{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Notice","Global","Data Input","Calculations","Summary","LookupTables","nav_inputs"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":116,"comments":3,"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":"Notice","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DISCLAIMER"]
[]
[null,"1.  This workbook is the property of Fonterra Co-operative Group Limited (Fonterra)."]
[null,"2.  The workbook contains the higher level inputs and calculations underpinning the calculation of the Farmgate Milk Price for the 2020/21 season."]
[null,"To protect the commercial confidentiality of certain information derived from Fonterra's actual performance data, a number of inputs have been aggregated for the purposes of this workbook."]
[null,"The workbook does not contain all the intermediate calculations required to calculate the Farmgate Milk Price.  For example, the workbook does not contain the calculations required to convert contracted prices into 'shipment month' prices, or the "]
[null,"'tilted annuity' calculations used to calculate the WACC charge and depreciation inputs."]
[null,"3.  Fonterra does not warrant that the workbook is free from error, and explicitly disclaims any liability to any third party with respect to any use they may make of the workbook."]
[null,"4. Third party recipients of this workbook use it entirely at their own risk.  Fonterra will not accept any responsibility any loss which may result from use of the workbook including the direct or indirect consequences of computer viruses."]
[null,"5. The workbook was not designed for use by third parties and Fonterra provides no assurance that third parties will be able to be readily operate the workbook. "]

{"sheet":"Global","index":1,"n_rows":58,"n_cols":44,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"F21 Milk Price",null,null,{"$f":"Summary!L110","v":7.5428206532581035}]
[null,null,null,null,null,null,null,null,null,null,"Average FX conversion rate (Sales)",null,null,{"$f":"Summary!L20","v":0.66772779204336663}]
[]
[]
[]
[]
[null,null,null,null,null,"Period Ended",null,null,null,null,null,null,null,null,{"$f":"K34","v":"2021-05-31"},null,{"$f":"EOMONTH(T7,-1)","v":"2020-05-31"},{"$f":"EOMONTH(S7,-1)","v":"2020-04-30"},{"$f":"EOMONTH(T7,-1)","v":"2020-05-31"},{"$f":"K32","v":"2020-06-30"},{"$f":"EOMONTH(T7,1)","v":"2020-07-31"},"2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31",{"$f":"EOMONTH(AO7,1)","v":"2022-04-30"},{"$f":"EOMONTH(AP7,1)","v":"2022-05-31"},{"$f":"EOMONTH(AQ7,1)","v":"2022-06-30"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T7)","v":2020},2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7-EOMONTH(R7,-1)","v":30},{"$f":"S7-R7","v":31},{"$f":"T7-S7","v":30},{"$f":"U7-T7","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LookupTables!E11:E28,LookupTables!I11)","v":"2021-11-30"},{"$f":"LookupTables!I11","v":18},null,null,null,{"$f":"IF(T9<=$P$11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"GENERAL MODEL INPUTS"]
[]
[null,null,"MODEL INFORMATION"]
[]
[null,null,"This model contains circular logic relating to the calculation of tax expense and net working capital.  It is therefore necessary to set the calculation approach to 'iterative calculations.'"]
[]
[]
[null,null,"INPUT KEY"]
[]
[null,null,null,null,null,"Colour Key:",null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,"General Input Cells"]
[null,null,null,null,null,null,null,null,null,null,"Calculation cell with different logic to adjacent cells"]
[null,null,null,null,null,null,null,null,null,null,"Normal general input cells where inputs have been 'bundled' into a higher level / different input for purposes of this simplified model."]
[null,null,null,null,null,null,null,null,null,null,"Additional input cells added for purpose of this public model"]
[null,null,null,null,null,null,null,null,null,null,"Cells intentionally left blank in 'Calculations' Tab"]
[]
[null,null,"DATE AND TIME DATA"]
[]
[7,null,null,null,null,"First Day of the season",null,null,null,null,"2020-06-01"]
[null,null,null,null,null,"End Date of First Period",null,null,null,null,{"$f":"EOMONTH(K31,0)","v":"2020-06-30"}]
[]
[null,null,null,null,null,"End of season",null,null,null,null,{"$f":"EOMONTH(K31,11)","v":"2021-05-31"}]
[]
[null,null,"GLOBAL TIME DEPENDENT INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"2020-04-30"},"2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31"]
[]
[null,null,null,null,null,"WACC - Annual",null,null,null,null,null,null,null,null,4.9000000000000002E-2]
[null,null,null,null,null,"WACC - monthly",null,null,null,null,null,null,null,null,{"$f":"(1+$O$38)^(1/12)-1","v":3.9944005553169681E-3}]
[]
[null,null,"SUMMARY OF ERROR CHECKS"]
[]
[null,null,null,null,null,"Worksheet name:"]
[null,null,null,null,null,"Data Input",null,null,null,null,{"$f":"'Data Input'!J4","v":"Okay"}]
[null,null,null,null,null,"Calculations",null,null,null,null,{"$f":"Calculations!J5","v":"Okay"}]
[null,null,null,null,null,"Summary",null,null,null,null,{"$f":"Summary!L147","v":"Okay"},"If the 'Summary' sheet error check returns 'error', press F9 for more iterations until the figure (right) is close to zero.",null,null,null,null,null,null,null,null,{"$f":"SUM(Summary!Q147:AJ147)","v":-1.0330586519557983E-7}]
[null,null,null,null,null,"Overall model",null,null,null,null,{"$f":"IF(COUNTA(K44:K46)=COUNTIF(K44:K46,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"}]
[]
[null,null,null,null,null,"Calculations Worksheet:"]
[null,null,null,null,null,"Debtor Reconciliation Check",null,null,null,null,{"$f":"Calculations!B926","v":"Okay"}]
[null,null,null,null,null,"Closing Inventory Check",null,null,null,null,{"$f":"Calculations!B998","v":"Okay"}]
[null,null,null,null,null,"FIFO Production Volume Check",null,null,null,null,{"$f":"Calculations!B1032","v":"Okay"}]
[null,null,null,null,null,"Milk Solids Volume Check",null,null,null,null,{"$f":"Calculations!B1051","v":"Okay"}]
[null,null,null,null,null,"Milk Price Calculation Check",null,null,null,null,{"$f":"Calculations!B1279","v":"Okay"}]
[null,null,null,null,null,"PV of Cash Flow Check",null,null,null,null,{"$f":"Calculations!B1293","v":"Okay"}]
[]
[null,null,null,null,null,"Summary Worksheet"]
[null,null,null,null,null,"Operating Cash Flow Check",null,null,null,null,{"$f":"Summary!L147","v":"Okay"}]

{"sheet":"Data Input","index":2,"n_rows":280,"n_cols":41,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,{"$f":"Calculations!F5","v":"Overall error check"},null,null,null,{"$f":"IF(COUNTA(B:B)=COUNTIF(B:B,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,"Annual",null,null,null,null,null,null,"Monthly"]
[]
[null,null,null,null,null,null,null,null,null,"Units","Input",null,null,{"$f":"Global!O7","v":"2021-05-31"},null,null,null,{"$f":"Global!R7","v":"2020-04-30"},{"$f":"Global!S7","v":"2020-05-31"},{"$f":"Global!T7","v":"2020-06-30"},{"$f":"Global!U7","v":"2020-07-31"},{"$f":"Global!V7","v":"2020-08-31"},{"$f":"Global!W7","v":"2020-09-30"},{"$f":"Global!X7","v":"2020-10-31"},{"$f":"Global!Y7","v":"2020-11-30"},{"$f":"Global!Z7","v":"2020-12-31"},{"$f":"Global!AA7","v":"2021-01-31"},{"$f":"Global!AB7","v":"2021-02-28"},{"$f":"Global!AC7","v":"2021-03-31"},{"$f":"Global!AD7","v":"2021-04-30"},{"$f":"Global!AE7","v":"2021-05-31"},{"$f":"Global!AF7","v":"2021-06-30"},{"$f":"Global!AG7","v":"2021-07-31"},{"$f":"Global!AH7","v":"2021-08-31"},{"$f":"Global!AI7","v":"2021-09-30"},{"$f":"Global!AJ7","v":"2021-10-31"},{"$f":"Global!AK7","v":"2021-11-30"},{"$f":"Global!AL7","v":"2021-12-31"},{"$f":"Global!AM7","v":"2022-01-31"},{"$f":"Global!AN7","v":"2022-02-28"},{"$f":"Global!AO7","v":"2022-03-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T6)","v":2020},2020,2020,2020,2020,2020,2020,{"$f":"YEAR(AA6)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,{"$f":"YEAR(AN6)","v":2022},{"$f":"YEAR(AO6)","v":2022}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!T9","v":1},{"$f":"Global!U9","v":2},{"$f":"Global!V9","v":3},{"$f":"Global!W9","v":4},{"$f":"Global!X9","v":5},{"$f":"Global!Y9","v":6},{"$f":"Global!Z9","v":7},{"$f":"Global!AA9","v":8},{"$f":"Global!AB9","v":9},{"$f":"Global!AC9","v":10},{"$f":"Global!AD9","v":11},{"$f":"Global!AE9","v":12},{"$f":"Global!AF9","v":13},{"$f":"Global!AG9","v":14},{"$f":"Global!AH9","v":15},{"$f":"Global!AI9","v":16},{"$f":"Global!AJ9","v":17},{"$f":"Global!AK9","v":18},{"$f":"Global!AL9","v":19},{"$f":"Global!AM9","v":20},{"$f":"Global!AN9","v":21},{"$f":"Global!AO9","v":22}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"Global!U10","v":31},{"$f":"Global!V10","v":31},{"$f":"Global!W10","v":30},{"$f":"Global!X10","v":31},{"$f":"Global!Y10","v":30},{"$f":"Global!Z10","v":31},{"$f":"Global!AA10","v":31},{"$f":"Global!AB10","v":28},{"$f":"Global!AC10","v":31},{"$f":"Global!AD10","v":30},{"$f":"Global!AE10","v":31},{"$f":"Global!AF10","v":30},{"$f":"Global!AG10","v":31},{"$f":"Global!AH10","v":31},{"$f":"Global!AI10","v":30},{"$f":"Global!AJ10","v":31},{"$f":"Global!AK10","v":30},{"$f":"Global!AL10","v":31},{"$f":"Global!AM10","v":31},{"$f":"Global!AN10","v":28},{"$f":"Global!AO10","v":31}]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T6","v":"2020-06-30"},"2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31",{"$f":"AN6","v":"2022-02-28"},{"$f":"AO6","v":"2022-03-31"}]
[]
[]
[null,null,null,null,null,"GLOBAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Weighted average annual FX rate for revenue.  Also used in this simplified model to translate costs.  In practice, USD purchases have a different time profile, & therefore weighted average conversion rate, to sales."]
[null,null,null,null,null,null,null,null,null,"We have adjusted the USD cost inputs to correct for this difference (so reported NZD values reconcile to the actual F21 milk price calculation.)"]
[]
[]
[null,null,null,null,null,"FX"]
[]
[null,null,null,null,null,"Weighted average annual FX rate",null,null,null,null,null,null,null,null,null,null,null,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,null,null,"MILK SUPPLY"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"The minor difference between 'milk paid for' and 'milk collected' reflects circumstances where Fonterra is unable to collect and process milk (eg due to adverse weather events) but is contractually obliged to pay for it."]
[null,null,null,null,null,null,null,null,null,"The calculation of the aggregate amount available to pay for milk is based on milk actually collected and therefore available for processing.  The average milk price per kgMS is calculated based on all milk paid for by Fonterra."]
[]
[]
[null,null,null,null,null,"KGMS",null,null,null,null,null,null,null,null,"YTD","YTG"]
[null,null,null,null,null,"Milk Paid For",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T31:AE31)","v":1539405.9846000001},{"$f":"SUMIF($T$10:$AE$10,1,T31:AE31)","v":1539405.9846000001},{"$f":"N31-O31","v":0},null,null,null,14761.854100000011,19072.22229999999,100746.54169999983,179878.52279999998,213069.01860000004,192271.06429999991,183109.10400000017,168249.69730000017,136523.83189999982,138163.32580000002,118179.59229999996,75381.209499999997]
[null,null,null,null,null,"Milk Supply collected",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T32:AE32)","v":1539223.2123},null,null,null,null,null,14760.60560000001,19056.609899999989,100746.54169999983,179835.65909999999,213062.34590000004,192262.47759999993,183109.10400000017,168248.20100000018,136523.83189999982,138163.32580000002,118179.59229999996,75274.917499999996]
[null,null,null,null,null,"Monthly distribution",null,null,null,"%",null,null,null,{"$f":"SUM(T33:AE33)","v":0.99999999999999978},null,null,null,null,null,{"$f":"T32/$N$32","v":9.5896459214280059E-3},{"$f":"U32/$N$32","v":1.2380666915440064E-2},6.5452847186119475E-2,0.11683533464342623,0.13842199376764169,0.12490876960769697,0.11896202093157594,0.10930721396060132,8.8696578123973122E-2,8.9761721819116833E-2,7.6778722771084579E-2,4.8904484351895705E-2]
[]
[]
[null,null,null,null,null,"PRODUCTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Milk composition shown below is weighted average composition by quarter.  In practice monthly average composition is used.  The detail of the loss and composition assumptions reflects information that is confidential "]
[null,null,null,null,null,null,null,null,null,"to Fonterra and is therefore not disclosed.  We have left the relevant logic intact but have hardcoded the results of the production volume calculations on the Calculations tab."]
[null,null,null,null,null,"National average composition"]
[null,null,null,null,null,"Fat",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.3597599758110702E-2,5.3597599758110702E-2,5.3597599758110702E-2,4.5343171213736488E-2,4.5343171213736488E-2,4.5343171213736488E-2,4.5809263072803488E-2,4.5809263072803488E-2,4.5809263072803488E-2,5.4601057365625726E-2,5.4601057365625726E-2,5.4601057365625726E-2]
[null,null,null,null,null,"Protein",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,4.3030138727099099E-2,4.3030138727099099E-2,4.3030138727099099E-2,3.6134973612407993E-2,3.6134973612407993E-2,3.6134973612407993E-2,3.5869056938603289E-2,3.5869056938603289E-2,3.5869056938603289E-2,4.2062785901046326E-2,4.2062785901046326E-2,4.2062785901046326E-2]
[null,null,null,null,null,"Lactose + Minerals",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.3323492529225504E-2,5.3323492529225504E-2,5.3323492529225504E-2,5.5051582356113557E-2,5.5051582356113557E-2,5.5051582356113557E-2,5.3725242370286433E-2,5.3725242370286433E-2,5.3725242370286433E-2,5.2689734118629962E-2,5.2689734118629962E-2,5.2689734118629962E-2]
[]
[null,null,null,null,null,"Milk Composition Input Parameters"]
[null,null,null,null,null,"Cream Fat Content",null,null,null,"%",null,null,null,0.42]
[null,null,null,null,null,"Skimmilk Fat Content",null,null,null,"%",null,null,null,8.0000000000000004E-4]
[null,null,null,null,null,"Wholemilk Density",null,null,null,"%",null,null,null,1.032]
[]
[null,null,null,null,null,"Lactose Standardising Inputs"]
[null,null,null,null,null,"Lactose losses - WMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose losses - SMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose losses - BMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose content of lactose powder",null,null,null,"%",null,null,null,0.95]
[]
[null,null,null,null,null,"Composition Target",null,null,null,null,null,"Fat","Protein","Moisture"]
[null,null,null,null,null,"Butter",null,null,null," %w/w"]
[null,null,null,null,null,"AMF",null,null,null," %w/w"]
[null,null,null,null,null,"SMP",null,null,null," %w/w"]
[null,null,null,null,null,"BMP",null,null,null," %w/w"]
[null,null,null,null,null,"WMP",null,null,null," %w/w"]
[]
[null,null,null,null,null,"Value Component Usage",null,null,null,null,null,"Fat    ","Protein "]
[null,null,null,null,null,"Butter",null,null,null,"  kg/mt"]
[null,null,null,null,null,"AMF",null,null,null,"  kg/mt"]
[null,null,null,null,null,"SMP",null,null,null,"  kg/mt"]
[null,null,null,null,null,"BMP",null,null,null,"  kg/mt"]
[null,null,null,null,null,"WMP",null,null,null,"  kg/mt"]
[]
[null,null,null,null,null,"Product mix"]
[null,null,null,null,null,"Annual average ratio of WMP MT to WMP + SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T71:AE71)","v":0.77310075816897617},null,null,null,null,null,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617]
[null,null,null,null,null,"Annual average ratio of Butter MT to Butter + AMF",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T72:AE72)","v":0.60170925980284995},null,null,null,null,null,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995]
[]
[null,null,null,null,null,"Fat : Protein Valued Component Ratio",null,null,null,null,null,null,null,1.31]
[]
[]
[null,null,null,null,null,"REVENUE"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Prices and sales phasings entered as 3 month averages, consistent with the F21 Milk Price Statement."]
[null,null,null,null,null,null,null,null,null,"Downgrade adjustments are normally calculated separately but have been included here in average prices."]
[null,null,null,null,null,null,null,null,null,"Lactose prices to model are for calculated prices of lactose in month of use, under the assumption that lactose has been imported in prior months and stored for a period prior to usage."]
[]
[null,null,null,null,"1. Base Commodity Prices"]
[null,null,null,null,null,"Full Year Commodity Prices - To Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"SUM(T85:AO85)/COUNTIF(T85:AO85,\"<>0\")","v":4232.439284321048},null,null,null,null,null,0,0,3568.3341492885752,3568.3341492885752,3568.3341492885752,3551.6047568878917,3551.6047568878917,3551.6047568878917,4102.2186223549697,4102.2186223549697,4102.2186223549697,5182.9303069632515,5182.9303069632515,5182.9303069632515,4757.1085861105512,4757.1085861105512,4757.1085861105512,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"SUM(T86:AO86)/COUNTIF(T86:AO86,\"<>0\")","v":4919.5449771535641},null,null,null,null,null,0,0,4010.1517932253942,4010.1517932253942,4010.1517932253942,4095.0110471555581,4095.0110471555581,4095.0110471555581,4728.8587809482133,4728.8587809482133,4728.8587809482133,5890.63729842264,5890.63729842264,5890.63729842264,5873.0659660160163,5873.0659660160163,5873.0659660160163,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T87:AO87)/COUNTIF(T87:AO87,\"<>0\")","v":3067.303800911161},null,null,null,null,null,0,0,2699.2661184394965,2699.2661184394965,2699.2661184394965,2797.4594245495941,2797.4594245495941,2797.4594245495941,3044.6923413457012,3044.6923413457012,3044.6923413457012,3382.9569116678049,3382.9569116678049,3382.9569116678049,3412.1442085532117,3412.1442085532117,3412.1442085532117,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T88:AO88)/COUNTIF(T88:AO88,\"<>0\")","v":3233.0484825740937},null,null,null,null,null,0,0,2612.0898078862297,2612.0898078862297,2612.0898078862297,2754.0075751490053,2754.0075751490053,2754.0075751490053,2962.1845678580353,2962.1845678580353,2962.1845678580353,3771.4125228272146,3771.4125228272146,3771.4125228272146,4065.5479391499857,4065.5479391499857,4065.5479391499857,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T89:AO89)/COUNTIF(T89:AO89,\"<>0\")","v":3443.291424744742},null,null,null,null,null,0,0,2974.0400661060639,2974.0400661060639,2974.0400661060639,3019.5919795131663,3019.5919795131663,3019.5919795131663,3246.7506948069081,3246.7506948069081,3246.7506948069081,3899.1342314654435,3899.1342314654435,3899.1342314654435,4076.9401518321224,4076.9401518321224,4076.9401518321224,0,0,0,0,0]
[]
[null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Fonterra Price (including CIF)",null,null,null,"USD",null,null,1]
[null,null,null,null,null,"Competitor Price (including CIF)",null,null,null,"USD",null,null,2,{"$f":"SUMPRODUCT($T$93:$AE$93,Calculations!$T$232:$AE$232)/SUM(Calculations!$T$232:$AE$232)","v":1153.6694183308616},null,null,null,null,null,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616,1153.6694183308616]
[null,null,null,null,null,"Adjustment for difference in average FX",null,null,null,"USD",null,null,null,19.751302062760942]
[null,null,null,null,null,"Lactose",null,null,null,"USD",null,null,{"$f":"IF(N92<N93,1,2)","v":1},{"$f":"CHOOSE($M$95,N$92,N$93)","v":0},null,null,null,null,null,{"$f":"T93+$N$94","v":1173.4207203936226},1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226]
[]
[null,null,null,null,"2.  Sales Phasing"]
[null,null,null,null,null,"To Model: Selected Full Year Percentage Sales Phasings Adjusted to Align to YTD Percentage Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T99:AO99)","v":0.99999999999999978},null,null,null,null,null,0,0,0,4.2420086974081672E-2,4.2420086974081672E-2,0.12489331117625796,0.12489331117625796,0.12489331117625796,8.6252582282196663E-2,8.6252582282196663E-2,8.6252582282196663E-2,6.4183094409211147E-2,6.4183094409211147E-2,6.4183094409211147E-2,2.9724287482946459E-2,2.9724287482946459E-2,2.9724287482946459E-2,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T100:AO100)","v":1.0000000000000002},null,null,null,null,null,0,0,0,6.5458132814668904E-2,6.5458132814668904E-2,9.9224612770154041E-2,9.9224612770154041E-2,9.9224612770154041E-2,9.1058485254138163E-2,9.1058485254138163E-2,9.1058485254138163E-2,8.5129410168816255E-2,8.5129410168816255E-2,8.5129410168816255E-2,1.4282069930445637E-2,1.4282069930445637E-2,1.4282069930445637E-2,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T101:AO101)","v":1},null,null,null,null,null,0,0,0,6.3260439389727349E-2,6.3260439389727349E-2,0.11701268941227194,0.11701268941227194,0.11701268941227194,7.9059272389729804E-2,7.9059272389729804E-2,7.9059272389729804E-2,8.468369108801764E-2,8.468369108801764E-2,8.468369108801764E-2,1.0404054183495741E-2,1.0404054183495741E-2,1.0404054183495741E-2,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T102:AO102)","v":1},null,null,null,null,null,0,0,0,6.0069939970676514E-2,6.0069939970676514E-2,7.6091961038841319E-2,7.6091961038841319E-2,7.6091961038841319E-2,9.4658033663822513E-2,9.4658033663822513E-2,9.4658033663822513E-2,9.4946170333056371E-2,9.4946170333056371E-2,9.4946170333056371E-2,2.7590541650495421E-2,2.7590541650495421E-2,2.7590541650495421E-2,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T103:AO103)","v":0.99999999999999956},null,null,null,null,null,0,0,0,6.457462582994386E-2,6.457462582994386E-2,0.1068917012384142,0.1068917012384142,0.1068917012384142,9.1138074190592375E-2,9.1138074190592375E-2,9.1138074190592375E-2,8.498264440459273E-2,8.498264440459273E-2,8.498264440459273E-2,7.2711629464380723E-3,7.2711629464380723E-3,7.2711629464380723E-3,0,0,0,0,0]
[]
[null,null,null,null,"3. Edible, Stockfood and Placement Spec Downgrade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Placement Specs Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[null,null,null,null,null,"Edible Downgrade Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[null,null,null,null,null,"Stockfood Downgrade Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[]
[null,null,null,null,"4. Trader's Commission"]
[]
[null,null,null,null,null,"USD fixed costs",null,null,null,"USD 000s"]
[null,null,null,null,null,"NZD fixed costs",null,null,null,"NZD 000s",null,null,null,131953.59857564062]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%"]
[null,null,null,null,null,"Sales support cost across all volume",null,null,null,"USD / MT"]
[]
[null,null,null,null,null,"GDT fees schedule thresholds"]
[null,null,null,null,null,"Base level threshold (upper limit)",null,null,null,"MT",null,null,null,0]
[null,null,null,null,null,"2nd level threshold (upper limit)",null,null,null,"MT",null,null,null,50000]
[null,null,null,null,null,"3rd level threshold (upper limit)",null,null,null,"MT",null,null,null,250000]
[]
[null,null,null,null,null,"Base level threshold",null,null,null,"USD / MT",null,null,null,0]
[null,null,null,null,null,"2nd level threshold",null,null,null,"USD / MT",null,null,null,30]
[null,null,null,null,null,"3rd level threshold",null,null,null,"USD / MT",null,null,null,20]
[null,null,null,null,null,"Commission costs beyond 3rd level threshold",null,null,null,"USD / MT",null,null,null,5]
[]
[null,null,null,null,null,"Fixed commission phasing",null,null,null,"%",null,null,null,{"$f":"SUM(V129:AJ129)","v":1},null,null,null,null,null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[null,null,null,null,null,"COLLECTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"By Product Diversion (Transport Cost)",null,null,null,"NZD '000"]
[null,null,null,null,null,"Farm Milk Collection",null,null,null,"NZD '000",null,null,null,359142.73716822005]
[null,null,null,null,null,"Total",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(N137:N138)","v":359142.73716822005}]
[]
[null,null,null,null,null,"Phasing",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(Q141:AO141)","v":1.0000000000000002},null,null,null,null,null,4.1339484661116865E-2,4.6249145357160584E-2,6.2829863893432078E-2,0.10249575535357698,0.13365315019486501,0.1259140977600649,0.11014017678808588,0.10144143568645328,7.6729035401349871E-2,7.4888766820144004E-2,6.6802603180710116E-2,5.7516484903040691E-2]
[]
[null,null,null,null,null,"OPEX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"NOTE: (a) weighted average unit costs across all RCPs, given F21 actual product mix (b) average unit costs grossed up for weighted average rework volumes."]
[]
[]
[]
[null,null,null,null,null,"Variable Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Production",null,null,null,"MT",null,{"$f":"Calculations!$N$201","v":223370.42303720047},{"$f":"Calculations!$N$202","v":121250.89582014093},{"$f":"Calculations!$N$203","v":479158.3332001901},{"$f":"Calculations!$N$204","v":52808.277959555926},{"$f":"Calculations!$N$205","v":2080247.5559901327}]
[null,null,null,null,null,"Rework ",null,null,null,"MT"]
[null,null,null,null,null,"Total Manufacturer",null,null,null,"MT"]
[null,null,null,null,null,"Average Revenue per MT",null,null,null,"NZD 000s",null,{"$f":"Calculations!N369","v":6165.8486081336132},{"$f":"Calculations!N370","v":7176.3045004640753},{"$f":"Calculations!N371","v":4510.2301072173786},{"$f":"Calculations!N372","v":4784.0286738736959},{"$f":"Calculations!N373","v":4976.757563473041}]
[null,null,null,null,null,"Weights",null,null,null,"%",null,{"$f":"L151/SUM($L$151:$P$151)","v":7.554374401087495E-2},{"$f":"M151/SUM($L$151:$P$151)","v":4.1006980738002699E-2},{"$f":"N151/SUM($L$151:$P$151)","v":0.16205106285680584},{"$f":"O151/SUM($L$151:$P$151)","v":1.7859728148374561E-2},{"$f":"P151/SUM($L$151:$P$151)","v":0.7035384842459419}]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Rework  - downgrade adjustment",null,null,null,"% of Production"]
[null,null,null,null,null,"Packaging costs",null,null,null,"NZD / MT",null,174.8696748959573,174.8696748959573,174.8696748959573,174.8696748959573,174.8696748959573]
[null,null,null,null,null,"Energy (Exclusive of ETS Costs)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Water, cleaning / CIP, consumables, effluent, lab, carbon",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cleaning & CIP",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Consumables ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Effluent ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Laboratory",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Carbon Credit Requirement",null,null,null,"MT CO2e / MT"]
[]
[null,null,null,null,null,"Fixed Manufacturing Costs"]
[null,null,null,null,null,"Wages & ERE",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Repairs & Maintenance",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Energy",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Water (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Cleaning & CIP (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Consumables (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Effluent  (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Laboratory (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N168:N170)","v":0}]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,"Staff Costs",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Other",null,null,null,"NZD 000s",null,null,null,393513.5515904419]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"N180","v":393513.5515904419}]
[]
[null,null,null,null,null,"Fixed Opex - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T183:AE183)","v":1},null,null,null,null,null,9.5396727597124489E-2,9.5450260954676416E-2,8.7594211936481842E-2,8.0416366862336205E-2,8.1815261523539309E-2,7.7620947727201239E-2,7.8792516442383276E-2,7.4726571938996969E-2,7.2466176213384845E-2,7.8328968522840464E-2,8.2003432178712074E-2,9.5388558102322898E-2]
[]
[null,null,null,null,null,"Lactose CIF costs per MT",null,null,null,"USD"]
[]
[null,null,null,null,null,"NZUS Surrender Ratio",null,null,null,"%"]
[null,null,null,null,null,"NZUSSPOT Index",null,null,null,"NZD / MT CO2e"]
[]
[null,null,null,null,null,"SUPPLY CHAIN"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"Inland Freight Costs per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Other (Excl Lactose)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Lactose",null,null,null,"NZD / MT"]
[]
[null,null,null,null,null,"Variable Supply Chain Costs"]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"USD / MT"]
[null,null,null,null,null,"Complaints",null,null,null,"% of revenue"]
[null,null,null,null,null,"Supply chain admin etc (excl depn & amortisation)",null,null,null,"NZD / MT",null,null,null,81.078880432115625]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Port Costs",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Dry Storage Costs",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Butter) per month",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Write-off Costs",null,null,null,"NZD / MT"]
[]
[null,null,null,null,null,"Fixed Supply Chain Costs"]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Supply Chain - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T215:AO215)","v":1.0000000000000002},null,null,null,null,null,7.6953534817243138E-2,6.0801683793737481E-2,7.4777106246033689E-2,8.3793814692579863E-2,8.6736513030659629E-2,9.0835983354165872E-2,8.5740603334824014E-2,9.658340315506099E-2,8.3423515101155907E-2,9.4030691832163213E-2,8.158029806015836E-2,8.4742852582218212E-2]
[]
[null,null,null,null,null,"ADMINISTRATION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"NZ Manufacturing Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Corporate Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Fms Overheads",null,null,null,"NZD '000"]
[null,null,null,null,null,"Shareholder Relations",null,null,null,"NZD '000"]
[null,null,null,null,null,"Admin costs to model",null,null,null,"NZD '000",null,null,null,344141.89268884476]
[]
[null,null,null,null,null,"Admin - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T228:AO228)","v":0.99999999999999978},null,null,null,null,null,6.937075959807662E-2,0.1615095108192266,7.5611021555459443E-2,7.7147339524357608E-2,8.5907561151825684E-2,7.3030739760961014E-2,8.1793128576426052E-2,7.2536664362531617E-2,6.6967951897662734E-2,7.8718726910486758E-2,7.6755651925024135E-2,8.065094391796164E-2]
[]
[null,null,null,null,null,"FIXED ASSETS"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Fonterra's actual accounting and tax depreciation for collection assets are used in the calculation.  Bundled here into (a) other depreciation and (b) as an adjustment to tilted annuity depreciation : tax depreciation ratio."]
[]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD '000",null,null,null,316198.04998175008]
[null,null,null,null,null,"Net Depreciation",null,null,null,"NZD '000",null,null,null,277910.64188785834]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD '000"]
[null,null,null,null,null,"Tax Depreciation - collection assets",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"INCOME TAX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Actual tax depreciation as % of accounting depreciation ratio set at 130% for assets other than collection assets, where Fonterra's actual tax depreciation is used.  Ratio has been adjusted so that reported tax equals actual tax calculated in the final"]
[null,null,null,null,null,null,null,null,null," Farmgate Milk Price calculation.  Adjustment is required due to impact of differences between this model and final model in treatment of aggregated vs disaggregated cost inputs."]
[]
[]
[null,null,null,null,null,"Company Tax Rate",null,null,null,"%",null,null,null,0.28000000000000003]
[null,null,null,null,null,"Tax depn as % of accounting depn",null,null,null,"%",null,null,null,1.3404005999999999]
[]
[]
[null,null,null,null,null,"WORKING CAPITAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Debtor days reset to weighted average across 5 RCPs.  In practice debtor days are calculated by reference to sales included in the Milk Price calcuatlion for each RCP."]
[null,null,null,null,null,null,null,null,null,"Creditor days 'other' normally set separately to lactose (which is paid for prior to month of utilisation, when cost is recognised in the model) and other.  Have been (a) set equal here and (b) used as balancing adjustment to align simplified capital charge to actual."]
[]
[]
[null,null,null,null,null,"Creditor days - Other",null,null,null,"Days",null,null,null,30.9999]
[null,null,null,null,null,"Creditor days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N257","v":30.9999}]
[null,null,null,null,null,"Debtor Days"]
[null,null,null,null,null,"Butter",null,null,null,"Days",null,null,null,21.022088117620157]
[null,null,null,null,null,"AMF",null,null,null,"Days",null,null,null,21.022088117620157]
[null,null,null,null,null,"SMP",null,null,null,"Days",null,null,null,21.022088117620157]
[null,null,null,null,null,"BMP",null,null,null,"Days",null,null,null,21.022088117620157]
[null,null,null,null,null,"WMP",null,null,null,"Days",null,null,null,21.022088117620157]
[]
[null,null,null,null,null,"Supplier Payables - Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate",null,null,null,null,null,null,null,null,null,null,null,null,null,4.01,4.16,4.16,4.16,4.41,4.5599999999999996,4.54,5.0199999999999996,5.52,5.71,5.89,6.05,6.4,6.8,7.15,7.55,{"$f":"Calculations!N1275","v":7.5527134681382257}]
[null,null,null,null,null,"YTD advance rate / YTG % MP",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T267","v":4.01},{"$f":"U267","v":4.16},4.16,4.16,4.41,4.5599999999999996,4.54,5.0199999999999996,5.52,5.71,5.89,6.05,6.4,6.8,7.15,7.55,{"$f":"AJ267","v":7.5527134681382257}]
[]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD '000",null,null,null,5119.9605147057]
[null,null,null,null,null,"Working Capital - incremental cash costs phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T271:AJ271)","v":1},null,null,null,null,null,0,0,0,3.6230567169596814E-2,7.7973455429635408E-2,0.10411903784262155,0.10376079197296056,9.2484733013041526E-2,7.7210992907631587E-2,0.10404933320990692,8.2759437803536451E-2,9.4556463504845964E-2,0.11016318515787744,7.9699520287987338E-2,2.4105045627089681E-2,1.1276393299488255E-2,1.6110427737805193E-3]
[null,null,null,null,null,"Working Capital - incremental cash costs (to model)",null,null,null,"NZD '000",null,null,null,null,null,null,null,null,null,{"$f":"T271*$N$270","v":0},{"$f":"U271*$N$270","v":0},0,185.49907333372835,399.22101299489805,533.08536258337085,531.25115787615027,473.51818123987135,395.31723498829558,532.72847761617993,423.72505377334886,484.12535955502187,564.03115818254548,408.05839691548101,123.41688181587847,57.734688441671793,8.248475389258207]
[]
[]
[null,null,null,null,null,"ADDITIONAL COMMODITY MILK PAYMENTS AND STANDARD SUPPLY ADJUSTMENTS"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Adjustments for notional Winter Milk premiums, other additional payments or deductions for milk not supplied on standard terms, to the extent these would apply to the Farmgate Milk Price business, and demerit deductions for milk quality issues."]
