{"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":0,"defined_names":116,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Notice","index":0,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DISCLAIMER"]
[]
[null,"1. This workbook is the property of Fonterra Co-operative Group Limited (Fonterra)."]
[null,"2. The workbook contains the higher level inputs and calculations underpinning the calculation of the Farmgate Milk Price for the 2021/22 season."]
[null,"To protect the commercial confidentiality of certain information derived from Fonterra's actual performance data, a number of inputs have been aggregated for the purposes of this workbook."]
[null,"The workbook does not contain all the intermediate calculations required to calculate the Farmgate Milk Price.  For example, the workbook does not contain the calculations required to convert contracted prices into 'shipment month' prices, or the "]
[null,"'tilted annuity' calculations used to calculate the WACC charge and depreciation inputs."]
[null,"3. Fonterra does not warrant that the workbook is free from error, and explicitly disclaims any liability to any third party with respect to any use they may make of the workbook."]
[null,"4. Third party recipients of this workbook use it entirely at their own risk.  Fonterra will not accept any responsibility 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,"F22 Milk Price",null,null,{"$f":"Summary!L110","v":9.3008100010841233}]
[null,null,null,null,null,null,null,null,null,null,"Average FX conversion rate (Sales)",null,null,{"$f":"Summary!L20","v":0.6884268610930796}]
[]
[]
[]
[]
[null,null,null,null,null,"Period Ended",null,null,null,null,null,null,null,null,{"$f":"K34","v":"2022-05-31"},null,{"$f":"EOMONTH(T7,-1)","v":"2021-05-31"},{"$f":"EOMONTH(S7,-1)","v":"2021-04-30"},{"$f":"EOMONTH(T7,-1)","v":"2021-05-31"},{"$f":"K32","v":"2021-06-30"},{"$f":"EOMONTH(T7,1)","v":"2021-07-31"},"2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","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",{"$f":"EOMONTH(AO7,1)","v":"2023-04-30"},{"$f":"EOMONTH(AP7,1)","v":"2023-05-31"},{"$f":"EOMONTH(AQ7,1)","v":"2023-06-30"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T7)","v":2021},2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7-EOMONTH(R7,-1)","v":30},{"$f":"S7-R7","v":31},{"$f":"T7-S7","v":30},{"$f":"U7-T7","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LookupTables!E11:E28,LookupTables!I11)","v":"2022-11-30"},{"$f":"LookupTables!I11","v":18},null,null,null,{"$f":"IF(T9<=$P$11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"GENERAL MODEL INPUTS"]
[]
[null,null,"MODEL INFORMATION"]
[]
[null,null,"This model contains circular logic relating to the calculation of tax expense and net working capital.  It is therefore necessary to set the calculation approach to 'iterative calculations.'"]
[]
[]
[null,null,"INPUT KEY"]
[]
[null,null,null,null,null,"Colour Key:",null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,"General Input Cells"]
[null,null,null,null,null,null,null,null,null,null,"Calculation cell with different logic to adjacent cells"]
[null,null,null,null,null,null,null,null,null,null,"Normal general input cells where inputs have been 'bundled' into a higher level / different input for purposes of this simplified model."]
[null,null,null,null,null,null,null,null,null,null,"Additional input cells added for purpose of this public model"]
[null,null,null,null,null,null,null,null,null,null,"Cells intentionally left blank in 'Calculations' Tab"]
[]
[null,null,"DATE AND TIME DATA"]
[]
[7,null,null,null,null,"First Day of the season",null,null,null,null,"2021-06-01"]
[null,null,null,null,null,"End Date of First Period",null,null,null,null,{"$f":"EOMONTH(K31,0)","v":"2021-06-30"}]
[]
[null,null,null,null,null,"End of season",null,null,null,null,{"$f":"EOMONTH(K31,11)","v":"2022-05-31"}]
[]
[null,null,"GLOBAL TIME DEPENDENT INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"2021-04-30"},"2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","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"]
[]
[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,{"$f":"SUM(Summary!Q147:AJ147)","v":8.2972455857088789E-6}]
[null,null,null,null,null,"Overall model",null,null,null,null,{"$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":280,"n_cols":41,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,{"$f":"Calculations!F5","v":"Overall error check"},null,null,null,{"$f":"IF(COUNTA(B:B)=COUNTIF(B:B,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,"Annual",null,null,null,null,null,null,"Monthly"]
[]
[null,null,null,null,null,null,null,null,null,"Units","Input",null,null,{"$f":"Global!O7","v":"2022-05-31"},null,null,null,{"$f":"Global!R7","v":"2021-04-30"},{"$f":"Global!S7","v":"2021-05-31"},{"$f":"Global!T7","v":"2021-06-30"},{"$f":"Global!U7","v":"2021-07-31"},{"$f":"Global!V7","v":"2021-08-31"},{"$f":"Global!W7","v":"2021-09-30"},{"$f":"Global!X7","v":"2021-10-31"},{"$f":"Global!Y7","v":"2021-11-30"},{"$f":"Global!Z7","v":"2021-12-31"},{"$f":"Global!AA7","v":"2022-01-31"},{"$f":"Global!AB7","v":"2022-02-28"},{"$f":"Global!AC7","v":"2022-03-31"},{"$f":"Global!AD7","v":"2022-04-30"},{"$f":"Global!AE7","v":"2022-05-31"},{"$f":"Global!AF7","v":"2022-06-30"},{"$f":"Global!AG7","v":"2022-07-31"},{"$f":"Global!AH7","v":"2022-08-31"},{"$f":"Global!AI7","v":"2022-09-30"},{"$f":"Global!AJ7","v":"2022-10-31"},{"$f":"Global!AK7","v":"2022-11-30"},{"$f":"Global!AL7","v":"2022-12-31"},{"$f":"Global!AM7","v":"2023-01-31"},{"$f":"Global!AN7","v":"2023-02-28"},{"$f":"Global!AO7","v":"2023-03-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T6)","v":2021},2021,2021,2021,2021,2021,2021,{"$f":"YEAR(AA6)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,{"$f":"YEAR(AN6)","v":2023},{"$f":"YEAR(AO6)","v":2023}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!T9","v":1},{"$f":"Global!U9","v":2},{"$f":"Global!V9","v":3},{"$f":"Global!W9","v":4},{"$f":"Global!X9","v":5},{"$f":"Global!Y9","v":6},{"$f":"Global!Z9","v":7},{"$f":"Global!AA9","v":8},{"$f":"Global!AB9","v":9},{"$f":"Global!AC9","v":10},{"$f":"Global!AD9","v":11},{"$f":"Global!AE9","v":12},{"$f":"Global!AF9","v":13},{"$f":"Global!AG9","v":14},{"$f":"Global!AH9","v":15},{"$f":"Global!AI9","v":16},{"$f":"Global!AJ9","v":17},{"$f":"Global!AK9","v":18},{"$f":"Global!AL9","v":19},{"$f":"Global!AM9","v":20},{"$f":"Global!AN9","v":21},{"$f":"Global!AO9","v":22}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"Global!U10","v":31},{"$f":"Global!V10","v":31},{"$f":"Global!W10","v":30},{"$f":"Global!X10","v":31},{"$f":"Global!Y10","v":30},{"$f":"Global!Z10","v":31},{"$f":"Global!AA10","v":31},{"$f":"Global!AB10","v":28},{"$f":"Global!AC10","v":31},{"$f":"Global!AD10","v":30},{"$f":"Global!AE10","v":31},{"$f":"Global!AF10","v":30},{"$f":"Global!AG10","v":31},{"$f":"Global!AH10","v":31},{"$f":"Global!AI10","v":30},{"$f":"Global!AJ10","v":31},{"$f":"Global!AK10","v":30},{"$f":"Global!AL10","v":31},{"$f":"Global!AM10","v":31},{"$f":"Global!AN10","v":28},{"$f":"Global!AO10","v":31}]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T6","v":"2021-06-30"},"2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31",{"$f":"AN6","v":"2023-02-28"},{"$f":"AO6","v":"2023-03-31"}]
[]
[]
[null,null,null,null,null,"GLOBAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Weighted average annual FX rate for revenue.  Also used in this simplified model to translate costs.  In practice, USD purchases have a different time profile, & therefore weighted average conversion rate, to sales."]
[null,null,null,null,null,null,null,null,null,"We have adjusted the USD cost inputs to correct for this difference (so reported NZD values reconcile to the actual F22 milk price calculation.)"]
[]
[]
[null,null,null,null,null,"FX"]
[]
[null,null,null,null,null,"Weighted average annual FX rate",null,null,null,null,null,null,null,null,null,null,null,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,null,null,"MILK SUPPLY"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"The minor difference between 'milk paid for' and 'milk collected' reflects circumstances where Fonterra is unable to collect and process milk (eg due to adverse weather events) but is contractually obliged to pay for it."]
[null,null,null,null,null,null,null,null,null,"The calculation of the aggregate amount available to pay for milk is based on milk actually collected and therefore available for processing.  The average milk price per kgMS is calculated based on all milk paid for by Fonterra."]
[]
[]
[null,null,null,null,null,"KGMS",null,null,null,null,null,null,null,null,"YTD","YTG"]
[null,null,null,null,null,"Milk Paid For",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T31:AE31)","v":1477954.1852999995},{"$f":"SUMIF($T$10:$AE$10,1,T31:AE31)","v":1477954.1852999995},{"$f":"N31-O31","v":0},null,null,null,14635.94929999998,19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173423.35619999983,158060.52849999981,126930.79299999992,136780.85160000034,112134.36379999995,69465.755899999989]
[null,null,null,null,null,"Milk Supply collected",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T32:AE32)","v":1477892.7005999996},null,null,null,null,null,14635.94929999998,19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173413.47479999985,158060.52849999981,126893.17449999992,136766.86680000037,112134.36379999995,69465.755899999989]
[null,null,null,null,null,"Monthly distribution",null,null,null,"%",null,null,null,{"$f":"SUM(T33:AE33)","v":1},null,null,null,null,null,{"$f":"T32/$N$32","v":9.903255692418015E-3},{"$f":"U32/$N$32","v":1.3192241826544429E-2},6.5444836936222286E-2,0.11708050918023472,0.14006187452983748,0.12874856904208984,0.11733833906182559,0.1069499351582357,8.5860884520563244E-2,9.2541810880096581E-2,7.5874495999929681E-2,4.7003247172002445E-2]
[]
[]
[null,null,null,null,null,"PRODUCTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Milk composition shown below is weighted average composition by quarter.  In practice monthly average composition is used.  The detail of the loss and composition assumptions reflects information that is confidential "]
[null,null,null,null,null,null,null,null,null,"to Fonterra and is therefore not disclosed.  We have left the relevant logic intact but have hardcoded the results of the production volume calculations on the Calculations tab."]
