{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Notice","Global","Data Input","Calculations","Summary","LookupTables","nav_inputs"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":2,"defined_names":158,"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":8,"n_cols":2,"rows_kept":8,"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 2022/23 season."]
[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 for any loss which may result from the 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 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,"F23 Milk Price",null,null,{"$f":"Summary!L110","v":8.2167087612903558}]
[null,null,null,null,null,null,null,null,null,null,"Average FX conversion rate (Sales)",null,null,{"$f":"Summary!L20","v":0.63573616961270585}]
[]
[]
[]
[]
[null,null,null,null,null,"Period Ended",null,null,null,null,null,null,null,null,{"$f":"K34","v":"2023-05-31"},null,{"$f":"EOMONTH(T7,-1)","v":"2022-05-31"},{"$f":"EOMONTH(S7,-1)","v":"2022-04-30"},{"$f":"EOMONTH(T7,-1)","v":"2022-05-31"},{"$f":"K32","v":"2022-06-30"},{"$f":"EOMONTH(T7,1)","v":"2022-07-31"},"2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31",{"$f":"EOMONTH(AO7,1)","v":"2024-04-30"},{"$f":"EOMONTH(AP7,1)","v":"2024-05-31"},{"$f":"EOMONTH(AQ7,1)","v":"2024-06-30"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T7)","v":2022},2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024]
[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},{"$f":"U7-T7","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LookupTables!E11:E28,LookupTables!I11)","v":"2023-11-30"},{"$f":"LookupTables!I11","v":18},null,null,null,{"$f":"IF(T9<=$P$11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"GENERAL MODEL INPUTS"]
[]
[null,null,"MODEL INFORMATION"]
[]
[null,null,"This model contains circular logic relating to the calculation of tax expense and net working capital.  It is therefore necessary to set the calculation approach to 'iterative calculations.'"]
[]
[]
[null,null,"INPUT KEY"]
[]
[null,null,null,null,null,"Colour Key:",null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,"General Input Cells"]
[null,null,null,null,null,null,null,null,null,null,"Calculation cell with different logic to adjacent cells"]
[null,null,null,null,null,null,null,null,null,null,"Normal general input cells where inputs have been 'bundled' into a higher level / different input for purposes of this simplified model."]
[null,null,null,null,null,null,null,null,null,null,"Additional input cells added for purpose of this public model"]
[null,null,null,null,null,null,null,null,null,null,"Cells intentionally left blank in 'Calculations' Tab"]
[]
[null,null,"DATE AND TIME DATA"]
[]
[7,null,null,null,null,"First Day of the season",null,null,null,null,"2022-06-01"]
[null,null,null,null,null,"End Date of First Period",null,null,null,null,{"$f":"EOMONTH(K31,0)","v":"2022-06-30"}]
[]
[null,null,null,null,null,"End of season",null,null,null,null,{"$f":"EOMONTH(K31,11)","v":"2023-05-31"}]
[]
[null,null,"GLOBAL TIME DEPENDENT INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"2022-04-30"},"2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31"]
[]
[null,null,null,null,null,"WACC - Annual",null,null,null,null,null,null,null,null,0.05]
[null,null,null,null,null,"WACC - monthly",null,null,null,null,null,null,null,null,{"$f":"(1+$O$38)^(1/12)-1","v":4.0741237836483535E-3}]
[]
[null,null,"SUMMARY OF ERROR CHECKS"]
[]
[null,null,null,null,null,"Worksheet name:"]
[null,null,null,null,null,"Data Input",null,null,null,null,{"$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,{"$f":"SUM(Summary!Q147:AJ147)","v":-4.8255351430270821E-6}]
[null,null,null,null,null,"Overall model",null,null,null,null,{"$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":281,"n_cols":41,"rows_kept":281,"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,{"$f":"Global!O7","v":"2023-05-31"},null,null,null,{"$f":"Global!R7","v":"2022-04-30"},{"$f":"Global!S7","v":"2022-05-31"},{"$f":"Global!T7","v":"2022-06-30"},{"$f":"Global!U7","v":"2022-07-31"},{"$f":"Global!V7","v":"2022-08-31"},{"$f":"Global!W7","v":"2022-09-30"},{"$f":"Global!X7","v":"2022-10-31"},{"$f":"Global!Y7","v":"2022-11-30"},{"$f":"Global!Z7","v":"2022-12-31"},{"$f":"Global!AA7","v":"2023-01-31"},{"$f":"Global!AB7","v":"2023-02-28"},{"$f":"Global!AC7","v":"2023-03-31"},{"$f":"Global!AD7","v":"2023-04-30"},{"$f":"Global!AE7","v":"2023-05-31"},{"$f":"Global!AF7","v":"2023-06-30"},{"$f":"Global!AG7","v":"2023-07-31"},{"$f":"Global!AH7","v":"2023-08-31"},{"$f":"Global!AI7","v":"2023-09-30"},{"$f":"Global!AJ7","v":"2023-10-31"},{"$f":"Global!AK7","v":"2023-11-30"},{"$f":"Global!AL7","v":"2023-12-31"},{"$f":"Global!AM7","v":"2024-01-31"},{"$f":"Global!AN7","v":"2024-02-29"},{"$f":"Global!AO7","v":"2024-03-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T6)","v":2022},2022,2022,2022,2022,2022,2022,{"$f":"YEAR(AA6)","v":2023},2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,{"$f":"YEAR(AN6)","v":2024},{"$f":"YEAR(AO6)","v":2024}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":29},{"$f":"Global!AO10","v":31}]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$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,{"$f":"T6","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31",{"$f":"AN6","v":"2024-02-29"},{"$f":"AO6","v":"2024-03-31"}]
[]
[]
[null,null,null,null,null,"GLOBAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Weighted average annual FX rate for revenue.  Also used in this simplified model to translate costs.  In practice, USD purchases have a different time profile, & therefore weighted average conversion rate, to sales."]
[null,null,null,null,null,null,null,null,null,"We have adjusted the USD cost inputs to correct for this difference (so reported NZD values reconcile to the actual F23 milk price calculation.)"]
[]
[]
[null,null,null,null,null,"FX"]
[]
[null,null,null,null,null,"Weighted average annual FX rate",null,null,null,null,null,null,null,null,null,null,null,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574]
[]
[null,null,null,null,null,"MILK SUPPLY"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"The minor difference between 'milk paid for' and 'milk collected' reflects circumstances where Fonterra is unable to collect and process milk (eg due to adverse weather events) but is contractually obliged to pay for it."]
[null,null,null,null,null,null,null,null,null,"The calculation of the aggregate amount available to pay for milk is based on milk actually collected and therefore available for processing.  The average milk price per kgMS is calculated based on all milk paid for by Fonterra."]
[]
[]
[null,null,null,null,null,"KGMS",null,null,null,null,null,null,null,null,"YTD","YTG"]
[null,null,null,null,null,"Milk Paid For",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T31:AE31)","v":1482585.7080999999},{"$f":"SUMIF($T$10:$AE$10,1,T31:AE31)","v":1482585.7080999999},{"$f":"N31-O31","v":0},null,null,null,14913.131600000008,19030.044499999989,91896.8964000001,166274.22930000033,200564.08249999979,188167.15819999983,173968.60109999948,161402.50400000013,130738.87569999986,138233.52640000021,121187.2426,76209.415799999959]
[null,null,null,null,null,"Milk Supply collected",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T32:AE32)","v":1480305.6963999998},null,null,null,null,null,14913.131600000008,19023.382599999986,91740.647400000104,166274.22930000033,200558.41309999977,188167.15819999983,173968.60109999948,161356.94830000013,129957.86049999986,137733.00330000019,120726.3256,75885.995399999956]
[null,null,null,null,null,"Monthly distribution",null,null,null,"%",null,null,null,{"$f":"SUM(T33:AE33)","v":0.99999999999999978},null,null,null,null,null,{"$f":"T32/$N$32","v":1.007435939500044E-2},{"$f":"U32/$N$32","v":1.2850982500616951E-2},6.1974123063301696E-2,0.11232425147344069,0.13548445674953752,0.12711371621254261,0.11752207771886508,0.10900245043466966,8.7791231781414014E-2,9.3043621756612335E-2,8.1554996304883512E-2,5.1263732609115403E-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."]
[]
[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,4.8043540267826257E-2,4.8043540267826257E-2,4.8043540267826257E-2,4.6402296423013384E-2,4.6402296423013384E-2,4.6402296423013384E-2,4.8931811800592036E-2,4.8931811800592036E-2,4.8931811800592036E-2,5.6129309783560316E-2,5.6129309783560316E-2,5.6129309783560316E-2]
[null,null,null,null,null,"Protein",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,3.8113583560044212E-2,3.8113583560044212E-2,3.8113583560044212E-2,3.6930655869445661E-2,3.6930655869445661E-2,3.6930655869445661E-2,3.7951076848489793E-2,3.7951076848489793E-2,3.7951076848489793E-2,4.3298317306985565E-2,4.3298317306985565E-2,4.3298317306985565E-2]
[null,null,null,null,null,"Lactose + Minerals",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.4117852348288198E-2,5.4117852348288198E-2,5.4117852348288198E-2,5.4630689086972752E-2,5.4630689086972752E-2,5.4630689086972752E-2,5.3513192072319755E-2,5.3513192072319755E-2,5.3513192072319755E-2,5.2358002861880901E-2,5.2358002861880901E-2,5.2358002861880901E-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$33,T71:AE71)","v":0.7262604070938834},null,null,null,null,null,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834,0.7262604070938834]
[null,null,null,null,null,"Annual average ratio of Butter MT to Butter + AMF",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T72:AE72)","v":0.63560569458652261},null,null,null,null,null,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283,0.63560569458652283]
[]
[null,null,null,null,null,"Fat : Protein Valued Component Ratio",null,null,null,null,null,null,null,0.79]
[]
[]
[null,null,null,null,null,"REVENUE"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Prices and sales phasings entered as 3 month averages, consistent with the F23 Milk Price Statement."]
[null,null,null,null,null,null,null,null,null,"Downgrade adjustments are normally calculated separately but have been included here in average prices."]
[null,null,null,null,null,null,null,null,null,"Lactose prices to model are for calculated prices of lactose in month of use, under the assumption that lactose has been imported in prior months and stored for a period prior to usage."]
[]
[null,null,null,null,"1. Base Commodity Prices"]
[]
[null,null,null,null,null,"Full Year Commodity Prices - To Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"Calculations!N361","v":5071.566192589069},null,null,null,null,null,0,0,5602.3239906095641,5602.3239906095641,5602.3239906095641,5290.0252462009448,5290.0252462009448,5290.0252462009448,4800.7945145201265,4800.7945145201265,4800.7945145201265,4831.1021897802875,4831.1021897802875,4831.1021897802875,5167.0373752488522,5167.0373752488522,5167.0373752488522,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"Calculations!N362","v":5380.6719074019093},null,null,null,null,null,0,0,5611.1925089180131,5611.1925089180131,5611.1925089180131,5632.6981715818483,5632.6981715818483,5632.6981715818483,5592.9674891604673,5592.9674891604673,5592.9674891604673,4998.9848863164352,4998.9848863164352,4998.9848863164352,5052.8117294351787,5052.8117294351787,5052.8117294351787,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"Calculations!N363","v":3241.5479861631525},null,null,null,null,null,0,0,3883.7456141015828,3883.7456141015828,3883.7456141015828,3513.6154906448164,3513.6154906448164,3513.6154906448164,3052.9914700168056,3052.9914700168056,3052.9914700168056,2852.7493806144912,2852.7493806144912,2852.7493806144912,2750.6093268209465,2750.6093268209465,2750.6093268209465,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"Calculations!N364","v":3136.6975784773576},null,null,null,null,null,0,0,3563.7801963702655,3563.7801963702655,3563.7801963702655,3529.7667001951168,3529.7667001951168,3529.7667001951168,3130.0724118594421,3130.0724118594421,3130.0724118594421,2837.6831099874016,2837.6831099874016,2837.6831099874016,2527.8919618296995,2527.8919618296995,2527.8919618296995,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"Calculations!N365","v":3391.5038315445709},null,null,null,null,null,0,0,3661.475397613679,3661.475397613679,3661.475397613679,3541.5022334621422,3541.5022334621422,3541.5022334621422,3334.0950031124607,3334.0950031124607,3334.0950031124607,3223.4368716793419,3223.4368716793419,3223.4368716793419,3198.0386589737645,3198.0386589737645,3198.0386589737645,0,0,0,0,0]
[]
[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$94:$AE$94,Calculations!$T$232:$AE$232)/SUM(Calculations!$T$232:$AE$232)","v":1590.2927185868516},null,null,null,null,null,1370.0344639230716,1389.2960963007304,1388.9558685942291,1469.7571968985205,1521.6409893730793,1581.2284685475588,1658.5457398838018,1722.9209096825793,1727.3901655409202,1688.4942018246427,1575.4959151332223,1498.3279145546649]
[null,null,null,null,null,"Adjustment for difference in average FX",null,null,null,"USD",null,null,null,-54]
[null,null,null,null,null,"Lactose",null,null,null,"USD",null,null,{"$f":"IF(N93<N94,1,2)","v":1},{"$f":"CHOOSE($M$96,N$93,N$94)","v":0},null,null,null,null,null,{"$f":"T94+$N$95","v":1316.0344639230716},1335.2960963007304,1334.9558685942291,1415.7571968985205,1467.6409893730793,1527.2284685475588,1604.5457398838018,1668.9209096825793,1673.3901655409202,1634.4942018246427,1521.4959151332223,1444.3279145546649]
[]
[null,null,null,null,"2.  Sales Phasing"]
[null,null,null,null,null,"To Model: Selected Full Year Percentage Sales Phasings Adjusted to Align to YTD Percentage Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T100:AO100)","v":0.99999999999999989},null,null,null,null,null,0,0,0,4.5432294932550521E-2,4.5432294932550521E-2,0.11249779644022245,0.11249779644022245,0.11249779644022245,9.487119934613375E-2,9.487119934613375E-2,9.487119934613375E-2,7.1733299190380878E-2,7.1733299190380878E-2,7.1733299190380878E-2,2.3942841734895914E-2,2.3942841734895914E-2,2.3942841734895914E-2,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T101:AO101)","v":0.99999999999999978},null,null,null,null,null,0,0,0,4.6687756264176643E-2,4.6687756264176643E-2,9.3988974544124235E-2,9.3988974544124235E-2,9.3988974544124235E-2,8.06100182026082E-2,8.06100182026082E-2,8.06100182026082E-2,0.1140298870469808,0.1140298870469808,0.1140298870469808,1.3579282696835665E-2,1.3579282696835665E-2,1.3579282696835665E-2,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T102:AO102)","v":0.99999999999999978},null,null,null,null,null,0,0,0,5.0465253537813524E-2,5.0465253537813524E-2,0.11769853103714241,0.11769853103714241,0.11769853103714241,9.122558664325775E-2,9.122558664325775E-2,9.122558664325775E-2,7.9634316481342574E-2,7.9634316481342574E-2,7.9634316481342574E-2,1.1131396813048195E-2,1.1131396813048195E-2,1.1131396813048195E-2,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T103:AO103)","v":0.99999999999999989},null,null,null,null,null,0,0,0,1.4133062255168635E-2,1.4133062255168635E-2,0.11354966105364943,0.11354966105364943,0.11354966105364943,9.1002508287299014E-2,9.1002508287299014E-2,9.1002508287299014E-2,7.9448865478977893E-2,7.9448865478977893E-2,7.9448865478977893E-2,3.9910257009961231E-2,3.9910257009961231E-2,3.9910257009961231E-2,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T104:AO104)","v":1.0000000000000002},null,null,null,null,null,0,0,0,4.7001305597592635E-2,4.7001305597592635E-2,0.10434875530507647,0.10434875530507647,0.10434875530507647,8.639582092172722E-2,8.639582092172722E-2,8.639582092172722E-2,9.3403172308143392E-2,9.3403172308143392E-2,9.3403172308143392E-2,1.7851381066657814E-2,1.7851381066657814E-2,1.7851381066657814E-2,0,0,0,0,0]
[]
[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,144311.37653817411]
[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,{"$f":"SUM(V130:AJ130)","v":1},null,null,null,null,null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[null,null,null,null,null,"COLLECTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"By Product Diversion (Transport Cost)",null,null,null,"NZD '000"]
[null,null,null,null,null,"Farm Milk Collection",null,null,null,"NZD '000",null,null,null,414714.62770893204]
[null,null,null,null,null,"Total",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(N138:N139)","v":414714.62770893204}]
[]
[null,null,null,null,null,"Phasing",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(Q142:AO142)","v":1.0000000000000002},null,null,null,null,null,4.1339484661116865E-2,4.6249145357160584E-2,6.2829863893432078E-2,0.10249575535357698,0.13365315019486501,0.1259140977600649,0.11014017678808588,0.10144143568645328,7.6729035401349871E-2,7.4888766820144004E-2,6.6802603180710116E-2,5.7516484903040691E-2]
[]
[null,null,null,null,null,"OPEX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"NOTE: (a) weighted average unit costs across all RCPs, given F23 actual product mix (b) average unit costs grossed up for weighted average rework volumes."]
[]
[]
[]
[null,null,null,null,null,"Variable Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Production",null,null,null,"MT",null,{"$f":"Calculations!$N$201","v":258199.35931732951},{"$f":"Calculations!$N$202","v":150753.01804258602},{"$f":"Calculations!$N$203","v":642724.49837641988},{"$f":"Calculations!$N$204","v":63792.576191729349},{"$f":"Calculations!$N$205","v":1730385.9715493522}]
[null,null,null,null,null,"Rework ",null,null,null,"MT"]
[null,null,null,null,null,"Total Manufacturer",null,null,null,"MT"]
[null,null,null,null,null,"Average Revenue per MT",null,null,null,"NZD 000s",null,{"$f":"Calculations!N369","v":7977.4699553097589},{"$f":"Calculations!N370","v":8463.6869264176767},{"$f":"Calculations!N371","v":5098.8887231914496},{"$f":"Calculations!N372","v":4933.9611751023285},{"$f":"Calculations!N373","v":5334.766202795563}]
[null,null,null,null,null,"Weights",null,null,null,"%",null,{"$f":"L152/SUM($L$152:$P$152)","v":9.0728206776516329E-2},{"$f":"M152/SUM($L$152:$P$152)","v":5.2972830875005379E-2},{"$f":"N152/SUM($L$152:$P$152)","v":0.22584580125685369},{"$f":"O152/SUM($L$152:$P$152)","v":2.2415958191502123E-2},{"$f":"P152/SUM($L$152:$P$152)","v":0.60803720290012253}]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Rework  - downgrade adjustment",null,null,null,"% of Production"]
[null,null,null,null,null,"Packaging costs",null,null,null,"NZD / MT",null,234.33603427872143,234.33603427872143,234.33603427872143,234.33603427872143,234.33603427872143]
[null,null,null,null,null,"Energy (Exclusive of ETS Costs)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Water",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cleaning & CIP",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Consumables ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Effluent ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Laboratory",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Carbon Credit Requirement",null,null,null,"MT CO2e / MT"]
[]
[null,null,null,null,null,"Fixed Manufacturing Costs"]
[null,null,null,null,null,"Wages & ERE",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Repairs & Maintenance",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Energy",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Water (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Cleaning & CIP (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Consumables (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Effluent  (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Laboratory (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s"]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,"Staff Costs",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Other",null,null,null,"NZD 000s",null,null,null,428903.89019883919]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N180:N181)","v":428903.89019883919}]
[]
[null,null,null,null,null,"Fixed Opex - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T184:AE184)","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,100.89475399947315]
[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(T216:AO216)","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,372173.6764058164]
[]
[null,null,null,null,null,"Admin - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T229:AO229)","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,327405.6241193887]
[null,null,null,null,null,"Net Depreciation",null,null,null,"NZD '000",null,null,null,255278.14480384669]
[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 150% 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,1.38]
[]
[]
[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,23]
[null,null,null,null,null,"Creditor days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N258","v":23}]
[null,null,null,null,null,"Debtor Days"]
[null,null,null,null,null,"Butter",null,null,null,"Days",null,null,null,25]
[null,null,null,null,null,"AMF",null,null,null,"Days",null,null,null,25]
[null,null,null,null,null,"SMP",null,null,null,"Days",null,null,null,25]
[null,null,null,null,null,"BMP",null,null,null,"Days",null,null,null,25]
[null,null,null,null,null,"WMP",null,null,null,"Days",null,null,null,24.934000000000001]
[]
[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,5.7,5.7,5.7000000000000011,5.7000000000000011,5.7,5.7,5.7,6.0500000000000007,6.3000000000000007,6.6999999999999984,6.6999999999999984,6.75,7,7.4,7.8000000000000016,8.1999999999999993,{"$f":"Calculations!N1275","v":8.2221825412837202}]
[null,null,null,null,null,"YTD advance rate / YTG % MP",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T268","v":5.7},{"$f":"U268","v":5.7},5.7000000000000011,5.7000000000000011,5.7,5.7,5.7,6.0500000000000007,6.3000000000000007,6.6999999999999984,6.6999999999999984,6.75,7,7.4,7.8000000000000016,8.1999999999999993,{"$f":"AJ268","v":8.2221825412837202}]
[]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD '000",null,null,null,7457.9971627956675]
[null,null,null,null,null,"Working Capital - incremental cash costs phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T272:AJ272)","v":1.0000000000000002},null,null,null,null,null,0,0,0,9.8911947111817757E-3,9.0520279086073005E-2,0.11918671434942929,0.11826478538775095,9.938008293170135E-2,7.2071909397621051E-2,8.5877333991146818E-2,9.7760239384006201E-2,0.10304183959229876,8.7014360827739917E-2,6.6715512265995369E-2,3.4309980296189091E-2,1.5901748171553043E-2,6.4019607313381671E-5]
[null,null,null,null,null,"Working Capital - incremental cash costs (to model)",null,null,null,"NZD '000",null,null,null,null,null,null,null,null,null,{"$f":"T272*$N$271","v":0},{"$f":"U272*$N$271","v":0},0,73.768502092653193,675.09998459940448,888.89417746098127,882.01843388048508,741.17637654302678,537.51209580472425,640.47291325442893,729.09558796014346,768.48574732861039,648.9528561757628,497.564101194253,255.88373570455349,118.59519274693379,0.47745804970649325]
[]
[]
[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,8115.3479875000012]

{"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":"2023-05-31"},null,null,null,{"$f":"Global!R7","v":"2022-04-30"},{"$f":"Global!S7","v":"2022-05-31"},{"$f":"Global!T7","v":"2022-06-30"},{"$f":"Global!U7","v":"2022-07-31"},{"$f":"Global!V7","v":"2022-08-31"},{"$f":"Global!W7","v":"2022-09-30"},{"$f":"Global!X7","v":"2022-10-31"},{"$f":"Global!Y7","v":"2022-11-30"},{"$f":"Global!Z7","v":"2022-12-31"},{"$f":"Global!AA7","v":"2023-01-31"},{"$f":"Global!AB7","v":"2023-02-28"},{"$f":"Global!AC7","v":"2023-03-31"},{"$f":"Global!AD7","v":"2023-04-30"},{"$f":"Global!AE7","v":"2023-05-31"},{"$f":"Global!AF7","v":"2023-06-30"},{"$f":"Global!AG7","v":"2023-07-31"},{"$f":"Global!AH7","v":"2023-08-31"},{"$f":"Global!AI7","v":"2023-09-30"},{"$f":"Global!AJ7","v":"2023-10-31"},{"$f":"Global!AK7","v":"2023-11-30"},{"$f":"Global!AL7","v":"2023-12-31"},{"$f":"Global!AM7","v":"2024-01-31"},{"$f":"Global!AN7","v":"2024-02-29"},{"$f":"Global!AO7","v":"2024-03-31"},{"$f":"Global!AP7","v":"2024-04-30"},{"$f":"Global!AQ7","v":"2024-05-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T9)","v":2022},{"$f":"YEAR(U9)","v":2022},2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,{"$f":"YEAR(AM9)","v":2024},{"$f":"YEAR(AN9)","v":2024},{"$f":"YEAR(AO9)","v":2024},{"$f":"YEAR(AP9)","v":2024}]
[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},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30]
[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,{"$f":"'Data Input'!N32","v":1480305.6963999998},null,null,null,null,null,{"$f":"'Data Input'!T32","v":14913.131600000008},{"$f":"'Data Input'!U32","v":19023.382599999986},{"$f":"'Data Input'!V32","v":91740.647400000104},{"$f":"'Data Input'!W32","v":166274.22930000033},{"$f":"'Data Input'!X32","v":200558.41309999977},{"$f":"'Data Input'!Y32","v":188167.15819999983},{"$f":"'Data Input'!Z32","v":173968.60109999948},{"$f":"'Data Input'!AA32","v":161356.94830000013},{"$f":"'Data Input'!AB32","v":129957.86049999986},{"$f":"'Data Input'!AC32","v":137733.00330000019},{"$f":"'Data Input'!AD32","v":120726.3256},{"$f":"'Data Input'!AE32","v":75885.995399999956}]
[null,null,null,null,null,"Milk Supply - Phasing",null,null,null,{"$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":1.007435939500044E-2},{"$f":"'Data Input'!U33","v":1.2850982500616951E-2},{"$f":"'Data Input'!V33","v":6.1974123063301696E-2},{"$f":"'Data Input'!W33","v":0.11232425147344069},{"$f":"'Data Input'!X33","v":0.13548445674953752},{"$f":"'Data Input'!Y33","v":0.12711371621254261},{"$f":"'Data Input'!Z33","v":0.11752207771886508},{"$f":"'Data Input'!AA33","v":0.10900245043466966},{"$f":"'Data Input'!AB33","v":8.7791231781414014E-2},{"$f":"'Data Input'!AC33","v":9.3043621756612335E-2},{"$f":"'Data Input'!AD33","v":8.1554996304883512E-2},{"$f":"'Data Input'!AE33","v":5.1263732609115403E-2}]
[]
[null,null,null,null,null,{"$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,{"$f":"'Data Input'!T41","v":4.8043540267826257E-2},{"$f":"'Data Input'!U41","v":4.8043540267826257E-2},{"$f":"'Data Input'!V41","v":4.8043540267826257E-2},{"$f":"'Data Input'!W41","v":4.6402296423013384E-2},{"$f":"'Data Input'!X41","v":4.6402296423013384E-2},{"$f":"'Data Input'!Y41","v":4.6402296423013384E-2},{"$f":"'Data Input'!Z41","v":4.8931811800592036E-2},{"$f":"'Data Input'!AA41","v":4.8931811800592036E-2},{"$f":"'Data Input'!AB41","v":4.8931811800592036E-2},{"$f":"'Data Input'!AC41","v":5.6129309783560316E-2},{"$f":"'Data Input'!AD41","v":5.6129309783560316E-2},{"$f":"'Data Input'!AE41","v":5.6129309783560316E-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,{"$f":"'Data Input'!T42","v":3.8113583560044212E-2},{"$f":"'Data Input'!U42","v":3.8113583560044212E-2},{"$f":"'Data Input'!V42","v":3.8113583560044212E-2},{"$f":"'Data Input'!W42","v":3.6930655869445661E-2},{"$f":"'Data Input'!X42","v":3.6930655869445661E-2},{"$f":"'Data Input'!Y42","v":3.6930655869445661E-2},{"$f":"'Data Input'!Z42","v":3.7951076848489793E-2},{"$f":"'Data Input'!AA42","v":3.7951076848489793E-2},{"$f":"'Data Input'!AB42","v":3.7951076848489793E-2},{"$f":"'Data Input'!AC42","v":4.3298317306985565E-2},{"$f":"'Data Input'!AD42","v":4.3298317306985565E-2},{"$f":"'Data Input'!AE42","v":4.3298317306985565E-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,{"$f":"'Data Input'!T43","v":5.4117852348288198E-2},{"$f":"'Data Input'!U43","v":5.4117852348288198E-2},{"$f":"'Data Input'!V43","v":5.4117852348288198E-2},{"$f":"'Data Input'!W43","v":5.4630689086972752E-2},{"$f":"'Data Input'!X43","v":5.4630689086972752E-2},{"$f":"'Data Input'!Y43","v":5.4630689086972752E-2},{"$f":"'Data Input'!Z43","v":5.3513192072319755E-2},{"$f":"'Data Input'!AA43","v":5.3513192072319755E-2},{"$f":"'Data Input'!AB43","v":5.3513192072319755E-2},{"$f":"'Data Input'!AC43","v":5.2358002861880901E-2},{"$f":"'Data Input'!AD43","v":5.2358002861880901E-2},{"$f":"'Data Input'!AE43","v":5.2358002861880901E-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":0.7262604070938834},{"$f":"'Data Input'!U71","v":0.7262604070938834},{"$f":"'Data Input'!V71","v":0.7262604070938834},{"$f":"'Data Input'!W71","v":0.7262604070938834},{"$f":"'Data Input'!X71","v":0.7262604070938834},{"$f":"'Data Input'!Y71","v":0.7262604070938834},{"$f":"'Data Input'!Z71","v":0.7262604070938834},{"$f":"'Data Input'!AA71","v":0.7262604070938834},{"$f":"'Data Input'!AB71","v":0.7262604070938834},{"$f":"'Data Input'!AC71","v":0.7262604070938834},{"$f":"'Data Input'!AD71","v":0.7262604070938834},{"$f":"'Data Input'!AE71","v":0.7262604070938834}]
[null,null,null,null,null,{"$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":0.63560569458652283},{"$f":"'Data Input'!U72","v":0.63560569458652283},{"$f":"'Data Input'!V72","v":0.63560569458652283},{"$f":"'Data Input'!W72","v":0.63560569458652283},{"$f":"'Data Input'!X72","v":0.63560569458652283},{"$f":"'Data Input'!Y72","v":0.63560569458652283},{"$f":"'Data Input'!Z72","v":0.63560569458652283},{"$f":"'Data Input'!AA72","v":0.63560569458652283},{"$f":"'Data Input'!AB72","v":0.63560569458652283},{"$f":"'Data Input'!AC72","v":0.63560569458652283},{"$f":"'Data Input'!AD72","v":0.63560569458652283},{"$f":"'Data Input'!AE72","v":0.63560569458652283}]
[]
[null,null,null,null,null,{"$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$56,0),)/1000","v":0},null,0.83145595000000005,5.3502749999999998E-3]
[null,null,null,null,null,"AMF",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},null,1.0019598439999999,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},null,8.7754516650392269E-3,0.3278981520013205]
[null,null,null,null,null,"BMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},null,7.8134058374763254E-2,0.30550988267723128]
[null,null,null,null,null,"WMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},null,0.26211102450139928,0.24194517934269283]
[]
[null,null,null,null,null,"Lactose Requirements per MT"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T66:AE66,T203:AE203)/N203","v":1.0526315789473686},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":1.0526315789473686},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$36*T25*1000","v":49.580933556396701},49.580933556396701,49.580933556396701,47.887169908549815,47.887169908549815,47.887169908549815,50.497629778210985,50.497629778210985,50.497629778210985,57.925447696634251,57.925447696634251,57.925447696634251]
[null,null,null,null,null,"Protein",null,null,null,"kg Protein / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T26*1000","v":39.333218233965624},39.333218233965624,39.333218233965624,38.112436857267923,38.112436857267923,38.112436857267923,39.165511307641466,39.165511307641466,39.165511307641466,44.683863460809107,44.683863460809107,44.683863460809107]
[null,null,null,null,null,"Raw Milk Protein : SNF Ratio",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T26/SUM(T26:T27)","v":0.41323853613126865},0.41323853613126865,0.41323853613126865,0.40334330919913863,0.40334330919913863,0.40334330919913863,0.41492789803358204,0.41492789803358204,0.41492789803358204,0.45264460550593072,0.45264460550593072,0.45264460550593072]
[null,null,null,null,null,"Cream Protein",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"(1-$N$34)/(1-T25)*T26","v":2.3221522621995734E-2},2.3221522621995734E-2,2.3221522621995734E-2,2.2462072133701619E-2,2.2462072133701619E-2,2.2462072133701619E-2,2.3144107694104646E-2,2.3144107694104646E-2,2.3144107694104646E-2,2.6606424268024408E-2,2.6606424268024408E-2,2.6606424268024408E-2]
[]
[null,null,null,null,null,"SMP"]
[null,null,null,null,null,"Excess Cream"]
[null,null,null,null,null,"kg cream",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$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":258199.35931732951},null,null,null,null,null,67.904349000008068,812.25003070082846,17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T186:AE186)","v":150753.01804258602},null,null,null,null,null,4905.1966150855797,6015.3085795797515,8396.8313078780629,12881.775005955964,16406.017856219747,16384.288774162538,17515.901253828015,16275.382948845256,12912.014554760503,11428.578054743961,13506.810395846331,14124.912695680316]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T187:AE187)","v":642724.49837641988},null,null,null,null,null,9786.4239187458697,14251.78429750977,43629.900427541477,68547.216397253549,76607.308702449925,73857.173981085914,80951.715672968858,82163.45015949849,54703.54043933643,29227.163543436887,49967.088285036785,59031.732551555993]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T188:AE188)","v":63792.576191729349},null,null,null,null,null,919.33106314852898,1220.406397089713,3903.0788134798686,6147.9766488175801,7130.2752534895699,6962.3050233521344,7416.3663346808371,7467.8846367649039,5902.3785782976393,4690.0833081483797,6038.5071289427606,5993.983005517438]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T189:AE189)","v":1730385.9715493522},null,null,null,null,null,12478.862828432917,13977.361400313614,103514.89778730553,203620.81367909288,254384.97060075862,233973.08842616659,196051.43097008576,170997.16587461051,149357.6663925816,201033.96111484093,141966.83705496971,49028.915420193807]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N185:N189)","v":2845855.4234774169},null,null,null,null,null,{"$f":"SUM(T185:T189)","v":28157.718774412904},{"$f":"SUM(U185:U189)","v":36277.110705193671},177318.4847709522,321412.53769932175,387219.11437292449,362564.35876810882,334779.18136617431,310743.48846502451,248023.48003733921,262274.90242052608,231177.63505372318,145907.41104371619]
[]
[null,null,null,null,null,"Unstandardised Product Mix"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T193:AE193)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T194:AE194)","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T195:AE195)","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T196:AE196)","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T197:AE197)","v":0}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N193:N197)","v":0},null,null,null,null,null,{"$f":"SUM(T193:T197)","v":0},{"$f":"SUM(U193:U197)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Product Mix to Model"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T201:AE201)","v":258199.35931732951},null,null,null,null,null,{"$f":"T185+T193","v":67.904349000008068},{"$f":"U185+U193","v":812.25003070082846},17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T202:AE202)","v":150753.01804258602},null,null,null,null,null,{"$f":"T186+T194","v":4905.1966150855797},6015.3085795797515,8396.8313078780629,12881.775005955964,16406.017856219747,16384.288774162538,17515.901253828015,16275.382948845256,12912.014554760503,11428.578054743961,13506.810395846331,14124.912695680316]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T203:AE203)","v":642724.49837641988},null,null,null,null,null,{"$f":"T187+T195","v":9786.4239187458697},14251.78429750977,43629.900427541477,68547.216397253549,76607.308702449925,73857.173981085914,80951.715672968858,82163.45015949849,54703.54043933643,29227.163543436887,49967.088285036785,59031.732551555993]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T204:AE204)","v":63792.576191729349},null,null,null,null,null,{"$f":"T188+T196","v":919.33106314852898},1220.406397089713,3903.0788134798686,6147.9766488175801,7130.2752534895699,6962.3050233521344,7416.3663346808371,7467.8846367649039,5902.3785782976393,4690.0833081483797,6038.5071289427606,5993.983005517438]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T205:AE205)","v":1730385.9715493522},null,null,null,null,null,{"$f":"T189+T197","v":12478.862828432917},13977.361400313614,103514.89778730553,203620.81367909288,254384.97060075862,233973.08842616659,196051.43097008576,170997.16587461051,149357.6663925816,201033.96111484093,141966.83705496971,49028.915420193807]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N201:N205)","v":2845855.4234774169},null,null,null,null,null,{"$f":"SUM(T201:T205)","v":28157.718774412904},{"$f":"SUM(U201:U205)","v":36277.110705193671},177318.4847709522,321412.53769932175,387219.11437292449,362564.35876810882,334779.18136617431,310743.48846502451,248023.48003733921,262274.90242052608,231177.63505372318,145907.41104371619]