[]
[]
[null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,null,"NZD '000",null,null,null,15229.058431000007]

{"sheet":"Calculations","index":3,"n_rows":1341,"n_cols":43,"rows_kept":1341,"cut":false,"hidden":false,"merged":[[149,3,181,3],[58,3,147,3],[184,3,231,3]]}
[]
[]
[]
[]
[null,null,null,null,null,"Overall error check",null,null,null,{"$f":"IF(COUNTA(B:B)=COUNTIF(B:B,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,"Annual",null,null,null,null,null,"Monthly"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Units","Cross Reference",null,null,{"$f":"Global!O7","v":"2021-05-31"},null,null,null,{"$f":"Global!R7","v":"2020-04-30"},{"$f":"Global!S7","v":"2020-05-31"},{"$f":"Global!T7","v":"2020-06-30"},{"$f":"Global!U7","v":"2020-07-31"},{"$f":"Global!V7","v":"2020-08-31"},{"$f":"Global!W7","v":"2020-09-30"},{"$f":"Global!X7","v":"2020-10-31"},{"$f":"Global!Y7","v":"2020-11-30"},{"$f":"Global!Z7","v":"2020-12-31"},{"$f":"Global!AA7","v":"2021-01-31"},{"$f":"Global!AB7","v":"2021-02-28"},{"$f":"Global!AC7","v":"2021-03-31"},{"$f":"Global!AD7","v":"2021-04-30"},{"$f":"Global!AE7","v":"2021-05-31"},{"$f":"Global!AF7","v":"2021-06-30"},{"$f":"Global!AG7","v":"2021-07-31"},{"$f":"Global!AH7","v":"2021-08-31"},{"$f":"Global!AI7","v":"2021-09-30"},{"$f":"Global!AJ7","v":"2021-10-31"},{"$f":"Global!AK7","v":"2021-11-30"},{"$f":"Global!AL7","v":"2021-12-31"},{"$f":"Global!AM7","v":"2022-01-31"},{"$f":"Global!AN7","v":"2022-02-28"},{"$f":"Global!AO7","v":"2022-03-31"},{"$f":"Global!AP7","v":"2022-04-30"},{"$f":"Global!AQ7","v":"2022-05-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T9)","v":2020},{"$f":"YEAR(U9)","v":2020},2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,{"$f":"YEAR(AM9)","v":2022},{"$f":"YEAR(AN9)","v":2022},{"$f":"YEAR(AO9)","v":2022},{"$f":"YEAR(AP9)","v":2022}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T11+1","v":2},{"$f":"U11+1","v":3},{"$f":"V11+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"AL11+1","v":20},{"$f":"AM11+1","v":21},{"$f":"AN11+1","v":22},{"$f":"AO11+1","v":23}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"U9-T9","v":31},{"$f":"V9-U9","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,"PRODUCTION"]
[]
[null,null,null,"COMMENT",null,"See comments below.   Production volumes to model have been hardcoded to align to actual volumes.  Detail of loss assumptions & specification offsets, which is confidential to Fonterra, is required to"]
[null,null,null,null,null,"flow milk supply through yield logic.  Logic has however been retained in the model, and we have disclosed overall valued component usages by RCP (in cells O59:P63).  These incorporate the "]
[null,null,null,null,null,"valued component usages of the unstandardised products manufactured in October and November. "]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Milk Collected",null,null,null,{"$f":"'Data Input'!J32","v":"000 kgMS"},null,null,null,{"$f":"'Data Input'!N32","v":1539223.2123},null,null,null,null,null,{"$f":"'Data Input'!T32","v":14760.60560000001},{"$f":"'Data Input'!U32","v":19056.609899999989},{"$f":"'Data Input'!V32","v":100746.54169999983},{"$f":"'Data Input'!W32","v":179835.65909999999},{"$f":"'Data Input'!X32","v":213062.34590000004},{"$f":"'Data Input'!Y32","v":192262.47759999993},{"$f":"'Data Input'!Z32","v":183109.10400000017},{"$f":"'Data Input'!AA32","v":168248.20100000018},{"$f":"'Data Input'!AB32","v":136523.83189999982},{"$f":"'Data Input'!AC32","v":138163.32580000002},{"$f":"'Data Input'!AD32","v":118179.59229999996},{"$f":"'Data Input'!AE32","v":75274.917499999996}]
[null,null,null,null,null,"Milk Supply - Phasing",null,null,null,{"$f":"'Data Input'!J33","v":"%"},null,null,null,{"$f":"SUM(T22:AE22)","v":0.99999999999999978},null,null,null,null,null,{"$f":"'Data Input'!T33","v":9.5896459214280059E-3},{"$f":"'Data Input'!U33","v":1.2380666915440064E-2},{"$f":"'Data Input'!V33","v":6.5452847186119475E-2},{"$f":"'Data Input'!W33","v":0.11683533464342623},{"$f":"'Data Input'!X33","v":0.13842199376764169},{"$f":"'Data Input'!Y33","v":0.12490876960769697},{"$f":"'Data Input'!Z33","v":0.11896202093157594},{"$f":"'Data Input'!AA33","v":0.10930721396060132},{"$f":"'Data Input'!AB33","v":8.8696578123973122E-2},{"$f":"'Data Input'!AC33","v":8.9761721819116833E-2},{"$f":"'Data Input'!AD33","v":7.6778722771084579E-2},{"$f":"'Data Input'!AE33","v":4.8904484351895705E-2}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F40","v":"National average composition"}]
[null,null,null,null,null,{"$f":"'Data Input'!F41","v":"Fat"},null,null,null,{"$f":"'Data Input'!J41","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T41","v":5.3597599758110702E-2},{"$f":"'Data Input'!U41","v":5.3597599758110702E-2},{"$f":"'Data Input'!V41","v":5.3597599758110702E-2},{"$f":"'Data Input'!W41","v":4.5343171213736488E-2},{"$f":"'Data Input'!X41","v":4.5343171213736488E-2},{"$f":"'Data Input'!Y41","v":4.5343171213736488E-2},{"$f":"'Data Input'!Z41","v":4.5809263072803488E-2},{"$f":"'Data Input'!AA41","v":4.5809263072803488E-2},{"$f":"'Data Input'!AB41","v":4.5809263072803488E-2},{"$f":"'Data Input'!AC41","v":5.4601057365625726E-2},{"$f":"'Data Input'!AD41","v":5.4601057365625726E-2},{"$f":"'Data Input'!AE41","v":5.4601057365625726E-2}]
[null,null,null,null,null,{"$f":"'Data Input'!F42","v":"Protein"},null,null,null,{"$f":"'Data Input'!J42","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T42","v":4.3030138727099099E-2},{"$f":"'Data Input'!U42","v":4.3030138727099099E-2},{"$f":"'Data Input'!V42","v":4.3030138727099099E-2},{"$f":"'Data Input'!W42","v":3.6134973612407993E-2},{"$f":"'Data Input'!X42","v":3.6134973612407993E-2},{"$f":"'Data Input'!Y42","v":3.6134973612407993E-2},{"$f":"'Data Input'!Z42","v":3.5869056938603289E-2},{"$f":"'Data Input'!AA42","v":3.5869056938603289E-2},{"$f":"'Data Input'!AB42","v":3.5869056938603289E-2},{"$f":"'Data Input'!AC42","v":4.2062785901046326E-2},{"$f":"'Data Input'!AD42","v":4.2062785901046326E-2},{"$f":"'Data Input'!AE42","v":4.2062785901046326E-2}]
[null,null,null,null,null,{"$f":"'Data Input'!F43","v":"Lactose + Minerals"},null,null,null,{"$f":"'Data Input'!J43","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T43","v":5.3323492529225504E-2},{"$f":"'Data Input'!U43","v":5.3323492529225504E-2},{"$f":"'Data Input'!V43","v":5.3323492529225504E-2},{"$f":"'Data Input'!W43","v":5.5051582356113557E-2},{"$f":"'Data Input'!X43","v":5.5051582356113557E-2},{"$f":"'Data Input'!Y43","v":5.5051582356113557E-2},{"$f":"'Data Input'!Z43","v":5.3725242370286433E-2},{"$f":"'Data Input'!AA43","v":5.3725242370286433E-2},{"$f":"'Data Input'!AB43","v":5.3725242370286433E-2},{"$f":"'Data Input'!AC43","v":5.2689734118629962E-2},{"$f":"'Data Input'!AD43","v":5.2689734118629962E-2},{"$f":"'Data Input'!AE43","v":5.2689734118629962E-2}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F70","v":"Product mix"}]
[null,null,null,null,null,{"$f":"'Data Input'!F71","v":"Annual average ratio of WMP MT to WMP + SMP"},null,null,null,{"$f":"'Data Input'!J71","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T71","v":0.77310075816897617},{"$f":"'Data Input'!U71","v":0.77310075816897617},{"$f":"'Data Input'!V71","v":0.77310075816897617},{"$f":"'Data Input'!W71","v":0.77310075816897617},{"$f":"'Data Input'!X71","v":0.77310075816897617},{"$f":"'Data Input'!Y71","v":0.77310075816897617},{"$f":"'Data Input'!Z71","v":0.77310075816897617},{"$f":"'Data Input'!AA71","v":0.77310075816897617},{"$f":"'Data Input'!AB71","v":0.77310075816897617},{"$f":"'Data Input'!AC71","v":0.77310075816897617},{"$f":"'Data Input'!AD71","v":0.77310075816897617},{"$f":"'Data Input'!AE71","v":0.77310075816897617}]
[null,null,null,null,null,{"$f":"'Data Input'!F72","v":"Annual average ratio of Butter MT to Butter + AMF"},null,null,null,{"$f":"'Data Input'!J72","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T72","v":0.60170925980284995},{"$f":"'Data Input'!U72","v":0.60170925980284995},{"$f":"'Data Input'!V72","v":0.60170925980284995},{"$f":"'Data Input'!W72","v":0.60170925980284995},{"$f":"'Data Input'!X72","v":0.60170925980284995},{"$f":"'Data Input'!Y72","v":0.60170925980284995},{"$f":"'Data Input'!Z72","v":0.60170925980284995},{"$f":"'Data Input'!AA72","v":0.60170925980284995},{"$f":"'Data Input'!AB72","v":0.60170925980284995},{"$f":"'Data Input'!AC72","v":0.60170925980284995},{"$f":"'Data Input'!AD72","v":0.60170925980284995},{"$f":"'Data Input'!AE72","v":0.60170925980284995}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F45","v":"Milk Composition Input Parameters"}]
[null,null,null,null,null,{"$f":"'Data Input'!F46","v":"Cream Fat Content"},null,null,null,{"$f":"'Data Input'!J46","v":"%"},null,null,null,{"$f":"'Data Input'!N46","v":0.42}]
[null,null,null,null,null,{"$f":"'Data Input'!F47","v":"Skimmilk Fat Content"},null,null,null,{"$f":"'Data Input'!J47","v":"%"},null,null,null,{"$f":"'Data Input'!N47","v":8.0000000000000004E-4}]
[null,null,null,null,null,{"$f":"'Data Input'!F48","v":"Wholemilk Density"},null,null,null,{"$f":"'Data Input'!J48","v":"%"},null,null,null,{"$f":"'Data Input'!N48","v":1.032}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F50","v":"Lactose Standardising Inputs"}]
[null,null,null,null,null,{"$f":"'Data Input'!F51","v":"Lactose losses - WMP"},null,null,null,{"$f":"'Data Input'!J51","v":"%"},null,null,null,{"$f":"'Data Input'!N51","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F52","v":"Lactose losses - SMP"},null,null,null,{"$f":"'Data Input'!J52","v":"%"},null,null,null,{"$f":"'Data Input'!N52","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F53","v":"Lactose losses - BMP"},null,null,null,{"$f":"'Data Input'!J53","v":"%"},null,null,null,{"$f":"'Data Input'!N53","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F54","v":"Lactose content of lactose powder"},null,null,null,{"$f":"'Data Input'!J54","v":"%"},null,null,null,{"$f":"'Data Input'!N54","v":0.95}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F56","v":"Composition Target"},null,null,null,null,null,{"$f":"'Data Input'!L56","v":"Fat"},{"$f":"'Data Input'!M56","v":"Protein"},{"$f":"'Data Input'!N56","v":"Moisture"}]
[null,null,null,null,null,{"$f":"'Data Input'!F57","v":"Butter"},null,null,null,{"$f":"'Data Input'!J57","v":" %w/w"},null,{"$f":"'Data Input'!L57","v":0},{"$f":"'Data Input'!M57","v":0},{"$f":"'Data Input'!N57","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F58","v":"AMF"},null,null,null,{"$f":"'Data Input'!J58","v":" %w/w"},null,{"$f":"'Data Input'!L58","v":0},{"$f":"'Data Input'!M58","v":0},{"$f":"'Data Input'!N58","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F59","v":"SMP"},null,null,null,{"$f":"'Data Input'!J59","v":" %w/w"},null,{"$f":"'Data Input'!L59","v":0},{"$f":"'Data Input'!M59","v":0},{"$f":"'Data Input'!N59","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F60","v":"BMP"},null,null,null,{"$f":"'Data Input'!J60","v":" %w/w"},null,{"$f":"'Data Input'!L60","v":0},{"$f":"'Data Input'!M60","v":0},{"$f":"'Data Input'!N60","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F61","v":"WMP"},null,null,null,{"$f":"'Data Input'!J61","v":" %w/w"},null,{"$f":"'Data Input'!L61","v":0},{"$f":"'Data Input'!M61","v":0},{"$f":"'Data Input'!N61","v":0}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F63","v":"Value Component Usage"},null,null,null,null,null,{"$f":"'Data Input'!L63","v":"Fat    "},{"$f":"'Data Input'!M63","v":"Protein "}]
[null,null,null,null,null,{"$f":"'Data Input'!F64","v":"Butter"},null,null,null,{"$f":"'Data Input'!J64","v":"  kg/mt"},null,{"$f":"'Data Input'!L64","v":0},{"$f":"'Data Input'!M64","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F65","v":"AMF"},null,null,null,{"$f":"'Data Input'!J65","v":"  kg/mt"},null,{"$f":"'Data Input'!L65","v":0},{"$f":"'Data Input'!M65","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F66","v":"SMP"},null,null,null,{"$f":"'Data Input'!J66","v":"  kg/mt"},null,{"$f":"'Data Input'!L66","v":0},{"$f":"'Data Input'!M66","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F67","v":"BMP"},null,null,null,{"$f":"'Data Input'!J67","v":"  kg/mt"},null,{"$f":"'Data Input'!L67","v":0},{"$f":"'Data Input'!M67","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F68","v":"WMP"},null,null,null,{"$f":"'Data Input'!J68","v":"  kg/mt"},null,{"$f":"'Data Input'!L68","v":0},{"$f":"'Data Input'!M68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hardcoded for use in inventory calculations"]
[null,null,null,"CALCULATIONS",null,"Valued Component Usage",null,null,null,null,null,"Fat","Protein",null,"Fat    ","Protein "]
[null,null,null,"Logic retained, but key input cells not populated.",null,"Butter",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F59,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F59,$F$52:$F$56,0),)/1000","v":0},null,0.83150000000000002,5.3499999999999997E-3]
[null,null,null,null,null,"AMF",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},null,1.00196,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},null,8.7098942189026817E-3,0.32797273500000002]
[null,null,null,null,null,"BMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},null,8.0509999999999998E-2,0.30393999999999999]
[null,null,null,null,null,"WMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},null,0.26226902764950333,0.24203811250000001]
[]
[null,null,null,null,null,"Lactose Requirements per MT"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T66:AE66,T203:AE203)/N203","v":1.0526315789473684},null,null,null,null,null,{"$f":"T$90/1000","v":1.0526315789473686},{"$f":"U$90/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T67:AE67,T204:AE204)/N204","v":1.0526315789473686},null,null,null,null,null,{"$f":"T$92/1000","v":1.0526315789473686},{"$f":"U$92/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T68:AE68,T205:AE205)/N205","v":1.0526315789473684},null,null,null,null,null,{"$f":"T$108/1000","v":1.0526315789473686},{"$f":"U$108/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[]
[null,null,null,null,null,"Wholemilk Composition Parameters"]
[null,null,null,null,null,"Fat",null,null,null,"kg Fat / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T25*1000","v":55.312722950370244},55.312722950370244,55.312722950370244,46.794152692576056,46.794152692576056,46.794152692576056,47.275159491133202,47.275159491133202,47.275159491133202,56.34829120132575,56.34829120132575,56.34829120132575]
[null,null,null,null,null,"Protein",null,null,null,"kg Protein / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T26*1000","v":44.407103166366269},44.407103166366269,44.407103166366269,37.29129276800505,37.29129276800505,37.29129276800505,37.016866760638599,37.016866760638599,37.016866760638599,43.408795049879807,43.408795049879807,43.408795049879807]
[null,null,null,null,null,"Raw Milk Protein : SNF Ratio",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T26/SUM(T26:T27)","v":0.44658554292186703},0.44658554292186703,0.44658554292186703,0.39627523189802372,0.39627523189802372,0.39627523189802372,0.40034976795721522,0.40034976795721522,0.40034976795721522,0.44392260904840919,0.44392260904840919,0.44392260904840919]
[null,null,null,null,null,"Cream Protein",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"(1-$N$34)/(1-T25)*T26","v":2.6370897258226146E-2},2.6370897258226146E-2,2.6370897258226146E-2,2.1953736738931296E-2,2.1953736738931296E-2,2.1953736738931296E-2,2.180282434032603E-2,2.180282434032603E-2,2.180282434032603E-2,2.5805418984948026E-2,2.5805418984948026E-2,2.5805418984948026E-2]
[]
[null,null,null,null,null,"SMP"]
[null,null,null,null,null,"Excess Cream"]
[null,null,null,null,null,"kg cream",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T$72*$L$54-T$71*$M$54)/(T$74*$L$54-$N$34*$M$54),0)","v":0},{"$f":"IFERROR((U$72*$L$54-U$71*$M$54)/(U$74*$L$54-$N$34*$M$54),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fat",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"T78*$N$34","v":0},{"$f":"U78*$N$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"T78*T74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"SMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T71-T78*$N$34)/$L$54*1000,0)","v":0},{"$f":"IFERROR((U71-U78*$N$34)/$L$54*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Butter",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T79*$M$55-T80*$L$55)*1000/($L$52*$M$55-$M$52*$L$55),0)","v":0},{"$f":"IFERROR((U79*$M$55-U80*$L$55)*1000/($L$52*$M$55-$M$52*$L$55),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T80-T83*$M$52/1000)/($M$55/1000),0)","v":0},{"$f":"IFERROR((U80-U83*$M$52/1000)/($M$55/1000),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T79*$M$55-T80*$L$55)*1000/($L$53*$M$55-$M$53*$L$55),0)","v":0},{"$f":"IFERROR((U79*$M$55-U80*$L$55)*1000/($L$53*$M$55-$M$53*$L$55),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T80-T85*$M$53/1000)/($M$55/1000),0)","v":0},{"$f":"IFERROR((U80-U85*$M$53/1000)/($M$55/1000),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Lactose Standardising"]
[null,null,null,null,null,"Primary product (excl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"(1-$L$47-$N$47-$M$47/T73)*1000","v":1000},{"$f":"(1-$L$47-$N$47-$M$47/U73)*1000","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,null,null,"Primary product (incl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"T89/(1-$N$40)/$N$42","v":1052.6315789473686},{"$f":"U89/(1-$N$40)/$N$42","v":1052.6315789473686},1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686]
[null,null,null,null,null,"BMP (excl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"(1-$L$48-$N$48-$M$48/T73)*1000","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,null,null,"BMP (incl Losses and Moisture)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"T91/(1-$N$41)/$N$42","v":1052.6315789473686},{"$f":"U91/(1-$N$41)/$N$42","v":1052.6315789473686},1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686]
[]
[null,null,null,null,null,"WMP"]
[null,null,null,null,null,"Excess Cream"]
[null,null,null,null,null,"kg cream",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T$72*$L$56-T$71*$M$56)/(T$74*$L$56-$N$34*$M$56),0)","v":0},{"$f":"IFERROR((U$72*$L$56-U$71*$M$56)/(U$74*$L$56-$N$34*$M$56),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fat",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"T96*$N$34","v":0},{"$f":"U96*$N$34","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"T96*T74","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"WMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T71-T96*$N$34)/$L$56*1000,0)","v":0},{"$f":"IFERROR((U71-U96*$N$34)/$L$56*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Butter",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T97*$M$55-T98*$L$55)*1000/($L$52*$M$55-$M$52*$L$55),0)","v":0},{"$f":"IFERROR((U97*$M$55-U98*$L$55)*1000/($L$52*$M$55-$M$52*$L$55),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T98-T101*$M$52/1000)/($M$55/1000),0)","v":0},{"$f":"IFERROR((U98-U101*$M$52/1000)/($M$55/1000),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T97*$M$55-T98*$L$55)*1000/($L$53*$M$55-$M$53*$L$55),0)","v":0},{"$f":"IFERROR((U97*$M$55-U98*$L$55)*1000/($L$53*$M$55-$M$53*$L$55),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((T98-T103*$M$53/1000)/($M$55/1000),0)","v":0},{"$f":"IFERROR((U98-U103*$M$53/1000)/($M$55/1000),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Lactose Standardising"]
[null,null,null,null,null,"Primary product (excl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"(1-$L$49-$N$49-$M$49/T73)*1000","v":1000},{"$f":"(1-$L$49-$N$49-$M$49/U73)*1000","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,null,null,"Primary product (incl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"T107/(1-$N$39)/$N$42","v":1052.6315789473686},{"$f":"U107/(1-$N$39)/$N$42","v":1052.6315789473686},1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686]
[null,null,null,null,null,"BMP (excl Losses)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"(1-$L$48-$N$48-$M$48/T73)*1000","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,null,null,"BMP (incl Losses and Moisture)",null,null,null,"kg/mt",null,null,null,null,null,null,null,null,null,{"$f":"T109/(1-$N$41)/$N$42","v":1052.6315789473686},1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686,1052.6315789473686]
[]
[null,null,null,null,null,"Monthly National Average Yields"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T113:AE113,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T82/SUM(T$71:T$72)","v":0},{"$f":"U82/SUM(U$71:U$72)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP Butter",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T114:AE114,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T83/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP Butter BMP",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T84/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP AMF",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T85/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP AMF BMP",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T86/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T100/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP Butter",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T101/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP Butter BMP",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T102/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP AMF",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T103/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP AMF BMP",null,null,null,"%",null,null,null,0,null,null,null,null,null,{"$f":"T104/SUM(T$71:T$72)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Calculated Mix to Model"]
[null,null,null,null,null,"% of milksolids allocated to WMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T126:AE126,'Data Input'!$T$33:$AE$33)","v":0},null,null,null,null,null,{"$f":"IFERROR(T30/(T30+(1-T30)*(T119/T113)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"% of milkfat allocated to Butter - SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T127:AE127,'Data Input'!$T$33:$AE$33)","v":0},null,null,null,null,null,{"$f":"IFERROR(T31/(T31+(1-T31)*(T114/T116)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"% of milkfat allocated to Butter - WMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T128:AE128,'Data Input'!$T$33:$AE$33)","v":0},null,null,null,null,null,{"$f":"IFERROR(T31/(T31+(1-T31)*(T120/T122)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Product Weights"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"1-N126","v":1},null,null,null,null,null,{"$f":"1-T126","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"SMP Butter",null,null,null,"%",null,null,null,{"$f":"N131*N127","v":0},null,null,null,null,null,{"$f":"T131*T127","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP Butter BMP",null,null,null,"%",null,null,null,{"$f":"N132","v":0},null,null,null,null,null,{"$f":"T132","v":0},{"$f":"U132","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP AMF",null,null,null,"%",null,null,null,{"$f":"N131*(1-N127)","v":1},null,null,null,null,null,{"$f":"T131*(1-T127)","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"SMP AMF BMP",null,null,null,"%",null,null,null,{"$f":"N134","v":1},null,null,null,null,null,{"$f":"T134","v":1},{"$f":"U134","v":1},1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"N126","v":0},null,null,null,null,null,{"$f":"T126","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP Butter",null,null,null,"%",null,null,null,{"$f":"N137*N128","v":0},null,null,null,null,null,{"$f":"T137*T128","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP Butter BMP",null,null,null,"%",null,null,null,{"$f":"N138","v":0},null,null,null,null,null,{"$f":"T138","v":0},{"$f":"U138","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP AMF",null,null,null,"%",null,null,null,{"$f":"N137*(1-N128)","v":0},null,null,null,null,null,{"$f":"T137*(1-T128)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP AMF BMP",null,null,null,"%",null,null,null,{"$f":"N140","v":0},null,null,null,null,null,{"$f":"T140","v":0},{"$f":"U140","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Calculated Yields"]
[null,null,null,null,null,"Butter",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T143:AE143,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T132*T114+T138*T120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T144:AE144,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T134*T116+T140*T122","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T145:AE145,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T131*T113","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T146:AE146,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T133*T115+T139*T121+T135*T117+T141*T123","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(T147:AE147,$T$21:$AE$21)/$N$21","v":0},null,null,null,null,null,{"$f":"T137*T119","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(N143:N147)","v":0},null,null,null,null,null,{"$f":"SUM(T143:T147)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual yield calculations",null,"Product Mix to Model"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T151:AE151)","v":0},null,null,null,null,null,{"$f":"T143*T$21","v":0},{"$f":"U143*U$21","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T152:AE152)","v":0},null,null,null,null,null,{"$f":"T144*T$21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T153:AE153)","v":0},null,null,null,null,null,{"$f":"T145*T$21","v":0},{"$f":"U145*U$21","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T154:AE154)","v":0},null,null,null,null,null,0,0,0,{"$f":"W146*W$21","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T155:AE155)","v":0},null,null,null,null,null,{"$f":"T147*T$21","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N151:N155)","v":0},null,null,null,null,null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},{"$f":"SUM(V151:V155)","v":0},{"$f":"SUM(W151:W155)","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Fat Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T159:AE159)","v":0},null,null,null,null,null,{"$f":"T151*$L59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T160:AE160)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T161:AE161)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T162:AE162)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T163:AE163)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N159:N163)","v":0},null,null,null,null,null,{"$f":"SUM(T159:T163)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Protein Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T167:AE167)","v":0},null,null,null,null,null,{"$f":"T151*$M59","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T168:AE168)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T169:AE169)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T170:AE170)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T171:AE171)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N167:N171)","v":0},null,null,null,null,null,{"$f":"SUM(T167:T171)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Milk Composition"]
[null,null,null,null,null,"Fat",null,null,null,"MT",null,null,null,{"$f":"IF(ISERROR(N164/SUM(N164,N172)),\"N/A\",N164/SUM(N164,N172))","v":"N/A"},null,null,null,null,null,{"$f":"IF(ISERROR(T164/SUM(T164,T172)),\"N/A\",T164/SUM(T164,T172))","v":"N/A"},{"$f":"IF(ISERROR(U164/SUM(U164,U172)),\"N/A\",U164/SUM(U164,U172))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,null,null,null,"Protein",null,null,null,"MT",null,null,null,{"$f":"IF(ISERROR(N172/SUM(N164,N172)),\"N/A\",N172/SUM(N164,N172))","v":"N/A"},null,null,null,null,null,{"$f":"IF(ISERROR(T172/SUM(T164,T172)),\"N/A\",T172/SUM(T164,T172))","v":"N/A"},{"$f":"IF(ISERROR(U172/SUM(U164,U172)),\"N/A\",U172/SUM(U164,U172))","v":"N/A"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[]
[null,null,null,null,null,"Required Lactose - Calculated"]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T179:AE179)","v":0},null,null,null,null,null,{"$f":"T66*T153","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T180:AE180)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T181:AE181)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(T182:AE182)","v":0},null,null,null,null,null,{"$f":"SUM(T179:T181)","v":0},{"$f":"SUM(U179:U181)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Standardised Product Mix"]
[null,null,null,"Hard coded outputs from actual yield calculations",null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T185:AE185)","v":222800.38054022531},null,null,null,null,null,188.07296419804828,1237.4914697434292,11756.567762031576,23110.993974817848,31514.778276312303,31635.000835006311,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T186:AE186)","v":120952.864358005},null,null,null,null,null,2626.7468743672835,4392.8447966380791,8934.704647857965,15151.71761965501,16873.719878695032,15175.227642298658,12850.509427026514,12685.382248827676,10874.252185151967,7340.6706492083204,7980.776385793858,6066.3120024846457]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T187:AE187)","v":478266.31216262665},null,null,null,null,null,4138.7131108048452,11126.518257706963,30880.516807266311,56568.489666620721,73202.414724344082,70713.243561119802,60130.626937504378,66065.703061105407,47456.670236467129,21433.742456489992,19042.158115119266,17507.515228077762]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T188:AE188)","v":52682.456145537071},null,null,null,null,null,515.34326439474273,983.21724816525409,3196.0530950896537,5685.8062179444942,7029.1958829277673,6731.2791037715642,6160.4086214285644,6504.952052389699,5307.649552305259,4050.7406512660341,3731.47673614115,2786.3337197128903]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T189:AE189)","v":2076927.7644386187},null,null,null,null,null,20581.598999047703,18826.504095935477,139469.41337093725,246064.76408885568,277794.94935643522,245022.65088043129,243830.91110094739,207107.16868724773,174649.3347506779,213360.20494176954,181614.35580795279,108605.90835838056]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N185:N189)","v":2951629.7776450128},null,null,null,null,null,{"$f":"SUM(T185:T189)","v":28050.475212812624},{"$f":"SUM(U185:U189)","v":36566.575868189204},194237.25568318274,346581.77156789374,406415.05811871437,369277.40202262765,352447.80057570519,323860.69976079592,261638.23472765385,263447.58725379134,225221.20110647663,143885.71574716922]
[]
[null,null,null,null,null,"Unstandardised Product Mix"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T193:AE193)","v":570.04249697515672},null,null,null,null,null,0,0,0,0,441.15810247122818,128.88439450392855,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T194:AE194)","v":298.03146213592419},null,null,null,null,null,0,0,0,0,236.20595322135958,61.825508914564608,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T195:AE195)","v":892.02103756338897},null,null,null,null,null,0,0,0,0,693.97878188012896,198.04225568325995,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T196:AE196)","v":125.8218140188529},null,null,null,null,null,0,0,0,0,98.397859265340358,27.423954753512554,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T197:AE197)","v":3319.7915515141226},null,null,null,null,null,0,0,0,0,2633.5716013302381,686.21995018388441,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N193:N197)","v":5205.7083622074451},null,null,null,null,null,{"$f":"SUM(T193:T197)","v":0},{"$f":"SUM(U193:U197)","v":0},0,0,4103.3122981682955,1102.3960640391501,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Product Mix to Model"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T201:AE201)","v":223370.42303720047},null,null,null,null,null,{"$f":"T185+T193","v":188.07296419804828},{"$f":"U185+U193","v":1237.4914697434292},11756.567762031576,23110.993974817848,31955.936378783532,31763.885229510241,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T202:AE202)","v":121250.89582014093},null,null,null,null,null,{"$f":"T186+T194","v":2626.7468743672835},4392.8447966380791,8934.704647857965,15151.71761965501,17109.925831916393,15237.053151213222,12850.509427026514,12685.382248827676,10874.252185151967,7340.6706492083204,7980.776385793858,6066.3120024846457]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T203:AE203)","v":479158.3332001901},null,null,null,null,null,{"$f":"T187+T195","v":4138.7131108048452},11126.518257706963,30880.516807266311,56568.489666620721,73896.393506224209,70911.285816803065,60130.626937504378,66065.703061105407,47456.670236467129,21433.742456489992,19042.158115119266,17507.515228077762]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T204:AE204)","v":52808.277959555926},null,null,null,null,null,{"$f":"T188+T196","v":515.34326439474273},983.21724816525409,3196.0530950896537,5685.8062179444942,7127.5937421931076,6758.7030585250768,6160.4086214285644,6504.952052389699,5307.649552305259,4050.7406512660341,3731.47673614115,2786.3337197128903]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T205:AE205)","v":2080247.5559901327},null,null,null,null,null,{"$f":"T189+T197","v":20581.598999047703},18826.504095935477,139469.41337093725,246064.76408885568,280428.52095776546,245708.87083061517,243830.91110094739,207107.16868724773,174649.3347506779,213360.20494176954,181614.35580795279,108605.90835838056]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N201:N205)","v":2956835.4860072201},null,null,null,null,null,{"$f":"SUM(T201:T205)","v":28050.475212812624},{"$f":"SUM(U201:U205)","v":36566.575868189204},194237.25568318274,346581.77156789374,410518.37041688268,370379.79808666673,352447.80057570519,323860.69976079592,261638.23472765385,263447.58725379134,225221.20110647663,143885.71574716922]
[]
[null,null,null,null,null,"Fat Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T209:AE209)","v":185732.5067554322},null,null,null,null,null,156.38266973067715,1028.9741570916615,9775.5860941292558,19216.791490061041,26571.361098958507,26411.670568337766,24508.748942435825,26190.166020883935,19415.797734537413,14353.54304353029,10686.798922111944,7416.686013623862]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T210:AE210)","v":121488.54757594841},null,null,null,null,null,2631.8952982410433,4401.4547724394897,8952.216668967767,15181.414986189533,17143.461286546946,15266.9177753896,12875.696425503485,12710.245598035379,10895.565719434864,7355.0583636807687,7996.4187075100135,6078.2019740095157]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T211:AE211)","v":4173.4183962793804},null,null,null,null,null,36.047753397495853,96.910797049317011,268.96603481633593,492.70556111935588,643.62977059761988,617.62979839072875,523.73139994196322,575.42528515966319,413.34257774097603,186.68562951123116,165.85518288230807,152.48860567238518]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T212:AE212)","v":4251.5944585238467},null,null,null,null,null,41.490286216420735,79.158820649784602,257.314234685668,457.76425860671122,573.84257218396704,544.14318324185388,495.97449811121373,523.7136897378947,427.31886545609638,326.12512983342839,300.42119202672399,224.32772777408479]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T213:AE213)","v":545584.50377978792},null,null,null,null,null,5397.9159569522317,4937.6089232803897,36578.507431642349,64535.166416388602,73547.715516781522,64441.826637602855,63949.295965337958,54317.795750846126,45805.111204692905,55957.773489176652,47631.820504942705,28483.965982143538]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N209:N213)","v":861230.5709659718},null,null,null,null,null,{"$f":"SUM(T209:T213)","v":8263.7319645378684},{"$f":"SUM(U209:U213)","v":10544.107470510642},{"$f":"SUM(V209:V213)","v":55832.590464241381},{"$f":"SUM(W209:W213)","v":99883.842712365236},{"$f":"SUM(X209:X213)","v":118480.01024506855},{"$f":"SUM(Y209:Y213)","v":107282.18796296281},{"$f":"SUM(Z209:Z213)","v":102353.44723133044},{"$f":"SUM(AA209:AA213)","v":94317.346344663005},{"$f":"SUM(AB209:AB213)","v":76957.136101862256},{"$f":"SUM(AC209:AC213)","v":78179.185655732377},{"$f":"SUM(AD209:AD213)","v":66781.314509473697},{"$f":"SUM(AE209:AE213)","v":42355.670303223385}]
[]
[null,null,null,null,null,"Protein Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T217:AE217)","v":1195.0317632490221},null,null,null,null,null,1.0061903584595582,6.6205793631273462,62.897637526868934,123.64381776527547,170.9642596264919,169.93678597787979,157.69309301507116,168.511591355056,124.9242548163261,92.35292276955748,68.760522228862172,47.720108446046495]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T218:AE218)","v":97.000716656112758},null,null,null,null,null,2.1013974994938267,3.5142758373104632,7.147763718286372,12.121374095724008,13.687940665533114,12.189642520970578,10.280407541621212,10.148305799062141,8.6994017481215735,5.8725365193666565,6.3846211086350868,4.853049601987717]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T219:AE219)","v":157150.86887659543},null,null,null,null,null,1356.9532347462098,3648.0337092807385,10124.745555051499,18547.02004771262,24267.121229201141,23260.734606537051,19714.932285871022,21660.856182688131,15559.542414172123,7027.4467885007034,6243.3218633593497,5740.1609594748406]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T220:AE220)","v":16050.548003027427},null,null,null,null,null,156.6334317801381,298.83905040734732,971.4083777215493,1728.1439418820494,2166.3608420021733,2054.2402076081116,1872.3945963969977,1977.115126803325,1613.2070049276604,1231.1821135457983,1134.1450391827411,846.8782707695359]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T221:AE221)","v":503499.19197450043},null,null,null,null,null,4980.179381077859,4555.4948146008437,33747.751901740201,59540.887206179032,67964.201383436215,59483.188394393175,59000.356385845065,50114.223448691657,42260.322722473371,51627.285782932195,43945.665744646642,26279.634808484236]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N217:N221)","v":677992.64133402845},null,null,null,null,null,{"$f":"SUM(T217:T221)","v":6496.8736354621606},{"$f":"SUM(U217:U221)","v":8512.5024294893665},{"$f":"SUM(V217:V221)","v":44913.951235758403},{"$f":"SUM(W217:W221)","v":79951.816387634695},{"$f":"SUM(X217:X221)","v":94582.33565493155},{"$f":"SUM(Y217:Y221)","v":84980.289637037189},{"$f":"SUM(Z217:Z221)","v":80755.656768669782},{"$f":"SUM(AA217:AA221)","v":73930.854655337229},{"$f":"SUM(AB217:AB221)","v":59566.695798137604},{"$f":"SUM(AC217:AC221)","v":59984.140144267622},{"$f":"SUM(AD217:AD221)","v":51398.277790526226},{"$f":"SUM(AE217:AE221)","v":32919.247196776647}]
[]
[null,null,null,null,null,"Milk Composition"]
[null,null,null,null,null,"Fat",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N214/SUM(N214,N222)),\"N/A\",N214/SUM(N214,N222))","v":0.55952285807791913},null,null,null,null,null,0.5598504687733038,0.55330447156346718,0.55418865523442085,0.55541733609586041,0.55608141243632336,0.55799857206751624,0.55897519563707943,0.56058457555015917,0.56369012670426166,0.56584614768829189,0.56508330423030018,0.56267973064498367]
[null,null,null,null,null,"Protein",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N222/SUM(N214,N222)),\"N/A\",N222/SUM(N214,N222))","v":0.44047714192208087},null,null,null,null,null,0.44014953122669631,0.44669552843653276,0.44581134476557915,0.44458266390413959,0.44391858756367664,0.44200142793248387,0.44102480436292063,0.43941542444984077,0.43630987329573817,0.43415385231170822,0.43491669576969977,0.43732026935501628]
[]
[null,null,null,null,null,"Required Lactose - Calculated"]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T229:AE229)","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T230:AE230)","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T231:AE231)","v":0}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(T232:AE232)","v":368601.07615390042},null,null,null,null,null,3768.4262938566385,4806.5259344039678,22455.443074160648,36367.614049334967,42003.114277133085,38274.425754635304,40550.032514653802,38906.010195276591,35007.972956875543,40890.733371257302,39126.611262784296,26444.166469528267]
[]
[null,null,null,"COMPONENT MILK PRICE"]
[]
[]
[null,null,null,"COMMENT",null,"The average cash milk price used for inventory valuation is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard "]
[null,null,null,null,null,"contracts, adjusted for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IF(ISERROR(N1275),2,N1275)","v":7.5527134681382257},null,null,null,null,null,{"$f":"$N241","v":7.5527134681382257},7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257]
[]
[null,null,null,null,null,"kgMS into production"]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",{"$f":"\"Row \"&ROW(K$21)","v":"Row 21"},null,null,{"$f":"SUM(T244:AE244)","v":1539223.2123},null,null,null,null,null,{"$f":"T21","v":14760.60560000001},19056.609899999989,100746.54169999983,179835.65909999999,213062.34590000004,192262.47759999993,183109.10400000017,168248.20100000018,136523.83189999982,138163.32580000002,118179.59229999996,75274.917499999996]
[null,null,null,null,null,"Fat ",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T245:AE245)","v":861230.57096597168},null,null,null,null,null,{"$f":"T214","v":8263.7319645378684},{"$f":"U214","v":10544.107470510642},55832.590464241381,99883.842712365236,118480.01024506855,107282.18796296281,102353.44723133044,94317.346344663005,76957.136101862256,78179.185655732377,66781.314509473697,42355.670303223385]
[null,null,null,null,null,"Protein",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T246:AE246)","v":677992.64133402857},null,null,null,null,null,{"$f":"T222","v":6496.8736354621606},{"$f":"U222","v":8512.5024294893665},44913.951235758403,79951.816387634695,94582.33565493155,84980.289637037189,80755.656768669782,73930.854655337229,59566.695798137604,59984.140144267622,51398.277790526226,32919.247196776647]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"N245+N246","v":1539223.2123000002},null,null,null,null,null,{"$f":"T246+T245","v":14760.605600000028},19056.60990000001,100746.54169999978,179835.65909999993,213062.3459000001,192262.47759999998,183109.10400000022,168248.20100000023,136523.83189999987,138163.32579999999,118179.59229999993,75274.91750000004]
[null,null,null,null,null,"Protein : Fat ratio",null,null,null,"%",null,null,null,{"$f":"N246/N245","v":0.78723708167207751},null,null,null,null,null,{"$f":"T246/T245","v":0.78619123458289519},{"$f":"U246/U245","v":0.80732318532382275},0.80443968052179227,0.80044794249527773,0.79829783487774741,0.79211928140741372,0.7889881479629387,0.78385214937210379,0.77402433114576585,0.76726483706816884,0.76965058516832263,0.77720992162580416]
[null,null,null,null,null,"Valued Component Ratio",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N74","v":1.31},null,null,null,null,null,{"$f":"$N249","v":1.31},{"$f":"$N249","v":1.31},1.31,1.31,1.31,1.31,1.31,1.31,1.31,1.31,1.31,1.31]
[]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(1+1/N249*N248)*N241","v":8.4315795772730375},null,null,null,null,null,{"$f":"$N251","v":8.4315795772730375},{"$f":"$N251","v":8.4315795772730375},8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,{"$f":"$N251","v":8.4315795772730375},8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(N248+N249)*N241","v":6.4363202879946835},null,null,null,null,null,{"$f":"$N252","v":6.4363202879946835},6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835]
[]
[null,null,null,"Conversion of Average FX Cash Conversion Rates to Corresponding ACRs for Transaction Months"]
[]
[null,null,null,"COMMENT",null,"This section converts average USD : NZD cash conversion rates into:"]
[null,null,null,null,null,"1. Average FX conversion rates by month of sale, given the receivables days assumption."]
[null,null,null,null,null,"2. Average FX conversion rates by month in which a USD-denominated cost is incurred, given the Trade Creditors days assumption."]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"USD : NZD",null,null,null,null,null,null,null,{"$f":"'Data Input'!R22","v":0.66772779204336674},{"$f":"'Data Input'!S22","v":0.66772779204336674},{"$f":"'Data Input'!T22","v":0.66772779204336674},{"$f":"'Data Input'!U22","v":0.66772779204336674},{"$f":"'Data Input'!V22","v":0.66772779204336674},{"$f":"'Data Input'!W22","v":0.66772779204336674},{"$f":"'Data Input'!X22","v":0.66772779204336674},{"$f":"'Data Input'!Y22","v":0.66772779204336674},{"$f":"'Data Input'!Z22","v":0.66772779204336674},{"$f":"'Data Input'!AA22","v":0.66772779204336674},{"$f":"'Data Input'!AB22","v":0.66772779204336674},{"$f":"'Data Input'!AC22","v":0.66772779204336674},{"$f":"'Data Input'!AD22","v":0.66772779204336674},{"$f":"'Data Input'!AE22","v":0.66772779204336674},{"$f":"'Data Input'!AF22","v":0.66772779204336674},{"$f":"'Data Input'!AG22","v":0.66772779204336674},{"$f":"'Data Input'!AH22","v":0.66772779204336674},{"$f":"'Data Input'!AI22","v":0.66772779204336674},{"$f":"'Data Input'!AJ22","v":0.66772779204336674},{"$f":"'Data Input'!AK22","v":0.66772779204336674},{"$f":"'Data Input'!AL22","v":0.66772779204336674},{"$f":"'Data Input'!AM22","v":0.66772779204336674},{"$f":"'Data Input'!AN22","v":0.66772779204336674},{"$f":"AN261","v":0.66772779204336674}]
[]
[null,null,null,null,null,"Timing of Receipts in respect of sales"]
[null,null,null,null,null,"Received in month of sale",null,null,null,"%",{"$f":"\"Row \"&ROW(F916)","v":"Row 916"},null,null,null,null,null,null,null,null,{"$f":"T916","v":0.29926372941263252},{"$f":"U916","v":0.32186812523803149},0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.32186812523803149,0.249211138656392,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,{"$f":"AM916/SUM(AM$916:AM$918)","v":0.32186812523803149},{"$f":"AN916/SUM(AN$916:AN$917)","v":0.249211138656392},1]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F917)","v":"Row 917"},null,null,null,null,null,null,null,null,{"$f":"T917","v":0.70073627058736743},{"$f":"U917","v":0.67813187476196857},0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.67813187476196857,0.750788861343608,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,{"$f":"AM917/SUM(AM$916:AM$918)","v":0.67813187476196857},{"$f":"AN917/SUM(AN$916:AN$917)","v":0.750788861343608}]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F918)","v":"Row 918"},null,null,null,null,null,null,null,null,{"$f":"T918","v":0},{"$f":"U918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM918/SUM(AM$916:AM$918)","v":0}]
[null,null,null,null,null,"Received in 3 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F919)","v":"Row 919"},null,null,null,null,null,null,null,null,{"$f":"T919","v":0},{"$f":"U919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Timing of Payments in respect of Trade Creditors - Other"]
[null,null,null,null,null,"Paid 2 months prior to month expense is incurred",null,null,null,"%",{"$f":"\"Row \"&ROW(F1122)","v":"Row 1119"},null,null,null,null,null,null,null,null,{"$f":"T1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1122","v":0},{"$f":"AO1122","v":0}]
[null,null,null,null,null,"Paid 1 month prior to month expense is incurred",null,null,null,"%","Row 1120",null,null,null,null,null,null,null,null,{"$f":"T1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1123","v":0},{"$f":"AO1123","v":0}]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1121",null,null,null,null,null,null,null,null,{"$f":"T1124","v":0},3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,{"$f":"AM1124/SUM(AM$1123:AM$1126)","v":3.2258063701221779E-6},{"$f":"AN1124/SUM(AN$1123:AN$1126)","v":0},{"$f":"AO1124/SUM(AO$1123:AO$1126)","v":3.2258063701221779E-6}]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1122",null,null,null,null,null,null,null,null,{"$f":"T1125","v":1},0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,{"$f":"AM1125/SUM(AM$1123:AM$1126)","v":0.90322903225798301},{"$f":"AN1125/SUM(AN$1123:AN$1125)","v":1}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1123",null,null,null,null,null,null,null,null,{"$f":"T1126","v":0},0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,{"$f":"AM1126/SUM(AM$1123:AM$1126)","v":9.6767741935646856E-2}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1124",null,null,null,null,null,null,null,null,{"$f":"T1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Timing of Payments in respect of Trade Creditors - Lactose"]
[null,null,null,null,null,"Paid 2 months prior to month expense is incurred",null,null,null,"%",{"$f":"\"Row \"&ROW(F1140)","v":"Row 1137"},null,null,null,null,null,null,null,null,{"$f":"T1140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid 1 month prior to month expense is incurred",null,null,null,"%","Row 1138",null,null,null,null,null,null,null,null,{"$f":"T1141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1141","v":0},0,0,0,0,0]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1139",null,null,null,null,null,null,null,null,0,{"$f":"U1142","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1140",null,null,null,null,null,null,null,null,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,{"$f":"AJ1143","v":0.96774516129024113},{"$f":"AK1143","v":1},{"$f":"AL1143","v":0.99999677419362987},{"$f":"AM1143","v":0.90322903225798301},{"$f":"AN1143","v":1}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1141",null,null,null,null,null,null,null,null,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,{"$f":"AJ1144","v":3.2251612903388786E-2},{"$f":"AK1144","v":0},{"$f":"AL1144","v":0},{"$f":"AM1144","v":9.6767741935646856E-2}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1142",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1145","v":0},{"$f":"AK1145","v":0},{"$f":"AL1145","v":0}]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"NZD : USD",null,null,null,null,null,null,null,{"$f":"1/R261","v":1.4976162620696387},{"$f":"1/S261","v":1.4976162620696387},{"$f":"1/T261","v":1.4976162620696387},{"$f":"1/U261","v":1.4976162620696387},1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,{"$f":"1/AM261","v":1.4976162620696387},1.4976162620696387,1.4976162620696387]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"NZD : USD",null,null,null,{"$f":"SUMPRODUCT(T287:AO287,T350:AO350)/N350","v":1.4976162620696385},null,null,null,null,null,{"$f":"MMULT(T286:W286,T264:T267)","v":1.4976162620696387},{"$f":"MMULT(U286:X286,U264:U267)","v":1.4976162620696389},1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696389,1.4976162620696387,1.4976162620696389,1.4976162620696387,1.4976162620696389,{"$f":"MMULT(AM286:AO286,AM264:AM266)","v":1.4976162620696389},{"$f":"MMULT(AN286:AO286,AN264:AN265)","v":1.4976162620696387},{"$f":"AO286*AO264","v":1.4976162620696387}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Other",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T270:T275)","v":1.4976162620696387},{"$f":"MMULT(S286:X286,U270:U275)","v":1.4976162620696387},1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,{"$f":"MMULT(AK286:AO286,AM270:AM274)","v":1.4976162620696387},{"$f":"MMULT(AL286:AO286,AN270:AN273)","v":1.4976162620696387},{"$f":"MMULT(AM286:AO286,AO270:AO272)","v":4.8310200781828052E-6}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Lactose",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T278:T283)","v":1.4976162620696387},{"$f":"MMULT(S286:X286,U278:U283)","v":1.4976162620696387},1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,1.4976162620696387,{"$f":"MMULT(AK286:AO286,AM278:AM282)","v":1.4976162620696387},{"$f":"MMULT(AL286:$AO286,AN278:AN281)","v":1.4976162620696387},{"$f":"MMULT(AM286:$AO286,AO278:AO280)","v":4.8310200781828052E-6}]
[]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"USD : NZD",null,null,null,{"$f":"1/N287","v":0.66772779204336685},null,null,null,null,null,{"$f":"1/T287","v":0.66772779204336674},{"$f":"1/U287","v":0.66772779204336663},0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336674]
[null,null,null,null,null,"Average Conversion Rate to model - Payments - Other",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"1/T288","v":0.66772779204336674},{"$f":"1/U288","v":0.66772779204336674},0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,{"$f":"1/AN288","v":0.66772779204336674},206995.62076259294]
[null,null,null,null,null,"Average Conversion Rate to model - Payments - Lactose",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,{"$f":"1/AN289","v":0.66772779204336674},206995.62076259294]
[]
[null,null,null,"SALES REVENUE"]
[]
[null,null,null,"SALES OF PRODUCT"]
[]
[null,null,null,"COMMENT",null,"See Data Input tab - sales phasings in this model are 3 month averages.  Monthly averages used in actual calculation."]