[null,null,null,null,null,"National average composition"]
[null,null,null,null,null,"Fat",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.3707187605761375E-2,5.3707187605761375E-2,5.3707187605761375E-2,4.7478020520994195E-2,4.7478020520994195E-2,4.7478020520994195E-2,4.4769393494906051E-2,4.4769393494906051E-2,4.4769393494906051E-2,5.5240233554263697E-2,5.5240233554263697E-2,5.5240233554263697E-2]
[null,null,null,null,null,"Protein",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,4.2920637543753984E-2,4.2920637543753984E-2,4.2920637543753984E-2,3.769984636045879E-2,3.769984636045879E-2,3.769984636045879E-2,3.4595121522090641E-2,3.4595121522090641E-2,3.4595121522090641E-2,4.2373456083438094E-2,4.2373456083438094E-2,4.2373456083438094E-2]
[null,null,null,null,null,"Lactose + Minerals",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.3092391818861551E-2,5.3092391818861551E-2,5.3092391818861551E-2,5.4720449111350072E-2,5.4720449111350072E-2,5.4720449111350072E-2,5.3697734505078122E-2,5.3697734505078122E-2,5.3697734505078122E-2,5.2775240772596425E-2,5.2775240772596425E-2,5.2775240772596425E-2]
[]
[null,null,null,null,null,"Milk Composition Input Parameters"]
[null,null,null,null,null,"Cream Fat Content",null,null,null,"%",null,null,null,0.42]
[null,null,null,null,null,"Skimmilk Fat Content",null,null,null,"%",null,null,null,8.0000000000000004E-4]
[null,null,null,null,null,"Wholemilk Density",null,null,null,"%",null,null,null,1.032]
[]
[null,null,null,null,null,"Lactose Standardising Inputs"]
[null,null,null,null,null,"Lactose losses - WMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose losses - SMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose losses - BMP",null,null,null,"%"]
[null,null,null,null,null,"Lactose content of lactose powder",null,null,null,"%",null,null,null,0.95]
[]
[null,null,null,null,null,"Composition Target",null,null,null,null,null,"Fat","Protein","Moisture"]
[null,null,null,null,null,"Butter",null,null,null," %w/w"]
[null,null,null,null,null,"AMF",null,null,null," %w/w"]
[null,null,null,null,null,"SMP",null,null,null," %w/w"]
[null,null,null,null,null,"BMP",null,null,null," %w/w"]
[null,null,null,null,null,"WMP",null,null,null," %w/w"]
[]
[null,null,null,null,null,"Value Component Usage",null,null,null,null,null,"Fat    ","Protein "]
[null,null,null,null,null,"Butter",null,null,null,"  kg/mt"]
[null,null,null,null,null,"AMF",null,null,null,"  kg/mt"]
[null,null,null,null,null,"SMP",null,null,null,"  kg/mt"]
[null,null,null,null,null,"BMP",null,null,null,"  kg/mt"]
[null,null,null,null,null,"WMP",null,null,null,"  kg/mt"]
[]
[null,null,null,null,null,"Product mix"]
[null,null,null,null,null,"Annual average ratio of WMP MT to WMP + SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T71:AE71)","v":0.77310075816897617},null,null,null,null,null,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617,0.77310075816897617]
[null,null,null,null,null,"Annual average ratio of Butter MT to Butter + AMF",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T72:AE72)","v":0.60170925980284984},null,null,null,null,null,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995,0.60170925980284995]
[]
[null,null,null,null,null,"Fat : Protein Valued Component Ratio",null,null,null,null,null,null,null,0.93]
[]
[]
[null,null,null,null,null,"REVENUE"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Prices and sales phasings entered as 3 month averages, consistent with the F22 Milk Price Statement."]
[null,null,null,null,null,null,null,null,null,"Downgrade adjustments are normally calculated separately but have been included here in average prices."]
[null,null,null,null,null,null,null,null,null,"Lactose prices to model are for calculated prices of lactose in month of use, under the assumption that lactose has been imported in prior months and stored for a period prior to usage."]
[]
[null,null,null,null,"1. Base Commodity Prices"]
[null,null,null,null,null,"Full Year Commodity Prices - To Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"SUM(T85:AO85)/COUNTIF(T85:AO85,\"<>0\")","v":5620.2021030124351},null,null,null,null,null,0,0,4710.9568934944818,4710.9568934944818,4710.9568934944818,5025.1662159225443,5025.1662159225443,5025.1662159225443,5753.0341294752352,5753.0341294752352,5753.0341294752352,6472.144148325342,6472.144148325342,6472.144148325342,6139.7091278445696,6139.7091278445696,6139.7091278445696,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"SUM(T86:AO86)/COUNTIF(T86:AO86,\"<>0\")","v":6291.3996405507824},null,null,null,null,null,0,0,5788.7051903615211,5788.7051903615211,5788.7051903615211,6122.2531314207408,6122.2531314207408,6122.2531314207408,6643.3331695281558,6643.3331695281558,6643.3331695281558,6751.9917176942345,6751.9917176942345,6751.9917176942345,6150.7149937492695,6150.7149937492695,6150.7149937492695,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T87:AO87)/COUNTIF(T87:AO87,\"<>0\")","v":3826.6000499075499},null,null,null,null,null,0,0,3255.2907031511127,3255.2907031511127,3255.2907031511127,3376.9700033045792,3376.9700033045792,3376.9700033045792,3802.5992205660127,3802.5992205660127,3802.5992205660127,4339.1037066009712,4339.1037066009712,4339.1037066009712,4359.0366159150717,4359.0366159150717,4359.0366159150717,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T88:AO88)/COUNTIF(T88:AO88,\"<>0\")","v":3906.226684343364},null,null,null,null,null,0,0,3598.2359684873236,3598.2359684873236,3598.2359684873236,3696.3067319223501,3696.3067319223501,3696.3067319223501,3911.0964826186246,3911.0964826186246,3911.0964826186246,4167.8530376272493,4167.8530376272493,4167.8530376272493,4157.6412010612758,4157.6412010612758,4157.6412010612758,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T89:AO89)/COUNTIF(T89:AO89,\"<>0\")","v":4036.5617889436371},null,null,null,null,null,0,0,3813.4248235076316,3813.4248235076316,3813.4248235076316,3827.2050182088474,3827.2050182088474,3827.2050182088474,4064.125010598083,4064.125010598083,4064.125010598083,4354.9491336521987,4354.9491336521987,4354.9491336521987,4123.1049587514244,4123.1049587514244,4123.1049587514244,0,0,0,0,0]
[]
[null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Fonterra Price (including CIF)",null,null,null,"USD",null,null,1]
[null,null,null,null,null,"Competitor Price (including CIF)",null,null,null,"USD",null,null,2,{"$f":"SUMPRODUCT($T$93:$AE$93,Calculations!$T$232:$AE$232)/SUM(Calculations!$T$232:$AE$232)","v":1321.764087485511},null,null,null,null,null,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113,1321.7640874855113]
[null,null,null,null,null,"Adjustment for difference in average FX",null,null,null,"USD",null,null,null,3.72]
[null,null,null,null,null,"Lactose",null,null,null,"USD",null,null,{"$f":"IF(N92<N93,1,2)","v":1},{"$f":"CHOOSE($M$95,N$92,N$93)","v":0},null,null,null,null,null,{"$f":"T93+$N$94","v":1325.4840874855113},1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113]
[]
[null,null,null,null,"2.  Sales Phasing"]
[null,null,null,null,null,"To Model: Selected Full Year Percentage Sales Phasings Adjusted to Align to YTD Percentage Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T99:AO99)","v":1.0000000000000002},null,null,null,null,null,0,0,0,3.0450422808970309E-2,3.0450422808970309E-2,0.1226130210225669,0.1226130210225669,0.1226130210225669,9.42569688027034E-2,9.42569688027034E-2,9.42569688027034E-2,6.8113436069336689E-2,6.8113436069336689E-2,6.8113436069336689E-2,2.8049625566079529E-2,2.8049625566079529E-2,2.8049625566079529E-2,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T100:AO100)","v":1},null,null,null,null,null,0,0,0,4.9019460725951314E-2,4.9019460725951314E-2,6.9827961851526912E-2,6.9827961851526912E-2,6.9827961851526912E-2,7.505184913942485E-2,7.505184913942485E-2,7.505184913942485E-2,0.11354700461393491,0.11354700461393491,0.11354700461393491,4.2226877244479162E-2,4.2226877244479162E-2,4.2226877244479162E-2,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T101:AO101)","v":1},null,null,null,null,null,0,0,0,7.2709508572834119E-2,7.2709508572834119E-2,9.8355354245953167E-2,9.8355354245953167E-2,9.8355354245953167E-2,9.2768761547471698E-2,9.2768761547471698E-2,9.2768761547471698E-2,7.2505582023584189E-2,7.2505582023584189E-2,7.2505582023584189E-2,2.1230629801101613E-2,2.1230629801101613E-2,2.1230629801101613E-2,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T102:AO102)","v":0.99999999999999989},null,null,null,null,null,0,0,0,2.8465275898576153E-2,2.8465275898576153E-2,8.4883004193739786E-2,8.4883004193739786E-2,8.4883004193739786E-2,8.7618217481949576E-2,8.7618217481949576E-2,8.7618217481949576E-2,9.2544634653756896E-2,9.2544634653756896E-2,9.2544634653756896E-2,4.9310626404836334E-2,4.9310626404836334E-2,4.9310626404836334E-2,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T103:AO103)","v":1},null,null,null,null,null,0,0,0,5.8923155617933057E-2,5.8923155617933057E-2,0.11219930298933299,0.11219930298933299,0.11219930298933299,8.3564390983456582E-2,8.3564390983456582E-2,8.3564390983456582E-2,6.7046318644407021E-2,6.7046318644407021E-2,6.7046318644407021E-2,3.1241216970848015E-2,3.1241216970848015E-2,3.1241216970848015E-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,130638.42174015471]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%"]
[null,null,null,null,null,"Sales support cost across all volume",null,null,null,"USD / MT"]
[]
[null,null,null,null,null,"GDT fees schedule thresholds"]
[null,null,null,null,null,"Base level threshold (upper limit)",null,null,null,"MT",null,null,null,0]
[null,null,null,null,null,"2nd level threshold (upper limit)",null,null,null,"MT",null,null,null,50000]
[null,null,null,null,null,"3rd level threshold (upper limit)",null,null,null,"MT",null,null,null,250000]
[]
[null,null,null,null,null,"Base level threshold",null,null,null,"USD / MT",null,null,null,0]
[null,null,null,null,null,"2nd level threshold",null,null,null,"USD / MT",null,null,null,30]
[null,null,null,null,null,"3rd level threshold",null,null,null,"USD / MT",null,null,null,20]
[null,null,null,null,null,"Commission costs beyond 3rd level threshold",null,null,null,"USD / MT",null,null,null,5]
[]
[null,null,null,null,null,"Fixed commission phasing",null,null,null,"%",null,null,null,{"$f":"SUM(V129:AJ129)","v":1},null,null,null,null,null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[null,null,null,null,null,"COLLECTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"By Product Diversion (Transport Cost)",null,null,null,"NZD '000"]
[null,null,null,null,null,"Farm Milk Collection",null,null,null,"NZD '000",null,null,null,372700.49637023231]
[null,null,null,null,null,"Total",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(N137:N138)","v":372700.49637023231}]
[]
[null,null,null,null,null,"Phasing",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(Q141:AO141)","v":1.0000000000000002},null,null,null,null,null,4.1339484661116865E-2,4.6249145357160584E-2,6.2829863893432078E-2,0.10249575535357698,0.13365315019486501,0.1259140977600649,0.11014017678808588,0.10144143568645328,7.6729035401349871E-2,7.4888766820144004E-2,6.6802603180710116E-2,5.7516484903040691E-2]
[]
[null,null,null,null,null,"OPEX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"NOTE: (a) weighted average unit costs across all RCPs, given F22 actual product mix (b) average unit costs grossed up for weighted average rework volumes."]
