,8,3.23875]
["2015-11-25",41.49,9,4.6100000000000003]
["2015-11-27",19.75,5,3.95]
["2015-11-28",17.649999999999999,5,3.53]
["2015-11-30",45.82,13,3.5246153846153847,{"$f":"SUM(B139:B159)","v":759.72}]
["2015-12-01",43.23,9,4.8033333333333328]
["2015-12-02",44.67,10,4.4670000000000005]
["2015-12-03",53.12,13,4.086153846153846]
["2015-12-04",48.49,10,4.8490000000000002]
["2015-12-07",26.87,6,4.4783333333333335]
["2015-12-08",27.83,8,3.4787499999999998]
["2015-12-09",39.17,11,3.560909090909091]
["2015-12-10",33.130000000000003,10,3.3130000000000002]
["2015-12-11",35,9,3.8888888888888888]
["2015-12-14",24.98,7,3.5685714285714285]
["2015-12-15",33.31,8,4.1637500000000003]
["2015-12-16",38.47,8,4.8087499999999999]
["2015-12-17",48.66,11,4.4236363636363629]
["2015-12-18",44.19,10,4.4189999999999996]
["2015-12-21",27.84,6,4.6399999999999997]
["2015-12-22",24.7,6,4.1166666666666663]
["2015-12-23",37.4,9,4.155555555555555]
["2015-12-24",27.58,7,3.94]
["2015-12-26",19.5,4,4.875]
["2015-12-28",43.92,13,3.3784615384615386]
["2015-12-29",41.76,9,4.6399999999999997]
["2015-12-30",55.74,12,4.6450000000000005]
["2015-12-31",58.54,13,4.5030769230769234,{"$f":"SUM(B160:B182)","v":878.10000000000014}]
["2016-01-02",7.5,2,3.75]
["2016-01-04",52.66,15,3.5106666666666664]
["2016-01-05",36.64,10,3.6640000000000001]
["2016-01-06",38.119999999999997,11,3.4654545454545453]
["2016-01-07",32.799999999999997,10,3.28]
["2016-01-08",28,6,4.666666666666667]
["2016-01-11",52.85,9,5.8722222222222227]
["2016-01-12",35.770000000000003,9,3.9744444444444449]
["2016-01-13",47.6,11,4.3272727272727272]
["2016-01-14",42.85,11,3.8954545454545455]
["2016-01-15",48.39,14,3.4564285714285714]
["2016-01-18",17.41,5,3.4820000000000002]
["2016-01-19",29.72,8,3.7149999999999999]
["2016-01-20",36.770000000000003,11,3.3427272727272732]
["2016-01-21",28.58,9,3.1755555555555555]
["2016-01-22",34.450000000000003,9,3.8277777777777779]
["2016-01-25",33.549999999999997,7,4.7928571428571427]
["2016-01-26",33.729999999999997,9,3.7477777777777774]
["2016-01-27",41.79,10,{"$f":"+B201/C201","v":4.1790000000000003}]
["2016-01-28",45.66,9,5.0733333333333333]
["2016-01-29",48.26,11,4.3872727272727268,{"$f":"SUM(B183:B203)","v":773.1}]
["2016-02-01",28.27,8,3.5337499999999999]
["2016-02-02",25.31,6,4.2183333333333328]
["2016-02-03",37.14,10,3.714]
["2016-02-04",38.979999999999997,9,4.3311111111111105]
["2016-02-05",32.69,9,3.632222222222222]
["2016-02-08",31.03,7,4.4328571428571433]
["2016-02-09",36.64,9,4.0711111111111116]
["2016-02-10",47.71,10,4.7709999999999999]
["2016-02-11",43.1,10,4.3100000000000005]
["2016-02-12",53.04,11,4.8218181818181813]
["2016-02-15",17.899999999999999,4,4.4749999999999996]
["2016-02-16",34.67,9,3.8522222222222222]
["2016-02-17",35.270000000000003,9,3.9188888888888891]
["2016-02-18",32.119999999999997,9,3.5688888888888886]
["2016-02-19",32.57,8,4.07125]
["2016-02-22",33.4,8,4.1749999999999998]
["2016-02-23",33.07,7,4.7242857142857142]
["2016-02-24",45.36,12,3.78]
["2016-02-25",43.01,9,4.778888888888889]
["2016-02-26",45.62,12,3.8016666666666663]
["2016-02-29",27.89,6,4.6483333333333334,{"$f":"SUM(B204:B224)","v":754.79000000000008}]
["2016-03-01",27.29,8,3.4112499999999999]
["2016-03-02",33.32,9,3.7022222222222223]
["2016-03-03",32.229999999999997,9,3.5811111111111109]
["2016-03-04",28.76,10,2.8760000000000003]
["2016-03-07",32.130000000000003,7,4.5900000000000007]
["2016-03-08",32.28,9,3.5866666666666669]
["2016-03-09",53.61,13,4.1238461538461539]
["2016-03-10",32.04,10,3.2039999999999997]
["2016-03-11",50.37,13,3.8746153846153844]
["2016-03-14",25.65,7,3.6642857142857141]
["2016-03-15",26.79,7,3.827142857142857]
["2016-03-16",39.36,9,4.3733333333333331]
["2016-03-17",30.08,9,3.342222222222222]
["2016-03-18",29.61,8,3.7012499999999999]
["2016-03-21",30.3,8,3.7875000000000001]
["2016-03-22",34.33,8,4.2912499999999998]
["2016-03-23",45.61,10,4.5609999999999999]
["2016-03-24",34.880000000000003,9,3.8755555555555556]
["2016-03-25",55.7,13,4.2846153846153845]
["2016-03-28",31.14,6,5.19]
["2016-03-29",29.24,7,4.177142857142857]
["2016-03-30",40.03,9,4.4477777777777776]
["2016-03-31",30.13,8,3.7662499999999999,{"$f":"SUM(B225:B247)","v":804.88000000000011}]
["2016-04-01",36.03,9,4.0033333333333339]
["2016-04-04",34.18,6,5.6966666666666663]
["2016-04-05",33.42,9,3.7133333333333334]
["2016-04-06",47.18,12,3.9316666666666666]
["2016-04-07",43.41,9,4.8233333333333333]
["2016-04-08",46.99,14,3.3564285714285718]
["2016-04-11",28.51,8,3.5637500000000002]
["2016-04-12",33.979999999999997,8,4.2474999999999996]
["2016-04-13",27.78,7,3.9685714285714289]
["2016-04-14",31.92,9,3.5466666666666669]
["2016-04-15",38.549999999999997,8,4.8187499999999996]
["2016-04-18",38.81,9,4.3122222222222222]
["2016-04-19",36.119999999999997,8,4.5149999999999997]
["2016-04-20",43.31,9,4.8122222222222222]
["2016-04-21",38.770000000000003,9,4.3077777777777779]
["2016-04-22",49.88,11,4.5345454545454551]
["2016-04-25",35.97,9,3.9966666666666666]
["2016-04-26",23.94,6,{"$f":"+B265/C265","v":3.99}]
["2016-04-27",37.24,8,4.6550000000000002]
["2016-04-28",35.950000000000003,9,3.9944444444444449]
["2016-04-29",34.049999999999997,8,4.2562499999999996,{"$f":"SUM(B248:B268)","v":775.99000000000012}]
[null,{"$f":"SUM(B8:B268)","v":9333.5499999999975},{"$f":"SUM(C8:C268)","v":2346},{"$f":"+B269/C269","v":3.9784953111679444}]