[]
[]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"N201","v":223370.42303720047},null,null,null,null,null,{"$f":"T201","v":188.07296419804828},1237.4914697434292,11756.567762031576,23110.993974817848,31955.936378783532,31763.885229510241,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"N202","v":121250.89582014093},null,null,null,null,null,{"$f":"T202","v":2626.7468743672835},4392.8447966380791,8934.704647857965,15151.71761965501,17109.925831916393,15237.053151213222,12850.509427026514,12685.382248827676,10874.252185151967,7340.6706492083204,7980.776385793858,6066.3120024846457]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"N203","v":479158.3332001901},null,null,null,null,null,{"$f":"T203","v":4138.7131108048452},11126.518257706963,30880.516807266311,56568.489666620721,73896.393506224209,70911.285816803065,60130.626937504378,66065.703061105407,47456.670236467129,21433.742456489992,19042.158115119266,17507.515228077762]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"N204","v":52808.277959555926},null,null,null,null,null,{"$f":"T204","v":515.34326439474273},983.21724816525409,3196.0530950896537,5685.8062179444942,7127.5937421931076,6758.7030585250768,6160.4086214285644,6504.952052389699,5307.649552305259,4050.7406512660341,3731.47673614115,2786.3337197128903]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"N205","v":2080247.5559901327},null,null,null,null,null,{"$f":"T205","v":20581.598999047703},18826.504095935477,139469.41337093725,246064.76408885568,280428.52095776546,245708.87083061517,243830.91110094739,207107.16868724773,174649.3347506779,213360.20494176954,181614.35580795279,108605.90835838056]
[]
[null,null,null,null,null,"Sales Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T312:AO312)","v":0.99999999999999978},null,null,null,null,null,{"$f":"'Data Input'!T99","v":0},{"$f":"'Data Input'!U99","v":0},{"$f":"'Data Input'!V99","v":0},{"$f":"'Data Input'!W99","v":4.2420086974081672E-2},{"$f":"'Data Input'!X99","v":4.2420086974081672E-2},{"$f":"'Data Input'!Y99","v":0.12489331117625796},{"$f":"'Data Input'!Z99","v":0.12489331117625796},{"$f":"'Data Input'!AA99","v":0.12489331117625796},{"$f":"'Data Input'!AB99","v":8.6252582282196663E-2},{"$f":"'Data Input'!AC99","v":8.6252582282196663E-2},{"$f":"'Data Input'!AD99","v":8.6252582282196663E-2},{"$f":"'Data Input'!AE99","v":6.4183094409211147E-2},{"$f":"'Data Input'!AF99","v":6.4183094409211147E-2},{"$f":"'Data Input'!AG99","v":6.4183094409211147E-2},{"$f":"'Data Input'!AH99","v":2.9724287482946459E-2},{"$f":"'Data Input'!AI99","v":2.9724287482946459E-2},{"$f":"'Data Input'!AJ99","v":2.9724287482946459E-2},{"$f":"'Data Input'!AK99","v":0},{"$f":"'Data Input'!AL99","v":0},{"$f":"'Data Input'!AM99","v":0},{"$f":"'Data Input'!AN99","v":0},{"$f":"'Data Input'!AO99","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T313:AO313)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T100","v":0},{"$f":"'Data Input'!U100","v":0},{"$f":"'Data Input'!V100","v":0},{"$f":"'Data Input'!W100","v":6.5458132814668904E-2},{"$f":"'Data Input'!X100","v":6.5458132814668904E-2},{"$f":"'Data Input'!Y100","v":9.9224612770154041E-2},{"$f":"'Data Input'!Z100","v":9.9224612770154041E-2},{"$f":"'Data Input'!AA100","v":9.9224612770154041E-2},{"$f":"'Data Input'!AB100","v":9.1058485254138163E-2},{"$f":"'Data Input'!AC100","v":9.1058485254138163E-2},{"$f":"'Data Input'!AD100","v":9.1058485254138163E-2},{"$f":"'Data Input'!AE100","v":8.5129410168816255E-2},{"$f":"'Data Input'!AF100","v":8.5129410168816255E-2},{"$f":"'Data Input'!AG100","v":8.5129410168816255E-2},{"$f":"'Data Input'!AH100","v":1.4282069930445637E-2},{"$f":"'Data Input'!AI100","v":1.4282069930445637E-2},{"$f":"'Data Input'!AJ100","v":1.4282069930445637E-2},{"$f":"'Data Input'!AK100","v":0},{"$f":"'Data Input'!AL100","v":0},{"$f":"'Data Input'!AM100","v":0},{"$f":"'Data Input'!AN100","v":0},{"$f":"'Data Input'!AO100","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T314:AO314)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T101","v":0},{"$f":"'Data Input'!U101","v":0},{"$f":"'Data Input'!V101","v":0},{"$f":"'Data Input'!W101","v":6.3260439389727349E-2},{"$f":"'Data Input'!X101","v":6.3260439389727349E-2},{"$f":"'Data Input'!Y101","v":0.11701268941227194},{"$f":"'Data Input'!Z101","v":0.11701268941227194},{"$f":"'Data Input'!AA101","v":0.11701268941227194},{"$f":"'Data Input'!AB101","v":7.9059272389729804E-2},{"$f":"'Data Input'!AC101","v":7.9059272389729804E-2},{"$f":"'Data Input'!AD101","v":7.9059272389729804E-2},{"$f":"'Data Input'!AE101","v":8.468369108801764E-2},{"$f":"'Data Input'!AF101","v":8.468369108801764E-2},{"$f":"'Data Input'!AG101","v":8.468369108801764E-2},{"$f":"'Data Input'!AH101","v":1.0404054183495741E-2},{"$f":"'Data Input'!AI101","v":1.0404054183495741E-2},{"$f":"'Data Input'!AJ101","v":1.0404054183495741E-2},{"$f":"'Data Input'!AK101","v":0},{"$f":"'Data Input'!AL101","v":0},{"$f":"'Data Input'!AM101","v":0},{"$f":"'Data Input'!AN101","v":0},{"$f":"'Data Input'!AO101","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T315:AO315)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T102","v":0},{"$f":"'Data Input'!U102","v":0},{"$f":"'Data Input'!V102","v":0},{"$f":"'Data Input'!W102","v":6.0069939970676514E-2},{"$f":"'Data Input'!X102","v":6.0069939970676514E-2},{"$f":"'Data Input'!Y102","v":7.6091961038841319E-2},{"$f":"'Data Input'!Z102","v":7.6091961038841319E-2},{"$f":"'Data Input'!AA102","v":7.6091961038841319E-2},{"$f":"'Data Input'!AB102","v":9.4658033663822513E-2},{"$f":"'Data Input'!AC102","v":9.4658033663822513E-2},{"$f":"'Data Input'!AD102","v":9.4658033663822513E-2},{"$f":"'Data Input'!AE102","v":9.4946170333056371E-2},{"$f":"'Data Input'!AF102","v":9.4946170333056371E-2},{"$f":"'Data Input'!AG102","v":9.4946170333056371E-2},{"$f":"'Data Input'!AH102","v":2.7590541650495421E-2},{"$f":"'Data Input'!AI102","v":2.7590541650495421E-2},{"$f":"'Data Input'!AJ102","v":2.7590541650495421E-2},{"$f":"'Data Input'!AK102","v":0},{"$f":"'Data Input'!AL102","v":0},{"$f":"'Data Input'!AM102","v":0},{"$f":"'Data Input'!AN102","v":0},{"$f":"'Data Input'!AO102","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T316:AO316)","v":0.99999999999999956},null,null,null,null,null,{"$f":"'Data Input'!T103","v":0},{"$f":"'Data Input'!U103","v":0},{"$f":"'Data Input'!V103","v":0},{"$f":"'Data Input'!W103","v":6.457462582994386E-2},{"$f":"'Data Input'!X103","v":6.457462582994386E-2},{"$f":"'Data Input'!Y103","v":0.1068917012384142},{"$f":"'Data Input'!Z103","v":0.1068917012384142},{"$f":"'Data Input'!AA103","v":0.1068917012384142},{"$f":"'Data Input'!AB103","v":9.1138074190592375E-2},{"$f":"'Data Input'!AC103","v":9.1138074190592375E-2},{"$f":"'Data Input'!AD103","v":9.1138074190592375E-2},{"$f":"'Data Input'!AE103","v":8.498264440459273E-2},{"$f":"'Data Input'!AF103","v":8.498264440459273E-2},{"$f":"'Data Input'!AG103","v":8.498264440459273E-2},{"$f":"'Data Input'!AH103","v":7.2711629464380723E-3},{"$f":"'Data Input'!AI103","v":7.2711629464380723E-3},{"$f":"'Data Input'!AJ103","v":7.2711629464380723E-3},{"$f":"'Data Input'!AK103","v":0},{"$f":"'Data Input'!AL103","v":0},{"$f":"'Data Input'!AM103","v":0},{"$f":"'Data Input'!AN103","v":0},{"$f":"'Data Input'!AO103","v":0}]
[]
[null,null,null,null,null,"Base Commodity Prices to Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":4117.1084771827227},null,null,null,null,null,{"$f":"'Data Input'!T85","v":0},{"$f":"'Data Input'!U85","v":0},{"$f":"'Data Input'!V85","v":3568.3341492885752},{"$f":"'Data Input'!W85","v":3568.3341492885752},{"$f":"'Data Input'!X85","v":3568.3341492885752},{"$f":"'Data Input'!Y85","v":3551.6047568878917},{"$f":"'Data Input'!Z85","v":3551.6047568878917},{"$f":"'Data Input'!AA85","v":3551.6047568878917},{"$f":"'Data Input'!AB85","v":4102.2186223549697},{"$f":"'Data Input'!AC85","v":4102.2186223549697},{"$f":"'Data Input'!AD85","v":4102.2186223549697},{"$f":"'Data Input'!AE85","v":5182.9303069632515},{"$f":"'Data Input'!AF85","v":5182.9303069632515},{"$f":"'Data Input'!AG85","v":5182.9303069632515},{"$f":"'Data Input'!AH85","v":4757.1085861105512},{"$f":"'Data Input'!AI85","v":4757.1085861105512},{"$f":"'Data Input'!AJ85","v":4757.1085861105512},{"$f":"'Data Input'!AK85","v":0},{"$f":"'Data Input'!AL85","v":0},{"$f":"'Data Input'!AM85","v":0},{"$f":"'Data Input'!AN85","v":0},{"$f":"'Data Input'!AO85","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N346/N329*1000),0,N346/N329*1000)","v":4791.817959125754},null,null,null,null,null,{"$f":"'Data Input'!T86","v":0},{"$f":"'Data Input'!U86","v":0},{"$f":"'Data Input'!V86","v":4010.1517932253942},{"$f":"'Data Input'!W86","v":4010.1517932253942},{"$f":"'Data Input'!X86","v":4010.1517932253942},{"$f":"'Data Input'!Y86","v":4095.0110471555581},{"$f":"'Data Input'!Z86","v":4095.0110471555581},{"$f":"'Data Input'!AA86","v":4095.0110471555581},{"$f":"'Data Input'!AB86","v":4728.8587809482133},{"$f":"'Data Input'!AC86","v":4728.8587809482133},{"$f":"'Data Input'!AD86","v":4728.8587809482133},{"$f":"'Data Input'!AE86","v":5890.63729842264},{"$f":"'Data Input'!AF86","v":5890.63729842264},{"$f":"'Data Input'!AG86","v":5890.63729842264},{"$f":"'Data Input'!AH86","v":5873.0659660160163},{"$f":"'Data Input'!AI86","v":5873.0659660160163},{"$f":"'Data Input'!AJ86","v":5873.0659660160163},{"$f":"'Data Input'!AK86","v":0},{"$f":"'Data Input'!AL86","v":0},{"$f":"'Data Input'!AM86","v":0},{"$f":"'Data Input'!AN86","v":0},{"$f":"'Data Input'!AO86","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N347/N330*1000),0,N347/N330*1000)","v":3011.6059910997769},null,null,null,null,null,{"$f":"'Data Input'!T87","v":0},{"$f":"'Data Input'!U87","v":0},{"$f":"'Data Input'!V87","v":2699.2661184394965},{"$f":"'Data Input'!W87","v":2699.2661184394965},{"$f":"'Data Input'!X87","v":2699.2661184394965},{"$f":"'Data Input'!Y87","v":2797.4594245495941},{"$f":"'Data Input'!Z87","v":2797.4594245495941},{"$f":"'Data Input'!AA87","v":2797.4594245495941},{"$f":"'Data Input'!AB87","v":3044.6923413457012},{"$f":"'Data Input'!AC87","v":3044.6923413457012},{"$f":"'Data Input'!AD87","v":3044.6923413457012},{"$f":"'Data Input'!AE87","v":3382.9569116678049},{"$f":"'Data Input'!AF87","v":3382.9569116678049},{"$f":"'Data Input'!AG87","v":3382.9569116678049},{"$f":"'Data Input'!AH87","v":3412.1442085532117},{"$f":"'Data Input'!AI87","v":3412.1442085532117},{"$f":"'Data Input'!AJ87","v":3412.1442085532117},{"$f":"'Data Input'!AK87","v":0},{"$f":"'Data Input'!AL87","v":0},{"$f":"'Data Input'!AM87","v":0},{"$f":"'Data Input'!AN87","v":0},{"$f":"'Data Input'!AO87","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N348/N331*1000),0,N348/N331*1000)","v":3194.4289034778385},null,null,null,null,null,{"$f":"'Data Input'!T88","v":0},{"$f":"'Data Input'!U88","v":0},{"$f":"'Data Input'!V88","v":2612.0898078862297},{"$f":"'Data Input'!W88","v":2612.0898078862297},{"$f":"'Data Input'!X88","v":2612.0898078862297},{"$f":"'Data Input'!Y88","v":2754.0075751490053},{"$f":"'Data Input'!Z88","v":2754.0075751490053},{"$f":"'Data Input'!AA88","v":2754.0075751490053},{"$f":"'Data Input'!AB88","v":2962.1845678580353},{"$f":"'Data Input'!AC88","v":2962.1845678580353},{"$f":"'Data Input'!AD88","v":2962.1845678580353},{"$f":"'Data Input'!AE88","v":3771.4125228272146},{"$f":"'Data Input'!AF88","v":3771.4125228272146},{"$f":"'Data Input'!AG88","v":3771.4125228272146},{"$f":"'Data Input'!AH88","v":4065.5479391499857},{"$f":"'Data Input'!AI88","v":4065.5479391499857},{"$f":"'Data Input'!AJ88","v":4065.5479391499857},{"$f":"'Data Input'!AK88","v":0},{"$f":"'Data Input'!AL88","v":0},{"$f":"'Data Input'!AM88","v":0},{"$f":"'Data Input'!AN88","v":0},{"$f":"'Data Input'!AO88","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N349/N332*1000),0,N349/N332*1000)","v":3323.1193393929789},null,null,null,null,null,{"$f":"'Data Input'!T89","v":0},{"$f":"'Data Input'!U89","v":0},{"$f":"'Data Input'!V89","v":2974.0400661060639},{"$f":"'Data Input'!W89","v":2974.0400661060639},{"$f":"'Data Input'!X89","v":2974.0400661060639},{"$f":"'Data Input'!Y89","v":3019.5919795131663},{"$f":"'Data Input'!Z89","v":3019.5919795131663},{"$f":"'Data Input'!AA89","v":3019.5919795131663},{"$f":"'Data Input'!AB89","v":3246.7506948069081},{"$f":"'Data Input'!AC89","v":3246.7506948069081},{"$f":"'Data Input'!AD89","v":3246.7506948069081},{"$f":"'Data Input'!AE89","v":3899.1342314654435},{"$f":"'Data Input'!AF89","v":3899.1342314654435},{"$f":"'Data Input'!AG89","v":3899.1342314654435},{"$f":"'Data Input'!AH89","v":4076.9401518321224},{"$f":"'Data Input'!AI89","v":4076.9401518321224},{"$f":"'Data Input'!AJ89","v":4076.9401518321224},{"$f":"'Data Input'!AK89","v":0},{"$f":"'Data Input'!AL89","v":0},{"$f":"'Data Input'!AM89","v":0},{"$f":"'Data Input'!AN89","v":0},{"$f":"'Data Input'!AO89","v":0}]
[]
[null,null,null,null,null,"Exchange Rates"]
[null,null,null,null,null,"Average Conversion Rate to model (Sales)",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"T291","v":0.66772779204336674},{"$f":"U291","v":0.66772779204336663},0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,"CALCULATIONS",null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T328:AO328)","v":223370.42303720047},null,null,null,null,null,{"$f":"T312*$N305","v":0},0,0,{"$f":"W312*$N305","v":9475.3927726754609},9475.3927726754609,27897.471751957459,27897.471751957459,27897.471751957459,19266.275792425211,19266.275792425211,19266.275792425211,14336.604950022071,14336.604950022071,14336.604950022071,6639.5266695451137,6639.5266695451137,{"$f":"AJ312*$N305","v":6639.5266695451137},0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T329:AO329)","v":121250.89582014094},null,null,null,null,null,{"$f":"T313*$N306","v":0},0,0,7936.8572424923677,7936.8572424923677,12031.073185787773,12031.073185787773,12031.073185787773,11040.922909089346,11040.922909089346,11040.922909089346,10322.017243609185,10322.017243609185,10322.017243609185,1731.7137732324313,1731.7137732324313,1731.7137732324313,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T330:AO330)","v":479158.33320018998},null,null,null,null,null,{"$f":"T314*$N307","v":0},0,0,30311.766695493407,30311.766695493407,56067.605222055754,56067.605222055754,56067.605222055754,37881.909182282739,37881.909182282739,37881.909182282739,40576.896270974328,40576.896270974328,40576.896270974328,4985.1892610882842,4985.1892610882842,4985.1892610882842,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T331:AO331)","v":52808.277959555919},null,null,null,null,null,{"$f":"T315*$N308","v":0},0,0,3172.1900869853239,3172.1900869853239,4018.2854290268324,4018.2854290268324,4018.2854290268324,4998.7277528241411,4998.7277528241411,4998.7277528241411,5013.9437541433836,5013.9437541433836,5013.9437541433836,1457.0089925340671,1457.0089925340671,1457.0089925340671,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T332:AO332)","v":2080247.5559901325},null,null,null,null,null,{"$f":"T316*$N309","v":0},0,0,134331.20756171801,134331.20756171801,222361.20025683858,222361.20025683858,222361.20025683858,189589.75609262718,189589.75609262718,189589.75609262718,176784.93832423256,176784.93832423256,176784.93832423256,15125.818948533812,15125.818948533812,15125.818948533812,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N328:N332)","v":2956835.4860072201},null,null,null,null,null,{"$f":"SUM(T328:T332)","v":0},{"$f":"SUM(U328:U332)","v":0},{"$f":"SUM(V328:V332)","v":0},{"$f":"SUM(W328:W332)","v":185227.41435936457},185227.41435936457,322375.6358456664,322375.6358456664,322375.6358456664,262777.59172924864,262777.59172924864,262777.59172924864,247034.40054298152,247034.40054298152,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,{"$f":"SUM(AN328:AN332)","v":0},{"$f":"SUM(AO328:AO332)","v":0}]
[]
[null,null,null,null,null,"Aggregate sales phasing",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T333/SUM($T$333:$AO$333)","v":0},{"$f":"U333/SUM($T$333:$AO$333)","v":0},{"$f":"V333/SUM($T$333:$AO$333)","v":0},{"$f":"W333/SUM($T$333:$AO$333)","v":6.2643801197572721E-2},6.2643801197572721E-2,0.10902724800593767,0.10902724800593767,0.10902724800593767,8.8871224987931915E-2,8.8871224987931915E-2,8.8871224987931915E-2,8.3546887106852832E-2,8.3546887106852832E-2,8.3546887106852832E-2,1.012543910089579E-2,1.012543910089579E-2,1.012543910089579E-2,0]
[]
[null,null,null,null,null,"Butter",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(T337:AO337)","v":0},null,null,null,null,null,{"$f":"T328*SUM($L59:$M59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(T338:AO338)","v":0},null,null,null,null,null,{"$f":"T329*SUM($L60:$M60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(T339:AO339)","v":0},null,null,null,null,null,{"$f":"T330*SUM($L61:$M61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(T340:AO340)","v":0},null,null,null,null,null,{"$f":"T331*SUM($L62:$M62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(T341:AO341)","v":0},null,null,null,null,null,{"$f":"T332*SUM($L63:$M63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000s kgMS",null,null,null,{"$f":"SUM(N337:N341)","v":0},null,null,null,null,null,{"$f":"SUM(T337:T341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Notional Sales Revenue"]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T345:AO345)","v":919640.26223834895},null,null,null,null,null,{"$f":"T328*T319/1000","v":0},0,0,33811.367608660003,33811.367608660003,99080.793379397684,99080.793379397684,99080.793379397684,79034.475339113458,79034.475339113458,79034.475339113458,74305.624294428766,74305.624294428766,74305.624294428766,31584.949327403054,31584.949327403054,31584.949327403054,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T346:AO346)","v":581012.22015103721},null,null,null,null,null,{"$f":"T329*T320/1000","v":0},0,0,31828.002303554724,31828.002303554724,49267.377604937938,49267.377604937938,49267.377604937938,52210.965248419445,52210.965248419445,52210.965248419445,60803.259770165911,60803.259770165911,60803.259770165911,10170.46922445257,10170.46922445257,10170.46922445257,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T347:AO347)","v":1443036.1069510751},null,null,null,null,null,{"$f":"T330*T321/1000","v":0},0,0,81819.524831188101,81819.524831188101,156846.85064036591,156846.85064036591,156846.85064036591,115338.75876284964,115338.75876284964,115338.75876284964,137269.89169392019,137269.89169392019,137269.89169392019,17010.184665764053,17010.184665764053,17010.184665764053,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T348:AO348)","v":168692.28945689712},null,null,null,null,null,{"$f":"T331*T322/1000","v":0},0,0,8286.0453948920967,8286.0453948920967,11066.388510650768,11066.388510650768,11066.388510650768,14807.154208339347,14807.154208339347,14807.154208339347,18909.650263127656,18909.650263127656,18909.650263127656,5923.5399069198729,5923.5399069198729,5923.5399069198729,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T349:AO349)","v":6912910.8840357875},null,null,null,null,null,{"$f":"T332*T323/1000","v":0},0,0,399506.39341695921,399506.39341695921,671440.09685047076,671440.09685047076,671440.09685047076,615550.67232200957,615550.67232200957,615550.67232200957,689308.20462752238,689308.20462752238,689308.20462752238,61667.058600620636,61667.058600620636,61667.058600620636,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(N345:N349)","v":10025291.762833146},null,null,null,null,null,{"$f":"SUM(T345:T349)","v":0},{"$f":"SUM(U345:U349)","v":0},0,555251.33355525415,555251.33355525415,987701.50698582316,987701.50698582316,987701.50698582316,876942.02588073141,876942.02588073141,876942.02588073141,980596.6306491649,980596.6306491649,980596.6306491649,126356.20172516018,126356.20172516018,126356.20172516018,0,0,0,{"$f":"SUM(AN345:AN349)","v":0},{"$f":"SUM(AO345:AO349)","v":0}]
[]
[null,null,null,null,null,"Notional Sales Revenue (NZD)"]
[null,null,null,null,null,"Butter",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T353:AO353)","v":1377268.2119821389},null,null,null,null,null,{"$f":"T345/T$326","v":0},{"$f":"U345/U$326","v":0},0,50636.453973543852,50636.453973543867,148385.00742374777,148385.0074237478,148385.0074237478,118363.31553199815,118363.31553199816,118363.31553199815,111281.31130657336,111281.31130657335,111281.31130657336,47302.133749364322,47302.133749364315,47302.133749364322,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T354:AO354)","v":870133.34935937822},null,null,null,null,null,{"$f":"T346/T$326","v":0},0,0,47666.133838993475,47666.13383899349,73783.625890680589,73783.625890680603,73783.625890680603,78191.990614385737,78191.990614385752,78191.990614385737,91059.950618645133,91059.950618645118,91059.950618645133,15231.46010341896,15231.460103418956,15231.46010341896,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T355:AO355)","v":2161114.3405235936},null,null,null,null,null,{"$f":"T347/T$326","v":0},0,0,122534.25094199792,122534.25094199793,234896.39417341974,234896.39417341977,234896.39417341977,172733.20077017066,172733.20077017069,172733.20077017066,205577.62209335295,205577.6220933529,205577.62209335295,25474.729176255853,25474.729176255849,25474.729176255853,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T356:AO356)","v":252636.31597640782},null,null,null,null,null,{"$f":"T348/T$326","v":0},0,0,12409.316331637647,12409.316331637649,16573.203395931199,16573.203395931203,16573.203395931203,22175.434937381895,22175.434937381899,22175.434937381895,28319.399744109407,28319.399744109403,28319.399744109407,8871.1896936216781,8871.1896936216763,8871.1896936216781,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T357:AO357)","v":10352887.758170201},null,null,null,null,null,{"$f":"T349/T$326","v":0},0,0,598307.27158202906,598307.27158202906,1005559.6080488783,1005559.6080488784,1005559.6080488784,921858.696997341,921858.69699734123,921858.696997341,1032319.176828204,1032319.1768282037,1032319.176828204,92353.589794290863,92353.589794290849,92353.589794290863,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N353:N357)","v":15014039.97601172},null,null,null,null,null,{"$f":"SUM(T353:T357)","v":0},0,{"$f":"SUM(V353:V357)","v":0},831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"USD / MT",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":4117.1084771827227}]
[null,null,null,null,null,"AMF",null,null,null,"USD / MT",null,null,null,4791.817959125754]
[null,null,null,null,null,"SMP",null,null,null,"USD / MT",null,null,null,3011.6059910997769]
[null,null,null,null,null,"BMP",null,null,null,"USD / MT",null,null,null,3194.4289034778385]
[null,null,null,null,null,"WMP",null,null,null,"USD / MT",null,null,null,3323.1193393929789]
[null,null,null,null,null,"Total",null,null,null,"USD / MT",null,null,null,3390.5477021891593]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"IF(ISERROR(N353/N328*1000),0,N353/N328*1000)","v":6165.8486081336132}]
[null,null,null,null,null,"AMF",null,null,null,"NZD / MT",null,null,null,7176.3045004640753]
[null,null,null,null,null,"SMP",null,null,null,"NZD / MT",null,null,null,4510.2301072173786]
[null,null,null,null,null,"BMP",null,null,null,"NZD / MT",null,null,null,4784.0286738736959]
[null,null,null,null,null,"WMP",null,null,null,"NZD / MT",null,null,null,4976.757563473041]
[null,null,null,null,null,"Total",null,null,null,"NZD / MT",null,null,null,5077.7393761213325]
[]
[null,null,null,null,null,"Revenue"]
[null,null,null,null,null,"At Average Conversion Rate (Sales)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T377:AO377)","v":15014039.976011716},null,null,null,null,null,{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Receivables",{"$f":"F380","v":"Receivables"},{"$f":"G380&J380","v":"ReceivablesDebit"},{"$f":"E380&F380","v":"1Receivables"},"Debit",null,null,null,{"$f":"N377","v":15014039.976011716},null,null,null,null,null,{"$f":"T377","v":0},0,0,831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[null,null,null,null,{"$f":"E380","v":1},"Sales",{"$f":"F381","v":"Sales"},{"$f":"G381&J381","v":"SalesCredit"},{"$f":"E381&F381","v":"1Sales"},"Credit",null,null,null,{"$f":"-N380","v":-15014039.976011716},null,null,null,null,null,{"$f":"-T380","v":0},0,0,-831553.42666820192,-831553.42666820204,-1479197.8389326576,-1479197.8389326578,-1479197.8389326578,-1313322.6388512775,-1313322.6388512778,-1313322.6388512775,-1468557.4605908848,-1468557.4605908846,-1468557.4605908848,-189233.10251695168,-189233.10251695165,-189233.10251695168,0,{"$f":"-AL380","v":0},0,{"$f":"-AN380","v":0},{"$f":"-AO380","v":0}]
[]
[null,null,null,"DOWNGRADE REVENUE OFFSET"]
[]
[null,null,null,"COMMENT",null,"Per Data Input tab, downgrade allowances have been bundled into net average sales prices in this model."]
[]
[]
[]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Notional Sales Revenue"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"Calculations!J345","v":"USD 000s"},{"$f":"\"Row \"&ROW(K345)","v":"Row 345"},null,null,{"$f":"SUM(T392:AO392)","v":919640.26223834895},null,null,null,null,null,{"$f":"Calculations!T345","v":0},{"$f":"Calculations!U345","v":0},{"$f":"Calculations!V345","v":0},{"$f":"Calculations!W345","v":33811.367608660003},{"$f":"Calculations!X345","v":33811.367608660003},{"$f":"Calculations!Y345","v":99080.793379397684},{"$f":"Calculations!Z345","v":99080.793379397684},{"$f":"Calculations!AA345","v":99080.793379397684},{"$f":"Calculations!AB345","v":79034.475339113458},{"$f":"Calculations!AC345","v":79034.475339113458},{"$f":"Calculations!AD345","v":79034.475339113458},{"$f":"Calculations!AE345","v":74305.624294428766},{"$f":"Calculations!AF345","v":74305.624294428766},{"$f":"Calculations!AG345","v":74305.624294428766},{"$f":"Calculations!AH345","v":31584.949327403054},{"$f":"Calculations!AI345","v":31584.949327403054},{"$f":"Calculations!AJ345","v":31584.949327403054},{"$f":"Calculations!AK345","v":0},{"$f":"Calculations!AL345","v":0},{"$f":"Calculations!AM345","v":0},{"$f":"Calculations!AN345","v":0},{"$f":"Calculations!AO345","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"Calculations!J346","v":"USD 000s"},{"$f":"\"Row \"&ROW(K346)","v":"Row 346"},null,null,{"$f":"SUM(T393:AO393)","v":581012.22015103721},null,null,null,null,null,{"$f":"Calculations!T346","v":0},{"$f":"Calculations!U346","v":0},{"$f":"Calculations!V346","v":0},{"$f":"Calculations!W346","v":31828.002303554724},{"$f":"Calculations!X346","v":31828.002303554724},{"$f":"Calculations!Y346","v":49267.377604937938},{"$f":"Calculations!Z346","v":49267.377604937938},{"$f":"Calculations!AA346","v":49267.377604937938},{"$f":"Calculations!AB346","v":52210.965248419445},{"$f":"Calculations!AC346","v":52210.965248419445},{"$f":"Calculations!AD346","v":52210.965248419445},{"$f":"Calculations!AE346","v":60803.259770165911},{"$f":"Calculations!AF346","v":60803.259770165911},{"$f":"Calculations!AG346","v":60803.259770165911},{"$f":"Calculations!AH346","v":10170.46922445257},{"$f":"Calculations!AI346","v":10170.46922445257},{"$f":"Calculations!AJ346","v":10170.46922445257},{"$f":"Calculations!AK346","v":0},{"$f":"Calculations!AL346","v":0},{"$f":"Calculations!AM346","v":0},{"$f":"Calculations!AN346","v":0},{"$f":"Calculations!AO346","v":0}]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"Calculations!J347","v":"USD 000s"},"Row 347",null,null,1443036.1069510751,null,null,null,null,null,{"$f":"Calculations!T347","v":0},{"$f":"Calculations!U347","v":0},{"$f":"Calculations!V347","v":0},{"$f":"Calculations!W347","v":81819.524831188101},{"$f":"Calculations!X347","v":81819.524831188101},{"$f":"Calculations!Y347","v":156846.85064036591},{"$f":"Calculations!Z347","v":156846.85064036591},{"$f":"Calculations!AA347","v":156846.85064036591},{"$f":"Calculations!AB347","v":115338.75876284964},{"$f":"Calculations!AC347","v":115338.75876284964},{"$f":"Calculations!AD347","v":115338.75876284964},{"$f":"Calculations!AE347","v":137269.89169392019},{"$f":"Calculations!AF347","v":137269.89169392019},{"$f":"Calculations!AG347","v":137269.89169392019},{"$f":"Calculations!AH347","v":17010.184665764053},{"$f":"Calculations!AI347","v":17010.184665764053},{"$f":"Calculations!AJ347","v":17010.184665764053},{"$f":"Calculations!AK347","v":0},{"$f":"Calculations!AL347","v":0},{"$f":"Calculations!AM347","v":0},{"$f":"Calculations!AN347","v":0},{"$f":"Calculations!AO347","v":0}]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"Calculations!J348","v":"USD 000s"},"Row 348",null,null,168692.28945689712,null,null,null,null,null,{"$f":"Calculations!T348","v":0},{"$f":"Calculations!U348","v":0},{"$f":"Calculations!V348","v":0},{"$f":"Calculations!W348","v":8286.0453948920967},{"$f":"Calculations!X348","v":8286.0453948920967},{"$f":"Calculations!Y348","v":11066.388510650768},{"$f":"Calculations!Z348","v":11066.388510650768},{"$f":"Calculations!AA348","v":11066.388510650768},{"$f":"Calculations!AB348","v":14807.154208339347},{"$f":"Calculations!AC348","v":14807.154208339347},{"$f":"Calculations!AD348","v":14807.154208339347},{"$f":"Calculations!AE348","v":18909.650263127656},{"$f":"Calculations!AF348","v":18909.650263127656},{"$f":"Calculations!AG348","v":18909.650263127656},{"$f":"Calculations!AH348","v":5923.5399069198729},{"$f":"Calculations!AI348","v":5923.5399069198729},{"$f":"Calculations!AJ348","v":5923.5399069198729},{"$f":"Calculations!AK348","v":0},{"$f":"Calculations!AL348","v":0},{"$f":"Calculations!AM348","v":0},{"$f":"Calculations!AN348","v":0},{"$f":"Calculations!AO348","v":0}]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"Calculations!J349","v":"USD 000s"},"Row 349",null,null,6912910.8840357875,null,null,null,null,null,{"$f":"Calculations!T349","v":0},{"$f":"Calculations!U349","v":0},{"$f":"Calculations!V349","v":0},{"$f":"Calculations!W349","v":399506.39341695921},{"$f":"Calculations!X349","v":399506.39341695921},{"$f":"Calculations!Y349","v":671440.09685047076},{"$f":"Calculations!Z349","v":671440.09685047076},{"$f":"Calculations!AA349","v":671440.09685047076},{"$f":"Calculations!AB349","v":615550.67232200957},{"$f":"Calculations!AC349","v":615550.67232200957},{"$f":"Calculations!AD349","v":615550.67232200957},{"$f":"Calculations!AE349","v":689308.20462752238},{"$f":"Calculations!AF349","v":689308.20462752238},{"$f":"Calculations!AG349","v":689308.20462752238},{"$f":"Calculations!AH349","v":61667.058600620636},{"$f":"Calculations!AI349","v":61667.058600620636},{"$f":"Calculations!AJ349","v":61667.058600620636},{"$f":"Calculations!AK349","v":0},{"$f":"Calculations!AL349","v":0},{"$f":"Calculations!AM349","v":0},{"$f":"Calculations!AN349","v":0},{"$f":"Calculations!AO349","v":0}]
[]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K326)","v":"Row 326"},null,null,null,null,null,null,null,null,{"$f":"T291","v":0.66772779204336674},{"$f":"U291","v":0.66772779204336663},0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,"Calculation",null,"Placement Specs Downgrade Adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L108:P108)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Edible Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L109:P109)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Stockfood Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L110:P110)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,{"$f":"F400","v":"Placement Specs Downgrade Adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T422:AO422)","v":0},null,null,null,null,null,{"$f":"T392*$N401","v":0},{"$f":"U392*$N401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T422:T426)","v":0},{"$f":"SUM(U422:U426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F407","v":"Edible Downgrade adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T430:AO430)","v":0},null,null,null,null,null,{"$f":"T392*$N408","v":0},{"$f":"U392*$N408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T430:T434)","v":0},{"$f":"SUM(U430:U434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F414","v":"Stockfood Downgrade adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T438:AO438)","v":0},null,null,null,null,null,{"$f":"T392*$N415","v":0},{"$f":"U392*$N415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T438:T442)","v":0},{"$f":"SUM(U438:U442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Downgrade Revenue Adjustment (stockfood / edible / placement) - USD"]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T446:AO446)","v":0},null,null,null,null,null,{"$f":"SUM(T422,T430,T438)","v":0},{"$f":"SUM(U422,U430,U438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T423,T431,T439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T424,T432,T440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T425,T433,T441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T426,T434,T442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T446:T450)","v":0},{"$f":"SUM(U446:U450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Downgrade Revenue Adjustment (stockfood / edible / placement) - NZD"]
[null,null,null,null,null,"Butter",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T454:AO454)","v":0},null,null,null,null,null,{"$f":"T446/T$398","v":0},{"$f":"U446/U$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T447/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T448/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T449/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T450/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T454:T458)","v":0},{"$f":"SUM(U454:U458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Downgrade expense (excl rework)",{"$f":"F462","v":"Downgrade expense (excl rework)"},{"$f":"G462&J462","v":"Downgrade expense (excl rework)Debit"},{"$f":"E462&F462","v":"1Downgrade expense (excl rework)"},"Debit",null,null,null,{"$f":"SUM(T462:AO462)","v":0},null,null,null,null,null,{"$f":"T904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Receivables",{"$f":"F463","v":"Receivables"},{"$f":"G463&J463","v":"ReceivablesCredit"},{"$f":"E463&F463","v":"1Receivables"},"Credit",null,null,null,{"$f":"-N462","v":0},null,null,null,null,null,{"$f":"-T462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"COMMISSION"]
[]
[null,null,null,"COMMENT",null,"USD / NZD costs & variable sales support costs bundled together in this model."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"USD fixed costs",null,null,null,"USD 000s",null,null,null,{"$f":"'Data Input'!N114","v":0}]
[null,null,null,null,null,"NZD fixed costs",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N115","v":131953.59857564062}]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N116","v":0}]
[null,null,null,null,null,"Sales support cost across all volume",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N117","v":0}]
[]
[null,null,null,null,null,"GDT fees schedule thresholds"]
[null,null,null,null,null,"Base threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N120","v":0}]
[null,null,null,null,null,"2nd level threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N121","v":50000}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N122","v":250000}]
[]
[null,null,null,null,null,"Base threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N124","v":0}]
[null,null,null,null,null,"2nd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N125","v":30}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N126","v":20}]
[null,null,null,null,null,"Commission costs beyond 3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N127","v":5}]
[]
[null,null,null,null,null,"Fixed commission phasing",null,null,null,"%",null,null,null,{"$f":"SUM(V487:AJ487)","v":1},null,null,null,null,null,null,null,{"$f":"'Data Input'!V129","v":8.3333333333333329E-2},{"$f":"'Data Input'!W129","v":8.3333333333333329E-2},{"$f":"'Data Input'!X129","v":8.3333333333333329E-2},{"$f":"'Data Input'!Y129","v":8.3333333333333329E-2},{"$f":"'Data Input'!Z129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AA129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AB129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AC129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AD129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AE129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AF129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AG129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AH129","v":0},{"$f":"'Data Input'!AI129","v":0},{"$f":"'Data Input'!AJ129","v":0}]
[]
[null,null,null,null,null,"Total volume sold",null,null,null,"MT",{"$f":"\"Row \"&ROW(K333)","v":"Row 333"},null,null,{"$f":"SUM(T489:AO489)","v":2956835.4860072196},null,null,null,null,null,{"$f":"T333","v":0},{"$f":"U333","v":0},0,185227.41435936457,185227.41435936457,322375.6358456664,322375.6358456664,322375.6358456664,262777.59172924864,262777.59172924864,262777.59172924864,247034.40054298152,247034.40054298152,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,0,0]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Payments)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K292)","v":"Row 292"},null,null,null,null,null,null,null,null,{"$f":"T292","v":0.66772779204336674},{"$f":"U292","v":0.66772779204336674},{"$f":"V292","v":0.66772779204336674},{"$f":"W292","v":0.66772779204336674},0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,206995.62076259294]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(T291)","v":"Row 291"},null,null,{"$f":"IFERROR(N511/N512,\"\")","v":""},null,null,null,null,null,{"$f":"T291","v":0.66772779204336674},{"$f":"U291","v":0.66772779204336663},0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,"CALCULATIONS",null,"Sales Commission"]
[null,null,null,null,null,"Commission - Fixed USD Commission ",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T494:AO494)","v":0},null,null,null,null,null,null,null,{"$f":"$N$472*V487","v":0},{"$f":"$N$472*W487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Commission - Fixed USD Commission in NZD",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(V495:AO495)","v":0},null,null,null,null,null,null,null,{"$f":"V494/V490","v":0},{"$f":"W494/W490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Commission - Fixed NZD amount",null,null,null,"NZD 000s",null,null,null,{"$f":"N473","v":131953.59857564062},null,null,null,null,null,null,null,{"$f":"$N497*V487","v":10996.133214636717},10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,0,0,0]
[]
[null,null,null,null,null,"Annual Production Sold on GDT",null,null,null,"MT",null,null,null,{"$f":"N489*N474","v":0}]
[]
[null,null,null,null,null,"Annual GDT sales allocated to Base Level",null,null,null,"MT",null,null,null,{"$f":"MIN(N499,N478)","v":0}]
[null,null,null,null,null,"Annual GDT sales allocated to 2nd Level",null,null,null,"MT",null,null,null,{"$f":"MIN(N479-N478,N499-SUM(N501:N501))","v":0}]
[null,null,null,null,null,"Annual GDT sales allocated to 3rd Level",null,null,null,"MT",null,null,null,{"$f":"MIN(N480-N479,N499-SUM(N501:N502))","v":0}]
[null,null,null,null,null,"Annual GDT sales beyond 3rd level",null,null,null,"MT",null,null,null,{"$f":"MAX(0,N499-SUM(N501:N503))","v":0}]
[]
[null,null,null,null,null,"Total GDT variable costs based on fee schedule",null,null,null,"USD 000s",null,null,null,{"$f":"SUMPRODUCT($N$501:$N$504,$N$482:$N$485)/1000","v":0}]
[null,null,null,null,null,"Total variable sales support cost",null,null,null,"USD 000s",null,null,null,{"$f":"(N489*N475)/1000","v":0}]
[null,null,null,null,null,"Total variable cost",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(N506:N507)","v":0}]
[null,null,null,null,null,"Total variable cost",null,null,null,"USD / MT",null,null,null,{"$f":"$N$508/($N$489/1000)","v":0}]
[]
[null,null,null,null,null,"Total USD variable commission",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T511:AO511)","v":0},null,null,null,null,null,{"$f":"$N$509*T489/1000","v":0},{"$f":"$N$509*U489/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total NZD variable commission",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T512:AO512)","v":0},null,null,null,null,null,{"$f":"T511/T491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Commission (at ACR)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T514:AO514)","v":131953.59857564062},null,null,null,null,null,null,null,{"$f":"V512+V497+V495","v":10996.133214636717},10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Commission",{"$f":"F517","v":"Commission"},{"$f":"G517&J517","v":"CommissionDebit"},{"$f":"E517&F517","v":"1Commission"},"Debit",null,null,null,{"$f":"N514","v":131953.59857564062},null,null,null,null,null,{"$f":"T514","v":0},{"$f":"U514","v":0},10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,10996.133214636717,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E517","v":1},"Trade Creditors",{"$f":"F518","v":"Trade Creditors"},{"$f":"G518&J518","v":"Trade CreditorsCredit"},{"$f":"E518&F518","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"SUM(T518:AO518)","v":-131953.59857564062},null,null,null,null,null,{"$f":"-T517","v":0},{"$f":"-U517","v":0},-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,0,0,0,0,0,0,0,0]
[]
[null,null,null,"COST OF MILK"]
[]
[null,null,null,"COMMENT",null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,"DATA INPUT",null,"Milk Supply",null,null,null,"kgMS 000s",null,null,null,{"$f":"'Data Input'!N31","v":1539405.9846000001},null,null,null,null,null,{"$f":"'Data Input'!T31","v":14761.854100000011},{"$f":"'Data Input'!U31","v":19072.22229999999},{"$f":"'Data Input'!V31","v":100746.54169999983},{"$f":"'Data Input'!W31","v":179878.52279999998},{"$f":"'Data Input'!X31","v":213069.01860000004},{"$f":"'Data Input'!Y31","v":192271.06429999991},{"$f":"'Data Input'!Z31","v":183109.10400000017},{"$f":"'Data Input'!AA31","v":168249.69730000017},{"$f":"'Data Input'!AB31","v":136523.83189999982},{"$f":"'Data Input'!AC31","v":138163.32580000002},{"$f":"'Data Input'!AD31","v":118179.59229999996},{"$f":"'Data Input'!AE31","v":75381.209499999997}]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"N241","v":7.5527134681382257},null,null,null,null,null,{"$f":"T241","v":7.5527134681382257},7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257]
[]
[null,null,null,"CALCULATIONS",null,"Aggregate Commodity Milk Payments Amount",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T530:AE530)","v":11626692.312821008},null,null,null,null,null,{"$f":"T528*T526","v":111492.05427576158},{"$f":"U528*U526","v":144047.03023253614},760909.76236593805,1358570.9417803688,1609249.2464232144,1452168.25687188,1382970.5959195243,1270741.7548078911,1031125.3839129678,1043508.0115724298,892576.59842329426,569332.67623519909]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Cost of Milk",{"$f":"F533","v":"Cost of Milk"},{"$f":"G533&J533","v":"Cost of MilkDebit"},{"$f":"E533&F533","v":"1Cost of Milk"},"Debit",null,null,null,{"$f":"SUM(T533:AE533)","v":11626692.312821008},null,null,null,null,null,{"$f":"T530","v":111492.05427576158},144047.03023253614,760909.76236593805,1358570.9417803688,1609249.2464232144,1452168.25687188,1382970.5959195243,1270741.7548078911,1031125.3839129678,1043508.0115724298,892576.59842329426,569332.67623519909]
[null,null,null,null,{"$f":"E533","v":1},"Owing to Suppliers",{"$f":"F534","v":"Owing to Suppliers"},{"$f":"G534&J534","v":"Owing to SuppliersCredit"},{"$f":"E534&F534","v":"1Owing to Suppliers"},"Credit",null,null,null,{"$f":"-N533","v":-11626692.312821008},null,null,null,null,null,{"$f":"-T533","v":-111492.05427576158},{"$f":"-U533","v":-144047.03023253614},-760909.76236593805,-1358570.9417803688,-1609249.2464232144,-1452168.25687188,-1382970.5959195243,-1270741.7548078911,-1031125.3839129678,-1043508.0115724298,-892576.59842329426,-569332.67623519909]
[]
[null,null,null,"COLLECTION COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Milk Supply (collected)",null,null,null,"kgMS 000s",{"$f":"\"Row \"&ROW(K$21)","v":"Row 21"},null,null,{"$f":"N21","v":1539223.2123},null,null,null,null,null,{"$f":"T21","v":14760.60560000001},19056.609899999989,100746.54169999983,179835.65909999999,213062.34590000004,192262.47759999993,183109.10400000017,168248.20100000018,136523.83189999982,138163.32580000002,118179.59229999996,75274.917499999996]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F137","v":"By Product Diversion (Transport Cost)"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N137","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F138","v":"Farm Milk Collection"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N138","v":359142.73716822005}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T547:AE547)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T141","v":4.1339484661116865E-2},{"$f":"'Data Input'!U141","v":4.6249145357160584E-2},{"$f":"'Data Input'!V141","v":6.2829863893432078E-2},{"$f":"'Data Input'!W141","v":0.10249575535357698},{"$f":"'Data Input'!X141","v":0.13365315019486501},{"$f":"'Data Input'!Y141","v":0.1259140977600649},{"$f":"'Data Input'!Z141","v":0.11014017678808588},{"$f":"'Data Input'!AA141","v":0.10144143568645328},{"$f":"'Data Input'!AB141","v":7.6729035401349871E-2},{"$f":"'Data Input'!AC141","v":7.4888766820144004E-2},{"$f":"'Data Input'!AD141","v":6.6802603180710116E-2},{"$f":"'Data Input'!AE141","v":5.7516484903040691E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Fixed Collection Costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N544:N545)","v":359142.73716822005},null,null,null,null,null,{"$f":"$N549*T547","v":14846.775674317159},{"$f":"$N549*U547","v":16610.044655261529},{"$f":"$N549*V547","v":22564.889294593915},{"$f":"$N549*W547","v":36810.606125807877},48000.55819213904,45221.133717616554,39556.044563864816,36431.954874706789,27556.675794318049,26895.756698939094,23991.669756282674,20656.62782037264]
[]
[null,null,null,null,null,"Collection Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T551:AE551)","v":359142.73716822016},null,null,null,null,null,{"$f":"T549","v":14846.775674317159},{"$f":"U549","v":16610.044655261529},22564.889294593915,36810.606125807877,48000.55819213904,45221.133717616554,39556.044563864816,36431.954874706789,27556.675794318049,26895.756698939094,23991.669756282674,20656.62782037264]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Collection Costs",{"$f":"F554","v":"Collection Costs"},{"$f":"G554&J554","v":"Collection CostsDebit"},{"$f":"E554&F554","v":"1Collection Costs"},"Debit",null,null,null,{"$f":"SUM(T554:AE554)","v":359142.73716822016},null,null,null,null,null,{"$f":"T551","v":14846.775674317159},{"$f":"U551","v":16610.044655261529},22564.889294593915,36810.606125807877,48000.55819213904,45221.133717616554,39556.044563864816,36431.954874706789,27556.675794318049,26895.756698939094,23991.669756282674,20656.62782037264,0,0,0,0,0,0,0,0,{"$f":"AN551","v":0},{"$f":"AO551","v":0}]
[null,null,null,null,{"$f":"E554","v":1},"Trade Creditors",{"$f":"F555","v":"Trade Creditors"},{"$f":"G555&J555","v":"Trade CreditorsCredit"},{"$f":"E555&F555","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-N554","v":-359142.73716822016},null,null,null,null,null,{"$f":"-T554","v":-14846.775674317159},{"$f":"-U554","v":-16610.044655261529},-22564.889294593915,-36810.606125807877,-48000.55819213904,-45221.133717616554,-39556.044563864816,-36431.954874706789,-27556.675794318049,-26895.756698939094,-23991.669756282674,-20656.62782037264,0,0,0,0,0,0,0,0,{"$f":"-AN554","v":0},{"$f":"-AO554","v":0}]
[]
[null,null,null,"OPEX"]
[]
[null,null,null,"COMMENT",null,"All variable operating costs have been aggregated into the 'packaging costs' calculation."]