[]
[]
[]
[null,null,null,null,null,"Variable Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Production",null,null,null,"MT",null,{"$f":"Calculations!$N$201","v":213957.07033178519},{"$f":"Calculations!$N$202","v":138893.40307138299},{"$f":"Calculations!$N$203","v":506368.9027010632},{"$f":"Calculations!$N$204","v":55023.391726910952},{"$f":"Calculations!$N$205","v":1919491.2912776992}]
[null,null,null,null,null,"Rework ",null,null,null,"MT"]
[null,null,null,null,null,"Total Manufacturer",null,null,null,"MT"]
[null,null,null,null,null,"Average Revenue per MT",null,null,null,"NZD 000s",null,{"$f":"Calculations!N369","v":8136.39652874698},{"$f":"Calculations!N370","v":9332.8677780492617},{"$f":"Calculations!N371","v":5446.5635895004871},{"$f":"Calculations!N372","v":5732.4104189725558},{"$f":"Calculations!N373","v":5837.7414478774799}]
[null,null,null,null,null,"Weights",null,null,null,"%",null,{"$f":"L151/SUM($L$151:$P$151)","v":7.5503581447255094E-2},{"$f":"M151/SUM($L$151:$P$151)","v":4.901426886722831E-2},{"$f":"N151/SUM($L$151:$P$151)","v":0.17869316320399775},{"$f":"O151/SUM($L$151:$P$151)","v":1.9417274373380974E-2},{"$f":"P151/SUM($L$151:$P$151)","v":0.67737171210813796}]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Rework  - downgrade adjustment",null,null,null,"% of Production"]
[null,null,null,null,null,"Packaging costs",null,null,null,"NZD / MT",null,193.07337295189672,193.07337295189672,193.07337295189672,193.07337295189672,193.07337295189672]
[null,null,null,null,null,"Energy (Exclusive of ETS Costs)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Water, cleaning / CIP, consumables, effluent, lab, carbon",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cleaning & CIP",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Consumables ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Effluent ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Laboratory",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Carbon Credit Requirement",null,null,null,"MT CO2e / MT"]
[]
[null,null,null,null,null,"Fixed Manufacturing Costs"]
[null,null,null,null,null,"Wages & ERE",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Repairs & Maintenance",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Energy",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Water (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Cleaning & CIP (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Consumables (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Effluent  (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Laboratory (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N168:N170)","v":0}]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,"Staff Costs",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Other",null,null,null,"NZD 000s",null,null,null,399487.80847860762]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"N180","v":399487.80847860762}]
[]
[null,null,null,null,null,"Fixed Opex - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T183:AE183)","v":1},null,null,null,null,null,9.5396727597124489E-2,9.5450260954676416E-2,8.7594211936481842E-2,8.0416366862336205E-2,8.1815261523539309E-2,7.7620947727201239E-2,7.8792516442383276E-2,7.4726571938996969E-2,7.2466176213384845E-2,7.8328968522840464E-2,8.2003432178712074E-2,9.5388558102322898E-2]
[]
[null,null,null,null,null,"Lactose CIF costs per MT",null,null,null,"USD"]
[]
[null,null,null,null,null,"NZUS Surrender Ratio",null,null,null,"%"]
[null,null,null,null,null,"NZUSSPOT Index",null,null,null,"NZD / MT CO2e"]
[]
[null,null,null,null,null,"SUPPLY CHAIN"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"Inland Freight Costs per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Other (Excl Lactose)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Lactose",null,null,null,"NZD / MT"]
[]
[null,null,null,null,null,"Variable Supply Chain Costs"]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"USD / MT"]
[null,null,null,null,null,"Complaints",null,null,null,"% of revenue"]
[null,null,null,null,null,"Supply chain admin etc (excl depn & amortisation)",null,null,null,"NZD / MT",null,null,null,93.925118302256635]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Port Costs",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Dry Storage Costs",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Butter) per month",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cool Storage Write-off Costs",null,null,null,"NZD / MT"]
[]
[null,null,null,null,null,"Fixed Supply Chain Costs"]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Supply Chain - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T215:AO215)","v":1.0000000000000002},null,null,null,null,null,7.6953534817243138E-2,6.0801683793737481E-2,7.4777106246033689E-2,8.3793814692579863E-2,8.6736513030659629E-2,9.0835983354165872E-2,8.5740603334824014E-2,9.658340315506099E-2,8.3423515101155907E-2,9.4030691832163213E-2,8.158029806015836E-2,8.4742852582218212E-2]
[]
[null,null,null,null,null,"ADMINISTRATION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"NZ Manufacturing Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Corporate Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Fms Overheads",null,null,null,"NZD '000"]
[null,null,null,null,null,"Shareholder Relations",null,null,null,"NZD '000"]
[null,null,null,null,null,"Admin costs to model",null,null,null,"NZD '000",null,null,null,358217.20883624401]
[]
[null,null,null,null,null,"Admin - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T228:AO228)","v":0.99999999999999978},null,null,null,null,null,6.937075959807662E-2,0.1615095108192266,7.5611021555459443E-2,7.7147339524357608E-2,8.5907561151825684E-2,7.3030739760961014E-2,8.1793128576426052E-2,7.2536664362531617E-2,6.6967951897662734E-2,7.8718726910486758E-2,7.6755651925024135E-2,8.065094391796164E-2]
[]
[null,null,null,null,null,"FIXED ASSETS"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Fonterra's actual accounting and tax depreciation for collection assets are used in the calculation.  Bundled here into (a) other depreciation and (b) as an adjustment to tilted annuity depreciation : tax depreciation ratio."]
[]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD '000",null,null,null,326123.85240683646]
[null,null,null,null,null,"Net Depreciation",null,null,null,"NZD '000",null,null,null,283229.0874870501]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD '000"]
[null,null,null,null,null,"Tax Depreciation - collection assets",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"INCOME TAX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Actual tax depreciation as % of accounting depreciation ratio set at 130% for assets other than collection assets, where Fonterra's actual tax depreciation is used.  Ratio has been adjusted so that reported tax equals actual tax calculated in the final"]
[null,null,null,null,null,null,null,null,null," Farmgate Milk Price calculation.  Adjustment is required due to impact of differences between this model and final model in treatment of aggregated vs disaggregated cost inputs."]
[]
[]
[null,null,null,null,null,"Company Tax Rate",null,null,null,"%",null,null,null,0.28000000000000003]
[null,null,null,null,null,"Tax depn as % of accounting depn",null,null,null,"%",null,null,null,1.3404005999999999]
[]
[]
[null,null,null,null,null,"WORKING CAPITAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Debtor days reset to weighted average across 5 RCPs.  In practice debtor days are calculated by reference to sales included in the Milk Price calcuatlion for each RCP."]
[null,null,null,null,null,null,null,null,null,"Creditor days 'other' normally set separately to lactose (which is paid for prior to month of utilisation, when cost is recognised in the model) and other.  Have been (a) set equal here and (b) used as balancing adjustment to align simplified capital charge to actual."]