[]
[null,null,null,null,null,"Fat Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T209:AE209)","v":214681.39359058163},null,null,null,null,null,56.45947500693326,675.35012091388649,14861.257765640419,25122.238627559371,27180.745621372196,26097.325761930679,27308.145604486617,28136.140794277948,20909.354516052685,13216.089106187039,16378.345390917375,14739.940806236436]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T210:AE210)","v":151048.47044047868},null,null,null,null,null,4914.8100352404754,6027.097646007589,8413.2877873358193,12907.021275410736,16438.17109187915,16416.399424210846,17550.22968780492,16307.28016046525,12937.320089013561,11450.976284873082,13533.281637159767,14152.595321077468]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T211:AE211)","v":5640.197769438857},null,null,null,null,null,85.880290072538159,125.06584424336202,382.87208235236454,601.53278426708289,672.26373470708825,648.1300603874123,710.38786809013664,721.02138550753853,480.04827503191558,256.48156098162701,438.48376808808808,518.03011570970239]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T212:AE212)","v":4984.3728720411145},null,null,null,null,null,71.831066953780322,95.355304671142136,304.96338785373774,480.36636636539419,557.11734288428386,543.9931471175031,579.47080012258152,583.49613414498674,461.17679238665988,366.45524298136826,471.81306850923772,468.33421805043838]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T213:AE213)","v":453553.23978564993},null,null,null,null,null,3270.847520572981,3663.6205164625139,27132.395910188283,53371.260083235575,66677.105261923178,61326.925913139014,51387.241426534536,44820.242334229872,39148.290955297773,52693.217507385423,37211.073105701325,12851.019250979452]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N209:N213)","v":829907.67445819022},null,null,null,null,null,{"$f":"SUM(T209:T213)","v":8399.8283878467082},{"$f":"SUM(U209:U213)","v":10586.489432298495},{"$f":"SUM(V209:V213)","v":51094.776933370624},{"$f":"SUM(W209:W213)","v":92482.419136838158},{"$f":"SUM(X209:X213)","v":111525.40305276589},{"$f":"SUM(Y209:Y213)","v":105032.77430678546},{"$f":"SUM(Z209:Z213)","v":97535.475387038794},{"$f":"SUM(AA209:AA213)","v":90568.180808625591},{"$f":"SUM(AB209:AB213)","v":73936.190627782591},{"$f":"SUM(AC209:AC213)","v":77983.219702408533},{"$f":"SUM(AD209:AD213)","v":68032.996970375796},{"$f":"SUM(AE209:AE213)","v":42729.919712053495}]
[]
[null,null,null,null,null,"Protein Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T217:AE217)","v":1381.4375771715252},null,null,null,null,null,0.36330694084601817,4.3457610330078751,95.629619214417545,161.6572534877707,174.90338938507458,167.93177027708282,175.7231862061299,181.05119181371597,134.54807405416219,85.043243893563883,105.39181526861459,94.848965597139141]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T218:AE218)","v":120.60241443406882},null,null,null,null,null,3.9241572920684638,4.8122468636638018,6.7174650463024506,10.305420004764771,13.124814284975798,13.107431019330031,14.012721003062413,13.020306359076205,10.329611643808402,9.1428624437951687,10.805448316677065,11.299930156544253]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T219:AE219)","v":210748.17526360383},null,null,null,null,null,3208.9503176582916,4673.1337338748908,14306.163722192474,22476.505581494053,25119.394953328007,24217.630860438083,26543.917970502822,26941.243469352157,17937.189817987921,9583.5329141333223,16384.115909550394,19356.396013091406]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T220:AE220)","v":19489.262468013574},null,null,null,null,null,280.86472524404138,372.84621519342073,1192.4291503862216,1878.2676246826165,2178.369556149964,2127.0529908474086,2265.7732087997101,2281.5125592251438,1803.234986972315,1432.8668012188523,1844.8236045089275,1831.2210447849507]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T221:AE221)","v":418658.54421858775},null,null,null,null,null,3019.200705018065,3381.7552107365095,25044.930509790152,49265.074283493166,61547.217334086185,56608.660840632605,47433.698626448961,41371.939964624835,36136.367381559241,48639.197775902125,34348.1918519795,11862.309734316508]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N217:N221)","v":650398.02194181073},null,null,null,null,null,{"$f":"SUM(T217:T221)","v":6513.3032121533124},{"$f":"SUM(U217:U221)","v":8436.8931677014934},{"$f":"SUM(V217:V221)","v":40645.870466629567},{"$f":"SUM(W217:W221)","v":73791.810163162372},{"$f":"SUM(X217:X221)","v":89033.010047234202},{"$f":"SUM(Y217:Y221)","v":83134.383893214515},{"$f":"SUM(Z217:Z221)","v":76433.125712960682},{"$f":"SUM(AA217:AA221)","v":70788.767491374922},{"$f":"SUM(AB217:AB221)","v":56021.669872217448},{"$f":"SUM(AC217:AC221)","v":59749.783597591661},{"$f":"SUM(AD217:AD221)","v":52693.328629624113},{"$f":"SUM(AE217:AE221)","v":33156.075687946548}]
[]
[null,null,null,null,null,"Milk Composition"]
[null,null,null,null,null,"Fat",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N214/SUM(N214,N222)),\"N/A\",N214/SUM(N214,N222))","v":0.56063262910928946},null,null,null,null,null,0.56325047033358822,0.55649879177105444,0.55694807461507534,0.55620416661187233,0.55607441906293109,0.55818866220612073,0.56064988032509444,0.56129086328676747,0.56892434473236475,0.56619123836682084,0.56353075132749542,0.56308044042673877]
[null,null,null,null,null,"Protein",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N222/SUM(N214,N222)),\"N/A\",N222/SUM(N214,N222))","v":0.43936737089071054},null,null,null,null,null,0.43674952966641178,0.44350120822894545,0.44305192538492466,0.44379583338812767,0.44392558093706896,0.44181133779387932,0.43935011967490561,0.43870913671323253,0.43107565526763525,0.43380876163317916,0.43646924867250453,0.43691955957326123]
[]
[null,null,null,null,null,"Required Lactose - Calculated"]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$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,{"$f":"SUM(T232:AE232)","v":363785.44708571804},null,null,null,null,null,3807.965802505521,4821.2557631913814,20868.81775184807,33611.575840111997,41768.155429906707,39579.04049117033,38585.663248706718,37812.894597179235,33417.725603387647,41963.045120409282,40797.351943228168,26751.955494073009]
[]
[null,null,null,"COMPONENT MILK PRICE"]
[]
[]
[null,null,null,"COMMENT",null,"The average cash milk price used for inventory valuation is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard "]
[null,null,null,null,null,"contracts, adjusted for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IF(ISERROR(N1275),2,N1275)","v":8.2221825412837575},null,null,null,null,null,{"$f":"$N241","v":8.2221825412837575},8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575]
[]
[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":1480305.6963999998},null,null,null,null,null,{"$f":"T21","v":14913.131600000008},19023.382599999986,91740.647400000104,166274.22930000033,200558.41309999977,188167.15819999983,173968.60109999948,161356.94830000013,129957.86049999986,137733.00330000019,120726.3256,75885.995399999956]
[null,null,null,null,null,"Fat ",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T245:AE245)","v":829907.6744581901},null,null,null,null,null,{"$f":"T214","v":8399.8283878467082},{"$f":"U214","v":10586.489432298495},51094.776933370624,92482.419136838158,111525.40305276589,105032.77430678546,97535.475387038794,90568.180808625591,73936.190627782591,77983.219702408533,68032.996970375796,42729.919712053495]
[null,null,null,null,null,"Protein",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T246:AE246)","v":650398.02194181085},null,null,null,null,null,{"$f":"T222","v":6513.3032121533124},{"$f":"U222","v":8436.8931677014934},40645.870466629567,73791.810163162372,89033.010047234202,83134.383893214515,76433.125712960682,70788.767491374922,56021.669872217448,59749.783597591661,52693.328629624113,33156.075687946548]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"N245+N246","v":1480305.6964000009},null,null,null,null,null,{"$f":"T246+T245","v":14913.131600000021},19023.38259999999,91740.647400000191,166274.22930000053,200558.41310000009,188167.15819999998,173968.60109999948,161356.94830000051,129957.86050000004,137733.00330000019,120726.32559999991,75885.995400000043]
[null,null,null,null,null,"Protein : Fat ratio",null,null,null,"%",null,null,null,{"$f":"N246/N245","v":0.78369924987912287},null,null,null,null,null,{"$f":"T246/T245","v":0.77540908116373963},{"$f":"U246/U245","v":0.79694909456587537},0.79549951885753811,0.79790095081724755,0.79832045085826875,0.7915089784298287,0.78364436539279592,0.78160747913171169,0.75770295164715307,0.76618769814330034,0.774526053182235,0.77594519042809473]
[null,null,null,null,null,"Valued Component Ratio",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N74","v":0.79},null,null,null,null,null,{"$f":"$N249","v":0.79},{"$f":"$N249","v":0.79},0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79,0.79]
[]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(1+1/N249*N248)*N241","v":7.3623099569902006},null,null,null,null,null,{"$f":"$N251","v":7.3623099569902006},{"$f":"$N251","v":7.3623099569902006},7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,{"$f":"$N251","v":7.3623099569902006},7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(N248+N249)*N241","v":9.3193796923926584},null,null,null,null,null,{"$f":"$N252","v":9.3193796923926584},9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584]
[]
[null,null,null,"Conversion of Average FX Cash Conversion Rates to Corresponding ACRs for Transaction Months"]
[]
[null,null,null,"COMMENT",null,"This section converts average USD : NZD cash conversion rates into:"]
[null,null,null,null,null,"1. Average FX conversion rates by month of sale, given the receivables days assumption."]
[null,null,null,null,null,"2. Average FX conversion rates by month in which a USD-denominated cost is incurred, given the Trade Creditors days assumption."]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"USD : NZD",null,null,null,null,null,null,null,{"$f":"'Data Input'!R22","v":0.63573616961270574},{"$f":"'Data Input'!S22","v":0.63573616961270574},{"$f":"'Data Input'!T22","v":0.63573616961270574},{"$f":"'Data Input'!U22","v":0.63573616961270574},{"$f":"'Data Input'!V22","v":0.63573616961270574},{"$f":"'Data Input'!W22","v":0.63573616961270574},{"$f":"'Data Input'!X22","v":0.63573616961270574},{"$f":"'Data Input'!Y22","v":0.63573616961270574},{"$f":"'Data Input'!Z22","v":0.63573616961270574},{"$f":"'Data Input'!AA22","v":0.63573616961270574},{"$f":"'Data Input'!AB22","v":0.63573616961270574},{"$f":"'Data Input'!AC22","v":0.63573616961270574},{"$f":"'Data Input'!AD22","v":0.63573616961270574},{"$f":"'Data Input'!AE22","v":0.63573616961270574},{"$f":"'Data Input'!AF22","v":0.63573616961270574},{"$f":"'Data Input'!AG22","v":0.63573616961270574},{"$f":"'Data Input'!AH22","v":0.63573616961270574},{"$f":"'Data Input'!AI22","v":0.63573616961270574},{"$f":"'Data Input'!AJ22","v":0.63573616961270574},{"$f":"'Data Input'!AK22","v":0.63573616961270574},{"$f":"'Data Input'!AL22","v":0.63573616961270574},{"$f":"'Data Input'!AM22","v":0.63573616961270574},{"$f":"'Data Input'!AN22","v":0.63573616961270574},{"$f":"AN261","v":0.63573616961270574}]
[]
[null,null,null,null,null,"Timing of Receipts in respect of sales"]
[null,null,null,null,null,"Received in month of sale",null,null,null,"%",{"$f":"\"Row \"&ROW(F916)","v":"Row 916"},null,null,null,null,null,null,null,null,{"$f":"T916","v":0.1678976990369847},{"$f":"U916","v":0.19473970874546906},0.19473970874546906,0.1678976990369847,0.19473970874546906,0.16787496800873972,0.19471771097619972,0.19471771097619972,0.10847617389299558,0.19475267319367343,0.16791109563346254,0.19484297385450541,0.16800440631632227,0.19484297385450541,0.19480637154723104,0.16796658393213876,0.19480637154723104,0.16796658393213876,0.19480637154723104,{"$f":"AM916/SUM(AM$916:AM$918)","v":0.19480637154723104},{"$f":"AN916/SUM(AN$916:AN$917)","v":0.13927577648152284},1]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F917)","v":"Row 917"},null,null,null,null,null,null,null,null,{"$f":"T917","v":0.8321023009630153},{"$f":"U917","v":0.80526029125453091},0.80526029125453091,0.8321023009630153,0.80526029125453091,0.83212503199126031,0.80528228902380028,0.80528228902380028,0.89152382610700442,0.8052473268063266,0.83208890436653749,0.80515702614549456,0.8319955936836777,0.80515702614549456,0.80519362845276898,0.8320334160678613,0.80519362845276898,0.8320334160678613,0.80519362845276898,{"$f":"AM917/SUM(AM$916:AM$918)","v":0.80519362845276898},{"$f":"AN917/SUM(AN$916:AN$917)","v":0.86072422351847711}]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",{"$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":0.23333333333333334},0.25806451612903225,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.17857142857142858,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,{"$f":"AM1124/SUM(AM$1123:AM$1126)","v":0.25806451612903225},{"$f":"AN1124/SUM(AN$1123:AN$1126)","v":0.20689655172413793},{"$f":"AO1124/SUM(AO$1123:AO$1126)","v":0.25806451612903225}]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1122",null,null,null,null,null,null,null,null,{"$f":"T1125","v":0.76666666666666672},0.74193548387096775,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.8214285714285714,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,{"$f":"AM1125/SUM(AM$1123:AM$1126)","v":0.74193548387096775},{"$f":"AN1125/SUM(AN$1123:AN$1125)","v":0.7931034482758621}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1123",null,null,null,null,null,null,null,null,{"$f":"T1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM1126/SUM(AM$1123:AM$1126)","v":0}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1124",null,null,null,null,null,null,null,null,{"$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,0.23333333333333334,{"$f":"U1142","v":0.25806451612903225},0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.17857142857142858,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.20689655172413793,0.25806451612903225]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1140",null,null,null,null,null,null,null,null,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.8214285714285714,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.76666666666666672,{"$f":"AJ1143","v":0.74193548387096775},{"$f":"AK1143","v":0.76666666666666672},{"$f":"AL1143","v":0.74193548387096775},{"$f":"AM1143","v":0.74193548387096775},{"$f":"AN1143","v":0.7931034482758621}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1141",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1144","v":0},{"$f":"AK1144","v":0},{"$f":"AL1144","v":0},{"$f":"AM1144","v":0}]
[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":1.5729795594439844},{"$f":"1/S261","v":1.5729795594439844},{"$f":"1/T261","v":1.5729795594439844},{"$f":"1/U261","v":1.5729795594439844},1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,{"$f":"1/AM261","v":1.5729795594439844},1.5729795594439844,1.5729795594439844]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"NZD : USD",null,null,null,{"$f":"SUMPRODUCT(T287:AO287,T350:AO350)/N350","v":1.5729795594439844},null,null,null,null,null,{"$f":"MMULT(T286:W286,T264:T267)","v":1.5729795594439844},{"$f":"MMULT(U286:X286,U264:U267)","v":1.5729795594439844},1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439842,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,{"$f":"MMULT(AM286:AO286,AM264:AM266)","v":1.5729795594439844},{"$f":"MMULT(AN286:AO286,AN264:AN265)","v":1.5729795594439842},{"$f":"AO286*AO264","v":1.5729795594439844}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Other",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T270:T275)","v":1.5729795594439846},{"$f":"MMULT(S286:X286,U270:U275)","v":1.5729795594439844},1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,{"$f":"MMULT(AK286:AO286,AM270:AM274)","v":1.5729795594439844},{"$f":"MMULT(AL286:AO286,AN270:AN273)","v":1.5729795594439844},{"$f":"MMULT(AM286:AO286,AO270:AO272)","v":0.40593020888877013}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Lactose",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T278:T283)","v":1.5729795594439846},{"$f":"MMULT(S286:X286,U278:U283)","v":1.5729795594439844},1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439844,1.5729795594439846,1.5729795594439844,1.5729795594439846,1.5729795594439844,{"$f":"MMULT(AK286:AO286,AM278:AM282)","v":1.5729795594439844},{"$f":"MMULT(AL286:$AO286,AN278:AN281)","v":1.5729795594439844},{"$f":"MMULT(AM286:$AO286,AO278:AO280)","v":0.40593020888877013}]
[]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"USD : NZD",null,null,null,{"$f":"1/N287","v":0.63573616961270574},null,null,null,null,null,{"$f":"1/T287","v":0.63573616961270574},{"$f":"1/U287","v":0.63573616961270574},0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270585,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270585,0.63573616961270574]
[null,null,null,null,null,"Average Conversion Rate to model - Payments - Other",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"1/T288","v":0.63573616961270563},{"$f":"1/U288","v":0.63573616961270574},0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,{"$f":"1/AN288","v":0.63573616961270574},2.4634776572492347]
[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,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,{"$f":"1/AN289","v":0.63573616961270574},2.4634776572492347]
[]
[null,null,null,"SALES REVENUE"]
[]
[null,null,null,"SALES OF PRODUCT"]
[]
[null,null,null,"COMMENT",null,"See Data Input tab - sales phasings in this model are 3 month averages.  Monthly averages used in actual calculation."]
[]
[]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"N201","v":258199.35931732951},null,null,null,null,null,{"$f":"T201","v":67.904349000008068},812.25003070082846,17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"N202","v":150753.01804258602},null,null,null,null,null,{"$f":"T202","v":4905.1966150855797},6015.3085795797515,8396.8313078780629,12881.775005955964,16406.017856219747,16384.288774162538,17515.901253828015,16275.382948845256,12912.014554760503,11428.578054743961,13506.810395846331,14124.912695680316]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"N203","v":642724.49837641988},null,null,null,null,null,{"$f":"T203","v":9786.4239187458697},14251.78429750977,43629.900427541477,68547.216397253549,76607.308702449925,73857.173981085914,80951.715672968858,82163.45015949849,54703.54043933643,29227.163543436887,49967.088285036785,59031.732551555993]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"N204","v":63792.576191729349},null,null,null,null,null,{"$f":"T204","v":919.33106314852898},1220.406397089713,3903.0788134798686,6147.9766488175801,7130.2752534895699,6962.3050233521344,7416.3663346808371,7467.8846367649039,5902.3785782976393,4690.0833081483797,6038.5071289427606,5993.983005517438]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"N205","v":1730385.9715493522},null,null,null,null,null,{"$f":"T205","v":12478.862828432917},13977.361400313614,103514.89778730553,203620.81367909288,254384.97060075862,233973.08842616659,196051.43097008576,170997.16587461051,149357.6663925816,201033.96111484093,141966.83705496971,49028.915420193807]
[]
[null,null,null,null,null,"Sales Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T312:AO312)","v":0.99999999999999989},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":4.5432294932550521E-2},{"$f":"'Data Input'!X100","v":4.5432294932550521E-2},{"$f":"'Data Input'!Y100","v":0.11249779644022245},{"$f":"'Data Input'!Z100","v":0.11249779644022245},{"$f":"'Data Input'!AA100","v":0.11249779644022245},{"$f":"'Data Input'!AB100","v":9.487119934613375E-2},{"$f":"'Data Input'!AC100","v":9.487119934613375E-2},{"$f":"'Data Input'!AD100","v":9.487119934613375E-2},{"$f":"'Data Input'!AE100","v":7.1733299190380878E-2},{"$f":"'Data Input'!AF100","v":7.1733299190380878E-2},{"$f":"'Data Input'!AG100","v":7.1733299190380878E-2},{"$f":"'Data Input'!AH100","v":2.3942841734895914E-2},{"$f":"'Data Input'!AI100","v":2.3942841734895914E-2},{"$f":"'Data Input'!AJ100","v":2.3942841734895914E-2},{"$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,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T313:AO313)","v":0.99999999999999978},null,null,null,null,null,{"$f":"'Data Input'!T101","v":0},{"$f":"'Data Input'!U101","v":0},{"$f":"'Data Input'!V101","v":0},{"$f":"'Data Input'!W101","v":4.6687756264176643E-2},{"$f":"'Data Input'!X101","v":4.6687756264176643E-2},{"$f":"'Data Input'!Y101","v":9.3988974544124235E-2},{"$f":"'Data Input'!Z101","v":9.3988974544124235E-2},{"$f":"'Data Input'!AA101","v":9.3988974544124235E-2},{"$f":"'Data Input'!AB101","v":8.06100182026082E-2},{"$f":"'Data Input'!AC101","v":8.06100182026082E-2},{"$f":"'Data Input'!AD101","v":8.06100182026082E-2},{"$f":"'Data Input'!AE101","v":0.1140298870469808},{"$f":"'Data Input'!AF101","v":0.1140298870469808},{"$f":"'Data Input'!AG101","v":0.1140298870469808},{"$f":"'Data Input'!AH101","v":1.3579282696835665E-2},{"$f":"'Data Input'!AI101","v":1.3579282696835665E-2},{"$f":"'Data Input'!AJ101","v":1.3579282696835665E-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},{"$f":"'Data Input'!AO101","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T314:AO314)","v":0.99999999999999978},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":5.0465253537813524E-2},{"$f":"'Data Input'!X102","v":5.0465253537813524E-2},{"$f":"'Data Input'!Y102","v":0.11769853103714241},{"$f":"'Data Input'!Z102","v":0.11769853103714241},{"$f":"'Data Input'!AA102","v":0.11769853103714241},{"$f":"'Data Input'!AB102","v":9.122558664325775E-2},{"$f":"'Data Input'!AC102","v":9.122558664325775E-2},{"$f":"'Data Input'!AD102","v":9.122558664325775E-2},{"$f":"'Data Input'!AE102","v":7.9634316481342574E-2},{"$f":"'Data Input'!AF102","v":7.9634316481342574E-2},{"$f":"'Data Input'!AG102","v":7.9634316481342574E-2},{"$f":"'Data Input'!AH102","v":1.1131396813048195E-2},{"$f":"'Data Input'!AI102","v":1.1131396813048195E-2},{"$f":"'Data Input'!AJ102","v":1.1131396813048195E-2},{"$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,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T315:AO315)","v":0.99999999999999989},null,null,null,null,null,{"$f":"'Data Input'!T103","v":0},{"$f":"'Data Input'!U103","v":0},{"$f":"'Data Input'!V103","v":0},{"$f":"'Data Input'!W103","v":1.4133062255168635E-2},{"$f":"'Data Input'!X103","v":1.4133062255168635E-2},{"$f":"'Data Input'!Y103","v":0.11354966105364943},{"$f":"'Data Input'!Z103","v":0.11354966105364943},{"$f":"'Data Input'!AA103","v":0.11354966105364943},{"$f":"'Data Input'!AB103","v":9.1002508287299014E-2},{"$f":"'Data Input'!AC103","v":9.1002508287299014E-2},{"$f":"'Data Input'!AD103","v":9.1002508287299014E-2},{"$f":"'Data Input'!AE103","v":7.9448865478977893E-2},{"$f":"'Data Input'!AF103","v":7.9448865478977893E-2},{"$f":"'Data Input'!AG103","v":7.9448865478977893E-2},{"$f":"'Data Input'!AH103","v":3.9910257009961231E-2},{"$f":"'Data Input'!AI103","v":3.9910257009961231E-2},{"$f":"'Data Input'!AJ103","v":3.9910257009961231E-2},{"$f":"'Data Input'!AK103","v":0},{"$f":"'Data Input'!AL103","v":0},{"$f":"'Data Input'!AM103","v":0},{"$f":"'Data Input'!AN103","v":0},{"$f":"'Data Input'!AO103","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T316:AO316)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T104","v":0},{"$f":"'Data Input'!U104","v":0},{"$f":"'Data Input'!V104","v":0},{"$f":"'Data Input'!W104","v":4.7001305597592635E-2},{"$f":"'Data Input'!X104","v":4.7001305597592635E-2},{"$f":"'Data Input'!Y104","v":0.10434875530507647},{"$f":"'Data Input'!Z104","v":0.10434875530507647},{"$f":"'Data Input'!AA104","v":0.10434875530507647},{"$f":"'Data Input'!AB104","v":8.639582092172722E-2},{"$f":"'Data Input'!AC104","v":8.639582092172722E-2},{"$f":"'Data Input'!AD104","v":8.639582092172722E-2},{"$f":"'Data Input'!AE104","v":9.3403172308143392E-2},{"$f":"'Data Input'!AF104","v":9.3403172308143392E-2},{"$f":"'Data Input'!AG104","v":9.3403172308143392E-2},{"$f":"'Data Input'!AH104","v":1.7851381066657814E-2},{"$f":"'Data Input'!AI104","v":1.7851381066657814E-2},{"$f":"'Data Input'!AJ104","v":1.7851381066657814E-2},{"$f":"'Data Input'!AK104","v":0},{"$f":"'Data Input'!AL104","v":0},{"$f":"'Data Input'!AM104","v":0},{"$f":"'Data Input'!AN104","v":0},{"$f":"'Data Input'!AO104","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,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":5071.566192589069},null,null,null,null,null,{"$f":"'Data Input'!T86","v":0},{"$f":"'Data Input'!U86","v":0},{"$f":"'Data Input'!V86","v":5602.3239906095641},{"$f":"'Data Input'!W86","v":5602.3239906095641},{"$f":"'Data Input'!X86","v":5602.3239906095641},{"$f":"'Data Input'!Y86","v":5290.0252462009448},{"$f":"'Data Input'!Z86","v":5290.0252462009448},{"$f":"'Data Input'!AA86","v":5290.0252462009448},{"$f":"'Data Input'!AB86","v":4800.7945145201265},{"$f":"'Data Input'!AC86","v":4800.7945145201265},{"$f":"'Data Input'!AD86","v":4800.7945145201265},{"$f":"'Data Input'!AE86","v":4831.1021897802875},{"$f":"'Data Input'!AF86","v":4831.1021897802875},{"$f":"'Data Input'!AG86","v":4831.1021897802875},{"$f":"'Data Input'!AH86","v":5167.0373752488522},{"$f":"'Data Input'!AI86","v":5167.0373752488522},{"$f":"'Data Input'!AJ86","v":5167.0373752488522},{"$f":"'Data Input'!AK86","v":0},{"$f":"'Data Input'!AL86","v":0},{"$f":"'Data Input'!AM86","v":0},{"$f":"'Data Input'!AN86","v":0},{"$f":"'Data Input'!AO86","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N346/N329*1000),0,N346/N329*1000)","v":5380.6719074019093},null,null,null,null,null,{"$f":"'Data Input'!T87","v":0},{"$f":"'Data Input'!U87","v":0},{"$f":"'Data Input'!V87","v":5611.1925089180131},{"$f":"'Data Input'!W87","v":5611.1925089180131},{"$f":"'Data Input'!X87","v":5611.1925089180131},{"$f":"'Data Input'!Y87","v":5632.6981715818483},{"$f":"'Data Input'!Z87","v":5632.6981715818483},{"$f":"'Data Input'!AA87","v":5632.6981715818483},{"$f":"'Data Input'!AB87","v":5592.9674891604673},{"$f":"'Data Input'!AC87","v":5592.9674891604673},{"$f":"'Data Input'!AD87","v":5592.9674891604673},{"$f":"'Data Input'!AE87","v":4998.9848863164352},{"$f":"'Data Input'!AF87","v":4998.9848863164352},{"$f":"'Data Input'!AG87","v":4998.9848863164352},{"$f":"'Data Input'!AH87","v":5052.8117294351787},{"$f":"'Data Input'!AI87","v":5052.8117294351787},{"$f":"'Data Input'!AJ87","v":5052.8117294351787},{"$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,"SMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N347/N330*1000),0,N347/N330*1000)","v":3241.5479861631525},null,null,null,null,null,{"$f":"'Data Input'!T88","v":0},{"$f":"'Data Input'!U88","v":0},{"$f":"'Data Input'!V88","v":3883.7456141015828},{"$f":"'Data Input'!W88","v":3883.7456141015828},{"$f":"'Data Input'!X88","v":3883.7456141015828},{"$f":"'Data Input'!Y88","v":3513.6154906448164},{"$f":"'Data Input'!Z88","v":3513.6154906448164},{"$f":"'Data Input'!AA88","v":3513.6154906448164},{"$f":"'Data Input'!AB88","v":3052.9914700168056},{"$f":"'Data Input'!AC88","v":3052.9914700168056},{"$f":"'Data Input'!AD88","v":3052.9914700168056},{"$f":"'Data Input'!AE88","v":2852.7493806144912},{"$f":"'Data Input'!AF88","v":2852.7493806144912},{"$f":"'Data Input'!AG88","v":2852.7493806144912},{"$f":"'Data Input'!AH88","v":2750.6093268209465},{"$f":"'Data Input'!AI88","v":2750.6093268209465},{"$f":"'Data Input'!AJ88","v":2750.6093268209465},{"$f":"'Data Input'!AK88","v":0},{"$f":"'Data Input'!AL88","v":0},{"$f":"'Data Input'!AM88","v":0},{"$f":"'Data Input'!AN88","v":0},{"$f":"'Data Input'!AO88","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N348/N331*1000),0,N348/N331*1000)","v":3136.6975784773576},null,null,null,null,null,{"$f":"'Data Input'!T89","v":0},{"$f":"'Data Input'!U89","v":0},{"$f":"'Data Input'!V89","v":3563.7801963702655},{"$f":"'Data Input'!W89","v":3563.7801963702655},{"$f":"'Data Input'!X89","v":3563.7801963702655},{"$f":"'Data Input'!Y89","v":3529.7667001951168},{"$f":"'Data Input'!Z89","v":3529.7667001951168},{"$f":"'Data Input'!AA89","v":3529.7667001951168},{"$f":"'Data Input'!AB89","v":3130.0724118594421},{"$f":"'Data Input'!AC89","v":3130.0724118594421},{"$f":"'Data Input'!AD89","v":3130.0724118594421},{"$f":"'Data Input'!AE89","v":2837.6831099874016},{"$f":"'Data Input'!AF89","v":2837.6831099874016},{"$f":"'Data Input'!AG89","v":2837.6831099874016},{"$f":"'Data Input'!AH89","v":2527.8919618296995},{"$f":"'Data Input'!AI89","v":2527.8919618296995},{"$f":"'Data Input'!AJ89","v":2527.8919618296995},{"$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,"WMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N349/N332*1000),0,N349/N332*1000)","v":3391.5038315445709},null,null,null,null,null,{"$f":"'Data Input'!T90","v":0},{"$f":"'Data Input'!U90","v":0},{"$f":"'Data Input'!V90","v":3661.475397613679},{"$f":"'Data Input'!W90","v":3661.475397613679},{"$f":"'Data Input'!X90","v":3661.475397613679},{"$f":"'Data Input'!Y90","v":3541.5022334621422},{"$f":"'Data Input'!Z90","v":3541.5022334621422},{"$f":"'Data Input'!AA90","v":3541.5022334621422},{"$f":"'Data Input'!AB90","v":3334.0950031124607},{"$f":"'Data Input'!AC90","v":3334.0950031124607},{"$f":"'Data Input'!AD90","v":3334.0950031124607},{"$f":"'Data Input'!AE90","v":3223.4368716793419},{"$f":"'Data Input'!AF90","v":3223.4368716793419},{"$f":"'Data Input'!AG90","v":3223.4368716793419},{"$f":"'Data Input'!AH90","v":3198.0386589737645},{"$f":"'Data Input'!AI90","v":3198.0386589737645},{"$f":"'Data Input'!AJ90","v":3198.0386589737645},{"$f":"'Data Input'!AK90","v":0},{"$f":"'Data Input'!AL90","v":0},{"$f":"'Data Input'!AM90","v":0},{"$f":"'Data Input'!AN90","v":0},{"$f":"'Data Input'!AO90","v":0}]
[]
[null,null,null,null,null,"Exchange Rates"]
[null,null,null,null,null,"Average Conversion Rate to model (Sales)",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"T291","v":0.63573616961270574},{"$f":"U291","v":0.63573616961270574},0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270585,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270585,0.63573616961270574]
[]
[null,null,null,"CALCULATIONS",null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T328:AO328)","v":258199.35931732951},null,null,null,null,null,{"$f":"T312*$N305","v":0},0,0,{"$f":"W312*$N305","v":11730.589443900501},11730.589443900501,29046.858965476789,29046.858965476789,29046.858965476789,24495.682888838386,24495.682888838386,24495.682888838386,18521.491892674654,18521.491892674654,18521.491892674654,6182.0263961863429,6182.0263961863429,{"$f":"AJ312*$N305","v":6182.0263961863429},0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T329:AO329)","v":150753.01804258599},null,null,null,null,null,{"$f":"T313*$N306","v":0},0,0,7038.3201624612793,7038.3201624612793,14169.121575254518,14169.121575254518,14169.121575254518,12152.203528510981,12152.203528510981,12152.203528510981,17190.349619387543,17190.349619387543,17190.349619387543,2047.1178494014432,2047.1178494014432,2047.1178494014432,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T330:AO330)","v":642724.49837641965},null,null,null,null,null,{"$f":"T314*$N307","v":0},0,0,32435.254765530048,32435.254765530048,75647.729320488841,75647.729320488841,75647.729320488841,58632.919414382464,58632.919414382464,58632.919414382464,51182.926114019974,51182.926114019974,51182.926114019974,7154.4214328952803,7154.4214328952803,7154.4214328952803,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T331:AO331)","v":63792.576191729357},null,null,null,null,null,{"$f":"T315*$N308","v":0},0,0,901.58445073529936,901.58445073529936,7243.6254043099734,7243.6254043099734,7243.6254043099734,5805.2844435560037,5805.2844435560037,5805.2844435560037,5068.2478044141526,5068.2478044141526,5068.2478044141526,2545.9781111394523,2545.9781111394523,2545.9781111394523,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T332:AO332)","v":1730385.9715493517},null,null,null,null,null,{"$f":"T316*$N309","v":0},0,0,81330.399850578338,81330.399850578338,180563.62232854037,180563.62232854037,180563.62232854037,149498.11652344681,149498.11652344681,149498.11652344681,161623.53906021826,161623.53906021826,161623.53906021826,30889.779370526394,30889.779370526394,30889.779370526394,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N328:N332)","v":2845855.4234774164},null,null,null,null,null,{"$f":"SUM(T328:T332)","v":0},{"$f":"SUM(U328:U332)","v":0},{"$f":"SUM(V328:V332)","v":0},{"$f":"SUM(W328:W332)","v":133436.14867320546},133436.14867320546,306670.95759407047,306670.95759407047,306670.95759407047,250584.20679873464,250584.20679873464,250584.20679873464,253586.55449071457,253586.55449071457,253586.55449071457,48819.32316014891,48819.32316014891,48819.32316014891,0,0,0,{"$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$333)","v":4.6887887407209464E-2},4.6887887407209464E-2,0.10776055419545602,0.10776055419545602,0.10776055419545602,8.8052332079659928E-2,8.8052332079659928E-2,8.8052332079659928E-2,8.9107321615393725E-2,8.9107321615393725E-2,8.9107321615393725E-2,1.7154533838017488E-2,1.7154533838017488E-2,1.7154533838017488E-2,0]
[]