[null,null,null,null,null,"Similarly, all fixed opex and site overhead costs have been aggregated."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Milk Supply",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T564:AM564)","v":1539223.2123},null,null,null,null,null,{"$f":"T21","v":14760.60560000001},19056.609899999989,100746.54169999983,179835.65909999999,213062.34590000004,192262.47759999993,183109.10400000017,168248.20100000018,136523.83189999982,138163.32580000002,118179.59229999996,75274.917499999996]
[null,null,null,null,null,"Production",null,null,null,"MT",null,null,null,{"$f":"SUM(T565:AM565)","v":2956835.4860072196},null,null,null,null,null,{"$f":"T206","v":28050.475212812624},36566.575868189204,194237.25568318274,346581.77156789374,410518.37041688268,370379.79808666673,352447.80057570519,323860.69976079592,261638.23472765385,263447.58725379134,225221.20110647663,143885.71574716922]
[]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T568:AE568)","v":223370.42303720047},null,null,null,null,null,{"$f":"Calculations!T305","v":188.07296419804828},{"$f":"Calculations!U305","v":1237.4914697434292},{"$f":"Calculations!V305","v":11756.567762031576},{"$f":"Calculations!W305","v":23110.993974817848},{"$f":"Calculations!X305","v":31955.936378783532},{"$f":"Calculations!Y305","v":31763.885229510241},{"$f":"Calculations!Z305","v":29475.344488798346},{"$f":"Calculations!AA305","v":31497.493711225419},{"$f":"Calculations!AB305","v":23350.328003051607},{"$f":"Calculations!AC305","v":17262.228555057474},{"$f":"Calculations!AD305","v":12852.434061469567},{"$f":"Calculations!AE305","v":8919.646438513364}]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T569:AE569)","v":121250.89582014093},null,null,null,null,null,{"$f":"Calculations!T306","v":2626.7468743672835},{"$f":"Calculations!U306","v":4392.8447966380791},{"$f":"Calculations!V306","v":8934.704647857965},{"$f":"Calculations!W306","v":15151.71761965501},{"$f":"Calculations!X306","v":17109.925831916393},{"$f":"Calculations!Y306","v":15237.053151213222},{"$f":"Calculations!Z306","v":12850.509427026514},{"$f":"Calculations!AA306","v":12685.382248827676},{"$f":"Calculations!AB306","v":10874.252185151967},{"$f":"Calculations!AC306","v":7340.6706492083204},{"$f":"Calculations!AD306","v":7980.776385793858},{"$f":"Calculations!AE306","v":6066.3120024846457}]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T570:AE570)","v":479158.3332001901},null,null,null,null,null,{"$f":"Calculations!T307","v":4138.7131108048452},{"$f":"Calculations!U307","v":11126.518257706963},{"$f":"Calculations!V307","v":30880.516807266311},{"$f":"Calculations!W307","v":56568.489666620721},{"$f":"Calculations!X307","v":73896.393506224209},{"$f":"Calculations!Y307","v":70911.285816803065},{"$f":"Calculations!Z307","v":60130.626937504378},{"$f":"Calculations!AA307","v":66065.703061105407},{"$f":"Calculations!AB307","v":47456.670236467129},{"$f":"Calculations!AC307","v":21433.742456489992},{"$f":"Calculations!AD307","v":19042.158115119266},{"$f":"Calculations!AE307","v":17507.515228077762}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T571:AE571)","v":52808.277959555926},null,null,null,null,null,{"$f":"Calculations!T308","v":515.34326439474273},{"$f":"Calculations!U308","v":983.21724816525409},{"$f":"Calculations!V308","v":3196.0530950896537},{"$f":"Calculations!W308","v":5685.8062179444942},{"$f":"Calculations!X308","v":7127.5937421931076},{"$f":"Calculations!Y308","v":6758.7030585250768},{"$f":"Calculations!Z308","v":6160.4086214285644},{"$f":"Calculations!AA308","v":6504.952052389699},{"$f":"Calculations!AB308","v":5307.649552305259},{"$f":"Calculations!AC308","v":4050.7406512660341},{"$f":"Calculations!AD308","v":3731.47673614115},{"$f":"Calculations!AE308","v":2786.3337197128903}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T572:AE572)","v":2080247.5559901327},null,null,null,null,null,{"$f":"Calculations!T309","v":20581.598999047703},{"$f":"Calculations!U309","v":18826.504095935477},{"$f":"Calculations!V309","v":139469.41337093725},{"$f":"Calculations!W309","v":246064.76408885568},{"$f":"Calculations!X309","v":280428.52095776546},{"$f":"Calculations!Y309","v":245708.87083061517},{"$f":"Calculations!Z309","v":243830.91110094739},{"$f":"Calculations!AA309","v":207107.16868724773},{"$f":"Calculations!AB309","v":174649.3347506779},{"$f":"Calculations!AC309","v":213360.20494176954},{"$f":"Calculations!AD309","v":181614.35580795279},{"$f":"Calculations!AE309","v":108605.90835838056}]
[]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K326)","v":"Row 326"},null,null,null,null,null,null,null,null,{"$f":"T326","v":0.66772779204336674},{"$f":"U326","v":0.66772779204336663},0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336674,0.66772779204336663,0.66772779204336663,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,null,null,"Rework - downgrade adjustment"]
[null,null,null,null,null,"Rework Volume as % of Production Volume"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"'Data Input'!L157","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"'Data Input'!M157","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N157","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!O157","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!P157","v":0}]
[]
[null,null,null,null,null,"Rework Volume "]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T585:AO585)","v":0},null,null,null,null,null,{"$f":"$N578*T568","v":0},{"$f":"$N578*U568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T586:AO586)","v":0},null,null,null,null,null,{"$f":"$N579*T569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N580*T570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N581*T571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N582*T572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Manufacturer Volume"]
[null,null,null,null,null,"= Production Volume + Rework Volume"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T593:AE593)","v":223370.42303720047},null,null,null,null,null,{"$f":"T568+T585","v":188.07296419804828},1237.4914697434292,11756.567762031576,23110.993974817848,31955.936378783532,31763.885229510241,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T594:AE594)","v":121250.89582014093},null,null,null,null,null,{"$f":"T569+T586","v":2626.7468743672835},4392.8447966380791,8934.704647857965,15151.71761965501,17109.925831916393,15237.053151213222,12850.509427026514,12685.382248827676,10874.252185151967,7340.6706492083204,7980.776385793858,6066.3120024846457]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T595:AE595)","v":479158.3332001901},null,null,null,null,null,{"$f":"T570+T587","v":4138.7131108048452},11126.518257706963,30880.516807266311,56568.489666620721,73896.393506224209,70911.285816803065,60130.626937504378,66065.703061105407,47456.670236467129,21433.742456489992,19042.158115119266,17507.515228077762]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T596:AE596)","v":52808.277959555926},null,null,null,null,null,{"$f":"T571+T588","v":515.34326439474273},983.21724816525409,3196.0530950896537,5685.8062179444942,7127.5937421931076,6758.7030585250768,6160.4086214285644,6504.952052389699,5307.649552305259,4050.7406512660341,3731.47673614115,2786.3337197128903]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T597:AE597)","v":2080247.5559901327},null,null,null,null,null,{"$f":"T572+T589","v":20581.598999047703},18826.504095935477,139469.41337093725,246064.76408885568,280428.52095776546,245708.87083061517,243830.91110094739,207107.16868724773,174649.3347506779,213360.20494176954,181614.35580795279,108605.90835838056]
[]
[]
[null,null,null,null,null,"Variable Opex"]
[null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L158","v":174.8696748959573},{"$f":"'Data Input'!M158","v":174.8696748959573},{"$f":"'Data Input'!N158","v":174.8696748959573},{"$f":"'Data Input'!O158","v":174.8696748959573},{"$f":"'Data Input'!P158","v":174.8696748959573}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L159","v":0},{"$f":"'Data Input'!M159","v":0},{"$f":"'Data Input'!N159","v":0},{"$f":"'Data Input'!O159","v":0},{"$f":"'Data Input'!P159","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L160","v":0},{"$f":"'Data Input'!M160","v":0},{"$f":"'Data Input'!N160","v":0},{"$f":"'Data Input'!O160","v":0},{"$f":"'Data Input'!P160","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L161","v":0},{"$f":"'Data Input'!M161","v":0},{"$f":"'Data Input'!N161","v":0},{"$f":"'Data Input'!O161","v":0},{"$f":"'Data Input'!P161","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L162","v":0},{"$f":"'Data Input'!M162","v":0},{"$f":"'Data Input'!N162","v":0},{"$f":"'Data Input'!O162","v":0},{"$f":"'Data Input'!P162","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L163","v":0},{"$f":"'Data Input'!M163","v":0},{"$f":"'Data Input'!N163","v":0},{"$f":"'Data Input'!O163","v":0},{"$f":"'Data Input'!P163","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L164","v":0},{"$f":"'Data Input'!M164","v":0},{"$f":"'Data Input'!N164","v":0},{"$f":"'Data Input'!O164","v":0},{"$f":"'Data Input'!P164","v":0}]
[]
[null,null,null,null,null,"Fixed Opex"]
[null,null,null,null,null,{"$f":"'Data Input'!F168","v":"Wages & ERE"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N168","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F169","v":"Repairs & Maintenance"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N169","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F170","v":"Energy"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N170","v":0}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N611:N613)","v":0}]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,{"$f":"'Data Input'!F179","v":"Staff Costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N179","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F180","v":"Other"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N180","v":393513.5515904419}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N617:N618)","v":393513.5515904419}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T621:AE621)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T183","v":9.5396727597124489E-2},{"$f":"'Data Input'!U183","v":9.5450260954676416E-2},{"$f":"'Data Input'!V183","v":8.7594211936481842E-2},{"$f":"'Data Input'!W183","v":8.0416366862336205E-2},{"$f":"'Data Input'!X183","v":8.1815261523539309E-2},{"$f":"'Data Input'!Y183","v":7.7620947727201239E-2},{"$f":"'Data Input'!Z183","v":7.8792516442383276E-2},{"$f":"'Data Input'!AA183","v":7.4726571938996969E-2},{"$f":"'Data Input'!AB183","v":7.2466176213384845E-2},{"$f":"'Data Input'!AC183","v":7.8328968522840464E-2},{"$f":"'Data Input'!AD183","v":8.2003432178712074E-2},{"$f":"'Data Input'!AE183","v":9.5388558102322898E-2}]
[]
[null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Lactose shortfall",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T624:AE624)","v":368601.07615390042},null,null,null,null,null,{"$f":"T232","v":3768.4262938566385},{"$f":"U232","v":4806.5259344039678},22455.443074160648,36367.614049334967,42003.114277133085,38274.425754635304,40550.032514653802,38906.010195276591,35007.972956875543,40890.733371257302,39126.611262784296,26444.166469528267]
[null,null,null,null,null,"Lactose Price (FAS)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T625:AE625,T624:AE624)/N624","v":1173.4207203936226},null,null,null,null,null,{"$f":"'Data Input'!T95","v":1173.4207203936226},{"$f":"'Data Input'!U95","v":1173.4207203936226},{"$f":"'Data Input'!V95","v":1173.4207203936226},{"$f":"'Data Input'!W95","v":1173.4207203936226},{"$f":"'Data Input'!X95","v":1173.4207203936226},{"$f":"'Data Input'!Y95","v":1173.4207203936226},{"$f":"'Data Input'!Z95","v":1173.4207203936226},{"$f":"'Data Input'!AA95","v":1173.4207203936226},{"$f":"'Data Input'!AB95","v":1173.4207203936226},{"$f":"'Data Input'!AC95","v":1173.4207203936226},{"$f":"'Data Input'!AD95","v":1173.4207203936226},{"$f":"'Data Input'!AE95","v":1173.4207203936226}]
[null,null,null,null,null,"Lactose CIF costs per MT",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T626:AE626,T624:AE624)/N624","v":0},null,null,null,null,null,{"$f":"'Data Input'!T185","v":0},{"$f":"'Data Input'!U185","v":0},{"$f":"'Data Input'!V185","v":0},{"$f":"'Data Input'!W185","v":0},{"$f":"'Data Input'!X185","v":0},{"$f":"'Data Input'!Y185","v":0},{"$f":"'Data Input'!Z185","v":0},{"$f":"'Data Input'!AA185","v":0},{"$f":"'Data Input'!AB185","v":0},{"$f":"'Data Input'!AC185","v":0},{"$f":"'Data Input'!AD185","v":0},{"$f":"'Data Input'!AE185","v":0}]
[]
[null,null,null,null,null,"Lactose Price (CIF)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T628:AE628,T624:AE624)/N624","v":1173.4207203936226},null,null,null,null,null,{"$f":"T625+T626","v":1173.4207203936226},{"$f":"U625+U626","v":1173.4207203936226},1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226,1173.4207203936226]
[null,null,null,null,null,"USD : NZD ACR  (Payments - Other)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K292)","v":"Row 292"},null,null,null,null,null,null,null,null,{"$f":"T292","v":0.66772779204336674},0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674]
[null,null,null,null,null,"USD : NZD ACR  (Payments - Lactose)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K293)","v":"Row 293"},null,null,null,null,null,null,null,null,{"$f":"T293","v":0.66772779204336674},0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674]
[]
[]
[null,null,null,null,null,"Carbon"]
[null,null,null,null,null,"NZUS Surrender Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T187","v":0},{"$f":"'Data Input'!U187","v":0},{"$f":"'Data Input'!V187","v":0},{"$f":"'Data Input'!W187","v":0},{"$f":"'Data Input'!X187","v":0},{"$f":"'Data Input'!Y187","v":0},{"$f":"'Data Input'!Z187","v":0},{"$f":"'Data Input'!AA187","v":0},{"$f":"'Data Input'!AB187","v":0},{"$f":"'Data Input'!AC187","v":0},{"$f":"'Data Input'!AD187","v":0},{"$f":"'Data Input'!AE187","v":0}]
[null,null,null,null,null,"NZUSSPOT Index",null,null,null,"NZD / MT CO2e",null,null,null,{"$f":"IFERROR(SUMPRODUCT(T635:AE635,$T$649:$AE$649)/SUM($T$649:$AE$649),\"\")","v":""},null,null,null,null,null,{"$f":"'Data Input'!T188","v":0},{"$f":"'Data Input'!U188","v":0},{"$f":"'Data Input'!V188","v":0},{"$f":"'Data Input'!W188","v":0},{"$f":"'Data Input'!X188","v":0},{"$f":"'Data Input'!Y188","v":0},{"$f":"'Data Input'!Z188","v":0},{"$f":"'Data Input'!AA188","v":0},{"$f":"'Data Input'!AB188","v":0},{"$f":"'Data Input'!AC188","v":0},{"$f":"'Data Input'!AD188","v":0},{"$f":"'Data Input'!AE188","v":0}]
[]
[null,null,null,null,null,"Butter",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!L165","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!M165","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!N165","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!O165","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!P165","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"Carbon Credits Required"]
[null,null,null,null,null,"Butter",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N637*N568","v":0},null,null,null,null,null,{"$f":"T593*$N637*T$634","v":0},{"$f":"U593*$N637*U$634","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N638*N569","v":0},null,null,null,null,null,{"$f":"T594*$N638*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N639*N570","v":0},null,null,null,null,null,{"$f":"T595*$N639*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N640*N571","v":0},null,null,null,null,null,{"$f":"T596*$N640*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N641*N572","v":0},null,null,null,null,null,{"$f":"T597*$N641*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total Carbon Credit Requirements",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"SUM(N644:N648)","v":0},null,null,null,null,null,{"$f":"SUM(T644:T648)","v":0},{"$f":"SUM(U644:U648)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Variable Opex"]
[null,null,null,null,null,"Variable Costs - Butter"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T653:AE653)","v":39060.713257887692},null,null,null,null,null,{"$f":"$N602*T$593/1000","v":32.888258106031714},216.39973100055386,2055.8671824387538,4041.412002898825,5588.1242055537714,5554.5402835169552,5154.3439082025134,5507.9564853194488,4083.2642666076026,3018.6402954026112,2247.5009659509114,1559.7756728897152]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N603*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N604*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N605*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N606*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N607*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N608*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T644/1000","v":0},{"$f":"U$635*U644/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N653:N660)","v":39060.713257887692},null,null,null,null,null,{"$f":"SUM(T653:T659)","v":32.888258106031714},{"$f":"SUM(U653:U659)","v":216.39973100055386},2055.8671824387538,4041.412002898825,5588.1242055537714,5554.5402835169552,5154.3439082025134,5507.9564853194488,4083.2642666076026,3018.6402954026112,2247.5009659509114,1559.7756728897152]
[]
[null,null,null,null,null,"Variable Costs - AMF"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T664:AE664)","v":21203.104732911637},null,null,null,null,null,{"$f":"$O602*T$594/1000","v":459.33837195457886},768.17534145649859,1562.4088970623209,2649.5759342644196,2992.0071677211617,2664.4985309250778,2247.1644057515614,2218.2886697834438,1901.5769443541776,1283.6606899453548,1395.5957720011052,1060.8140076919337]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O603*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O604*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O605*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O606*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O607*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O608*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T645/1000","v":0},{"$f":"U$635*U645/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N664:N671)","v":21203.104732911637},null,null,null,null,null,{"$f":"SUM(T664:T671)","v":459.33837195457886},{"$f":"SUM(U664:U670)","v":768.17534145649859},1562.4088970623209,2649.5759342644196,2992.0071677211617,2664.4985309250778,2247.1644057515614,2218.2886697834438,1901.5769443541776,1283.6606899453548,1395.5957720011052,1060.8140076919337]
[]
[null,null,null,null,null,"Variable Costs - SMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T675:AE675)","v":83790.261950406028},null,null,null,null,null,{"$f":"$P602*T$595/1000","v":723.73541617407943},1945.6906304491497,5400.0659347058054,9892.1133973572851,12922.238308417158,12400.23349723866,10515.023183851483,11552.888016068355,8298.7324958956597,3748.1115751700822,3329.895998908321,3061.53349616998]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P603*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P604*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P605*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P606*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P607*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P608*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T646/1000","v":0},{"$f":"U$635*U646/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N675:N682)","v":83790.261950406028},null,null,null,null,null,{"$f":"SUM(T675:T682)","v":723.73541617407943},{"$f":"SUM(U675:U681)","v":1945.6906304491497},5400.0659347058054,9892.1133973572851,12922.238308417158,12400.23349723866,10515.023183851483,11552.888016068355,8298.7324958956597,3748.1115751700822,3329.895998908321,3061.53349616998]
[]
[null,null,null,null,null,"Variable Costs - BMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T686:AE686)","v":9234.566398602894},null,null,null,null,null,{"$f":"$Q602*T$596/1000","v":90.117909104530028},171.93488053875578,558.89276568854586,994.27508485336625,1246.4000004877682,1181.8922065625925,1077.2686528554657,1137.5188506151769,928.14695167329398,708.35170077472969,652.52212373083069,487.24527171783654]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q603*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q604*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q605*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q606*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q607*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q608*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T647/1000","v":0},{"$f":"U$635*U647/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N686:N693)","v":9234.566398602894},null,null,null,null,null,{"$f":"SUM(T686:T693)","v":90.117909104530028},{"$f":"SUM(U686:U692)","v":171.93488053875578},558.89276568854586,994.27508485336625,1246.4000004877682,1181.8922065625925,1077.2686528554657,1137.5188506151769,928.14695167329398,708.35170077472969,652.52212373083069,487.24527171783654]
[]
[null,null,null,null,null,"Variable Costs - WMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T697:AE697)","v":363772.21381910425},null,null,null,null,null,{"$f":"$R602*T$597/1000","v":3599.0975258024323},3292.1846506836455,24388.970974105679,43029.265299568622,49038.444291438595,42967.030361202444,42638.632153807739,36216.763256961196,30540.872388646265,37310.229673902068,31758.843356575417,18991.879886410141]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R603*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R604*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R605*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R606*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R607*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R608*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T648/1000","v":0},{"$f":"U$635*U648/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N697:N704)","v":363772.21381910425},null,null,null,null,null,{"$f":"SUM(T697:T704)","v":3599.0975258024323},{"$f":"SUM(U697:U703)","v":3292.1846506836455},24388.970974105679,43029.265299568622,49038.444291438595,42967.030361202444,42638.632153807739,36216.763256961196,30540.872388646265,37310.229673902068,31758.843356575417,18991.879886410141]
[]
[null,null,null,null,null,"Energy Costs (Inclusive of ETS Requirements)"]
[null,null,null,null,null,"Energy (Exclusive of ETS Costs)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T708:AO708)","v":0},null,null,null,null,null,{"$f":"T654+T665+T676+T687+T698","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Carbon Credit Requirement",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T709:AO709)","v":0},null,null,null,null,null,{"$f":"T660+T671+T682+T693+T704","v":0},{"$f":"U660+U671+U682+U693+U704","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Energy Costs (Inclusive of ETS Costs)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T710:AE710)","v":0},null,null,null,null,null,{"$f":"SUM(T708:T709)","v":0},{"$f":"SUM(U708:U709)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Variable Costs - Summary"]
[]
[null,null,null,null,null,{"$f":"F686","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T714:AE714)","v":517060.86015891249},null,null,null,null,null,{"$f":"T653+T664+T675+T686+T697","v":4905.1774811416526},{"$f":"U653+U664+U675+U686+U697","v":6394.3852341286038},33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,61632.432304468763,56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Energy Costs (Inclusive of ETS Costs)",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T710","v":0},{"$f":"U710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F688","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T655+T666+T677+T688+T699","v":0},{"$f":"U655+U666+U677+U688+U699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F689","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T656+T667+T678+T689+T700","v":0},{"$f":"U656+U667+U678+U689+U700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F690","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T657+T668+T679+T690+T701","v":0},{"$f":"U657+U668+U679+U690+U701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F691","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T658+T669+T680+T691+T702","v":0},{"$f":"U658+U669+U680+U691+U702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F692","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T659+T670+T681+T692+T703","v":0},{"$f":"U659+U670+U681+U692+U703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N713:N720)","v":517060.86015891249},null,null,null,null,null,{"$f":"SUM(T713:T720)","v":4905.1774811416526},{"$f":"SUM(U713:U720)","v":6394.3852341286038},33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,61632.432304468763,56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Fixed Opex"]
[null,null,null,null,null,{"$f":"F611","v":"Wages & ERE"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T724:AE724)","v":0},null,null,null,null,null,{"$f":"$N$611*T621","v":0},{"$f":"$N$611*U621","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F612","v":"Repairs & Maintenance"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T725:AE725)","v":0},null,null,null,null,null,{"$f":"$N$612*T621","v":0},{"$f":"$N$612*U621","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F613","v":"Energy"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T726:AE726)","v":0},null,null,null,null,null,{"$f":"$N$613*T621","v":0},{"$f":"$N$613*U621","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N724:N726)","v":0},null,null,null,null,null,{"$f":"SUM(T724:T726)","v":0},{"$f":"SUM(U724:U726)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,{"$f":"F617","v":"Staff Costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T730:AE730)","v":0},null,null,null,null,null,{"$f":"$N617*T$621","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F618","v":"Other"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T731:AE731)","v":393513.55159044196},null,null,null,null,null,{"$f":"$N618*T$621","v":37539.905086850384},37560.971188509204,34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N730:N731)","v":393513.55159044196},null,null,null,null,null,{"$f":"SUM(T730:T731)","v":37539.905086850384},37560.971188509204,34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309]
[]
[null,null,null,null,null,"Opex to Model"]
[null,null,null,null,null,"Variable",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T735:AO735)","v":517060.86015891249},null,null,null,null,null,{"$f":"T721","v":4905.1774811416526},{"$f":"U721","v":6394.3852341286038},33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,{"$f":"Z721","v":61632.432304468763},56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,{"$f":"AF721","v":0},0,0,0,{"$f":"AJ721","v":0},0,0,0,0,0]
[null,null,null,null,null,"Fixed",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T736:AE736)","v":0},null,null,null,null,null,{"$f":"T727","v":0},{"$f":"U727","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF727","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Site Overheads",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T737:AE737)","v":393513.55159044196},null,null,null,null,null,{"$f":"T732","v":37539.905086850384},{"$f":"U732","v":37560.971188509204},34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309,{"$f":"AF732","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N735:N737)","v":910574.41174935445},null,null,null,null,null,{"$f":"SUM(T735:T737)","v":42445.082567992038},43955.356422637808,68435.715191891941,92251.571848940352,103982.62811004724,95313.08969739273,92638.355288459294,86039.334000640971,74269.01541908487,76892.50453103373,71653.820056417506,62697.938614815917,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bought-in Lactose",null,"USD Cost",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T740:AE740)","v":432524.14031837432},null,null,null,null,null,{"$f":"T624*T628/1000","v":4421.9494964875266},{"$f":"U624*U628/1000","v":5640.0771245389342},26349.682188839568,42674.511876767865,49287.324613849152,{"$f":"Y624*Y628/1000","v":44912.004241656381},47582.248365329884,45653.118510983077,41079.080846577352,47982.03380992428,45911.976374537575,31030.132868882738]
[null,null,null,null,null,"NZD Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T741:AE741)","v":647755.18627848767},null,null,null,null,null,{"$f":"T740/T630","v":6622.3834759903712},8446.6712210364749,39461.712546372852,63910.042962531494,73813.498855605678,67260.947914445191,71259.948937754525,68370.852696240705,61520.699506707664,71858.674120917829,68758.522442264526,46471.231598620405]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Packaging",{"$f":"F744","v":"Packaging"},{"$f":"G744&J744","v":"PackagingDebit"},{"$f":"E744&F744","v":"1Packaging"},"Debit",null,null,null,{"$f":"SUM(T744:AE744)","v":517060.86015891249},null,null,null,null,null,{"$f":"T714","v":4905.1774811416526},6394.3852341286038,33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,61632.432304468763,56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Energy - Variable","Energy - Variable","Energy - VariableDebit","1Energy - Variable","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Water","Water","WaterDebit","1Water","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Cleaning & CIP","Cleaning & CIP","Cleaning & CIPDebit","1Cleaning & CIP","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Consumables ","Consumables ","Consumables Debit","1Consumables ","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Effluent ","Effluent ","Effluent Debit","1Effluent ","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Laboratory","Laboratory","LaboratoryDebit","1Laboratory","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Wages & ERE","Wages & ERE","Wages & EREDebit","1Wages & ERE","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Repairs & Maintenance","Repairs & Maintenance","Repairs & MaintenanceDebit","1Repairs & Maintenance","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Energy - Fixed",{"$f":"F753","v":"Energy - Fixed"},{"$f":"G753&J753","v":"Energy - FixedDebit"},{"$f":"E753&F753","v":"1Energy - Fixed"},"Debit",null,null,null,{"$f":"SUM(T753:AE753)","v":0},null,null,null,null,null,{"$f":"T726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Site Overheads","Site Overheads","Site OverheadsDebit","1Site Overheads","Debit",null,null,null,393513.55159044196,null,null,null,null,null,{"$f":"T732","v":37539.905086850384},37560.971188509204,34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Lactose",{"$f":"F755","v":"Lactose"},{"$f":"G755&J755","v":"LactoseDebit"},{"$f":"E755&F755","v":"1Lactose"},"Debit",null,null,null,{"$f":"N741","v":647755.18627848767},null,null,null,null,null,{"$f":"T741","v":6622.3834759903712},8446.6712210364749,39461.712546372852,63910.042962531494,73813.498855605678,67260.947914445191,71259.948937754525,68370.852696240705,61520.699506707664,71858.674120917829,68758.522442264526,46471.231598620405,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Trade Creditors",{"$f":"F756","v":"Trade Creditors"},{"$f":"G756&J756","v":"Trade CreditorsCredit"},{"$f":"E756&F756","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N744:N755)","v":-1558329.5980278421},null,null,null,null,null,{"$f":"-SUM(T744:T755)","v":-49067.466043982407},-52402.027643674286,-107897.42773826479,-156161.61481147184,-177796.12696565292,-162574.03761183791,-163898.30422621383,-154410.18669688166,-135789.71492579253,-148751.17865195154,-140412.34249868203,-109169.17021343633,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"SUPPLY CHAIN COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Sales MT"]
[null,null,null,null,null,"Butter",null,null,null,"MT",{"$f":"\"Row \"&ROW(K328)","v":"Row 328"},null,null,{"$f":"SUM(T765:AJ765)","v":223370.42303720047},null,null,null,null,null,{"$f":"T328","v":0},0,0,9475.3927726754609,9475.3927726754609,27897.471751957459,27897.471751957459,27897.471751957459,19266.275792425211,19266.275792425211,19266.275792425211,14336.604950022071,14336.604950022071,14336.604950022071,6639.5266695451137,6639.5266695451137,6639.5266695451137]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,121250.89582014094,null,null,null,null,null,{"$f":"T329","v":0},0,0,7936.8572424923677,7936.8572424923677,12031.073185787773,12031.073185787773,12031.073185787773,11040.922909089346,11040.922909089346,11040.922909089346,10322.017243609185,10322.017243609185,10322.017243609185,1731.7137732324313,1731.7137732324313,1731.7137732324313]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,479158.33320018998,null,null,null,null,null,{"$f":"T330","v":0},0,0,30311.766695493407,30311.766695493407,56067.605222055754,56067.605222055754,56067.605222055754,37881.909182282739,37881.909182282739,37881.909182282739,40576.896270974328,40576.896270974328,40576.896270974328,4985.1892610882842,4985.1892610882842,4985.1892610882842]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,52808.277959555919,null,null,null,null,null,{"$f":"T331","v":0},0,0,3172.1900869853239,3172.1900869853239,4018.2854290268324,4018.2854290268324,4018.2854290268324,4998.7277528241411,4998.7277528241411,4998.7277528241411,5013.9437541433836,5013.9437541433836,5013.9437541433836,1457.0089925340671,1457.0089925340671,1457.0089925340671]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,2080247.5559901325,null,null,null,null,null,{"$f":"T332","v":0},0,0,134331.20756171801,134331.20756171801,222361.20025683858,222361.20025683858,222361.20025683858,189589.75609262718,189589.75609262718,189589.75609262718,176784.93832423256,176784.93832423256,176784.93832423256,15125.818948533812,15125.818948533812,15125.818948533812]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2956835.4860072196,null,null,null,null,null,{"$f":"SUM(T765:T769)","v":0},{"$f":"SUM(U765:U769)","v":0},0,185227.41435936457,185227.41435936457,322375.6358456664,322375.6358456664,322375.6358456664,262777.59172924864,262777.59172924864,262777.59172924864,247034.40054298152,247034.40054298152,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707]
[]
[null,null,null,null,null,"Lactose",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T772:AE772)","v":368601.07615390042},null,null,null,null,null,{"$f":"T232","v":3768.4262938566385},4806.5259344039678,22455.443074160648,36367.614049334967,42003.114277133085,38274.425754635304,40550.032514653802,38906.010195276591,35007.972956875543,40890.733371257302,39126.611262784296,26444.166469528267]
[]
[null,null,null,null,null,"Butter Inventory"]
[null,null,null,null,null,"Opening Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K983)","v":"Row 983"},null,null,null,null,null,null,null,null,{"$f":"T983","v":0},{"$f":"U983","v":188.07296419804828},1425.5644339414775,13182.132195973054,26817.733398115437,49298.277004223506,53164.690481776284,54742.563218617172,58342.585177885136,62426.637388511532,60422.590151143799,54008.74842018816,48591.789908679457,34255.184958657388,19918.580008635319,13279.053339090206,6639.5266695450919]
[null,null,null,null,null,"Closing Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K992)","v":"Row 992"},null,null,null,null,null,null,null,null,{"$f":"T992","v":188.07296419804828},{"$f":"U992","v":1425.5644339414775},13182.132195973054,26817.733398115437,49298.277004223506,53164.690481776284,54742.563218617172,58342.585177885136,62426.637388511532,60422.590151143799,54008.74842018816,48591.789908679457,34255.184958657388,19918.580008635319,13279.053339090206,6639.5266695450919,-2.1827872842550278E-11]
[]
[null,null,null,null,null,{"$f":"F292","v":"Average Conversion Rate to model - Payments - Other"},null,null,null,{"$f":"J292","v":"USD : NZD"},{"$f":"\"Row \"&ROW(K292)","v":"Row 292"},null,null,null,null,null,null,null,null,{"$f":"T292","v":0.66772779204336674},0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674,0.66772779204336674]
[]
[null,null,null,null,null,"Freight Costs"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N196","v":0}]
[null,null,null,null,null,"Other (Excl Lactose)",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N197","v":0}]
[null,null,null,null,null,"Lactose",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N198","v":0}]
[]
[null,null,null,null,null,"Variable Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F201","v":"Kotahi Fees"},null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N201","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F202","v":"Complaints"},null,null,null,"% of revenue",null,null,null,{"$f":"'Data Input'!N202","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F203","v":"Supply chain admin etc (excl depn & amortisation)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N203","v":81.078880432115625}]
[null,null,null,null,null,{"$f":"'Data Input'!F204","v":"Pallets & Recycling"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N204","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F205","v":"Port Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N205","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F206","v":"Dry Storage Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N206","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F207","v":"Cool Storage Costs (Butter) per month"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N207","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F208","v":"Cool Storage Costs (Inbound)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N208","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F209","v":"Cool Storage Costs (Outbound)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N209","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F210","v":"Cool Storage Write-off Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N210","v":0}]
[]
[null,null,null,null,null,"Fixed Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F213","v":"Group Supply Chain Overheads"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N213","v":0}]
[]
[null,null,null,null,null,"Supply Chain - Fixed Cost Phasing",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T215","v":7.6953534817243138E-2},{"$f":"'Data Input'!U215","v":6.0801683793737481E-2},{"$f":"'Data Input'!V215","v":7.4777106246033689E-2},{"$f":"'Data Input'!W215","v":8.3793814692579863E-2},{"$f":"'Data Input'!X215","v":8.6736513030659629E-2},{"$f":"'Data Input'!Y215","v":9.0835983354165872E-2},{"$f":"'Data Input'!Z215","v":8.5740603334824014E-2},{"$f":"'Data Input'!AA215","v":9.658340315506099E-2},{"$f":"'Data Input'!AB215","v":8.3423515101155907E-2},{"$f":"'Data Input'!AC215","v":9.4030691832163213E-2},{"$f":"'Data Input'!AD215","v":8.158029806015836E-2},{"$f":"'Data Input'!AE215","v":8.4742852582218212E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Inland Freight"]
[null,null,null,null,null,"Butter Production Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T803:AE803)","v":223370.42303720047},null,null,null,null,null,{"$f":"T305","v":188.07296419804828},1237.4914697434292,11756.567762031576,23110.993974817848,31955.936378783532,31763.885229510241,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"Butter Sales Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T804:AJ804)","v":223370.42303720047},null,null,null,null,null,{"$f":"T765","v":0},{"$f":"U765","v":0},0,9475.3927726754609,9475.3927726754609,27897.471751957459,27897.471751957459,27897.471751957459,19266.275792425211,19266.275792425211,19266.275792425211,14336.604950022071,{"$f":"AF765","v":14336.604950022071},{"$f":"AG765","v":14336.604950022071},{"$f":"AH765","v":6639.5266695451137},{"$f":"AI765","v":6639.5266695451137},{"$f":"AJ765","v":6639.5266695451137}]
[null,null,null,null,null,"Sales Volume of Other Product",null,null,null,"MT",null,null,null,{"$f":"SUM(T805:AJ805)","v":2733465.0629700194},null,null,null,null,null,{"$f":"SUM(T766:T769)","v":0},{"$f":"SUM(U766:U769)","v":0},0,175752.02158668911,175752.02158668911,294478.16409370897,294478.16409370897,294478.16409370897,243511.3159368234,243511.3159368234,243511.3159368234,232697.79559295945,{"$f":"SUM(AF766:AF769)","v":232697.79559295945},{"$f":"SUM(AG766:AG769)","v":232697.79559295945},{"$f":"SUM(AH766:AH769)","v":23299.730975388593},{"$f":"SUM(AI766:AI769)","v":23299.730975388593},{"$f":"SUM(AJ766:AJ769)","v":23299.730975388593}]
[null,null,null,null,null,"Lactose purchases",null,null,null,"MT",null,null,null,{"$f":"SUM(T806:AJ806)","v":368601.07615390042},null,null,null,null,null,{"$f":"T772","v":3768.4262938566385},{"$f":"U772","v":4806.5259344039678},22455.443074160648,36367.614049334967,42003.114277133085,38274.425754635304,40550.032514653802,38906.010195276591,35007.972956875543,40890.733371257302,39126.611262784296,26444.166469528267]
[]
[null,null,null,null,null,"Freight Cost - Butter",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T808:AJ808)","v":0},null,null,null,null,null,{"$f":"$N781*T804/1000","v":0},{"$f":"$N781*U804/1000","v":0},{"$f":"$N781*V804/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$N781*AF804/1000","v":0},0,0,0,0]
[null,null,null,null,null,"Freight Cost - Other excluding Lactose",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T809:AJ809)","v":0},null,null,null,null,null,{"$f":"$N782*T805/1000","v":0},{"$f":"$N782*U805/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Freight Cost - Lactose",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T810:AJ810)","v":0},null,null,null,null,null,{"$f":"$N783*T806/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Freight Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N808:N810)","v":0},null,null,null,null,null,{"$f":"SUM(T808:T810)","v":0},{"$f":"SUM(U808:U810)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF808:AF810)","v":0},{"$f":"SUM(AG808:AG810)","v":0},{"$f":"SUM(AH808:AH810)","v":0},{"$f":"SUM(AI808:AI810)","v":0},{"$f":"SUM(AJ808:AJ810)","v":0}]
[]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T813:AJ813)","v":0},null,null,null,null,null,{"$f":"$N$786*T770/1000","v":0},{"$f":"$N$786*U770/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T814:AJ814)","v":0},null,null,null,null,null,{"$f":"T813/T778","v":0},{"$f":"U813/U778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Monthly Average Butter Inventory"]
[null,null,null,null,null,"Monthly Average Butter Inventory",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(T$775:T$776)","v":94.036482099024141},{"$f":"AVERAGE(U$775:U$776)","v":806.81869906976294},7303.8483149572658,19999.932797044246,38058.005201169472,51231.483742999895,53953.626850196728,56542.574198251154,60384.611283198334,61424.613769827665,57215.669285665979,51300.269164433805,41423.487433668422,27086.882483646354,16598.816673862762,9959.2900043176487,3319.763334772535]
[]
[null,null,null,null,null,"Cool Storage Costs (Butter) NZD / MT"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD / MT",null,null,null,{"$f":"$N$792+$N$795","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD / MT",null,null,null,{"$f":"N793","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD / MT",null,null,null,{"$f":"N794","v":0}]
[]
[null,null,null,null,null,"Cool Storage Costs"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T825:AJ825)","v":0},null,null,null,null,null,{"$f":"T817*$N$820/1000","v":0},{"$f":"U817*$N$820/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T826:AE826)","v":0},null,null,null,null,null,{"$f":"$N$821*T803/1000","v":0},{"$f":"$N$821*U803/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T827:AJ827)","v":0},null,null,null,null,null,{"$f":"$N$822*T804/1000","v":0},{"$f":"$N$822*U804/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total Cool Storage Costs (Butter)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N825:N827)","v":0},null,null,null,null,null,{"$f":"SUM(T825:T827)","v":0},{"$f":"SUM(U825:U827)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF827+AF825","v":0},{"$f":"AG827+AG825","v":0},{"$f":"AH827+AH825","v":0},{"$f":"AI827+AI825","v":0},{"$f":"AJ827+AJ825","v":0}]
[]
[null,null,null,null,null,"Fixed and Variable costs"]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T831:AJ831)","v":0},null,null,null,null,null,{"$f":"T814","v":0},{"$f":"U814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Complaints",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N$787*T358","v":0},{"$f":"$N$787*U358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD 000s",null,null,null,239736.91082741585,null,null,null,null,null,{"$f":"$N788*T$770/1000","v":0},{"$f":"$N788*U$770/1000","v":0},0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,{"$f":"$N788*AF$770/1000","v":20029.27262424376},20029.27262424376,2427.4414908198837,2427.4414908198837,2427.4414908198837]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N789*T$770/1000","v":0},{"$f":"$N789*U$770/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Port Costs",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N790*T$770/1000","v":0},{"$f":"$N790*U$770/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Dry Storage Costs",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N791*SUM(T$766:T$769,T$772)/1000","v":0},{"$f":"$N791*SUM(U$766:U$769,U$772)/1000","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$N791*SUM(AF$766:AF$769,AF$772)/1000","v":0},{"$f":"$N791*SUM(AG$766:AG$769,AG$772)/1000","v":0},{"$f":"$N791*SUM(AH$766:AH$769,AH$772)/1000","v":0},{"$f":"$N791*SUM(AI$766:AI$769,AI$772)/1000","v":0},{"$f":"$N791*SUM(AJ$766:AJ$769,AJ$772)/1000","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Butter)",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$828","v":0},{"$f":"U$828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total variable costs",null,null,null,"NZD 000s",null,null,null,239736.91082741585,null,null,null,null,null,{"$f":"SUM(T831:T837)","v":0},{"$f":"SUM(U831:U837)","v":0},0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,20029.27262424376,20029.27262424376,2427.4414908198837,2427.4414908198837,2427.4414908198837]
[null,null,null,null,null,"Fixed Costs","MT",null,null,"NZD 000s",null,null,null,{"$f":"N798","v":0},null,null,null,null,null,{"$f":"$N839*T800","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N839*AF800","v":0},{"$f":"$N839*AG800","v":0},{"$f":"$N839*AH800","v":0},{"$f":"$N839*AI800","v":0},{"$f":"$N839*AJ800","v":0}]
[null,null,null,null,null,"Total","MT",null,null,"NZD 000s",null,null,null,{"$f":"SUM(T840:AJ840)","v":239736.91082741585},null,null,null,null,null,{"$f":"SUM(T838:T839,T811)","v":0},0,0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,{"$f":"SUM(AF838:AF839,AF811)","v":20029.27262424376},{"$f":"SUM(AG838:AG839,AG811)","v":20029.27262424376},{"$f":"SUM(AH838:AH839,AH811)","v":2427.4414908198837},{"$f":"SUM(AI838:AI839,AI811)","v":2427.4414908198837},{"$f":"SUM(AJ838:AJ839,AJ811)","v":2427.4414908198837}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Variable supply chain costs",{"$f":"F843","v":"Variable supply chain costs"},{"$f":"G843&J843","v":"Variable supply chain costsDebit"},{"$f":"E843&F843","v":"1Variable supply chain costs"},"Debit",null,null,null,{"$f":"N838+N811","v":239736.91082741585},null,null,null,null,null,{"$f":"T838+T811","v":0},0,0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,{"$f":"AF838+AF811","v":20029.27262424376},{"$f":"AG838+AG811","v":20029.27262424376},{"$f":"AH838+AH811","v":2427.4414908198837},{"$f":"AI838+AI811","v":2427.4414908198837},{"$f":"AJ838+AJ811","v":2427.4414908198837}]
[null,null,null,null,1,"Fixed supply chain costs",{"$f":"F844","v":"Fixed supply chain costs"},{"$f":"G844&J844","v":"Fixed supply chain costsDebit"},{"$f":"E844&F844","v":"1Fixed supply chain costs"},"Debit",null,null,null,{"$f":"N839","v":0},null,null,null,null,null,{"$f":"T839","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF839","v":0},{"$f":"AG839","v":0},{"$f":"AH839","v":0},{"$f":"AI839","v":0},{"$f":"AJ839","v":0}]
[null,null,null,null,1,"Trade Creditors",{"$f":"F845","v":"Trade Creditors"},{"$f":"G845&J845","v":"Trade CreditorsCredit"},{"$f":"E845&F845","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N843:N844)","v":-239736.91082741585},null,null,null,null,null,{"$f":"-SUM(T843:T844)","v":0},0,0,-15018.031381592857,-15018.031381592857,-26137.855632958035,-26137.855632958035,-26137.855632958035,-21305.712940055048,-21305.712940055048,-21305.712940055048,-20029.27262424376,{"$f":"-SUM(AF843:AF844)","v":-20029.27262424376},{"$f":"-SUM(AG843:AG844)","v":-20029.27262424376},{"$f":"-SUM(AH843:AH844)","v":-2427.4414908198837},{"$f":"-SUM(AI843:AI844)","v":-2427.4414908198837},{"$f":"-SUM(AJ843:AJ844)","v":-2427.4414908198837}]
[]
[null,null,null,"ADMINISTRATION COSTS"]
[]
[null,null,null,"COMMENT",null,"Includes provisions for corporate overhead costs, manufacturing overhead costs, IS costs, insurance costs etc."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Initial Annual Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N226","v":344141.89268884476}]
[]
[null,null,null,null,null,"Administration Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T855:AE855)","v":0.99999999999999978},null,null,null,null,null,{"$f":"'Data Input'!T228","v":6.937075959807662E-2},{"$f":"'Data Input'!U228","v":0.1615095108192266},{"$f":"'Data Input'!V228","v":7.5611021555459443E-2},{"$f":"'Data Input'!W228","v":7.7147339524357608E-2},{"$f":"'Data Input'!X228","v":8.5907561151825684E-2},{"$f":"'Data Input'!Y228","v":7.3030739760961014E-2},{"$f":"'Data Input'!Z228","v":8.1793128576426052E-2},{"$f":"'Data Input'!AA228","v":7.2536664362531617E-2},{"$f":"'Data Input'!AB228","v":6.6967951897662734E-2},{"$f":"'Data Input'!AC228","v":7.8718726910486758E-2},{"$f":"'Data Input'!AD228","v":7.6755651925024135E-2},{"$f":"'Data Input'!AE228","v":8.065094391796164E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Administration","MT",null,null,"NZD",null,null,null,{"$f":"SUM(T857:AE857)","v":344141.89268884476},null,null,null,null,null,{"$f":"$N$853*T855","v":23873.384505344933},{"$f":"$N$853*U855","v":55582.188740578094},26020.920066232851,26549.631439821347,29564.390691071963,25132.937005803593,28148.442077233296,24962.904963057106,23046.477715557165,27090.411669031211,26414.835328043977,27755.36848706919]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Administration",{"$f":"F860","v":"Administration"},{"$f":"G860&J860","v":"AdministrationDebit"},{"$f":"E860&F860","v":"1Administration"},"Debit",null,null,null,{"$f":"N857","v":344141.89268884476},null,null,null,null,null,{"$f":"T857","v":23873.384505344933},{"$f":"U857","v":55582.188740578094},26020.920066232851,26549.631439821347,29564.390691071963,25132.937005803593,28148.442077233296,24962.904963057106,23046.477715557165,27090.411669031211,26414.835328043977,27755.36848706919]
[null,null,null,null,{"$f":"E860","v":1},"Trade Creditors",{"$f":"F861","v":"Trade Creditors"},{"$f":"G861&J861","v":"Trade CreditorsCredit"},{"$f":"E861&F861","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-N860","v":-344141.89268884476},null,null,null,null,null,{"$f":"-T860","v":-23873.384505344933},-55582.188740578094,-26020.920066232851,-26549.631439821347,-29564.390691071963,-25132.937005803593,-28148.442077233296,-24962.904963057106,-23046.477715557165,-27090.411669031211,-26414.835328043977,-27755.36848706919]
[]
[null,null,null,"MISCELLANEOUS COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Miscellaneous costs1",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs2",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs3",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[]
[null,null,null,"CALCULATIONS",null,"Miscellaneous costs","MT",null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($N$869:$N$871,T873:T875)","v":0},{"$f":"SUMPRODUCT($N$869:$N$871,U873:U875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Miscellaneous costs",{"$f":"F880","v":"Miscellaneous costs"},{"$f":"G880&J880","v":"Miscellaneous costsDebit"},{"$f":"E880&F880","v":"1Miscellaneous costs"},"Debit",null,null,null,{"$f":"N877","v":0},null,null,null,null,null,{"$f":"T877","v":0},{"$f":"U877","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF877","v":0},{"$f":"AG877","v":0},{"$f":"AH877","v":0},{"$f":"AI877","v":0},{"$f":"AJ877","v":0}]
[null,null,null,null,{"$f":"E880","v":1},"Trade Creditors",{"$f":"F881","v":"Trade Creditors"},{"$f":"G881&J881","v":"Trade CreditorsCredit"},{"$f":"E881&F881","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-N880","v":0},null,null,null,null,null,{"$f":"-T880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AF880","v":0},{"$f":"-AG880","v":0},{"$f":"-AH880","v":0},{"$f":"-AI880","v":0},{"$f":"-AJ880","v":0}]
[]
[null,null,null,"CURRENT ASSET MOVEMENTS"]
[]
[null,null,null,"Receivables"]
[]
[null,null,null,"COMMENT",null,"Note: recorded as NZD, converted from USD at average conversion rate."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Debtor Days - Butter",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N260","v":21.022088117620157},null,null,null,null,null,{"$f":"$N891","v":21.022088117620157},{"$f":"$N891","v":21.022088117620157},21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157]
[null,null,null,null,null,"Debtor Days - AMF",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N261","v":21.022088117620157},null,null,null,null,null,{"$f":"$N892","v":21.022088117620157},{"$f":"$N892","v":21.022088117620157},21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157]
[null,null,null,null,null,"Debtor Days - SMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N262","v":21.022088117620157},null,null,null,null,null,{"$f":"$N893","v":21.022088117620157},21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157]
[null,null,null,null,null,"Debtor Days - BMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N263","v":21.022088117620157},null,null,null,null,null,{"$f":"$N894","v":21.022088117620157},21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157]
[null,null,null,null,null,"Debtor Days - WMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N264","v":21.022088117620157},null,null,null,null,null,{"$f":"$N895","v":21.022088117620157},21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157]
[null,null,null,null,null,"USD net revenue - Butter",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K345)&\" & \"&ROW(K446)","v":"Rows 345 & 446"},null,null,{"$f":"SUM(T896:AO896)","v":919640.26223834895},null,null,null,null,null,{"$f":"T345-T446","v":0},0,0,33811.367608660003,33811.367608660003,99080.793379397684,99080.793379397684,99080.793379397684,79034.475339113458,79034.475339113458,79034.475339113458,74305.624294428766,74305.624294428766,74305.624294428766,31584.949327403054,31584.949327403054,31584.949327403054,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - AMF",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K346)&\" & \"&ROW(K447)","v":"Rows 346 & 447"},null,null,{"$f":"SUM(T897:AO897)","v":581012.22015103721},null,null,null,null,null,{"$f":"T346-T447","v":0},0,0,31828.002303554724,31828.002303554724,49267.377604937938,49267.377604937938,49267.377604937938,52210.965248419445,52210.965248419445,52210.965248419445,60803.259770165911,60803.259770165911,60803.259770165911,10170.46922445257,10170.46922445257,10170.46922445257,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - SMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K347)&\" & \"&ROW(K448)","v":"Rows 347 & 448"},null,null,{"$f":"SUM(T898:AO898)","v":1443036.1069510751},null,null,null,null,null,{"$f":"T347-T448","v":0},0,0,81819.524831188101,81819.524831188101,156846.85064036591,156846.85064036591,156846.85064036591,115338.75876284964,115338.75876284964,115338.75876284964,137269.89169392019,137269.89169392019,137269.89169392019,17010.184665764053,17010.184665764053,17010.184665764053,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - BMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K348)&\" & \"&ROW(K449)","v":"Rows 348 & 449"},null,null,{"$f":"SUM(T899:AO899)","v":168692.28945689712},null,null,null,null,null,{"$f":"T348-T449","v":0},0,0,8286.0453948920967,8286.0453948920967,11066.388510650768,11066.388510650768,11066.388510650768,14807.154208339347,14807.154208339347,14807.154208339347,18909.650263127656,18909.650263127656,18909.650263127656,5923.5399069198729,5923.5399069198729,5923.5399069198729,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - WMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K349)&\" & \"&ROW(K450)","v":"Rows 349 & 450"},null,null,{"$f":"SUM(T900:AO900)","v":6912910.8840357875},null,null,null,null,null,{"$f":"T349-T450","v":0},0,0,399506.39341695921,399506.39341695921,671440.09685047076,671440.09685047076,671440.09685047076,615550.67232200957,615550.67232200957,615550.67232200957,689308.20462752238,689308.20462752238,689308.20462752238,61667.058600620636,61667.058600620636,61667.058600620636,0,0,0,0,0]
[]
[null,null,null,null,null,"Days in month's sales",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T12","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[]
[null,null,null,null,null,"Downgrade adjustment to revenue (excl rework)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K459)","v":"Row 459"},null,null,null,null,null,null,null,null,{"$f":"Calculations!T459","v":0},{"$f":"Calculations!U459","v":0},{"$f":"Calculations!V459","v":0},{"$f":"Calculations!W459","v":0},{"$f":"Calculations!X459","v":0},{"$f":"Calculations!Y459","v":0},{"$f":"Calculations!Z459","v":0},{"$f":"Calculations!AA459","v":0},{"$f":"Calculations!AB459","v":0},{"$f":"Calculations!AC459","v":0},{"$f":"Calculations!AD459","v":0},{"$f":"Calculations!AE459","v":0},{"$f":"Calculations!AF459","v":0},{"$f":"Calculations!AG459","v":0},{"$f":"Calculations!AH459","v":0},{"$f":"Calculations!AI459","v":0},{"$f":"Calculations!AJ459","v":0},{"$f":"Calculations!AK459","v":0},{"$f":"Calculations!AL459","v":0},{"$f":"Calculations!AM459","v":0},{"$f":"Calculations!AN459","v":0},{"$f":"Calculations!AO459","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"Sales at Average Conversion Rate",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K377)","v":"Row 377"},null,null,null,null,null,null,null,null,{"$f":"T377","v":0},0,0,831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[null,null,null,null,null,"Downgrade adjustment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T904","v":0},{"$f":"U904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Income In Receivables",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T906-SUM(T907:T907)","v":0},0,0,831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[null,null,null,null,null,"Weighted Average Debtor Days",null,null,null,"Days",null,null,null,{"$f":"N891","v":21.022088117620157},null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(T891:T895,T896:T900)/SUM(T896:T900),U909)","v":21.022088117620157},{"$f":"IFERROR(SUMPRODUCT(U891:U895,U896:U900)/SUM(U896:U900),V909)","v":21.022088117620157},{"$f":"IFERROR(SUMPRODUCT(V891:V895,V896:V900)/SUM(V896:V900),W909)","v":21.022088117620157},21.022088117620157,21.022088117620157,{"$f":"IFERROR(SUMPRODUCT(Y891:Y895,Y896:Y900)/SUM(Y896:Y900),1)","v":21.022088117620154},21.022088117620154,21.022088117620154,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620157,21.022088117620161,21.022088117620161,21.022088117620161,{"$f":"IFERROR(SUMPRODUCT(AK891:AK895,AK896:AK900)/SUM(AK896:AK900),AJ909)","v":21.022088117620161},{"$f":"IFERROR(SUMPRODUCT(AL891:AL895,AL896:AL900)/SUM(AL896:AL900),AK909)","v":21.022088117620161},{"$f":"IFERROR(SUMPRODUCT(AM891:AM895,AM896:AM900)/SUM(AM896:AM900),AL909)","v":21.022088117620161},21.022088117620161,21.022088117620161]
[null,null,null,null,null,"First date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T911-T902+1","v":"2020-06-22T00:31:48.413"},{"$f":"U911-U902+1","v":"2020-07-22T00:31:48.413"},"2020-08-22T00:31:48.413","2020-09-22T00:31:48.413","2020-10-22T00:31:48.413","2020-11-22T00:31:48.413","2020-12-22T00:31:48.413","2021-01-22T00:31:48.413","2021-02-22T00:31:48.413","2021-03-22T00:31:48.413","2021-04-22T00:31:48.413","2021-05-22T00:31:48.413","2021-06-22T00:31:48.413","2021-07-22T00:31:48.413","2021-08-22T00:31:48.413","2021-09-22T00:31:48.413","2021-10-22T00:31:48.413","2021-11-22T00:31:48.413","2021-12-22T00:31:48.413",{"$f":"AM911-AM902+1","v":"2022-01-22T00:31:48.413"},"2022-02-22T00:31:48.413","2022-03-22T00:31:48.413"]
[null,null,null,null,null,"Last date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T909","v":"2020-07-21T00:31:48.413"},{"$f":"U9+U909","v":"2020-08-21T00:31:48.413"},"2020-09-21T00:31:48.413","2020-10-21T00:31:48.413","2020-11-21T00:31:48.413","2020-12-21T00:31:48.413","2021-01-21T00:31:48.413","2021-02-21T00:31:48.413","2021-03-21T00:31:48.413","2021-04-21T00:31:48.413","2021-05-21T00:31:48.413","2021-06-21T00:31:48.413","2021-07-21T00:31:48.413","2021-08-21T00:31:48.413","2021-09-21T00:31:48.413","2021-10-21T00:31:48.413","2021-11-21T00:31:48.413","2021-12-21T00:31:48.413","2022-01-21T00:31:48.413","2022-02-21T00:31:48.413","2022-03-21T00:31:48.413","2022-04-21T00:31:48.413"]
[null,null,null,null,null,"Days' sales where cash received in month of sale",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,T$9-T910+1)","v":8.9779118823789759},{"$f":"MAX(0,U$9-U910+1)","v":9.9779118823789759},9.9779118823789759,8.9779118823789759,9.9779118823789759,8.9779118823789759,9.9779118823789759,9.9779118823789759,6.9779118823789759,9.9779118823789759,8.9779118823789759,9.9779118823789759,8.9779118823789759,9.9779118823789759,9.9779118823789759,8.9779118823789759,9.9779118823789759,8.9779118823789759,9.9779118823789759,{"$f":"MAX(0,AM$9-AM910+1)","v":9.9779118823789759},6.9779118823789759,9.9779118823789759]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 1",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T911-T$9,U902,T902-T912,U$9-T910+1))","v":21.022088117621024},{"$f":"MAX(0,MIN(U911-U$9,V902,U902-U912,V$9-U910+1))","v":21.022088117621024},21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,21.022088117621024,{"$f":"MAX(0,MIN(AM911-AM$9,AN902,AM902-AM912,AN$9-AM910+1))","v":21.022088117621024},21.022088117621024,21.022088117621024]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 2",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T911-T$9,V902,T902-SUM(T912:T913),V$9-T910+1))","v":0},{"$f":"MAX(0,MIN(U911-U$9,W902,U902-SUM(U912:U913),W$9-U910+1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 3",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T902-SUM(T912:T914)","v":0},{"$f":"U902-SUM(U912:U914)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Received in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T912/T902","v":0.29926372941263252},{"$f":"U912/U902","v":0.32186812523803149},0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.32186812523803149,0.249211138656392,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.29926372941263252,0.32186812523803149,0.32186812523803149,0.249211138656392,0.32186812523803149]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T913/T902","v":0.70073627058736743},{"$f":"U913/U902","v":0.67813187476196857},0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.67813187476196857,0.750788861343608,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.70073627058736743,0.67813187476196857,0.67813187476196857,0.750788861343608,0.67813187476196857]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T914/T902","v":0},{"$f":"U914/U902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Received in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T915/T902","v":0},{"$f":"U915/U902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Received",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T916*T908","v":0},{"$f":"+T917*T908+U916*U908","v":0},{"$f":"+U917*U908+V916*V908+T918*T908","v":0},{"$f":"+V917*V908+W916*W908+U918*U908+T908*T919","v":248853.77967058014},{"$f":"+W917*W908+X916*X908+V918*V908+U908*U919","v":850350.18947457685},1006573.1460093406,1512634.2123879662,1479197.8389326578,1330385.8339106,1408744.7041996582,1283635.7740762259,1392974.6446713167,1435361.6064593457,1501753.3147224237,1056783.7278862798,184955.60256439022,193510.60246951313,128324.99857684424,0,0,0,0]
[]
[null,null,null,null,null,"Opening Balance",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,0,{"$f":"T925","v":0},{"$f":"U925","v":0},{"$f":"V925","v":0},582699.64699762175,563902.88419124694,1036527.5771145639,1003091.2036592558,1003091.2036592558,986028.00859993347,890605.94325155299,920292.80802660459,995875.62394617265,1029071.4780777115,995875.62394617288,128324.99857684481,132602.49852940621,128324.99857684475,5.0931703299283981E-10,5.0931703299283981E-10,{"$f":"AM925","v":5.0931703299283981E-10},{"$f":"AN925","v":5.0931703299283981E-10}]
[null,null,null,null,null,"Additions",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T908","v":0},{"$f":"U908","v":0},{"$f":"V908","v":0},{"$f":"W908","v":831553.42666820192},{"$f":"X908","v":831553.42666820204},1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,{"$f":"AN908","v":0},{"$f":"AO908","v":0}]
[null,null,null,null,null,"Receipts",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T920","v":0},{"$f":"-U920","v":0},{"$f":"-V920","v":0},{"$f":"-W920","v":-248853.77967058014},{"$f":"-X920","v":-850350.18947457685},-1006573.1460093406,-1512634.2123879662,-1479197.8389326578,-1330385.8339106,-1408744.7041996582,-1283635.7740762259,-1392974.6446713167,-1435361.6064593457,-1501753.3147224237,-1056783.7278862798,-184955.60256439022,-193510.60246951313,-128324.99857684424,0,0,{"$f":"-AN920","v":0},{"$f":"-AO920","v":0}]
[null,null,null,null,null,"Closing Balance",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T922+T908-T920","v":0},{"$f":"U922+U908-U920","v":0},{"$f":"V922+V908-V920","v":0},{"$f":"W922+W908-W920","v":582699.64699762175},{"$f":"X922+X908-X920","v":563902.88419124694},{"$f":"Y922+Y908-Y920","v":1036527.5771145639},1003091.2036592558,1003091.2036592558,986028.00859993347,890605.94325155299,920292.80802660459,995875.62394617265,1029071.4780777115,995875.62394617288,128324.99857684481,132602.49852940621,128324.99857684475,5.0931703299283981E-10,5.0931703299283981E-10,5.0931703299283981E-10,{"$f":"AN922+AN908-AN920","v":5.0931703299283981E-10},{"$f":"AO922+AO908-AO920","v":5.0931703299283981E-10}]
[null,{"$f":"IF(COUNTA(P926:AM926)=COUNTIF(P926:AM926,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,"Error Check",null,null,null,{"$f":"B926","v":"Okay"},null,null,null,null,null,null,null,null,null,{"$f":"IF(T925-SUM(T922:T924)=0,\"Okay\",\"Error\")","v":"Okay"},"Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay"]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Cash",{"$f":"F929","v":"Cash"},{"$f":"G929&J929","v":"CashDebit"},{"$f":"E929&F929","v":"1Cash"},"Debit",null,null,null,{"$f":"SUM(T929:AO929)","v":15014039.97601172},null,null,null,null,null,{"$f":"T920","v":0},{"$f":"U920","v":0},0,{"$f":"W920","v":248853.77967058014},850350.18947457685,1006573.1460093406,{"$f":"Z920","v":1512634.2123879662},1479197.8389326578,1330385.8339106,1408744.7041996582,1283635.7740762259,1392974.6446713167,1435361.6064593457,1501753.3147224237,1056783.7278862798,184955.60256439022,193510.60246951313,128324.99857684424,0,0,{"$f":"AN920","v":0},{"$f":"AO920","v":0}]
[null,null,null,null,{"$f":"E929","v":1},"Receivables",{"$f":"F930","v":"Receivables"},{"$f":"G930&J930","v":"ReceivablesCredit"},{"$f":"E930&F930","v":"1Receivables"},"Credit",null,null,null,{"$f":"-N929","v":-15014039.97601172},null,null,null,null,null,{"$f":"-T929","v":0},0,0,-248853.77967058014,-850350.18947457685,-1006573.1460093406,-1512634.2123879662,-1479197.8389326578,-1330385.8339106,-1408744.7041996582,-1283635.7740762259,-1392974.6446713167,-1435361.6064593457,-1501753.3147224237,-1056783.7278862798,-184955.60256439022,-193510.60246951313,-128324.99857684424,0,0,{"$f":"-AN929","v":0},{"$f":"-AO929","v":0}]
[]
[]
[null,null,null,"INVENTORY"]
[]
[null,null,null,"COMMENT",null,"Valued component usages in cells T969:U973 have been relinked to hard coded values above."]