[]
[]
[null,null,null,null,null,"Creditor days - Other",null,null,null,"Days",null,null,null,30.9999]
[null,null,null,null,null,"Creditor days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N257","v":30.9999}]
[null,null,null,null,null,"Debtor Days"]
[null,null,null,null,null,"Butter",null,null,null,"Days",null,null,null,21.154649046876688]
[null,null,null,null,null,"AMF",null,null,null,"Days",null,null,null,21.154649046876688]
[null,null,null,null,null,"SMP",null,null,null,"Days",null,null,null,21.154649046876688]
[null,null,null,null,null,"BMP",null,null,null,"Days",null,null,null,21.154649046876688]
[null,null,null,null,null,"WMP",null,null,null,"Days",null,null,null,21.154649046876688]
[]
[null,null,null,null,null,"Supplier Payables - Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate",null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000007,4.8000000000000007,4.8000000000000007,4.8000000000000007,5.4499999999999993,5.6500000000000012,5.6500000000000012,6.4500000000000011,6.9500000000000011,7.2,7.45,7.6000000000000005,7.9000000000000012,8.3500000000000014,8.85,9.3000000000000025,{"$f":"Calculations!N1275","v":9.3076144706897583}]
[null,null,null,null,null,"YTD advance rate / YTG % MP",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T267","v":4.8000000000000007},{"$f":"U267","v":4.8000000000000007},4.8000000000000007,4.8000000000000007,5.4499999999999993,5.6500000000000012,5.6500000000000012,6.4500000000000011,6.9500000000000011,7.2,7.45,7.6000000000000005,7.9000000000000012,8.3500000000000014,8.85,9.3000000000000025,{"$f":"AJ267","v":9.3076144706897583}]
[]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD '000",null,null,null,2559.3194446291609]
[null,null,null,null,null,"Working Capital - incremental cash costs phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T271:AJ271)","v":1},null,null,null,null,null,0,0,0,3.6230567169596814E-2,7.7973455429635408E-2,0.10411903784262155,0.10376079197296056,9.2484733013041526E-2,7.7210992907631587E-2,0.10404933320990692,8.2759437803536451E-2,9.4556463504845964E-2,0.11016318515787744,7.9699520287987338E-2,2.4105045627089681E-2,1.1276393299488255E-2,1.6110427737805193E-3]
[null,null,null,null,null,"Working Capital - incremental cash costs (to model)",null,null,null,"NZD '000",null,null,null,null,null,null,null,null,null,{"$f":"T271*$N$270","v":0},{"$f":"U271*$N$270","v":0},0,92.725595047092028,199.55898064599111,266.47387810670079,265.55701248651934,236.69797553161365,197.60759548762576,266.29548168481347,211.8078383971685,242.00019566331989,281.94278185683834,203.9765320006623,61.692511987083748,28.85989263666627,4.1231730970657816]
[]
[]
[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,10056.694332299987]

{"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":"2022-05-31"},null,null,null,{"$f":"Global!R7","v":"2021-04-30"},{"$f":"Global!S7","v":"2021-05-31"},{"$f":"Global!T7","v":"2021-06-30"},{"$f":"Global!U7","v":"2021-07-31"},{"$f":"Global!V7","v":"2021-08-31"},{"$f":"Global!W7","v":"2021-09-30"},{"$f":"Global!X7","v":"2021-10-31"},{"$f":"Global!Y7","v":"2021-11-30"},{"$f":"Global!Z7","v":"2021-12-31"},{"$f":"Global!AA7","v":"2022-01-31"},{"$f":"Global!AB7","v":"2022-02-28"},{"$f":"Global!AC7","v":"2022-03-31"},{"$f":"Global!AD7","v":"2022-04-30"},{"$f":"Global!AE7","v":"2022-05-31"},{"$f":"Global!AF7","v":"2022-06-30"},{"$f":"Global!AG7","v":"2022-07-31"},{"$f":"Global!AH7","v":"2022-08-31"},{"$f":"Global!AI7","v":"2022-09-30"},{"$f":"Global!AJ7","v":"2022-10-31"},{"$f":"Global!AK7","v":"2022-11-30"},{"$f":"Global!AL7","v":"2022-12-31"},{"$f":"Global!AM7","v":"2023-01-31"},{"$f":"Global!AN7","v":"2023-02-28"},{"$f":"Global!AO7","v":"2023-03-31"},{"$f":"Global!AP7","v":"2023-04-30"},{"$f":"Global!AQ7","v":"2023-05-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T9)","v":2021},{"$f":"YEAR(U9)","v":2021},2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,{"$f":"YEAR(AM9)","v":2023},{"$f":"YEAR(AN9)","v":2023},{"$f":"YEAR(AO9)","v":2023},{"$f":"YEAR(AP9)","v":2023}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T11+1","v":2},{"$f":"U11+1","v":3},{"$f":"V11+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"AL11+1","v":20},{"$f":"AM11+1","v":21},{"$f":"AN11+1","v":22},{"$f":"AO11+1","v":23}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"U9-T9","v":31},{"$f":"V9-U9","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,"PRODUCTION"]
[]
[null,null,null,"COMMENT",null,"See comments below.   Production volumes to model have been hardcoded to align to actual volumes.  Detail of loss assumptions & specification offsets, which is confidential to Fonterra, is required to"]
[null,null,null,null,null,"flow milk supply through yield logic.  Logic has however been retained in the model, and we have disclosed overall valued component usages by RCP (in cells O59:P63).  These incorporate the "]
[null,null,null,null,null,"valued component usages of the unstandardised products manufactured in October and November. "]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Milk Collected",null,null,null,{"$f":"'Data Input'!J32","v":"000 kgMS"},null,null,null,{"$f":"'Data Input'!N32","v":1477892.7005999996},null,null,null,null,null,{"$f":"'Data Input'!T32","v":14635.94929999998},{"$f":"'Data Input'!U32","v":19496.717900000018},{"$f":"'Data Input'!V32","v":96720.446800000165},{"$f":"'Data Input'!W32","v":173032.42990000013},{"$f":"'Data Input'!X32","v":206996.42199999982},{"$f":"'Data Input'!Y32","v":190276.57039999968},{"$f":"'Data Input'!Z32","v":173413.47479999985},{"$f":"'Data Input'!AA32","v":158060.52849999981},{"$f":"'Data Input'!AB32","v":126893.17449999992},{"$f":"'Data Input'!AC32","v":136766.86680000037},{"$f":"'Data Input'!AD32","v":112134.36379999995},{"$f":"'Data Input'!AE32","v":69465.755899999989}]
[null,null,null,null,null,"Milk Supply - Phasing",null,null,null,{"$f":"'Data Input'!J33","v":"%"},null,null,null,{"$f":"SUM(T22:AE22)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T33","v":9.903255692418015E-3},{"$f":"'Data Input'!U33","v":1.3192241826544429E-2},{"$f":"'Data Input'!V33","v":6.5444836936222286E-2},{"$f":"'Data Input'!W33","v":0.11708050918023472},{"$f":"'Data Input'!X33","v":0.14006187452983748},{"$f":"'Data Input'!Y33","v":0.12874856904208984},{"$f":"'Data Input'!Z33","v":0.11733833906182559},{"$f":"'Data Input'!AA33","v":0.1069499351582357},{"$f":"'Data Input'!AB33","v":8.5860884520563244E-2},{"$f":"'Data Input'!AC33","v":9.2541810880096581E-2},{"$f":"'Data Input'!AD33","v":7.5874495999929681E-2},{"$f":"'Data Input'!AE33","v":4.7003247172002445E-2}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F40","v":"National average composition"}]
[null,null,null,null,null,{"$f":"'Data Input'!F41","v":"Fat"},null,null,null,{"$f":"'Data Input'!J41","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T41","v":5.3707187605761375E-2},{"$f":"'Data Input'!U41","v":5.3707187605761375E-2},{"$f":"'Data Input'!V41","v":5.3707187605761375E-2},{"$f":"'Data Input'!W41","v":4.7478020520994195E-2},{"$f":"'Data Input'!X41","v":4.7478020520994195E-2},{"$f":"'Data Input'!Y41","v":4.7478020520994195E-2},{"$f":"'Data Input'!Z41","v":4.4769393494906051E-2},{"$f":"'Data Input'!AA41","v":4.4769393494906051E-2},{"$f":"'Data Input'!AB41","v":4.4769393494906051E-2},{"$f":"'Data Input'!AC41","v":5.5240233554263697E-2},{"$f":"'Data Input'!AD41","v":5.5240233554263697E-2},{"$f":"'Data Input'!AE41","v":5.5240233554263697E-2}]
[null,null,null,null,null,{"$f":"'Data Input'!F42","v":"Protein"},null,null,null,{"$f":"'Data Input'!J42","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T42","v":4.2920637543753984E-2},{"$f":"'Data Input'!U42","v":4.2920637543753984E-2},{"$f":"'Data Input'!V42","v":4.2920637543753984E-2},{"$f":"'Data Input'!W42","v":3.769984636045879E-2},{"$f":"'Data Input'!X42","v":3.769984636045879E-2},{"$f":"'Data Input'!Y42","v":3.769984636045879E-2},{"$f":"'Data Input'!Z42","v":3.4595121522090641E-2},{"$f":"'Data Input'!AA42","v":3.4595121522090641E-2},{"$f":"'Data Input'!AB42","v":3.4595121522090641E-2},{"$f":"'Data Input'!AC42","v":4.2373456083438094E-2},{"$f":"'Data Input'!AD42","v":4.2373456083438094E-2},{"$f":"'Data Input'!AE42","v":4.2373456083438094E-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,{"$f":"'Data Input'!T43","v":5.3092391818861551E-2},{"$f":"'Data Input'!U43","v":5.3092391818861551E-2},{"$f":"'Data Input'!V43","v":5.3092391818861551E-2},{"$f":"'Data Input'!W43","v":5.4720449111350072E-2},{"$f":"'Data Input'!X43","v":5.4720449111350072E-2},{"$f":"'Data Input'!Y43","v":5.4720449111350072E-2},{"$f":"'Data Input'!Z43","v":5.3697734505078122E-2},{"$f":"'Data Input'!AA43","v":5.3697734505078122E-2},{"$f":"'Data Input'!AB43","v":5.3697734505078122E-2},{"$f":"'Data Input'!AC43","v":5.2775240772596425E-2},{"$f":"'Data Input'!AD43","v":5.2775240772596425E-2},{"$f":"'Data Input'!AE43","v":5.2775240772596425E-2}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F70","v":"Product mix"}]
[null,null,null,null,null,{"$f":"'Data Input'!F71","v":"Annual average ratio of WMP MT to WMP + SMP"},null,null,null,{"$f":"'Data Input'!J71","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T71","v":0.77310075816897617},{"$f":"'Data Input'!U71","v":0.77310075816897617},{"$f":"'Data Input'!V71","v":0.77310075816897617},{"$f":"'Data Input'!W71","v":0.77310075816897617},{"$f":"'Data Input'!X71","v":0.77310075816897617},{"$f":"'Data Input'!Y71","v":0.77310075816897617},{"$f":"'Data Input'!Z71","v":0.77310075816897617},{"$f":"'Data Input'!AA71","v":0.77310075816897617},{"$f":"'Data Input'!AB71","v":0.77310075816897617},{"$f":"'Data Input'!AC71","v":0.77310075816897617},{"$f":"'Data Input'!AD71","v":0.77310075816897617},{"$f":"'Data Input'!AE71","v":0.77310075816897617}]
[null,null,null,null,null,{"$f":"'Data Input'!F72","v":"Annual average ratio of Butter MT to Butter + AMF"},null,null,null,{"$f":"'Data Input'!J72","v":"%"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T72","v":0.60170925980284995},{"$f":"'Data Input'!U72","v":0.60170925980284995},{"$f":"'Data Input'!V72","v":0.60170925980284995},{"$f":"'Data Input'!W72","v":0.60170925980284995},{"$f":"'Data Input'!X72","v":0.60170925980284995},{"$f":"'Data Input'!Y72","v":0.60170925980284995},{"$f":"'Data Input'!Z72","v":0.60170925980284995},{"$f":"'Data Input'!AA72","v":0.60170925980284995},{"$f":"'Data Input'!AB72","v":0.60170925980284995},{"$f":"'Data Input'!AC72","v":0.60170925980284995},{"$f":"'Data Input'!AD72","v":0.60170925980284995},{"$f":"'Data Input'!AE72","v":0.60170925980284995}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F45","v":"Milk Composition Input Parameters"}]
