Laserfiche WebLink
Potential Revenue Share Value for Roseville, 2023 <br />Single Stream Composition/ <br />Value per ton per month <br />January <br />February <br />March <br />April <br />May <br />June <br />July <br />August <br />September <br />October <br />November <br />December <br />News Mix <br />29.76% <br />$ 40.00 <br />$ 40.00 <br />$ 40.00 <br />$ 40.00 <br />$ 40.00 <br />$ <br />40.00 <br />$ <br />40.00 <br />$ <br />40.00 <br />$ 45.00 <br />$ 50.00 <br />$ 55.00 <br />$ 60.00 <br />Cardboard <br />15.81 % <br />$ 35.00 <br />$ 35.00 <br />$ 35.00 <br />$ 40.00 <br />$ 45.00 <br />$ <br />55.00 <br />$ <br />55.00 <br />$ <br />55.00 <br />$ 60.00 <br />$ 70.00 <br />$ 75.00 <br />$ 80.00 <br />Mixed Paper <br />17.37% <br />$ - <br />$ - <br />$ 5.00 <br />$ 10.00 <br />$ 15.00 <br />$ <br />20.00 <br />$ <br />20.00 <br />$ <br />20.00 <br />$ 30.00 <br />$ 35.00 <br />$ 40.00 <br />$ 45.00 <br />Aluminum Cans <br />2.23% <br />$ 1,460.00 <br />$ 1,550.00 <br />$ 1,510.00 <br />$ 1,450.00 <br />$ 1,450.00 <br />$ <br />1,410.00 <br />$ <br />1,391.67 <br />$ <br />1,350.00 <br />$ 1,314.00 <br />$ 1,260.00 <br />$ 1,240.00 <br />$ 1,247.00 <br />Steel Cans <br />1.91 % <br />$ 178.75 <br />$ 210.00 <br />$ 237.00 <br />$ 280.00 <br />$ 271.67 <br />$ <br />243.00 <br />$ <br />226.67 <br />$ <br />205.71 <br />$ 200.00 <br />$ 200.00 <br />$ 200.00 <br />$ 205.00 <br />HDPENAT <br />0.94% <br />$ 1,315.00 <br />$ 1,328.00 <br />$ 1,455.00 <br />$ 1,533.00 <br />$ 1,585.00 <br />$ <br />1,229.00 <br />$ <br />673.33 <br />$ <br />450.00 <br />$ 482.00 <br />$ 521.43 <br />$ 600.00 <br />$ 640.00 <br />HDPE Col <br />0.80% <br />$ 205.00 <br />$ 252.00 <br />$ 304.00 <br />$ 338.00 <br />$ 383.00 <br />$ <br />286.00 <br />$ <br />176.67 <br />$ <br />138.57 <br />$ 220.00 <br />$ 315.71 <br />$ 420.00 <br />$ 460.00 <br />PET <br />4.79% <br />$ 255.03 <br />$ 280.00 <br />$ 298.04 <br />$ 305.00 <br />$ 302.93 <br />$ <br />249.00 <br />$ <br />150.00 <br />$ <br />139.31 <br />$ 167.00 <br />$ 202.14 <br />$ 229.00 <br />$ 252.00 <br />Tubs and Lids <br />0.68 % <br />$ 10.00 <br />$ 10.00 <br />$ 10.00 <br />$ 14.00 <br />$ 30.00 <br />$ <br />30.00 <br />$ <br />30.00 <br />$ <br />30.00 <br />$ 30.00 <br />$ 30.00 <br />$ 30.00 <br />$ 30.00 <br />Mix Glass <br />16.91 % <br />$ (33.89) <br />$ (27.13) <br />$ (26.89) <br />$ (24.54) <br />$ (32.80) <br />$ <br />(33.35) <br />$ <br />(33.68) <br />$ <br />(33.00) <br />$ (31.59) <br />$ (34.20) <br />$ (33.25) <br />$ (33.02) <br />Milk Cartons/Juice Boxes <br />0.38 % <br />$ 2.50 <br />$ 2.50 <br />$ 2.50 <br />$ 2.50 <br />$ 2.50 <br />$ <br />2.50 <br />$ <br />2.50 <br />$ <br />2.50 <br />$ 2.50 <br />$ 2.50 <br />$ 2.50 <br />$ 2.50 <br />Residual <br />8.44% <br />$ (99.35) <br />$ (99.48) <br />$ (102.96) <br />$ (99.30) <br />$ (99.49) <br />$ <br />(99.87) <br />$ <br />(97.93) <br />$ <br />(103.32) <br />$ (106.18) <br />$ (105.00) <br />$ (103.93) <br />$ (103.57) <br />SubTotals <br />100.00% <br />$ 65.57 <br />$ 71.00 <br />$ 73.71 <br />$ 76.92 <br />$ 77.86 <br />$ <br />72.05 <br />$ <br />60.61 <br />$ <br />56.02 <br />$ 61.40 <br />$ 66.60 <br />$ 72.41 <br />$ 77.67 <br />Rev Share <br />80 % <br />$ 52.46 <br />$ 56.80 <br />$ 58.97 <br />$ 61.54 <br />$ 62.29 <br />$ <br />57.64 <br />$ <br />48.49 <br />$ <br />44.82 <br />$ 49.12 <br />$ 53.28 <br />$ 57.93 <br />$ 62.14 <br />Processing fee <br />$75 <br />Net value per ton <br />$ (22.54) <br />$ (18.20) <br />$ (16.03) <br />$ (13.46) <br />$ (12.71) <br />$ <br />(17.36) <br />$ <br />(26.51) <br />$ <br />(30.18) <br />$ (25.88) <br />$ (21.72) <br />$ (17.07) <br />$ (12.86) <br />Roseville Recycling Tonnage 1 242.02 1 188.57 1 227.88 1 200.23 1 216.45 1 219.68 1 207.90 1 225.211 205.011 215.26 1 214.32 1 215.75 1 2,578.28 <br />Total Potential Revenue Share 1 $ (5,455.71) $ (3,432.13) $ (3,653.58) $ (2,695.73) $ (2,750.79) $ (3,813.58) $ (5,512.35) $ (6,797.05) $ (5,305.96) $ (4,674.92) $ (3,659.17) $ (2,775.25) $ (50,526.21) <br />Page 27 of 69 <br />