[null,null,null,null,null,"Inventory is valued in this model at annual average protein and fat values.  Note though that valuation method doesn't have any impact on calculated milk price, which is driven off underlying cash flows."]
[null,null,null,null,null,"Excludes commission / forex gains & losses, since these aren't incurred in advance of sale."]
[null,null,null,null,null,"The average cash milk price used for inventory valuation is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard "]
[null,null,null,null,null,"contracts, adjusted for demerit deductions for milk quality issues."]
[]
[null,null,null,"DATA INPUT",null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"N241","v":7.5527134681382257},null,null,null,null,null,{"$f":"T241","v":7.5527134681382257},7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257,7.5527134681382257]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"N251","v":8.4315795772730375},null,null,null,null,null,{"$f":"T251","v":8.4315795772730375},8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375,8.4315795772730375]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"N252","v":6.4363202879946835},null,null,null,null,null,{"$f":"T252","v":6.4363202879946835},6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835,6.4363202879946835]
[]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",{"$f":"\"Row \"&ROW(K201)","v":"Row 201"},null,null,{"$f":"SUM(T946:AM946)","v":223370.42303720047},null,null,null,null,null,{"$f":"T201","v":188.07296419804828},1237.4914697434292,11756.567762031576,23110.993974817848,31955.936378783532,31763.885229510241,29475.344488798346,31497.493711225419,23350.328003051607,17262.228555057474,12852.434061469567,8919.646438513364]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K202)","v":"Row 202"},null,null,{"$f":"SUM(T947:AM947)","v":121250.89582014093},null,null,null,null,null,{"$f":"T202","v":2626.7468743672835},4392.8447966380791,8934.704647857965,15151.71761965501,17109.925831916393,15237.053151213222,12850.509427026514,12685.382248827676,10874.252185151967,7340.6706492083204,7980.776385793858,6066.3120024846457]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K203)","v":"Row 203"},null,null,{"$f":"SUM(T948:AM948)","v":479158.3332001901},null,null,null,null,null,{"$f":"T203","v":4138.7131108048452},11126.518257706963,30880.516807266311,56568.489666620721,73896.393506224209,70911.285816803065,60130.626937504378,66065.703061105407,47456.670236467129,21433.742456489992,19042.158115119266,17507.515228077762]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K204)","v":"Row 204"},null,null,{"$f":"SUM(T949:AM949)","v":52808.277959555926},null,null,null,null,null,{"$f":"T204","v":515.34326439474273},983.21724816525409,3196.0530950896537,5685.8062179444942,7127.5937421931076,6758.7030585250768,6160.4086214285644,6504.952052389699,5307.649552305259,4050.7406512660341,3731.47673614115,2786.3337197128903]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K205)","v":"Row 205"},null,null,{"$f":"SUM(T950:AM950)","v":2080247.5559901327},null,null,null,null,null,{"$f":"T205","v":20581.598999047703},18826.504095935477,139469.41337093725,246064.76408885568,280428.52095776546,245708.87083061517,243830.91110094739,207107.16868724773,174649.3347506779,213360.20494176954,181614.35580795279,108605.90835838056]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N946:N950)","v":2956835.4860072201},null,null,null,null,null,{"$f":"SUM(T946:T950)","v":28050.475212812624},{"$f":"SUM(U946:U950)","v":36566.575868189204},{"$f":"SUM(V946:V950)","v":194237.25568318274},346581.77156789374,410518.37041688268,370379.79808666673,352447.80057570519,323860.69976079592,261638.23472765385,263447.58725379134,225221.20110647663,143885.71574716922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N951-N959","v":0}]
[null,null,null,null,null,"Sales"]
[null,null,null,null,null,"Butter",null,null,null,"MT",{"$f":"\"Row \"&ROW(K328)","v":"Row 328"},null,null,{"$f":"SUM(T954:AM954)","v":223370.42303720047},null,null,null,null,null,{"$f":"T328","v":0},0,0,9475.3927726754609,9475.3927726754609,27897.471751957459,27897.471751957459,27897.471751957459,19266.275792425211,19266.275792425211,19266.275792425211,14336.604950022071,14336.604950022071,14336.604950022071,6639.5266695451137,6639.5266695451137,6639.5266695451137,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,{"$f":"SUM(T955:AM955)","v":121250.89582014094},null,null,null,null,null,{"$f":"T329","v":0},0,0,7936.8572424923677,7936.8572424923677,12031.073185787773,12031.073185787773,12031.073185787773,11040.922909089346,11040.922909089346,11040.922909089346,10322.017243609185,10322.017243609185,10322.017243609185,1731.7137732324313,1731.7137732324313,1731.7137732324313,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,{"$f":"SUM(T956:AM956)","v":479158.33320018998},null,null,null,null,null,{"$f":"T330","v":0},0,0,30311.766695493407,30311.766695493407,56067.605222055754,56067.605222055754,56067.605222055754,37881.909182282739,37881.909182282739,37881.909182282739,40576.896270974328,40576.896270974328,40576.896270974328,4985.1892610882842,4985.1892610882842,4985.1892610882842,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,{"$f":"SUM(T957:AM957)","v":52808.277959555919},null,null,null,null,null,{"$f":"T331","v":0},0,0,3172.1900869853239,3172.1900869853239,4018.2854290268324,4018.2854290268324,4018.2854290268324,4998.7277528241411,4998.7277528241411,4998.7277528241411,5013.9437541433836,5013.9437541433836,5013.9437541433836,1457.0089925340671,1457.0089925340671,1457.0089925340671,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,{"$f":"SUM(T958:AM958)","v":2080247.5559901325},null,null,null,null,null,{"$f":"T332","v":0},0,0,134331.20756171801,134331.20756171801,222361.20025683858,222361.20025683858,222361.20025683858,189589.75609262718,189589.75609262718,189589.75609262718,176784.93832423256,176784.93832423256,176784.93832423256,15125.818948533812,15125.818948533812,15125.818948533812,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N954:N958)","v":2956835.4860072201},null,null,null,null,null,{"$f":"SUM(T954:T958)","v":0},0,0,185227.41435936457,185227.41435936457,322375.6358456664,322375.6358456664,322375.6358456664,262777.59172924864,262777.59172924864,262777.59172924864,247034.40054298152,247034.40054298152,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,{"$f":"SUM(AN954:AN958)","v":0},{"$f":"SUM(AO954:AO958)","v":0}]
[null,null,null,null,null,"Non-Milk Costs to Inventory"]
[null,null,null,null,null,"Collection",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K551)","v":"Row 551"},null,null,{"$f":"N551","v":359142.73716822016},null,null,null,null,null,{"$f":"T551","v":14846.775674317159},16610.044655261529,22564.889294593915,36810.606125807877,48000.55819213904,45221.133717616554,39556.044563864816,36431.954874706789,27556.675794318049,26895.756698939094,23991.669756282674,20656.62782037264,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Variable opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K735)","v":"Row 735"},null,null,{"$f":"N735","v":517060.86015891249},null,null,null,null,null,{"$f":"T735","v":4905.1774811416526},6394.3852341286038,33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,61632.432304468763,56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Ingredients",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K741)","v":"Row 741"},null,null,{"$f":"N741","v":647755.18627848767},null,null,null,null,null,{"$f":"T741","v":6622.3834759903712},8446.6712210364749,39461.712546372852,63910.042962531494,73813.498855605678,67260.947914445191,71259.948937754525,68370.852696240705,61520.699506707664,71858.674120917829,68758.522442264526,46471.231598620405,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K736)","v":"Row 736"},null,null,{"$f":"N736","v":0},null,null,null,null,null,{"$f":"T736","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Site Overheads",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K737)","v":"Row 737"},null,null,{"$f":"N737","v":393513.55159044196},null,null,null,null,null,{"$f":"T737","v":37539.905086850384},37560.971188509204,34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Supply Chain",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K840)","v":"Row 840"},null,null,{"$f":"N840","v":239736.91082741585},null,null,null,null,null,{"$f":"T840","v":0},0,0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,20029.27262424376,20029.27262424376,2427.4414908198837,2427.4414908198837,2427.4414908198837,0,0,0,0,0]
[null,null,null,null,null,"Administration",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K857)","v":"Row 857"},null,null,{"$f":"N857","v":344141.89268884476},null,null,null,null,null,{"$f":"T857","v":23873.384505344933},55582.188740578094,26020.920066232851,26549.631439821347,29564.390691071963,25132.937005803593,28148.442077233296,24962.904963057106,23046.477715557165,27090.411669031211,26414.835328043977,27755.36848706919,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Miscellaneous costs",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K877)","v":"Row 877"},null,null,{"$f":"N877","v":0},null,null,null,null,null,{"$f":"T877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1196)","v":"Row 1196"},null,null,{"$f":"N1196","v":277910.64188785834},null,null,null,null,null,{"$f":"$N969/12","v":23159.220157321528},{"$f":"$N969/12","v":23159.220157321528},23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528,23159.220157321528]
[]
[null,null,null,null,null,{"$f":"F58","v":"Valued Component Usage"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Fat","Protein"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"J59","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"O59","v":0.83150000000000002},5.3499999999999997E-3]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"J60","v":"%"},null,null,null,null,null,null,null,null,null,1.00196,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"J61","v":"%"},null,null,null,null,null,null,null,null,null,8.7098942189026817E-3,0.32797273500000002]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"J62","v":"%"},null,null,null,null,null,null,null,null,null,8.0509999999999998E-2,0.30393999999999999]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"J63","v":"%"},null,null,null,null,null,null,null,null,null,0.26226902764950333,0.24203811250000001]
[]
[null,null,null,"CALCULATIONS",null,"Non-Milk Costs to Inventory"]
[null,null,null,null,null,"Total per MT",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T961:T969)/T206*1000","v":3955.2572831382481},4040.6704124947178,924.86097285798246,743.54488624781425,715.04309804623176,761.98860084560704,796.99707644296882,818.56836139960808,882.35498826595551,938.33571487279175,1044.6786515855199,1395.3411446013768]
[]
[null,null,null,null,null,"Volumes"]
[null,null,null,null,null,"Opening Inventory"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T992","v":188.07296419804828},{"$f":"U992","v":1425.5644339414775},{"$f":"V992","v":13182.132195973054},26817.733398115437,49298.277004223506,53164.690481776284,54742.563218617172,58342.585177885136,62426.637388511532,60422.590151143799,54008.74842018816,48591.789908679457,34255.184958657388,19918.580008635319,13279.053339090206,6639.5266695450919,-2.1827872842550278E-11,-2.1827872842550278E-11,-2.1827872842550278E-11,{"$f":"AM992","v":-2.1827872842550278E-11},-2.1827872842550278E-11]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T993","v":2626.7468743672835},7019.5916710053625,{"$f":"V993","v":15954.296318863328},23169.156696025966,32342.225285449989,35548.205250875442,36367.641492114184,37021.950555154093,36855.279831216714,33155.027571335682,30094.881048040192,25839.175806915653,15517.158563306468,5195.1413196972826,3463.4275464648513,1731.71377323242,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,4138.7131108048452,15265.231368511808,{"$f":"V994","v":46145.748175778121},72402.471146905431,115987.09795763624,130830.77855238356,134893.80026783218,144891.89810688182,154466.6591610662,138018.49243527345,119178.74136810997,96109.360325213405,55532.464054239077,14955.567783264749,9970.3785221764647,4985.1892610881805,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,515.34326439474273,1498.5605125599968,{"$f":"V995","v":4694.6136076496505},7208.2297386088212,11163.633393816606,13904.051023314849,16046.174215716579,18532.840839079447,18841.762638560562,17893.775537002453,16626.524520319465,14398.91448588897,9384.9707317455868,4371.0269776022033,2914.0179850681361,1457.008992534069,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,20581.598999047703,{"$f":"U996","v":39408.103094983177},{"$f":"V996","v":178877.51646592043},290611.07299305807,436708.38638910552,460056.05696288205,481525.76780699089,466271.73623740009,451331.31489545084,475101.76374459325,467126.36345991888,398947.33349406684,222162.39516983429,45377.45684560173,30251.637897067918,15125.818948534106,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U983:U987)","v":28050.475212812624},64617.051081001824,258854.30676418458,420208.66397271375,645499.62003023177,693503.78227123222,723575.94700127095,725061.01091640058,723921.65391480585,724591.64943934861,687035.25881657668,583886.57402076432,336852.17347778281,89817.77293480128,59878.515289867573,29939.257644933867,1.5961632016114891E-10,1.5961632016114891E-10,1.5961632016114891E-10,{"$f":"SUM(AN983:AN987)","v":1.5961632016114891E-10},{"$f":"SUM(AO983:AO987)","v":1.5961632016114891E-10}]
[]
[]
[null,null,null,null,null,"Closing Inventory"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T983+T946-T954","v":188.07296419804828},1425.5644339414775,13182.132195973054,26817.733398115437,49298.277004223506,53164.690481776284,54742.563218617172,58342.585177885136,62426.637388511532,60422.590151143799,54008.74842018816,48591.789908679457,34255.184958657388,19918.580008635319,13279.053339090206,6639.5266695450919,-2.1827872842550278E-11,-2.1827872842550278E-11,-2.1827872842550278E-11,-2.1827872842550278E-11,-2.1827872842550278E-11,-2.1827872842550278E-11]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T984+T947-T955","v":2626.7468743672835},7019.5916710053625,15954.296318863328,23169.156696025966,32342.225285449989,35548.205250875442,36367.641492114184,37021.950555154093,36855.279831216714,33155.027571335682,30094.881048040192,25839.175806915653,15517.158563306468,5195.1413196972826,3463.4275464648513,1731.71377323242,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11,-1.1368683772161603E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T985+T948-T956","v":4138.7131108048452},15265.231368511808,46145.748175778121,72402.471146905431,115987.09795763624,130830.77855238356,134893.80026783218,144891.89810688182,154466.6591610662,138018.49243527345,{"$f":"AD985+AD948-AD956","v":119178.74136810997},96109.360325213405,55532.464054239077,14955.567783264749,9970.3785221764647,4985.1892610881805,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10,-1.0368239600211382E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T986+T949-T957","v":515.34326439474273},1498.5605125599968,4694.6136076496505,7208.2297386088212,11163.633393816606,13904.051023314849,16046.174215716579,18532.840839079447,18841.762638560562,17893.775537002453,16626.524520319465,14398.91448588897,9384.9707317455868,4371.0269776022033,2914.0179850681361,1457.008992534069,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12,1.8189894035458565E-12]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T987+T950-T958","v":20581.598999047703},39408.103094983177,178877.51646592043,290611.07299305807,436708.38638910552,460056.05696288205,481525.76780699089,466271.73623740009,451331.31489545084,475101.76374459325,467126.36345991888,398947.33349406684,222162.39516983429,45377.45684560173,30251.637897067918,15125.818948534106,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10,2.9467628337442875E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUM(T992:T996),0)","v":28050.475212812624},{"$f":"MAX(SUM(U992:U996),0)","v":64617.051081001824},{"$f":"MAX(SUM(V992:V996),0)","v":258854.30676418458},420208.66397271375,645499.62003023177,693503.78227123222,723575.94700127095,725061.01091640058,723921.65391480585,724591.64943934861,687035.25881657668,583886.57402076432,336852.17347778281,89817.77293480128,59878.515289867573,29939.257644933867,1.5961632016114891E-10,1.5961632016114891E-10,1.5961632016114891E-10,1.5961632016114891E-10,{"$f":"MAX(SUM(AN992:AN996),0)","v":1.5961632016114891E-10},{"$f":"MAX(SUM(AO992:AO996),0)","v":1.5961632016114891E-10}]
[null,{"$f":"IF(COUNTA(T998:AM998)=COUNTIF(T998:AM998,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T997>=0,\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(U997>=0,\"Okay\",\"Error\")","v":"Okay"},"Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay",{"$f":"IF(AN997>=0,\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(AO997>=0,\"Okay\",\"Error\")","v":"Okay"}]
[null,null,null,null,null,"Closing Inventory  - By Month of Production"]
[null,null,null,null,null,"June",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"MAX(T997,0)","v":28050.475212812624},{"$f":"MIN(T1000,U997-SUM(U1001:U1011))","v":28050.47521281262},{"$f":"MIN(U1000,V997-SUM(V1001:V1011))","v":28050.47521281262},{"$f":"MIN(V1000,W997-SUM(W1001:W1011))","v":0},{"$f":"MIN(W1000,X997-SUM(X1001:X1011))","v":0},0,0,0,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1001:AF1011),AE1000)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1001:AL1011),AK1000)","v":0},{"$f":"MIN(AM997-SUM(AM1001:AM1011),AL1000)","v":0},{"$f":"MIN(AN997-SUM(AN1001:AN1011),AM1000)","v":0},{"$f":"MIN(AO997-SUM(AO1001:AO1011),AN1000)","v":0}]
[null,null,null,null,null,"July",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(U997,U951)","v":36566.575868189204},{"$f":"MIN(U1001,V997-SUM(V1002:V1011))","v":36566.575868189204},{"$f":"MIN(V1001,W997-SUM(W1002:W1011))","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1002:AF1011),AE1001)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1002:AL1011),AK1001)","v":0},{"$f":"MIN(AM997-SUM(AM1002:AM1011),AL1001)","v":0},{"$f":"MIN(AN997-SUM(AN1002:AN1011),AM1001)","v":0},{"$f":"MIN(AO997-SUM(AO1002:AO1011),AN1001)","v":0}]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,{"$f":"MIN(V997,V951)","v":194237.25568318274},{"$f":"MIN(V1002,W997-SUM(W1003:W1011))","v":73626.892404820013},{"$f":"MIN(W1002,X997-SUM(X1003:X1011))","v":0},0,0,0,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1003:AF1011),AE1002)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1003:AL1011),AK1002)","v":0},{"$f":"MIN(AM997-SUM(AM1003:AM1011),AL1002)","v":0},{"$f":"MIN(AN997-SUM(AN1003:AN1011),AM1002)","v":0},{"$f":"MIN(AO997-SUM(AO1003:AO1011),AN1002)","v":0}]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MIN(W997,W951)","v":346581.77156789374},{"$f":"MIN(W1003,X997-SUM(X1004:X1011))","v":234981.24961334909},0,0,0,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1004:AF1011),AE1003)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1004:AL1011),AK1003)","v":0},{"$f":"MIN(AM997-SUM(AM1004:AM1011),AL1003)","v":0},{"$f":"MIN(AN997-SUM(AN1004:AN1011),AM1003)","v":0},{"$f":"MIN(AO997-SUM(AO1004:AO1011),AN1003)","v":0}]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MIN(X997,X951)","v":410518.37041688268},{"$f":"MIN(X1004,Y997-SUM(Y1005:Y1011))","v":323123.98418456549},748.34833889896981,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AF997-SUM(AF1005:AF1011),AE1004)","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AL997-SUM(AL1005:AL1011),AK1004)","v":-1.1641532182693481E-10},{"$f":"MIN(AM997-SUM(AM1005:AM1011),AL1004)","v":-1.1641532182693481E-10},{"$f":"MIN(AN997-SUM(AN1005:AN1011),AM1004)","v":-1.1641532182693481E-10},{"$f":"MIN(AO997-SUM(AO1005:AO1011),AN1004)","v":-1.1641532182693481E-10}]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MIN(Y997,Y951)","v":370379.79808666673},{"$f":"MIN(Y1005,Z997-SUM(Z1006:Z1011))","v":370379.79808666673},48752.510579899536,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AF997-SUM(AF1006:AF1011),AE1005)","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AL997-SUM(AL1006:AL1011),AK1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AM997-SUM(AM1006:AM1011),AL1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AN997-SUM(AN1006:AN1011),AM1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AO997-SUM(AO1006:AO1011),AN1005)","v":-1.1641532182693481E-10}]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(Z997,Z951)","v":352447.80057570519},{"$f":"MIN(Z1006,AA997-SUM(AA1007:AA1011))","v":352447.80057570519},{"$f":"MIN(AA1006,AB997-SUM(AB1007:AB1011))","v":138422.71942635614},{"$f":"MIN(AB1006,AC997-SUM(AC1007:AC1011))","v":0},{"$f":"MIN(AC1006,AD997-SUM(AD1007:AD1011))","v":0},{"$f":"MIN(AD1006,AE997-SUM(AE1007:AE1011))","v":0},{"$f":"MIN(AF997-SUM(AF1007:AF1011),AE1006)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1007:AL1011),AK1006)","v":0},{"$f":"MIN(AM997-SUM(AM1007:AM1011),AL1006)","v":0},{"$f":"MIN(AN997-SUM(AN1007:AN1011),AM1006)","v":0},{"$f":"MIN(AO997-SUM(AO1007:AO1011),AN1006)","v":0}]
[null,null,null,null,null,"January",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,{"$f":"MIN(AA997,AA951)","v":323860.69976079592},{"$f":"MIN(AA1007,AB997-SUM(AB1008:AB1011))","v":323860.69976079592},{"$f":"MIN(AB1007,AC997-SUM(AC1008:AC1011))","v":199505.82745790342},{"$f":"MIN(AC1007,AD997-SUM(AD1008:AD1011))","v":0},{"$f":"MIN(AD1007,AE997-SUM(AE1008:AE1011))","v":0},{"$f":"MIN(AF997-SUM(AF1008:AF1011),AE1007)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1008:AL1011),AK1007)","v":0},{"$f":"MIN(AM997-SUM(AM1008:AM1011),AL1007)","v":0},{"$f":"MIN(AN997-SUM(AN1008:AN1011),AM1007)","v":0},{"$f":"MIN(AO997-SUM(AO1008:AO1011),AN1007)","v":0}]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"MIN(AB997,AB951)","v":261638.23472765385},{"$f":"MIN(AB1008,AC997-SUM(AC1009:AC1011))","v":261638.23472765385},{"$f":"MIN(AC1008,AD997-SUM(AD1009:AD1011))","v":198366.47045630869},{"$f":"MIN(AD1008,AE997-SUM(AE1009:AE1011))","v":0},{"$f":"MIN(AF997-SUM(AF1009:AF1011),AE1008)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1009:AL1011),AK1008)","v":0},{"$f":"MIN(AM997-SUM(AM1009:AM1011),AL1008)","v":0},{"$f":"MIN(AN997-SUM(AN1009:AN1011),AM1008)","v":0},{"$f":"MIN(AO997-SUM(AO1009:AO1011),AN1008)","v":0}]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AC997,AC951)","v":263447.58725379134},{"$f":"MIN(AC1009,AD997-SUM(AD1010:AD1011))","v":263447.58725379134},{"$f":"MIN(AD1009,AE997-SUM(AE1010:AE1011))","v":214779.65716711851},{"$f":"MIN(AF997-SUM(AF1010:AF1011),AE1009)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1010:AL1011),AK1009)","v":0},{"$f":"MIN(AM997-SUM(AM1010:AM1011),AL1009)","v":0},{"$f":"MIN(AN997-SUM(AN1010:AN1011),AM1009)","v":0},{"$f":"MIN(AO997-SUM(AO1010:AO1011),AN1009)","v":0}]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AD997,AD951)","v":225221.20110647663},{"$f":"MIN(AD1010,AE997-SUM(AE1011:AE1011))","v":225221.20110647663},{"$f":"MIN(AF997-SUM(AF1011:AF1011),AE1010)","v":192966.45773061359},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1011:AL1011),AK1010)","v":0},{"$f":"MIN(AM997-SUM(AM1011:AM1011),AL1010)","v":0},{"$f":"MIN(AN997-SUM(AN1011:AN1011),AM1010)","v":0},{"$f":"MIN(AO997-SUM(AO1011:AO1011),AN1010)","v":0}]
[null,null,null,null,null,"May",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AE997,AE951)","v":143885.71574716922},{"$f":"IF(AE1011=0,0,MIN(AE1011,AF997))","v":143885.71574716922},89817.77293480128,59878.515289867573,29939.257644933867,1.5961632016114891E-10,1.5961632016114891E-10,{"$f":"IF(AK1011=0,0,MIN(AK1011,AL997))","v":1.5961632016114891E-10},{"$f":"IF(AL1011=0,0,MIN(AL1011,AM997))","v":1.5961632016114891E-10},{"$f":"IF(AM1011=0,0,MIN(AM1011,AN997))","v":1.5961632016114891E-10},{"$f":"IF(AN1011=0,0,MIN(AN1011,AO997))","v":1.5961632016114891E-10}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1000:T1011)","v":28050.475212812624},64617.051081001824,258854.30676418456,420208.66397271375,645499.62003023177,693503.78227123222,723575.94700127095,725061.01091640047,723921.65391480573,724591.64943934837,687035.25881657645,583886.57402076409,336852.17347778258,89817.772934801047,59878.51528986734,29939.257644933634,-7.3214323492720723E-11,-7.3214323492720723E-11,-7.3214323492720723E-11,-7.3214323492720723E-11,{"$f":"SUM(AN1000:AN1011)","v":-7.3214323492720723E-11},{"$f":"SUM(AO1000:AO1011)","v":-7.3214323492720723E-11}]
[]
[null,null,null,null,null,"Cost of Sales for Current Month Sales - By Month of Production"]
[]
[null,null,null,null,null,"Total Sales",null,null,null,"MT",{"$f":"\"Row \"&ROW(K959)","v":"Row 959"},null,null,{"$f":"SUM(T1016:AO1016)","v":2956835.4860072196},null,null,null,null,null,{"$f":"T959","v":0},0,0,185227.41435936457,185227.41435936457,322375.6358456664,322375.6358456664,322375.6358456664,262777.59172924864,262777.59172924864,262777.59172924864,247034.40054298152,247034.40054298152,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,0,0]
[null,null,null,null,null,"Total Production",null,null,null,"MT",{"$f":"\"Row \"&ROW(K951)","v":"Row 951"},null,null,{"$f":"SUM(T1017:AO1017)","v":2956835.4860072196},null,null,null,null,null,{"$f":"T951","v":28050.475212812624},36566.575868189204,194237.25568318274,346581.77156789374,410518.37041688268,370379.79808666673,352447.80057570519,323860.69976079592,261638.23472765385,263447.58725379134,225221.20110647663,143885.71574716922,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sales by Month of Production"]
[null,null,null,null,null,"June",null,null,null,"MT",null,null,null,{"$f":"SUM(T1019:AO1019)","v":28050.47521281262},null,null,null,null,null,0,{"$f":"IF(ROUND(-(U1000-T1000),0)>0,-(U1000-T1000),IF(ROUND(-(U1000-T1000),0)=0,0,IF(ROUND(-(U1000-T1000),0)<0,U$1017-U1000,0)))","v":0},{"$f":"IF(ROUND(-(V1000-U1000),0)>0,-(V1000-U1000),IF(ROUND(-(V1000-U1000),0)=0,0,IF(ROUND(-(V1000-U1000),0)<0,V$1017-V1000,0)))","v":0},{"$f":"IF(ROUND(-(W1000-V1000),0)>0,-(W1000-V1000),IF(ROUND(-(W1000-V1000),0)=0,0,IF(ROUND(-(W1000-V1000),0)<0,W$1017-W1000,0)))","v":28050.47521281262},{"$f":"IF(ROUND(-(X1000-W1000),0)>0,-(X1000-W1000),IF(ROUND(-(X1000-W1000),0)=0,0,IF(ROUND(-(X1000-W1000),0)<0,X$1017-X1000,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(-(AN1000-AM1000),0)>0,-(AN1000-AM1000),IF(ROUND(-(AN1000-AM1000),0)=0,0,IF(ROUND(-(AN1000-AM1000),0)<0,AN$1017-AN1000,0)))","v":0},{"$f":"IF(ROUND(-(AO1000-AN1000),0)>0,-(AO1000-AN1000),IF(ROUND(-(AO1000-AN1000),0)=0,0,IF(ROUND(-(AO1000-AN1000),0)<0,AO$1017-AO1000,0)))","v":0}]
[null,null,null,null,null,"July",null,null,null,"MT",null,null,null,36566.575868189204,null,null,null,null,null,0,0,0,36566.575868189204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,194237.25568318274,null,null,null,null,null,0,0,0,120610.36327836273,73626.892404820013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,346581.77156789374,null,null,null,null,null,0,0,0,0,111600.52195454465,234981.24961334909,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,410518.3704168828,null,null,null,null,null,0,0,0,0,0,87394.386232317192,322375.63584566652,748.34833889908623,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,370379.79808666685,null,null,null,null,null,0,0,0,0,0,0,0,321627.2875067672,48752.510579899652,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,352447.80057570519,null,null,null,null,null,0,0,0,0,0,0,0,0,214025.08114934905,138422.71942635614,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"January",null,null,null,"MT",null,null,null,323860.69976079592,null,null,null,null,null,0,0,0,0,0,0,0,0,0,124354.8723028925,199505.82745790342,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,261638.23472765385,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,63271.764271345164,198366.47045630869,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,263447.58725379134,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,48667.93008667283,214779.65716711851,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,225221.20110647663,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,32254.743375863036,192966.45773061359,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"May",null,null,null,"MT",null,null,null,143885.71574716904,null,null,null,null,null,0,0,{"$f":"IF(ROUND(-(V1011-U1011),0)>0,-(V1011-U1011),IF(ROUND(-(V1011-U1011),0)=0,0,IF(ROUND(-(V1011-U1011),0)<0,V$1017-V1011,0)))","v":0},0,0,0,0,0,0,0,0,0,0,54067.942812367939,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2956835.4860072192,null,null,null,null,null,{"$f":"SUM(T1019:T1030)","v":0},0,0,185227.41435936454,185227.41435936466,322375.63584566629,322375.63584566652,322375.63584566629,262777.5917292487,262777.59172924864,262777.59172924858,247034.40054298152,247034.40054298154,247034.40054298152,29939.257644933707,29939.257644933707,29939.257644933707,0,0,0,{"$f":"SUM(AN1019:AN1030)","v":0},{"$f":"SUM(AO1019:AO1030)","v":0}]
[null,{"$f":"IF(COUNTA(P1032:AM1032)=COUNTIF(P1032:AM1032,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(T1031,0)=ROUND(T1016,0),\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(ROUND(U1031,0)=ROUND(U1016,0),\"Okay\",\"Error\")","v":"Okay"},"Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay",{"$f":"IF(ROUND(AN1031,0)=ROUND(AN1016,0),\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(ROUND(AO1031,0)=ROUND(AO1016,0),\"Okay\",\"Error\")","v":"Okay"}]
[null,null,null,null,null,"Milk Content of Sales"]
[null,null,null,null,null,"Fat"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1035:AO1035)","v":185732.50675543223},null,null,null,null,null,{"$f":"T954*$T972","v":0},0,0,7878.7890904796459,7878.7890904796459,23196.747761752627,23196.747761752627,23196.747761752627,16019.908321401563,16019.908321401563,16019.908321401563,11920.887015943352,11920.887015943352,11920.887015943352,5520.7664257267625,5520.7664257267625,5520.7664257267625,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,121488.54757594841,null,null,null,null,null,{"$f":"T955*$T973","v":0},0,0,7952.4134826876525,7952.4134826876525,12054.654089231915,12054.654089231915,12054.654089231915,11062.56311799116,11062.56311799116,11062.56311799116,10342.248397406658,10342.248397406658,10342.248397406658,1735.1079322279668,1735.1079322279668,1735.1079322279668,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,4173.4183962793813,null,null,null,null,null,{"$f":"T956*$T974","v":0},0,0,264.01228150580488,264.01228150580488,488.34291059130123,488.34291059130123,488.34291059130123,329.94742178776085,329.94742178776085,329.94742178776085,353.42047425157307,353.42047425157307,353.42047425157307,43.420471125288579,43.420471125288579,43.420471125288579,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,4251.5944585238467,null,null,null,null,null,{"$f":"T957*$T975","v":0},0,0,255.39302390318841,255.39302390318841,323.51215989095027,323.51215989095027,323.51215989095027,402.44757137987159,402.44757137987159,402.44757137987159,403.67261164608379,403.67261164608379,403.67261164608379,117.30379398891775,117.30379398891775,117.30379398891775,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,545584.5037797878,null,null,null,null,null,{"$f":"T958*$T976","v":0},0,0,35230.915190195388,35230.915190195388,58318.455778337542,58318.455778337542,58318.455778337542,49723.520982719834,49723.520982719834,49723.520982719834,46365.213877373892,46365.213877373892,46365.213877373892,3967.0338280343958,3967.0338280343958,3967.0338280343958,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,861230.57096597156,null,null,null,null,null,{"$f":"SUM(T1035:T1039)","v":0},0,0,51581.523068771683,51581.523068771683,94381.712699804339,94381.712699804339,94381.712699804339,77538.387415280187,77538.387415280187,77538.387415280187,69385.442376621562,69385.442376621562,69385.442376621562,11383.632451103331,11383.632451103331,11383.632451103331,0,0,0,{"$f":"SUM(AN1035:AN1039)","v":0},{"$f":"SUM(AO1035:AO1039)","v":0}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1043:AO1043)","v":1195.0317632490223},null,null,null,null,null,{"$f":"T954*$U972","v":0},0,0,50.693351333813716,50.693351333813716,149.25147387297238,149.25147387297238,149.25147387297238,103.07457548947487,103.07457548947487,103.07457548947487,76.700836482618072,76.700836482618072,76.700836482618072,35.521467682066358,35.521467682066358,35.521467682066358,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,97.000716656112743,null,null,null,null,null,{"$f":"T955*$U973","v":0},0,0,6.3494857939938942,6.3494857939938942,9.6248585486302183,9.6248585486302183,9.6248585486302183,8.8327383272714766,8.8327383272714766,8.8327383272714766,8.257613794887348,8.257613794887348,8.257613794887348,1.3853710185859451,1.3853710185859451,1.3853710185859451,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,157150.86903770771,null,null,null,null,null,{"$f":"T956*$U974","v":0},0,0,9941.4330258028858,9941.4330258028858,18388.645829577908,18388.645829577908,18388.645829577908,12424.233361534883,12424.233361534883,12424.233361534883,13308.115647802751,13308.115647802751,13308.115647802751,1635.0061564517537,1635.0061564517537,1635.0061564517537,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,16050.548003027427,null,null,null,null,null,{"$f":"T957*$U975","v":0},0,0,964.15545503831936,964.15545503831936,1221.3176732984155,1221.3176732984155,1221.3176732984155,1519.3133131933694,1519.3133131933694,1519.3133131933694,1523.93806463434,1523.93806463434,1523.93806463434,442.84331319080434,442.84331319080434,442.84331319080434,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,503499.19198458956,null,null,null,null,null,{"$f":"T958*$U976","v":0},0,0,32513.271928083956,32513.271928083956,53819.885203399725,53819.885203399725,53819.885203399725,45887.946713994861,45887.946713994861,45887.946713994861,42788.692790426161,42788.692790426161,42788.692790426161,3661.0246683198584,3661.0246683198584,3661.0246683198584,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,677992.64150523022,null,null,null,null,null,{"$f":"SUM(T1043:T1047)","v":0},0,0,43475.903246052971,43475.903246052971,73588.725038697652,73588.725038697652,73588.725038697652,59943.400702539861,59943.400702539861,59943.400702539861,57705.704953140754,57705.704953140754,57705.704953140754,5775.7809766630689,5775.7809766630689,5775.7809766630689,0,0,0,{"$f":"SUM(AN1043:AN1047)","v":0},{"$f":"SUM(AO1043:AO1047)","v":0}]
[]
[null,null,null,null,null,"Milksolids in Sales",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1050:AO1050)","v":1539223.2124712018},null,null,null,null,null,{"$f":"SUM(T1048,T1040)","v":0},{"$f":"SUM(U1048,U1040)","v":0},0,95057.426314824654,95057.426314824654,167970.43773850199,167970.43773850199,167970.43773850199,137481.78811782005,137481.78811782005,137481.78811782005,127091.14732976232,127091.14732976232,127091.14732976232,17159.413427766398,17159.413427766398,17159.413427766398,0,0,0,0,0]
[null,{"$f":"IF(N1051=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N1050-N21)<0.001,\"Okay\",\"Error\")","v":"Okay"}]
[null,null,null,null,null,"Value of Milk in Sales"]
[null,null,null,null,null,"Fat",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1053:AO1053)","v":7261534.0934798857},null,null,null,null,null,{"$f":"T1040*$N942","v":0},0,0,434913.71647129336,434913.71647129336,795786.92126772157,795786.92126772157,795786.92126772157,653771.08378536114,653771.08378536114,653771.08378536114,585028.87890277756,585028.87890277756,585028.87890277756,95982.00288990546,95982.00288990546,95982.00288990546,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,4363777.7936312193,null,null,null,null,null,{"$f":"T1048*$N943","v":0},0,0,279824.83810146467,279824.83810146467,473640.60393423203,473640.60393423203,473640.60393423203,385814.92607315205,385814.92607315205,385814.92607315205,371412.39952293516,371412.39952293516,371412.39952293516,37174.776279110258,37174.776279110258,37174.776279110258,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,11625311.887111101,null,null,null,null,null,{"$f":"T1054+T1053","v":0},0,0,714738.55457275803,714738.55457275803,1269427.5252019535,1269427.5252019535,1269427.5252019535,1039586.0098585133,1039586.0098585133,1039586.0098585133,956441.27842571272,956441.27842571272,956441.27842571272,133156.7791690157,133156.7791690157,133156.7791690157,0,0,0,0,0]
[]
[null,null,null,null,null,"Non-Milk Cost of Sales"]
[null,null,null,null,null,"Cost of Sales (Non-milk)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1058:AO1058)","v":2731920.9108792334},null,null,null,null,null,{"$f":"MMULT($T$979:$AE$979,T1019:T1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,U1019:U1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,V1019:V1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,W1019:W1030)/1000","v":370248.14549618267},{"$f":"MMULT($T$979:$AE$979,X1019:X1030)/1000","v":151074.63673992045},{"$f":"MMULT($T$979:$AE$979,Y1019:Y1030)/1000","v":237209.85919753194},{"$f":"MMULT($T$979:$AE$979,Z1019:Z1030)/1000","v":230512.47338970922},{"$f":"MMULT($T$979:$AE$979,AA1019:AA1030)/1000","v":245611.42811571347},{"$f":"MMULT($T$979:$AE$979,AB1019:AB1030)/1000","v":207726.22128598875},{"$f":"MMULT($T$979:$AE$979,AC1019:AC1030)/1000","v":212115.46674912743},{"$f":"MMULT($T$979:$AE$979,AD1019:AD1030)/1000","v":219137.315093098},{"$f":"MMULT($T$979:$AE$979,AE1019:AE1030)/1000","v":220696.50168109246},{"$f":"MMULT($T$979:$AE$979,AF1019:AF1030)/1000","v":235231.26496517487},{"$f":"MMULT($T$979:$AE$979,AG1019:AG1030)/1000","v":277031.16407330288},{"$f":"MMULT($T$979:$AE$979,AH1019:AH1030)/1000","v":41775.47803079732},{"$f":"MMULT($T$979:$AE$979,AI1019:AI1030)/1000","v":41775.47803079732},{"$f":"MMULT($T$979:$AE$979,AJ1019:AJ1030)/1000","v":41775.47803079732},{"$f":"MMULT($T$979:$AE$979,AK1019:AK1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,AL1019:AL1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,AM1019:AM1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,AN1019:AN1030)/1000","v":0},{"$f":"MMULT($T$979:$AE$979,AO1019:AO1030)/1000","v":0}]
[]
[null,null,null,null,null,"Total Cost of Sales",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1060:AO1060)","v":14357232.797990337},null,null,null,null,null,{"$f":"SUM(T1055,T1058)","v":0},{"$f":"SUM(U1055,U1058)","v":0},0,1084986.7000689406,865813.19131267851,1506637.3843994853,1499939.9985916626,1515038.9533176669,1247312.2311445021,1251701.4766076407,1258723.3249516112,1177137.7801068053,1191672.5433908876,1233472.4424990155,174932.25719981303,174932.25719981303,174932.25719981303,0,0,0,0,0]
[]
[null,null,null,null,null,"Milk Content of Closing Inventory"]