[null,null,null,null,null,{"$f":"'Data Input'!F46","v":"Cream Fat Content"},null,null,null,{"$f":"'Data Input'!J46","v":"%"},null,null,null,{"$f":"'Data Input'!N46","v":0.42}]
[null,null,null,null,null,{"$f":"'Data Input'!F47","v":"Skimmilk Fat Content"},null,null,null,{"$f":"'Data Input'!J47","v":"%"},null,null,null,{"$f":"'Data Input'!N47","v":8.0000000000000004E-4}]
[null,null,null,null,null,{"$f":"'Data Input'!F48","v":"Wholemilk Density"},null,null,null,{"$f":"'Data Input'!J48","v":"%"},null,null,null,{"$f":"'Data Input'!N48","v":1.032}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F50","v":"Lactose Standardising Inputs"}]
[null,null,null,null,null,{"$f":"'Data Input'!F51","v":"Lactose losses - WMP"},null,null,null,{"$f":"'Data Input'!J51","v":"%"},null,null,null,{"$f":"'Data Input'!N51","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F52","v":"Lactose losses - SMP"},null,null,null,{"$f":"'Data Input'!J52","v":"%"},null,null,null,{"$f":"'Data Input'!N52","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F53","v":"Lactose losses - BMP"},null,null,null,{"$f":"'Data Input'!J53","v":"%"},null,null,null,{"$f":"'Data Input'!N53","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F54","v":"Lactose content of lactose powder"},null,null,null,{"$f":"'Data Input'!J54","v":"%"},null,null,null,{"$f":"'Data Input'!N54","v":0.95}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F56","v":"Composition Target"},null,null,null,null,null,{"$f":"'Data Input'!L56","v":"Fat"},{"$f":"'Data Input'!M56","v":"Protein"},{"$f":"'Data Input'!N56","v":"Moisture"}]
[null,null,null,null,null,{"$f":"'Data Input'!F57","v":"Butter"},null,null,null,{"$f":"'Data Input'!J57","v":" %w/w"},null,{"$f":"'Data Input'!L57","v":0},{"$f":"'Data Input'!M57","v":0},{"$f":"'Data Input'!N57","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F58","v":"AMF"},null,null,null,{"$f":"'Data Input'!J58","v":" %w/w"},null,{"$f":"'Data Input'!L58","v":0},{"$f":"'Data Input'!M58","v":0},{"$f":"'Data Input'!N58","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F59","v":"SMP"},null,null,null,{"$f":"'Data Input'!J59","v":" %w/w"},null,{"$f":"'Data Input'!L59","v":0},{"$f":"'Data Input'!M59","v":0},{"$f":"'Data Input'!N59","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F60","v":"BMP"},null,null,null,{"$f":"'Data Input'!J60","v":" %w/w"},null,{"$f":"'Data Input'!L60","v":0},{"$f":"'Data Input'!M60","v":0},{"$f":"'Data Input'!N60","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F61","v":"WMP"},null,null,null,{"$f":"'Data Input'!J61","v":" %w/w"},null,{"$f":"'Data Input'!L61","v":0},{"$f":"'Data Input'!M61","v":0},{"$f":"'Data Input'!N61","v":0}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F63","v":"Value Component Usage"},null,null,null,null,null,{"$f":"'Data Input'!L63","v":"Fat    "},{"$f":"'Data Input'!M63","v":"Protein "}]
[null,null,null,null,null,{"$f":"'Data Input'!F64","v":"Butter"},null,null,null,{"$f":"'Data Input'!J64","v":"  kg/mt"},null,{"$f":"'Data Input'!L64","v":0},{"$f":"'Data Input'!M64","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F65","v":"AMF"},null,null,null,{"$f":"'Data Input'!J65","v":"  kg/mt"},null,{"$f":"'Data Input'!L65","v":0},{"$f":"'Data Input'!M65","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F66","v":"SMP"},null,null,null,{"$f":"'Data Input'!J66","v":"  kg/mt"},null,{"$f":"'Data Input'!L66","v":0},{"$f":"'Data Input'!M66","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F67","v":"BMP"},null,null,null,{"$f":"'Data Input'!J67","v":"  kg/mt"},null,{"$f":"'Data Input'!L67","v":0},{"$f":"'Data Input'!M67","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F68","v":"WMP"},null,null,null,{"$f":"'Data Input'!J68","v":"  kg/mt"},null,{"$f":"'Data Input'!L68","v":0},{"$f":"'Data Input'!M68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hardcoded for use in inventory calculations"]
[null,null,null,"CALCULATIONS",null,"Valued Component Usage",null,null,null,null,null,"Fat","Protein",null,"Fat    ","Protein "]
[null,null,null,"Logic retained, but key input cells not populated.",null,"Butter",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F59,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F59,$F$52:$F$56,0),)/1000","v":0},null,0.83145595000000005,5.3502749999999998E-3]
[null,null,null,null,null,"AMF",null,null,null,"%",null,{"$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$56,0),)/1000","v":0},null,8.7707701783275079E-3,0.327916433368794]
[null,null,null,null,null,"BMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},null,8.0661045874763262E-2,0.30449544817723129]
[null,null,null,null,null,"WMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},null,0.26226038745582014,0.2419850983159875]
[]
[null,null,null,null,null,"Lactose Requirements per MT"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$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":1.0526315789473684},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$36*T25*1000","v":55.425817609145746},55.425817609145746,55.425817609145746,48.997317177666012,48.997317177666012,48.997317177666012,46.202014086743041,46.202014086743041,46.202014086743041,57.00792102800014,57.00792102800014,57.00792102800014]
[null,null,null,null,null,"Protein",null,null,null,"kg Protein / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T26*1000","v":44.294097945154114},44.294097945154114,44.294097945154114,38.906241443993473,38.906241443993473,38.906241443993473,35.702165410797541,35.702165410797541,35.702165410797541,43.72940667810812,43.72940667810812,43.72940667810812]
[null,null,null,null,null,"Raw Milk Protein : SNF Ratio",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T26/SUM(T26:T27)","v":0.44702930246742051},0.44702930246742051,0.44702930246742051,0.40791739701761121,0.40791739701761121,0.40791739701761121,0.39182243138046535,0.39182243138046535,0.39182243138046535,0.44533932133144799,0.44533932133144799,0.44533932133144799]
[null,null,null,null,null,"Cream Protein",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"(1-$N$34)/(1-T25)*T26","v":2.6306835949004483E-2},2.6306835949004483E-2,2.6306835949004483E-2,2.295580717310685E-2,2.295580717310685E-2,2.295580717310685E-2,2.1005577445037168E-2,2.1005577445037168E-2,2.1005577445037168E-2,2.6013601977202414E-2,2.6013601977202414E-2,2.6013601977202414E-2]
[]
[null,null,null,null,null,"SMP"]
[null,null,null,null,null,"Excess Cream"]
[null,null,null,null,null,"kg cream",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$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":213957.07033178519},null,null,null,null,null,71.506563351246967,849.67360923676995,9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T186:AE186)","v":138893.40307138299},null,null,null,null,null,2603.8032775696761,3445.8141701623767,10817.014199928,15152.141564904001,17769.288240227848,16621.338680187113,14341.194418765908,15232.448527480048,12672.68794207081,7280.7065463343079,10332.111359460481,12624.854144292391]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T187:AE187)","v":506368.9027010632},null,null,null,null,null,3717.0642769136043,7466.622936661639,31370.917259199858,60038.364149392502,74518.633247575402,59682.953227226018,58615.408401629989,69450.72986496528,48417.644809227204,15730.347733808692,32198.101877023622,45162.114917439321]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T188:AE188)","v":55023.391726910952},null,null,null,null,null,491.04393151361285,757.3713327753959,3262.1135287923139,5959.2621303282276,7053.8334322879637,6147.6429655491092,6000.9554237689708,6710.2958927910249,5488.4559821527264,3727.1469779366084,4628.5994275283156,4796.6707014866806]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T189:AE189)","v":1919491.2912776992},null,null,null,null,null,20871.790338869578,24838.613581169058,130851.43546571831,226118.94006133065,269634.40756406239,258078.52517229176,227227.24136410409,181720.87336997752,152787.56845183857,218223.47740248358,151328.13275685147,57810.285749002338]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N185:N189)","v":2833734.0591088412},null,null,null,null,null,{"$f":"SUM(T185:T189)","v":27755.208388217718},{"$f":"SUM(U185:U189)","v":37358.095630005242},185949.73931228617,332734.12383832643,399341.44863940071,365640.37948019546,332962.83334975515,303212.62358625617,241746.15526250418,260133.79526091658,213835.52340700311,133064.13295397459]
[]
[null,null,null,null,null,"Unstandardised Product Mix"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$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":213957.07033178519},null,null,null,null,null,{"$f":"T185+T193","v":71.506563351246967},{"$f":"U185+U193","v":849.67360923676995},9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T202:AE202)","v":138893.40307138299},null,null,null,null,null,{"$f":"T186+T194","v":2603.8032775696761},3445.8141701623767,10817.014199928,15152.141564904001,17769.288240227848,16621.338680187113,14341.194418765908,15232.448527480048,12672.68794207081,7280.7065463343079,10332.111359460481,12624.854144292391]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T203:AE203)","v":506368.9027010632},null,null,null,null,null,{"$f":"T187+T195","v":3717.0642769136043},7466.622936661639,31370.917259199858,60038.364149392502,74518.633247575402,59682.953227226018,58615.408401629989,69450.72986496528,48417.644809227204,15730.347733808692,32198.101877023622,45162.114917439321]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T204:AE204)","v":55023.391726910952},null,null,null,null,null,{"$f":"T188+T196","v":491.04393151361285},757.3713327753959,3262.1135287923139,5959.2621303282276,7053.8334322879637,6147.6429655491092,6000.9554237689708,6710.2958927910249,5488.4559821527264,3727.1469779366084,4628.5994275283156,4796.6707014866806]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T205:AE205)","v":1919491.2912776992},null,null,null,null,null,{"$f":"T189+T197","v":20871.790338869578},24838.613581169058,130851.43546571831,226118.94006133065,269634.40756406239,258078.52517229176,227227.24136410409,181720.87336997752,152787.56845183857,218223.47740248358,151328.13275685147,57810.285749002338]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N201:N205)","v":2833734.0591088412},null,null,null,null,null,{"$f":"SUM(T201:T205)","v":27755.208388217718},{"$f":"SUM(U201:U205)","v":37358.095630005242},185949.73931228617,332734.12383832643,399341.44863940071,365640.37948019546,332962.83334975515,303212.62358625617,241746.15526250418,260133.79526091658,213835.52340700311,133064.13295397459]