[null,null,null,null,null,"Butter",null,null,null,"000s kgMS",null,null,null,{"$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":1309475.1416619257},null,null,null,null,null,{"$f":"T328*T319/1000","v":0},0,0,65718.562665555088,65718.562665555088,153658.61725021046,153658.61725021046,153658.61725021046,117598.74004215986,117598.74004215986,117598.74004215986,89479.220040698361,89479.220040698361,89479.220040698361,31942.761443869804,31942.761443869804,31942.761443869804,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T346:AO346)","v":811152.52913779567},null,null,null,null,null,{"$f":"T329*T320/1000","v":0},0,0,39493.36937096934,39493.36937096934,79810.385189857043,79810.385189857043,79810.385189857043,67966.879256623026,67966.879256623026,67966.879256623026,85934.297937813812,85934.297937813812,85934.297937813812,10343.70108099173,10343.70108099173,10343.70108099173,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T347:AO347)","v":2083422.3033698057},null,null,null,null,null,{"$f":"T330*T321/1000","v":0},0,0,125970.2784378948,125970.2784378948,265797.03357257566,265797.03357257566,265797.03357257566,179005.80283429241,179005.80283429241,179005.80283429241,146012.06076980775,146012.06076980775,146012.06076980775,19679.018321329437,19679.018321329437,19679.018321329437,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T348:AO348)","v":200098.01926542982},null,null,null,null,null,{"$f":"T331*T322/1000","v":0},0,0,3213.0488108858231,3213.0488108858231,25568.307740820732,25568.307740820732,25568.307740820732,18170.960679771437,18170.960679771437,18170.960679771437,14382.081191816773,14382.081191816773,14382.081191816773,6435.9576021437833,6435.9576021437833,6435.9576021437833,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T349:AO349)","v":5868610.652560601},null,null,null,null,null,{"$f":"T332*T323/1000","v":0},0,0,297789.25813097582,297789.25813097582,639466.47175854037,639466.47175854037,639466.47175854037,498440.92327554838,498440.92327554838,498440.92327554838,520983.27513801388,520983.27513801388,520983.27513801388,98786.70859411369,98786.70859411369,98786.70859411369,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(N345:N349)","v":10272758.645995557},null,null,null,null,null,{"$f":"SUM(T345:T349)","v":0},{"$f":"SUM(U345:U349)","v":0},0,532184.51741628093,532184.51741628093,1164300.8155120043,1164300.8155120043,1164300.8155120043,881183.30608839518,881183.30608839518,881183.30608839518,856790.93507815059,856790.93507815059,856790.93507815059,167188.14704244846,167188.14704244846,167188.14704244846,0,0,0,{"$f":"SUM(AN345:AN349)","v":0},{"$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,{"$f":"SUM(T353:AO353)","v":2059777.631434225},null,null,null,null,null,{"$f":"T345/T$326","v":0},{"$f":"U345/U$326","v":0},0,103373.95574895672,103373.95574895672,241701.86406700787,241701.86406700787,241701.86406700787,184980.41430268425,184980.41430268425,184980.41430268428,140748.98411900905,140748.98411900902,140748.98411900905,50245.310823402615,50245.310823402615,50245.310823402615,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T354:AO354)","v":1275926.347925043},null,null,null,null,null,{"$f":"T346/T$326","v":0},0,0,62122.262754105897,62122.262754105897,125540.10453499603,125540.10453499603,125540.10453499603,106910.51178986537,106910.51178986537,106910.51178986538,135172.89411135047,135172.89411135044,135172.89411135047,16270.430369398637,16270.430369398637,16270.430369398637,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T355:AO355)","v":3277180.6968904072},null,null,null,null,null,{"$f":"T347/T$326","v":0},0,0,198148.6730802758,198148.6730802758,418093.30077050801,418093.30077050801,418093.30077050801,281572.46888020198,281572.46888020198,281572.46888020204,229673.98702320046,229673.98702320043,229673.98702320046,30954.693569374875,30954.693569374875,30954.693569374875,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T356:AO356)","v":314750.0941897498},null,null,null,null,null,{"$f":"T348/T$326","v":0},0,0,5054.0601030192001,5054.0601030192001,40218.425445884408,40218.425445884408,40218.425445884408,28582.549724740838,28582.549724740838,28582.549724740842,22622.719736991563,22622.719736991556,22622.719736991563,10123.629753620291,10123.629753620291,10123.629753620291,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T357:AO357)","v":9231204.5988130458},null,null,null,null,null,{"$f":"T349/T$326","v":0},0,0,468416.4160620133,468416.4160620133,1005867.6890259479,1005867.6890259479,1005867.6890259479,784037.38390282495,784037.38390282495,784037.38390282507,819496.04260427714,819496.04260427703,819496.04260427714,155389.47336329022,155389.47336329022,155389.47336329022,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N353:N357)","v":16158839.369252471},null,null,null,null,null,{"$f":"SUM(T353:T357)","v":0},0,{"$f":"SUM(V353:V357)","v":0},837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"USD / MT",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":5071.566192589069}]
[null,null,null,null,null,"AMF",null,null,null,"USD / MT",null,null,null,5380.6719074019093]
[null,null,null,null,null,"SMP",null,null,null,"USD / MT",null,null,null,3241.5479861631525]
[null,null,null,null,null,"BMP",null,null,null,"USD / MT",null,null,null,3136.6975784773576]
[null,null,null,null,null,"WMP",null,null,null,"USD / MT",null,null,null,3391.5038315445709]
[null,null,null,null,null,"Total",null,null,null,"USD / MT",null,null,null,3609.7261165302052]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"IF(ISERROR(N353/N328*1000),0,N353/N328*1000)","v":7977.4699553097589}]
[null,null,null,null,null,"AMF",null,null,null,"NZD / MT",null,null,null,8463.6869264176767]
[null,null,null,null,null,"SMP",null,null,null,"NZD / MT",null,null,null,5098.8887231914496]
[null,null,null,null,null,"BMP",null,null,null,"NZD / MT",null,null,null,4933.9611751023285]
[null,null,null,null,null,"WMP",null,null,null,"NZD / MT",null,null,null,5334.766202795563]
[null,null,null,null,null,"Total",null,null,null,"NZD / MT",null,null,null,5678.0253964931262]
[]
[null,null,null,null,null,"Revenue"]
[null,null,null,null,null,"At Average Conversion Rate (Sales)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T377:AO377)","v":16158839.369252473},null,null,null,null,null,{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[]
[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":16158839.369252473},null,null,null,null,null,{"$f":"T377","v":0},0,0,837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[null,null,null,null,{"$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":-16158839.369252473},null,null,null,null,null,{"$f":"-T380","v":0},0,0,-837115.36774837086,-837115.36774837086,-1831421.3838443444,-1831421.3838443444,-1831421.3838443444,-1386083.3286003172,-1386083.3286003172,-1386083.3286003177,-1347714.6275948286,-1347714.6275948286,-1347714.6275948286,-262983.53787908662,-262983.53787908662,-262983.53787908662,0,{"$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,{"$f":"SUM(T392:AO392)","v":1309475.1416619257},null,null,null,null,null,{"$f":"Calculations!T345","v":0},{"$f":"Calculations!U345","v":0},{"$f":"Calculations!V345","v":0},{"$f":"Calculations!W345","v":65718.562665555088},{"$f":"Calculations!X345","v":65718.562665555088},{"$f":"Calculations!Y345","v":153658.61725021046},{"$f":"Calculations!Z345","v":153658.61725021046},{"$f":"Calculations!AA345","v":153658.61725021046},{"$f":"Calculations!AB345","v":117598.74004215986},{"$f":"Calculations!AC345","v":117598.74004215986},{"$f":"Calculations!AD345","v":117598.74004215986},{"$f":"Calculations!AE345","v":89479.220040698361},{"$f":"Calculations!AF345","v":89479.220040698361},{"$f":"Calculations!AG345","v":89479.220040698361},{"$f":"Calculations!AH345","v":31942.761443869804},{"$f":"Calculations!AI345","v":31942.761443869804},{"$f":"Calculations!AJ345","v":31942.761443869804},{"$f":"Calculations!AK345","v":0},{"$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":811152.52913779567},null,null,null,null,null,{"$f":"Calculations!T346","v":0},{"$f":"Calculations!U346","v":0},{"$f":"Calculations!V346","v":0},{"$f":"Calculations!W346","v":39493.36937096934},{"$f":"Calculations!X346","v":39493.36937096934},{"$f":"Calculations!Y346","v":79810.385189857043},{"$f":"Calculations!Z346","v":79810.385189857043},{"$f":"Calculations!AA346","v":79810.385189857043},{"$f":"Calculations!AB346","v":67966.879256623026},{"$f":"Calculations!AC346","v":67966.879256623026},{"$f":"Calculations!AD346","v":67966.879256623026},{"$f":"Calculations!AE346","v":85934.297937813812},{"$f":"Calculations!AF346","v":85934.297937813812},{"$f":"Calculations!AG346","v":85934.297937813812},{"$f":"Calculations!AH346","v":10343.70108099173},{"$f":"Calculations!AI346","v":10343.70108099173},{"$f":"Calculations!AJ346","v":10343.70108099173},{"$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,{"$f":"Calculations!J347","v":"USD 000s"},"Row 347",null,null,2083422.3033698057,null,null,null,null,null,{"$f":"Calculations!T347","v":0},{"$f":"Calculations!U347","v":0},{"$f":"Calculations!V347","v":0},{"$f":"Calculations!W347","v":125970.2784378948},{"$f":"Calculations!X347","v":125970.2784378948},{"$f":"Calculations!Y347","v":265797.03357257566},{"$f":"Calculations!Z347","v":265797.03357257566},{"$f":"Calculations!AA347","v":265797.03357257566},{"$f":"Calculations!AB347","v":179005.80283429241},{"$f":"Calculations!AC347","v":179005.80283429241},{"$f":"Calculations!AD347","v":179005.80283429241},{"$f":"Calculations!AE347","v":146012.06076980775},{"$f":"Calculations!AF347","v":146012.06076980775},{"$f":"Calculations!AG347","v":146012.06076980775},{"$f":"Calculations!AH347","v":19679.018321329437},{"$f":"Calculations!AI347","v":19679.018321329437},{"$f":"Calculations!AJ347","v":19679.018321329437},{"$f":"Calculations!AK347","v":0},{"$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,200098.01926542982,null,null,null,null,null,{"$f":"Calculations!T348","v":0},{"$f":"Calculations!U348","v":0},{"$f":"Calculations!V348","v":0},{"$f":"Calculations!W348","v":3213.0488108858231},{"$f":"Calculations!X348","v":3213.0488108858231},{"$f":"Calculations!Y348","v":25568.307740820732},{"$f":"Calculations!Z348","v":25568.307740820732},{"$f":"Calculations!AA348","v":25568.307740820732},{"$f":"Calculations!AB348","v":18170.960679771437},{"$f":"Calculations!AC348","v":18170.960679771437},{"$f":"Calculations!AD348","v":18170.960679771437},{"$f":"Calculations!AE348","v":14382.081191816773},{"$f":"Calculations!AF348","v":14382.081191816773},{"$f":"Calculations!AG348","v":14382.081191816773},{"$f":"Calculations!AH348","v":6435.9576021437833},{"$f":"Calculations!AI348","v":6435.9576021437833},{"$f":"Calculations!AJ348","v":6435.9576021437833},{"$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,{"$f":"Calculations!J349","v":"USD 000s"},"Row 349",null,null,5868610.652560601,null,null,null,null,null,{"$f":"Calculations!T349","v":0},{"$f":"Calculations!U349","v":0},{"$f":"Calculations!V349","v":0},{"$f":"Calculations!W349","v":297789.25813097582},{"$f":"Calculations!X349","v":297789.25813097582},{"$f":"Calculations!Y349","v":639466.47175854037},{"$f":"Calculations!Z349","v":639466.47175854037},{"$f":"Calculations!AA349","v":639466.47175854037},{"$f":"Calculations!AB349","v":498440.92327554838},{"$f":"Calculations!AC349","v":498440.92327554838},{"$f":"Calculations!AD349","v":498440.92327554838},{"$f":"Calculations!AE349","v":520983.27513801388},{"$f":"Calculations!AF349","v":520983.27513801388},{"$f":"Calculations!AG349","v":520983.27513801388},{"$f":"Calculations!AH349","v":98786.70859411369},{"$f":"Calculations!AI349","v":98786.70859411369},{"$f":"Calculations!AJ349","v":98786.70859411369},{"$f":"Calculations!AK349","v":0},{"$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,{"$f":"T291","v":0.63573616961270574},{"$f":"U291","v":0.63573616961270574},0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270585,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270585,0.63573616961270574]
[]
[null,null,null,"Calculation",null,"Placement Specs 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$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Edible Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$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$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Stockfood Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$111","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L111:P111)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$111","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$111","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$111","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$111","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,{"$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'!N115","v":0}]
[null,null,null,null,null,"NZD fixed costs",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N116","v":144311.37653817411}]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N117","v":0}]
[null,null,null,null,null,"Sales support cost across all volume",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N118","v":0}]
[]
[null,null,null,null,null,"GDT fees schedule thresholds"]
[null,null,null,null,null,"Base threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N121","v":0}]
[null,null,null,null,null,"2nd level threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N122","v":50000}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N123","v":250000}]
[]
[null,null,null,null,null,"Base threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N125","v":0}]
[null,null,null,null,null,"2nd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N126","v":30}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N127","v":20}]
[null,null,null,null,null,"Commission costs beyond 3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N128","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'!V130","v":8.3333333333333329E-2},{"$f":"'Data Input'!W130","v":8.3333333333333329E-2},{"$f":"'Data Input'!X130","v":8.3333333333333329E-2},{"$f":"'Data Input'!Y130","v":8.3333333333333329E-2},{"$f":"'Data Input'!Z130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AA130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AB130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AC130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AD130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AE130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AF130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AG130","v":8.3333333333333329E-2},{"$f":"'Data Input'!AH130","v":0},{"$f":"'Data Input'!AI130","v":0},{"$f":"'Data Input'!AJ130","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":2845855.4234774155},null,null,null,null,null,{"$f":"T333","v":0},{"$f":"U333","v":0},0,133436.14867320546,133436.14867320546,306670.95759407047,306670.95759407047,306670.95759407047,250584.20679873464,250584.20679873464,250584.20679873464,253586.55449071457,253586.55449071457,253586.55449071457,48819.32316014891,48819.32316014891,48819.32316014891,0,0,0,0,0]
[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":0.63573616961270563},{"$f":"U292","v":0.63573616961270574},{"$f":"V292","v":0.63573616961270574},{"$f":"W292","v":0.63573616961270563},0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,2.4634776572492347]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(T291)","v":"Row 291"},null,null,{"$f":"IFERROR(N511/N512,\"\")","v":""},null,null,null,null,null,{"$f":"T291","v":0.63573616961270574},{"$f":"U291","v":0.63573616961270574},0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270585,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270585,0.63573616961270574]
[]
[null,null,null,"CALCULATIONS",null,"Sales Commission"]
[null,null,null,null,null,"Commission - Fixed USD Commission ",null,null,null,"USD 000s",null,null,null,{"$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,{"$f":"N473","v":144311.37653817411},null,null,null,null,null,null,null,{"$f":"$N497*V487","v":12025.948044847843},12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,0,0,0]
[]
[null,null,null,null,null,"Annual Production Sold on GDT",null,null,null,"MT",null,null,null,{"$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":144311.37653817411},null,null,null,null,null,null,null,{"$f":"V512+V497+V495","v":12025.948044847843},12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Commission",{"$f":"F517","v":"Commission"},{"$f":"G517&J517","v":"CommissionDebit"},{"$f":"E517&F517","v":"1Commission"},"Debit",null,null,null,{"$f":"N514","v":144311.37653817411},null,null,null,null,null,{"$f":"T514","v":0},{"$f":"U514","v":0},12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,12025.948044847843,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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":-144311.37653817411},null,null,null,null,null,{"$f":"-T517","v":0},{"$f":"-U517","v":0},-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"'Data Input'!N31","v":1482585.7080999999},null,null,null,null,null,{"$f":"'Data Input'!T31","v":14913.131600000008},{"$f":"'Data Input'!U31","v":19030.044499999989},{"$f":"'Data Input'!V31","v":91896.8964000001},{"$f":"'Data Input'!W31","v":166274.22930000033},{"$f":"'Data Input'!X31","v":200564.08249999979},{"$f":"'Data Input'!Y31","v":188167.15819999983},{"$f":"'Data Input'!Z31","v":173968.60109999948},{"$f":"'Data Input'!AA31","v":161402.50400000013},{"$f":"'Data Input'!AB31","v":130738.87569999986},{"$f":"'Data Input'!AC31","v":138233.52640000021},{"$f":"'Data Input'!AD31","v":121187.2426},{"$f":"'Data Input'!AE31","v":76209.415799999959}]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"N241","v":8.2221825412837575},null,null,null,null,null,{"$f":"T241","v":8.2221825412837575},8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575]
[]
[null,null,null,"CALCULATIONS",null,"Aggregate Commodity Milk Payments Amount",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T530:AE530)","v":12190090.325096698},null,null,null,null,null,{"$f":"T528*T526","v":122618.49027738717},{"$f":"U528*U526","v":156468.49964775291},755593.05717824295,1367137.0652158749,1649074.4975400935,1547144.7229950174,1430401.5946959739,1327080.8505082829,1074958.9012476061,1136581.287386169,996423.6303320392,626607.72807219415]
[]
[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":12190090.325096698},null,null,null,null,null,{"$f":"T530","v":122618.49027738717},156468.49964775291,755593.05717824295,1367137.0652158749,1649074.4975400935,1547144.7229950174,1430401.5946959739,1327080.8505082829,1074958.9012476061,1136581.287386169,996423.6303320392,626607.72807219415]
[null,null,null,null,{"$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":-12190090.325096698},null,null,null,null,null,{"$f":"-T533","v":-122618.49027738717},{"$f":"-U533","v":-156468.49964775291},-755593.05717824295,-1367137.0652158749,-1649074.4975400935,-1547144.7229950174,-1430401.5946959739,-1327080.8505082829,-1074958.9012476061,-1136581.287386169,-996423.6303320392,-626607.72807219415]
[]
[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":1480305.6963999998},null,null,null,null,null,{"$f":"T21","v":14913.131600000008},19023.382599999986,91740.647400000104,166274.22930000033,200558.41309999977,188167.15819999983,173968.60109999948,161356.94830000013,129957.86049999986,137733.00330000019,120726.3256,75885.995399999956]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F138","v":"By Product Diversion (Transport Cost)"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N138","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F139","v":"Farm Milk Collection"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N139","v":414714.62770893204}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T547:AE547)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T142","v":4.1339484661116865E-2},{"$f":"'Data Input'!U142","v":4.6249145357160584E-2},{"$f":"'Data Input'!V142","v":6.2829863893432078E-2},{"$f":"'Data Input'!W142","v":0.10249575535357698},{"$f":"'Data Input'!X142","v":0.13365315019486501},{"$f":"'Data Input'!Y142","v":0.1259140977600649},{"$f":"'Data Input'!Z142","v":0.11014017678808588},{"$f":"'Data Input'!AA142","v":0.10144143568645328},{"$f":"'Data Input'!AB142","v":7.6729035401349871E-2},{"$f":"'Data Input'!AC142","v":7.4888766820144004E-2},{"$f":"'Data Input'!AD142","v":6.6802603180710116E-2},{"$f":"'Data Input'!AE142","v":5.7516484903040691E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Fixed Collection Costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N544:N545)","v":414714.62770893204},null,null,null,null,null,{"$f":"$N549*T547","v":17144.088990914188},{"$f":"$N549*U547","v":19180.197098651133},{"$f":"$N549*V547","v":26056.463613567554},{"$f":"$N549*W547","v":42506.489023204456},55427.916425189418,52218.418175871389,45676.742412466992,42069.247234967042,31820.653350936278,31057.467051397041,27704.016708075716,23852.927623690928]
[]
[null,null,null,null,null,"Collection Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T551:AE551)","v":414714.62770893204},null,null,null,null,null,{"$f":"T549","v":17144.088990914188},{"$f":"U549","v":19180.197098651133},26056.463613567554,42506.489023204456,55427.916425189418,52218.418175871389,45676.742412466992,42069.247234967042,31820.653350936278,31057.467051397041,27704.016708075716,23852.927623690928]
[]
[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":414714.62770893204},null,null,null,null,null,{"$f":"T551","v":17144.088990914188},{"$f":"U551","v":19180.197098651133},26056.463613567554,42506.489023204456,55427.916425189418,52218.418175871389,45676.742412466992,42069.247234967042,31820.653350936278,31057.467051397041,27704.016708075716,23852.927623690928,0,0,0,0,0,0,0,0,{"$f":"AN551","v":0},{"$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,{"$f":"-N554","v":-414714.62770893204},null,null,null,null,null,{"$f":"-T554","v":-17144.088990914188},{"$f":"-U554","v":-19180.197098651133},-26056.463613567554,-42506.489023204456,-55427.916425189418,-52218.418175871389,-45676.742412466992,-42069.247234967042,-31820.653350936278,-31057.467051397041,-27704.016708075716,-23852.927623690928,0,0,0,0,0,0,0,0,{"$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":1480305.6963999998},null,null,null,null,null,{"$f":"T21","v":14913.131600000008},19023.382599999986,91740.647400000104,166274.22930000033,200558.41309999977,188167.15819999983,173968.60109999948,161356.94830000013,129957.86049999986,137733.00330000019,120726.3256,75885.995399999956]
[null,null,null,null,null,"Production",null,null,null,"MT",null,null,null,{"$f":"SUM(T565:AM565)","v":2845855.4234774169},null,null,null,null,null,{"$f":"T206","v":28157.718774412904},36277.110705193671,177318.4847709522,321412.53769932175,387219.11437292449,362564.35876810882,334779.18136617431,310743.48846502451,248023.48003733921,262274.90242052608,231177.63505372318,145907.41104371619]
[]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T568:AE568)","v":258199.35931732951},null,null,null,null,null,{"$f":"Calculations!T305","v":67.904349000008068},{"$f":"Calculations!U305","v":812.25003070082846},{"$f":"Calculations!V305","v":17873.776434747288},{"$f":"Calculations!W305","v":30214.755968201767},{"$f":"Calculations!X305","v":32690.541960006653},{"$f":"Calculations!Y305","v":31387.502563341663},{"$f":"Calculations!Z305","v":32843.767134610818},{"$f":"Calculations!AA305","v":33839.60484530533},{"$f":"Calculations!AB305","v":25147.880072363045},{"$f":"Calculations!AC305","v":15895.116399355898},{"$f":"Calculations!AD305","v":19698.392188927595},{"$f":"Calculations!AE305","v":17727.867370768632}]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T569:AE569)","v":150753.01804258602},null,null,null,null,null,{"$f":"Calculations!T306","v":4905.1966150855797},{"$f":"Calculations!U306","v":6015.3085795797515},{"$f":"Calculations!V306","v":8396.8313078780629},{"$f":"Calculations!W306","v":12881.775005955964},{"$f":"Calculations!X306","v":16406.017856219747},{"$f":"Calculations!Y306","v":16384.288774162538},{"$f":"Calculations!Z306","v":17515.901253828015},{"$f":"Calculations!AA306","v":16275.382948845256},{"$f":"Calculations!AB306","v":12912.014554760503},{"$f":"Calculations!AC306","v":11428.578054743961},{"$f":"Calculations!AD306","v":13506.810395846331},{"$f":"Calculations!AE306","v":14124.912695680316}]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T570:AE570)","v":642724.49837641988},null,null,null,null,null,{"$f":"Calculations!T307","v":9786.4239187458697},{"$f":"Calculations!U307","v":14251.78429750977},{"$f":"Calculations!V307","v":43629.900427541477},{"$f":"Calculations!W307","v":68547.216397253549},{"$f":"Calculations!X307","v":76607.308702449925},{"$f":"Calculations!Y307","v":73857.173981085914},{"$f":"Calculations!Z307","v":80951.715672968858},{"$f":"Calculations!AA307","v":82163.45015949849},{"$f":"Calculations!AB307","v":54703.54043933643},{"$f":"Calculations!AC307","v":29227.163543436887},{"$f":"Calculations!AD307","v":49967.088285036785},{"$f":"Calculations!AE307","v":59031.732551555993}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T571:AE571)","v":63792.576191729349},null,null,null,null,null,{"$f":"Calculations!T308","v":919.33106314852898},{"$f":"Calculations!U308","v":1220.406397089713},{"$f":"Calculations!V308","v":3903.0788134798686},{"$f":"Calculations!W308","v":6147.9766488175801},{"$f":"Calculations!X308","v":7130.2752534895699},{"$f":"Calculations!Y308","v":6962.3050233521344},{"$f":"Calculations!Z308","v":7416.3663346808371},{"$f":"Calculations!AA308","v":7467.8846367649039},{"$f":"Calculations!AB308","v":5902.3785782976393},{"$f":"Calculations!AC308","v":4690.0833081483797},{"$f":"Calculations!AD308","v":6038.5071289427606},{"$f":"Calculations!AE308","v":5993.983005517438}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T572:AE572)","v":1730385.9715493522},null,null,null,null,null,{"$f":"Calculations!T309","v":12478.862828432917},{"$f":"Calculations!U309","v":13977.361400313614},{"$f":"Calculations!V309","v":103514.89778730553},{"$f":"Calculations!W309","v":203620.81367909288},{"$f":"Calculations!X309","v":254384.97060075862},{"$f":"Calculations!Y309","v":233973.08842616659},{"$f":"Calculations!Z309","v":196051.43097008576},{"$f":"Calculations!AA309","v":170997.16587461051},{"$f":"Calculations!AB309","v":149357.6663925816},{"$f":"Calculations!AC309","v":201033.96111484093},{"$f":"Calculations!AD309","v":141966.83705496971},{"$f":"Calculations!AE309","v":49028.915420193807}]
[]
[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":0.63573616961270574},{"$f":"U326","v":0.63573616961270574},0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270585,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270585,0.63573616961270574]
[]
[null,null,null,null,null,"Rework - downgrade adjustment"]
[null,null,null,null,null,"Rework Volume as % of Production Volume"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"'Data Input'!L158","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"'Data Input'!M158","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N158","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!O158","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!P158","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,{"$f":"SUM(T593:AE593)","v":258199.35931732951},null,null,null,null,null,{"$f":"T568+T585","v":67.904349000008068},812.25003070082846,17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T594:AE594)","v":150753.01804258602},null,null,null,null,null,{"$f":"T569+T586","v":4905.1966150855797},6015.3085795797515,8396.8313078780629,12881.775005955964,16406.017856219747,16384.288774162538,17515.901253828015,16275.382948845256,12912.014554760503,11428.578054743961,13506.810395846331,14124.912695680316]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T595:AE595)","v":642724.49837641988},null,null,null,null,null,{"$f":"T570+T587","v":9786.4239187458697},14251.78429750977,43629.900427541477,68547.216397253549,76607.308702449925,73857.173981085914,80951.715672968858,82163.45015949849,54703.54043933643,29227.163543436887,49967.088285036785,59031.732551555993]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T596:AE596)","v":63792.576191729349},null,null,null,null,null,{"$f":"T571+T588","v":919.33106314852898},1220.406397089713,3903.0788134798686,6147.9766488175801,7130.2752534895699,6962.3050233521344,7416.3663346808371,7467.8846367649039,5902.3785782976393,4690.0833081483797,6038.5071289427606,5993.983005517438]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T597:AE597)","v":1730385.9715493522},null,null,null,null,null,{"$f":"T572+T589","v":12478.862828432917},13977.361400313614,103514.89778730553,203620.81367909288,254384.97060075862,233973.08842616659,196051.43097008576,170997.16587461051,149357.6663925816,201033.96111484093,141966.83705496971,49028.915420193807]
[]
[]
[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$159","v":"Packaging costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L159","v":234.33603427872143},{"$f":"'Data Input'!M159","v":234.33603427872143},{"$f":"'Data Input'!N159","v":234.33603427872143},{"$f":"'Data Input'!O159","v":234.33603427872143},{"$f":"'Data Input'!P159","v":234.33603427872143}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD / MT",null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD / MT",null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD / MT",null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD / MT",null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD / MT",null,null,null,{"$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,{"$f":"'Data Input'!$F$165","v":"Laboratory"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L165","v":0},{"$f":"'Data Input'!M165","v":0},{"$f":"'Data Input'!N165","v":0},{"$f":"'Data Input'!O165","v":0},{"$f":"'Data Input'!P165","v":0}]
[]
[null,null,null,null,null,"Fixed Opex"]
[null,null,null,null,null,{"$f":"'Data Input'!F169","v":"Wages & ERE"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N169","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F170","v":"Repairs & Maintenance"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N170","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F171","v":"Energy"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N171","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'!F180","v":"Staff Costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N180","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F181","v":"Other"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N181","v":428903.89019883919}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N617:N618)","v":428903.89019883919}]
[]
[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'!T184","v":9.5396727597124489E-2},{"$f":"'Data Input'!U184","v":9.5450260954676416E-2},{"$f":"'Data Input'!V184","v":8.7594211936481842E-2},{"$f":"'Data Input'!W184","v":8.0416366862336205E-2},{"$f":"'Data Input'!X184","v":8.1815261523539309E-2},{"$f":"'Data Input'!Y184","v":7.7620947727201239E-2},{"$f":"'Data Input'!Z184","v":7.8792516442383276E-2},{"$f":"'Data Input'!AA184","v":7.4726571938996969E-2},{"$f":"'Data Input'!AB184","v":7.2466176213384845E-2},{"$f":"'Data Input'!AC184","v":7.8328968522840464E-2},{"$f":"'Data Input'!AD184","v":8.2003432178712074E-2},{"$f":"'Data Input'!AE184","v":9.5388558102322898E-2}]
[]
[null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Lactose shortfall",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T624:AE624)","v":363785.44708571804},null,null,null,null,null,{"$f":"T232","v":3807.965802505521},{"$f":"U232","v":4821.2557631913814},20868.81775184807,33611.575840111997,41768.155429906707,39579.04049117033,38585.663248706718,37812.894597179235,33417.725603387647,41963.045120409282,40797.351943228168,26751.955494073009]
[null,null,null,null,null,"Lactose Price (FAS)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T625:AE625,T624:AE624)/N624","v":1536.2927185868516},null,null,null,null,null,{"$f":"'Data Input'!T96","v":1316.0344639230716},{"$f":"'Data Input'!U96","v":1335.2960963007304},{"$f":"'Data Input'!V96","v":1334.9558685942291},{"$f":"'Data Input'!W96","v":1415.7571968985205},{"$f":"'Data Input'!X96","v":1467.6409893730793},{"$f":"'Data Input'!Y96","v":1527.2284685475588},{"$f":"'Data Input'!Z96","v":1604.5457398838018},{"$f":"'Data Input'!AA96","v":1668.9209096825793},{"$f":"'Data Input'!AB96","v":1673.3901655409202},{"$f":"'Data Input'!AC96","v":1634.4942018246427},{"$f":"'Data Input'!AD96","v":1521.4959151332223},{"$f":"'Data Input'!AE96","v":1444.3279145546649}]
[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'!T186","v":0},{"$f":"'Data Input'!U186","v":0},{"$f":"'Data Input'!V186","v":0},{"$f":"'Data Input'!W186","v":0},{"$f":"'Data Input'!X186","v":0},{"$f":"'Data Input'!Y186","v":0},{"$f":"'Data Input'!Z186","v":0},{"$f":"'Data Input'!AA186","v":0},{"$f":"'Data Input'!AB186","v":0},{"$f":"'Data Input'!AC186","v":0},{"$f":"'Data Input'!AD186","v":0},{"$f":"'Data Input'!AE186","v":0}]
[]
[null,null,null,null,null,"Lactose Price (CIF)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T628:AE628,T624:AE624)/N624","v":1536.2927185868516},null,null,null,null,null,{"$f":"T625+T626","v":1316.0344639230716},{"$f":"U625+U626","v":1335.2960963007304},1334.9558685942291,1415.7571968985205,1467.6409893730793,1527.2284685475588,1604.5457398838018,1668.9209096825793,1673.3901655409202,1634.4942018246427,1521.4959151332223,1444.3279145546649]
[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":0.63573616961270563},0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574]
[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":0.63573616961270563},0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574]
[]
[]
[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,{"$f":"'Data Input'!T188","v":0},{"$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,"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'!T189","v":0},{"$f":"'Data Input'!U189","v":0},{"$f":"'Data Input'!V189","v":0},{"$f":"'Data Input'!W189","v":0},{"$f":"'Data Input'!X189","v":0},{"$f":"'Data Input'!Y189","v":0},{"$f":"'Data Input'!Z189","v":0},{"$f":"'Data Input'!AA189","v":0},{"$f":"'Data Input'!AB189","v":0},{"$f":"'Data Input'!AC189","v":0},{"$f":"'Data Input'!AD189","v":0},{"$f":"'Data Input'!AE189","v":0}]
[]
[null,null,null,null,null,"Butter",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!L166","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!M166","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!N166","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!O166","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!P166","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$159","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T653:AE653)","v":60505.41391572963},null,null,null,null,null,{"$f":"$N602*T$593/1000","v":15.912435854940153},190.33945103720188,4188.4698873031439,7080.4060902877318,7660.5719613300998,7355.2228766066892,7696.4781410985051,7929.8388010078579,5893.0544866744422,3724.798541423731,4616.0431072202355,4154.2781358850652]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$165","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$166","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":60505.41391572963},null,null,null,null,null,{"$f":"SUM(T653:T659)","v":15.912435854940153},{"$f":"SUM(U653:U659)","v":190.33945103720188},4188.4698873031439,7080.4060902877318,7660.5719613300998,7355.2228766066892,7696.4781410985051,7929.8388010078579,5893.0544866744422,3724.798541423731,4616.0431072202355,4154.2781358850652]