[null,null,null,null,null,"Fat"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$T972","v":156.38266973067715},1185.3568268223387,10960.942920951595,22298.945320532985,40991.517329011847,44206.440135596982,45518.441316280179,48511.859575411494,51907.748988547341,50241.383710676069,44908.274311386456,40404.073309066967,28483.186293123617,16562.299277180267,11041.532851453507,5520.7664257267443,-1.8149876268580555E-11,-1.8149876268580555E-11,-1.8149876268580555E-11,-1.8149876268580555E-11,-1.8149876268580555E-11,-1.8149876268580555E-11]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$T973","v":2631.8952982410433},7033.3500706805326,15985.566739648299,23214.568243150177,32405.616047009469,35617.879733167159,36438.922069438726,37094.513578242193,36927.516179685896,33220.011425375502,30153.867014894349,25889.820591497206,15547.572194090548,5205.3237966838888,3470.2158644559222,1735.1079322279554,-1.1390966392355039E-11,-1.1390966392355039E-11,-1.1390966392355039E-11,-1.1390966392355039E-11,-1.1390966392355039E-11,-1.1390966392355039E-11]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T994*$T974","v":36.047753397495853},132.95855044681286,401.9245852631488,630.61786487669985,1010.2353539685149,1139.5222417679427,1174.9107311186044,1261.9931056869664,1345.3882616401816,1202.1264693636517,1038.0342304581989,837.10236187901103,483.6818876274379,130.26141337586483,86.840942250576248,43.420471125287676,-9.0306270154078962E-13,-9.0306270154078962E-13,-9.0306270154078962E-13,-9.0306270154078962E-13,-9.0306270154078962E-13,-9.0306270154078962E-13]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T995*$T975","v":41.490286216420735},120.64910686620534,377.96334155187333,580.3345762553962,898.784124536175,1119.4151478870785,1291.8774861073418,1492.0790159542862,1516.9503100305108,1440.6278684840674,1338.6014891309201,1159.2566052589209,755.58399361283716,351.91138196675337,234.60758797783564,117.30379398891789,1.464468368794769E-13,1.464468368794769E-13,1.464468368794769E-13,1.464468368794769E-13,1.464468368794769E-13,1.464468368794769E-13]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T996*$T976","v":5397.9159569522317},10335.52488023262,46914.032311874973,76218.283538068179,114535.0838646543,120658.4547239196,126289.29491092001,122288.6348834286,118370.22510540168,124604.47761185853,122512.77713408141,104631.52923885104,58266.315361477151,11901.101484103265,7934.0676560688689,3967.0338280344727,7.7284462311980933E-11,7.7284462311980933E-11,7.7284462311980933E-11,7.7284462311980933E-11,7.7284462311980933E-11,7.7284462311980933E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1064:T1068)","v":8263.7319645378684},18807.83943504851,74640.429899289884,122942.74954288344,189841.23671918031,202741.71198233875,210713.44651386485,210649.08015872355,210067.8288453056,210708.62708575782,199951.55417995132,172921.78210655315,103536.3397299316,34150.897353310043,22767.264902206709,11383.632451103378,4.6987003786384025E-11,4.6987003786384025E-11,4.6987003786384025E-11,4.6987003786384025E-11,{"$f":"SUM(AN1064:AN1068)","v":4.6987003786384025E-11},{"$f":"SUM(AO1064:AO1068)","v":4.6987003786384025E-11}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$U972","v":1.0061903584595582},7.6267697215869044,70.52440724845583,143.47487367991758,263.74578197259575,284.43109407750313,292.87271321960185,312.13283070168546,333.98251002853669,323.26085730861928,288.94680404800664,259.96607601143506,183.26523952881701,106.56440304619895,71.042935364132589,35.521467682066238,-1.1677911970764397E-13,-1.1677911970764397E-13,-1.1677911970764397E-13,-1.1677911970764397E-13,-1.1677911970764397E-13,-1.1677911970764397E-13]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$U973","v":2.1013974994938267},5.6156733368042904,12.763437055090662,18.535325356820774,25.873780228359994,28.438564200700355,29.094113193691349,29.617560444123278,29.484223864973373,26.524022057068546,24.075904838432155,20.671340645532524,12.413726850645174,4.1561130557578263,2.7707420371718809,1.385371018585936,-9.0949470177292826E-15,-9.0949470177292826E-15,-9.0949470177292826E-15,-9.0949470177292826E-15,-9.0949470177292826E-15,-9.0949470177292826E-15]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T994*$U974","v":1357.3850583310232},5006.5796823386108,15134.547237831212,23746.036482809162,38040.605741878877,42908.928264004579,44241.488608384658,47520.592101455353,50660.852671367691,45266.302444573448,39087.37776035667,31521.249764960732,18213.134117157981,4905.0184693552274,3270.0123129034732,1635.0061564517198,-3.4004998988166337E-11,-3.4004998988166337E-11,-3.4004998988166337E-11,-3.4004998988166337E-11,-3.4004998988166337E-11,-3.4004998988166337E-11]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T995*$U975","v":156.6334317801381},455.47248218748541,1426.8808599090346,2190.8693467527651,3393.074733716619,4225.9972680263154,4877.074191124897,5632.8716446298067,5726.7653363640966,5438.6341367165251,5053.465862705898,4376.4060688410937,2852.4680042067534,1328.5299395724137,885.68662638160924,442.84331319080491,5.528636393137276E-13,5.528636393137276E-13,5.528636393137276E-13,5.528636393137276E-13,5.528636393137276E-13,5.528636393137276E-13]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T996*$U976","v":4981.5313739613957},9538.2628903151362,43295.176454099055,70338.955578839508,105700.07355453979,111351.09967148847,116547.58796011735,112855.53095099817,109239.37956943807,114992.73414216228,113062.38331082775,96560.459585811972,53771.766795385811,10983.074004959648,7322.0493366397886,3661.0246683199298,7.1322891426461871E-11,7.1322891426461871E-11,7.1322891426461871E-11,7.1322891426461871E-11,7.1322891426461871E-11,7.1322891426461871E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1072:T1076)","v":6498.6574519305104},15013.557497899623,59939.892396142852,96437.871607438166,147423.37359233625,158798.89486179757,165988.1175860402,166350.74508822913,165990.46431106335,166047.45560281794,157516.24964277676,132738.75283627078,75033.047883129999,17327.342929989245,11551.561953326176,5775.7809766631071,3.7744882010883892E-11,3.7744882010883892E-11,3.7744882010883892E-11,3.7744882010883892E-11,{"$f":"SUM(AN1072:AN1076)","v":3.7744882010883892E-11},{"$f":"SUM(AO1072:AO1076)","v":3.7744882010883892E-11}]
[]
[null,null,null,null,null,"Value of Milk in Closing Inventory"]
[null,null,null,null,null,"Fat",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1069*T942","v":69676.313664255882},{"$f":"U1069*U942","v":158579.79487318548},629336.72437773237,1036601.57621957,1600661.4944456969,1709432.8782116596,1776647.1922831174,1776104.4822376445,1771203.6155341666,1776606.5568915161,1685907.4406676807,1458003.7664752717,872974.88757249422,287946.00866971677,191964.0057798113,95982.002889905852,3.9617466152252643E-10,3.9617466152252643E-10,3.9617466152252643E-10,3.9617466152252643E-10,3.9617466152252643E-10,3.9617466152252643E-10]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1077*T943","v":41827.440802588178},96632.064718706039,385792.34548951249,620705.02955798071,948864.05037697346,1022080.5487101224,1068352.6887850775,1070686.6755344011,1068367.7930589544,1068734.6072663136,1013825.0332646394,854349.12788320147,482936.72836026613,111524.32883733102,74349.552558220763,37174.776279110505,2.4293814985461755E-10,2.4293814985461755E-10,2.4293814985461755E-10,2.4293814985461755E-10,2.4293814985461755E-10,2.4293814985461755E-10]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1081+T1080","v":111503.75446684405},255211.85959189152,1015129.0698672449,1657306.6057775507,2549525.5448226705,2731513.4269217821,2844999.8810681952,2846791.1577720456,2839571.408593121,2845341.1641578297,2699732.4739323203,2312352.8943584729,1355911.6159327603,399470.33750704781,266313.55833803205,133156.77916901634,6.3911281137714403E-10,6.3911281137714403E-10,6.3911281137714403E-10,6.3911281137714403E-10,6.3911281137714403E-10,6.3911281137714403E-10]
[]
[null,null,null,null,null,"Non-milk costs / MT"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"(MMULT($T$979:$AE$979,T1000:T1011))/1000","v":110946.84638096603},{"$f":"(MMULT($T$979:$AE$979,U1000:U1011))/1000","v":258700.32757780148},{"$f":"(MMULT($T$979:$AE$979,V1000:V1011))/1000","v":438342.78483421454},325793.74325404735,468257.43390190526,513272.75882991095,563660.15209779318,583150.84630700492,606282.42655406042,641369.23992223153,657515.70550951874,637588.86313086969,402357.59816569492,125326.434092392,83550.956061594683,41775.478030797371,5.0770098295639625E-11,5.0770098295639625E-11,5.0770098295639625E-11,5.0770098295639625E-11,5.0770098295639625E-11,5.0770098295639625E-11]
[null,null,null,null,null,"Per MT",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T1085/T1012*1000),0,T1085/T1012*1000)","v":3955.2572831382481},4003.5922910425484,1693.395757303522,775.31419788908192,725.4186050178846,740.11529850484339,778.99238419101721,804.27831248292318,837.49729445917421,885.14577889282873,957.033423062005,1091.973837898516,1194.4634170283389,1395.3411446013783,1395.3411446013793,1395.341144601382,{"$f":"IF(ISERROR(AJ1085/AJ1012*1000),0,AJ1085/AJ1012*1000)","v":-693.44488719734466},-693.44488719734466,-693.44488719734466,-693.44488719734466,-693.44488719734466,-693.44488719734466]
[]
[null,null,null,null,null,"Total Value of Inventory"]
[null,null,null,null,null,"Closing Value",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1082,T1085)","v":222450.6008478101},{"$f":"SUM(U1082,U1085)","v":513912.187169693},{"$f":"SUM(V1082,V1085)","v":1453471.8547014594},1983100.3490315981,3017782.9787245756,3244786.1857516929,3408660.0331659885,3429942.0040790504,3445853.8351471815,3486710.4040800612,3357248.179441839,2949941.7574893427,1758269.2140984552,524796.77159943979,349864.51439962676,174932.25719981373,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10]
[null,null,null,null,null,"Movement",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1089-S1089","v":222450.6008478101},{"$f":"U1089-T1089","v":291461.5863218829},{"$f":"V1089-U1089","v":939559.66753176646},529628.49433013867,1034682.6296929775,227003.20702711726,163873.84741429565,21281.970913061872,15911.831068131141,40856.568932879716,-129462.22463822225,-407306.42195249628,-1191672.5433908876,-1233472.4424990155,-174932.25719981303,-174932.25719981303,-174932.25719981303,0,0,0,0,0]
[null,null,null,null,null,"Cost of Sales",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1060","v":0},0,0,1084986.7000689406,865813.19131267851,1506637.3843994853,1499939.9985916626,1515038.9533176669,1247312.2311445021,1251701.4766076407,1258723.3249516112,1177137.7801068053,1191672.5433908876,1233472.4424990155,174932.25719981303,174932.25719981303,174932.25719981303,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Inventory",{"$f":"F1094","v":"Inventory"},{"$f":"G1094&J1094","v":"InventoryDebit"},{"$f":"E1094&F1094","v":"1Inventory"},"Debit",null,null,null,{"$f":"SUM(T1094:AO1094)","v":6.9849193096160889E-10},null,null,null,null,null,{"$f":"T1090","v":222450.6008478101},{"$f":"U1090","v":291461.5863218829},939559.66753176646,529628.49433013867,1034682.6296929775,227003.20702711726,163873.84741429565,21281.970913061872,15911.831068131141,40856.568932879716,-129462.22463822225,-407306.42195249628,-1191672.5433908876,-1233472.4424990155,-174932.25719981303,-174932.25719981303,-174932.25719981303,0,0,0,0,0]
[null,null,null,null,{"$f":"E1094","v":1},"Inventory Movement",{"$f":"F1095","v":"Inventory Movement"},{"$f":"G1095&J1095","v":"Inventory MovementCredit"},{"$f":"E1095&F1095","v":"1Inventory Movement"},"Credit",null,null,null,{"$f":"-N1094","v":-6.9849193096160889E-10},null,null,null,null,null,{"$f":"-T1094","v":-222450.6008478101},-291461.5863218829,-939559.66753176646,-529628.49433013867,-1034682.6296929775,-227003.20702711726,-163873.84741429565,-21281.970913061872,-15911.831068131141,-40856.568932879716,129462.22463822225,407306.42195249628,1191672.5433908876,1233472.4424990155,174932.25719981303,174932.25719981303,174932.25719981303,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITY MOVEMENTS"]
[]
[null,null,null,"TRADE CREDITORS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N257","v":30.9999}]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N258","v":30.9999}]
[null,null,null,null,null,"Days in month",null,null,null,"Days",null,null,null,null,null,null,null,{"$f":"R12","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Total Costs In Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1110:AO1110)","v":2633304.7372879628},null,null,null,null,null,{"$f":"-SUMIF($H$15:$H$1344,\"Trade CreditorsCredit\",T$15:T$1344)","v":87787.626223644504},124594.26103951392,167479.37031372829,245536.01697333064,281375.24044509348,270062.0971828528,268736.7797149067,252939.03538224031,218694.71459035948,235039.19317461361,223120.69373770047,188606.5723597586,31025.405838880477,31025.405838880477,2427.4414908198837,2427.4414908198837,2427.4414908198837,0,0,0,0,0]
[null,null,null,null,null,"less Lactose Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1111:AO1111)","v":-647755.18627848767},null,null,null,null,null,{"$f":"-T741","v":-6622.3834759903712},-8446.6712210364749,-39461.712546372852,-63910.042962531494,-73813.498855605678,-67260.947914445191,-71259.948937754525,-68370.852696240705,-61520.699506707664,-71858.674120917829,-68758.522442264526,-46471.231598620405,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net costs in Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1112:AO1112)","v":1985549.5510094755},null,null,null,null,null,{"$f":"SUM(T1110:T1111)","v":81165.242747654134},{"$f":"SUM(U1110:U1111)","v":116147.58981847744},128017.65776735544,181625.97401079914,207561.74158948782,202801.14926840761,197476.83077715218,184568.18268599961,157174.01508365182,163180.51905369578,154362.17129543592,142135.34076113818,31025.405838880477,31025.405838880477,2427.4414908198837,2427.4414908198837,2427.4414908198837,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"N1105","v":30.9999},null,null,null,null,null,{"$f":"$N1113","v":30.9999},{"$f":"$N1113","v":30.9999},30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1115-T$1107+1","v":"2020-07-01T23:59:51.360"},{"$f":"U1115-U$1107+1","v":"2020-07-31T23:59:51.360"},"2020-08-31T23:59:51.360","2020-10-01T23:59:51.360","2020-10-31T23:59:51.360","2020-12-01T23:59:51.360","2020-12-31T23:59:51.360","2021-01-31T23:59:51.360","2021-03-03T23:59:51.360","2021-03-31T23:59:51.360","2021-05-01T23:59:51.360","2021-05-31T23:59:51.360","2021-07-01T23:59:51.360","2021-07-31T23:59:51.360","2021-08-31T23:59:51.360","2021-10-01T23:59:51.360","2021-10-31T23:59:51.360","2021-12-01T23:59:51.360","2021-12-31T23:59:51.360","2022-01-31T23:59:51.360","2022-03-03T23:59:51.360","2022-03-31T23:59:51.360"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1113","v":"2020-07-30T23:59:51.360"},{"$f":"U$9+U1113","v":"2020-08-30T23:59:51.360"},"2020-09-30T23:59:51.360","2020-10-30T23:59:51.360","2020-11-30T23:59:51.360","2020-12-30T23:59:51.360","2021-01-30T23:59:51.360","2021-03-02T23:59:51.360","2021-03-30T23:59:51.360","2021-04-30T23:59:51.360","2021-05-30T23:59:51.360","2021-06-30T23:59:51.360","2021-07-30T23:59:51.360","2021-08-30T23:59:51.360","2021-09-30T23:59:51.360","2021-10-30T23:59:51.360","2021-11-30T23:59:51.360","2021-12-30T23:59:51.360","2022-01-30T23:59:51.360","2022-03-02T23:59:51.360","2022-03-30T23:59:51.360","2022-04-30T23:59:51.360"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1116)-T$1114+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1116),T$1107,T$1107-SUM(T$1116:T1116),EOMONTH(T$9,$K1117)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1116),U$1107,U$1107-SUM(U$1116:U1116),EOMONTH(U$9,$K1117)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1116),V$1107,V$1107-SUM(V$1116:V1116),EOMONTH(V$9,$K1117)-V$1114+1))","v":0},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1116),W$1107,W$1107-SUM(W$1116:W1116),EOMONTH(W$9,$K1117)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1116),X$1107,X$1107-SUM(X$1116:X1116),EOMONTH(X$9,$K1117)-X$1114+1))","v":0},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1116),Y$1107,Y$1107-SUM(Y$1116:Y1116),EOMONTH(Y$9,$K1117)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1116),Z$1107,Z$1107-SUM(Z$1116:Z1116),EOMONTH(Z$9,$K1117)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1116),AA$1107,AA$1107-SUM(AA$1116:AA1116),EOMONTH(AA$9,$K1117)-AA$1114+1))","v":0},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1116),AB$1107,AB$1107-SUM(AB$1116:AB1116),EOMONTH(AB$9,$K1117)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1116),AC$1107,AC$1107-SUM(AC$1116:AC1116),EOMONTH(AC$9,$K1117)-AC$1114+1))","v":0},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1116),AD$1107,AD$1107-SUM(AD$1116:AD1116),EOMONTH(AD$9,$K1117)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1116),AE$1107,AE$1107-SUM(AE$1116:AE1116),EOMONTH(AE$9,$K1117)-AE$1114+1))","v":0},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1116),AF$1107,AF$1107-SUM(AF$1116:AF1116),EOMONTH(AF$9,$K1117)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1116),AG$1107,AG$1107-SUM(AG$1116:AG1116),EOMONTH(AG$9,$K1117)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1116),AH$1107,AH$1107-SUM(AH$1116:AH1116),EOMONTH(AH$9,$K1117)-AH$1114+1))","v":0},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1116),AI$1107,AI$1107-SUM(AI$1116:AI1116),EOMONTH(AI$9,$K1117)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1116),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1116),EOMONTH(AJ$9,$K1117)-AJ$1114+1))","v":0},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1116),AK$1107,AK$1107-SUM(AK$1116:AK1116),EOMONTH(AK$9,$K1117)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1116),AL$1107,AL$1107-SUM(AL$1116:AL1116),EOMONTH(AL$9,$K1117)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1116),AM$1107,AM$1107-SUM(AM$1116:AM1116),EOMONTH(AM$9,$K1117)-AM$1114+1))","v":0},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1116),AN$1107,AN$1107-SUM(AN$1116:AN1116),EOMONTH(AN$9,$K1117)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1116),AO$1107,AO$1107-SUM(AO$1116:AO1116),EOMONTH(AO$9,$K1117)-AO$1114+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1117),T$1107,T$1107-SUM(T$1116:T1117),EOMONTH(T$9,$K1118)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1117),U$1107,U$1107-SUM(U$1116:U1117),EOMONTH(U$9,$K1118)-U$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1117),V$1107,V$1107-SUM(V$1116:V1117),EOMONTH(V$9,$K1118)-V$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1117),W$1107,W$1107-SUM(W$1116:W1117),EOMONTH(W$9,$K1118)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1117),X$1107,X$1107-SUM(X$1116:X1117),EOMONTH(X$9,$K1118)-X$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1117),Y$1107,Y$1107-SUM(Y$1116:Y1117),EOMONTH(Y$9,$K1118)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1117),Z$1107,Z$1107-SUM(Z$1116:Z1117),EOMONTH(Z$9,$K1118)-Z$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1117),AA$1107,AA$1107-SUM(AA$1116:AA1117),EOMONTH(AA$9,$K1118)-AA$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1117),AB$1107,AB$1107-SUM(AB$1116:AB1117),EOMONTH(AB$9,$K1118)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1117),AC$1107,AC$1107-SUM(AC$1116:AC1117),EOMONTH(AC$9,$K1118)-AC$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1117),AD$1107,AD$1107-SUM(AD$1116:AD1117),EOMONTH(AD$9,$K1118)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1117),AE$1107,AE$1107-SUM(AE$1116:AE1117),EOMONTH(AE$9,$K1118)-AE$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1117),AF$1107,AF$1107-SUM(AF$1116:AF1117),EOMONTH(AF$9,$K1118)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1117),AG$1107,AG$1107-SUM(AG$1116:AG1117),EOMONTH(AG$9,$K1118)-AG$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1117),AH$1107,AH$1107-SUM(AH$1116:AH1117),EOMONTH(AH$9,$K1118)-AH$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1117),AI$1107,AI$1107-SUM(AI$1116:AI1117),EOMONTH(AI$9,$K1118)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1117),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1117),EOMONTH(AJ$9,$K1118)-AJ$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1117),AK$1107,AK$1107-SUM(AK$1116:AK1117),EOMONTH(AK$9,$K1118)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1117),AL$1107,AL$1107-SUM(AL$1116:AL1117),EOMONTH(AL$9,$K1118)-AL$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1117),AM$1107,AM$1107-SUM(AM$1116:AM1117),EOMONTH(AM$9,$K1118)-AM$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1117),AN$1107,AN$1107-SUM(AN$1116:AN1117),EOMONTH(AN$9,$K1118)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1117),AO$1107,AO$1107-SUM(AO$1116:AO1117),EOMONTH(AO$9,$K1118)-AO$1114+1))","v":9.9999997473787516E-5}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1118),T$1107,T$1107-SUM(T$1116:T1118),EOMONTH(T$9,$K1119)-T$1114+1))","v":30},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1118),U$1107,U$1107-SUM(U$1116:U1118),EOMONTH(U$9,$K1119)-U$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1118),V$1107,V$1107-SUM(V$1116:V1118),EOMONTH(V$9,$K1119)-V$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1118),W$1107,W$1107-SUM(W$1116:W1118),EOMONTH(W$9,$K1119)-W$1114+1))","v":30},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1118),X$1107,X$1107-SUM(X$1116:X1118),EOMONTH(X$9,$K1119)-X$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1118),Y$1107,Y$1107-SUM(Y$1116:Y1118),EOMONTH(Y$9,$K1119)-Y$1114+1))","v":30},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1118),Z$1107,Z$1107-SUM(Z$1116:Z1118),EOMONTH(Z$9,$K1119)-Z$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1118),AA$1107,AA$1107-SUM(AA$1116:AA1118),EOMONTH(AA$9,$K1119)-AA$1114+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1118),AB$1107,AB$1107-SUM(AB$1116:AB1118),EOMONTH(AB$9,$K1119)-AB$1114+1))","v":28},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1118),AC$1107,AC$1107-SUM(AC$1116:AC1118),EOMONTH(AC$9,$K1119)-AC$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1118),AD$1107,AD$1107-SUM(AD$1116:AD1118),EOMONTH(AD$9,$K1119)-AD$1114+1))","v":30},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1118),AE$1107,AE$1107-SUM(AE$1116:AE1118),EOMONTH(AE$9,$K1119)-AE$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1118),AF$1107,AF$1107-SUM(AF$1116:AF1118),EOMONTH(AF$9,$K1119)-AF$1114+1))","v":30},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1118),AG$1107,AG$1107-SUM(AG$1116:AG1118),EOMONTH(AG$9,$K1119)-AG$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1118),AH$1107,AH$1107-SUM(AH$1116:AH1118),EOMONTH(AH$9,$K1119)-AH$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1118),AI$1107,AI$1107-SUM(AI$1116:AI1118),EOMONTH(AI$9,$K1119)-AI$1114+1))","v":30},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1118),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1118),EOMONTH(AJ$9,$K1119)-AJ$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1118),AK$1107,AK$1107-SUM(AK$1116:AK1118),EOMONTH(AK$9,$K1119)-AK$1114+1))","v":30},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1118),AL$1107,AL$1107-SUM(AL$1116:AL1118),EOMONTH(AL$9,$K1119)-AL$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1118),AM$1107,AM$1107-SUM(AM$1116:AM1118),EOMONTH(AM$9,$K1119)-AM$1114+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1118),AN$1107,AN$1107-SUM(AN$1116:AN1118),EOMONTH(AN$9,$K1119)-AN$1114+1))","v":28},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1118),AO$1107,AO$1107-SUM(AO$1116:AO1118),EOMONTH(AO$9,$K1119)-AO$1114+1))","v":30.000099999997474}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1119),T$1107,T$1107-SUM(T$1116:T1119),EOMONTH(T$9,$K1120)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1119),U$1107,U$1107-SUM(U$1116:U1119),EOMONTH(U$9,$K1120)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1119),V$1107,V$1107-SUM(V$1116:V1119),EOMONTH(V$9,$K1120)-V$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1119),W$1107,W$1107-SUM(W$1116:W1119),EOMONTH(W$9,$K1120)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1119),X$1107,X$1107-SUM(X$1116:X1119),EOMONTH(X$9,$K1120)-X$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1119),Y$1107,Y$1107-SUM(Y$1116:Y1119),EOMONTH(Y$9,$K1120)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1119),Z$1107,Z$1107-SUM(Z$1116:Z1119),EOMONTH(Z$9,$K1120)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1119),AA$1107,AA$1107-SUM(AA$1116:AA1119),EOMONTH(AA$9,$K1120)-AA$1114+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1119),AB$1107,AB$1107-SUM(AB$1116:AB1119),EOMONTH(AB$9,$K1120)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1119),AC$1107,AC$1107-SUM(AC$1116:AC1119),EOMONTH(AC$9,$K1120)-AC$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1119),AD$1107,AD$1107-SUM(AD$1116:AD1119),EOMONTH(AD$9,$K1120)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1119),AE$1107,AE$1107-SUM(AE$1116:AE1119),EOMONTH(AE$9,$K1120)-AE$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1119),AF$1107,AF$1107-SUM(AF$1116:AF1119),EOMONTH(AF$9,$K1120)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1119),AG$1107,AG$1107-SUM(AG$1116:AG1119),EOMONTH(AG$9,$K1120)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1119),AH$1107,AH$1107-SUM(AH$1116:AH1119),EOMONTH(AH$9,$K1120)-AH$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1119),AI$1107,AI$1107-SUM(AI$1116:AI1119),EOMONTH(AI$9,$K1120)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1119),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1119),EOMONTH(AJ$9,$K1120)-AJ$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1119),AK$1107,AK$1107-SUM(AK$1116:AK1119),EOMONTH(AK$9,$K1120)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1119),AL$1107,AL$1107-SUM(AL$1116:AL1119),EOMONTH(AL$9,$K1120)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1119),AM$1107,AM$1107-SUM(AM$1116:AM1119),EOMONTH(AM$9,$K1120)-AM$1114+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1119),AN$1107,AN$1107-SUM(AN$1116:AN1119),EOMONTH(AN$9,$K1120)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1119),AO$1107,AO$1107-SUM(AO$1116:AO1119),EOMONTH(AO$9,$K1120)-AO$1114+1))","v":0.99980000000505242}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1120),T$1107,T$1107-SUM(T$1116:T1120),EOMONTH(T$9,$K1121)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1120),U$1107,U$1107-SUM(U$1116:U1120),EOMONTH(U$9,$K1121)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1120),V$1107,V$1107-SUM(V$1116:V1120),EOMONTH(V$9,$K1121)-V$1114+1))","v":0},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1120),W$1107,W$1107-SUM(W$1116:W1120),EOMONTH(W$9,$K1121)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1120),X$1107,X$1107-SUM(X$1116:X1120),EOMONTH(X$9,$K1121)-X$1114+1))","v":0},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1120),Y$1107,Y$1107-SUM(Y$1116:Y1120),EOMONTH(Y$9,$K1121)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1120),Z$1107,Z$1107-SUM(Z$1116:Z1120),EOMONTH(Z$9,$K1121)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1120),AA$1107,AA$1107-SUM(AA$1116:AA1120),EOMONTH(AA$9,$K1121)-AA$1114+1))","v":0},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1120),AB$1107,AB$1107-SUM(AB$1116:AB1120),EOMONTH(AB$9,$K1121)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1120),AC$1107,AC$1107-SUM(AC$1116:AC1120),EOMONTH(AC$9,$K1121)-AC$1114+1))","v":0},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1120),AD$1107,AD$1107-SUM(AD$1116:AD1120),EOMONTH(AD$9,$K1121)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1120),AE$1107,AE$1107-SUM(AE$1116:AE1120),EOMONTH(AE$9,$K1121)-AE$1114+1))","v":0},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1120),AF$1107,AF$1107-SUM(AF$1116:AF1120),EOMONTH(AF$9,$K1121)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1120),AG$1107,AG$1107-SUM(AG$1116:AG1120),EOMONTH(AG$9,$K1121)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1120),AH$1107,AH$1107-SUM(AH$1116:AH1120),EOMONTH(AH$9,$K1121)-AH$1114+1))","v":0},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1120),AI$1107,AI$1107-SUM(AI$1116:AI1120),EOMONTH(AI$9,$K1121)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1120),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1120),EOMONTH(AJ$9,$K1121)-AJ$1114+1))","v":0},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1120),AK$1107,AK$1107-SUM(AK$1116:AK1120),EOMONTH(AK$9,$K1121)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1120),AL$1107,AL$1107-SUM(AL$1116:AL1120),EOMONTH(AL$9,$K1121)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1120),AM$1107,AM$1107-SUM(AM$1116:AM1120),EOMONTH(AM$9,$K1121)-AM$1114+1))","v":0},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1120),AN$1107,AN$1107-SUM(AN$1116:AN1120),EOMONTH(AN$9,$K1121)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1120),AO$1107,AO$1107-SUM(AO$1116:AO1120),EOMONTH(AO$9,$K1121)-AO$1114+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1116/T$1107","v":0},{"$f":"U1116/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1118/U$1107","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,1,{"$f":"U1119/U$1107","v":0.99999677419362987},0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1122*T1112","v":0},{"$f":"T1123*T1112+U1122*U1112","v":0},{"$f":"T1124*T1112+U1123*U1112+V1122*V1112","v":0},{"$f":"+T1125*T1112+U1124*U1112+V1123*V1112+W1122*W1112","v":81165.61741728925},{"$f":"+U1125*U1112+V1124*V1112+T1126*T1112+W1123*W1112+X1122*X1112","v":116147.62810901825},{"$f":"+V1125*V1112+W1124*W1112+U1126*U1112+T1112*T1127+X1123*X1112+Y1122*Y1112","v":123888.46886406829},185755.41950789859,200866.87109220223,209495.98723372366,197476.78913635295,166707.34103309005,175034.7877440998,157917.15773104408,159625.46473041741,137550.78826993104,35609.599910951751,31025.31358738491,2349.1447570561118,2505.7382245836561,2349.1447570561118,78.288903307547869,0,{"$f":"+AM1125*AM1112+AN1124*AN1112+AL1126*AL1112+AK1112*AK1127+AO1123*AO1112","v":0},{"$f":"+AN1125*AN1112+AO1124*AO1112+AM1126*AM1112+AL1112*AL1127","v":0}]
[]
[null,null,null,null,null,"Cost of Lactose",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1130:AO1130)","v":647755.18627848767},null,null,null,null,null,{"$f":"-T1111","v":6622.3834759903712},{"$f":"-U1111","v":8446.6712210364749},39461.712546372852,63910.042962531494,73813.498855605678,67260.947914445191,71259.948937754525,68370.852696240705,61520.699506707664,71858.674120917829,68758.522442264526,46471.231598620405,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N1106","v":30.9999},null,null,null,null,null,{"$f":"$N1131","v":30.9999},{"$f":"$N1131","v":30.9999},30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1133-T$1107+1","v":"2020-07-01T23:59:51.360"},"2020-07-31T23:59:51.360","2020-08-31T23:59:51.360","2020-10-01T23:59:51.360","2020-10-31T23:59:51.360","2020-12-01T23:59:51.360","2020-12-31T23:59:51.360","2021-01-31T23:59:51.360","2021-03-03T23:59:51.360","2021-03-31T23:59:51.360","2021-05-01T23:59:51.360","2021-05-31T23:59:51.360","2021-07-01T23:59:51.360","2021-07-31T23:59:51.360","2021-08-31T23:59:51.360","2021-10-01T23:59:51.360","2021-10-31T23:59:51.360","2021-12-01T23:59:51.360","2021-12-31T23:59:51.360","2022-01-31T23:59:51.360","2022-03-03T23:59:51.360","2022-03-31T23:59:51.360"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1131","v":"2020-07-30T23:59:51.360"},{"$f":"U$9+U1131","v":"2020-08-30T23:59:51.360"},"2020-09-30T23:59:51.360","2020-10-30T23:59:51.360","2020-11-30T23:59:51.360","2020-12-30T23:59:51.360","2021-01-30T23:59:51.360","2021-03-02T23:59:51.360","2021-03-30T23:59:51.360","2021-04-30T23:59:51.360","2021-05-30T23:59:51.360","2021-06-30T23:59:51.360","2021-07-30T23:59:51.360","2021-08-30T23:59:51.360","2021-09-30T23:59:51.360","2021-10-30T23:59:51.360","2021-11-30T23:59:51.360","2021-12-30T23:59:51.360","2022-01-30T23:59:51.360","2022-03-02T23:59:51.360","2022-03-30T23:59:51.360","2022-04-30T23:59:51.360"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1134)-T$1132+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1134),T$1107,T$1107-SUM(T$1134:T1134),EOMONTH(T$9,$K1135)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1134),U$1107,U$1107-SUM(U$1134:U1134),EOMONTH(U$9,$K1135)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1134),V$1107,V$1107-SUM(V$1134:V1134),EOMONTH(V$9,$K1135)-V$1132+1))","v":0},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1134),W$1107,W$1107-SUM(W$1134:W1134),EOMONTH(W$9,$K1135)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1134),X$1107,X$1107-SUM(X$1134:X1134),EOMONTH(X$9,$K1135)-X$1132+1))","v":0},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1134),Y$1107,Y$1107-SUM(Y$1134:Y1134),EOMONTH(Y$9,$K1135)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1134),Z$1107,Z$1107-SUM(Z$1134:Z1134),EOMONTH(Z$9,$K1135)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1134),AA$1107,AA$1107-SUM(AA$1134:AA1134),EOMONTH(AA$9,$K1135)-AA$1132+1))","v":0},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1134),AB$1107,AB$1107-SUM(AB$1134:AB1134),EOMONTH(AB$9,$K1135)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1134),AC$1107,AC$1107-SUM(AC$1134:AC1134),EOMONTH(AC$9,$K1135)-AC$1132+1))","v":0},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1134),AD$1107,AD$1107-SUM(AD$1134:AD1134),EOMONTH(AD$9,$K1135)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1134),AE$1107,AE$1107-SUM(AE$1134:AE1134),EOMONTH(AE$9,$K1135)-AE$1132+1))","v":0},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1134),AF$1107,AF$1107-SUM(AF$1134:AF1134),EOMONTH(AF$9,$K1135)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1134),AG$1107,AG$1107-SUM(AG$1134:AG1134),EOMONTH(AG$9,$K1135)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1134),AH$1107,AH$1107-SUM(AH$1134:AH1134),EOMONTH(AH$9,$K1135)-AH$1132+1))","v":0},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1134),AI$1107,AI$1107-SUM(AI$1134:AI1134),EOMONTH(AI$9,$K1135)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1134),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1134),EOMONTH(AJ$9,$K1135)-AJ$1132+1))","v":0},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1134),AK$1107,AK$1107-SUM(AK$1134:AK1134),EOMONTH(AK$9,$K1135)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1134),AL$1107,AL$1107-SUM(AL$1134:AL1134),EOMONTH(AL$9,$K1135)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1134),AM$1107,AM$1107-SUM(AM$1134:AM1134),EOMONTH(AM$9,$K1135)-AM$1132+1))","v":0},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1134),AN$1107,AN$1107-SUM(AN$1134:AN1134),EOMONTH(AN$9,$K1135)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1134),AO$1107,AO$1107-SUM(AO$1134:AO1134),EOMONTH(AO$9,$K1135)-AO$1132+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1135),T$1107,T$1107-SUM(T$1134:T1135),EOMONTH(T$9,$K1136)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1135),U$1107,U$1107-SUM(U$1134:U1135),EOMONTH(U$9,$K1136)-U$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1135),V$1107,V$1107-SUM(V$1134:V1135),EOMONTH(V$9,$K1136)-V$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1135),W$1107,W$1107-SUM(W$1134:W1135),EOMONTH(W$9,$K1136)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1135),X$1107,X$1107-SUM(X$1134:X1135),EOMONTH(X$9,$K1136)-X$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1135),Y$1107,Y$1107-SUM(Y$1134:Y1135),EOMONTH(Y$9,$K1136)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1135),Z$1107,Z$1107-SUM(Z$1134:Z1135),EOMONTH(Z$9,$K1136)-Z$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1135),AA$1107,AA$1107-SUM(AA$1134:AA1135),EOMONTH(AA$9,$K1136)-AA$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1135),AB$1107,AB$1107-SUM(AB$1134:AB1135),EOMONTH(AB$9,$K1136)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1135),AC$1107,AC$1107-SUM(AC$1134:AC1135),EOMONTH(AC$9,$K1136)-AC$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1135),AD$1107,AD$1107-SUM(AD$1134:AD1135),EOMONTH(AD$9,$K1136)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1135),AE$1107,AE$1107-SUM(AE$1134:AE1135),EOMONTH(AE$9,$K1136)-AE$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1135),AF$1107,AF$1107-SUM(AF$1134:AF1135),EOMONTH(AF$9,$K1136)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1135),AG$1107,AG$1107-SUM(AG$1134:AG1135),EOMONTH(AG$9,$K1136)-AG$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1135),AH$1107,AH$1107-SUM(AH$1134:AH1135),EOMONTH(AH$9,$K1136)-AH$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1135),AI$1107,AI$1107-SUM(AI$1134:AI1135),EOMONTH(AI$9,$K1136)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1135),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1135),EOMONTH(AJ$9,$K1136)-AJ$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1135),AK$1107,AK$1107-SUM(AK$1134:AK1135),EOMONTH(AK$9,$K1136)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1135),AL$1107,AL$1107-SUM(AL$1134:AL1135),EOMONTH(AL$9,$K1136)-AL$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1135),AM$1107,AM$1107-SUM(AM$1134:AM1135),EOMONTH(AM$9,$K1136)-AM$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1135),AN$1107,AN$1107-SUM(AN$1134:AN1135),EOMONTH(AN$9,$K1136)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1135),AO$1107,AO$1107-SUM(AO$1134:AO1135),EOMONTH(AO$9,$K1136)-AO$1132+1))","v":9.9999997473787516E-5}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1136),T$1107,T$1107-SUM(T$1134:T1136),EOMONTH(T$9,$K1137)-T$1132+1))","v":30},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1136),U$1107,U$1107-SUM(U$1134:U1136),EOMONTH(U$9,$K1137)-U$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1136),V$1107,V$1107-SUM(V$1134:V1136),EOMONTH(V$9,$K1137)-V$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1136),W$1107,W$1107-SUM(W$1134:W1136),EOMONTH(W$9,$K1137)-W$1132+1))","v":30},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1136),X$1107,X$1107-SUM(X$1134:X1136),EOMONTH(X$9,$K1137)-X$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1136),Y$1107,Y$1107-SUM(Y$1134:Y1136),EOMONTH(Y$9,$K1137)-Y$1132+1))","v":30},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1136),Z$1107,Z$1107-SUM(Z$1134:Z1136),EOMONTH(Z$9,$K1137)-Z$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1136),AA$1107,AA$1107-SUM(AA$1134:AA1136),EOMONTH(AA$9,$K1137)-AA$1132+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1136),AB$1107,AB$1107-SUM(AB$1134:AB1136),EOMONTH(AB$9,$K1137)-AB$1132+1))","v":28},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1136),AC$1107,AC$1107-SUM(AC$1134:AC1136),EOMONTH(AC$9,$K1137)-AC$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1136),AD$1107,AD$1107-SUM(AD$1134:AD1136),EOMONTH(AD$9,$K1137)-AD$1132+1))","v":30},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1136),AE$1107,AE$1107-SUM(AE$1134:AE1136),EOMONTH(AE$9,$K1137)-AE$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1136),AF$1107,AF$1107-SUM(AF$1134:AF1136),EOMONTH(AF$9,$K1137)-AF$1132+1))","v":30},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1136),AG$1107,AG$1107-SUM(AG$1134:AG1136),EOMONTH(AG$9,$K1137)-AG$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1136),AH$1107,AH$1107-SUM(AH$1134:AH1136),EOMONTH(AH$9,$K1137)-AH$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1136),AI$1107,AI$1107-SUM(AI$1134:AI1136),EOMONTH(AI$9,$K1137)-AI$1132+1))","v":30},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1136),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1136),EOMONTH(AJ$9,$K1137)-AJ$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1136),AK$1107,AK$1107-SUM(AK$1134:AK1136),EOMONTH(AK$9,$K1137)-AK$1132+1))","v":30},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1136),AL$1107,AL$1107-SUM(AL$1134:AL1136),EOMONTH(AL$9,$K1137)-AL$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1136),AM$1107,AM$1107-SUM(AM$1134:AM1136),EOMONTH(AM$9,$K1137)-AM$1132+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1136),AN$1107,AN$1107-SUM(AN$1134:AN1136),EOMONTH(AN$9,$K1137)-AN$1132+1))","v":28},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1136),AO$1107,AO$1107-SUM(AO$1134:AO1136),EOMONTH(AO$9,$K1137)-AO$1132+1))","v":30.000099999997474}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1137),T$1107,T$1107-SUM(T$1134:T1137),EOMONTH(T$9,$K1138)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1137),U$1107,U$1107-SUM(U$1134:U1137),EOMONTH(U$9,$K1138)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1137),V$1107,V$1107-SUM(V$1134:V1137),EOMONTH(V$9,$K1138)-V$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1137),W$1107,W$1107-SUM(W$1134:W1137),EOMONTH(W$9,$K1138)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1137),X$1107,X$1107-SUM(X$1134:X1137),EOMONTH(X$9,$K1138)-X$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1137),Y$1107,Y$1107-SUM(Y$1134:Y1137),EOMONTH(Y$9,$K1138)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1137),Z$1107,Z$1107-SUM(Z$1134:Z1137),EOMONTH(Z$9,$K1138)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1137),AA$1107,AA$1107-SUM(AA$1134:AA1137),EOMONTH(AA$9,$K1138)-AA$1132+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1137),AB$1107,AB$1107-SUM(AB$1134:AB1137),EOMONTH(AB$9,$K1138)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1137),AC$1107,AC$1107-SUM(AC$1134:AC1137),EOMONTH(AC$9,$K1138)-AC$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1137),AD$1107,AD$1107-SUM(AD$1134:AD1137),EOMONTH(AD$9,$K1138)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1137),AE$1107,AE$1107-SUM(AE$1134:AE1137),EOMONTH(AE$9,$K1138)-AE$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1137),AF$1107,AF$1107-SUM(AF$1134:AF1137),EOMONTH(AF$9,$K1138)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1137),AG$1107,AG$1107-SUM(AG$1134:AG1137),EOMONTH(AG$9,$K1138)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1137),AH$1107,AH$1107-SUM(AH$1134:AH1137),EOMONTH(AH$9,$K1138)-AH$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1137),AI$1107,AI$1107-SUM(AI$1134:AI1137),EOMONTH(AI$9,$K1138)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1137),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1137),EOMONTH(AJ$9,$K1138)-AJ$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1137),AK$1107,AK$1107-SUM(AK$1134:AK1137),EOMONTH(AK$9,$K1138)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1137),AL$1107,AL$1107-SUM(AL$1134:AL1137),EOMONTH(AL$9,$K1138)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1137),AM$1107,AM$1107-SUM(AM$1134:AM1137),EOMONTH(AM$9,$K1138)-AM$1132+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1137),AN$1107,AN$1107-SUM(AN$1134:AN1137),EOMONTH(AN$9,$K1138)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1137),AO$1107,AO$1107-SUM(AO$1134:AO1137),EOMONTH(AO$9,$K1138)-AO$1132+1))","v":0.99980000000505242}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1138),T$1107,T$1107-SUM(T$1134:T1138),EOMONTH(T$9,$K1139)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1138),U$1107,U$1107-SUM(U$1134:U1138),EOMONTH(U$9,$K1139)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1138),V$1107,V$1107-SUM(V$1134:V1138),EOMONTH(V$9,$K1139)-V$1132+1))","v":0},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1138),W$1107,W$1107-SUM(W$1134:W1138),EOMONTH(W$9,$K1139)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1138),X$1107,X$1107-SUM(X$1134:X1138),EOMONTH(X$9,$K1139)-X$1132+1))","v":0},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1138),Y$1107,Y$1107-SUM(Y$1134:Y1138),EOMONTH(Y$9,$K1139)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1138),Z$1107,Z$1107-SUM(Z$1134:Z1138),EOMONTH(Z$9,$K1139)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1138),AA$1107,AA$1107-SUM(AA$1134:AA1138),EOMONTH(AA$9,$K1139)-AA$1132+1))","v":0},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1138),AB$1107,AB$1107-SUM(AB$1134:AB1138),EOMONTH(AB$9,$K1139)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1138),AC$1107,AC$1107-SUM(AC$1134:AC1138),EOMONTH(AC$9,$K1139)-AC$1132+1))","v":0},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1138),AD$1107,AD$1107-SUM(AD$1134:AD1138),EOMONTH(AD$9,$K1139)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1138),AE$1107,AE$1107-SUM(AE$1134:AE1138),EOMONTH(AE$9,$K1139)-AE$1132+1))","v":0},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1138),AF$1107,AF$1107-SUM(AF$1134:AF1138),EOMONTH(AF$9,$K1139)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1138),AG$1107,AG$1107-SUM(AG$1134:AG1138),EOMONTH(AG$9,$K1139)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1138),AH$1107,AH$1107-SUM(AH$1134:AH1138),EOMONTH(AH$9,$K1139)-AH$1132+1))","v":0},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1138),AI$1107,AI$1107-SUM(AI$1134:AI1138),EOMONTH(AI$9,$K1139)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1138),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1138),EOMONTH(AJ$9,$K1139)-AJ$1132+1))","v":0},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1138),AK$1107,AK$1107-SUM(AK$1134:AK1138),EOMONTH(AK$9,$K1139)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1138),AL$1107,AL$1107-SUM(AL$1134:AL1138),EOMONTH(AL$9,$K1139)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1138),AM$1107,AM$1107-SUM(AM$1134:AM1138),EOMONTH(AM$9,$K1139)-AM$1132+1))","v":0},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1138),AN$1107,AN$1107-SUM(AN$1134:AN1138),EOMONTH(AN$9,$K1139)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1138),AO$1107,AO$1107-SUM(AO$1134:AO1138),EOMONTH(AO$9,$K1139)-AO$1132+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1134/T$1107","v":0},{"$f":"U1134/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1135/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1136/U$1107","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,1,{"$f":"U1137/U$1107","v":0.99999677419362987},0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1138/U$1107","v":0},3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1139/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1140*T1130","v":0},{"$f":"T1141*T1130+U1140*U1130","v":0},{"$f":"T1142*T1130+U1141*U1130+V1140*V1130","v":0},{"$f":"+T1143*T1130+U1142*U1130+V1141*V1130+W1140*W1130","v":6622.4107233162022},{"$f":"+U1143*U1130+V1142*V1130+T1144*T1130+W1141*W1130+X1140*X1130","v":8446.7712695543505},{"$f":"+V1143*V1130+W1142*W1130+U1144*U1130+T1130*T1145+X1141*X1130+Y1140*Y1130","v":38188.881372978729},65182.98494813672,71432.656355415151,69641.782177378132,71259.939618089455,61754.539115478598,68137.024338506337,69540.884177250497,71076.230490958056,44972.309518763053,1498.7721726624345,0,0,0,0,0,0,{"$f":"+AM1143*AM1130+AN1142*AN1130+AL1144*AL1130+AK1130*AK1145+AO1141*AO1130","v":0},{"$f":"+AN1143*AN1130+AO1142*AO1130+AM1144*AM1130+AL1130*AL1145","v":0}]