[]
[null,null,null,null,null,"Fat Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T209:AE209)","v":177895.8791719313},null,null,null,null,null,59.454557562446233,706.46617795788734,8022.1022351628289,21173.371596194742,25247.397847232813,20877.791918202718,22264.755483659472,25025.390607606911,18607.816271098869,12614.946621457591,12761.666490614483,10534.719365180519]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T210:AE210)","v":139165.61247403201},null,null,null,null,null,2608.9063258004012,3452.5674283888843,10838.213860305643,15181.837398637128,17804.113273169729,16653.913911071446,14369.30092260036,15262.301750331937,12697.524433497949,7294.9755953749018,10352.360685915652,12649.596888937956]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T211:AE211)","v":4441.2452710429079},null,null,null,null,null,32.601516510880344,65.48803378568806,275.14710556376986,526.58269383705908,653.58580621755902,523.46546631986951,514.10227599950395,609.13639036271707,424.66003519762364,137.96726479841098,282.40215174174972,396.10653070807666]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T212:AE212)","v":4438.2443242694335},null,null,null,null,null,39.608117086343633,61.090363817226802,263.12548899460268,480.68031607414463,568.96958207471823,495.87531126582235,484.04334072903839,541.25948484165235,442.70459975803993,300.63557336933002,373.34767075976441,386.90447549875]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T213:AE213)","v":503406.52976856189},null,null,null,null,null,5473.8438211685789,6514.1844216627933,34317.148164389531,59302.040831583945,70714.424199171524,67683.774005711864,59592.7043606671,47658.186658820334,40070.126900611824,57231.373735531757,39687.374729777657,15161.347939465031]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N209:N213)","v":829347.5110098375},null,null,null,null,null,{"$f":"SUM(T209:T213)","v":8214.4143381286503},{"$f":"SUM(U209:U213)","v":10799.79642561248},{"$f":"SUM(V209:V213)","v":53715.736854416376},{"$f":"SUM(W209:W213)","v":96664.51283632702},{"$f":"SUM(X209:X213)","v":114988.49070786635},{"$f":"SUM(Y209:Y213)","v":106234.82061257173},{"$f":"SUM(Z209:Z213)","v":97224.906383655471},{"$f":"SUM(AA209:AA213)","v":89096.274891963549},{"$f":"SUM(AB209:AB213)","v":72242.832240164309},{"$f":"SUM(AC209:AC213)","v":77579.898790531995},{"$f":"SUM(AD209:AD213)","v":63457.151728809309},{"$f":"SUM(AE209:AE213)","v":39128.675199790334}]
[]
[null,null,null,null,null,"Protein Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T217:AE217)","v":1144.7291644693921},null,null,null,null,null,0.38257977823409284,4.5459874696592593,51.620838164951252,136.24697822756673,162.46263138426457,134.34497420478141,143.26984447623011,161.03405325695732,119.73807415757082,81.174996143955681,82.119113084791081,67.789094120429581]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T218:AE218)","v":111.1147224571064},null,null,null,null,null,2.083042622055741,2.7566513361299014,8.6536113599424009,12.121713251923202,14.21543059218228,13.297070944149691,11.472955535012726,12.185958821984039,10.138150353656648,5.8245652370674463,8.2656890875683846,10.099883315433914]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T219:AE219)","v":166046.68454260251},null,null,null,null,null,1218.8864602880644,2448.4283626997153,10287.03929914436,19687.566237165658,24435.884434062158,19571.021155188511,19220.955663517747,22774.035632178999,15876.941397958888,5158.2395245214375,10558.286728758658,14809.399647118309]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T220:AE220)","v":16754.37232411711},null,null,null,null,null,149.52064200094722,230.61612341003115,993.29872095462508,1814.5681931798958,2147.8601723320612,1871.9293000284792,1827.2636112521197,2043.2545552772374,1671.2098640866006,1134.8992894692208,1409.3874571181107,1460.5643950077813]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T221:AE221)","v":464488.28883651586},null,null,null,null,null,5050.6622371820331,6010.5743494720173,31664.097475959938,54717.413941847983,65247.508623762682,62451.157287062073,54985.606341563347,43973.743408501126,36972.314773278827,52806.829634096663,36619.153083141508,13989.227680647662]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N217:N221)","v":648545.18959016202},null,null,null,null,null,{"$f":"SUM(T217:T221)","v":6421.5349618713344},{"$f":"SUM(U217:U221)","v":8696.9214743875527},{"$f":"SUM(V217:V221)","v":43004.709945583818},{"$f":"SUM(W217:W221)","v":76367.917063673027},{"$f":"SUM(X217:X221)","v":92007.931292133348},{"$f":"SUM(Y217:Y221)","v":84041.749787427994},{"$f":"SUM(Z217:Z221)","v":76188.568416344453},{"$f":"SUM(AA217:AA221)","v":68964.253608036306},{"$f":"SUM(AB217:AB221)","v":54650.342259835539},{"$f":"SUM(AC217:AC221)","v":59186.968009468343},{"$f":"SUM(AD217:AD221)","v":48677.212071190632},{"$f":"SUM(AE217:AE221)","v":30337.080700209615}]
[]
[null,null,null,null,null,"Milk Composition"]
[null,null,null,null,null,"Fat",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N214/SUM(N214,N222)),\"N/A\",N214/SUM(N214,N222))","v":0.56116896082722134},null,null,null,null,null,0.56124916599216823,0.553928947477486,0.55537105784354446,0.55864968718402652,0.55550955710657901,0.55831792841990324,0.5606537006180532,0.56368453109381855,0.5693200798610677,0.56724191030843885,0.56590281139856391,0.56328006069808512]
[null,null,null,null,null,"Protein",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N222/SUM(N214,N222)),\"N/A\",N222/SUM(N214,N222))","v":0.4388310391727786},null,null,null,null,null,0.43875083400783171,0.44607105252251394,0.44462894215645549,0.44135031281597348,0.44449044289342104,0.4416820715800967,0.43934629938194686,0.43631546890618156,0.4306799201389323,0.43275808969156115,0.4340971886014362,0.43671993930191494]
[]
[null,null,null,null,null,"Required Lactose - Calculated"]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$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,{"$f":"SUM(T232:AE232)","v":353850.96145248011},null,null,null,null,null,3710.7490014346322,4969.5488888087948,21925.076940506293,34987.770471780364,41900.05266290791,38629.726992908982,37314.961685345705,36282.991681382933,32437.327358073657,40342.970099600476,37166.733641684121,24183.052028046222]
[]
[null,null,null,"COMPONENT MILK PRICE"]
[]
[]
[null,null,null,"COMMENT",null,"The average cash milk price used for inventory valuation is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard "]
[null,null,null,null,null,"contracts, adjusted for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IF(ISERROR(N1275),2,N1275)","v":9.3076144706896944},null,null,null,null,null,{"$f":"$N241","v":9.3076144706896944},9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944]
[]
[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":1477892.7005999996},null,null,null,null,null,{"$f":"T21","v":14635.94929999998},19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173413.47479999985,158060.52849999981,126893.17449999992,136766.86680000037,112134.36379999995,69465.755899999989]
[null,null,null,null,null,"Fat ",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T245:AE245)","v":829347.51100983773},null,null,null,null,null,{"$f":"T214","v":8214.4143381286503},{"$f":"U214","v":10799.79642561248},53715.736854416376,96664.51283632702,114988.49070786635,106234.82061257173,97224.906383655471,89096.274891963549,72242.832240164309,77579.898790531995,63457.151728809309,39128.675199790334]
[null,null,null,null,null,"Protein",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T246:AE246)","v":648545.1895901619},null,null,null,null,null,{"$f":"T222","v":6421.5349618713344},{"$f":"U222","v":8696.9214743875527},43004.709945583818,76367.917063673027,92007.931292133348,84041.749787427994,76188.568416344453,68964.253608036306,54650.342259835539,59186.968009468343,48677.212071190632,30337.080700209615]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"N245+N246","v":1477892.7005999996},null,null,null,null,null,{"$f":"T246+T245","v":14635.949299999986},19496.717900000032,96720.446800000194,173032.42990000005,206996.4219999997,190276.57039999973,173413.47479999991,158060.52849999984,126893.17449999985,136766.86680000034,112134.36379999993,69465.755899999946]
[null,null,null,null,null,"Protein : Fat ratio",null,null,null,"%",null,null,null,{"$f":"N246/N245","v":0.78199449685509315},null,null,null,null,null,{"$f":"T246/T245","v":0.7817398413986314},{"$f":"U246/U245","v":0.80528568610443341},0.80059797117067888,0.79003053781463395,0.80014904731538572,0.7910941940017977,0.78363221164440799,0.77404194161496709,0.75648117003712922,0.7629162828540792,0.76708788127172367,0.77531581494413004]
[null,null,null,null,null,"Valued Component Ratio",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N74","v":0.93},null,null,null,null,null,{"$f":"$N249","v":0.93},{"$f":"$N249","v":0.93},0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93,0.93]
[]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(1+1/N249*N248)*N241","v":9.0100111597089008},null,null,null,null,null,{"$f":"$N251","v":9.0100111597089008},{"$f":"$N251","v":9.0100111597089008},9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,{"$f":"$N251","v":9.0100111597089008},9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(N248+N249)*N241","v":9.6881840426977437},null,null,null,null,null,{"$f":"$N252","v":9.6881840426977437},9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437]
[]
[null,null,null,"Conversion of Average FX Cash Conversion Rates to Corresponding ACRs for Transaction Months"]
[]
[null,null,null,"COMMENT",null,"This section converts average USD : NZD cash conversion rates into:"]
[null,null,null,null,null,"1. Average FX conversion rates by month of sale, given the receivables days assumption."]