[]
[null,null,null,null,null,"Variable Costs - AMF"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T664:AE664)","v":35326.864403648149},null,null,null,null,null,{"$f":"$O602*T$594/1000","v":1149.4643221365627},1409.6035575014876,1967.680149195555,3018.6640693664735,3844.5211627324265,3839.429255814623,4104.6068366397412,3813.9086965999204,3025.7502853117071,2678.1276587935245,3165.1323839172369,3309.97602563889]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$165","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$166","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":35326.864403648149},null,null,null,null,null,{"$f":"SUM(T664:T671)","v":1149.4643221365627},{"$f":"SUM(U664:U670)","v":1409.6035575014876},1967.680149195555,3018.6640693664735,3844.5211627324265,3839.429255814623,4104.6068366397412,3813.9086965999204,3025.7502853117071,2678.1276587935245,3165.1323839172369,3309.97602563889]
[]
[null,null,null,null,null,"Variable Costs - SMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T675:AE675)","v":150613.5100833108},null,null,null,null,null,{"$f":"$P602*T$595/1000","v":2293.3117708893315},3339.7066136741932,10224.057842165561,16063.082851377741,17951.852918097899,17307.397253761239,18969.90401886214,19253.857073034258,12819.010727559766,6848.9775979846245,11709.08931317028,13833.262102733741]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$165","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$166","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":150613.5100833108},null,null,null,null,null,{"$f":"SUM(T675:T682)","v":2293.3117708893315},{"$f":"SUM(U675:U681)","v":3339.7066136741932},10224.057842165561,16063.082851377741,17951.852918097899,17307.397253761239,18969.90401886214,19253.857073034258,12819.010727559766,6848.9775979846245,11709.08931317028,13833.262102733741]
[]
[null,null,null,null,null,"Variable Costs - BMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T686:AE686)","v":14948.899321193039},null,null,null,null,null,{"$f":"$Q602*T$596/1000","v":215.43239552746709},285.98519530238588,914.63201062816984,1440.6924667220953,1670.880426218451,1631.5189486111603,1737.9218756273242,1749.9944702304776,1383.1399888499466,1099.0555228683181,1415.0398135602343,1404.606207047008]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$165","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$166","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":14948.899321193039},null,null,null,null,null,{"$f":"SUM(T686:T693)","v":215.43239552746709},{"$f":"SUM(U686:U692)","v":285.98519530238588},914.63201062816984,1440.6924667220953,1670.880426218451,1631.5189486111603,1737.9218756273242,1749.9944702304776,1383.1399888499466,1099.0555228683181,1415.0398135602343,1404.606207047008]
[]
[null,null,null,null,null,"Variable Costs - WMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T697:AE697)","v":405491.78634440777},null,null,null,null,null,{"$f":"$R602*T$597/1000","v":2924.2472275231189},3275.3994402299686,24257.270636244371,47715.693974165057,59611.565190690912,54828.325669732498,45941.914848198408,40070.797723956945,34999.883231561842,47109.501202994521,33267.945594555043,11489.241604555071]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$161","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$162","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$163","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$164","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$165","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$166","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":405491.78634440777},null,null,null,null,null,{"$f":"SUM(T697:T704)","v":2924.2472275231189},{"$f":"SUM(U697:U703)","v":3275.3994402299686},24257.270636244371,47715.693974165057,59611.565190690912,54828.325669732498,45941.914848198408,40070.797723956945,34999.883231561842,47109.501202994521,33267.945594555043,11489.241604555071]
[]
[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":666886.47406828939},null,null,null,null,null,{"$f":"T653+T664+T675+T686+T697","v":6598.3681519314205},{"$f":"U653+U664+U675+U686+U697","v":8501.0342577452375},41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,78450.825720426117,72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"F688","v":"Water"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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":666886.47406828939},null,null,null,null,null,{"$f":"SUM(T713:T720)","v":6598.3681519314205},{"$f":"SUM(U713:U720)","v":8501.0342577452375},41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,78450.825720426117,72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"SUM(T731:AE731)","v":428903.89019883919},null,null,null,null,null,{"$f":"$N618*T$621","v":40916.027578645655},40938.988243955078,37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N730:N731)","v":428903.89019883919},null,null,null,null,null,{"$f":"SUM(T730:T731)","v":40916.027578645655},40938.988243955078,37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295]
[]
[null,null,null,null,null,"Opex to Model"]
[null,null,null,null,null,"Variable",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T735:AO735)","v":666886.47406828939},null,null,null,null,null,{"$f":"T721","v":6598.3681519314205},{"$f":"U721","v":8501.0342577452375},41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,{"$f":"Z721","v":78450.825720426117},72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,{"$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":428903.89019883919},null,null,null,null,null,{"$f":"T732","v":40916.027578645655},{"$f":"U732","v":40938.988243955078},37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295,{"$f":"AF732","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N735:N737)","v":1095790.3642671285},null,null,null,null,null,{"$f":"SUM(T735:T737)","v":47514.395730577075},49440.022501700318,79121.608783995456,109809.43203483212,125830.27560415119,118253.82044564356,112245.2425411203,104868.91417068867,89201.86360571305,95056.059838773421,89344.841283529298,75103.887726404064,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bought-in Lactose",null,"USD Cost",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T740:AE740)","v":558880.93348565104},null,null,null,null,null,{"$f":"T624*T628/1000","v":5011.4142335377428},{"$f":"U624*U628/1000","v":6437.8039998568502},27858.950728453008,47585.830394738994,61300.656959436834,{"$f":"Y624*Y628/1000","v":60446.237395911878},61912.461586303347,63106.730448855851,55920.893379453904,68588.353940214845,62073.004329874086,38638.596089013678]
[null,null,null,null,null,"NZD Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T741:AE741)","v":879108.28453590209},null,null,null,null,null,{"$f":"T740/T630","v":7882.8521532615123},10126.534099481549,43821.56004341368,74851.538530092716,96424.680377681769,95080.695869067975,97387.036550116041,99265.597059391555,87962.422231727425,107888.07876386722,97639.56700416989,60777.721853630792]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Packaging",{"$f":"F744","v":"Packaging"},{"$f":"G744&J744","v":"PackagingDebit"},{"$f":"E744&F744","v":"1Packaging"},"Debit",null,null,null,{"$f":"SUM(T744:AE744)","v":666886.47406828939},null,null,null,null,null,{"$f":"T714","v":6598.3681519314205},8501.0342577452375,41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,78450.825720426117,72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"T726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Site Overheads","Site Overheads","Site OverheadsDebit","1Site Overheads","Debit",null,null,null,428903.89019883919,null,null,null,null,null,{"$f":"T732","v":40916.027578645655},40938.988243955078,37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295,0,0,0,0,0,0,0,0,0,0]
[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":879108.28453590209},null,null,null,null,null,{"$f":"T741","v":7882.8521532615123},10126.534099481549,43821.56004341368,74851.538530092716,96424.680377681769,95080.695869067975,97387.036550116041,99265.597059391555,87962.422231727425,107888.07876386722,97639.56700416989,60777.721853630792,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Trade Creditors",{"$f":"F756","v":"Trade Creditors"},{"$f":"G756&J756","v":"Trade CreditorsCredit"},{"$f":"E756&F756","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N744:N755)","v":-1974898.6488030306},null,null,null,null,null,{"$f":"-SUM(T744:T755)","v":-55397.247883838587},-59566.556601181866,-122943.16882740913,-184660.97056492482,-222254.95598183296,-213334.51631471154,-209632.27909123636,-204134.51123008021,-177164.28583744046,-202944.13860264065,-186984.40828769919,-135881.60958003486,0,0,0,0,0,0,0,0,0,0]
[]
[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":258199.35931732951},null,null,null,null,null,{"$f":"T328","v":0},0,0,11730.589443900501,11730.589443900501,29046.858965476789,29046.858965476789,29046.858965476789,24495.682888838386,24495.682888838386,24495.682888838386,18521.491892674654,18521.491892674654,18521.491892674654,6182.0263961863429,6182.0263961863429,6182.0263961863429]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,150753.01804258599,null,null,null,null,null,{"$f":"T329","v":0},0,0,7038.3201624612793,7038.3201624612793,14169.121575254518,14169.121575254518,14169.121575254518,12152.203528510981,12152.203528510981,12152.203528510981,17190.349619387543,17190.349619387543,17190.349619387543,2047.1178494014432,2047.1178494014432,2047.1178494014432]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,642724.49837641965,null,null,null,null,null,{"$f":"T330","v":0},0,0,32435.254765530048,32435.254765530048,75647.729320488841,75647.729320488841,75647.729320488841,58632.919414382464,58632.919414382464,58632.919414382464,51182.926114019974,51182.926114019974,51182.926114019974,7154.4214328952803,7154.4214328952803,7154.4214328952803]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,63792.576191729357,null,null,null,null,null,{"$f":"T331","v":0},0,0,901.58445073529936,901.58445073529936,7243.6254043099734,7243.6254043099734,7243.6254043099734,5805.2844435560037,5805.2844435560037,5805.2844435560037,5068.2478044141526,5068.2478044141526,5068.2478044141526,2545.9781111394523,2545.9781111394523,2545.9781111394523]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,1730385.9715493517,null,null,null,null,null,{"$f":"T332","v":0},0,0,81330.399850578338,81330.399850578338,180563.62232854037,180563.62232854037,180563.62232854037,149498.11652344681,149498.11652344681,149498.11652344681,161623.53906021826,161623.53906021826,161623.53906021826,30889.779370526394,30889.779370526394,30889.779370526394]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2845855.4234774155,null,null,null,null,null,{"$f":"SUM(T765:T769)","v":0},{"$f":"SUM(U765:U769)","v":0},0,133436.14867320546,133436.14867320546,306670.95759407047,306670.95759407047,306670.95759407047,250584.20679873464,250584.20679873464,250584.20679873464,253586.55449071457,253586.55449071457,253586.55449071457,48819.32316014891,48819.32316014891,48819.32316014891]
[]
[null,null,null,null,null,"Lactose",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T772:AE772)","v":363785.44708571804},null,null,null,null,null,{"$f":"T232","v":3807.965802505521},4821.2557631913814,20868.81775184807,33611.575840111997,41768.155429906707,39579.04049117033,38585.663248706718,37812.894597179235,33417.725603387647,41963.045120409282,40797.351943228168,26751.955494073009]
[]
[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},{"$f":"U983","v":67.904349000008068},880.15437970083656,18753.930814448126,37238.097338749394,58198.049854855555,60538.693452720428,64335.601621854454,69128.347501683005,69780.544685207657,61179.978195725169,56382.687495814374,55589.062973908345,37067.571081233691,18546.079188559037,12364.052792372695,6182.026396186352]
[null,null,null,null,null,"Closing Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K992)","v":"Row 992"},null,null,null,null,null,null,null,null,{"$f":"T992","v":67.904349000008068},{"$f":"U992","v":880.15437970083656},18753.930814448126,37238.097338749394,58198.049854855555,60538.693452720428,64335.601621854454,69128.347501683005,69780.544685207657,61179.978195725169,56382.687495814374,55589.062973908345,37067.571081233691,18546.079188559037,12364.052792372695,6182.026396186352,9.0949470177292824E-12]
[]
[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":0.63573616961270563},0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270563,0.63573616961270574,0.63573616961270574,0.63573616961270563,0.63573616961270574]
[]
[null,null,null,null,null,"Freight Costs"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N197","v":0}]
[null,null,null,null,null,"Other (Excl Lactose)",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N198","v":0}]
[null,null,null,null,null,"Lactose",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N199","v":0}]
[]
[null,null,null,null,null,"Variable Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F202","v":"Kotahi Fees"},null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N202","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F203","v":"Complaints"},null,null,null,"% of revenue",null,null,null,{"$f":"'Data Input'!N203","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F204","v":"Supply chain admin etc (excl depn & amortisation)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N204","v":100.89475399947315}]
[null,null,null,null,null,{"$f":"'Data Input'!F205","v":"Pallets & Recycling"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N205","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F206","v":"Port 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":"Dry Storage Costs"},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 (Butter) per month"},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 (Inbound)"},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 Costs (Outbound)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N210","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F211","v":"Cool Storage Write-off Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N211","v":0}]
[]
[null,null,null,null,null,"Fixed Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F214","v":"Group Supply Chain Overheads"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N214","v":0}]
[]
[null,null,null,null,null,"Supply Chain - Fixed Cost Phasing",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T216","v":7.6953534817243138E-2},{"$f":"'Data Input'!U216","v":6.0801683793737481E-2},{"$f":"'Data Input'!V216","v":7.4777106246033689E-2},{"$f":"'Data Input'!W216","v":8.3793814692579863E-2},{"$f":"'Data Input'!X216","v":8.6736513030659629E-2},{"$f":"'Data Input'!Y216","v":9.0835983354165872E-2},{"$f":"'Data Input'!Z216","v":8.5740603334824014E-2},{"$f":"'Data Input'!AA216","v":9.658340315506099E-2},{"$f":"'Data Input'!AB216","v":8.3423515101155907E-2},{"$f":"'Data Input'!AC216","v":9.4030691832163213E-2},{"$f":"'Data Input'!AD216","v":8.158029806015836E-2},{"$f":"'Data Input'!AE216","v":8.4742852582218212E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Inland Freight"]
[null,null,null,null,null,"Butter Production Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T803:AE803)","v":258199.35931732951},null,null,null,null,null,{"$f":"T305","v":67.904349000008068},812.25003070082846,17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"Butter Sales Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T804:AJ804)","v":258199.35931732951},null,null,null,null,null,{"$f":"T765","v":0},{"$f":"U765","v":0},0,11730.589443900501,11730.589443900501,29046.858965476789,29046.858965476789,29046.858965476789,24495.682888838386,24495.682888838386,24495.682888838386,18521.491892674654,{"$f":"AF765","v":18521.491892674654},{"$f":"AG765","v":18521.491892674654},{"$f":"AH765","v":6182.0263961863429},{"$f":"AI765","v":6182.0263961863429},{"$f":"AJ765","v":6182.0263961863429}]
[null,null,null,null,null,"Sales Volume of Other Product",null,null,null,"MT",null,null,null,{"$f":"SUM(T805:AJ805)","v":2587656.0641600871},null,null,null,null,null,{"$f":"SUM(T766:T769)","v":0},{"$f":"SUM(U766:U769)","v":0},0,121705.55922930496,121705.55922930496,277624.09862859373,277624.09862859373,277624.09862859373,226088.52390989626,226088.52390989626,226088.52390989626,235065.06259803992,{"$f":"SUM(AF766:AF769)","v":235065.06259803992},{"$f":"SUM(AG766:AG769)","v":235065.06259803992},{"$f":"SUM(AH766:AH769)","v":42637.296763962571},{"$f":"SUM(AI766:AI769)","v":42637.296763962571},{"$f":"SUM(AJ766:AJ769)","v":42637.296763962571}]
[null,null,null,null,null,"Lactose purchases",null,null,null,"MT",null,null,null,{"$f":"SUM(T806:AJ806)","v":363785.44708571804},null,null,null,null,null,{"$f":"T772","v":3807.965802505521},{"$f":"U772","v":4821.2557631913814},20868.81775184807,33611.575840111997,41768.155429906707,39579.04049117033,38585.663248706718,37812.894597179235,33417.725603387647,41963.045120409282,40797.351943228168,26751.955494073009]
[]
[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$776)","v":33.952174500004034},{"$f":"AVERAGE(U$775:U$776)","v":474.02936435042233},9817.0425970744818,27996.01407659876,47718.073596802475,59368.371653787995,62437.147537287441,66731.974561768729,69454.446093445324,65480.261440466413,58781.332845769772,55985.875234861363,46328.317027571014,27806.825134896364,15455.065990465866,9273.039594279524,3091.0131980931806]
[]
[null,null,null,null,null,"Cool Storage Costs (Butter) NZD / MT"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD / MT",null,null,null,{"$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$787*U358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD 000s",null,null,null,287131.88286982052,null,null,null,null,null,{"$f":"$N788*T$770/1000","v":0},{"$f":"$N788*U$770/1000","v":0},0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,{"$f":"$N788*AF$770/1000","v":25585.553032914639},25585.553032914639,4925.6136006640063,4925.6136006640063,4925.6136006640063]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total variable costs",null,null,null,"NZD 000s",null,null,null,287131.88286982052,null,null,null,null,null,{"$f":"SUM(T831:T837)","v":0},{"$f":"SUM(U831:U837)","v":0},0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,25585.553032914639,25585.553032914639,4925.6136006640063,4925.6136006640063,4925.6136006640063]
[null,null,null,null,null,"Fixed Costs","MT",null,null,"NZD 000s",null,null,null,{"$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,{"$f":"SUM(T840:AJ840)","v":287131.88286982052},null,null,null,null,null,{"$f":"SUM(T838:T839,T811)","v":0},0,0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,{"$f":"SUM(AF838:AF839,AF811)","v":25585.553032914639},{"$f":"SUM(AG838:AG839,AG811)","v":25585.553032914639},{"$f":"SUM(AH838:AH839,AH811)","v":4925.6136006640063},{"$f":"SUM(AI838:AI839,AI811)","v":4925.6136006640063},{"$f":"SUM(AJ838:AJ839,AJ811)","v":4925.6136006640063}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Variable supply chain costs",{"$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,{"$f":"N838+N811","v":287131.88286982052},null,null,null,null,null,{"$f":"T838+T811","v":0},0,0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,{"$f":"AF838+AF811","v":25585.553032914639},{"$f":"AG838+AG811","v":25585.553032914639},{"$f":"AH838+AH811","v":4925.6136006640063},{"$f":"AI838+AI811","v":4925.6136006640063},{"$f":"AJ838+AJ811","v":4925.6136006640063}]
[null,null,null,null,1,"Fixed supply chain costs",{"$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,{"$f":"-SUM(N843:N844)","v":-287131.88286982052},null,null,null,null,null,{"$f":"-SUM(T843:T844)","v":0},0,0,-13463.007395020191,-13463.007395020191,-30941.490825236604,-30941.490825236604,-30941.490825236604,-25282.631901111439,-25282.631901111439,-25282.631901111439,-25585.553032914639,{"$f":"-SUM(AF843:AF844)","v":-25585.553032914639},{"$f":"-SUM(AG843:AG844)","v":-25585.553032914639},{"$f":"-SUM(AH843:AH844)","v":-4925.6136006640063},{"$f":"-SUM(AI843:AI844)","v":-4925.6136006640063},{"$f":"-SUM(AJ843:AJ844)","v":-4925.6136006640063}]
[]
[null,null,null,"ADMINISTRATION COSTS"]
[]
[null,null,null,"COMMENT",null,"Includes provisions for corporate overhead costs, manufacturing overhead costs, IS costs, insurance costs etc."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Initial Annual Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N227","v":372173.6764058164}]
[]
[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'!T229","v":6.937075959807662E-2},{"$f":"'Data Input'!U229","v":0.1615095108192266},{"$f":"'Data Input'!V229","v":7.5611021555459443E-2},{"$f":"'Data Input'!W229","v":7.7147339524357608E-2},{"$f":"'Data Input'!X229","v":8.5907561151825684E-2},{"$f":"'Data Input'!Y229","v":7.3030739760961014E-2},{"$f":"'Data Input'!Z229","v":8.1793128576426052E-2},{"$f":"'Data Input'!AA229","v":7.2536664362531617E-2},{"$f":"'Data Input'!AB229","v":6.6967951897662734E-2},{"$f":"'Data Input'!AC229","v":7.8718726910486758E-2},{"$f":"'Data Input'!AD229","v":7.6755651925024135E-2},{"$f":"'Data Input'!AE229","v":8.065094391796164E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Administration","MT",null,null,"NZD",null,null,null,{"$f":"SUM(T857:AE857)","v":372173.6764058164},null,null,null,null,null,{"$f":"$N$853*T855","v":25817.970634680249},{"$f":"$N$853*U855","v":60109.588416096543},28140.431869094769,28712.208975707919,31972.532864932455,27180.118907473294,30441.249367022123,26996.237050018157,24923.708859121009,29297.03799626133,28566.433161861412,30016.158303547101]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Administration",{"$f":"F860","v":"Administration"},{"$f":"G860&J860","v":"AdministrationDebit"},{"$f":"E860&F860","v":"1Administration"},"Debit",null,null,null,{"$f":"N857","v":372173.6764058164},null,null,null,null,null,{"$f":"T857","v":25817.970634680249},{"$f":"U857","v":60109.588416096543},28140.431869094769,28712.208975707919,31972.532864932455,27180.118907473294,30441.249367022123,26996.237050018157,24923.708859121009,29297.03799626133,28566.433161861412,30016.158303547101]
[null,null,null,null,{"$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":-372173.6764058164},null,null,null,null,null,{"$f":"-T860","v":-25817.970634680249},-60109.588416096543,-28140.431869094769,-28712.208975707919,-31972.532864932455,-27180.118907473294,-30441.249367022123,-26996.237050018157,-24923.708859121009,-29297.03799626133,-28566.433161861412,-30016.158303547101]
[]
[null,null,null,"MISCELLANEOUS COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Miscellaneous costs1",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs2",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs3",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[]
[null,null,null,"CALCULATIONS",null,"Miscellaneous costs","MT",null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$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'!N261","v":25},null,null,null,null,null,{"$f":"$N891","v":25},{"$f":"$N891","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,null,"Debtor Days - AMF",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N262","v":25},null,null,null,null,null,{"$f":"$N892","v":25},{"$f":"$N892","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,null,"Debtor Days - SMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N263","v":25},null,null,null,null,null,{"$f":"$N893","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,null,"Debtor Days - BMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N264","v":25},null,null,null,null,null,{"$f":"$N894","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,null,null,"Debtor Days - WMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N265","v":24.934000000000001},null,null,null,null,null,{"$f":"$N895","v":24.934000000000001},24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001,24.934000000000001]
[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":1309475.1416619257},null,null,null,null,null,{"$f":"T345-T446","v":0},0,0,65718.562665555088,65718.562665555088,153658.61725021046,153658.61725021046,153658.61725021046,117598.74004215986,117598.74004215986,117598.74004215986,89479.220040698361,89479.220040698361,89479.220040698361,31942.761443869804,31942.761443869804,31942.761443869804,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - AMF",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K346)&\" & \"&ROW(K447)","v":"Rows 346 & 447"},null,null,{"$f":"SUM(T897:AO897)","v":811152.52913779567},null,null,null,null,null,{"$f":"T346-T447","v":0},0,0,39493.36937096934,39493.36937096934,79810.385189857043,79810.385189857043,79810.385189857043,67966.879256623026,67966.879256623026,67966.879256623026,85934.297937813812,85934.297937813812,85934.297937813812,10343.70108099173,10343.70108099173,10343.70108099173,0,0,0,0,0]
[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":2083422.3033698057},null,null,null,null,null,{"$f":"T347-T448","v":0},0,0,125970.2784378948,125970.2784378948,265797.03357257566,265797.03357257566,265797.03357257566,179005.80283429241,179005.80283429241,179005.80283429241,146012.06076980775,146012.06076980775,146012.06076980775,19679.018321329437,19679.018321329437,19679.018321329437,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - BMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K348)&\" & \"&ROW(K449)","v":"Rows 348 & 449"},null,null,{"$f":"SUM(T899:AO899)","v":200098.01926542982},null,null,null,null,null,{"$f":"T348-T449","v":0},0,0,3213.0488108858231,3213.0488108858231,25568.307740820732,25568.307740820732,25568.307740820732,18170.960679771437,18170.960679771437,18170.960679771437,14382.081191816773,14382.081191816773,14382.081191816773,6435.9576021437833,6435.9576021437833,6435.9576021437833,0,0,0,0,0]
[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":5868610.652560601},null,null,null,null,null,{"$f":"T349-T450","v":0},0,0,297789.25813097582,297789.25813097582,639466.47175854037,639466.47175854037,639466.47175854037,498440.92327554838,498440.92327554838,498440.92327554838,520983.27513801388,520983.27513801388,520983.27513801388,98786.70859411369,98786.70859411369,98786.70859411369,0,0,0,0,0]
[]
[null,null,null,null,null,"Days in month's sales",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T12","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[]
[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,{"$f":"T377","v":0},0,0,837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[null,null,null,null,null,"Downgrade adjustment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$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},0,0,837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[null,null,null,null,null,"Weighted Average Debtor Days",null,null,null,"Days",null,null,null,{"$f":"N891","v":25},null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(T891:T895,T896:T900)/SUM(T896:T900),U909)","v":24.963069028892335},{"$f":"IFERROR(SUMPRODUCT(U891:U895,U896:U900)/SUM(U896:U900),V909)","v":24.963069028892335},{"$f":"IFERROR(SUMPRODUCT(V891:V895,V896:V900)/SUM(V896:V900),W909)","v":24.963069028892335},24.963069028892335,24.963069028892335,{"$f":"IFERROR(SUMPRODUCT(Y891:Y895,Y896:Y900)/SUM(Y896:Y900),1)","v":24.963750959740153},24.963750959740153,24.963750959740153,24.962667130994323,24.962667130994323,24.962667130994323,24.95986781051089,24.95986781051089,24.95986781051089,24.961002482038655,24.961002482038655,24.961002482038655,{"$f":"IFERROR(SUMPRODUCT(AK891:AK895,AK896:AK900)/SUM(AK896:AK900),AJ909)","v":24.961002482038655},{"$f":"IFERROR(SUMPRODUCT(AL891:AL895,AL896:AL900)/SUM(AL896:AL900),AK909)","v":24.961002482038655},{"$f":"IFERROR(SUMPRODUCT(AM891:AM895,AM896:AM900)/SUM(AM896:AM900),AL909)","v":24.961002482038655},24.961002482038655,24.961002482038655]
[null,null,null,null,null,"First date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T911-T902+1","v":"2022-06-25T23:06:49.164"},{"$f":"U911-U902+1","v":"2022-07-25T23:06:49.164"},"2022-08-25T23:06:49.164","2022-09-25T23:06:49.164","2022-10-25T23:06:49.164","2022-11-25T23:07:48.083","2022-12-25T23:07:48.083","2023-01-25T23:07:48.083","2023-02-25T23:06:14.440","2023-03-25T23:06:14.440","2023-04-25T23:06:14.440","2023-05-25T23:02:12.579","2023-06-25T23:02:12.579","2023-07-25T23:02:12.579","2023-08-25T23:03:50.614","2023-09-25T23:03:50.614","2023-10-25T23:03:50.614","2023-11-25T23:03:50.614","2023-12-25T23:03:50.614",{"$f":"AM911-AM902+1","v":"2024-01-25T23:03:50.614"},"2024-02-25T23:03:50.614","2024-03-25T23:03:50.614"]
[null,null,null,null,null,"Last date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T909","v":"2022-07-24T23:06:49.164"},{"$f":"U9+U909","v":"2022-08-24T23:06:49.164"},"2022-09-24T23:06:49.164","2022-10-24T23:06:49.164","2022-11-24T23:06:49.164","2022-12-24T23:07:48.083","2023-01-24T23:07:48.083","2023-02-24T23:07:48.083","2023-03-24T23:06:14.440","2023-04-24T23:06:14.440","2023-05-24T23:06:14.440","2023-06-24T23:02:12.579","2023-07-24T23:02:12.579","2023-08-24T23:02:12.579","2023-09-24T23:03:50.614","2023-10-24T23:03:50.614","2023-11-24T23:03:50.614","2023-12-24T23:03:50.614","2024-01-24T23:03:50.614","2024-02-24T23:03:50.614","2024-03-24T23:03:50.614","2024-04-24T23:03:50.614"]
[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$9-T910+1)","v":5.0369309711095411},{"$f":"MAX(0,U$9-U910+1)","v":6.0369309711095411},6.0369309711095411,5.0369309711095411,6.0369309711095411,5.0362490402621916,6.0362490402621916,6.0362490402621916,3.0373328690038761,6.0373328690038761,5.0373328690038761,6.0401321894896682,5.0401321894896682,6.0401321894896682,6.0389975179641624,5.0389975179641624,6.0389975179641624,5.0389975179641624,6.0389975179641624,{"$f":"MAX(0,AM$9-AM910+1)","v":6.0389975179641624},4.0389975179641624,6.0389975179641624]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 1",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T911-T$9,U902,T902-T912,U$9-T910+1))","v":24.963069028890459},{"$f":"MAX(0,MIN(U911-U$9,V902,U902-U912,V$9-U910+1))","v":24.963069028890459},24.963069028890459,24.963069028890459,24.963069028890459,24.963750959737808,24.963750959737808,24.963750959737808,24.962667130996124,24.962667130996124,24.962667130996124,24.959867810510332,24.959867810510332,24.959867810510332,24.961002482035838,24.961002482035838,24.961002482035838,24.961002482035838,24.961002482035838,{"$f":"MAX(0,MIN(AM911-AM$9,AN902,AM902-AM912,AN$9-AM910+1))","v":24.961002482035838},24.961002482035838,24.961002482035838]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 2",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$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":0.1678976990369847},{"$f":"U912/U902","v":0.19473970874546906},0.19473970874546906,0.1678976990369847,0.19473970874546906,0.16787496800873972,0.19471771097619972,0.19471771097619972,0.10847617389299558,0.19475267319367343,0.16791109563346254,0.19484297385450541,0.16800440631632227,0.19484297385450541,0.19480637154723104,0.16796658393213876,0.19480637154723104,0.16796658393213876,0.19480637154723104,0.19480637154723104,0.13927577648152284,0.19480637154723104]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T913/T902","v":0.8321023009630153},{"$f":"U913/U902","v":0.80526029125453091},0.80526029125453091,0.8321023009630153,0.80526029125453091,0.83212503199126031,0.80528228902380028,0.80528228902380028,0.89152382610700442,0.8052473268063266,0.83208890436653749,0.80515702614549456,0.8319955936836777,0.80515702614549456,0.80519362845276898,0.8320334160678613,0.80519362845276898,0.8320334160678613,0.80519362845276898,0.80519362845276898,0.86072422351847711,0.80519362845276898]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+V917*V908+W916*W908+U918*U908+T908*T919","v":140549.74407345074},{"$f":"+W917*W908+X916*X908+V918*V908+U908*U919","v":859585.22657659405},981545.57107008807,1880581.7573159882,1831421.3838443444,1625168.2203327396,1505669.7459309837,1348878.6654307768,1415937.2842035554,1311543.8975399274,1383885.3576497296,1136352.7704379135,255925.11557614637,270041.9601820269,211752.66908820797,0,0,0,0]
[]
[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},{"$f":"V925","v":0},696565.62367492006,674095.76484669687,1523971.5776209533,1474811.2041493095,1474811.2041493095,1235726.3124168871,1116139.8950862205,1153344.5582557614,1085121.9016470346,1121292.6317019358,1085121.901647035,211752.66908820812,218811.09139114837,211752.66908820806,0,0,{"$f":"AM925","v":0},{"$f":"AN925","v":0}]
[null,null,null,null,null,"Additions",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T908","v":0},{"$f":"U908","v":0},{"$f":"V908","v":0},{"$f":"W908","v":837115.36774837086},{"$f":"X908","v":837115.36774837086},1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,{"$f":"AN908","v":0},{"$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":-140549.74407345074},{"$f":"-X920","v":-859585.22657659405},-981545.57107008807,-1880581.7573159882,-1831421.3838443444,-1625168.2203327396,-1505669.7459309837,-1348878.6654307768,-1415937.2842035554,-1311543.8975399274,-1383885.3576497296,-1136352.7704379135,-255925.11557614637,-270041.9601820269,-211752.66908820797,0,0,{"$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},{"$f":"W922+W908-W920","v":696565.62367492006},{"$f":"X922+X908-X920","v":674095.76484669687},{"$f":"Y922+Y908-Y920","v":1523971.5776209533},1474811.2041493095,1474811.2041493095,1235726.3124168871,1116139.8950862205,1153344.5582557614,1085121.9016470346,1121292.6317019358,1085121.901647035,211752.66908820812,218811.09139114837,211752.66908820806,0,0,0,{"$f":"AN922+AN908-AN920","v":0},{"$f":"AO922+AO908-AO920","v":0}]
[null,{"$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":16158839.369252469},null,null,null,null,null,{"$f":"T920","v":0},{"$f":"U920","v":0},0,{"$f":"W920","v":140549.74407345074},859585.22657659405,981545.57107008807,{"$f":"Z920","v":1880581.7573159882},1831421.3838443444,1625168.2203327396,1505669.7459309837,1348878.6654307768,1415937.2842035554,1311543.8975399274,1383885.3576497296,1136352.7704379135,255925.11557614637,270041.9601820269,211752.66908820797,0,0,{"$f":"AN920","v":0},{"$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,{"$f":"-N929","v":-16158839.369252469},null,null,null,null,null,{"$f":"-T929","v":0},0,0,-140549.74407345074,-859585.22657659405,-981545.57107008807,-1880581.7573159882,-1831421.3838443444,-1625168.2203327396,-1505669.7459309837,-1348878.6654307768,-1415937.2842035554,-1311543.8975399274,-1383885.3576497296,-1136352.7704379135,-255925.11557614637,-270041.9601820269,-211752.66908820797,0,0,{"$f":"-AN929","v":0},{"$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,{"$f":"N241","v":8.2221825412837575},null,null,null,null,null,{"$f":"T241","v":8.2221825412837575},8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575,8.2221825412837575]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"N251","v":7.3623099569902006},null,null,null,null,null,{"$f":"T251","v":7.3623099569902006},7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006,7.3623099569902006]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"N252","v":9.3193796923926584},null,null,null,null,null,{"$f":"T252","v":9.3193796923926584},9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584,9.3193796923926584]