[]
[null,null,null,null,null,"Opening Balance - Trade Creditors",null,null,null,"NZD",null,null,null,null,null,null,null,0,{"$f":"R1151","v":0},0,87787.626223644504,124593.85912255297,167478.83005770866,250937.49679399229,281374.33278305049,279136.9025182859,268735.91282209079,252938.21944988868,243171.0538916795,235038.43498368701,230701.0868130929,188605.96395147601,37108.272001662408,31025.305756928705,2427.4336603636766,2505.7303941274481,2427.4336603636757,78.288903307563942,1.6072476682893466E-11,1.6072476682893466E-11,1.6072476682893466E-11]
[null,null,null,null,null,"Additions",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"R1110","v":0},{"$f":"S1110","v":0},{"$f":"T1110","v":87787.626223644504},{"$f":"U1110","v":124594.26103951392},167479.37031372829,245536.01697333064,281375.24044509348,270062.0971828528,268736.7797149067,252939.03538224031,218694.71459035948,235039.19317461361,223120.69373770047,188606.5723597586,31025.405838880477,31025.405838880477,2427.4414908198837,2427.4414908198837,2427.4414908198837,0,0,0,0,0]
[null,null,null,null,null,"Payments",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"-R1128-R1146","v":0},0,{"$f":"-T1128-T1146","v":0},-87788.028140605456,-124594.39937857259,-162077.35023704701,-250938.40445603532,-272299.52744761738,-279137.76941110182,-268736.72875444242,-228461.88014856866,-243171.81208260613,-227458.04190829457,-230701.69522137547,-182523.09778869408,-37108.372083614187,-31025.31358738491,-2349.1447570561118,-2505.7382245836561,-2349.1447570561118,-78.288903307547869,0,0,0]
[null,null,null,null,null,"Closing Balance - Trade Creditors",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"SUM(R1148:R1150)","v":0},{"$f":"SUM(S1148:S1150)","v":0},{"$f":"SUM(T1148:T1150)","v":87787.626223644504},{"$f":"SUM(U1148:U1150)","v":124593.85912255297},167478.83005770866,250937.49679399229,281374.33278305049,279136.9025182859,268735.91282209079,252938.21944988868,243171.0538916795,235038.43498368701,230701.0868130929,188605.96395147601,37108.272001662408,31025.305756928705,2427.4336603636766,2505.7303941274481,2427.4336603636757,78.288903307563942,1.6072476682893466E-11,1.6072476682893466E-11,1.6072476682893466E-11,1.6072476682893466E-11]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Trade Creditors",{"$f":"F1154","v":"Trade Creditors"},{"$f":"G1154&J1154","v":"Trade CreditorsDebit"},{"$f":"E1154&F1154","v":"1Trade Creditors"},"Debit",null,null,null,{"$f":"SUM(R1154:AO1154)","v":2633304.7372879633},null,null,null,{"$f":"-R1150","v":0},{"$f":"-S1150","v":0},0,87788.028140605456,124594.39937857259,162077.35023704701,250938.40445603532,272299.52744761738,279137.76941110182,268736.72875444242,228461.88014856866,243171.81208260613,227458.04190829457,230701.69522137547,182523.09778869408,37108.372083614187,31025.31358738491,2349.1447570561118,2505.7382245836561,2349.1447570561118,78.288903307547869,0,0,0]
[null,null,null,null,{"$f":"E1154","v":1},"Cash",{"$f":"F1155","v":"Cash"},{"$f":"G1155&J1155","v":"CashCredit"},{"$f":"E1155&F1155","v":"1Cash"},"Credit",null,null,null,{"$f":"SUM(R1155:AO1155)","v":-2633304.7372879633},null,null,null,{"$f":"-R1154","v":0},{"$f":"-S1154","v":0},{"$f":"-T1154","v":0},-87788.028140605456,-124594.39937857259,{"$f":"-W1154","v":-162077.35023704701},-250938.40445603532,-272299.52744761738,-279137.76941110182,-268736.72875444242,-228461.88014856866,-243171.81208260613,-227458.04190829457,-230701.69522137547,-182523.09778869408,-37108.372083614187,-31025.31358738491,-2349.1447570561118,-2505.7382245836561,-2349.1447570561118,-78.288903307547869,0,{"$f":"-AN1154","v":0},{"$f":"-AO1154","v":0}]
[]
[null,null,null,"OWING TO SUPPLIERS"]
[]
[null,null,null,"COMMENT",null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,"DATA INPUT",null,"Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!U268","v":4.16},{"$f":"'Data Input'!V268","v":4.16},{"$f":"'Data Input'!W268","v":4.16},{"$f":"'Data Input'!X268","v":4.41},{"$f":"'Data Input'!Y268","v":4.5599999999999996},{"$f":"'Data Input'!Z268","v":4.54},{"$f":"'Data Input'!AA268","v":5.0199999999999996},{"$f":"'Data Input'!AB268","v":5.52},{"$f":"'Data Input'!AC268","v":5.71},{"$f":"'Data Input'!AD268","v":5.89},{"$f":"'Data Input'!AE268","v":6.05},{"$f":"'Data Input'!AF268","v":6.4},{"$f":"'Data Input'!AG268","v":6.8},{"$f":"'Data Input'!AH268","v":7.15},{"$f":"'Data Input'!AI268","v":7.55},{"$f":"'Data Input'!AJ268","v":7.5527134681382257}]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"U1164","v":4.16},{"$f":"V1164","v":4.16},4.16,4.41,4.5599999999999996,4.54,5.0199999999999996,5.52,5.71,5.89,6.05,6.4,6.8,7.15,7.55,7.5527134681382257]
[null,null,null,null,null,"retro payment - % of remaining liability",null,null,null,"%"]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",{"$f":"\"Row \"&ROW(K528)","v":"Row 528"},null,null,{"$f":"N528","v":7.5527134681382257}]
[null,null,null,null,null,"Milk Supply paid for",null,null,null,"kgMS 000s",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,null,null,null,null,null,null,{"$f":"T526","v":14761.854100000011},19072.22229999999,100746.54169999983,179878.52279999998,213069.01860000004,192271.06429999991,183109.10400000017,168249.69730000017,136523.83189999982,138163.32580000002,118179.59229999996,75381.209499999997]
[null,null,null,null,null,"Milk Supply lagged one month (milk paid for)",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14761.854100000011},{"$f":"U1168","v":19072.22229999999},100746.54169999983,179878.52279999998,213069.01860000004,192271.06429999991,183109.10400000017,168249.69730000017,136523.83189999982,138163.32580000002,118179.59229999996,75381.209499999997]
[]
[null,null,null,"CALCULATIONS",null,"Cumulative Milk Supply",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14761.854100000011},{"$f":"T1171+U1168","v":33834.076400000005},{"$f":"U1171+V1168","v":134580.61809999985},{"$f":"V1171+W1168","v":314459.14089999982},527528.15949999983,719799.2237999998,902908.32779999997,1071158.0251000002,1207681.8570000001,1345845.1828000001,1464024.7751,1539405.9846000001,1539405.9846000001,1539405.9846000001,1539405.9846000001]
[null,null,null,null,null,"Cumulative Milk Supply - Lagged by 2 months",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1171","v":14761.854100000011},{"$f":"U1171","v":33834.076400000005},134580.61809999985,314459.14089999982,527528.15949999983,719799.2237999998,902908.32779999997,1071158.0251000002,1207681.8570000001,1345845.1828000001,1464024.7751,1539405.9846000001,1539405.9846000001,1539405.9846000001,1539405.9846000001]
[]
[null,null,null,null,null,"Current advance rate",null,null,null,"NZD",null,null,null,{"$f":"N1167","v":7.5527134681382257},null,null,null,null,null,null,{"$f":"IF(U$1165>1,U$1165,U$1165*$N$1174)","v":4.16},{"$f":"IF(V$1165>1,V$1165,V$1165*$N$1174)","v":4.16},4.16,4.41,4.5599999999999996,4.54,5.0199999999999996,5.52,5.71,5.89,6.05,6.4,6.8,7.15,7.55,7.5527134681382257]
[null,null,null,null,null,"Movement over prior month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1174-U1174","v":0},{"$f":"W1174-V1174","v":0},{"$f":"X1174-W1174","v":0.25},{"$f":"Y1174-X1174","v":0.14999999999999947},-1.9999999999999574E-2,0.47999999999999954,0.5,0.19000000000000039,0.17999999999999972,0.16000000000000014,{"$f":"AF1174-AE1174","v":0.35000000000000053},{"$f":"AG1174-AF1174","v":0.39999999999999947},0.35000000000000053,0.39999999999999947,{"$f":"AJ1174-AI1174","v":2.7134681382259274E-3}]
[null,null,null,null,null,"Accrued retro liability",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1175*V1172","v":0},{"$f":"W1175*W1172","v":0},33645.154524999962,47168.871134999805,-10550.563189999772,345503.6274239996,451454.16389999999,203520.02476900045,217382.73425999968,215335.22924800019,512408.67128500075,615762.39383999922,538792.09461000084,615762.39383999922,4177.1290910064126,0,0,0,0,0]
[]
[null,null,null,null,null,"Opening Balance - Owing to Suppliers",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,0,{"$f":"T1182","v":111492.05427576161},{"$f":"U1182","v":194129.77145229775},875699.08905023616,1815164.4173586057,{"$f":"X1182","v":2597504.223708821},3030908.8846297027,3540968.8486272288,3557549.8371211211,3208482.7280380903,3268919.6346925227,3130331.5098938197,2769342.423466024,1774494.0113810292,1158731.6175410347,619939.5229310412,{"$f":"AI1182","v":4177.1290910514072},{"$f":"AJ1182","v":5.1688402891159058E-8},6.28642737865448E-8,7.1711838245391846E-8,8.5681676864624023E-8,1.0477378964424133E-7]
[null,null,null,null,null,"Current month cost of milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1179:AO1179)","v":11626692.312821008},null,null,null,null,null,{"$f":"T530","v":111492.05427576158},144047.03023253614,760909.76236593805,1358570.9417803688,1609249.2464232144,1452168.25687188,1382970.5959195243,1270741.7548078911,1031125.3839129678,1043508.0115724298,892576.59842329426,569332.67623519909,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - advance rate",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"-U1174*U1169","v":-61409.31305600005},{"$f":"-V1174*V1169","v":-79340.444767999958},-419105.6134719993,-793264.2855479999,-971594.72481600009,-872910.63192199962,-919207.70208000077,{"$f":"-AB1174*AB1169","v":-928738.32909600087},-779551.080148999,-813781.98896200012,-714986.53341499972,{"$f":"-AF1174*AF1169","v":-482439.74080000003},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - retro payment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-MAX(0,V1176)","v":0},{"$f":"-MAX(0,SUM($V1176:W1176)+SUM($V1181:V1181))","v":0},{"$f":"-MAX(0,SUM($V1176:X1176)+SUM($V1181:W1181))","v":-33645.154524999962},{"$f":"-MAX(0,SUM($V1176:Y1176)+SUM($V1181:X1181))","v":-47168.871134999805},{"$f":"-MAX(0,SUM($V1176:Z1176)+SUM($V1181:Y1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AA1176)+SUM($V1181:Z1181))","v":-334953.06423399987},{"$f":"-MAX(0,SUM($V1176:AB1176)+SUM($V1181:AA1181))","v":-451454.16389999993},{"$f":"-MAX(0,SUM($V1176:AC1176)+SUM($V1181:AB1181))","v":-203520.02476900048},{"$f":"-MAX(0,SUM($V1176:AD1176)+SUM($V1181:AC1181))","v":-217382.73425999959},{"$f":"-MAX(0,SUM($V1176:AE1176)+SUM($V1181:AD1181))","v":-215335.22924800031},{"$f":"-MAX(0,SUM($V1176:AF1176)+SUM($V1181:AE1181))","v":-512408.67128500063},{"$f":"-MAX(0,SUM($V1176:AG1176)+SUM($V1181:AF1181))","v":-615762.3938399991},{"$f":"-MAX(0,SUM($V1176:AH1176)+SUM($V1181:AG1181))","v":-538792.09461000096},{"$f":"-MAX(0,SUM($V1176:AI1176)+SUM($V1181:AH1181))","v":-615762.3938399991},{"$f":"-MAX(0,SUM($V1176:AJ1176)+SUM($V1181:AI1181))","v":-4177.129091006238},{"$f":"-MAX(0,SUM($V1176:AK1176)+SUM($V1181:AJ1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AL1176)+SUM($V1181:AK1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AM1176)+SUM($V1181:AL1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AN1176)+SUM($V1181:AM1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AO1176)+SUM($V1181:AN1181))","v":0}]
[null,null,null,null,null,"Closing Balance - Owing to Suppliers",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1178:T1181)","v":111492.05427576158},{"$f":"SUM(U1178:U1181)","v":194129.77145229769},{"$f":"SUM(V1178:V1181)","v":875699.08905023593},1815164.4173586057,2597504.2237088201,3030908.8846297013,3540968.8486272278,3557549.8371211193,3208482.7280380884,3268919.6346925208,3130331.5098938169,2769342.4234660184,1774494.0113810236,1158731.61754103,619939.52293103375,4177.1290910420939,4.5169144868850708E-8,5.1688402891159058E-8,6.28642737865448E-8,7.1711838245391846E-8,8.5681676864624023E-8,1.0477378964424133E-7]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Owing to Suppliers",{"$f":"F1185","v":"Owing to Suppliers"},{"$f":"G1185&J1185","v":"Owing to SuppliersDebit"},{"$f":"E1185&F1185","v":"1Owing to Suppliers"},"Debit",null,null,null,{"$f":"SUM(T1185:AO1185)","v":11626692.312821008},null,null,null,null,null,{"$f":"-T1180-T1181","v":0},{"$f":"-U1180-U1181","v":61409.31305600005},79340.444767999958,419105.6134719993,826909.4400729998,1018763.5959509999,872910.63192199962,1254160.7663140006,{"$f":"-AB1180-AB1181","v":1380192.4929960007},983071.10491799947,1031164.7232219997,930321.76266300003,994848.41208500066,615762.3938399991,538792.09461000096,615762.3938399991,4177.129091006238,0,0,0,{"$f":"-AN1180-AN1181","v":0},{"$f":"-AO1180-AO1181","v":0}]
[null,null,null,null,{"$f":"E1185","v":1},"Cash",{"$f":"F1186","v":"Cash"},{"$f":"G1186&J1186","v":"CashCredit"},{"$f":"E1186&F1186","v":"1Cash"},"Credit",null,null,null,{"$f":"-N1185","v":-11626692.312821008},null,null,null,null,null,{"$f":"-T1185","v":0},-61409.31305600005,-79340.444767999958,-419105.6134719993,-826909.4400729998,-1018763.5959509999,-872910.63192199962,-1254160.7663140006,{"$f":"-AB1185","v":-1380192.4929960007},-983071.10491799947,-1031164.7232219997,-930321.76266300003,-994848.41208500066,-615762.3938399991,-538792.09461000096,-615762.3938399991,-4177.129091006238,0,0,0,{"$f":"-AN1185","v":0},{"$f":"-AO1185","v":0}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N236","v":316198.04998175008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1191","v":316198.04998175008}]
[null,null,null,null,null,"Net Depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N237","v":277910.64188785834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1192","v":277910.64188785834}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1193","v":0}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Depreciation Expense",{"$f":"F1196","v":"Depreciation Expense"},{"$f":"G1196&J1196","v":"Depreciation ExpenseDebit"},{"$f":"E1196&F1196","v":"1Depreciation Expense"},"Debit",null,null,null,{"$f":"SUM(N1192:N1193)","v":277910.64188785834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1192:AE1193)","v":277910.64188785834}]
[null,null,null,null,{"$f":"E1196","v":1},"Accumulated Depreciation",{"$f":"F1197","v":"Accumulated Depreciation"},{"$f":"G1197&J1197","v":"Accumulated DepreciationCredit"},{"$f":"E1197&F1197","v":"1Accumulated Depreciation"},"Credit",null,null,null,{"$f":"-N1196","v":-277910.64188785834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE1196","v":-277910.64188785834}]
[]
[null,null,null,"CAPITAL CHARGE"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Annual WACC",null,null,null,"%",null,null,null,{"$f":"Global!O38","v":4.9000000000000002E-2}]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":3.9944005553169681E-3}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1214:AE1214)","v":316198.04998175008},null,null,null,null,null,{"$f":"T1191","v":0},0,0,0,0,0,0,0,0,0,0,316198.04998175008]
[]
[null,null,null,"WORKING CAPITAL"]
[]
[null,null,null,"COMMENT"]
[]
[]
[null,null,null,null,null,"Opening Receivables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K922)","v":"Row 922"},null,null,{"$f":"SUM(R1221:AO1221)","v":10396314.497153187},null,null,null,null,null,{"$f":"T922","v":0},0,0,0,582699.64699762175,563902.88419124694,1036527.5771145639,1003091.2036592558,1003091.2036592558,986028.00859993347,890605.94325155299,920292.80802660459,995875.62394617265,1029071.4780777115,995875.62394617288,128324.99857684481,132602.49852940621,128324.99857684475,5.0931703299283981E-10,5.0931703299283981E-10,5.0931703299283981E-10,5.0931703299283981E-10]
[null,null,null,null,null,"Opening Inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1089)","v":"Row 1089"},null,null,{"$f":"SUM(R1222:AO1222)","v":33321723.126927633},null,null,null,null,null,{"$f":"S1089","v":0},222450.6008478101,513912.187169693,1453471.8547014594,1983100.3490315981,3017782.9787245756,3244786.1857516929,3408660.0331659885,3429942.0040790504,3445853.8351471815,3486710.4040800612,3357248.179441839,2949941.7574893427,1758269.2140984552,524796.77159943979,349864.51439962676,174932.25719981373,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10,6.8988290967278362E-10]
[null,null,null,null,null,"Opening Payables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1148)","v":"Row 1148"},null,null,-2686072.1837879028,null,null,null,{"$f":"-R1148","v":0},0,0,-87787.626223644504,-124593.85912255297,-167478.83005770866,-250937.49679399229,-281374.33278305049,-279136.9025182859,-268735.91282209079,-252938.21944988868,-243171.0538916795,-235038.43498368701,-230701.0868130929,-188605.96395147601,-37108.272001662408,-31025.305756928705,-2427.4336603636766,-2505.7303941274481,-2427.4336603636757,-78.288903307563942,-1.6072476682893466E-11,-1.6072476682893466E-11,-1.6072476682893466E-11]
[null,null,null,null,null,"Opening Provision for Income Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1334)","v":"Row 1334"},null,null,-160243.16060334555,null,null,null,null,null,{"$f":"-T1334","v":0},-8902.3978112970635,-17804.795622594083,-26707.193433891014,0,-8902.3978112970635,-17804.795622594083,-26707.193433891014,0,-8902.3978112970635,-17804.795622594083,-26707.193433891014,0,0]
[null,null,null,null,null,"Opening Owing to Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1178)","v":"Row 1178"},null,null,-31657835.703258887,null,null,null,null,null,{"$f":"-T1178","v":0},-111492.05427576161,-194129.77145229775,-875699.08905023616,-1815164.4173586057,-2597504.223708821,-3030908.8846297027,-3540968.8486272288,-3557549.8371211211,-3208482.7280380903,-3268919.6346925227,-3130331.5098938197,-2769342.423466024,-1774494.0113810292,-1158731.6175410347,-619939.5229310412,-4177.1290910514072,-5.1688402891159058E-8,-6.28642737865448E-8,-7.1711838245391846E-8,-8.5681676864624023E-8,-1.0477378964424133E-7]
[null,null,null,null,null,"Total Opening Net Working Capital",null,null,null,"NZD 000s",null,null,null,null,null,null,null,{"$f":"SUM(R1221:R1225)","v":0},0,0,14268.522537106925,177383.76097224822,383586.74215962365,499698.08187662158,693904.90861265408,953463.180095674,575339.28194203367,622545.15116729634,971325.66400604835,855553.48203281034,889801.19732764037,987868.99401801545,975738.40879347548,330915.47224764922,-144177.44361493329,300851.8962440411,125897.56491643007,-78.288903369229018,-7.0528710779409122E-8,-8.4498549398641299E-8,-1.0359066217825861E-7]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"N1206","v":3.9944005553169681E-3},null,null,null,{"$f":"$N1227","v":3.9944005553169681E-3},{"$f":"$N1227","v":3.9944005553169681E-3},{"$f":"$N1227","v":3.9944005553169681E-3},{"$f":"$N1227","v":3.9944005553169681E-3},3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1228:AO1228)","v":36803.953657522317},null,null,null,{"$f":"(R1227*R1226)","v":0},{"$f":"(S1227*S1226)","v":0},0,56.994194345772577,708.54179333176057,1532.1990958946274,1995.9942957388012,2771.7341522995553,3808.5138560484424,2298.135547284925,2486.6946975325345,3879.8637716993821,3417.4233037352233,3554.2223967272298,3945.9444582859755,3897.4900419287533,1321.8089461089869,-575.90246083967043,1201.7229814253606,502.88530321524235,-0.31271723909320487,-2.8171992150306161E-10,-3.3752105264141105E-10,-4.1378259853048861E-10]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1229:AO1229)","v":5119.9605147057018},null,null,null,{"$f":"'Data Input'!R272","v":0},{"$f":"'Data Input'!S272","v":0},{"$f":"'Data Input'!T272","v":0},{"$f":"'Data Input'!U272","v":0},{"$f":"'Data Input'!V272","v":0},{"$f":"'Data Input'!W272","v":185.49907333372835},{"$f":"'Data Input'!X272","v":399.22101299489805},{"$f":"'Data Input'!Y272","v":533.08536258337085},{"$f":"'Data Input'!Z272","v":531.25115787615027},{"$f":"'Data Input'!AA272","v":473.51818123987135},{"$f":"'Data Input'!AB272","v":395.31723498829558},{"$f":"'Data Input'!AC272","v":532.72847761617993},{"$f":"'Data Input'!AD272","v":423.72505377334886},{"$f":"'Data Input'!AE272","v":484.12535955502187},{"$f":"'Data Input'!AF272","v":564.03115818254548},{"$f":"'Data Input'!AG272","v":408.05839691548101},{"$f":"'Data Input'!AH272","v":123.41688181587847},{"$f":"'Data Input'!AI272","v":57.734688441671793},{"$f":"'Data Input'!AJ272","v":8.248475389258207}]
[null,null,null,null,null,"Total Capital Charge on Net Working Capital",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1230:AO1230)","v":41923.914172228011},null,null,null,{"$f":"SUM(R1228:R1229)","v":0},{"$f":"SUM(S1228:S1229)","v":0},0,56.994194345772577,708.54179333176057,1717.6981692283557,2395.2153087336992,3304.8195148829263,4339.7650139245925,2771.6537285247964,2882.0119325208302,4412.5922493155622,3841.1483575085722,4038.3477562822518,4509.9756164685214,4305.5484388442346,1445.2258279248654,-518.16777239799865,1209.9714568146187,502.88530321524235,-0.31271723909320487,-2.8171992150306161E-10,-3.3752105264141105E-10,-4.1378259853048861E-10]
[]
[null,null,null,"MILK PRICE CALCULATION"]
[]
[null,null,null,"COMMENT",null,"Per Rule 44 of the Milk Price Manual, the Milk Price for a year is calculated so as to result in the present value of all payments for milk equalling the present value of the net cash flows available to pay for"]
[null,null,null,null,null,"milk, after allowing for recovery of depreciation and the WACC charge on fixed assets, given the time profile of cash flows implied by the phasing of revenue and costs, given the working capital assumptions."]
[null,null,null,null,null,"Note use of two alternative calculation methodologies, one based on accounting numbers & the other on PV of underlying cash flows."]
[null,null,null,null,null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[null,null,null,"DATA INPUT",null,"Year Flags"]
[null,null,null,null,null,"Milk Supply",null,null,null,"000 kgMS",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,{"$f":"N526","v":1539405.9846000001},null,null,null,null,null,{"$f":"T526","v":14761.854100000011},19072.22229999999,100746.54169999983,179878.52279999998,213069.01860000004,192271.06429999991,183109.10400000017,168249.69730000017,136523.83189999982,138163.32580000002,118179.59229999996,75381.209499999997]
[]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K908)","v":"Row 908"},null,null,{"$f":"SUM(T1243:AO1243)","v":15014039.976011716},null,null,null,null,null,{"$f":"T908","v":0},0,0,831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0,0,0]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K495)","v":"Row 495"},null,null,-131953.59857564062,null,null,null,null,null,{"$f":"-T514","v":0},0,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,-10996.133214636717,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Rows \"&ROW(K961)&\"-\"&ROW(K968)","v":"Rows 961-968"},null,null,-2501351.1387123223,null,null,null,null,null,{"$f":"-SUM(T961:T968)","v":-87787.626223644504},-124594.26103951392,-156483.23709909155,-234539.88375869393,-270379.10723045678,-259065.96396821609,-257740.64650027,-241942.90216760361,-207698.58137572277,-224043.05995997696,-212124.5605230637,-177610.4391451219,-20029.27262424376,-20029.27262424376,-2427.4414908198837,-2427.4414908198837,-2427.4414908198837,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1095)","v":"Row 1095"},null,null,6.9849193096160889E-10,null,null,null,null,null,{"$f":"-T1095","v":222450.6008478101},291461.5863218829,939559.66753176646,529628.49433013867,1034682.6296929775,227003.20702711726,163873.84741429565,21281.970913061872,15911.831068131141,40856.568932879716,-129462.22463822225,-407306.42195249628,-1191672.5433908876,-1233472.4424990155,-174932.25719981303,-174932.25719981303,-174932.25719981303,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1214)","v":"Row 1214"},null,null,{"$f":"SUM(T1247:AE1247)","v":-316198.04998175008},null,null,null,null,null,{"$f":"-T1214","v":0},0,0,0,0,0,0,0,0,0,0,-316198.04998175008]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1228)","v":"Row 1228"},null,null,{"$f":"SUM(R1248:AO1248)","v":-41923.914172228011},null,null,null,{"$f":"-R1230","v":0},{"$f":"-S1230","v":0},0,-56.994194345772577,-708.54179333176057,-1717.6981692283557,-2395.2153087336992,-3304.8195148829263,-4339.7650139245925,-2771.6537285247964,-2882.0119325208302,-4412.5922493155622,-3841.1483575085722,-4038.3477562822518,-4509.9756164685214,-4305.5484388442346,-1445.2258279248654,518.16777239799865,-1209.9714568146187,-502.88530321524235,0.31271723909320487,2.8171992150306161E-10,3.3752105264141105E-10,4.1378259853048861E-10]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1196)","v":"Row 1196"},null,null,{"$f":"SUM(T1249:AE1249)","v":-277910.64188785834},null,null,null,null,null,{"$f":"-T1196","v":0},0,0,0,0,0,0,0,0,0,0,-277910.64188785834]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1322)","v":"Row 1322"},null,null,-106828.77373556477,null,null,null,null,null,{"$f":"(T1322)","v":-8902.3978112970635},-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635,-8902.3978112970635]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1243:N1250)","v":11637873.858946351},null,null,null,{"$f":"SUM(R1243:R1250)","v":0},0,125760.57681286853,157907.93327672614,762469.3576134094,1105025.8080444844,1573563.2027960552,1423931.7314507421,1361092.743806825,1235866.7229236576,1098755.3455852312,1105825.0245489313,947996.17430654925,265595.0288414422,241349.53574464802,199754.06381414461,10428.177998393903,12391.571598716739,10663.432369504149,-502.88530321524235,0.31271723909320487,2.8171992150306161E-10,3.3752105264141105E-10,4.1378259853048861E-10]
[]
[null,null,null,null,null,"WACC - Monthly",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":3.9944005553169681E-3},null,null,null,{"$f":"$N1253","v":3.9944005553169681E-3},3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3]
[]
[null,null,null,"CALCULATIONS",null,"Discount Factors - monthly",null,null,null,"%",null,null,null,1,null,null,null,{"$f":"S1255*(1+$N1253)","v":1.003994400555317},{"$f":"T1255*(1+$N1253)","v":1},{"$f":"1/(1+T1253)","v":0.99602149120243333},{"$f":"T1255/(1+U1253)","v":0.99205881093711901},0.9881118962301022,0.98418068435797046,0.98026511284685713,0.97636511947144822,0.97248064225399389,0.96861161946332308,0.96475798961386294,0.9609196914646615,0.95709666401841431,0.95328884652049539,0.9494961784579915,0.94571859955874049,0.94195604979037362,0.93820846935936153,0.93447579871006381,0.93075797852378273,0.92705494971782054,0.9233666534445405,{"$f":"AM1255/(1+AN1253)","v":0.91969303109043177},{"$f":"AN1255/(1+AO1253)","v":0.91603402427517777}]
[]
[null,null,null,null,null,"Present Values"]
[null,null,null,null,null,"Sales",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1258:AO1258)","v":14450865.466869881},null,null,null,null,null,{"$f":"T1243*T$1255","v":0},0,{"$f":"V1243*V$1255","v":0},818398.8205385264,815142.81363109581,1444237.1747313922,1438491.2644259508,1432768.2142752095,1267038.508772532,1261997.5849185248,1256976.7164244184,1399959.4476557525,1394389.6966770173,1388842.1050015518,178249.26573644462,177540.09946455236,176833.75461691181,0,0,0,0,0]
[null,null,null,null,null,"Commission",null,null,null,"NZD 000s",null,null,null,-127569.36377669779,null,null,null,null,null,{"$f":"T1244*T$1255","v":0},0,-10865.410041913496,-10822.181912472573,-10779.125766524936,-10736.240919832739,-10693.526690880388,-10650.982400863708,-10608.607373679142,-10566.40093591303,-10524.362416830883,-10482.491148366742,-10440.786465112551,-10399.247704307587,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",null,null,null,-2432274.6028537769,null,null,null,null,null,{"$f":"T1245*T$1255","v":-87438.36238039624},{"$f":"U1245*U$1255","v":-123604.83445644919},-154622.94813820804,-230829.62330687023,-265043.20606069622,-252942.97086081319,-250647.78944354216,-234348.70628621886,-200378.86581369361,-215287.38805153972,-203023.70923299648,-169314.05066265189,-19017.717814012718,-18942.055656380027,-2286.543197789953,-2277.4461655615296,-2268.3853259558587,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",null,null,null,128276.91388504175,null,null,null,null,null,{"$f":"T1246*T$1255","v":221565.57917531309},289147.0347603336,928390.08470613812,521250.13400531735,1014263.2847566695,221638.01334943323,159364.14438208722,20613.964311472195,15351.066152365605,39259.881613287449,-123907.86331764508,-388280.66916348535,-1131488.5259229627,-1166517.830914468,-164778.49797284952,-164122.92526901473,-163469.9607669496,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",null,null,null,-301428.07433913246,null,null,null,null,null,{"$f":"T1247*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-301428.07433913246,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1263:AO1263)","v":-40301.183799244442},null,null,null,{"$f":"R1248*R$1255","v":0},{"$f":"S1248*S$1255","v":0},{"$f":"T1248*T$1255","v":0},-56.541592672986212,-700.11857496732307,-1690.5253597115961,-2347.9460049083596,-3226.710500480242,-4220.3374679728004,-2684.6560065779609,-2780.4440380619603,-4240.1467827716669,-3676.3502789712661,-3849.7118744349386,-4282.2046127755857,-4071.8372399160912,-1361.3392119271284,486.14939261287634,-1130.6890435232203,-468.06450824993851,0.28990606436344668,2.6013078112694065E-10,3.1041575996061248E-10,3.7903893890692373E-10]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",null,null,null,-264929.11524104694,null,null,null,null,null,{"$f":"T1249*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-264929.11524104694,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-104106.05164411297,null,null,null,null,null,{"$f":"T1250*T$1255","v":-8866.9795432853807},-8831.7021871645757,-8796.5651823154531,-8761.5679703492424,-8726.7099950987304,-8691.990702609417,-8657.4095411307171,-8622.9659611071911,-8588.6594151698082,-8554.4893581272518,-8520.4552469572518,-8486.5565407979611,0,0,0,0,0,0,0,0,{"$f":"AN1250*AN$1255","v":0},{"$f":"AO1250*AO$1255","v":0}]
[null,null,null,null,null,"Available for milk ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1258:N1265)","v":11308533.989100911},null,null,null,{"$f":"SUM(R1258:R1265)","v":0},{"$f":"SUM(S1258:S1265)","v":0},{"$f":"SUM(T1258:T1265)","v":125260.23725163145},156653.95652404684,753405.04276873381,1087545.0559944401,1542509.1105605373,1390277.2750970896,1323636.3456645119,1197074.8679319138,1060032.9982842933,1062609.0414034605,907323.97593101754,253188.77868583615,229160.46186215372,188911.1334864801,9822.8853538780113,11625.877422588981,9964.7194804831233,-468.06450824993851,0.28990606436344668,2.6013078112694065E-10,3.1041575996061248E-10,3.7903893890692373E-10]
[null,null,null,null,null,"Check"]
[null,null,null,null,null,"PV of Residual Return",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(-N1266,N1265,N1263,N1261,N1259,N1260,N1258)","v":566357.18958017975}]
[null,null,null,null,null,"Required Return",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1262-N1264","v":566357.1895801794}]
[null,null,null,null,null,"Difference",null,null,null,"NZD 000s",null,null,null,{"$f":"N1268-N1269","v":0}]
[]
[null,null,null,null,null,"Calculated Milk Price"]
[null,null,null,null,null,"Available for milk (PV)",null,null,null,"NZD 000s",null,null,null,{"$f":"N1266","v":11308533.989100911}]
[null,null,null,null,null,"\"Discounted\" milk supply",null,null,null,"kgMS 000s",null,null,null,{"$f":"SUM(T1274:AO1274)","v":1497280.9490002419},null,null,null,null,null,{"$f":"T1241*T1255","v":14703.123933594765},18920.766176866397,99548.856357811892,177032.96767060476,208864.12556209814,187726.7606661719,178070.05906047352,162968.61177596706,131712.45759822481,132763.86039946752,113109.29354538624,71860.066253574812,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IFERROR(N1266/N1274,1000)","v":7.5527134681382257}]
[]
[null,null,null,null,null,"Liability for Milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1277:AO1277)","v":11626692.312821006},null,null,null,null,null,{"$f":"$N$1275*T1241","v":111492.05427576158},144047.03023253614,760909.76236593805,1358570.9417803688,1609249.2464232144,1452168.25687188,1382970.5959195243,1270741.7548078911,1031125.3839129678,1043508.0115724298,892576.59842329426,569332.67623519909,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PV of liability for milk",null,null,null,"NZD 000s",null,null,null,11308533.989100913,null,null,null,null,null,{"$f":"T1277*T1255","v":111048.48215696668},142903.12553151304,751863.98815140349,1337079.2792302559,1577490.8941437721,1417846.4336133578,1344912.1333382076,1230855.2290441364,994786.45242369734,1002727.3965210817,854282.08473183878,542738.49021467962,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(N1279=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N1278-N1273)<0.1,\"Okay\",\"Error\")","v":"Okay"}]
[null,null,null,null,null,"Cash Flows "]
[null,null,null,null,null,"Cash From Sales (Net of NZD and & Comm./MT)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K929)","v":"Row 929"},null,null,{"$f":"SUM(T1281:AO1281)","v":15014039.97601172},null,null,null,null,null,{"$f":"T929","v":0},0,0,248853.77967058014,850350.18947457685,1006573.1460093406,1512634.2123879662,1479197.8389326578,1330385.8339106,1408744.7041996582,1283635.7740762259,1392974.6446713167,1435361.6064593457,1501753.3147224237,1056783.7278862798,184955.60256439022,193510.60246951313,128324.99857684424,0,0,0,0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1155)","v":"Row 1155"},null,null,{"$f":"SUM(R1282:AO1282)","v":-2638424.6978026694},null,null,null,{"$f":"R1155-R1229","v":0},{"$f":"S1155-S1229","v":0},0,-87788.028140605456,-124594.39937857259,-162262.84931038073,-251337.62546903023,-272832.61281020078,-279669.02056897798,-269210.24693568231,-228857.19738355695,-243704.54056022232,-227881.76696206792,-231185.82058093048,-183087.12894687662,-37516.430480529671,-31148.730469200789,-2406.8794454977838,-2513.9866999729143,-2349.1447570561118,-78.288903307547869,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1186)","v":"Row 1186"},null,null,-11626692.312821008,null,null,null,null,null,{"$f":"T1186","v":0},-61409.31305600005,-79340.444767999958,-419105.6134719993,-826909.4400729998,-1018763.5959509999,-872910.63192199962,-1254160.7663140006,-1380192.4929960007,-983071.10491799947,-1031164.7232219997,-930321.76266300003,-994848.41208500066,-615762.3938399991,-538792.09461000096,-615762.3938399991,-4177.129091006238,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1341)","v":"Row 1341"},null,null,-106828.77373556385,null,null,null,null,null,{"$f":"T1341","v":0},0,0,-35609.591245188079,0,0,0,-35609.591245188079,0,0,0,-35609.591245188079,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1281:N1284)","v":642094.19165247714},null,null,null,{"$f":"SUM(R1281:R1284)","v":0},0,0,-149197.3411966055,-203934.84414657255,-368124.27435698797,-227896.87606745318,-285023.06275186001,360054.55989698856,-79782.765562213201,-278663.85646895762,181969.05872143654,24589.283892158302,195857.47018219816,257426.06542746839,848474.49040189479,486842.90280707809,-433213.6707211067,186819.48667853398,125975.85381978813,-78.288903307547869,0,0,0]
[]
[null,null,null,null,null,"Present Value of Cash Flows "]
[null,null,null,null,null,"Cash From Sales (Net of NZD and & Comm./MT)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1288:AO1288)","v":14411053.552075472},null,null,null,null,null,{"$f":"T1281*T$1255","v":0},0,0,{"$f":"W1281*W$1255","v":244917.08318125916},833568.62444464245,982782.90996016143,1471007.4903584137,1432768.2142752095,1283500.362534353,1353690.5265120114,1228563.5171830507,1327907.1922510164,1362870.3600384723,1420236.041681987,995443.82580250525,173526.91278137497,180830.97480156392,119439.51626945085,0,0,{"$f":"AN1281*AN$1255","v":0},0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1289:AO1289)","v":-2554386.4644959127},null,null,null,{"$f":"(R1282*R$1255)","v":0},{"$f":"(S1282*S$1255)","v":0},0,-87090.886811683391,-123113.20822961204,-159695.96208016473,-246377.50579306003,-266384.24660213903,-271972.70874146512,-260760.17326049236,-220791.80965642343,-234180.49192366592,-218104.87895001692,-220386.86423348941,-173840.52925990487,-35479.986094489366,-29340.735108753426,-2258.1546804929844,-2349.2597294036668,-2186.4852253372892,-72.578115319242102,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",null,null,null,-11186825.536110364,null,null,null,null,null,{"$f":"T1283*T$1255","v":0},{"$f":"U1283*U$1255","v":-60921.650090800707},-78397.237327448136,-412475.64948513929,-810590.4755872906,-994685.24007386016,-848888.69196184585,-1214794.6909267665,-1331551.7348229673,-944652.38282562792,-986924.31664924743,-886865.36002192541,-944604.76541970926,-582337.9487633016,-507518.47309711773,-577713.49301368196,{"$f":"AJ1283*AJ$1255","v":-3903.4260436330969},0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-103484.3618890167,null,null,null,null,null,{"$f":"T1284*T$1255","v":0},{"$f":"U1284*U$1255","v":0},0,-35046.271881396795,0,0,0,-34491.863844428597,0,0,0,-33946.226163191677,0,0,0,0,0,0,0,0,{"$f":"AN1284*AN$1255","v":0},{"$f":"AO1284*AO$1255","v":0}]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1288:N1291)","v":566357.18958017894},null,null,null,{"$f":"SUM(R1288:R1291)","v":0},{"$f":"SUM(S1288:S1291)","v":0},{"$f":"SUM(T1288:T1291)","v":0},-148012.53690248411,-201510.44555706019,-362300.80026544165,-223399.3569357082,-278286.5767158377,350146.0896551027,-77278.513756477885,-268843.1819450378,174857.65176271764,23534.321583786397,186708.74183240993,244425.06535885832,802418.10682419594,458584.61759663408,-406444.73491280002,174578.28902852716,117253.03104411355,-72.578115319242102,0,0,0]
[null,{"$f":"IF(N1293=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null," Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(N1292-N1269)<0.1,\"Okay\",\"Error\")","v":"Okay"}]
[]
[null,null,null,"TAX EXPENSE"]
[]
[null,null,null,"COMMENT",null,"The calculation assumes corporate tax is payable on net earnings before interest expense, adjusted only for the difference between net calculated depreciation and net depreciation allowable under"]
[null,null,null,null,null,"the Income Tax Act."]