[null,null,null,null,null,"2. Average FX conversion rates by month in which a USD-denominated cost is incurred, given the Trade Creditors days assumption."]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"USD : NZD",null,null,null,null,null,null,null,{"$f":"'Data Input'!R22","v":0.68842686109307949},{"$f":"'Data Input'!S22","v":0.68842686109307949},{"$f":"'Data Input'!T22","v":0.68842686109307949},{"$f":"'Data Input'!U22","v":0.68842686109307949},{"$f":"'Data Input'!V22","v":0.68842686109307949},{"$f":"'Data Input'!W22","v":0.68842686109307949},{"$f":"'Data Input'!X22","v":0.68842686109307949},{"$f":"'Data Input'!Y22","v":0.68842686109307949},{"$f":"'Data Input'!Z22","v":0.68842686109307949},{"$f":"'Data Input'!AA22","v":0.68842686109307949},{"$f":"'Data Input'!AB22","v":0.68842686109307949},{"$f":"'Data Input'!AC22","v":0.68842686109307949},{"$f":"'Data Input'!AD22","v":0.68842686109307949},{"$f":"'Data Input'!AE22","v":0.68842686109307949},{"$f":"'Data Input'!AF22","v":0.68842686109307949},{"$f":"'Data Input'!AG22","v":0.68842686109307949},{"$f":"'Data Input'!AH22","v":0.68842686109307949},{"$f":"'Data Input'!AI22","v":0.68842686109307949},{"$f":"'Data Input'!AJ22","v":0.68842686109307949},{"$f":"'Data Input'!AK22","v":0.68842686109307949},{"$f":"'Data Input'!AL22","v":0.68842686109307949},{"$f":"'Data Input'!AM22","v":0.68842686109307949},{"$f":"'Data Input'!AN22","v":0.68842686109307949},{"$f":"AN261","v":0.68842686109307949}]
[]
[null,null,null,null,null,"Timing of Receipts in respect of sales"]
[null,null,null,null,null,"Received in month of sale",null,null,null,"%",{"$f":"\"Row \"&ROW(F916)","v":"Row 916"},null,null,null,null,null,null,null,null,{"$f":"T916","v":0.29484503177081933},{"$f":"U916","v":0.31759196622982516},0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.31759196622982516,0.24447681975444929,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,{"$f":"AM916/SUM(AM$916:AM$918)","v":0.31759196622982516},{"$f":"AN916/SUM(AN$916:AN$917)","v":0.24447681975444929},1]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F917)","v":"Row 917"},null,null,null,null,null,null,null,null,{"$f":"T917","v":0.70515496822918067},{"$f":"U917","v":0.68240803377017489},0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.68240803377017489,0.75552318024555076,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,{"$f":"AM917/SUM(AM$916:AM$918)","v":0.68240803377017489},{"$f":"AN917/SUM(AN$916:AN$917)","v":0.75552318024555076}]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F918)","v":"Row 918"},null,null,null,null,null,null,null,null,{"$f":"T918","v":0},{"$f":"U918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM918/SUM(AM$916:AM$918)","v":0}]
[null,null,null,null,null,"Received in 3 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F919)","v":"Row 919"},null,null,null,null,null,null,null,null,{"$f":"T919","v":0},{"$f":"U919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Timing of Payments in respect of Trade Creditors - Other"]
[null,null,null,null,null,"Paid 2 months prior to month expense is incurred",null,null,null,"%",{"$f":"\"Row \"&ROW(F1122)","v":"Row 1119"},null,null,null,null,null,null,null,null,{"$f":"T1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1122","v":0},{"$f":"AO1122","v":0}]
[null,null,null,null,null,"Paid 1 month prior to month expense is incurred",null,null,null,"%","Row 1120",null,null,null,null,null,null,null,null,{"$f":"T1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1123","v":0},{"$f":"AO1123","v":0}]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1121",null,null,null,null,null,null,null,null,{"$f":"T1124","v":0},3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,{"$f":"AM1124/SUM(AM$1123:AM$1126)","v":3.2258063701221779E-6},{"$f":"AN1124/SUM(AN$1123:AN$1126)","v":0},{"$f":"AO1124/SUM(AO$1123:AO$1126)","v":3.2258063701221779E-6}]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1122",null,null,null,null,null,null,null,null,{"$f":"T1125","v":1},0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,{"$f":"AM1125/SUM(AM$1123:AM$1126)","v":0.90322903225798301},{"$f":"AN1125/SUM(AN$1123:AN$1125)","v":1}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1123",null,null,null,null,null,null,null,null,{"$f":"T1126","v":0},0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,{"$f":"AM1126/SUM(AM$1123:AM$1126)","v":9.6767741935646856E-2}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1124",null,null,null,null,null,null,null,null,{"$f":"T1127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Timing of Payments in respect of Trade Creditors - Lactose"]
[null,null,null,null,null,"Paid 2 months prior to month expense is incurred",null,null,null,"%",{"$f":"\"Row \"&ROW(F1140)","v":"Row 1137"},null,null,null,null,null,null,null,null,{"$f":"T1140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid 1 month prior to month expense is incurred",null,null,null,"%","Row 1138",null,null,null,null,null,null,null,null,{"$f":"T1141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1141","v":0},0,0,0,0,0]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1139",null,null,null,null,null,null,null,null,0,{"$f":"U1142","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1140",null,null,null,null,null,null,null,null,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,{"$f":"AJ1143","v":0.96774516129024113},{"$f":"AK1143","v":1},{"$f":"AL1143","v":0.99999677419362987},{"$f":"AM1143","v":0.90322903225798301},{"$f":"AN1143","v":1}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1141",null,null,null,null,null,null,null,null,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,{"$f":"AJ1144","v":3.2251612903388786E-2},{"$f":"AK1144","v":0},{"$f":"AL1144","v":0},{"$f":"AM1144","v":9.6767741935646856E-2}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1142",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1145","v":0},{"$f":"AK1145","v":0},{"$f":"AL1145","v":0}]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"NZD : USD",null,null,null,null,null,null,null,{"$f":"1/R261","v":1.4525871323675645},{"$f":"1/S261","v":1.4525871323675645},{"$f":"1/T261","v":1.4525871323675645},{"$f":"1/U261","v":1.4525871323675645},1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,{"$f":"1/AM261","v":1.4525871323675645},1.4525871323675645,1.4525871323675645]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"NZD : USD",null,null,null,{"$f":"SUMPRODUCT(T287:AO287,T350:AO350)/N350","v":1.452587132367565},null,null,null,null,null,{"$f":"MMULT(T286:W286,T264:T267)","v":1.4525871323675645},{"$f":"MMULT(U286:X286,U264:U267)","v":1.4525871323675645},1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,{"$f":"MMULT(AM286:AO286,AM264:AM266)","v":1.4525871323675645},{"$f":"MMULT(AN286:AO286,AN264:AN265)","v":1.4525871323675645},{"$f":"AO286*AO264","v":1.4525871323675645}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Other",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T270:T275)","v":1.4525871323675645},{"$f":"MMULT(S286:X286,U270:U275)","v":1.4525871323675645},1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675648,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,{"$f":"MMULT(AK286:AO286,AM270:AM274)","v":1.4525871323675648},{"$f":"MMULT(AL286:AO286,AN270:AN273)","v":1.4525871323675645},{"$f":"MMULT(AM286:AO286,AO270:AO272)","v":4.685764824748797E-6}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Lactose",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T278:T283)","v":1.4525871323675645},{"$f":"MMULT(S286:X286,U278:U283)","v":1.4525871323675645},1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675648,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,1.4525871323675645,{"$f":"MMULT(AK286:AO286,AM278:AM282)","v":1.4525871323675648},{"$f":"MMULT(AL286:$AO286,AN278:AN281)","v":1.4525871323675645},{"$f":"MMULT(AM286:$AO286,AO278:AO280)","v":4.685764824748797E-6}]
[]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"USD : NZD",null,null,null,{"$f":"1/N287","v":0.68842686109307927},null,null,null,null,null,{"$f":"1/T287","v":0.68842686109307949},{"$f":"1/U287","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[null,null,null,null,null,"Average Conversion Rate to model - Payments - Other",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"1/T288","v":0.68842686109307949},{"$f":"1/U288","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,{"$f":"1/AN288","v":0.68842686109307949},213412.33233010361]
[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,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,{"$f":"1/AN289","v":0.68842686109307949},213412.33233010361]
[]
[null,null,null,"SALES REVENUE"]
[]
[null,null,null,"SALES OF PRODUCT"]
[]
[null,null,null,"COMMENT",null,"See Data Input tab - sales phasings in this model are 3 month averages.  Monthly averages used in actual calculation."]
[]
[]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"N201","v":213957.07033178519},null,null,null,null,null,{"$f":"T201","v":71.506563351246967},849.67360923676995,9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"N202","v":138893.40307138299},null,null,null,null,null,{"$f":"T202","v":2603.8032775696761},3445.8141701623767,10817.014199928,15152.141564904001,17769.288240227848,16621.338680187113,14341.194418765908,15232.448527480048,12672.68794207081,7280.7065463343079,10332.111359460481,12624.854144292391]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"N203","v":506368.9027010632},null,null,null,null,null,{"$f":"T203","v":3717.0642769136043},7466.622936661639,31370.917259199858,60038.364149392502,74518.633247575402,59682.953227226018,58615.408401629989,69450.72986496528,48417.644809227204,15730.347733808692,32198.101877023622,45162.114917439321]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"N204","v":55023.391726910952},null,null,null,null,null,{"$f":"T204","v":491.04393151361285},757.3713327753959,3262.1135287923139,5959.2621303282276,7053.8334322879637,6147.6429655491092,6000.9554237689708,6710.2958927910249,5488.4559821527264,3727.1469779366084,4628.5994275283156,4796.6707014866806]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"N205","v":1919491.2912776992},null,null,null,null,null,{"$f":"T205","v":20871.790338869578},24838.613581169058,130851.43546571831,226118.94006133065,269634.40756406239,258078.52517229176,227227.24136410409,181720.87336997752,152787.56845183857,218223.47740248358,151328.13275685147,57810.285749002338]