[]
[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":258199.35931732951},null,null,null,null,null,{"$f":"T201","v":67.904349000008068},812.25003070082846,17873.776434747288,30214.755968201767,32690.541960006653,31387.502563341663,32843.767134610818,33839.60484530533,25147.880072363045,15895.116399355898,19698.392188927595,17727.867370768632]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K202)","v":"Row 202"},null,null,{"$f":"SUM(T947:AM947)","v":150753.01804258602},null,null,null,null,null,{"$f":"T202","v":4905.1966150855797},6015.3085795797515,8396.8313078780629,12881.775005955964,16406.017856219747,16384.288774162538,17515.901253828015,16275.382948845256,12912.014554760503,11428.578054743961,13506.810395846331,14124.912695680316]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K203)","v":"Row 203"},null,null,{"$f":"SUM(T948:AM948)","v":642724.49837641988},null,null,null,null,null,{"$f":"T203","v":9786.4239187458697},14251.78429750977,43629.900427541477,68547.216397253549,76607.308702449925,73857.173981085914,80951.715672968858,82163.45015949849,54703.54043933643,29227.163543436887,49967.088285036785,59031.732551555993]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K204)","v":"Row 204"},null,null,{"$f":"SUM(T949:AM949)","v":63792.576191729349},null,null,null,null,null,{"$f":"T204","v":919.33106314852898},1220.406397089713,3903.0788134798686,6147.9766488175801,7130.2752534895699,6962.3050233521344,7416.3663346808371,7467.8846367649039,5902.3785782976393,4690.0833081483797,6038.5071289427606,5993.983005517438]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K205)","v":"Row 205"},null,null,{"$f":"SUM(T950:AM950)","v":1730385.9715493522},null,null,null,null,null,{"$f":"T205","v":12478.862828432917},13977.361400313614,103514.89778730553,203620.81367909288,254384.97060075862,233973.08842616659,196051.43097008576,170997.16587461051,149357.6663925816,201033.96111484093,141966.83705496971,49028.915420193807]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N946:N950)","v":2845855.4234774169},null,null,null,null,null,{"$f":"SUM(T946:T950)","v":28157.718774412904},{"$f":"SUM(U946:U950)","v":36277.110705193671},{"$f":"SUM(V946:V950)","v":177318.4847709522},321412.53769932175,387219.11437292449,362564.35876810882,334779.18136617431,310743.48846502451,248023.48003733921,262274.90242052608,231177.63505372318,145907.41104371619]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":258199.35931732951},null,null,null,null,null,{"$f":"T328","v":0},0,0,11730.589443900501,11730.589443900501,29046.858965476789,29046.858965476789,29046.858965476789,24495.682888838386,24495.682888838386,24495.682888838386,18521.491892674654,18521.491892674654,18521.491892674654,6182.0263961863429,6182.0263961863429,6182.0263961863429,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,{"$f":"SUM(T955:AM955)","v":150753.01804258599},null,null,null,null,null,{"$f":"T329","v":0},0,0,7038.3201624612793,7038.3201624612793,14169.121575254518,14169.121575254518,14169.121575254518,12152.203528510981,12152.203528510981,12152.203528510981,17190.349619387543,17190.349619387543,17190.349619387543,2047.1178494014432,2047.1178494014432,2047.1178494014432,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,{"$f":"SUM(T956:AM956)","v":642724.49837641965},null,null,null,null,null,{"$f":"T330","v":0},0,0,32435.254765530048,32435.254765530048,75647.729320488841,75647.729320488841,75647.729320488841,58632.919414382464,58632.919414382464,58632.919414382464,51182.926114019974,51182.926114019974,51182.926114019974,7154.4214328952803,7154.4214328952803,7154.4214328952803,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,{"$f":"SUM(T957:AM957)","v":63792.576191729357},null,null,null,null,null,{"$f":"T331","v":0},0,0,901.58445073529936,901.58445073529936,7243.6254043099734,7243.6254043099734,7243.6254043099734,5805.2844435560037,5805.2844435560037,5805.2844435560037,5068.2478044141526,5068.2478044141526,5068.2478044141526,2545.9781111394523,2545.9781111394523,2545.9781111394523,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,{"$f":"SUM(T958:AM958)","v":1730385.9715493517},null,null,null,null,null,{"$f":"T332","v":0},0,0,81330.399850578338,81330.399850578338,180563.62232854037,180563.62232854037,180563.62232854037,149498.11652344681,149498.11652344681,149498.11652344681,161623.53906021826,161623.53906021826,161623.53906021826,30889.779370526394,30889.779370526394,30889.779370526394,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N954:N958)","v":2845855.4234774164},null,null,null,null,null,{"$f":"SUM(T954:T958)","v":0},0,0,133436.14867320546,133436.14867320546,306670.95759407047,306670.95759407047,306670.95759407047,250584.20679873464,250584.20679873464,250584.20679873464,253586.55449071457,253586.55449071457,253586.55449071457,48819.32316014891,48819.32316014891,48819.32316014891,0,0,0,{"$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,{"$f":"N551","v":414714.62770893204},null,null,null,null,null,{"$f":"T551","v":17144.088990914188},19180.197098651133,26056.463613567554,42506.489023204456,55427.916425189418,52218.418175871389,45676.742412466992,42069.247234967042,31820.653350936278,31057.467051397041,27704.016708075716,23852.927623690928,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Variable opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K735)","v":"Row 735"},null,null,{"$f":"N735","v":666886.47406828939},null,null,null,null,null,{"$f":"T735","v":6598.3681519314205},8501.0342577452375,41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,78450.825720426117,72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Ingredients",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K741)","v":"Row 741"},null,null,{"$f":"N741","v":879108.28453590209},null,null,null,null,null,{"$f":"T741","v":7882.8521532615123},10126.534099481549,43821.56004341368,74851.538530092716,96424.680377681769,95080.695869067975,97387.036550116041,99265.597059391555,87962.422231727425,107888.07876386722,97639.56700416989,60777.721853630792,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"N737","v":428903.89019883919},null,null,null,null,null,{"$f":"T737","v":40916.027578645655},40938.988243955078,37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Supply Chain",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K840)","v":"Row 840"},null,null,{"$f":"N840","v":287131.88286982052},null,null,null,null,null,{"$f":"T840","v":0},0,0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,25585.553032914639,25585.553032914639,4925.6136006640063,4925.6136006640063,4925.6136006640063,0,0,0,0,0]
[null,null,null,null,null,"Administration",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K857)","v":"Row 857"},null,null,{"$f":"N857","v":372173.6764058164},null,null,null,null,null,{"$f":"T857","v":25817.970634680249},60109.588416096543,28140.431869094769,28712.208975707919,31972.532864932455,27180.118907473294,30441.249367022123,26996.237050018157,24923.708859121009,29297.03799626133,28566.433161861412,30016.158303547101,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"N1196","v":255278.14480384669},null,null,null,null,null,{"$f":"$N969/12","v":21273.178733653891},{"$f":"$N969/12","v":21273.178733653891},21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891,21273.178733653891]
[]
[null,null,null,null,null,{"$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":0.83145595000000005},5.3502749999999998E-3]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"J60","v":"%"},null,null,null,null,null,null,null,null,null,1.0019598439999999,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"J61","v":"%"},null,null,null,null,null,null,null,null,null,8.7754516650392269E-3,0.3278981520013205]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"J62","v":"%"},null,null,null,null,null,null,null,null,null,7.8134058374763254E-2,0.30550988267723128]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"J63","v":"%"},null,null,null,null,null,null,null,null,null,0.26211102450139928,0.24194517934269283]
[]
[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,{"$f":"SUM(T961:T969)/T206*1000","v":4248.6569029802831},4414.0648948279731,1118.9653650606247,904.1833177160612,889.39718783859144,951.41101052784541,1009.5160011158436,1047.2131425228006,1130.7980141236631,1181.4109982519419,1253.6276215692444,1621.6409131058424]
[]
[null,null,null,null,null,"Volumes"]
[null,null,null,null,null,"Opening Inventory"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T992","v":67.904349000008068},{"$f":"U992","v":880.15437970083656},{"$f":"V992","v":18753.930814448126},37238.097338749394,58198.049854855555,60538.693452720428,64335.601621854454,69128.347501683005,69780.544685207657,61179.978195725169,56382.687495814374,55589.062973908345,37067.571081233691,18546.079188559037,12364.052792372695,6182.026396186352,9.0949470177292824E-12,9.0949470177292824E-12,9.0949470177292824E-12,{"$f":"AM992","v":9.0949470177292824E-12},9.0949470177292824E-12]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T993","v":4905.1966150855797},10920.505194665331,{"$f":"V993","v":19317.336502543396},25160.791346038081,34528.48903979655,36743.656238704571,40090.435917278068,42196.697290868804,42956.508317118329,42232.882843351304,43587.489710686656,40522.052786979431,23331.703167591888,6141.3535482043444,4094.2356988029014,2047.1178494014582,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,9786.4239187458697,24038.20821625564,{"$f":"V994","v":67668.10864379711},103780.07027552063,147952.12421244051,146161.56887303758,151465.5552255176,157981.27606452725,154051.89708948121,124646.14121853563,115980.31008918997,123829.11652672599,72646.190412706026,21463.264298686052,14308.842865790772,7154.4214328954913,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,919.33106314852898,2139.737460238242,{"$f":"V995","v":6042.8162737181101},11289.20847180039,17517.89927455466,17236.578893596823,17409.319823967689,17633.579056422623,17730.673191164256,16615.472055756632,16848.69474114339,17774.429942246676,12706.182137832522,7637.9343334183695,5091.9562222789173,2545.978111139465,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,12478.862828432917,{"$f":"U996","v":26456.224228746531},{"$f":"V996","v":129971.12201605206},252261.53584456659,425316.10659474687,478725.57269237313,494213.38133391849,484646.9248799886,484506.47474912339,536042.31934051751,528511.03987204051,415916.41623201605,254292.87717179779,92669.338111579535,61779.558741053144,30889.77937052675,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U983:U987)","v":28157.718774412904},64434.829479606575,241753.31425055879,429729.70327667508,683512.66897639411,739406.07015043253,767514.29392253631,771586.82479349035,769026.09803209477,780716.7936538863,761310.22190887481,653631.07846187649,400044.52397116192,146457.96948044735,97638.646320298431,48819.323160149521,6.0435922932811081E-10,6.0435922932811081E-10,6.0435922932811081E-10,{"$f":"SUM(AN983:AN987)","v":6.0435922932811081E-10},{"$f":"SUM(AO983:AO987)","v":6.0435922932811081E-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,{"$f":"T983+T946-T954","v":67.904349000008068},880.15437970083656,18753.930814448126,37238.097338749394,58198.049854855555,60538.693452720428,64335.601621854454,69128.347501683005,69780.544685207657,61179.978195725169,56382.687495814374,55589.062973908345,37067.571081233691,18546.079188559037,12364.052792372695,6182.026396186352,9.0949470177292824E-12,9.0949470177292824E-12,9.0949470177292824E-12,9.0949470177292824E-12,9.0949470177292824E-12,9.0949470177292824E-12]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T984+T947-T955","v":4905.1966150855797},10920.505194665331,19317.336502543396,25160.791346038081,34528.48903979655,36743.656238704571,40090.435917278068,42196.697290868804,42956.508317118329,42232.882843351304,43587.489710686656,40522.052786979431,23331.703167591888,6141.3535482043444,4094.2356988029014,2047.1178494014582,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11,1.5006662579253316E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T985+T948-T956","v":9786.4239187458697},24038.20821625564,67668.10864379711,103780.07027552063,147952.12421244051,146161.56887303758,151465.5552255176,157981.27606452725,154051.89708948121,124646.14121853563,{"$f":"AD985+AD948-AD956","v":115980.31008918997},123829.11652672599,72646.190412706026,21463.264298686052,14308.842865790772,7154.4214328954913,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10,2.1100277081131935E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T986+T949-T957","v":919.33106314852898},2139.737460238242,6042.8162737181101,11289.20847180039,17517.89927455466,17236.578893596823,17409.319823967689,17633.579056422623,17730.673191164256,16615.472055756632,16848.69474114339,17774.429942246676,12706.182137832522,7637.9343334183695,5091.9562222789173,2545.978111139465,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11,1.2732925824820995E-11]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T987+T950-T958","v":12478.862828432917},26456.224228746531,129971.12201605206,252261.53584456659,425316.10659474687,478725.57269237313,494213.38133391849,484646.9248799886,484506.47474912339,536042.31934051751,528511.03987204051,415916.41623201605,254292.87717179779,92669.338111579535,61779.558741053144,30889.77937052675,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10,3.5652192309498787E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUM(T992:T996),0)","v":28157.718774412904},{"$f":"MAX(SUM(U992:U996),0)","v":64434.829479606575},{"$f":"MAX(SUM(V992:V996),0)","v":241753.31425055879},429729.70327667508,683512.66897639411,739406.07015043253,767514.29392253631,771586.82479349035,769026.09803209477,780716.7936538863,761310.22190887481,653631.07846187649,400044.52397116192,146457.96948044735,97638.646320298431,48819.323160149521,6.0435922932811081E-10,6.0435922932811081E-10,6.0435922932811081E-10,6.0435922932811081E-10,{"$f":"MAX(SUM(AN992:AN996),0)","v":6.0435922932811081E-10},{"$f":"MAX(SUM(AO992:AO996),0)","v":6.0435922932811081E-10}]
[null,{"$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,{"$f":"MAX(T997,0)","v":28157.718774412904},{"$f":"MIN(T1000,U997-SUM(U1001:U1011))","v":28157.718774412904},{"$f":"MIN(U1000,V997-SUM(V1001:V1011))","v":28157.718774412904},{"$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,{"$f":"MIN(U997,U951)","v":36277.110705193671},{"$f":"MIN(U1001,V997-SUM(V1002:V1011))","v":36277.110705193671},{"$f":"MIN(V1001,W997-SUM(W1002:W1011))","v":0},0,0,0,0,0,0,0,0,{"$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,{"$f":"MIN(V997,V951)","v":177318.4847709522},{"$f":"MIN(V1002,W997-SUM(W1003:W1011))","v":108317.16557735333},{"$f":"MIN(W1002,X997-SUM(X1003:X1011))","v":0},0,0,0,0,0,0,0,{"$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,{"$f":"MIN(W997,W951)","v":321412.53769932175},{"$f":"MIN(W1003,X997-SUM(X1004:X1011))","v":296293.55460346962},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":387219.11437292449},{"$f":"MIN(X1004,Y997-SUM(Y1005:Y1011))","v":376841.7113823237},70170.753788253176,0,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1005:AF1011),AE1004)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1005:AL1011),AK1004)","v":0},{"$f":"MIN(AM997-SUM(AM1005:AM1011),AL1004)","v":0},{"$f":"MIN(AN997-SUM(AN1005:AN1011),AM1004)","v":0},{"$f":"MIN(AO997-SUM(AO1005:AO1011),AN1004)","v":0}]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MIN(Y997,Y951)","v":362564.35876810882},{"$f":"MIN(Y1005,Z997-SUM(Z1006:Z1011))","v":362564.35876810882},126064.15496229148,0,0,0,0,{"$f":"MIN(AF997-SUM(AF1006:AF1011),AE1005)","v":0},0,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1006:AL1011),AK1005)","v":0},{"$f":"MIN(AM997-SUM(AM1006:AM1011),AL1005)","v":0},{"$f":"MIN(AN997-SUM(AN1006:AN1011),AM1005)","v":0},{"$f":"MIN(AO997-SUM(AO1006:AO1011),AN1005)","v":0}]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(Z997,Z951)","v":334779.18136617431},{"$f":"MIN(Z1006,AA997-SUM(AA1007:AA1011))","v":334779.18136617431},{"$f":"MIN(AA1006,AB997-SUM(AB1007:AB1011))","v":210259.12952973112},{"$f":"MIN(AB1006,AC997-SUM(AC1007:AC1011))","v":0},{"$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,{"$f":"MIN(AA997,AA951)","v":310743.48846502451},{"$f":"MIN(AA1007,AB997-SUM(AB1008:AB1011))","v":310743.48846502451},{"$f":"MIN(AB1007,AC997-SUM(AC1008:AC1011))","v":270418.41119602101},{"$f":"MIN(AC1007,AD997-SUM(AD1008:AD1011))","v":19834.204397286288},{"$f":"MIN(AD1007,AE997-SUM(AE1008:AE1011))","v":-1.1641532182693481E-10},{"$f":"MIN(AF997-SUM(AF1008:AF1011),AE1007)","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AL997-SUM(AL1008:AL1011),AK1007)","v":-1.1641532182693481E-10},{"$f":"MIN(AM997-SUM(AM1008:AM1011),AL1007)","v":-1.1641532182693481E-10},{"$f":"MIN(AN997-SUM(AN1008:AN1011),AM1007)","v":-1.1641532182693481E-10},{"$f":"MIN(AO997-SUM(AO1008:AO1011),AN1007)","v":-1.1641532182693481E-10}]
[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,{"$f":"MIN(AB997,AB951)","v":248023.48003733921},{"$f":"MIN(AB1008,AC997-SUM(AC1009:AC1011))","v":248023.48003733921},{"$f":"MIN(AC1008,AD997-SUM(AD1009:AD1011))","v":248023.48003733921},{"$f":"MIN(AD1008,AE997-SUM(AE1009:AE1011))","v":14271.129943911103},{"$f":"MIN(AF997-SUM(AF1009:AF1011),AE1008)","v":0},0,0,0,0,0,{"$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":262274.90242052608},{"$f":"MIN(AC1009,AD997-SUM(AD1010:AD1011))","v":262274.90242052608},{"$f":"MIN(AD1009,AE997-SUM(AE1010:AE1011))","v":262274.90242052608},{"$f":"MIN(AF997-SUM(AF1010:AF1011),AE1009)","v":22959.477873722557},0,0,0,0,0,{"$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":231177.63505372318},{"$f":"MIN(AD1010,AE997-SUM(AE1011:AE1011))","v":231177.63505372318},{"$f":"MIN(AF997-SUM(AF1011:AF1011),AE1010)","v":231177.63505372318},550.5584367311676,0,0,0,0,{"$f":"MIN(AL997-SUM(AL1011:AL1011),AK1010)","v":0},{"$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,{"$f":"MIN(AE997,AE951)","v":145907.41104371619},{"$f":"IF(AE1011=0,0,MIN(AE1011,AF997))","v":145907.41104371619},145907.41104371619,97638.646320298431,48819.323160149521,6.0435922932811081E-10,6.0435922932811081E-10,{"$f":"IF(AK1011=0,0,MIN(AK1011,AL997))","v":6.0435922932811081E-10},{"$f":"IF(AL1011=0,0,MIN(AL1011,AM997))","v":6.0435922932811081E-10},{"$f":"IF(AM1011=0,0,MIN(AM1011,AN997))","v":6.0435922932811081E-10},{"$f":"IF(AN1011=0,0,MIN(AN1011,AO997))","v":6.0435922932811081E-10}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1000:T1011)","v":28157.718774412904},64434.829479606575,241753.31425055879,429729.70327667508,683512.66897639411,739406.07015043253,767514.29392253631,771586.82479349035,769026.09803209477,780716.7936538863,761310.22190887481,653631.07846187637,400044.52397116181,146457.96948044724,97638.646320298314,48819.323160149404,4.87943907501176E-10,4.87943907501176E-10,4.87943907501176E-10,4.87943907501176E-10,{"$f":"SUM(AN1000:AN1011)","v":4.87943907501176E-10},{"$f":"SUM(AO1000:AO1011)","v":4.87943907501176E-10}]
[]
[null,null,null,null,null,"Cost of Sales for Current Month Sales - By Month of Production"]
[]
[null,null,null,null,null,"Total Sales",null,null,null,"MT",{"$f":"\"Row \"&ROW(K959)","v":"Row 959"},null,null,{"$f":"SUM(T1016:AO1016)","v":2845855.4234774155},null,null,null,null,null,{"$f":"T959","v":0},0,0,133436.14867320546,133436.14867320546,306670.95759407047,306670.95759407047,306670.95759407047,250584.20679873464,250584.20679873464,250584.20679873464,253586.55449071457,253586.55449071457,253586.55449071457,48819.32316014891,48819.32316014891,48819.32316014891,0,0,0,0,0]
[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":2845855.4234774169},null,null,null,null,null,{"$f":"T951","v":28157.718774412904},36277.110705193671,177318.4847709522,321412.53769932175,387219.11437292449,362564.35876810882,334779.18136617431,310743.48846502451,248023.48003733921,262274.90242052608,231177.63505372318,145907.41104371619,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sales by Month of Production"]
[null,null,null,null,null,"June",null,null,null,"MT",null,null,null,{"$f":"SUM(T1019:AO1019)","v":28157.718774412904},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$1017-W1000,0)))","v":28157.718774412904},{"$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,36277.110705193671,null,null,null,null,null,0,0,0,36277.110705193671,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,177318.4847709522,null,null,null,null,null,0,0,0,69001.319193598873,108317.16557735333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,321412.53769932175,null,null,null,null,null,0,0,0,0,25118.983095852134,296293.55460346962,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,387219.11437292449,null,null,null,null,null,0,0,0,0,0,10377.402990600793,306670.95759407053,70170.753788253176,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,362564.35876810882,null,null,null,null,null,0,0,0,0,0,0,0,236500.20380581735,126064.15496229148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,334779.18136617431,null,null,null,null,null,0,0,0,0,0,0,0,0,124520.05183644319,210259.12952973112,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"January",null,null,null,"MT",null,null,null,310743.48846502462,null,null,null,null,null,0,0,0,0,0,0,0,0,0,40325.077269003494,250584.20679873473,19834.204397286405,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,248023.48003733921,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,233752.3500934281,14271.129943911103,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,262274.90242052608,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,239315.42454680352,22959.477873722557,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,231177.63505372318,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,230627.07661699201,550.5584367311676,0,0,0,0,0,0,0]
[null,null,null,null,null,"May",null,null,null,"MT",null,null,null,145907.41104371558,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$1017-V1011,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,48268.764723417757,48819.32316014891,48819.323160148917,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2845855.4234774169,null,null,null,null,null,{"$f":"SUM(T1019:T1030)","v":0},0,0,133436.14867320546,133436.14867320546,306670.95759407041,306670.95759407053,306670.95759407053,250584.20679873467,250584.20679873461,250584.20679873473,253586.55449071451,253586.55449071462,253586.55449071457,48819.323160148924,48819.32316014891,48819.323160148917,0,0,0,{"$f":"SUM(AN1019:AN1030)","v":0},{"$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":214681.39359058166},null,null,null,null,null,{"$f":"T954*$T972","v":0},0,0,9753.4683901382632,9753.4683901382632,24151.183715656523,24151.183715656523,24151.183715656523,20367.081287237866,20367.081287237866,20367.081287237866,15399.804637041103,15399.804637041103,15399.804637041103,5140.0826301661928,5140.0826301661928,5140.0826301661928,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,151048.47044047865,null,null,null,null,null,{"$f":"T955*$T973","v":0},0,0,7052.1141720017577,7052.1141720017577,14196.89084315905,14196.89084315905,14196.89084315905,12176.019951683111,12176.019951683111,12176.019951683111,17224.040022947,17224.040022947,17224.040022947,2051.1298810358853,2051.1298810358853,2051.1298810358853,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,5640.1977694388552,null,null,null,null,null,{"$f":"T956*$T974","v":0},0,0,284.63401043814218,284.63401043814218,663.84299222192055,663.84299222192055,663.84299222192055,514.53035030105343,514.53035030105343,514.53035030105343,449.15329418885631,449.15329418885631,449.15329418885631,62.78327947569322,62.78327947569322,62.78327947569322,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,4984.3728720411145,null,null,null,null,null,{"$f":"T957*$T975","v":0},0,0,70.44445210353075,70.44445210353075,565.97385018527359,565.97385018527359,565.97385018527359,453.59043359490983,453.59043359490983,453.59043359490983,396.00276980786111,396.00276980786111,396.00276980786111,198.92760235663945,198.92760235663945,198.92760235663945,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,453553.23978564987,null,null,null,null,null,{"$f":"T958*$T976","v":0},0,0,21317.594427943539,21317.594427943539,47327.716036217447,47327.716036217447,47327.716036217447,39185.104482990209,39185.104482990209,39185.104482990209,42363.311406615729,42363.311406615729,42363.311406615729,8096.5517174308616,8096.5517174308616,8096.5517174308616,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,829907.6744581901,null,null,null,null,null,{"$f":"SUM(T1035:T1039)","v":0},0,0,38478.255452625235,38478.255452625235,86905.607437440223,86905.607437440223,86905.607437440223,72696.326505807141,72696.326505807141,72696.326505807141,75832.312130600549,75832.312130600549,75832.312130600549,15549.475110465271,15549.475110465271,15549.475110465271,0,0,0,{"$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":1381.4375771715245},null,null,null,null,null,{"$f":"T954*$U972","v":0},0,0,62.761879436964747,62.761879436964747,155.40868335151632,155.40868335151632,155.40868335151632,131.05863976807979,131.05863976807979,131.05863976807979,99.095075036079876,99.095075036079876,99.095075036079876,33.075541276855887,33.075541276855887,33.075541276855887,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,120.60241443406883,null,null,null,null,null,{"$f":"T955*$U973","v":0},0,0,5.6306561299690241,5.6306561299690241,11.335297260203614,11.335297260203614,11.335297260203614,9.7217628228087865,9.7217628228087865,9.7217628228087865,13.752279695510035,13.752279695510035,13.752279695510035,1.6376942795211546,1.6376942795211546,1.6376942795211546,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,210748.17526360368,null,null,null,null,null,{"$f":"T956*$U974","v":0},0,0,10635.460097309327,10635.460097309327,24804.7506472844,24804.7506472844,24804.7506472844,19225.625922418356,19225.625922418356,19225.625922418356,16782.786886807276,16782.786886807276,16782.786886807276,2345.9215664850017,2345.9215664850017,2345.9215664850017,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,19489.262468013563,null,null,null,null,null,{"$f":"T957*$U975","v":0},0,0,275.44295976775732,275.44295976775732,2212.9991474285521,2212.9991474285521,2212.9991474285521,1773.5717692587505,1773.5717692587505,1773.5717692587505,1548.3997921057028,1548.3997921057028,1548.3997921057028,777.82147403301292,777.82147403301292,777.82147403301292,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,418658.54421858769,null,null,null,null,null,{"$f":"T958*$U976","v":0},0,0,19677.498177861093,19677.498177861093,43686.497987044953,43686.497987044953,43686.497987044953,36170.348613660128,36170.348613660128,36170.348613660128,39104.036143925223,39104.036143925223,39104.036143925223,7473.6332096582219,7473.6332096582219,7473.6332096582219,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,650398.02194181061,null,null,null,null,null,{"$f":"SUM(T1043:T1047)","v":0},0,0,30656.793770505112,30656.793770505112,70870.991762369624,70870.991762369624,70870.991762369624,57310.326707928121,57310.326707928121,57310.326707928121,57548.070177569796,57548.070177569796,57548.070177569796,10632.089485732613,10632.089485732613,10632.089485732613,0,0,0,{"$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":1480305.6964000005},null,null,null,null,null,{"$f":"SUM(T1048,T1040)","v":0},{"$f":"SUM(U1048,U1040)","v":0},0,69135.049223130351,69135.049223130351,157776.59919980983,157776.59919980983,157776.59919980983,130006.65321373526,130006.65321373526,130006.65321373526,133380.38230817034,133380.38230817034,133380.38230817034,26181.564596197884,26181.564596197884,26181.564596197884,0,0,0,0,0]
[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,{"$f":"SUM(T1053:AO1053)","v":6110037.5350461472},null,null,null,null,null,{"$f":"T1040*$N942","v":0},0,0,283288.84324647527,283288.84324647527,639826.01895494782,639826.01895494782,639826.01895494782,535212.88847031456,535212.88847031456,535212.88847031456,558300.98666070914,558300.98666070914,558300.98666070914,114480.05543174977,114480.05543174977,114480.05543174977,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,6061306.1176568959,null,null,null,null,null,{"$f":"T1048*$N943","v":0},0,0,285702.30129871512,285702.30129871512,660473.68140995491,660473.68140995491,660473.68140995491,534096.69488625391,534096.69488625391,534096.69488625391,536312.31654923153,536312.31654923153,536312.31654923153,99084.478841038013,99084.478841038013,99084.478841038013,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,12171343.652703037,null,null,null,null,null,{"$f":"T1054+T1053","v":0},0,0,568991.14454519039,568991.14454519039,1300299.7003649026,1300299.7003649026,1300299.7003649026,1069309.5833565686,1069309.5833565686,1069309.5833565686,1094613.3032099407,1094613.3032099407,1094613.3032099407,213564.5342727878,213564.5342727878,213564.5342727878,0,0,0,0,0]
[]
[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,{"$f":"SUM(T1058:AO1058)","v":3238249.0337236244},null,null,null,null,null,{"$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$979,W1019:W1030)/1000","v":356972.09341380035},{"$f":"MMULT($T$979:$AE$979,X1019:X1030)/1000","v":143915.32219585654},{"$f":"MMULT($T$979:$AE$979,Y1019:Y1030)/1000","v":277133.32225615822},{"$f":"MMULT($T$979:$AE$979,Z1019:Z1030)/1000","v":272752.2872759343},{"$f":"MMULT($T$979:$AE$979,AA1019:AA1030)/1000","v":287418.56898072065},{"$f":"MMULT($T$979:$AE$979,AB1019:AB1030)/1000","v":245643.80985267632},{"$f":"MMULT($T$979:$AE$979,AC1019:AC1030)/1000","v":254488.90653030024},{"$f":"MMULT($T$979:$AE$979,AD1019:AD1030)/1000","v":262415.07466828631},{"$f":"MMULT($T$979:$AE$979,AE1019:AE1030)/1000","v":285097.33279870957},{"$f":"MMULT($T$979:$AE$979,AF1019:AF1030)/1000","v":298867.64001080184},{"$f":"MMULT($T$979:$AE$979,AG1019:AG1030)/1000","v":316245.05320296553},{"$f":"MMULT($T$979:$AE$979,AH1019:AH1030)/1000","v":78964.798964148416},{"$f":"MMULT($T$979:$AE$979,AI1019:AI1030)/1000","v":79167.411786633078},{"$f":"MMULT($T$979:$AE$979,AJ1019:AJ1030)/1000","v":79167.411786633093},{"$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":15409592.686426667},null,null,null,null,null,{"$f":"SUM(T1055,T1058)","v":0},{"$f":"SUM(U1055,U1058)","v":0},0,925963.23795899074,712906.46674104687,1577433.0226210607,1573051.987640837,1587718.2693456232,1314953.3932092448,1323798.4898868687,1331724.658024855,1379710.6360086503,1393480.9432207425,1410858.3564129062,292529.33323693625,292731.94605942088,292731.94605942088,0,0,0,0,0]
[]
[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":56.45947500693326},731.80959592081979,15593.067361561241,30961.837598982351,48389.114830216291,50335.25687649045,53492.21876532054,57477.175843941972,58019.44907275679,50868.456891705959,46879.720995385462,46219.85716458079,30820.052527539687,15420.247890498584,10280.165260332393,5140.0826301662,7.5620478128257686E-12,7.5620478128257686E-12,7.5620478128257686E-12,7.5620478128257686E-12,7.5620478128257686E-12,7.5620478128257686E-12]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$T973","v":4914.8100352404754},10941.907681248063,19355.195468583886,25210.102571992862,34596.159491870261,36815.668072922053,40169.006917567924,42279.396234874126,43040.696372204584,42315.652705394547,43672.914390871207,40601.469689001671,23377.429666054672,6153.389643107671,4102.2597620717861,2051.1298810359003,1.5036073296869288E-11,1.5036073296869288E-11,1.5036073296869288E-11,1.5036073296869288E-11,1.5036073296869288E-11,1.5036073296869288E-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":85.880290072538159},210.94613431590017,593.81821666826465,910.71699049720553,1298.3467147661515,1282.6337829316433,1329.1786587998595,1386.3570520854773,1351.8749768163395,1093.826187496913,1017.7796052839479,1086.6564268047941,637.50313261593783,188.34983842708152,125.56655895138829,62.783279475695068,1.8516446164440826E-12,1.8516446164440826E-12,1.8516446164440826E-12,1.8516446164440826E-12,1.8516446164440826E-12,1.8516446164440826E-12]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T995*$T975","v":71.831066953780322},167.18637162492246,472.1497594786602,882.07167374052358,1368.7445645212767,1346.7638614535065,1360.2608113908145,1377.7830953505279,1385.3694541422778,1298.2342635287364,1316.4568984430643,1388.7883466856417,992.7855768777805,596.78280706991939,397.85520471327987,198.92760235664045,9.9487516967809416E-13,9.9487516967809416E-13,9.9487516967809416E-13,9.9487516967809416E-13,9.9487516967809416E-13,9.9487516967809416E-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":3270.847520572981},6934.4680370354954,34066.863947223777,66120.529602515802,111480.04043649544,125479.25031341701,129538.77570373409,127031.3020017465,126994.48847405407,140502.60149844928,138528.57012116042,109016.27796552415,66652.966558908403,24289.655152292678,16193.103434861818,8096.5517174309553,9.3448326519636361E-11,9.3448326519636361E-11,9.3448326519636361E-11,9.3448326519636361E-11,9.3448326519636361E-11,9.3448326519636361E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1064:T1068)","v":8399.8283878467082},18986.317820145203,70081.094753515834,124085.25843772874,197132.40603786943,215259.57290721466,225889.44085681325,229552.01422799862,230791.87834997405,236078.77154657542,231415.44201114413,198313.04959259706,122480.73746199648,46648.425331395934,31098.950220930667,15549.475110465391,1.1889296741545359E-10,1.1889296741545359E-10,1.1889296741545359E-10,1.1889296741545359E-10,{"$f":"SUM(AN1064:AN1068)","v":1.1889296741545359E-10},{"$f":"SUM(AO1064:AO1068)","v":1.1889296741545359E-10}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$U972","v":0.36330694084601817},4.7090679738538928,100.33868718827144,199.23406123907742,311.37557118718729,323.89865811275376,344.21316096736734,369.855669429567,373.34510371564937,327.32970784113348,301.66288334166825,297.41677390272747,198.32169886664758,99.226623830567704,66.151082553711817,33.075541276855937,4.8660467655281538E-14,4.8660467655281538E-14,4.8660467655281538E-14,4.8660467655281538E-14,4.8660467655281538E-14,4.8660467655281538E-14]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$U973","v":3.9241572920684638},8.7364041557322647,15.453869202034717,20.128633076830464,27.62279123183724,29.394924990963659,32.072348733822459,33.757357832695043,34.365206653694663,33.786306274681046,34.869991768549326,32.417642229583549,18.665362534073513,4.9130828385634757,3.2753885590423213,1.6376942795211666,1.2005330063402653E-14,1.2005330063402653E-14,1.2005330063402653E-14,1.2005330063402653E-14,1.2005330063402653E-14,1.2005330063402653E-14]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T994*$U974","v":3208.9503176582916},7882.0840515331829,22188.247773725656,34029.293257910387,48513.228113929072,47926.108327082751,49665.275650301177,51801.768472368931,50513.332367938492,40871.239359653453,38029.729346785498,40603.338473069627,23820.551586262351,7037.7646994550751,4691.8431329700725,2345.9215664850708,6.9187418616189784E-11,6.9187418616189784E-11,6.9187418616189784E-11,6.9187418616189784E-11,6.9187418616189784E-11,6.9187418616189784E-11]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T995*$U975","v":280.86472524404138},653.71094043746211,1846.1400908236837,3448.9647557385424,5351.8913521207496,5265.9451955396062,5318.7192569107656,5387.2326687073582,5416.8958864209217,5076.1909183810239,5147.4427536312005,5430.2640063104491,3881.8642142047456,2333.4644220990426,1555.6429480660299,777.8214740330169,3.8900346748789509E-12,3.8900346748789509E-12,3.8900346748789509E-12,3.8900346748789509E-12,3.8900346748789509E-12,3.8900346748789509E-12]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T996*$U976","v":3019.200705018065},6400.9559157545746,31445.88642554473,61033.462531176796,102903.1816874019,115825.34454098955,119572.54518039354,117257.98715797342,117224.00592587254,129692.85508811453,127870.69832643392,100628.9719168252,61524.935772899975,22420.899628974748,14947.266419316529,7473.6332096583083,8.6258760622818575E-11,8.6258760622818575E-11,8.6258760622818575E-11,8.6258760622818575E-11,8.6258760622818575E-11,8.6258760622818575E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1072:T1076)","v":6513.3032121533124},14950.196379854806,55596.066846484377,98731.083239141633,157107.29951587075,169370.69164671563,174932.82559730668,174850.60132631197,173561.94449060131,176001.40138026484,171384.40330196085,146992.40881233758,89444.338634767788,31896.268457197999,21264.178971465386,10632.089485732773,1.5939687971160601E-10,1.5939687971160601E-10,1.5939687971160601E-10,1.5939687971160601E-10,{"$f":"SUM(AN1072:AN1076)","v":1.5939687971160601E-10},{"$f":"SUM(AO1072:AO1076)","v":1.5939687971160601E-10}]