[]
[]
[null,null,null,"DATA INPUT",null,"Corporate Tax Rate",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N247","v":0.28000000000000003}]
[null,null,null,null,null,"Tax depn as % of accounting depn (excl. collection)",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N248","v":1.3404005999999999}]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1243)","v":"Row 1243"},null,null,{"$f":"N1243","v":15014039.976011716}]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1244)","v":"Row 1244"},null,null,{"$f":"-N1244","v":131953.59857564062}]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1245)","v":"Row 1245"},null,null,{"$f":"-N1245","v":2501351.1387123223}]
[null,null,null,null,null,"Cost of Milk ",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1277)","v":"Row 1277"},null,null,{"$f":"N1277","v":11626692.312821006}]
[null,null,null,null,null,"Depreciation - other",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1192)","v":"Row 1192"},null,null,{"$f":"N1192","v":277910.64188785834}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1193)","v":"Row 1193"},null,null,{"$f":"N1193","v":0}]
[null,null,null,null,null,"Tax Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!$N$239","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"EBIT",null,null,null,"NZD 000s",null,null,{"$f":"M1303-SUM(M1304:M1307)","v":0},{"$f":"IFERROR(N1303-SUM(N1304:N1308),N1214)","v":476132.28401488811}]
[null,null,null,null,null,"Add back accounting depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"N1307","v":277910.64188785834}]
[null,null,null,null,null,"Add back accounting depreciation - collection",null,null,null,"NZD 000s",null,null,null,{"$f":"N1308","v":0}]
[null,null,null,null,null,"Deduct estimated tax depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1302*N1307","v":-372511.59113287041}]
[null,null,null,null,null,"Deduct actual tax depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1309","v":0}]
[null,null,null,null,null,"Taxable EBIT",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1311:N1315)","v":381531.33476987598}]
[null,null,null,null,null,"Tax rate",null,null,null,"%",null,null,null,{"$f":"N1301","v":0.28000000000000003}]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,{"$f":"N1317*N1316","v":106828.77373556528},null,null,null,null,null,{"$f":"$N1318/12","v":8902.3978112971072},{"$f":"$N1318/12","v":8902.3978112971072},8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Tax Expense",{"$f":"F1321","v":"Tax Expense"},{"$f":"G1321&J1321","v":"Tax ExpenseDebit"},{"$f":"E1321&F1321","v":"1Tax Expense"},"Debit",null,null,null,{"$f":"SUM($T1321:$AM1321)","v":106828.77373556477},null,null,null,null,null,{"$f":"T1318","v":8902.3978112971072},8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072]
[null,null,null,null,{"$f":"E1321","v":1},"Provision for Income Tax",{"$f":"F1322","v":"Provision for Income Tax"},{"$f":"G1322&J1322","v":"Provision for Income TaxCredit"},{"$f":"E1322&F1322","v":"1Provision for Income Tax"},"Credit",null,null,null,{"$f":"-N1321","v":-106828.77373556477},null,null,null,null,null,{"$f":"-T1321","v":-8902.3978112971072},-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072,-8902.3978112971072]
[]
[null,null,null,"TAX PAYMENTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Tax Expense",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1318)","v":"Row 1318"},null,null,null,null,null,null,null,null,{"$f":"T1318","v":8902.3978112971072},8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null," Provisional Tax Flag",null,null,null,"0 or 1",null,null,null,null,null,null,null,null,null,0,{"$f":"IF(GCD(U11,4)=4,1,0)","v":0},0,1,0,0,0,1,0,0,0,1]
[]
[null,null,null,"CALCULATIONS",null,"Provision for Income Tax - Opening",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"S1337","v":0},{"$f":"T1337","v":8902.3978112970635},{"$f":"U1337","v":17804.795622594127},26707.193433891145,0,8902.3978112970635,17804.795622594127,26707.193433891145,0,8902.3978112970635,17804.795622594127,26707.193433891145,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1330","v":8902.3978112971072},{"$f":"U1330","v":8902.3978112971072},8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,8902.3978112971072,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Paid",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T1332*(T1334+T1335)","v":0},{"$f":"-U1332*(U1334+U1335)","v":0},0,-35609.591245188254,0,0,0,-35609.591245188254,0,0,0,-35609.591245188254,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provision for Income Tax - Closing",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1334:T1336)","v":8902.3978112971072},17804.795622594171,26707.193433891232,0,8902.3978112971072,17804.795622594171,26707.193433891232,0,8902.3978112971072,17804.795622594171,26707.193433891232,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Provision for Income Tax",{"$f":"F1340","v":"Provision for Income Tax"},{"$f":"G1340&J1340","v":"Provision for Income TaxDebit"},{"$f":"E1340&F1340","v":"1Provision for Income Tax"},"Debit",null,null,null,null,null,null,null,null,null,{"$f":"-T1336","v":0},0,0,35609.591245188254,0,0,0,35609.591245188254,0,0,0,35609.591245188254,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1340","v":1},"Cash",{"$f":"F1341","v":"Cash"},{"$f":"G1341&J1341","v":"CashCredit"},{"$f":"E1341&F1341","v":"1Cash"},"Credit",null,null,null,null,null,null,null,null,null,{"$f":"-T1340","v":0},0,0,-35609.591245188254,0,0,0,-35609.591245188254,0,0,0,-35609.591245188254,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Summary","index":4,"n_rows":147,"n_cols":36,"rows_kept":147,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MONTHLY"]
[null,null,null,null,null,null,null,null,"Period Number",null,null,null,null,null,1,1,1,{"$f":"IF(Q5=12,1,Q5+1)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R36","v":"2020-04-30"},{"$f":"Global!S36","v":"2020-05-31"},{"$f":"Global!T36","v":"2020-06-30"},{"$f":"Global!U36","v":"2020-07-31"},{"$f":"Global!V36","v":"2020-08-31"},{"$f":"Global!W36","v":"2020-09-30"},{"$f":"Global!X36","v":"2020-10-31"},{"$f":"Global!Y36","v":"2020-11-30"},{"$f":"Global!Z36","v":"2020-12-31"},{"$f":"Global!AA36","v":"2021-01-31"},{"$f":"Global!AB36","v":"2021-02-28"},{"$f":"Global!AC36","v":"2021-03-31"},{"$f":"Global!AD36","v":"2021-04-30"},{"$f":"Global!AE36","v":"2021-05-31"},{"$f":"Global!AF36","v":"2021-06-30"},{"$f":"Global!AG36","v":"2021-07-31"},{"$f":"Global!AH36","v":"2021-08-31"},{"$f":"Global!AI36","v":"2021-09-30"},{"$f":"Global!AJ36","v":"2021-10-31"},{"$f":"Global!AK36","v":"2021-11-30"},{"$f":"Global!AL36","v":"2021-12-31"},{"$f":"Global!AM36","v":"2022-01-31"}]
[null,null,null,null,null,null,null,null,"Period",null,null,null,null,null,1,1,1,{"$f":"Q7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,null,null,null,null,null,null,"Financial Year",null,null,{"$f":"Global!O7","v":"2021-05-31"},null,null,{"$f":"Global!R36","v":"2020-04-30"},{"$f":"Global!S36","v":"2020-05-31"},{"$f":"Global!T36","v":"2020-06-30"},{"$f":"Global!U36","v":"2020-07-31"},{"$f":"Global!V36","v":"2020-08-31"},{"$f":"Global!W36","v":"2020-09-30"},{"$f":"Global!X36","v":"2020-10-31"},{"$f":"Global!Y36","v":"2020-11-30"},{"$f":"Global!Z36","v":"2020-12-31"},{"$f":"Global!AA36","v":"2021-01-31"},{"$f":"Global!AB36","v":"2021-02-28"},{"$f":"Global!AC36","v":"2021-03-31"},{"$f":"Global!AD36","v":"2021-04-30"},{"$f":"Global!AE36","v":"2021-05-31"},{"$f":"Global!AF36","v":"2021-06-30"},{"$f":"Global!AG36","v":"2021-07-31"},{"$f":"Global!AH36","v":"2021-08-31"},{"$f":"Global!AI36","v":"2021-09-30"},{"$f":"Global!AJ36","v":"2021-10-31"},{"$f":"Global!AK36","v":"2021-11-30"},{"$f":"Global!AL36","v":"2021-12-31"},{"$f":"Global!AM36","v":"2022-01-31"}]
[null,null,null,null,null,null,null,null,"KGMS 000s "]
[null,null,null,null,null,null,null,null,"Milk Supply Paid for ",null,null,{"$f":"SUM(O11:AB11)","v":1539405.9846000001},null,null,{"$f":"'Data Input'!R31","v":0},{"$f":"'Data Input'!S31","v":0},{"$f":"'Data Input'!T31","v":14761.854100000011},{"$f":"'Data Input'!U31","v":19072.22229999999},{"$f":"'Data Input'!V31","v":100746.54169999983},{"$f":"'Data Input'!W31","v":179878.52279999998},{"$f":"'Data Input'!X31","v":213069.01860000004},{"$f":"'Data Input'!Y31","v":192271.06429999991},{"$f":"'Data Input'!Z31","v":183109.10400000017},{"$f":"'Data Input'!AA31","v":168249.69730000017},{"$f":"'Data Input'!AB31","v":136523.83189999982},{"$f":"'Data Input'!AC31","v":138163.32580000002},{"$f":"'Data Input'!AD31","v":118179.59229999996},{"$f":"'Data Input'!AE31","v":75381.209499999997}]
[null,null,null,null,null,null,null,null,"Milk Supply Collected",null,null,{"$f":"SUM(O12:AB12)","v":1539223.2123},null,null,{"$f":"'Data Input'!R32","v":0},{"$f":"'Data Input'!S32","v":0},{"$f":"'Data Input'!T32","v":14760.60560000001},{"$f":"'Data Input'!U32","v":19056.609899999989},{"$f":"'Data Input'!V32","v":100746.54169999983},{"$f":"'Data Input'!W32","v":179835.65909999999},{"$f":"'Data Input'!X32","v":213062.34590000004},{"$f":"'Data Input'!Y32","v":192262.47759999993},{"$f":"'Data Input'!Z32","v":183109.10400000017},{"$f":"'Data Input'!AA32","v":168248.20100000018},{"$f":"'Data Input'!AB32","v":136523.83189999982},{"$f":"'Data Input'!AC32","v":138163.32580000002},{"$f":"'Data Input'!AD32","v":118179.59229999996},{"$f":"'Data Input'!AE32","v":75274.917499999996}]
[]
[null,null,null,null,null,null,null,null,"$'000"]
[]
[null,null,null,null,null,null,null,null,"NZD Revenue"]
[null,null,null,null,null,null,null,null,"Sales",{"$f":"$J$3&I17","v":"1Sales"},null,{"$f":"SUM(O17:AJ17)","v":15014039.976011716},null,null,{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!R$15:R$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!S$15:S$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!T$15:T$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!U$15:U$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!V$15:V$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!W$15:W$1344)","v":831553.42666820192},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!X$15:X$1344)","v":831553.42666820204},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Y$15:Y$1344)","v":1479197.8389326576},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Z$15:Z$1344)","v":1479197.8389326578},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AA$15:AA$1344)","v":1479197.8389326578},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AB$15:AB$1344)","v":1313322.6388512775},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AC$15:AC$1344)","v":1313322.6388512778},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AD$15:AD$1344)","v":1313322.6388512775},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AE$15:AE$1344)","v":1468557.4605908848},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AF$15:AF$1344)","v":1468557.4605908846},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AG$15:AG$1344)","v":1468557.4605908848},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AH$15:AH$1344)","v":189233.10251695168},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AI$15:AI$1344)","v":189233.10251695165},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AJ$15:AJ$1344)","v":189233.10251695168},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AK$15:AK$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AL$15:AL$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$f":"$J$3&I18","v":"1Downgrade expense (excl rework)"},null,{"$f":"SUM(O18:AJ18)","v":0},null,null,{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!R$15:R$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!S$15:S$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!T$15:T$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!U$15:U$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!V$15:V$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!W$15:W$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!X$15:X$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!Y$15:Y$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!Z$15:Z$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AA$15:AA$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AB$15:AB$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AC$15:AC$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AD$15:AD$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AE$15:AE$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AF$15:AF$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AG$15:AG$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AH$15:AH$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AI$15:AI$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AK$15:AK$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AL$15:AL$1344)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J18,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Net Sales",null,null,{"$f":"SUM(L17:L18)","v":15014039.976011716},null,null,{"$f":"SUM(O17:O18)","v":0},{"$f":"SUM(P17:P18)","v":0},{"$f":"SUM(Q17:Q18)","v":0},0,0,831553.42666820192,831553.42666820204,1479197.8389326576,1479197.8389326578,1479197.8389326578,1313322.6388512775,1313322.6388512778,1313322.6388512775,1468557.4605908848,1468557.4605908846,1468557.4605908848,189233.10251695168,189233.10251695165,189233.10251695168,0,0,0]
[null,null,null,null,null,null,null,null,"Average conversion rate (Sales)",null,null,{"$f":"Calculations!N350/Calculations!N358","v":0.66772779204336663}]
[null,null,null,null,null,null,null,null,"Non-Milk Costs"]
[null,null,null,null,null,null,null,null,"Commission",{"$f":"$J$3&I22","v":"1Commission"},null,{"$f":"SUM(O22:AJ22)","v":131953.59857564062},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!V$15:V$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!W$15:W$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!X$15:X$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Y$15:Y$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Z$15:Z$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AA$15:AA$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AB$15:AB$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AC$15:AC$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AD$15:AD$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AE$15:AE$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AF$15:AF$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AG$15:AG$1344)","v":10996.133214636717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Collection Costs","1Collection Costs",null,{"$f":"SUM(O23:AJ23)","v":359142.73716822016},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!T$15:T$1344)","v":14846.775674317159},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!U$15:U$1344)","v":16610.044655261529},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!V$15:V$1344)","v":22564.889294593915},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!W$15:W$1344)","v":36810.606125807877},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!X$15:X$1344)","v":48000.55819213904},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Y$15:Y$1344)","v":45221.133717616554},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Z$15:Z$1344)","v":39556.044563864816},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AA$15:AA$1344)","v":36431.954874706789},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AB$15:AB$1344)","v":27556.675794318049},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AC$15:AC$1344)","v":26895.756698939094},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AD$15:AD$1344)","v":23991.669756282674},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AE$15:AE$1344)","v":20656.62782037264},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Lactose","1Lactose",null,{"$f":"SUM(O24:AJ24)","v":647755.18627848767},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!T$15:T$1344)","v":6622.3834759903712},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!U$15:U$1344)","v":8446.6712210364749},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!V$15:V$1344)","v":39461.712546372852},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!W$15:W$1344)","v":63910.042962531494},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!X$15:X$1344)","v":73813.498855605678},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Y$15:Y$1344)","v":67260.947914445191},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Z$15:Z$1344)","v":71259.948937754525},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AA$15:AA$1344)","v":68370.852696240705},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AB$15:AB$1344)","v":61520.699506707664},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AC$15:AC$1344)","v":71858.674120917829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AD$15:AD$1344)","v":68758.522442264526},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AE$15:AE$1344)","v":46471.231598620405},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging","1Packaging",null,{"$f":"SUM(O26:AJ26)","v":517060.86015891249},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!T$15:T$1344)","v":4905.1774811416526},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!U$15:U$1344)","v":6394.3852341286038},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!V$15:V$1344)","v":33966.205754001101},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!W$15:W$1344)","v":60606.641718942512},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!X$15:X$1344)","v":71787.213973618462},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Y$15:Y$1344)","v":64768.194879445728},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Z$15:Z$1344)","v":61632.432304468763},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AA$15:AA$1344)","v":56633.41527874762},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AB$15:AB$1344)","v":45752.593047176997},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AC$15:AC$1344)","v":46068.993935194849},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AD$15:AD$1344)","v":39384.358217166584},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AE$15:AE$1344)","v":25161.248334879609},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J27,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J28,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J29,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J30,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J31,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J32,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,{"$f":"SUM(L26:L32)","v":517060.86015891249},null,null,{"$f":"SUM(O26:O32)","v":0},0,4905.1774811416526,6394.3852341286038,33966.205754001101,60606.641718942512,71787.213973618462,64768.194879445728,61632.432304468763,56633.41527874762,45752.593047176997,46068.993935194849,39384.358217166584,25161.248334879609,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Wages & ERE","1Wages & ERE",null,{"$f":"SUM(O34:AJ34)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J34,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Repairs & Maintenance","1Repairs & Maintenance",null,{"$f":"SUM(O35:AJ35)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J35,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Energy - Fixed",{"$f":"$J$3&I36","v":"1Energy - Fixed"},null,{"$f":"SUM(O36:AJ36)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J36,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Site Overheads","1Site Overheads",null,{"$f":"SUM(O37:AJ37)","v":393513.55159044196},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!T$15:T$1344)","v":37539.905086850384},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!U$15:U$1344)","v":37560.971188509204},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!V$15:V$1344)","v":34469.509437890847},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!W$15:W$1344)","v":31644.93012999784},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!X$15:X$1344)","v":32195.414136428783},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Y$15:Y$1344)","v":30544.894817946999},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Z$15:Z$1344)","v":31005.922983990535},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AA$15:AA$1344)","v":29405.918721893351},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AB$15:AB$1344)","v":28516.422371907869},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AC$15:AC$1344)","v":30823.510595838881},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AD$15:AD$1344)","v":32269.461839250918},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AE$15:AE$1344)","v":37536.690279936309},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,{"$f":"SUM(L34:L37)","v":393513.55159044196},null,null,{"$f":"SUM(O34:O37)","v":0},{"$f":"SUM(P34:P37)","v":0},{"$f":"SUM(Q34:Q37)","v":37539.905086850384},{"$f":"SUM(R34:R37)","v":37560.971188509204},34469.509437890847,31644.93012999784,32195.414136428783,30544.894817946999,31005.922983990535,29405.918721893351,28516.422371907869,30823.510595838881,32269.461839250918,37536.690279936309,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Operating Costs",null,null,{"$f":"L33+L38","v":910574.41174935445},null,null,{"$f":"SUM(O33,O38)","v":0},{"$f":"SUM(P33,P38)","v":0},{"$f":"SUM(Q33,Q38)","v":42445.082567992038},{"$f":"SUM(R33,R38)","v":43955.356422637808},68435.715191891941,92251.571848940352,103982.62811004724,95313.08969739273,92638.355288459294,86039.334000640971,74269.01541908487,76892.50453103373,71653.820056417506,62697.938614815917,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,{"$f":"SUM(O40:AJ40)","v":239736.91082741585},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!W$15:W$1344)","v":15018.031381592857},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!X$15:X$1344)","v":15018.031381592857},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Y$15:Y$1344)","v":26137.855632958035},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Z$15:Z$1344)","v":26137.855632958035},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AA$15:AA$1344)","v":26137.855632958035},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AB$15:AB$1344)","v":21305.712940055048},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AC$15:AC$1344)","v":21305.712940055048},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AD$15:AD$1344)","v":21305.712940055048},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AE$15:AE$1344)","v":20029.27262424376},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AF$15:AF$1344)","v":20029.27262424376},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AG$15:AG$1344)","v":20029.27262424376},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AH$15:AH$1344)","v":2427.4414908198837},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AI$15:AI$1344)","v":2427.4414908198837},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AJ$15:AJ$1344)","v":2427.4414908198837},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,{"$f":"SUM(O41:AJ41)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J41,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Supply Chain",null,null,{"$f":"SUM(L40:L41)","v":239736.91082741585},null,null,{"$f":"SUM(O40:O41)","v":0},{"$f":"SUM(P40:P41)","v":0},{"$f":"SUM(Q40:Q41)","v":0},0,0,15018.031381592857,15018.031381592857,26137.855632958035,26137.855632958035,26137.855632958035,21305.712940055048,21305.712940055048,21305.712940055048,20029.27262424376,20029.27262424376,20029.27262424376,2427.4414908198837,2427.4414908198837,2427.4414908198837,0,0,0]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,{"$f":"SUM(O43:AJ43)","v":344141.89268884476},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!T$15:T$1344)","v":23873.384505344933},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!U$15:U$1344)","v":55582.188740578094},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!V$15:V$1344)","v":26020.920066232851},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!W$15:W$1344)","v":26549.631439821347},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!X$15:X$1344)","v":29564.390691071963},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Y$15:Y$1344)","v":25132.937005803593},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Z$15:Z$1344)","v":28148.442077233296},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AA$15:AA$1344)","v":24962.904963057106},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AB$15:AB$1344)","v":23046.477715557165},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AC$15:AC$1344)","v":27090.411669031211},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AD$15:AD$1344)","v":26414.835328043977},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AE$15:AE$1344)","v":27755.36848706919},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Miscellaneous costs",{"$f":"$J$3&I44","v":"1Miscellaneous costs"},null,{"$f":"SUM(O44:AJ44)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AE$15:AE$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J44,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Depreciation Expense",{"$f":"$J$3&I45","v":"1Depreciation Expense"},null,{"$f":"SUM(O45:AJ45)","v":277910.64188785834},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!T$15:T$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!U$15:U$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!V$15:V$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!W$15:W$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!X$15:X$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!Y$15:Y$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!Z$15:Z$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AA$15:AA$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AB$15:AB$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AC$15:AC$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AD$15:AD$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AE$15:AE$1344)","v":277910.64188785834},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J45,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Inventory Movement",{"$f":"$J$3&I46","v":"1Inventory Movement"},null,{"$f":"SUM(O46:AJ46)","v":-6.9849193096160889E-10},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!T$15:T$1344)","v":-222450.6008478101},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!U$15:U$1344)","v":-291461.5863218829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!V$15:V$1344)","v":-939559.66753176646},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!W$15:W$1344)","v":-529628.49433013867},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!X$15:X$1344)","v":-1034682.6296929775},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Y$15:Y$1344)","v":-227003.20702711726},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Z$15:Z$1344)","v":-163873.84741429565},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AA$15:AA$1344)","v":-21281.970913061872},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AB$15:AB$1344)","v":-15911.831068131141},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AC$15:AC$1344)","v":-40856.568932879716},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AD$15:AD$1344)","v":129462.22463822225},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AE$15:AE$1344)","v":407306.42195249628},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AF$15:AF$1344)","v":1191672.5433908876},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AG$15:AG$1344)","v":1233472.4424990155},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AH$15:AH$1344)","v":174932.25719981303},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AI$15:AI$1344)","v":174932.25719981303},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AJ$15:AJ$1344)","v":174932.25719981303},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AM$15:AM$1344)","v":0}]
[null,null,null,null,null,null,null,null,"Non-Milk Expenses",null,null,{"$f":"SUM(L22:L24,L39,L42:L46)","v":2911215.3791758213},null,null,{"$f":"SUM(O22:O24,O39,O42:O46)","v":0},0,-134662.9746241656,-166867.32528236898,-772080.29721803823,-284092.47735680803,-753307.38924788404,43058.890155735542,104862.93230061105,231657.06446917844,202782.88352222834,194182.62424173395,352582.91837592272,873823.63620011322,1222697.949229768,1264497.8483378959,177359.69869063291,177359.69869063291,177359.69869063291,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Cost of Milk",{"$f":"$J$3&I49","v":"1Cost of Milk"},null,{"$f":"SUM(O49:AJ49)","v":11626692.312821008},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!T$15:T$1344)","v":111492.05427576158},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!U$15:U$1344)","v":144047.03023253614},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!V$15:V$1344)","v":760909.76236593805},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!W$15:W$1344)","v":1358570.9417803688},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!X$15:X$1344)","v":1609249.2464232144},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Y$15:Y$1344)","v":1452168.25687188},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Z$15:Z$1344)","v":1382970.5959195243},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AA$15:AA$1344)","v":1270741.7548078911},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AB$15:AB$1344)","v":1031125.3839129678},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AC$15:AC$1344)","v":1043508.0115724298},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AD$15:AD$1344)","v":892576.59842329426},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AE$15:AE$1344)","v":569332.67623519909},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AM$15:AM$1344)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"'Data Input'!N280","v":15229.058431000007}]
[]
[null,null,null,null,null,null,null,null,"Aggregate Farmgate Milk Price",null,null,{"$f":"L49-L51","v":11611463.254390009}]
[]
[null,null,null,null,null,null,null,null,"EBIT",{"$f":"$J$3&I55","v":"1EBIT"},null,{"$f":"L19-L47-L49","v":476132.28401488625},null,null,{"$f":"O19-O47-O49","v":0},0,23170.920348404019,22820.295049832843,11170.534852100187,-242925.03775535896,-24388.43050712836,-16029.308094957843,-8635.6892874776386,-23200.980344411684,79414.371416081442,75632.003037114046,68163.122052060557,25401.148155572475,245859.51136111654,204059.61225298885,11873.403826318769,11873.403826318739,11873.403826318769,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tax Expense",{"$f":"$J$3&I57","v":"1Tax Expense"},null,{"$f":"SUM(O57:AJ57)","v":106828.77373556477},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!T$15:T$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!U$15:U$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!V$15:V$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!W$15:W$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!X$15:X$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Y$15:Y$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Z$15:Z$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AA$15:AA$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AB$15:AB$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AC$15:AC$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AD$15:AD$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AE$15:AE$1344)","v":8902.3978112971072},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AM$15:AM$1344)","v":0}]
[]
[null,null,null,null,null,null,null,null,"NOPLAT",null,null,{"$f":"L55-L57","v":369303.51027932146},null,null,{"$f":"O55-O57","v":0},{"$f":"P55-P57","v":0},{"$f":"Q55-Q57","v":14268.522537106912},13917.897238535736,2268.1370408030798,-251827.43556665606,-33290.828318425469,-24931.705906254952,-17538.087098774748,-32103.378155708793,70511.973604784333,66729.605225816937,59260.724240763448,16498.750344275366,245859.51136111654,204059.61225298885,11873.403826318769,11873.403826318739,11873.403826318769,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Capital Charge",{"$f":"$J$3&I61","v":"1Capital Charge"},null,{"$f":"L71","v":369303.51027932146},null,null,{"$f":"O71","v":0},{"$f":"P71","v":0},{"$f":"Q71","v":0},56.994194345772748,708.54179333176126,1717.6981692283566,2395.215308733701,3304.8195148829263,4339.7650139245952,2771.6537285247928,2882.0119325208261,4412.5922493155585,3841.1483575085704,320236.39773803233,4509.9756164685023,4305.5484388442155,1445.2258279248365,-518.16777239803582,1209.9714568145816,502.88530321519767,-0.31271723912854554,-3.3752105264141105E-10]
[]
[null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,"Capital Charge Rate",{"$f":"$J$3&I65","v":"1Capital Charge Rate"},null,null,null,null,{"$f":"Global!$O$39","v":3.9944005553169681E-3},{"$f":"Global!$O$39","v":3.9944005553169681E-3},{"$f":"Global!$O$39","v":3.9944005553169681E-3},{"$f":"Q65","v":3.9944005553169681E-3},3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3]
[null,null,null,null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,{"$f":"Calculations!N1214","v":316198.04998175008},null,null,{"$f":"Calculations!R1214","v":0},{"$f":"Calculations!S1214","v":0},{"$f":"Calculations!T1214","v":0},{"$f":"Calculations!U1214","v":0},{"$f":"Calculations!V1214","v":0},{"$f":"Calculations!W1214","v":0},{"$f":"Calculations!X1214","v":0},{"$f":"Calculations!Y1214","v":0},{"$f":"Calculations!Z1214","v":0},{"$f":"Calculations!AA1214","v":0},{"$f":"Calculations!AB1214","v":0},{"$f":"Calculations!AC1214","v":0},{"$f":"Calculations!AD1214","v":0},{"$f":"Calculations!AE1214","v":316198.04998175008},{"$f":"Calculations!AF1214","v":0},{"$f":"Calculations!AG1214","v":0}]
[]
[null,null,null,null,null,null,null,null,"12 Month Average",null,null,{"$f":"SUM(O68:AJ68)/12","v":767823.88136924338},null,null,{"$f":"Calculations!R1226","v":0},{"$f":"Calculations!S1226","v":0},{"$f":"Calculations!T1226","v":0},{"$f":"Calculations!U1226","v":14268.522537106925},{"$f":"Calculations!V1226","v":177383.76097224822},{"$f":"Calculations!W1226","v":383586.74215962365},{"$f":"Calculations!X1226","v":499698.08187662158},{"$f":"Calculations!Y1226","v":693904.90861265408},{"$f":"Calculations!Z1226","v":953463.180095674},{"$f":"Calculations!AA1226","v":575339.28194203367},{"$f":"Calculations!AB1226","v":622545.15116729634},{"$f":"Calculations!AC1226","v":971325.66400604835},{"$f":"Calculations!AD1226","v":855553.48203281034},{"$f":"Calculations!AE1226","v":889801.19732764037},{"$f":"Calculations!AF1226","v":987868.99401801545},{"$f":"Calculations!AG1226","v":975738.40879347548},{"$f":"Calculations!AH1226","v":330915.47224764922},{"$f":"Calculations!AI1226","v":-144177.44361493329},{"$f":"Calculations!AJ1226","v":300851.8962440411},{"$f":"Calculations!AK1226","v":125897.56491643007},{"$f":"Calculations!AL1226","v":-78.288903369229018},{"$f":"Calculations!AM1226","v":-7.0528710779409122E-8}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"SUM(O69:AJ69)","v":41923.914172228921},null,null,{"$f":"Calculations!R1230","v":0},{"$f":"Calculations!S1230","v":0},{"$f":"Calculations!T1230","v":0},{"$f":"Calculations!U1230","v":56.994194345772577},{"$f":"Calculations!V1230","v":708.54179333176057},{"$f":"Calculations!W1230","v":1717.6981692283557},{"$f":"Calculations!X1230","v":2395.2153087336992},{"$f":"Calculations!Y1230","v":3304.8195148829263},{"$f":"Calculations!Z1230","v":4339.7650139245925},{"$f":"Calculations!AA1230","v":2771.6537285247964},{"$f":"Calculations!AB1230","v":2882.0119325208302},{"$f":"Calculations!AC1230","v":4412.5922493155622},{"$f":"Calculations!AD1230","v":3841.1483575085722},{"$f":"Calculations!AE1230","v":4038.3477562822518},{"$f":"Calculations!AF1230","v":4509.9756164685214},{"$f":"Calculations!AG1230","v":4305.5484388442346},{"$f":"Calculations!AH1230","v":1445.2258279248654},{"$f":"Calculations!AI1230","v":-518.16777239799865},{"$f":"Calculations!AJ1230","v":1209.9714568146187},{"$f":"Calculations!AK1230","v":502.88530321524235},{"$f":"Calculations!AL1230","v":-0.31271723909320487},{"$f":"Calculations!AM1230","v":-2.8171992150306161E-10}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L59-L66-L69","v":11181.546125342458}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L69+L66+L70","v":369303.51027932146},null,null,{"$f":"O69+O66","v":0},0,0,56.994194345772577,708.54179333176057,1717.6981692283557,2395.2153087336992,3304.8195148829263,4339.7650139245925,2771.6537285247964,2882.0119325208302,4412.5922493155622,3841.1483575085722,320236.39773803233,4509.9756164685214,4305.5484388442346,1445.2258279248654,-518.16777239799865,1209.9714568146187,502.88530321524235,-0.31271723909320487,-2.8171992150306161E-10]
[]
[null,null,null,null,null,null,null,null,"Per KGMS"]
[null,null,null,null,null,null,null,null,"Revenue"]
[null,null,null,null,null,null,null,null,"Sales",{"$f":"$J$3&I75","v":"1Sales"},null,{"$f":"L17/L$11","v":9.7531386302314331}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$f":"$J$3&I76","v":"1Downgrade expense (excl rework)"},null,{"$f":"L18/L$11","v":0}]
[null,null,null,null,null,null,null,null,"Net Sales",null,null,{"$f":"SUM(L75:L76)","v":9.7531386302314331}]
[]
[null,null,null,null,null,null,null,null,"Non-Milk Costs"]
[null,null,null,null,null,null,null,null,"Commission",{"$f":"$J$3&I80","v":"1Commission"},null,{"$f":"L22/L$11","v":8.5717218131984518E-2}]
[null,null,null,null,null,null,null,null,"Collection Costs",{"$f":"$J$3&I81","v":"1Collection Costs"},null,{"$f":"L23/L$11","v":0.23329955889546575}]
[null,null,null,null,null,null,null,null,"Lactose",null,null,{"$f":"L24/L$11","v":0.42078255688138089}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging",{"$f":"$J$3&I84","v":"1Packaging"},null,{"$f":"L26/L$11","v":0.33588336366852944}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,0.33588336366852944]
[null,null,null,null,null,null,null,null,"Wages & ERE",{"$f":"$J$3&I92","v":"1Wages & ERE"},null,0]
[null,null,null,null,null,null,null,null,"Repairs & Maintenance",{"$f":"$J$3&I93","v":"1Repairs & Maintenance"},null,0]
[null,null,null,null,null,null,null,null,"Energy - Fixed",{"$f":"$J$3&I94","v":"1Energy - Fixed"},null,0]
[null,null,null,null,null,null,null,null,"Site Overheads",{"$f":"$J$3&I95","v":"1Site Overheads"},null,0.25562688174990605]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,0.25562688174990605]
[null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"$J$3&I97","v":"1Operating Costs"},null,0.59151024541843555]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,0.15573338886928467]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,0]
[null,null,null,null,null,null,null,null,"Supply Chain","1Supply Chain",null,0.15573338886928467]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,0.22355499207589916]
[null,null,null,null,null,null,null,null,"Miscellaneous costs","1Miscellaneous costs",null,0]
[null,null,null,null,null,null,null,null,"Depreciation Expense","1Depreciation Expense",null,0.18053109099746079]
[null,null,null,null,null,null,null,null,"Capital Charge","1Capital Charge",null,{"$f":"L117","v":0.23990000946714615}]
[null,null,null,null,null,null,null,null,"Tax Expense","1Tax Expense",null,{"$f":"L57/L$11","v":6.9396101356149528E-2}]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,{"$f":"SUM(L80:L82,L97,L100:L105)","v":2.2004251620932069}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"L51/L$11","v":9.8928148801221746E-3}]
[]
[null,null,null,null,null,null,null,null,"Farmgate Milk Price",null,null,{"$f":"Calculations!$N$1275-L108","v":7.5428206532581035}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L110-(L77-L106-L108)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Capital Base"]
[null,null,null,null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,{"$f":"L66/L$11","v":0.20540263786483273}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"L69/L$11","v":2.723382563899961E-2}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L70/L$11","v":7.2635459633138139E-3}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L115+L114+L116","v":0.23990000946714618}]
[]
[null,null,null,null,null,null,null,null,"Cash Flows"]
[]
[null,null,null,null,null,null,null,null,"Cash From Sales",null,null,{"$f":"SUM(O121:AJ121)","v":15014039.97601172},null,null,{"$f":"Calculations!R929","v":0},{"$f":"Calculations!S929","v":0},{"$f":"Calculations!T929","v":0},{"$f":"Calculations!U929","v":0},{"$f":"Calculations!V929","v":0},{"$f":"Calculations!W929","v":248853.77967058014},{"$f":"Calculations!X929","v":850350.18947457685},{"$f":"Calculations!Y929","v":1006573.1460093406},{"$f":"Calculations!Z929","v":1512634.2123879662},{"$f":"Calculations!AA929","v":1479197.8389326578},{"$f":"Calculations!AB929","v":1330385.8339106},{"$f":"Calculations!AC929","v":1408744.7041996582},{"$f":"Calculations!AD929","v":1283635.7740762259},{"$f":"Calculations!AE929","v":1392974.6446713167},{"$f":"Calculations!AF929","v":1435361.6064593457},{"$f":"Calculations!AG929","v":1501753.3147224237},{"$f":"Calculations!AH929","v":1056783.7278862798},{"$f":"Calculations!AI929","v":184955.60256439022},{"$f":"Calculations!AJ929","v":193510.60246951313},{"$f":"Calculations!AK929","v":128324.99857684424},{"$f":"Calculations!AL929","v":0},{"$f":"Calculations!AM929","v":0}]
[]
[null,null,null,null,null,null,null,null,"Trade Creditors",null,null,{"$f":"SUM(O123:AJ123)","v":-2638424.6978026694},null,null,{"$f":"Calculations!R1282","v":0},{"$f":"Calculations!S1282","v":0},{"$f":"Calculations!T1282","v":0},{"$f":"Calculations!U1282","v":-87788.028140605456},{"$f":"Calculations!V1282","v":-124594.39937857259},{"$f":"Calculations!W1282","v":-162262.84931038073},{"$f":"Calculations!X1282","v":-251337.62546903023},{"$f":"Calculations!Y1282","v":-272832.61281020078},{"$f":"Calculations!Z1282","v":-279669.02056897798},{"$f":"Calculations!AA1282","v":-269210.24693568231},{"$f":"Calculations!AB1282","v":-228857.19738355695},{"$f":"Calculations!AC1282","v":-243704.54056022232},{"$f":"Calculations!AD1282","v":-227881.76696206792},{"$f":"Calculations!AE1282","v":-231185.82058093048},{"$f":"Calculations!AF1282","v":-183087.12894687662},{"$f":"Calculations!AG1282","v":-37516.430480529671},{"$f":"Calculations!AH1282","v":-31148.730469200789},{"$f":"Calculations!AI1282","v":-2406.8794454977838},{"$f":"Calculations!AJ1282","v":-2513.9866999729143},{"$f":"Calculations!AK1282","v":-2349.1447570561118},{"$f":"Calculations!AL1282","v":-78.288903307547869},{"$f":"Calculations!AM1282","v":0}]
[null,null,null,null,null,null,null,null,"Suppliers",null,null,{"$f":"SUM(O124:AJ124)","v":-11626692.312821008},null,null,{"$f":"Calculations!R1283","v":0},{"$f":"Calculations!S1283","v":0},{"$f":"Calculations!T1283","v":0},{"$f":"Calculations!U1283","v":-61409.31305600005},{"$f":"Calculations!V1283","v":-79340.444767999958},{"$f":"Calculations!W1283","v":-419105.6134719993},{"$f":"Calculations!X1283","v":-826909.4400729998},{"$f":"Calculations!Y1283","v":-1018763.5959509999},{"$f":"Calculations!Z1283","v":-872910.63192199962},{"$f":"Calculations!AA1283","v":-1254160.7663140006},{"$f":"Calculations!AB1283","v":-1380192.4929960007},{"$f":"Calculations!AC1283","v":-983071.10491799947},{"$f":"Calculations!AD1283","v":-1031164.7232219997},{"$f":"Calculations!AE1283","v":-930321.76266300003},{"$f":"Calculations!AF1283","v":-994848.41208500066},{"$f":"Calculations!AG1283","v":-615762.3938399991},{"$f":"Calculations!AH1283","v":-538792.09461000096},{"$f":"Calculations!AI1283","v":-615762.3938399991},{"$f":"Calculations!AJ1283","v":-4177.129091006238},{"$f":"Calculations!AK1283","v":0},{"$f":"Calculations!AL1283","v":0},{"$f":"Calculations!AM1283","v":0}]
[null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"SUM(O125:AJ125)","v":-106828.77373556385},null,null,{"$f":"Calculations!R1284","v":0},{"$f":"Calculations!S1284","v":0},{"$f":"Calculations!T1284","v":0},{"$f":"Calculations!U1284","v":0},{"$f":"Calculations!V1284","v":0},{"$f":"Calculations!W1284","v":-35609.591245188079},{"$f":"Calculations!X1284","v":0},{"$f":"Calculations!Y1284","v":0},{"$f":"Calculations!Z1284","v":0},{"$f":"Calculations!AA1284","v":-35609.591245188079},{"$f":"Calculations!AB1284","v":0},{"$f":"Calculations!AC1284","v":0},{"$f":"Calculations!AD1284","v":0},{"$f":"Calculations!AE1284","v":-35609.591245188079},{"$f":"Calculations!AF1284","v":0},{"$f":"Calculations!AG1284","v":0},{"$f":"Calculations!AH1284","v":0},{"$f":"Calculations!AI1284","v":0},{"$f":"Calculations!AJ1284","v":0},{"$f":"Calculations!AK1284","v":0},{"$f":"Calculations!AL1284","v":0},{"$f":"Calculations!AM1284","v":0}]
[]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,{"$f":"SUM(O127:AJ127)","v":642094.1916524783},null,null,{"$f":"SUM(O121,O123:O125)","v":0},{"$f":"SUM(P121,P123:P125)","v":0},{"$f":"SUM(Q121,Q123:Q125)","v":0},-149197.3411966055,-203934.84414657255,-368124.27435698797,-227896.87606745318,-285023.06275186001,360054.55989698856,-79782.765562213201,-278663.85646895762,181969.05872143654,24589.283892158302,195857.47018219816,257426.06542746839,848474.49040189479,486842.90280707809,-433213.6707211067,186819.48667853398,125975.85381978813,-78.288903307547869,0]
[]
[null,null,null,null,null,null,null,null,"WACC",null,null,{"$f":"Global!O38","v":4.9000000000000002E-2},null,null,{"$f":"O65","v":3.9944005553169681E-3},3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3,3.9944005553169681E-3]
[]
[null,null,null,null,null,null,null,null,"Discount Factor",null,null,null,null,null,{"$f":"P131*(1+O129)","v":1.003994400555317},{"$f":"Q131*(1+P129)","v":1},{"$f":"1/(1+Q129)","v":0.99602149120243333},{"$f":"Q131/(1+R129)","v":0.99205881093711901},{"$f":"R131/(1+S129)","v":0.9881118962301022},0.98418068435797046,0.98026511284685713,0.97636511947144822,0.97248064225399389,0.96861161946332308,0.96475798961386294,0.9609196914646615,0.95709666401841431,0.95328884652049539,0.9494961784579915,0.94571859955874049,0.94195604979037362,0.93820846935936153,0.93447579871006381,0.93075797852378273,0.92705494971782054,0.9233666534445405]
[null,null,null,null,null,null,null,null,"Discounted Cash Flows",null,null,{"$f":"SUM(O132:AJ132)","v":566357.18958017626},null,null,{"$f":"O131*O127","v":0},{"$f":"P131*P127","v":0},{"$f":"Q131*Q127","v":0},{"$f":"R131*R127","v":-148012.53690248411},{"$f":"S131*S127","v":-201510.44555706016},-362300.80026544171,-223399.3569357082,-278286.57671583787,350146.08965510252,-77278.513756477972,-268843.18194503762,174857.65176271767,23534.321583786441,186708.74183241001,244425.06535885812,802418.10682419594,458584.61759663408,-406444.73491279996,174578.28902852716,117253.03104411355,-72.578115319242102,0]
[]
[null,null,null,null,null,null,null,null,"Present Value of required return"]
[null,null,null,null,null,null,null,null,"Capital charge on fixed assets (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q66:AD66)","v":301428.07433913246}]
[null,null,null,null,null,null,null,null,"Depreciation (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q45:AD45)","v":264929.11524104694}]
[null,null,null,null,null,null,null,null,"Net",null,null,{"$f":"SUM(L135:L136)","v":566357.1895801794}]
[]
[null,null,null,null,null,null,null,null,"Excess / (Deficit) Return",null,null,{"$f":"L132-L137","v":-3.14321368932724E-9}]
[null,null,null,null,null,null,null,null,"cents / kgms",null,null,{"$f":"L139/L12","v":-2.0420778898146037E-15}]
[]
[null,null,null,null,null,null,null,null,"Check consistency of financials / cash flows"]
[null,null,null,null,null,null,null,null,"NOPLAT",null,null,null,null,null,{"$f":"O59","v":0},0,14268.522537106912,13917.897238535736,2268.1370408030798,-251827.43556665606,-33290.828318425469,-24931.705906254952,-17538.087098774748,-32103.378155708793,70511.973604784333,66729.605225816937,59260.724240763448,16498.750344275366,245859.51136111654,204059.61225298885,11873.403826318769,11873.403826318739,11873.403826318769,0,0,0]
[null,null,null,null,null,null,null,null," + depreciation",null,null,null,null,null,{"$f":"O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,277910.64188785834,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"+ change in working capital",null,null,null,null,null,{"$f":"-(Calculations!S1226-Calculations!R1226+Calculations!R1229)","v":0},{"$f":"-(Calculations!T1226-Calculations!S1226+Calculations!S1229)","v":0},{"$f":"-(Calculations!U1226-Calculations!T1226+Calculations!T1229)","v":-14268.522537106925},{"$f":"-(Calculations!V1226-Calculations!U1226+Calculations!U1229)","v":-163115.23843514128},{"$f":"-(Calculations!W1226-Calculations!V1226+Calculations!V1229)","v":-206202.98118737544},{"$f":"-(Calculations!X1226-Calculations!W1226+Calculations!W1229)","v":-116296.83879033166},{"$f":"-(Calculations!Y1226-Calculations!X1226+Calculations!X1229)","v":-194606.04774902741},{"$f":"-(Calculations!Z1226-Calculations!Y1226+Calculations!Y1229)","v":-260091.3568456033},{"$f":"-(Calculations!AA1226-Calculations!Z1226+Calculations!Z1229)","v":377592.64699576417},{"$f":"-(Calculations!AB1226-Calculations!AA1226+Calculations!AA1229)","v":-47679.387406502537},{"$f":"-(Calculations!AC1226-Calculations!AB1226+Calculations!AB1229)","v":-349175.83007374033},{"$f":"-(Calculations!AD1226-Calculations!AC1226+Calculations!AC1229)","v":115239.45349562183},{"$f":"-(Calculations!AE1226-Calculations!AD1226+Calculations!AD1229)","v":-34671.440348603384},{"$f":"-(Calculations!AF1226-Calculations!AE1226+Calculations!AE1229)","v":-98551.922049930101},{"$f":"-(Calculations!AG1226-Calculations!AF1226+Calculations!AF1229)","v":11566.554066357427},{"$f":"-(Calculations!AH1226-Calculations!AG1226+Calculations!AG1229)","v":644414.87814891082},{"$f":"-(Calculations!AI1226-Calculations!AH1226+Calculations!AH1229)","v":474969.49898076663},{"$f":"-(Calculations!AJ1226-Calculations!AI1226+Calculations!AI1229)","v":-445087.07454741606},{"$f":"-(Calculations!AK1226-Calculations!AJ1226+Calculations!AJ1229)","v":174946.08285222176},{"$f":"-(Calculations!AL1226-Calculations!AK1226+Calculations!AK1229)","v":125975.8538197993},{"$f":"-(Calculations!AM1226-Calculations!AL1226+Calculations!AL1229)","v":-78.288903298700305},{"$f":"-(Calculations!AN1226-Calculations!AM1226+Calculations!AM1229)","v":1.3969838619232178E-8}]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"SUM(O143:O145)","v":0},0,0,-149197.34119660553,-203934.84414657234,-368124.27435698773,-227896.87606745289,-285023.06275185826,360054.55989698943,-79782.765562211338,-278663.85646895599,181969.05872143875,24589.283892160063,195857.47018220363,257426.06542747398,848474.49040189967,486842.90280708543,-433213.67072109733,186819.48667854053,125975.8538197993,-78.288903298700305,1.3969838619232178E-8]
[null,null,null,null,null,null,null,null,"check",null,null,{"$f":"IF(ROUND(SUM(O147:AJ147),3)=0,\"Okay\",\"Error\")","v":"Okay"},null,null,{"$f":"O127-O146","v":0},0,0,0,0,0,-2.9103830456733704E-10,-1.7462298274040222E-9,-8.7311491370201111E-10,-1.862645149230957E-9,-1.6298145055770874E-9,-2.2118911147117615E-9,-1.7607817426323891E-9,-5.4715201258659363E-9,-5.5879354476928711E-9,-4.8894435167312622E-9,-7.3341652750968933E-9,-9.3714334070682526E-9,-6.5483618527650833E-9,-1.1175870895385742E-8,-8.8475644588470459E-9,-1.3969838619232178E-8]

{"sheet":"LookupTables","index":5,"n_rows":28,"n_cols":9,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Year to date month",null,null,null,"Selected"]
[null,null,null,null,{"$f":"Global!K32","v":"2020-06-30"},"YTD_Months",null,null,18]
[null,null,null,null,{"$f":"EOMONTH(E11,1)","v":"2020-07-31"},null,null,null,{"$f":"CHOOSE(YTD_Months_No,$E$11,$E$12,$E$13,$E$14,$E$15,$E$16,$E$17,$E$18,$E$19,$E$20,$E$21,$E$22,$E$23,$E$24,$E$25,$E$26,$E$27,$E$28)","v":"2021-11-30"}]
[null,null,null,null,{"$f":"EOMONTH(E12,1)","v":"2020-08-31"}]
[null,null,null,null,"2020-09-30"]
[null,null,null,null,"2020-10-31"]
[null,null,null,null,"2020-11-30"]
[null,null,null,null,"2020-12-31"]
[null,null,null,null,"2021-01-31"]
[null,null,null,null,"2021-02-28"]
[null,null,null,null,"2021-03-31"]
[null,null,null,null,"2021-04-30"]
[null,null,null,null,"2021-05-31"]
[null,null,null,null,"2021-06-30"]
[null,null,null,null,"2021-07-31"]
[null,null,null,null,"2021-08-31"]
[null,null,null,null,"2021-09-30"]
[null,null,null,null,"2021-10-31"]
[null,null,null,null,"2021-11-30"]

{"sheet":"nav_inputs","index":6,"n_rows":74,"n_cols":7,"rows_kept":74,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[null,"Full","References",null,null,"Caption"]
[null,"Caption","Worksheet","Cell","Level A","Level B","Level C"]
[null,"Entities","Global","A1","Global"]
[null,{"$f":"E8&IF(F8=\"\",\"\",IF(G8=\"\",\" / \"&F8,\" / \"&F8&\" / \"&G8))","v":"Data Input / GLOBAL"},"Data Input",{"$f":"\"A\"&MATCH(F8,'Data Input'!$F$13:$F$718,0)+15","v":"A17"},"Data Input",{"$f":"'Data Input'!F14","v":"GLOBAL"}]
[null,"Data Input / MILK SUPPLY","Data Input",{"$f":"\"A\"&MATCH(F9,'Data Input'!$F$13:$F$718,0)+15","v":"A27"},"Data Input",{"$f":"'Data Input'!F24","v":"MILK SUPPLY"}]
[null,"Data Input / PRODUCTION","Data Input",{"$f":"\"A\"&MATCH(F10,'Data Input'!$F$13:$F$718,0)+15","v":"A39"},"Data Input",{"$f":"'Data Input'!F36","v":"PRODUCTION"}]
[null,"Data Input / REVENUE / 1. Base Commodity Prices","Data Input",{"$f":"\"A\"&MATCH(G11,'Data Input'!$E$13:$E$718,0)+15","v":"A86"},"Data Input",{"$f":"'Data Input'!F77","v":"REVENUE"},{"$f":"'Data Input'!E83","v":"1. Base Commodity Prices"}]
[null,{"$f":"E12&IF(F12=\"\",\"\",IF(G12=\"\",\" / \"&F12,\" / \"&F12&\" / \"&G12))","v":"Data Input / REVENUE / 2.  Sales Phasing"},"Data Input",{"$f":"\"A\"&MATCH(G12,'Data Input'!$E$13:$E$718,0)+15","v":"A100"},"Data Input",{"$f":"F11","v":"REVENUE"},{"$f":"'Data Input'!E97","v":"2.  Sales Phasing"}]
[null,{"$f":"E13&IF(F13=\"\",\"\",IF(G13=\"\",\" / \"&F13,\" / \"&F13&\" / \"&G13))","v":"Data Input / COLLECTION"},"Data Input",{"$f":"\"A\"&MATCH(F13,'Data Input'!$F$13:$F$718,0)+15","v":"A135"},"Data Input",{"$f":"'Data Input'!F132","v":"COLLECTION"}]
[null,"Data Input / OPEX","Data Input",{"$f":"\"A\"&MATCH(F14,'Data Input'!$F$13:$F$718,0)+15","v":"A146"},"Data Input",{"$f":"'Data Input'!F143","v":"OPEX"}]
[null,"Data Input / SUPPLY CHAIN","Data Input",{"$f":"\"A\"&MATCH(F15,'Data Input'!$F$13:$F$718,0)+15","v":"A193"},"Data Input",{"$f":"'Data Input'!F190","v":"SUPPLY CHAIN"}]
[null,"Data Input / ADMINISTRATION","Data Input",{"$f":"\"A\"&MATCH(F16,'Data Input'!$F$13:$F$718,0)+15","v":"A220"},"Data Input",{"$f":"'Data Input'!F217","v":"ADMINISTRATION"}]
[null,"Data Input / FIXED ASSETS","Data Input",{"$f":"\"A\"&MATCH(F17,'Data Input'!$F$13:$F$718,0)+15","v":"A233"},"Data Input",{"$f":"'Data Input'!F230","v":"FIXED ASSETS"}]
[null,"Data Input / INCOME TAX","Data Input",{"$f":"\"A\"&MATCH(F18,'Data Input'!$F$13:$F$718,0)+15","v":"A244"},"Data Input",{"$f":"'Data Input'!F241","v":"INCOME TAX"}]
[null,"Data Input / WORKING CAPITAL","Data Input",{"$f":"\"A\"&MATCH(F19,'Data Input'!$F$13:$F$718,0)+15","v":"A254"},"Data Input",{"$f":"'Data Input'!F251","v":"WORKING CAPITAL"}]
[null,"Data Input / WORKING CAPITAL","Data Input",{"$f":"\"A\"&MATCH(F20,'Data Input'!$F$13:$F$718,0)+14","v":"A253"},"Data Input",{"$f":"'Data Input'!F251","v":"WORKING CAPITAL"}]
[null,"Calculations / PRODUCTION","Calculations",{"$f":"\"A\"&MATCH(F21,Calculations!$D$11:$D$1344,0)+13","v":"A17"},{"$f":"C21","v":"Calculations"},{"$f":"Calculations!D14","v":"PRODUCTION"}]
[null,"Calculations / COMPONENT MILK PRICE","Calculations",{"$f":"\"A\"&MATCH(F22,Calculations!$D$11:$D$1344,0)+13","v":"A237"},"Calculations",{"$f":"Calculations!D234","v":"COMPONENT MILK PRICE"}]
[null,"Calculations / SALES REVENUE","Calculations",{"$f":"\"A\"&MATCH(F23,Calculations!$D$11:$D$1344,0)+13","v":"A298"},"Calculations",{"$f":"Calculations!D295","v":"SALES REVENUE"}]
[null,"Calculations / COST OF MILK","Calculations",{"$f":"\"A\"&MATCH(F24,Calculations!$D$11:$D$1344,0)+13","v":"A523"},"Calculations",{"$f":"Calculations!D520","v":"COST OF MILK"}]
[null,"Calculations / COLLECTION COSTS","Calculations",{"$f":"\"A\"&MATCH(F25,Calculations!$D$11:$D$1344,0)+13","v":"A539"},"Calculations",{"$f":"Calculations!D536","v":"COLLECTION COSTS"}]
[null,"Calculations / OPEX","Calculations",{"$f":"\"A\"&MATCH(F26,Calculations!$D$11:$D$1344,0)+13","v":"A560"},"Calculations",{"$f":"Calculations!D557","v":"OPEX"}]
[null,"Calculations / SUPPLY CHAIN COSTS","Calculations",{"$f":"\"A\"&MATCH(F27,Calculations!$D$11:$D$1344,0)+13","v":"A761"},"Calculations",{"$f":"Calculations!D758","v":"SUPPLY CHAIN COSTS"}]
[null,"Calculations / ADMINISTRATION COSTS","Calculations",{"$f":"\"A\"&MATCH(F28,Calculations!$D$11:$D$1344,0)+13","v":"A850"},"Calculations",{"$f":"Calculations!D847","v":"ADMINISTRATION COSTS"}]
[null,"Calculations / CURRENT ASSET MOVEMENTS / Receivables","Calculations",{"$f":"\"A\"&MATCH(G29,Calculations!$D$11:$D$1344,0)+13","v":"A888"},"Calculations",{"$f":"Calculations!D883","v":"CURRENT ASSET MOVEMENTS"},{"$f":"Calculations!D885","v":"Receivables"}]
[null,"Calculations / CURRENT ASSET MOVEMENTS / INVENTORY","Calculations",{"$f":"\"A\"&MATCH(G30,Calculations!$D$11:$D$1344,0)+13","v":"A936"},"Calculations",{"$f":"F29","v":"CURRENT ASSET MOVEMENTS"},{"$f":"Calculations!D933","v":"INVENTORY"}]
[null,"Calculations / CURRENT LIABILITY MOVEMENTS / TRADE CREDITORS","Calculations",{"$f":"\"A\"&MATCH(G31,Calculations!$D$11:$D$1344,0)+13","v":"A1102"},"Calculations",{"$f":"Calculations!D1097","v":"CURRENT LIABILITY MOVEMENTS"},{"$f":"Calculations!D1099","v":"TRADE CREDITORS"}]
[null,"Calculations / CURRENT LIABILITY MOVEMENTS / OWING TO SUPPLIERS","Calculations",{"$f":"\"A\"&MATCH(G32,Calculations!$D$11:$D$1344,0)+13","v":"A1160"},"Calculations",{"$f":"F31","v":"CURRENT LIABILITY MOVEMENTS"},{"$f":"Calculations!D1157","v":"OWING TO SUPPLIERS"}]
[null,"Calculations / FIXED ASSETS","Calculations",{"$f":"\"A\"&MATCH(F33,Calculations!$D$11:$D$1344,0)+13","v":"A1191"},"Calculations",{"$f":"Calculations!D1188","v":"FIXED ASSETS"}]
[null,"Calculations / CAPITAL CHARGE","Calculations",{"$f":"\"A\"&MATCH(F34,Calculations!$D$11:$D$1344,0)+13","v":"A1202"},"Calculations",{"$f":"Calculations!D1199","v":"CAPITAL CHARGE"}]
[null,"Calculations / MILK PRICE CALCULATION","Calculations",{"$f":"\"A\"&MATCH(F35,Calculations!$D$11:$D$1344,0)+13","v":"A1235"},"Calculations",{"$f":"Calculations!D1232","v":"MILK PRICE CALCULATION"}]
[null,"Calculations / TAX EXPENSE","Calculations",{"$f":"\"A\"&MATCH(F36,Calculations!$D$11:$D$1344,0)+13","v":"A1298"},"Calculations",{"$f":"Calculations!D1295","v":"TAX EXPENSE"}]
[null,"Calculations / TAX PAYMENTS","Calculations",{"$f":"\"A\"&MATCH(F37,Calculations!$D$11:$D$1344,0)+13","v":"A1327"},"Calculations",{"$f":"Calculations!D1324","v":"TAX PAYMENTS"}]
[null,"Summary","Summary","A1","Summary"]
[]
[null,{"$f":"E40&IF(F40=\"\",\"\",IF(G40=\"\",\" / \"&F40,\" / \"&F40&\" / \"&G40))","v":""}]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[null,""]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Worksheet Names"]
[]
[null,null,null,"Global"]
[null,null,null,"Data Input"]
[null,null,null,"GDT"]
[null,null,null,"Calculations"]
[null,null,null,"Summary"]
[null,null,null,"LookupTables"]