[]
[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,{"$f":"T1069*T942","v":61842.140176852765},{"$f":"U1069*U942","v":139783.15673383549},515958.74170058331,913554.13371179265,1451349.8758180412,1584807.6969522445,1663068.0795990652,1690033.0799979505,1699161.343968485,1738085.090391367,1703752.2129199349,1460042.1396166687,901741.15295595943,343440.16629525018,228960.11086350045,114480.05543175065,8.7532687781890544E-10,8.7532687781890544E-10,8.7532687781890544E-10,8.7532687781890544E-10,8.7532687781890544E-10,8.7532687781890544E-10]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1077*T943","v":60699.945685737453},139326.55653970112,518120.85634603124,920112.45214678568,1464142.5766348569,1578429.7842189004,1630265.4224044066,1629499.1432030767,1617489.6608578917,1640223.8858558894,1597196.3277251271,1369878.0696215786,833565.75307234703,297253.43652311555,198168.95768207751,99084.478841039512,1.4854800438150965E-9,1.4854800438150965E-9,1.4854800438150965E-9,1.4854800438150965E-9,1.4854800438150965E-9,1.4854800438150965E-9]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1081+T1080","v":122542.08586259022},279109.71327353665,1034079.5980466146,1833666.5858585783,2915492.452452898,3163237.4811711451,3293333.5020034718,3319532.2232010271,3316651.0048263767,3378308.9762472566,3300948.540645062,2829920.209238247,1735306.9060283066,640693.60281836567,427129.06854557793,213564.53427279016,2.360806921634002E-9,2.360806921634002E-9,2.360806921634002E-9,2.360806921634002E-9,2.360806921634002E-9,2.360806921634002E-9]
[]
[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$979,T1000:T1011))/1000","v":119632.48624308691},{"$f":"(MMULT($T$979:$AE$979,U1000:U1011))/1000","v":279762.0070926703},{"$f":"(MMULT($T$979:$AE$979,V1000:V1011))/1000","v":478175.25013639568},411819.01141510659,612295.28061987902,680109.6813206675,745322.33447434928,783318.43056758458,818139.07939717139,873504.62715193559,900900.22127605102,852412.31575118285,553544.675740381,237299.62253741545,158334.823573267,79167.411786633951,8.5814199748339316E-10,8.5814199748339316E-10,8.5814199748339316E-10,8.5814199748339316E-10,8.5814199748339316E-10,8.5814199748339316E-10]
[null,null,null,null,null,"Per MT",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T1085/T1012*1000),0,T1085/T1012*1000)","v":4248.6569029802831},4341.7823768931385,1977.9470309176554,958.32102895145476,895.80677639352621,919.8053799886967,971.0859333514552,1015.2045180103148,1063.8638681973923,1118.8495421800606,1183.3549522258804,1304.1183992613664,1383.7076689500807,1620.2574935268096,1621.6409131058429,1621.6409131058438,{"$f":"IF(ISERROR(AJ1085/AJ1012*1000),0,AJ1085/AJ1012*1000)","v":1758.6898499830636},1758.6898499830636,1758.6898499830636,1758.6898499830636,1758.6898499830636,1758.6898499830636]
[]
[null,null,null,null,null,"Total Value of Inventory"]
[null,null,null,null,null,"Closing Value",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1082,T1085)","v":242174.57210567713},{"$f":"SUM(U1082,U1085)","v":558871.72036620695},{"$f":"SUM(V1082,V1085)","v":1512254.8481830102},2245485.597273685,3527787.7330727773,3843347.1624918124,4038655.8364778212,4102850.6537686116,4134790.084223548,4251813.603399192,4201848.7619211134,3682332.5249894299,2288851.5817686878,877993.22535578115,585463.8921188449,292731.94605942408,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9]
[null,null,null,null,null,"Movement",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1089-S1089","v":242174.57210567713},{"$f":"U1089-T1089","v":316697.14826052985},{"$f":"V1089-U1089","v":953383.12781680329},733230.7490906748,1282302.1357990922,315559.42941903509,195308.67398600886,64194.817290790379,31939.430454936344,117023.51917564403,-49964.841478078626,-519516.2369316835,-1393480.943220742,-1410858.3564129067,-292529.33323693625,-292731.94605942082,-292731.94605942088,0,0,0,0,0]
[null,null,null,null,null,"Cost of Sales",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1060","v":0},0,0,925963.23795899074,712906.46674104687,1577433.0226210607,1573051.987640837,1587718.2693456232,1314953.3932092448,1323798.4898868687,1331724.658024855,1379710.6360086503,1393480.9432207425,1410858.3564129062,292529.33323693625,292731.94605942088,292731.94605942088,0,0,0,0,0]
[]
[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":3.0850060284137726E-9},null,null,null,null,null,{"$f":"T1090","v":242174.57210567713},{"$f":"U1090","v":316697.14826052985},953383.12781680329,733230.7490906748,1282302.1357990922,315559.42941903509,195308.67398600886,64194.817290790379,31939.430454936344,117023.51917564403,-49964.841478078626,-519516.2369316835,-1393480.943220742,-1410858.3564129067,-292529.33323693625,-292731.94605942082,-292731.94605942088,0,0,0,0,0]
[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,{"$f":"-N1094","v":-3.0850060284137726E-9},null,null,null,null,null,{"$f":"-T1094","v":-242174.57210567713},-316697.14826052985,-953383.12781680329,-733230.7490906748,-1282302.1357990922,-315559.42941903509,-195308.67398600886,-64194.817290790379,-31939.430454936344,-117023.51917564403,49964.841478078626,519516.2369316835,1393480.943220742,1410858.3564129067,292529.33323693625,292731.94605942082,292731.94605942088,0,0,0,0,0]
[]
[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,{"$f":"'Data Input'!N258","v":23}]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N259","v":23}]
[null,null,null,null,null,"Days in month",null,null,null,"Days",null,null,null,null,null,null,null,{"$f":"R12","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Total Costs In Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1110:AO1110)","v":3193230.2123257727},null,null,null,null,null,{"$f":"-SUMIF($H$15:$H$1344,\"Trade CreditorsCredit\",T$15:T$1344)","v":98359.307509433012},138856.34211592955,189166.01235491928,281368.62400370522,335144.36071182287,335700.49226814066,328717.70974080992,316167.43438514986,271217.22799345705,300607.22359625832,280563.43810359563,227362.19658503536,37611.501077762485,37611.501077762485,4925.6136006640063,4925.6136006640063,4925.6136006640063,0,0,0,0,0]
[null,null,null,null,null,"less Lactose Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1111:AO1111)","v":-879108.28453590209},null,null,null,null,null,{"$f":"-T741","v":-7882.8521532615123},-10126.534099481549,-43821.56004341368,-74851.538530092716,-96424.680377681769,-95080.695869067975,-97387.036550116041,-99265.597059391555,-87962.422231727425,-107888.07876386722,-97639.56700416989,-60777.721853630792,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net costs in Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1112:AO1112)","v":2314121.9277898706},null,null,null,null,null,{"$f":"SUM(T1110:T1111)","v":90476.4553561715},{"$f":"SUM(U1110:U1111)","v":128729.80801644801},145344.45231150559,206517.0854736125,238719.6803341411,240619.79639907269,231330.67319069389,216901.8373257583,183254.80576172963,192719.14483239112,182923.87109942574,166584.47473140457,37611.501077762485,37611.501077762485,4925.6136006640063,4925.6136006640063,4925.6136006640063,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"N1105","v":23},null,null,null,null,null,{"$f":"$N1113","v":23},{"$f":"$N1113","v":23},23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1115-T$1107+1","v":"2022-06-24"},{"$f":"U1115-U$1107+1","v":"2022-07-24"},"2022-08-24","2022-09-24","2022-10-24","2022-11-24","2022-12-24","2023-01-24","2023-02-24","2023-03-24","2023-04-24","2023-05-24","2023-06-24","2023-07-24","2023-08-24","2023-09-24","2023-10-24","2023-11-24","2023-12-24","2024-01-24","2024-02-24","2024-03-24"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1113","v":"2022-07-23"},{"$f":"U$9+U1113","v":"2022-08-23"},"2022-09-23","2022-10-23","2022-11-23","2022-12-23","2023-01-23","2023-02-23","2023-03-23","2023-04-23","2023-05-23","2023-06-23","2023-07-23","2023-08-23","2023-09-23","2023-10-23","2023-11-23","2023-12-23","2024-01-23","2024-02-23","2024-03-23","2024-04-23"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$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$1114+1))","v":7},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1117),U$1107,U$1107-SUM(U$1116:U1117),EOMONTH(U$9,$K1118)-U$1114+1))","v":8},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1117),V$1107,V$1107-SUM(V$1116:V1117),EOMONTH(V$9,$K1118)-V$1114+1))","v":8},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1117),W$1107,W$1107-SUM(W$1116:W1117),EOMONTH(W$9,$K1118)-W$1114+1))","v":7},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1117),X$1107,X$1107-SUM(X$1116:X1117),EOMONTH(X$9,$K1118)-X$1114+1))","v":8},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1117),Y$1107,Y$1107-SUM(Y$1116:Y1117),EOMONTH(Y$9,$K1118)-Y$1114+1))","v":7},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1117),Z$1107,Z$1107-SUM(Z$1116:Z1117),EOMONTH(Z$9,$K1118)-Z$1114+1))","v":8},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1117),AA$1107,AA$1107-SUM(AA$1116:AA1117),EOMONTH(AA$9,$K1118)-AA$1114+1))","v":8},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1117),AB$1107,AB$1107-SUM(AB$1116:AB1117),EOMONTH(AB$9,$K1118)-AB$1114+1))","v":5},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1117),AC$1107,AC$1107-SUM(AC$1116:AC1117),EOMONTH(AC$9,$K1118)-AC$1114+1))","v":8},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1117),AD$1107,AD$1107-SUM(AD$1116:AD1117),EOMONTH(AD$9,$K1118)-AD$1114+1))","v":7},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1117),AE$1107,AE$1107-SUM(AE$1116:AE1117),EOMONTH(AE$9,$K1118)-AE$1114+1))","v":8},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1117),AF$1107,AF$1107-SUM(AF$1116:AF1117),EOMONTH(AF$9,$K1118)-AF$1114+1))","v":7},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1117),AG$1107,AG$1107-SUM(AG$1116:AG1117),EOMONTH(AG$9,$K1118)-AG$1114+1))","v":8},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1117),AH$1107,AH$1107-SUM(AH$1116:AH1117),EOMONTH(AH$9,$K1118)-AH$1114+1))","v":8},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1117),AI$1107,AI$1107-SUM(AI$1116:AI1117),EOMONTH(AI$9,$K1118)-AI$1114+1))","v":7},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1117),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1117),EOMONTH(AJ$9,$K1118)-AJ$1114+1))","v":8},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1117),AK$1107,AK$1107-SUM(AK$1116:AK1117),EOMONTH(AK$9,$K1118)-AK$1114+1))","v":7},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1117),AL$1107,AL$1107-SUM(AL$1116:AL1117),EOMONTH(AL$9,$K1118)-AL$1114+1))","v":8},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1117),AM$1107,AM$1107-SUM(AM$1116:AM1117),EOMONTH(AM$9,$K1118)-AM$1114+1))","v":8},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1117),AN$1107,AN$1107-SUM(AN$1116:AN1117),EOMONTH(AN$9,$K1118)-AN$1114+1))","v":6},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1117),AO$1107,AO$1107-SUM(AO$1116:AO1117),EOMONTH(AO$9,$K1118)-AO$1114+1))","v":8}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1118),T$1107,T$1107-SUM(T$1116:T1118),EOMONTH(T$9,$K1119)-T$1114+1))","v":23},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1118),U$1107,U$1107-SUM(U$1116:U1118),EOMONTH(U$9,$K1119)-U$1114+1))","v":23},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1118),V$1107,V$1107-SUM(V$1116:V1118),EOMONTH(V$9,$K1119)-V$1114+1))","v":23},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1118),W$1107,W$1107-SUM(W$1116:W1118),EOMONTH(W$9,$K1119)-W$1114+1))","v":23},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1118),X$1107,X$1107-SUM(X$1116:X1118),EOMONTH(X$9,$K1119)-X$1114+1))","v":23},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1118),Y$1107,Y$1107-SUM(Y$1116:Y1118),EOMONTH(Y$9,$K1119)-Y$1114+1))","v":23},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1118),Z$1107,Z$1107-SUM(Z$1116:Z1118),EOMONTH(Z$9,$K1119)-Z$1114+1))","v":23},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1118),AA$1107,AA$1107-SUM(AA$1116:AA1118),EOMONTH(AA$9,$K1119)-AA$1114+1))","v":23},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1118),AB$1107,AB$1107-SUM(AB$1116:AB1118),EOMONTH(AB$9,$K1119)-AB$1114+1))","v":23},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1118),AC$1107,AC$1107-SUM(AC$1116:AC1118),EOMONTH(AC$9,$K1119)-AC$1114+1))","v":23},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1118),AD$1107,AD$1107-SUM(AD$1116:AD1118),EOMONTH(AD$9,$K1119)-AD$1114+1))","v":23},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1118),AE$1107,AE$1107-SUM(AE$1116:AE1118),EOMONTH(AE$9,$K1119)-AE$1114+1))","v":23},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1118),AF$1107,AF$1107-SUM(AF$1116:AF1118),EOMONTH(AF$9,$K1119)-AF$1114+1))","v":23},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1118),AG$1107,AG$1107-SUM(AG$1116:AG1118),EOMONTH(AG$9,$K1119)-AG$1114+1))","v":23},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1118),AH$1107,AH$1107-SUM(AH$1116:AH1118),EOMONTH(AH$9,$K1119)-AH$1114+1))","v":23},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1118),AI$1107,AI$1107-SUM(AI$1116:AI1118),EOMONTH(AI$9,$K1119)-AI$1114+1))","v":23},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1118),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1118),EOMONTH(AJ$9,$K1119)-AJ$1114+1))","v":23},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1118),AK$1107,AK$1107-SUM(AK$1116:AK1118),EOMONTH(AK$9,$K1119)-AK$1114+1))","v":23},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1118),AL$1107,AL$1107-SUM(AL$1116:AL1118),EOMONTH(AL$9,$K1119)-AL$1114+1))","v":23},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1118),AM$1107,AM$1107-SUM(AM$1116:AM1118),EOMONTH(AM$9,$K1119)-AM$1114+1))","v":23},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1118),AN$1107,AN$1107-SUM(AN$1116:AN1118),EOMONTH(AN$9,$K1119)-AN$1114+1))","v":23},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1118),AO$1107,AO$1107-SUM(AO$1116:AO1118),EOMONTH(AO$9,$K1119)-AO$1114+1))","v":23}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0},{"$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$1114+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$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$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.23333333333333334,{"$f":"U1118/U$1107","v":0.25806451612903225},0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.17857142857142858,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.20689655172413793,0.25806451612903225]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.76666666666666672,{"$f":"U1119/U$1107","v":0.74193548387096775},0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.8214285714285714,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.7931034482758621,0.74193548387096775]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1122*T1112","v":0},{"$f":"T1123*T1112+U1122*U1112","v":0},{"$f":"T1124*T1112+U1123*U1112+V1122*V1112","v":21111.172916440017},{"$f":"+T1125*T1112+U1124*U1112+V1123*V1112+W1122*W1112","v":102585.87805687936},{"$f":"+U1125*U1112+V1124*V1112+T1126*T1112+W1123*W1112+X1122*X1112","v":133017.45815710802},{"$f":"+V1125*V1112+W1124*W1112+U1126*U1112+T1112*T1127+X1123*X1112+Y1122*Y1112","v":156023.52649754062},219934.84432567697,233259.22069801734,244173.41548204879,227607.10264490405,193651.24208624015,200264.7061642498,185667.40856228524,183231.17637572868,132370.94978338023,38541.677986137256,29176.433341737073,4803.7973503250041,5047.4298510030085,3654.4875101700691,0,0,{"$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":879108.28453590209},null,null,null,null,null,{"$f":"-T1111","v":7882.8521532615123},{"$f":"-U1111","v":10126.534099481549},43821.56004341368,74851.538530092716,96424.680377681769,95080.695869067975,97387.036550116041,99265.597059391555,87962.422231727425,107888.07876386722,97639.56700416989,60777.721853630792,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N1106","v":23},null,null,null,null,null,{"$f":"$N1131","v":23},{"$f":"$N1131","v":23},23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1133-T$1107+1","v":"2022-06-24"},"2022-07-24","2022-08-24","2022-09-24","2022-10-24","2022-11-24","2022-12-24","2023-01-24","2023-02-24","2023-03-24","2023-04-24","2023-05-24","2023-06-24","2023-07-24","2023-08-24","2023-09-24","2023-10-24","2023-11-24","2023-12-24","2024-01-24","2024-02-24","2024-03-24"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1131","v":"2022-07-23"},{"$f":"U$9+U1131","v":"2022-08-23"},"2022-09-23","2022-10-23","2022-11-23","2022-12-23","2023-01-23","2023-02-23","2023-03-23","2023-04-23","2023-05-23","2023-06-23","2023-07-23","2023-08-23","2023-09-23","2023-10-23","2023-11-23","2023-12-23","2024-01-23","2024-02-23","2024-03-23","2024-04-23"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$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$1132+1))","v":7},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1135),U$1107,U$1107-SUM(U$1134:U1135),EOMONTH(U$9,$K1136)-U$1132+1))","v":8},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1135),V$1107,V$1107-SUM(V$1134:V1135),EOMONTH(V$9,$K1136)-V$1132+1))","v":8},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1135),W$1107,W$1107-SUM(W$1134:W1135),EOMONTH(W$9,$K1136)-W$1132+1))","v":7},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1135),X$1107,X$1107-SUM(X$1134:X1135),EOMONTH(X$9,$K1136)-X$1132+1))","v":8},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1135),Y$1107,Y$1107-SUM(Y$1134:Y1135),EOMONTH(Y$9,$K1136)-Y$1132+1))","v":7},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1135),Z$1107,Z$1107-SUM(Z$1134:Z1135),EOMONTH(Z$9,$K1136)-Z$1132+1))","v":8},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1135),AA$1107,AA$1107-SUM(AA$1134:AA1135),EOMONTH(AA$9,$K1136)-AA$1132+1))","v":8},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1135),AB$1107,AB$1107-SUM(AB$1134:AB1135),EOMONTH(AB$9,$K1136)-AB$1132+1))","v":5},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1135),AC$1107,AC$1107-SUM(AC$1134:AC1135),EOMONTH(AC$9,$K1136)-AC$1132+1))","v":8},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1135),AD$1107,AD$1107-SUM(AD$1134:AD1135),EOMONTH(AD$9,$K1136)-AD$1132+1))","v":7},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1135),AE$1107,AE$1107-SUM(AE$1134:AE1135),EOMONTH(AE$9,$K1136)-AE$1132+1))","v":8},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1135),AF$1107,AF$1107-SUM(AF$1134:AF1135),EOMONTH(AF$9,$K1136)-AF$1132+1))","v":7},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1135),AG$1107,AG$1107-SUM(AG$1134:AG1135),EOMONTH(AG$9,$K1136)-AG$1132+1))","v":8},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1135),AH$1107,AH$1107-SUM(AH$1134:AH1135),EOMONTH(AH$9,$K1136)-AH$1132+1))","v":8},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1135),AI$1107,AI$1107-SUM(AI$1134:AI1135),EOMONTH(AI$9,$K1136)-AI$1132+1))","v":7},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1135),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1135),EOMONTH(AJ$9,$K1136)-AJ$1132+1))","v":8},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1135),AK$1107,AK$1107-SUM(AK$1134:AK1135),EOMONTH(AK$9,$K1136)-AK$1132+1))","v":7},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1135),AL$1107,AL$1107-SUM(AL$1134:AL1135),EOMONTH(AL$9,$K1136)-AL$1132+1))","v":8},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1135),AM$1107,AM$1107-SUM(AM$1134:AM1135),EOMONTH(AM$9,$K1136)-AM$1132+1))","v":8},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1135),AN$1107,AN$1107-SUM(AN$1134:AN1135),EOMONTH(AN$9,$K1136)-AN$1132+1))","v":6},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1135),AO$1107,AO$1107-SUM(AO$1134:AO1135),EOMONTH(AO$9,$K1136)-AO$1132+1))","v":8}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1136),T$1107,T$1107-SUM(T$1134:T1136),EOMONTH(T$9,$K1137)-T$1132+1))","v":23},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1136),U$1107,U$1107-SUM(U$1134:U1136),EOMONTH(U$9,$K1137)-U$1132+1))","v":23},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1136),V$1107,V$1107-SUM(V$1134:V1136),EOMONTH(V$9,$K1137)-V$1132+1))","v":23},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1136),W$1107,W$1107-SUM(W$1134:W1136),EOMONTH(W$9,$K1137)-W$1132+1))","v":23},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1136),X$1107,X$1107-SUM(X$1134:X1136),EOMONTH(X$9,$K1137)-X$1132+1))","v":23},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1136),Y$1107,Y$1107-SUM(Y$1134:Y1136),EOMONTH(Y$9,$K1137)-Y$1132+1))","v":23},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1136),Z$1107,Z$1107-SUM(Z$1134:Z1136),EOMONTH(Z$9,$K1137)-Z$1132+1))","v":23},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1136),AA$1107,AA$1107-SUM(AA$1134:AA1136),EOMONTH(AA$9,$K1137)-AA$1132+1))","v":23},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1136),AB$1107,AB$1107-SUM(AB$1134:AB1136),EOMONTH(AB$9,$K1137)-AB$1132+1))","v":23},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1136),AC$1107,AC$1107-SUM(AC$1134:AC1136),EOMONTH(AC$9,$K1137)-AC$1132+1))","v":23},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1136),AD$1107,AD$1107-SUM(AD$1134:AD1136),EOMONTH(AD$9,$K1137)-AD$1132+1))","v":23},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1136),AE$1107,AE$1107-SUM(AE$1134:AE1136),EOMONTH(AE$9,$K1137)-AE$1132+1))","v":23},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1136),AF$1107,AF$1107-SUM(AF$1134:AF1136),EOMONTH(AF$9,$K1137)-AF$1132+1))","v":23},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1136),AG$1107,AG$1107-SUM(AG$1134:AG1136),EOMONTH(AG$9,$K1137)-AG$1132+1))","v":23},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1136),AH$1107,AH$1107-SUM(AH$1134:AH1136),EOMONTH(AH$9,$K1137)-AH$1132+1))","v":23},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1136),AI$1107,AI$1107-SUM(AI$1134:AI1136),EOMONTH(AI$9,$K1137)-AI$1132+1))","v":23},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1136),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1136),EOMONTH(AJ$9,$K1137)-AJ$1132+1))","v":23},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1136),AK$1107,AK$1107-SUM(AK$1134:AK1136),EOMONTH(AK$9,$K1137)-AK$1132+1))","v":23},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1136),AL$1107,AL$1107-SUM(AL$1134:AL1136),EOMONTH(AL$9,$K1137)-AL$1132+1))","v":23},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1136),AM$1107,AM$1107-SUM(AM$1134:AM1136),EOMONTH(AM$9,$K1137)-AM$1132+1))","v":23},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1136),AN$1107,AN$1107-SUM(AN$1134:AN1136),EOMONTH(AN$9,$K1137)-AN$1132+1))","v":23},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1136),AO$1107,AO$1107-SUM(AO$1134:AO1136),EOMONTH(AO$9,$K1137)-AO$1132+1))","v":23}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0},{"$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$1132+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$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$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.23333333333333334,{"$f":"U1136/U$1107","v":0.25806451612903225},0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.17857142857142858,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.23333333333333334,0.25806451612903225,0.25806451612903225,0.20689655172413793,0.25806451612903225]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.76666666666666672,{"$f":"U1137/U$1107","v":0.74193548387096775},0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.8214285714285714,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.76666666666666672,0.74193548387096775,0.74193548387096775,0.7931034482758621,0.74193548387096775]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1138/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$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":1839.3321690943528},{"$f":"+T1143*T1130+U1142*U1130+V1141*V1130+W1140*W1130","v":8656.8191066140116},{"$f":"+U1143*U1130+V1142*V1130+T1144*T1130+W1141*W1130+X1140*X1130","v":18822.024665657584},{"$f":"+V1143*V1130+W1142*W1130+U1144*U1130+T1130*T1145+X1141*X1130+Y1140*Y1130","v":49978.12934514576},82269.96802430079,93726.387595901266,98027.338630831524,97871.826358961334,89356.244184522933,100096.93167549298,102828.55955588521,90541.574751445733,45093.148472048655,0,0,0,0,0,0,0,{"$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},0,75408.80242389864,103022.44737633481,140348.97690848849,215715.94506950735,248655.49343135243,257370.37740557449,243887.33303350408,234575.83841478854,222785.5801374825,223031.16589399806,215098.63587942324,168688.08133728418,28835.484159617772,27905.307251243001,3654.4875101699363,3776.3037605089385,3654.4875101699372,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[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},{"$f":"T1110","v":98359.307509433012},{"$f":"U1110","v":138856.34211592955},189166.01235491928,281368.62400370522,335144.36071182287,335700.49226814066,328717.70974080992,316167.43438514986,271217.22799345705,300607.22359625832,280563.43810359563,227362.19658503536,37611.501077762485,37611.501077762485,4925.6136006640063,4925.6136006640063,4925.6136006640063,0,0,0,0,0]
[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":-22950.505085534369},-111242.69716349337,-151839.4828227656,-206001.65584268636,-302204.81234997779,-326985.6082939186,-342200.75411288033,-325478.9290038654,-283007.4862707631,-300361.63783974276,-288495.96811817045,-273772.75112717442,-177464.09825542889,-38541.677986137256,-29176.433341737073,-4803.7973503250041,-5047.4298510030085,-3654.4875101700691,0,0,0,0]
[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},{"$f":"SUM(T1148:T1150)","v":75408.80242389864},{"$f":"SUM(U1148:U1150)","v":103022.44737633481},140348.97690848849,215715.94506950735,248655.49343135243,257370.37740557449,243887.33303350408,234575.83841478854,222785.5801374825,223031.16589399806,215098.63587942324,168688.08133728418,28835.484159617772,27905.307251243001,3654.4875101699363,3776.3037605089385,3654.4875101699372,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10,-1.3187673175707459E-10]
[]
[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":3193230.2123257737},null,null,null,{"$f":"-R1150","v":0},{"$f":"-S1150","v":0},22950.505085534369,111242.69716349337,151839.4828227656,206001.65584268636,302204.81234997779,326985.6082939186,342200.75411288033,325478.9290038654,283007.4862707631,300361.63783974276,288495.96811817045,273772.75112717442,177464.09825542889,38541.677986137256,29176.433341737073,4803.7973503250041,5047.4298510030085,3654.4875101700691,0,0,0,0]
[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,{"$f":"SUM(R1155:AO1155)","v":-3193230.2123257737},null,null,null,{"$f":"-R1154","v":0},{"$f":"-S1154","v":0},{"$f":"-T1154","v":-22950.505085534369},-111242.69716349337,-151839.4828227656,{"$f":"-W1154","v":-206001.65584268636},-302204.81234997779,-326985.6082939186,-342200.75411288033,-325478.9290038654,-283007.4862707631,-300361.63783974276,-288495.96811817045,-273772.75112717442,-177464.09825542889,-38541.677986137256,-29176.433341737073,-4803.7973503250041,-5047.4298510030085,-3654.4875101700691,0,0,{"$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'!U269","v":5.7},{"$f":"'Data Input'!V269","v":5.7000000000000011},{"$f":"'Data Input'!W269","v":5.7000000000000011},{"$f":"'Data Input'!X269","v":5.7},{"$f":"'Data Input'!Y269","v":5.7},{"$f":"'Data Input'!Z269","v":5.7},{"$f":"'Data Input'!AA269","v":6.0500000000000007},{"$f":"'Data Input'!AB269","v":6.3000000000000007},{"$f":"'Data Input'!AC269","v":6.6999999999999984},{"$f":"'Data Input'!AD269","v":6.6999999999999984},{"$f":"'Data Input'!AE269","v":6.75},{"$f":"'Data Input'!AF269","v":7},{"$f":"'Data Input'!AG269","v":7.4},{"$f":"'Data Input'!AH269","v":7.8000000000000016},{"$f":"'Data Input'!AI269","v":8.1999999999999993},{"$f":"'Data Input'!AJ269","v":8.2221825412837575}]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"U1164","v":5.7},{"$f":"V1164","v":5.7000000000000011},5.7000000000000011,5.7,5.7,5.7,6.0500000000000007,6.3000000000000007,6.6999999999999984,6.6999999999999984,6.75,7,7.4,7.8000000000000016,8.1999999999999993,8.2221825412837575]
[null,null,null,null,null,"retro payment - % of remaining liability",null,null,null,"%"]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",{"$f":"\"Row \"&ROW(K528)","v":"Row 528"},null,null,{"$f":"N528","v":8.2221825412837575}]
[null,null,null,null,null,"Milk Supply paid for",null,null,null,"kgMS 000s",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,null,null,null,null,null,null,{"$f":"T526","v":14913.131600000008},19030.044499999989,91896.8964000001,166274.22930000033,200564.08249999979,188167.15819999983,173968.60109999948,161402.50400000013,130738.87569999986,138233.52640000021,121187.2426,76209.415799999959]
[null,null,null,null,null,"Milk Supply lagged one month (milk paid for)",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14913.131600000008},{"$f":"U1168","v":19030.044499999989},91896.8964000001,166274.22930000033,200564.08249999979,188167.15819999983,173968.60109999948,161402.50400000013,130738.87569999986,138233.52640000021,121187.2426,76209.415799999959]
[]
[null,null,null,"CALCULATIONS",null,"Cumulative Milk Supply",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14913.131600000008},{"$f":"T1171+U1168","v":33943.176099999997},{"$f":"U1171+V1168","v":125840.0725000001},{"$f":"V1171+W1168","v":292114.30180000042},492678.38430000021,680845.54249999998,854814.14359999949,1016216.6475999996,1146955.5232999995,1285189.0496999999,1406376.2922999999,1482585.7080999999,1482585.7080999999,1482585.7080999999,1482585.7080999999]
[null,null,null,null,null,"Cumulative Milk Supply - Lagged by 2 months",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1171","v":14913.131600000008},{"$f":"U1171","v":33943.176099999997},125840.0725000001,292114.30180000042,492678.38430000021,680845.54249999998,854814.14359999949,1016216.6475999996,1146955.5232999995,1285189.0496999999,1406376.2922999999,1482585.7080999999,1482585.7080999999,1482585.7080999999,1482585.7080999999]
[]
[null,null,null,null,null,"Current advance rate",null,null,null,"NZD",null,null,null,{"$f":"N1167","v":8.2221825412837575},null,null,null,null,null,null,{"$f":"IF(U$1165>1,U$1165,U$1165*$N$1174)","v":5.7},{"$f":"IF(V$1165>1,V$1165,V$1165*$N$1174)","v":5.7000000000000011},5.7000000000000011,5.7,5.7,5.7,6.0500000000000007,6.3000000000000007,6.6999999999999984,6.6999999999999984,6.75,7,7.4,7.8000000000000016,8.1999999999999993,8.2221825412837575]
[null,null,null,null,null,"Movement over prior month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1174-U1174","v":0},{"$f":"W1174-V1174","v":0},{"$f":"X1174-W1174","v":0},{"$f":"Y1174-X1174","v":0},0,0.35000000000000053,0.25,0.39999999999999769,0,5.0000000000001599E-2,{"$f":"AF1174-AE1174","v":0.25},{"$f":"AG1174-AF1174","v":0.40000000000000036},0.40000000000000124,0.39999999999999769,{"$f":"AJ1174-AI1174","v":2.2182541283758184E-2}]
[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},0,0,0,238295.93987500036,213703.53589999987,406486.6590399975,0,64259.452485002046,351594.07307499996,593034.28324000048,593034.28324000177,593034.28323999653,32887.518676638108,0,0,0,0,0]
[]
[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,{"$f":"T1182","v":122618.49027738781},{"$f":"U1182","v":194082.13980514227},841203.9433333911,1684528.6990692797,{"$f":"X1182","v":2385840.089599397},2789769.5423444547,3147618.3353004847,3183893.2092788443,3028312.799426544,2882456.9605828361,2952715.9640350207,2697050.3520723949,1811990.3683976154,1218956.0851578775,625921.8019181923,{"$f":"AI1182","v":32887.518678577617},{"$f":"AJ1182","v":2.3348256945610046E-6},2.8065405786037445E-6,3.3788383007049561E-6,4.064757376909256E-6,4.8913061618804932E-6]
[null,null,null,null,null,"Current month cost of milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1179:AO1179)","v":12190090.325096698},null,null,null,null,null,{"$f":"T530","v":122618.49027738717},156468.49964775291,755593.05717824295,1367137.0652158749,1649074.4975400935,1547144.7229950174,1430401.5946959739,1327080.8505082829,1074958.9012476061,1136581.287386169,996423.6303320392,626607.72807219415,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - advance rate",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"-U1174*U1169","v":-85004.850120000046},{"$f":"-V1174*V1169","v":-108471.25364999996},-523812.30948000069,-947763.1070100019,-1143215.2702499989,-1072552.8017399991,-1052510.0366549969,{"$f":"-AB1174*AB1169","v":-1016835.775200001},-875950.46718999883,-926164.62688000116,-818013.88754999998,{"$f":"-AF1174*AF1169","v":-533465.91059999971},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - retro payment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$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":0},{"$f":"-MAX(0,SUM($V1176:Y1176)+SUM($V1181:X1181))","v":0},{"$f":"-MAX(0,SUM($V1176:Z1176)+SUM($V1181:Y1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AA1176)+SUM($V1181:Z1181))","v":-238295.93987500036},{"$f":"-MAX(0,SUM($V1176:AB1176)+SUM($V1181:AA1181))","v":-213703.53589999987},{"$f":"-MAX(0,SUM($V1176:AC1176)+SUM($V1181:AB1181))","v":-406486.65903999744},{"$f":"-MAX(0,SUM($V1176:AD1176)+SUM($V1181:AC1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AE1176)+SUM($V1181:AD1181))","v":-64259.452485001995},{"$f":"-MAX(0,SUM($V1176:AF1176)+SUM($V1181:AE1181))","v":-351594.07307499985},{"$f":"-MAX(0,SUM($V1176:AG1176)+SUM($V1181:AF1181))","v":-593034.28324000048},{"$f":"-MAX(0,SUM($V1176:AH1176)+SUM($V1181:AG1181))","v":-593034.28324000188},{"$f":"-MAX(0,SUM($V1176:AI1176)+SUM($V1181:AH1181))","v":-593034.28323999653},{"$f":"-MAX(0,SUM($V1176:AJ1176)+SUM($V1181:AI1181))","v":-32887.518676638138},{"$f":"-MAX(0,SUM($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":122618.49027738717},{"$f":"SUM(U1178:U1181)","v":194082.1398051407},{"$f":"SUM(V1178:V1181)","v":841203.94333338528},1684528.6990692653,2385840.0895993714,2789769.5423444156,3147618.3353004297,3183893.2092787707,3028312.799426449,2882456.9605827169,2952715.964034874,2697050.3520722124,1811990.3683973956,1218956.0851576149,625921.80191787565,32887.518678195775,1.939479261636734E-6,2.3348256945610046E-6,2.8065405786037445E-6,3.3788383007049561E-6,4.064757376909256E-6,4.8913061618804932E-6]
[]
[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":12190090.325096697},null,null,null,null,null,{"$f":"-T1180-T1181","v":0},{"$f":"-U1180-U1181","v":85004.850120000046},108471.25364999996,523812.30948000069,947763.1070100019,1143215.2702499989,1072552.8017399991,1290805.9765299973,{"$f":"-AB1180-AB1181","v":1230539.3111000007},1282437.1262299963,926164.62688000116,882273.34003500198,885059.98367499956,593034.28324000048,593034.28324000188,593034.28323999653,32887.518676638138,0,0,0,{"$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":-12190090.325096697},null,null,null,null,null,{"$f":"-T1185","v":0},-85004.850120000046,-108471.25364999996,-523812.30948000069,-947763.1070100019,-1143215.2702499989,-1072552.8017399991,-1290805.9765299973,{"$f":"-AB1185","v":-1230539.3111000007},-1282437.1262299963,-926164.62688000116,-882273.34003500198,-885059.98367499956,-593034.28324000048,-593034.28324000188,-593034.28323999653,-32887.518676638138,0,0,0,{"$f":"-AN1185","v":0},{"$f":"-AO1185","v":0}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N237","v":327405.6241193887},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1191","v":327405.6241193887}]
[null,null,null,null,null,"Net Depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N238","v":255278.14480384669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1192","v":255278.14480384669}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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,{"$f":"SUM(N1192:N1193)","v":255278.14480384669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1192:AE1193)","v":255278.14480384669}]
[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,{"$f":"-N1196","v":-255278.14480384669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE1196","v":-255278.14480384669}]
[]
[null,null,null,"CAPITAL CHARGE"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Annual WACC",null,null,null,"%",null,null,null,{"$f":"Global!O38","v":0.05}]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":4.0741237836483535E-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,{"$f":"SUM(T1214:AE1214)","v":327405.6241193887},null,null,null,null,null,{"$f":"T1191","v":0},0,0,0,0,0,0,0,0,0,0,327405.6241193887]
[]
[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":13283319.004763627},null,null,null,null,null,{"$f":"T922","v":0},0,0,0,696565.62367492006,674095.76484669687,1523971.5776209533,1474811.2041493095,1474811.2041493095,1235726.3124168871,1116139.8950862205,1153344.5582557614,1085121.9016470346,1121292.6317019358,1085121.901647035,211752.66908820812,218811.09139114837,211752.66908820806,0,0,0,0]
[null,null,null,null,null,"Opening Inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1089)","v":"Row 1089"},null,null,{"$f":"SUM(R1222:AO1222)","v":40387253.743575796},null,null,null,null,null,{"$f":"S1089","v":0},242174.57210567713,558871.72036620695,1512254.8481830102,2245485.597273685,3527787.7330727773,3843347.1624918124,4038655.8364778212,4102850.6537686116,4134790.084223548,4251813.603399192,4201848.7619211134,3682332.5249894299,2288851.5817686878,877993.22535578115,585463.8921188449,292731.94605942408,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9,3.2189489191173951E-9]
[null,null,null,null,null,"Opening Payables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1148)","v":"Row 1148"},null,null,-2416414.7475033458,null,null,null,{"$f":"-R1148","v":0},0,0,-75408.80242389864,-103022.44737633481,-140348.97690848849,-215715.94506950735,-248655.49343135243,-257370.37740557449,-243887.33303350408,-234575.83841478854,-222785.5801374825,-223031.16589399806,-215098.63587942324,-168688.08133728418,-28835.484159617772,-27905.307251243001,-3654.4875101699363,-3776.3037605089385,-3654.4875101699372,1.3187673175707459E-10,1.3187673175707459E-10,1.3187673175707459E-10,1.3187673175707459E-10]
[null,null,null,null,null,"Opening Provision for Income Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1334)","v":"Row 1334"},null,null,-177758.69664018659,null,null,null,null,null,{"$f":"-T1334","v":0},-9875.4831466809592,-19750.966293359874,-29626.449440036053,0,-9875.4831466809592,-19750.966293359874,-29626.449440036053,0,-9875.4831466809592,-19750.966293359874,-29626.449440036053,0,0]
[null,null,null,null,null,"Opening Owing to Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1178)","v":"Row 1178"},null,null,-29599846.299300801,null,null,null,null,null,{"$f":"-T1178","v":0},-122618.49027738781,-194082.13980514227,-841203.9433333911,-1684528.6990692797,-2385840.089599397,-2789769.5423444547,-3147618.3353004847,-3183893.2092788443,-3028312.799426544,-2882456.9605828361,-2952715.9640350207,-2697050.3520723949,-1811990.3683976154,-1218956.0851578775,-625921.8019181923,-32887.518678577617,-2.3348256945610046E-6,-2.8065405786037445E-6,-3.3788383007049561E-6,-4.064757376909256E-6,-4.8913061618804932E-6]
[null,null,null,null,null,"Total Opening Net Working Capital",null,null,null,"NZD 000s",null,null,null,null,null,null,null,{"$f":"SUM(R1221:R1225)","v":0},0,0,34271.796257709735,242016.16689137,501075.47850109474,1041806.5768098179,1557512.4317420432,2300427.8540693764,2092334.9228531066,2159192.8102242891,2109542.5339297275,2242714.4057152183,2157752.2708223951,1901715.9932267857,1569318.3609133908,716253.73459369573,167640.27177869075,474879.21501148591,208098.18157570652,-2.8031897529528699E-6,-3.3754874750540815E-6,-4.0614065512583818E-6,-4.887955336229619E-6]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"N1206","v":4.0741237836483535E-3},null,null,null,{"$f":"$N1227","v":4.0741237836483535E-3},{"$f":"$N1227","v":4.0741237836483535E-3},{"$f":"$N1227","v":4.0741237836483535E-3},{"$f":"$N1227","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1228:AO1228)","v":87498.135388027629},null,null,null,{"$f":"(R1227*R1226)","v":0},{"$f":"(S1227*S1226)","v":0},0,139.62754024188587,986.00382155953969,2041.4435243642893,4244.4489525421541,6345.498441488241,9372.2278328311895,8524.4314725538843,8796.8187816173013,8594.5374101009165,9137.0961002551539,8790.9498457787631,7747.8263577496982,6393.5972583132962,2918.1063752351311,682.98721835083779,1934.7167042385549,847.81775089155951,-1.1420542042584639E-8,-1.3752153803524961E-8,-1.6546673025547008E-8,-1.9914135088743975E-8]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1229:AO1229)","v":7457.9971627956666},null,null,null,{"$f":"'Data Input'!R273","v":0},{"$f":"'Data Input'!S273","v":0},{"$f":"'Data Input'!T273","v":0},{"$f":"'Data Input'!U273","v":0},{"$f":"'Data Input'!V273","v":0},{"$f":"'Data Input'!W273","v":73.768502092653193},{"$f":"'Data Input'!X273","v":675.09998459940448},{"$f":"'Data Input'!Y273","v":888.89417746098127},{"$f":"'Data Input'!Z273","v":882.01843388048508},{"$f":"'Data Input'!AA273","v":741.17637654302678},{"$f":"'Data Input'!AB273","v":537.51209580472425},{"$f":"'Data Input'!AC273","v":640.47291325442893},{"$f":"'Data Input'!AD273","v":729.09558796014346},{"$f":"'Data Input'!AE273","v":768.48574732861039},{"$f":"'Data Input'!AF273","v":648.9528561757628},{"$f":"'Data Input'!AG273","v":497.564101194253},{"$f":"'Data Input'!AH273","v":255.88373570455349},{"$f":"'Data Input'!AI273","v":118.59519274693379},{"$f":"'Data Input'!AJ273","v":0.47745804970649325}]
[null,null,null,null,null,"Total Capital Charge on Net Working Capital",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1230:AO1230)","v":94956.132550823299},null,null,null,{"$f":"SUM(R1228:R1229)","v":0},{"$f":"SUM(S1228:S1229)","v":0},0,139.62754024188587,986.00382155953969,2115.2120264569426,4919.5489371415588,7234.3926189492222,10254.246266711674,9265.6078490969103,9334.3308774220259,9235.0103233553455,9866.1916882152982,9559.4355931073733,8396.7792139254616,6891.1613595075487,3173.9901109396847,801.58241109777157,1935.1941622882614,847.81775089155951,-1.1420542042584639E-8,-1.3752153803524961E-8,-1.6546673025547008E-8,-1.9914135088743975E-8]
[]
[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":1482585.7080999999},null,null,null,null,null,{"$f":"T526","v":14913.131600000008},19030.044499999989,91896.8964000001,166274.22930000033,200564.08249999979,188167.15819999983,173968.60109999948,161402.50400000013,130738.87569999986,138233.52640000021,121187.2426,76209.415799999959]
[]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K908)","v":"Row 908"},null,null,{"$f":"SUM(T1243:AO1243)","v":16158839.369252473},null,null,null,null,null,{"$f":"T908","v":0},0,0,837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0,0,0]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K495)","v":"Row 495"},null,null,-144311.37653817411,null,null,null,null,null,{"$f":"-T514","v":0},0,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,-12025.948044847843,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Rows \"&ROW(K961)&\"-\"&ROW(K968)","v":"Rows 961-968"},null,null,-3048918.8357875994,null,null,null,null,null,{"$f":"-SUM(T961:T968)","v":-98359.307509433012},-138856.34211592955,-177140.06431007147,-269342.67595885741,-323118.41266697505,-323674.54422329279,-316691.76169596211,-304141.48634030204,-259191.27994860924,-288581.27555141045,-268537.49005874782,-215336.24854018752,-25585.553032914639,-25585.553032914639,-4925.6136006640063,-4925.6136006640063,-4925.6136006640063,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1095)","v":"Row 1095"},null,null,3.0850060284137726E-9,null,null,null,null,null,{"$f":"-T1095","v":242174.57210567713},316697.14826052985,953383.12781680329,733230.7490906748,1282302.1357990922,315559.42941903509,195308.67398600886,64194.817290790379,31939.430454936344,117023.51917564403,-49964.841478078626,-519516.2369316835,-1393480.943220742,-1410858.3564129067,-292529.33323693625,-292731.94605942082,-292731.94605942088,0,0,0,0,0]
[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":-327405.6241193887},null,null,null,null,null,{"$f":"-T1214","v":0},0,0,0,0,0,0,0,0,0,0,-327405.6241193887]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1228)","v":"Row 1228"},null,null,{"$f":"SUM(R1248:AO1248)","v":-94956.132550823299},null,null,null,{"$f":"-R1230","v":0},{"$f":"-S1230","v":0},0,-139.62754024188587,-986.00382155953969,-2115.2120264569426,-4919.5489371415588,-7234.3926189492222,-10254.246266711674,-9265.6078490969103,-9334.3308774220259,-9235.0103233553455,-9866.1916882152982,-9559.4355931073733,-8396.7792139254616,-6891.1613595075487,-3173.9901109396847,-801.58241109777157,-1935.1941622882614,-847.81775089155951,1.1420542042584639E-8,1.3752153803524961E-8,1.6546673025547008E-8,1.9914135088743975E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1196)","v":"Row 1196"},null,null,{"$f":"SUM(T1249:AE1249)","v":-255278.14480384669},null,null,null,null,null,{"$f":"-T1196","v":0},0,0,0,0,0,0,0,0,0,0,-255278.14480384669]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1322)","v":"Row 1322"},null,null,-118505.79776017148,null,null,null,null,null,{"$f":"(T1322)","v":-9875.4831466828273},-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273,-9875.4831466828273]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1243:N1250)","v":12169463.457692474},null,null,null,{"$f":"SUM(R1243:R1250)","v":0},0,133939.7814495613,167825.69545767558,753355.62849364162,1276986.7976622009,1769478.1107518158,1794170.4452296067,1677882.6186761486,1560307.6757542051,1127595.7170376915,1183389.1307096647,1035813.3741837452,-1282.4935849158883,-91774.595917601473,-107646.39125534818,-37645.39906945332,-35475.604192095983,-36609.21594328653,-847.81775089155951,1.1420542042584639E-8,1.3752153803524961E-8,1.6546673025547008E-8,1.9914135088743975E-8]
[]
[null,null,null,null,null,"WACC - Monthly",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":4.0741237836483535E-3},null,null,null,{"$f":"$N1253","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[]
[null,null,null,"CALCULATIONS",null,"Discount Factors - monthly",null,null,null,"%",null,null,null,1,null,null,null,{"$f":"S1255*(1+$N1253)","v":1.0040741237836484},{"$f":"T1255*(1+$N1253)","v":1},{"$f":"1/(1+T1253)","v":0.99594240735106698},{"$f":"T1255/(1+U1253)","v":0.9919012787602387},0.98787654742307396,0.98386814680619683,0.97987601064619667,0.97590007294853287,0.97194026798644373,0.96799653029985999,0.96406879469432261,0.96015699623990525,0.95626107027014062,0.95238095238095177,0.94851657842958703,0.9446678845335601,0.94083480706959366,0.93701728267256779,0.93321524823447244,0.92942864090336408,0.92565739808232683,0.92190145742843754,{"$f":"AM1255/(1+AN1253)","v":0.91816075685173526},{"$f":"AN1255/(1+AO1253)","v":0.91443523451419495}]
[]
[null,null,null,null,null,"Present Values"]
[null,null,null,null,null,"Sales",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1258:AO1258)","v":15550875.794673011},null,null,null,null,null,{"$f":"T1243*T$1255","v":0},0,{"$f":"V1243*V$1255","v":0},823611.14552957762,820269.26699989743,1787284.2620931987,1780032.1906097757,1772809.5450782934,1336279.6839496025,1330857.6053270902,1325457.5272909389,1283537.7405665026,1278329.6672657519,1273142.7262049415,247424.06612294965,246420.12005108004,245420.2475834116,0,0,0,0,0]
[null,null,null,null,null,"Commission",null,null,null,"NZD 000s",null,null,null,-139422.94714550595,null,null,null,null,null,{"$f":"T1244*T$1255","v":0},0,-11880.152034033554,-11831.947216472054,-11783.937994423932,-11736.123574242276,-11688.50316550046,-11641.075980979096,-11593.841236653005,-11546.798151678266,-11499.945948379303,-11453.283852236033,-11406.811091871057,-11360.526899036915,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",null,null,null,-2961505.6027950458,null,null,null,null,null,{"$f":"T1245*T$1255","v":-97960.205506328595},{"$f":"U1245*U$1255","v":-137731.78330875971},-174992.51514093467,-264997.67945146305,-316615.98117044702,-315874.01131909457,-307805.47573187237,-294407.90349765465,-249878.22485533447,-277083.33070452267,-256791.94765123544,-205082.14146684512,-24268.321220008937,-24169.850258224684,-4634.1887216800869,-4615.3850715892295,-4596.6577190507542,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",null,null,null,158336.75557910401,null,null,null,null,null,{"$f":"T1246*T$1255","v":241191.92634214263},314132.30633934046,941824.83267907484,721402.37828916172,1256497.101269912,307954.47018963378,189828.36493403843,62140.360400718542,30791.808221913619,112360.95066110932,-47779.43278770538,-494777.36850636493,-1321739.7763705719,-1332792.5789290762,-275221.77879816981,-274294.8926480512,-273181.91570800263,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",null,null,null,-311814.88011370332,null,null,null,null,null,{"$f":"T1247*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-311814.88011370332,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1263:AO1263)","v":-91220.27505635377},null,null,null,{"$f":"R1248*R$1255","v":0},{"$f":"S1248*S$1255","v":0},{"$f":"T1248*T$1255","v":0},-138.49673571607329,-974.05005098819481,-2081.0897365723722,-4820.5479867050071,-7060.044284570874,-9966.5148644667352,-8969.0762490449579,-8998.9371182742507,-8867.0597723173851,-9434.6550232631271,-9104.2243743879681,-7964.4842898212564,-6509.858823465408,-2986.2003736667366,-751.09657268495903,-1805.9527005417417,-787.98609994488902,1.057150923182872E-8,1.2678130634249693E-8,1.5192505828514432E-8,1.8210186790022957E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",null,null,null,-243122.04267033003,null,null,null,null,null,{"$f":"T1249*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-243122.04267033003,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-115426.3167236889,null,null,null,null,null,{"$f":"T1250*T$1255","v":-9835.4124588621853},-9795.5043615698814,-9755.7581950797849,-9716.1733023426623,-9676.7490289753187,-9637.4847232497777,-9598.3797360825156,-9559.4334210237193,-9520.6451342466098,-9482.0142345367913,-9443.5400832816558,-9405.2220444598297,0,0,0,0,0,0,0,0,{"$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":11846700.485747484},null,null,null,{"$f":"SUM(R1258:R1265)","v":0},{"$f":"SUM(S1258:S1265)","v":0},{"$f":"SUM(T1258:T1265)","v":133396.30837695184},166466.5219332948,744222.3572580386,1256386.6341118892,1733869.152089258,1750931.0683816751,1630801.6820458919,1510372.4163303098,1087079.8438270078,1136239.3531251447,990508.00579707394,-1221.4224618247481,-87049.725706521203,-101690.08870486169,-35418.10177056698,-33241.254241245355,-34164.278544183537,-787.98609994488902,1.057150923182872E-8,1.2678130634249693E-8,1.5192505828514432E-8,1.8210186790022957E-8]
[null,null,null,null,null,"Check"]
[null,null,null,null,null,"PV of Residual Return",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(-N1266,N1265,N1263,N1261,N1259,N1260,N1258)","v":554936.92278403603}]
[null,null,null,null,null,"Required Return",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1262-N1264","v":554936.92278403335}]
[null,null,null,null,null,"Difference",null,null,null,"NZD 000s",null,null,null,{"$f":"N1268-N1269","v":2.6775524020195007E-9}]
[]
[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,{"$f":"N1266","v":11846700.485747484}]
[null,null,null,null,null,"\"Discounted\" milk supply",null,null,null,"kgMS 000s",null,null,null,{"$f":"SUM(T1274:AO1274)","v":1440821.8774352183},null,null,null,null,null,{"$f":"T1241*T1255","v":14852.620186847276},18875.925474414238,90782.788734528018,163591.91784301997,196527.93303901446,183632.34341389796,169087.08877436022,156237.06385370941,126041.27031578972,132725.88748787384,115886.64231176318,72580.395999999921,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IFERROR(N1266/N1274,1000)","v":8.2221825412837202}]
[]
[null,null,null,null,null,"Liability for Milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1277:AO1277)","v":12190090.325096635},null,null,null,null,null,{"$f":"$N$1275*T1241","v":122618.49027738662},156468.49964775218,755593.05717823957,1367137.0652158686,1649074.497540086,1547144.7229950104,1430401.5946959674,1327080.8505082768,1074958.9012476013,1136581.2873861638,996423.63033203466,626607.72807219136,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PV of liability for milk",null,null,null,"NZD 000s",null,null,null,11846700.485747537,null,null,null,null,null,{"$f":"T1277*T1255","v":122120.95439261383},155201.30488630134,746432.66058208467,1345082.6107839993,1615888.5399079607,1509858.6480327684,1390264.9092770349,1284609.6587193992,1036334.3322717083,1091296.4748791836,952841.12718377041,596769.2648306581,0,0,0,0,0,0,0,0,0,0]
[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":16158839.369252469},null,null,null,null,null,{"$f":"T929","v":0},0,0,140549.74407345074,859585.22657659405,981545.57107008807,1880581.7573159882,1831421.3838443444,1625168.2203327396,1505669.7459309837,1348878.6654307768,1415937.2842035554,1311543.8975399274,1383885.3576497296,1136352.7704379135,255925.11557614637,270041.9601820269,211752.66908820797,0,0,0,0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1155)","v":"Row 1155"},null,null,{"$f":"SUM(R1282:AO1282)","v":-3200688.2094885688},null,null,null,{"$f":"R1155-R1229","v":0},{"$f":"S1155-S1229","v":0},-22950.505085534369,-111242.69716349337,-151839.4828227656,-206075.42434477902,-302879.91233457718,-327874.50247137959,-343082.7725467608,-326220.10538040841,-283544.99836656783,-301002.11075299716,-289225.0637061306,-274541.23687450303,-178113.05111160467,-39039.242087331506,-29432.317077441625,-4922.3925430719382,-5047.9073090527154,-3654.4875101700691,0,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1186)","v":"Row 1186"},null,null,-12190090.325096697,null,null,null,null,null,{"$f":"T1186","v":0},-85004.850120000046,-108471.25364999996,-523812.30948000069,-947763.1070100019,-1143215.2702499989,-1072552.8017399991,-1290805.9765299973,-1230539.3111000007,-1282437.1262299963,-926164.62688000116,-882273.34003500198,-885059.98367499956,-593034.28324000048,-593034.28324000188,-593034.28323999653,-32887.518676638138,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1341)","v":"Row 1341"},null,null,-118505.79776012742,null,null,null,null,null,{"$f":"T1341","v":0},0,0,-39501.932586718882,0,0,0,-39501.932586718882,0,0,0,-39501.932586718882,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1281:N1284)","v":649555.03690707649},null,null,null,{"$f":"SUM(R1281:R1284)","v":0},0,-22950.505085534369,-196247.54728349342,-260310.73647276557,-628839.92233804788,-391057.79276798503,-489544.20165129041,464946.18302922836,174893.36934721976,111083.91086617112,-77769.491052009864,133488.97484464489,219620.7747073315,248370.86275332305,751811.8323223975,513886.17012046999,-342031.56020692212,232106.53419633606,208098.18157803791,0,0,0,0]
[]
[null,null,null,null,null,"Present Value of Cash Flows "]
[null,null,null,null,null,"Cash From Sales (Net of NZD and & Comm./MT)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1288:AO1288)","v":15499003.548621703},null,null,null,null,null,{"$f":"T1281*T$1255","v":0},0,0,{"$f":"W1281*W$1255","v":138282.41623563122},842286.94262828003,957890.39440960833,1827813.1371761188,1772809.5450782934,1566773.9673517016,1445679.3405823945,1289880.1562693936,1348511.6992414806,1244021.1301547769,1307312.0532479393,1069120.2395379525,239806.25636482352,252007.27490499377,196808.99543831294,0,0,{"$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":-3098583.9335329877},null,null,null,{"$f":"(R1282*R$1255)","v":0},{"$f":"(S1282*S$1255)","v":0},-22857.381284810006,-110341.77356920706,-149998.66405345881,-202751.04585239835,-296784.76020327525,-319972.75087978324,-333455.96189063083,-315779.93012229004,-273356.88481686072,-289009.28252246906,-276574.66896857403,-261467.84464238366,-168943.18181403342,-36879.11823643298,-27690.948359165897,-4612.3668849569785,-4710.7840724822372,-3396.5853597756864,0,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",null,null,null,-11730759.377233628,null,null,null,null,null,{"$f":"T1283*T$1255","v":0},{"$f":"U1283*U$1255","v":-84316.419534850473},-107156.20755041446,-515362.24620236235,-928690.33233460505,-1115663.8656328507,-1042457.2575527858,-1249495.7065713599,-1186324.5504761599,-1231340.9789875294,-885655.17734661535,-840260.32384285855,-839494.06742035679,-560220.4418042074,-557947.29545776197,-555683.37261321547,{"$f":"AJ1283*AJ$1255","v":-30691.13390563471},0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-114723.31507124047,null,null,null,null,null,{"$f":"T1284*T$1255","v":0},{"$f":"U1284*U$1255","v":0},0,-38864.693209358426,0,0,0,-38237.73368408285,0,0,0,-37620.888177827481,0,0,0,0,0,0,0,0,{"$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":554936.92278384743},null,null,null,{"$f":"SUM(R1288:R1291)","v":0},{"$f":"SUM(S1288:S1291)","v":0},{"$f":"SUM(T1288:T1291)","v":-22857.381284810006},-194658.19310405751,-257154.87160387327,-618695.56902848789,-383188.14990960027,-477746.22210302553,451899.9177327021,169296.17470056063,107092.5320586809,-74670.920927603962,127650.30995420425,209162.6425784108,235583.88092038652,710212.49320729892,483481.99572102458,-320489.48313334893,216605.35692687682,193412.41007853724,0,0,0,0]
[null,{"$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'!N248","v":0.28000000000000003}]
[null,null,null,null,null,"Tax depn as % of accounting depn (excl. collection)",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N249","v":1.38}]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1243)","v":"Row 1243"},null,null,{"$f":"N1243","v":16158839.369252473}]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1244)","v":"Row 1244"},null,null,{"$f":"-N1244","v":144311.37653817411}]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1245)","v":"Row 1245"},null,null,{"$f":"-N1245","v":3048918.8357875994}]
[null,null,null,null,null,"Cost of Milk ",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1277)","v":"Row 1277"},null,null,{"$f":"N1277","v":12190090.325096635}]
[null,null,null,null,null,"Depreciation - other",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1192)","v":"Row 1192"},null,null,{"$f":"N1192","v":255278.14480384669}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",{"$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$240","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"EBIT",null,null,null,"NZD 000s",null,null,{"$f":"M1303-SUM(M1304:M1307)","v":0},{"$f":"IFERROR(N1303-SUM(N1304:N1308),N1214)","v":520240.68702621758}]
[null,null,null,null,null,"Add back accounting depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"N1307","v":255278.14480384669}]
[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":-352283.83982930839}]
[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":423234.99200075591}]
[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":118505.79776021167},null,null,null,null,null,{"$f":"$N1318/12","v":9875.4831466843061},{"$f":"$N1318/12","v":9875.4831466843061},9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061]
[]
[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":118505.79776019395},null,null,null,null,null,{"$f":"T1318","v":9875.4831466843061},9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061]
[null,null,null,null,{"$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":-118505.79776019395},null,null,null,null,null,{"$f":"-T1321","v":-9875.4831466843061},-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061,-9875.4831466843061]
[]
[null,null,null,"TAX PAYMENTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Tax Expense",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1318)","v":"Row 1318"},null,null,null,null,null,null,null,null,{"$f":"T1318","v":9875.4831466843061},9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null," Provisional Tax Flag",null,null,null,"0 or 1",null,null,null,null,null,null,null,null,null,0,{"$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":9875.4831466828273},{"$f":"U1337","v":19750.966293363788},29626.449440042699,0,9875.4831466828273,19750.966293363788,29626.449440042699,0,9875.4831466828273,19750.966293363788,29626.449440042699,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1330","v":9875.4831466843061},{"$f":"U1330","v":9875.4831466843061},9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,9875.4831466843061,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Paid",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T1332*(T1334+T1335)","v":0},{"$f":"-U1332*(U1334+U1335)","v":0},0,-39501.932586727009,0,0,0,-39501.932586727009,0,0,0,-39501.932586727009,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provision for Income Tax - Closing",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1334:T1336)","v":9875.4831466843061},19750.966293367135,29626.449440048094,0,9875.4831466843061,19750.966293367135,29626.449440048094,0,9875.4831466843061,19750.966293367135,29626.449440048094,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,39501.932586727009,0,0,0,39501.932586727009,0,0,0,39501.932586727009,0,0,0,0,0,0,0,0,0,0]
[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,-39501.932586727009,0,0,0,-39501.932586727009,0,0,0,-39501.932586727009,0,0,0,0,0,0,0,0,0,0]

{"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":"2022-04-30"},{"$f":"Global!S36","v":"2022-05-31"},{"$f":"Global!T36","v":"2022-06-30"},{"$f":"Global!U36","v":"2022-07-31"},{"$f":"Global!V36","v":"2022-08-31"},{"$f":"Global!W36","v":"2022-09-30"},{"$f":"Global!X36","v":"2022-10-31"},{"$f":"Global!Y36","v":"2022-11-30"},{"$f":"Global!Z36","v":"2022-12-31"},{"$f":"Global!AA36","v":"2023-01-31"},{"$f":"Global!AB36","v":"2023-02-28"},{"$f":"Global!AC36","v":"2023-03-31"},{"$f":"Global!AD36","v":"2023-04-30"},{"$f":"Global!AE36","v":"2023-05-31"},{"$f":"Global!AF36","v":"2023-06-30"},{"$f":"Global!AG36","v":"2023-07-31"},{"$f":"Global!AH36","v":"2023-08-31"},{"$f":"Global!AI36","v":"2023-09-30"},{"$f":"Global!AJ36","v":"2023-10-31"},{"$f":"Global!AK36","v":"2023-11-30"},{"$f":"Global!AL36","v":"2023-12-31"},{"$f":"Global!AM36","v":"2024-01-31"}]
[null,null,null,null,null,null,null,null,"Period",null,null,null,null,null,1,1,1,{"$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,{"$f":"Global!O7","v":"2023-05-31"},null,null,{"$f":"Global!R36","v":"2022-04-30"},{"$f":"Global!S36","v":"2022-05-31"},{"$f":"Global!T36","v":"2022-06-30"},{"$f":"Global!U36","v":"2022-07-31"},{"$f":"Global!V36","v":"2022-08-31"},{"$f":"Global!W36","v":"2022-09-30"},{"$f":"Global!X36","v":"2022-10-31"},{"$f":"Global!Y36","v":"2022-11-30"},{"$f":"Global!Z36","v":"2022-12-31"},{"$f":"Global!AA36","v":"2023-01-31"},{"$f":"Global!AB36","v":"2023-02-28"},{"$f":"Global!AC36","v":"2023-03-31"},{"$f":"Global!AD36","v":"2023-04-30"},{"$f":"Global!AE36","v":"2023-05-31"},{"$f":"Global!AF36","v":"2023-06-30"},{"$f":"Global!AG36","v":"2023-07-31"},{"$f":"Global!AH36","v":"2023-08-31"},{"$f":"Global!AI36","v":"2023-09-30"},{"$f":"Global!AJ36","v":"2023-10-31"},{"$f":"Global!AK36","v":"2023-11-30"},{"$f":"Global!AL36","v":"2023-12-31"},{"$f":"Global!AM36","v":"2024-01-31"}]
[null,null,null,null,null,null,null,null,"KGMS 000s "]
[null,null,null,null,null,null,null,null,"Milk Supply Paid for ",null,null,{"$f":"SUM(O11:AB11)","v":1482585.7080999999},null,null,{"$f":"'Data Input'!R31","v":0},{"$f":"'Data Input'!S31","v":0},{"$f":"'Data Input'!T31","v":14913.131600000008},{"$f":"'Data Input'!U31","v":19030.044499999989},{"$f":"'Data Input'!V31","v":91896.8964000001},{"$f":"'Data Input'!W31","v":166274.22930000033},{"$f":"'Data Input'!X31","v":200564.08249999979},{"$f":"'Data Input'!Y31","v":188167.15819999983},{"$f":"'Data Input'!Z31","v":173968.60109999948},{"$f":"'Data Input'!AA31","v":161402.50400000013},{"$f":"'Data Input'!AB31","v":130738.87569999986},{"$f":"'Data Input'!AC31","v":138233.52640000021},{"$f":"'Data Input'!AD31","v":121187.2426},{"$f":"'Data Input'!AE31","v":76209.415799999959}]
[null,null,null,null,null,null,null,null,"Milk Supply Collected",null,null,{"$f":"SUM(O12:AB12)","v":1480305.6963999998},null,null,{"$f":"'Data Input'!R32","v":0},{"$f":"'Data Input'!S32","v":0},{"$f":"'Data Input'!T32","v":14913.131600000008},{"$f":"'Data Input'!U32","v":19023.382599999986},{"$f":"'Data Input'!V32","v":91740.647400000104},{"$f":"'Data Input'!W32","v":166274.22930000033},{"$f":"'Data Input'!X32","v":200558.41309999977},{"$f":"'Data Input'!Y32","v":188167.15819999983},{"$f":"'Data Input'!Z32","v":173968.60109999948},{"$f":"'Data Input'!AA32","v":161356.94830000013},{"$f":"'Data Input'!AB32","v":129957.86049999986},{"$f":"'Data Input'!AC32","v":137733.00330000019},{"$f":"'Data Input'!AD32","v":120726.3256},{"$f":"'Data Input'!AE32","v":75885.995399999956}]
[]
[null,null,null,null,null,null,null,null,"$'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":16158839.369252473},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$1344)","v":837115.36774837086},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!X$15:X$1344)","v":837115.36774837086},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Y$15:Y$1344)","v":1831421.3838443444},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Z$15:Z$1344)","v":1831421.3838443444},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AA$15:AA$1344)","v":1831421.3838443444},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AB$15:AB$1344)","v":1386083.3286003172},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AC$15:AC$1344)","v":1386083.3286003172},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AD$15:AD$1344)","v":1386083.3286003177},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AE$15:AE$1344)","v":1347714.6275948286},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AF$15:AF$1344)","v":1347714.6275948286},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AG$15:AG$1344)","v":1347714.6275948286},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AH$15:AH$1344)","v":262983.53787908662},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AI$15:AI$1344)","v":262983.53787908662},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AJ$15:AJ$1344)","v":262983.53787908662},{"$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":16158839.369252473},null,null,{"$f":"SUM(O17:O18)","v":0},{"$f":"SUM(P17:P18)","v":0},{"$f":"SUM(Q17:Q18)","v":0},0,0,837115.36774837086,837115.36774837086,1831421.3838443444,1831421.3838443444,1831421.3838443444,1386083.3286003172,1386083.3286003172,1386083.3286003177,1347714.6275948286,1347714.6275948286,1347714.6275948286,262983.53787908662,262983.53787908662,262983.53787908662,0,0,0]
[null,null,null,null,null,null,null,null,"Average conversion rate (Sales)",null,null,{"$f":"Calculations!N350/Calculations!N358","v":0.63573616961270585}]
[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":144311.37653817411},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$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!W$15:W$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!X$15:X$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Y$15:Y$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Z$15:Z$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AA$15:AA$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AB$15:AB$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AC$15:AC$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AD$15:AD$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AE$15:AE$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AF$15:AF$1344)","v":12025.948044847843},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AG$15:AG$1344)","v":12025.948044847843},{"$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":414714.62770893204},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$1344)","v":17144.088990914188},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!U$15:U$1344)","v":19180.197098651133},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!V$15:V$1344)","v":26056.463613567554},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!W$15:W$1344)","v":42506.489023204456},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!X$15:X$1344)","v":55427.916425189418},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Y$15:Y$1344)","v":52218.418175871389},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Z$15:Z$1344)","v":45676.742412466992},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AA$15:AA$1344)","v":42069.247234967042},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AB$15:AB$1344)","v":31820.653350936278},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AC$15:AC$1344)","v":31057.467051397041},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AD$15:AD$1344)","v":27704.016708075716},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AE$15:AE$1344)","v":23852.927623690928},{"$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":879108.28453590209},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$1344)","v":7882.8521532615123},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!U$15:U$1344)","v":10126.534099481549},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!V$15:V$1344)","v":43821.56004341368},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!W$15:W$1344)","v":74851.538530092716},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!X$15:X$1344)","v":96424.680377681769},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Y$15:Y$1344)","v":95080.695869067975},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Z$15:Z$1344)","v":97387.036550116041},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AA$15:AA$1344)","v":99265.597059391555},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AB$15:AB$1344)","v":87962.422231727425},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AC$15:AC$1344)","v":107888.07876386722},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AD$15:AD$1344)","v":97639.56700416989},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AE$15:AE$1344)","v":60777.721853630792},{"$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":666886.47406828939},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$1344)","v":6598.3681519314205},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!U$15:U$1344)","v":8501.0342577452375},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!V$15:V$1344)","v":41552.110525536802},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!W$15:W$1344)","v":75318.539451919103},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!X$15:X$1344)","v":90739.391659069777},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Y$15:Y$1344)","v":84961.894004526213},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Z$15:Z$1344)","v":78450.825720426117},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AA$15:AA$1344)","v":72818.396764829464},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AB$15:AB$1344)","v":58120.838719957705},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AC$15:AC$1344)","v":61460.460524064722},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AD$15:AD$1344)","v":54173.250212423023},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AE$15:AE$1344)","v":34191.364075859776},{"$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":666886.47406828939},null,null,{"$f":"SUM(O26:O32)","v":0},0,6598.3681519314205,8501.0342577452375,41552.110525536802,75318.539451919103,90739.391659069777,84961.894004526213,78450.825720426117,72818.396764829464,58120.838719957705,61460.460524064722,54173.250212423023,34191.364075859776,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Wages & ERE","1Wages & ERE",null,{"$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":428903.89019883919},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$1344)","v":40916.027578645655},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!U$15:U$1344)","v":40938.988243955078},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!V$15:V$1344)","v":37569.498258458654},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!W$15:W$1344)","v":34490.892582913017},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!X$15:X$1344)","v":35090.883945081419},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Y$15:Y$1344)","v":33291.926441117357},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Z$15:Z$1344)","v":33794.41682069419},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AA$15:AA$1344)","v":32050.517405859213},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AB$15:AB$1344)","v":31081.024885755345},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AC$15:AC$1344)","v":33595.599314708699},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AD$15:AD$1344)","v":35171.591071106282},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AE$15:AE$1344)","v":40912.523650544295},{"$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":428903.89019883919},null,null,{"$f":"SUM(O34:O37)","v":0},{"$f":"SUM(P34:P37)","v":0},{"$f":"SUM(Q34:Q37)","v":40916.027578645655},{"$f":"SUM(R34:R37)","v":40938.988243955078},37569.498258458654,34490.892582913017,35090.883945081419,33291.926441117357,33794.41682069419,32050.517405859213,31081.024885755345,33595.599314708699,35171.591071106282,40912.523650544295,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Operating Costs",null,null,{"$f":"L33+L38","v":1095790.3642671285},null,null,{"$f":"SUM(O33,O38)","v":0},{"$f":"SUM(P33,P38)","v":0},{"$f":"SUM(Q33,Q38)","v":47514.395730577075},{"$f":"SUM(R33,R38)","v":49440.022501700318},79121.608783995456,109809.43203483212,125830.27560415119,118253.82044564356,112245.2425411203,104868.91417068867,89201.86360571305,95056.059838773421,89344.841283529298,75103.887726404064,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,{"$f":"SUM(O40:AJ40)","v":287131.88286982052},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$1344)","v":13463.007395020191},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!X$15:X$1344)","v":13463.007395020191},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Y$15:Y$1344)","v":30941.490825236604},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Z$15:Z$1344)","v":30941.490825236604},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AA$15:AA$1344)","v":30941.490825236604},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AB$15:AB$1344)","v":25282.631901111439},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AC$15:AC$1344)","v":25282.631901111439},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AD$15:AD$1344)","v":25282.631901111439},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AE$15:AE$1344)","v":25585.553032914639},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AF$15:AF$1344)","v":25585.553032914639},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AG$15:AG$1344)","v":25585.553032914639},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AH$15:AH$1344)","v":4925.6136006640063},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AI$15:AI$1344)","v":4925.6136006640063},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AJ$15:AJ$1344)","v":4925.6136006640063},{"$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":287131.88286982052},null,null,{"$f":"SUM(O40:O41)","v":0},{"$f":"SUM(P40:P41)","v":0},{"$f":"SUM(Q40:Q41)","v":0},0,0,13463.007395020191,13463.007395020191,30941.490825236604,30941.490825236604,30941.490825236604,25282.631901111439,25282.631901111439,25282.631901111439,25585.553032914639,25585.553032914639,25585.553032914639,4925.6136006640063,4925.6136006640063,4925.6136006640063,0,0,0]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,{"$f":"SUM(O43:AJ43)","v":372173.6764058164},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$1344)","v":25817.970634680249},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!U$15:U$1344)","v":60109.588416096543},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!V$15:V$1344)","v":28140.431869094769},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!W$15:W$1344)","v":28712.208975707919},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!X$15:X$1344)","v":31972.532864932455},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Y$15:Y$1344)","v":27180.118907473294},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Z$15:Z$1344)","v":30441.249367022123},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AA$15:AA$1344)","v":26996.237050018157},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AB$15:AB$1344)","v":24923.708859121009},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AC$15:AC$1344)","v":29297.03799626133},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AD$15:AD$1344)","v":28566.433161861412},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AE$15:AE$1344)","v":30016.158303547101},{"$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":255278.14480384669},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$1344)","v":255278.14480384669},{"$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":-3.0850060284137726E-9},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$1344)","v":-242174.57210567713},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!U$15:U$1344)","v":-316697.14826052985},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!V$15:V$1344)","v":-953383.12781680329},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!W$15:W$1344)","v":-733230.7490906748},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!X$15:X$1344)","v":-1282302.1357990922},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Y$15:Y$1344)","v":-315559.42941903509},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Z$15:Z$1344)","v":-195308.67398600886},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AA$15:AA$1344)","v":-64194.817290790379},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AB$15:AB$1344)","v":-31939.430454936344},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AC$15:AC$1344)","v":-117023.51917564403},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AD$15:AD$1344)","v":49964.841478078626},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AE$15:AE$1344)","v":519516.2369316835},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AF$15:AF$1344)","v":1393480.943220742},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AG$15:AG$1344)","v":1410858.3564129067},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AH$15:AH$1344)","v":292529.33323693625},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AI$15:AI$1344)","v":292731.94605942082},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AJ$15:AJ$1344)","v":292731.94605942088},{"$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":3448508.3571296171},null,null,{"$f":"SUM(O22:O24,O39,O42:O46)","v":0},0,-143815.26459624412,-177840.8061446003,-764217.11546188395,-451862.12508696958,-947157.77508726937,20141.062849105569,133409.03575480101,251972.61709435948,239277.79753852071,183583.70442061423,330528.27958167426,1002156.5783205655,1431092.4442985046,1448469.8574906692,297454.94683760026,297657.55966008484,297657.55966008489,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Cost of Milk",{"$f":"$J$3&I49","v":"1Cost of Milk"},null,{"$f":"SUM(O49:AJ49)","v":12190090.325096698},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$1344)","v":122618.49027738717},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!U$15:U$1344)","v":156468.49964775291},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!V$15:V$1344)","v":755593.05717824295},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!W$15:W$1344)","v":1367137.0652158749},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!X$15:X$1344)","v":1649074.4975400935},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Y$15:Y$1344)","v":1547144.7229950174},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Z$15:Z$1344)","v":1430401.5946959739},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AA$15:AA$1344)","v":1327080.8505082829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AB$15:AB$1344)","v":1074958.9012476061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AC$15:AC$1344)","v":1136581.287386169},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AD$15:AD$1344)","v":996423.6303320392},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AE$15:AE$1344)","v":626607.72807219415},{"$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'!N281","v":8115.3479875000012}]
[]
[null,null,null,null,null,null,null,null,"Aggregate Farmgate Milk Price",null,null,{"$f":"L49-L51","v":12181974.977109199}]
[]
[null,null,null,null,null,null,null,null,"EBIT",{"$f":"$J$3&I55","v":"1EBIT"},null,{"$f":"L19-L47-L49","v":520240.68702615798},null,null,{"$f":"O19-O47-O49","v":0},0,21196.774318856944,21372.306496847392,8624.0582836410031,-78159.572380534373,135198.64529554686,264135.59800022142,267610.7533935695,252367.91624170216,71846.629814190324,65918.336793533992,59131.418686604127,-281049.67879793106,-83377.816703676013,-100755.22989584063,-34471.408958513639,-34674.021780998213,-34674.021780998271,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tax Expense",{"$f":"$J$3&I57","v":"1Tax Expense"},null,{"$f":"SUM(O57:AJ57)","v":118505.79776019395},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$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!U$15:U$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!V$15:V$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!W$15:W$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!X$15:X$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Y$15:Y$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Z$15:Z$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AA$15:AA$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AB$15:AB$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AC$15:AC$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AD$15:AD$1344)","v":9875.4831466843061},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AE$15:AE$1344)","v":9875.4831466843061},{"$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":401734.88926596404},null,null,{"$f":"O55-O57","v":0},{"$f":"P55-P57","v":0},{"$f":"Q55-Q57","v":11321.291172172638},11496.823350163086,-1251.424863043303,-88035.055527218676,125323.16214886255,254260.11485353712,257735.27024688519,242492.43309501786,61971.146667506022,56042.85364684969,49255.935539919825,-290925.16194461536,-83377.816703676013,-100755.22989584063,-34471.408958513639,-34674.021780998213,-34674.021780998271,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Capital Charge",{"$f":"$J$3&I61","v":"1Capital Charge"},null,{"$f":"L71","v":401734.88926590641},null,null,{"$f":"O71","v":0},{"$f":"P71","v":0},{"$f":"Q71","v":0},139.62754024189334,986.00382155955697,2115.2120264569662,4919.5489371415269,7234.3926189491613,10254.246266711569,9265.6078490967357,9334.3308774217348,9235.0103233549617,9866.1916882148125,336965.05971249542,8396.7792139246267,6891.1613595065137,3173.9901109384082,801.58241109622497,1935.1941622863974,847.81775088963775,-1.3752153803524961E-8,-1.6546673025547008E-8]
[]
[null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,"Capital Charge Rate",{"$f":"$J$3&I65","v":"1Capital Charge Rate"},null,null,null,null,{"$f":"Global!$O$39","v":4.0741237836483535E-3},{"$f":"Global!$O$39","v":4.0741237836483535E-3},{"$f":"Global!$O$39","v":4.0741237836483535E-3},{"$f":"Q65","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[null,null,null,null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,{"$f":"Calculations!N1214","v":327405.6241193887},null,null,{"$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},{"$f":"Calculations!AE1214","v":327405.6241193887},{"$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":1789712.750408822},null,null,{"$f":"Calculations!R1226","v":0},{"$f":"Calculations!S1226","v":0},{"$f":"Calculations!T1226","v":0},{"$f":"Calculations!U1226","v":34271.796257709735},{"$f":"Calculations!V1226","v":242016.16689137},{"$f":"Calculations!W1226","v":501075.47850109474},{"$f":"Calculations!X1226","v":1041806.5768098179},{"$f":"Calculations!Y1226","v":1557512.4317420432},{"$f":"Calculations!Z1226","v":2300427.8540693764},{"$f":"Calculations!AA1226","v":2092334.9228531066},{"$f":"Calculations!AB1226","v":2159192.8102242891},{"$f":"Calculations!AC1226","v":2109542.5339297275},{"$f":"Calculations!AD1226","v":2242714.4057152183},{"$f":"Calculations!AE1226","v":2157752.2708223951},{"$f":"Calculations!AF1226","v":1901715.9932267857},{"$f":"Calculations!AG1226","v":1569318.3609133908},{"$f":"Calculations!AH1226","v":716253.73459369573},{"$f":"Calculations!AI1226","v":167640.27177869075},{"$f":"Calculations!AJ1226","v":474879.21501148591},{"$f":"Calculations!AK1226","v":208098.18157570652},{"$f":"Calculations!AL1226","v":-2.8031897529528699E-6},{"$f":"Calculations!AM1226","v":-3.3754874750540815E-6}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"SUM(O69:AJ69)","v":94956.132550867173},null,null,{"$f":"Calculations!R1230","v":0},{"$f":"Calculations!S1230","v":0},{"$f":"Calculations!T1230","v":0},{"$f":"Calculations!U1230","v":139.62754024188587},{"$f":"Calculations!V1230","v":986.00382155953969},{"$f":"Calculations!W1230","v":2115.2120264569426},{"$f":"Calculations!X1230","v":4919.5489371415588},{"$f":"Calculations!Y1230","v":7234.3926189492222},{"$f":"Calculations!Z1230","v":10254.246266711674},{"$f":"Calculations!AA1230","v":9265.6078490969103},{"$f":"Calculations!AB1230","v":9334.3308774220259},{"$f":"Calculations!AC1230","v":9235.0103233553455},{"$f":"Calculations!AD1230","v":9866.1916882152982},{"$f":"Calculations!AE1230","v":9559.4355931073733},{"$f":"Calculations!AF1230","v":8396.7792139254616},{"$f":"Calculations!AG1230","v":6891.1613595075487},{"$f":"Calculations!AH1230","v":3173.9901109396847},{"$f":"Calculations!AI1230","v":801.58241109777157},{"$f":"Calculations!AJ1230","v":1935.1941622882614},{"$f":"Calculations!AK1230","v":847.81775089155951},{"$f":"Calculations!AL1230","v":-1.1420542042584639E-8},{"$f":"Calculations!AM1230","v":-1.3752153803524961E-8}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L59-L66-L69","v":-20626.867404291828}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L69+L66+L70","v":401734.88926596404},null,null,{"$f":"O69+O66","v":0},0,0,139.62754024188587,986.00382155953969,2115.2120264569426,4919.5489371415588,7234.3926189492222,10254.246266711674,9265.6078490969103,9334.3308774220259,9235.0103233553455,9866.1916882152982,336965.05971249606,8396.7792139254616,6891.1613595075487,3173.9901109396847,801.58241109777157,1935.1941622882614,847.81775089155951,-1.1420542042584639E-8,-1.3752153803524961E-8]
[]
[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$11","v":10.899092903007105}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$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":10.899092903007105}]
[]
[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$11","v":9.7337628273184693E-2}]
[null,null,null,null,null,null,null,null,"Collection Costs",{"$f":"$J$3&I81","v":"1Collection Costs"},null,{"$f":"L23/L$11","v":0.27972388067898446}]
[null,null,null,null,null,null,null,null,"Lactose",null,null,{"$f":"L24/L$11","v":0.59295613045030549}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging",{"$f":"$J$3&I84","v":"1Packaging"},null,{"$f":"L26/L$11","v":0.44981310046684203}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,0.44981310046684203]
[null,null,null,null,null,null,null,null,"Wages & ERE",{"$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$3&I95","v":"1Site Overheads"},null,0.28929449937062912]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,0.28929449937062912]
[null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"$J$3&I97","v":"1Operating Costs"},null,0.7391075998374711]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,0.19366966867486732]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,0]
[null,null,null,null,null,null,null,null,"Supply Chain","1Supply Chain",null,0.19366966867486732]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,0.2510301255249342]
[null,null,null,null,null,null,null,null,"Miscellaneous costs","1Miscellaneous costs",null,0]
[null,null,null,null,null,null,null,null,"Depreciation Expense","1Depreciation Expense",null,0.17218440958195738]
[null,null,null,null,null,null,null,null,"Capital Charge","1Capital Charge",null,{"$f":"L117","v":0.27096908264463693}]
[null,null,null,null,null,null,null,null,"Tax Expense","1Tax Expense",null,{"$f":"L57/L$11","v":7.9931836056928163E-2}]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,{"$f":"SUM(L80:L82,L97,L100:L105)","v":2.6769103617232699}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"L51/L$11","v":5.4737799934009776E-3}]
[]
[null,null,null,null,null,null,null,null,"Farmgate Milk Price",null,null,{"$f":"Calculations!$N$1275-L108","v":8.2167087612903185}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L110-(L77-L106-L108)","v":-1.1546319456101628E-13}]
[]
[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$11","v":0.2208341968566348}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"L69/L$11","v":6.4047651364829164E-2}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L70/L$11","v":-1.3912765576788194E-2}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L115+L114+L116","v":0.27096908264467578}]
[]
[null,null,null,null,null,null,null,null,"Cash Flows"]
[]
[null,null,null,null,null,null,null,null,"Cash From Sales",null,null,{"$f":"SUM(O121:AJ121)","v":16158839.369252469},null,null,{"$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},{"$f":"Calculations!W929","v":140549.74407345074},{"$f":"Calculations!X929","v":859585.22657659405},{"$f":"Calculations!Y929","v":981545.57107008807},{"$f":"Calculations!Z929","v":1880581.7573159882},{"$f":"Calculations!AA929","v":1831421.3838443444},{"$f":"Calculations!AB929","v":1625168.2203327396},{"$f":"Calculations!AC929","v":1505669.7459309837},{"$f":"Calculations!AD929","v":1348878.6654307768},{"$f":"Calculations!AE929","v":1415937.2842035554},{"$f":"Calculations!AF929","v":1311543.8975399274},{"$f":"Calculations!AG929","v":1383885.3576497296},{"$f":"Calculations!AH929","v":1136352.7704379135},{"$f":"Calculations!AI929","v":255925.11557614637},{"$f":"Calculations!AJ929","v":270041.9601820269},{"$f":"Calculations!AK929","v":211752.66908820797},{"$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":-3200688.2094885688},null,null,{"$f":"Calculations!R1282","v":0},{"$f":"Calculations!S1282","v":0},{"$f":"Calculations!T1282","v":-22950.505085534369},{"$f":"Calculations!U1282","v":-111242.69716349337},{"$f":"Calculations!V1282","v":-151839.4828227656},{"$f":"Calculations!W1282","v":-206075.42434477902},{"$f":"Calculations!X1282","v":-302879.91233457718},{"$f":"Calculations!Y1282","v":-327874.50247137959},{"$f":"Calculations!Z1282","v":-343082.7725467608},{"$f":"Calculations!AA1282","v":-326220.10538040841},{"$f":"Calculations!AB1282","v":-283544.99836656783},{"$f":"Calculations!AC1282","v":-301002.11075299716},{"$f":"Calculations!AD1282","v":-289225.0637061306},{"$f":"Calculations!AE1282","v":-274541.23687450303},{"$f":"Calculations!AF1282","v":-178113.05111160467},{"$f":"Calculations!AG1282","v":-39039.242087331506},{"$f":"Calculations!AH1282","v":-29432.317077441625},{"$f":"Calculations!AI1282","v":-4922.3925430719382},{"$f":"Calculations!AJ1282","v":-5047.9073090527154},{"$f":"Calculations!AK1282","v":-3654.4875101700691},{"$f":"Calculations!AL1282","v":0},{"$f":"Calculations!AM1282","v":0}]
[null,null,null,null,null,null,null,null,"Suppliers",null,null,{"$f":"SUM(O124:AJ124)","v":-12190090.325096697},null,null,{"$f":"Calculations!R1283","v":0},{"$f":"Calculations!S1283","v":0},{"$f":"Calculations!T1283","v":0},{"$f":"Calculations!U1283","v":-85004.850120000046},{"$f":"Calculations!V1283","v":-108471.25364999996},{"$f":"Calculations!W1283","v":-523812.30948000069},{"$f":"Calculations!X1283","v":-947763.1070100019},{"$f":"Calculations!Y1283","v":-1143215.2702499989},{"$f":"Calculations!Z1283","v":-1072552.8017399991},{"$f":"Calculations!AA1283","v":-1290805.9765299973},{"$f":"Calculations!AB1283","v":-1230539.3111000007},{"$f":"Calculations!AC1283","v":-1282437.1262299963},{"$f":"Calculations!AD1283","v":-926164.62688000116},{"$f":"Calculations!AE1283","v":-882273.34003500198},{"$f":"Calculations!AF1283","v":-885059.98367499956},{"$f":"Calculations!AG1283","v":-593034.28324000048},{"$f":"Calculations!AH1283","v":-593034.28324000188},{"$f":"Calculations!AI1283","v":-593034.28323999653},{"$f":"Calculations!AJ1283","v":-32887.518676638138},{"$f":"Calculations!AK1283","v":0},{"$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":-118505.79776012742},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":-39501.932586718882},{"$f":"Calculations!X1284","v":0},{"$f":"Calculations!Y1284","v":0},{"$f":"Calculations!Z1284","v":0},{"$f":"Calculations!AA1284","v":-39501.932586718882},{"$f":"Calculations!AB1284","v":0},{"$f":"Calculations!AC1284","v":0},{"$f":"Calculations!AD1284","v":0},{"$f":"Calculations!AE1284","v":-39501.932586718882},{"$f":"Calculations!AF1284","v":0},{"$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,{"$f":"SUM(O127:AJ127)","v":649555.03690707765},null,null,{"$f":"SUM(O121,O123:O125)","v":0},{"$f":"SUM(P121,P123:P125)","v":0},{"$f":"SUM(Q121,Q123:Q125)","v":-22950.505085534369},-196247.54728349342,-260310.73647276557,-628839.92233804788,-391057.79276798503,-489544.20165129041,464946.18302922836,174893.36934721976,111083.91086617112,-77769.491052009864,133488.97484464489,219620.7747073315,248370.86275332305,751811.8323223975,513886.17012046999,-342031.56020692212,232106.53419633606,208098.18157803791,0,0]
[]
[null,null,null,null,null,null,null,null,"WACC",null,null,{"$f":"Global!O38","v":0.05},null,null,{"$f":"O65","v":4.0741237836483535E-3},4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3,4.0741237836483535E-3]
[]
[null,null,null,null,null,null,null,null,"Discount Factor",null,null,null,null,null,{"$f":"P131*(1+O129)","v":1.0040741237836484},{"$f":"Q131*(1+P129)","v":1},{"$f":"1/(1+Q129)","v":0.99594240735106698},{"$f":"Q131/(1+R129)","v":0.9919012787602387},{"$f":"R131/(1+S129)","v":0.98787654742307396},0.98386814680619683,0.97987601064619667,0.97590007294853287,0.97194026798644373,0.96799653029985999,0.96406879469432261,0.96015699623990525,0.95626107027014062,0.95238095238095177,0.94851657842958703,0.9446678845335601,0.94083480706959366,0.93701728267256779,0.93321524823447244,0.92942864090336408,0.92565739808232683,0.92190145742843754]
[null,null,null,null,null,null,null,null,"Discounted Cash Flows",null,null,{"$f":"SUM(O132:AJ132)","v":554936.9227838451},null,null,{"$f":"O131*O127","v":0},{"$f":"P131*P127","v":0},{"$f":"Q131*Q127","v":-22857.381284810006},{"$f":"R131*R127","v":-194658.19310405754},{"$f":"S131*S127","v":-257154.8716038733},-618695.56902848789,-383188.14990960027,-477746.22210302559,451899.91773270234,169296.17470056063,107092.53205868116,-74670.920927603976,127650.309954204,209162.64257841083,235583.88092038652,710212.4932072988,483481.99572102475,-320489.48313334893,216605.35692687682,193412.41007853724,0,0]
[]
[null,null,null,null,null,null,null,null,"Present Value of required return"]
[null,null,null,null,null,null,null,null,"Capital charge on fixed assets (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q66:AD66)","v":311814.88011370332}]
[null,null,null,null,null,null,null,null,"Depreciation (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q45:AD45)","v":243122.04267033003}]
[null,null,null,null,null,null,null,null,"Net",null,null,{"$f":"SUM(L135:L136)","v":554936.92278403335}]
[]
[null,null,null,null,null,null,null,null,"Excess / (Deficit) Return",null,null,{"$f":"L132-L137","v":-1.8824357539415359E-7}]
[null,null,null,null,null,null,null,null,"cents / kgms",null,null,{"$f":"L139/L12","v":-1.2716533878910879E-13}]
[]
[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,{"$f":"O59","v":0},0,11321.291172172638,11496.823350163086,-1251.424863043303,-88035.055527218676,125323.16214886255,254260.11485353712,257735.27024688519,242492.43309501786,61971.146667506022,56042.85364684969,49255.935539919825,-290925.16194461536,-83377.816703676013,-100755.22989584063,-34471.408958513639,-34674.021780998213,-34674.021780998271,0,0,0]
[null,null,null,null,null,null,null,null," + depreciation",null,null,null,null,null,{"$f":"O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,255278.14480384669,0,0,0,0,0,0,0,0]
[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},{"$f":"-(Calculations!U1226-Calculations!T1226+Calculations!T1229)","v":-34271.796257709735},{"$f":"-(Calculations!V1226-Calculations!U1226+Calculations!U1229)","v":-207744.37063366026},{"$f":"-(Calculations!W1226-Calculations!V1226+Calculations!V1229)","v":-259059.31160972474},{"$f":"-(Calculations!X1226-Calculations!W1226+Calculations!W1229)","v":-540804.86681081587},{"$f":"-(Calculations!Y1226-Calculations!X1226+Calculations!X1229)","v":-516380.9549168247},{"$f":"-(Calculations!Z1226-Calculations!Y1226+Calculations!Y1229)","v":-743804.31650479406},{"$f":"-(Calculations!AA1226-Calculations!Z1226+Calculations!Z1229)","v":207210.91278238923},{"$f":"-(Calculations!AB1226-Calculations!AA1226+Calculations!AA1229)","v":-67599.063747725464},{"$f":"-(Calculations!AC1226-Calculations!AB1226+Calculations!AB1229)","v":49112.764198756842},{"$f":"-(Calculations!AD1226-Calculations!AC1226+Calculations!AC1229)","v":-133812.3446987452},{"$f":"-(Calculations!AE1226-Calculations!AD1226+Calculations!AD1229)","v":84233.039304863036},{"$f":"-(Calculations!AF1226-Calculations!AE1226+Calculations!AE1229)","v":255267.79184828082},{"$f":"-(Calculations!AG1226-Calculations!AF1226+Calculations!AF1229)","v":331748.67945721914},{"$f":"-(Calculations!AH1226-Calculations!AG1226+Calculations!AG1229)","v":852567.06221850077},{"$f":"-(Calculations!AI1226-Calculations!AH1226+Calculations!AH1229)","v":548357.5790793004},{"$f":"-(Calculations!AJ1226-Calculations!AI1226+Calculations!AI1229)","v":-307357.53842554212},{"$f":"-(Calculations!AK1226-Calculations!AJ1226+Calculations!AJ1229)","v":266780.55597772967},{"$f":"-(Calculations!AL1226-Calculations!AK1226+Calculations!AK1229)","v":208098.18157850971},{"$f":"-(Calculations!AM1226-Calculations!AL1226+Calculations!AL1229)","v":5.7229772210121155E-7},{"$f":"-(Calculations!AN1226-Calculations!AM1226+Calculations!AM1229)","v":6.8591907620430035E-7}]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"SUM(O143:O145)","v":0},0,-22950.505085537097,-196247.54728349717,-260310.73647276804,-628839.92233803449,-391057.79276796215,-489544.20165125694,464946.18302927446,174893.36934729241,111083.91086626286,-77769.491051895515,133488.97484478285,219620.77470751214,248370.86275354313,751811.83232266014,513886.17012078676,-342031.56020654034,232106.5341967314,208098.18157850971,5.7229772210121155E-7,6.8591907620430035E-7]
[null,null,null,null,null,null,null,null,"check",null,null,{"$f":"IF(ROUND(SUM(O147:AJ147),3)=0,\"Okay\",\"Error\")","v":"Okay"},null,null,{"$f":"O127-O146","v":0},0,2.7284841053187847E-9,3.7543941289186478E-9,2.4738255888223648E-9,-1.3387762010097504E-8,-2.2875610738992691E-8,-3.3469405025243759E-8,-4.6100467443466187E-8,-7.2643160820007324E-8,-9.1735273599624634E-8,-1.1434894986450672E-7,-1.3795215636491776E-7,-1.806474756449461E-7,-2.2008316591382027E-7,-2.6263296604156494E-7,-3.1676609069108963E-7,-3.8178404793143272E-7,-3.9534643292427063E-7,-4.7180219553411007E-7,-5.7229772210121155E-7,-6.8591907620430035E-7]

{"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,{"$f":"Global!K32","v":"2022-06-30"},"YTD_Months",null,null,18]
[null,null,null,null,{"$f":"EOMONTH(E11,1)","v":"2022-07-31"},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$28)","v":"2023-11-30"}]
[null,null,null,null,{"$f":"EOMONTH(E12,1)","v":"2022-08-31"}]
[null,null,null,null,"2022-09-30"]
[null,null,null,null,"2022-10-31"]
[null,null,null,null,"2022-11-30"]
[null,null,null,null,"2022-12-31"]
[null,null,null,null,"2023-01-31"]
[null,null,null,null,"2023-02-28"]
[null,null,null,null,"2023-03-31"]
[null,null,null,null,"2023-04-30"]
[null,null,null,null,"2023-05-31"]
[null,null,null,null,"2023-06-30"]
[null,null,null,null,"2023-07-31"]
[null,null,null,null,"2023-08-31"]
[null,null,null,null,"2023-09-30"]
[null,null,null,null,"2023-10-31"]
[null,null,null,null,"2023-11-30"]

{"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$719,0)+15","v":"A17"},"Data Input",{"$f":"'Data Input'!F14","v":"GLOBAL"}]
[null,"Data Input / MILK SUPPLY","Data Input",{"$f":"\"A\"&MATCH(F9,'Data Input'!$F$13:$F$719,0)+15","v":"A27"},"Data Input",{"$f":"'Data Input'!F24","v":"MILK SUPPLY"}]
[null,"Data Input / PRODUCTION","Data Input",{"$f":"\"A\"&MATCH(F10,'Data Input'!$F$13:$F$719,0)+15","v":"A39"},"Data Input",{"$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$719,0)+15","v":"A86"},"Data Input",{"$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$719,0)+15","v":"A101"},"Data Input",{"$f":"F11","v":"REVENUE"},{"$f":"'Data Input'!E98","v":"2.  Sales Phasing"}]
[null,{"$f":"E13&IF(F13=\"\",\"\",IF(G13=\"\",\" / \"&F13,\" / \"&F13&\" / \"&G13))","v":"Data Input / COLLECTION"},"Data Input",{"$f":"\"A\"&MATCH(F13,'Data Input'!$F$13:$F$719,0)+15","v":"A136"},"Data Input",{"$f":"'Data Input'!F133","v":"COLLECTION"}]
[null,"Data Input / OPEX","Data Input",{"$f":"\"A\"&MATCH(F14,'Data Input'!$F$13:$F$719,0)+15","v":"A147"},"Data Input",{"$f":"'Data Input'!F144","v":"OPEX"}]
[null,"Data Input / SUPPLY CHAIN","Data Input",{"$f":"\"A\"&MATCH(F15,'Data Input'!$F$13:$F$719,0)+15","v":"A194"},"Data Input",{"$f":"'Data Input'!F191","v":"SUPPLY CHAIN"}]
[null,"Data Input / ADMINISTRATION","Data Input",{"$f":"\"A\"&MATCH(F16,'Data Input'!$F$13:$F$719,0)+15","v":"A221"},"Data Input",{"$f":"'Data Input'!F218","v":"ADMINISTRATION"}]
[null,"Data Input / FIXED ASSETS","Data Input",{"$f":"\"A\"&MATCH(F17,'Data Input'!$F$13:$F$719,0)+15","v":"A234"},"Data Input",{"$f":"'Data Input'!F231","v":"FIXED ASSETS"}]
[null,"Data Input / INCOME TAX","Data Input",{"$f":"\"A\"&MATCH(F18,'Data Input'!$F$13:$F$719,0)+15","v":"A245"},"Data Input",{"$f":"'Data Input'!F242","v":"INCOME TAX"}]
[null,"Data Input / WORKING CAPITAL","Data Input",{"$f":"\"A\"&MATCH(F19,'Data Input'!$F$13:$F$719,0)+15","v":"A255"},"Data Input",{"$f":"'Data Input'!F252","v":"WORKING CAPITAL"}]
[null,"Data Input / WORKING CAPITAL","Data Input",{"$f":"\"A\"&MATCH(F20,'Data Input'!$F$13:$F$719,0)+14","v":"A254"},"Data Input",{"$f":"'Data Input'!F252","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"]