[]
[null,null,null,null,null,"Sales Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T312:AO312)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T99","v":0},{"$f":"'Data Input'!U99","v":0},{"$f":"'Data Input'!V99","v":0},{"$f":"'Data Input'!W99","v":3.0450422808970309E-2},{"$f":"'Data Input'!X99","v":3.0450422808970309E-2},{"$f":"'Data Input'!Y99","v":0.1226130210225669},{"$f":"'Data Input'!Z99","v":0.1226130210225669},{"$f":"'Data Input'!AA99","v":0.1226130210225669},{"$f":"'Data Input'!AB99","v":9.42569688027034E-2},{"$f":"'Data Input'!AC99","v":9.42569688027034E-2},{"$f":"'Data Input'!AD99","v":9.42569688027034E-2},{"$f":"'Data Input'!AE99","v":6.8113436069336689E-2},{"$f":"'Data Input'!AF99","v":6.8113436069336689E-2},{"$f":"'Data Input'!AG99","v":6.8113436069336689E-2},{"$f":"'Data Input'!AH99","v":2.8049625566079529E-2},{"$f":"'Data Input'!AI99","v":2.8049625566079529E-2},{"$f":"'Data Input'!AJ99","v":2.8049625566079529E-2},{"$f":"'Data Input'!AK99","v":0},{"$f":"'Data Input'!AL99","v":0},{"$f":"'Data Input'!AM99","v":0},{"$f":"'Data Input'!AN99","v":0},{"$f":"'Data Input'!AO99","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T313:AO313)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T100","v":0},{"$f":"'Data Input'!U100","v":0},{"$f":"'Data Input'!V100","v":0},{"$f":"'Data Input'!W100","v":4.9019460725951314E-2},{"$f":"'Data Input'!X100","v":4.9019460725951314E-2},{"$f":"'Data Input'!Y100","v":6.9827961851526912E-2},{"$f":"'Data Input'!Z100","v":6.9827961851526912E-2},{"$f":"'Data Input'!AA100","v":6.9827961851526912E-2},{"$f":"'Data Input'!AB100","v":7.505184913942485E-2},{"$f":"'Data Input'!AC100","v":7.505184913942485E-2},{"$f":"'Data Input'!AD100","v":7.505184913942485E-2},{"$f":"'Data Input'!AE100","v":0.11354700461393491},{"$f":"'Data Input'!AF100","v":0.11354700461393491},{"$f":"'Data Input'!AG100","v":0.11354700461393491},{"$f":"'Data Input'!AH100","v":4.2226877244479162E-2},{"$f":"'Data Input'!AI100","v":4.2226877244479162E-2},{"$f":"'Data Input'!AJ100","v":4.2226877244479162E-2},{"$f":"'Data Input'!AK100","v":0},{"$f":"'Data Input'!AL100","v":0},{"$f":"'Data Input'!AM100","v":0},{"$f":"'Data Input'!AN100","v":0},{"$f":"'Data Input'!AO100","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T314:AO314)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T101","v":0},{"$f":"'Data Input'!U101","v":0},{"$f":"'Data Input'!V101","v":0},{"$f":"'Data Input'!W101","v":7.2709508572834119E-2},{"$f":"'Data Input'!X101","v":7.2709508572834119E-2},{"$f":"'Data Input'!Y101","v":9.8355354245953167E-2},{"$f":"'Data Input'!Z101","v":9.8355354245953167E-2},{"$f":"'Data Input'!AA101","v":9.8355354245953167E-2},{"$f":"'Data Input'!AB101","v":9.2768761547471698E-2},{"$f":"'Data Input'!AC101","v":9.2768761547471698E-2},{"$f":"'Data Input'!AD101","v":9.2768761547471698E-2},{"$f":"'Data Input'!AE101","v":7.2505582023584189E-2},{"$f":"'Data Input'!AF101","v":7.2505582023584189E-2},{"$f":"'Data Input'!AG101","v":7.2505582023584189E-2},{"$f":"'Data Input'!AH101","v":2.1230629801101613E-2},{"$f":"'Data Input'!AI101","v":2.1230629801101613E-2},{"$f":"'Data Input'!AJ101","v":2.1230629801101613E-2},{"$f":"'Data Input'!AK101","v":0},{"$f":"'Data Input'!AL101","v":0},{"$f":"'Data Input'!AM101","v":0},{"$f":"'Data Input'!AN101","v":0},{"$f":"'Data Input'!AO101","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T315:AO315)","v":0.99999999999999989},null,null,null,null,null,{"$f":"'Data Input'!T102","v":0},{"$f":"'Data Input'!U102","v":0},{"$f":"'Data Input'!V102","v":0},{"$f":"'Data Input'!W102","v":2.8465275898576153E-2},{"$f":"'Data Input'!X102","v":2.8465275898576153E-2},{"$f":"'Data Input'!Y102","v":8.4883004193739786E-2},{"$f":"'Data Input'!Z102","v":8.4883004193739786E-2},{"$f":"'Data Input'!AA102","v":8.4883004193739786E-2},{"$f":"'Data Input'!AB102","v":8.7618217481949576E-2},{"$f":"'Data Input'!AC102","v":8.7618217481949576E-2},{"$f":"'Data Input'!AD102","v":8.7618217481949576E-2},{"$f":"'Data Input'!AE102","v":9.2544634653756896E-2},{"$f":"'Data Input'!AF102","v":9.2544634653756896E-2},{"$f":"'Data Input'!AG102","v":9.2544634653756896E-2},{"$f":"'Data Input'!AH102","v":4.9310626404836334E-2},{"$f":"'Data Input'!AI102","v":4.9310626404836334E-2},{"$f":"'Data Input'!AJ102","v":4.9310626404836334E-2},{"$f":"'Data Input'!AK102","v":0},{"$f":"'Data Input'!AL102","v":0},{"$f":"'Data Input'!AM102","v":0},{"$f":"'Data Input'!AN102","v":0},{"$f":"'Data Input'!AO102","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T316:AO316)","v":1},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":5.8923155617933057E-2},{"$f":"'Data Input'!X103","v":5.8923155617933057E-2},{"$f":"'Data Input'!Y103","v":0.11219930298933299},{"$f":"'Data Input'!Z103","v":0.11219930298933299},{"$f":"'Data Input'!AA103","v":0.11219930298933299},{"$f":"'Data Input'!AB103","v":8.3564390983456582E-2},{"$f":"'Data Input'!AC103","v":8.3564390983456582E-2},{"$f":"'Data Input'!AD103","v":8.3564390983456582E-2},{"$f":"'Data Input'!AE103","v":6.7046318644407021E-2},{"$f":"'Data Input'!AF103","v":6.7046318644407021E-2},{"$f":"'Data Input'!AG103","v":6.7046318644407021E-2},{"$f":"'Data Input'!AH103","v":3.1241216970848015E-2},{"$f":"'Data Input'!AI103","v":3.1241216970848015E-2},{"$f":"'Data Input'!AJ103","v":3.1241216970848015E-2},{"$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,"Base Commodity Prices to Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":5601.313922893909},null,null,null,null,null,{"$f":"'Data Input'!T85","v":0},{"$f":"'Data Input'!U85","v":0},{"$f":"'Data Input'!V85","v":4710.9568934944818},{"$f":"'Data Input'!W85","v":4710.9568934944818},{"$f":"'Data Input'!X85","v":4710.9568934944818},{"$f":"'Data Input'!Y85","v":5025.1662159225443},{"$f":"'Data Input'!Z85","v":5025.1662159225443},{"$f":"'Data Input'!AA85","v":5025.1662159225443},{"$f":"'Data Input'!AB85","v":5753.0341294752352},{"$f":"'Data Input'!AC85","v":5753.0341294752352},{"$f":"'Data Input'!AD85","v":5753.0341294752352},{"$f":"'Data Input'!AE85","v":6472.144148325342},{"$f":"'Data Input'!AF85","v":6472.144148325342},{"$f":"'Data Input'!AG85","v":6472.144148325342},{"$f":"'Data Input'!AH85","v":6139.7091278445696},{"$f":"'Data Input'!AI85","v":6139.7091278445696},{"$f":"'Data Input'!AJ85","v":6139.7091278445696},{"$f":"'Data Input'!AK85","v":0},{"$f":"'Data Input'!AL85","v":0},{"$f":"'Data Input'!AM85","v":0},{"$f":"'Data Input'!AN85","v":0},{"$f":"'Data Input'!AO85","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N346/N329*1000),0,N346/N329*1000)","v":6424.9968694391964},null,null,null,null,null,{"$f":"'Data Input'!T86","v":0},{"$f":"'Data Input'!U86","v":0},{"$f":"'Data Input'!V86","v":5788.7051903615211},{"$f":"'Data Input'!W86","v":5788.7051903615211},{"$f":"'Data Input'!X86","v":5788.7051903615211},{"$f":"'Data Input'!Y86","v":6122.2531314207408},{"$f":"'Data Input'!Z86","v":6122.2531314207408},{"$f":"'Data Input'!AA86","v":6122.2531314207408},{"$f":"'Data Input'!AB86","v":6643.3331695281558},{"$f":"'Data Input'!AC86","v":6643.3331695281558},{"$f":"'Data Input'!AD86","v":6643.3331695281558},{"$f":"'Data Input'!AE86","v":6751.9917176942345},{"$f":"'Data Input'!AF86","v":6751.9917176942345},{"$f":"'Data Input'!AG86","v":6751.9917176942345},{"$f":"'Data Input'!AH86","v":6150.7149937492695},{"$f":"'Data Input'!AI86","v":6150.7149937492695},{"$f":"'Data Input'!AJ86","v":6150.7149937492695},{"$f":"'Data Input'!AK86","v":0},{"$f":"'Data Input'!AL86","v":0},{"$f":"'Data Input'!AM86","v":0},{"$f":"'Data Input'!AN86","v":0},{"$f":"'Data Input'!AO86","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N347/N330*1000),0,N347/N330*1000)","v":3749.5606756636766},null,null,null,null,null,{"$f":"'Data Input'!T87","v":0},{"$f":"'Data Input'!U87","v":0},{"$f":"'Data Input'!V87","v":3255.2907031511127},{"$f":"'Data Input'!W87","v":3255.2907031511127},{"$f":"'Data Input'!X87","v":3255.2907031511127},{"$f":"'Data Input'!Y87","v":3376.9700033045792},{"$f":"'Data Input'!Z87","v":3376.9700033045792},{"$f":"'Data Input'!AA87","v":3376.9700033045792},{"$f":"'Data Input'!AB87","v":3802.5992205660127},{"$f":"'Data Input'!AC87","v":3802.5992205660127},{"$f":"'Data Input'!AD87","v":3802.5992205660127},{"$f":"'Data Input'!AE87","v":4339.1037066009712},{"$f":"'Data Input'!AF87","v":4339.1037066009712},{"$f":"'Data Input'!AG87","v":4339.1037066009712},{"$f":"'Data Input'!AH87","v":4359.0366159150717},{"$f":"'Data Input'!AI87","v":4359.0366159150717},{"$f":"'Data Input'!AJ87","v":4359.0366159150717},{"$f":"'Data Input'!AK87","v":0},{"$f":"'Data Input'!AL87","v":0},{"$f":"'Data Input'!AM87","v":0},{"$f":"'Data Input'!AN87","v":0},{"$f":"'Data Input'!AO87","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N348/N331*1000),0,N348/N331*1000)","v":3946.3453112305415},null,null,null,null,null,{"$f":"'Data Input'!T88","v":0},{"$f":"'Data Input'!U88","v":0},{"$f":"'Data Input'!V88","v":3598.2359684873236},{"$f":"'Data Input'!W88","v":3598.2359684873236},{"$f":"'Data Input'!X88","v":3598.2359684873236},{"$f":"'Data Input'!Y88","v":3696.3067319223501},{"$f":"'Data Input'!Z88","v":3696.3067319223501},{"$f":"'Data Input'!AA88","v":3696.3067319223501},{"$f":"'Data Input'!AB88","v":3911.0964826186246},{"$f":"'Data Input'!AC88","v":3911.0964826186246},{"$f":"'Data Input'!AD88","v":3911.0964826186246},{"$f":"'Data Input'!AE88","v":4167.8530376272493},{"$f":"'Data Input'!AF88","v":4167.8530376272493},{"$f":"'Data Input'!AG88","v":4167.8530376272493},{"$f":"'Data Input'!AH88","v":4157.6412010612758},{"$f":"'Data Input'!AI88","v":4157.6412010612758},{"$f":"'Data Input'!AJ88","v":4157.6412010612758},{"$f":"'Data Input'!AK88","v":0},{"$f":"'Data Input'!AL88","v":0},{"$f":"'Data Input'!AM88","v":0},{"$f":"'Data Input'!AN88","v":0},{"$f":"'Data Input'!AO88","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N349/N332*1000),0,N349/N332*1000)","v":4018.8580208352632},null,null,null,null,null,{"$f":"'Data Input'!T89","v":0},{"$f":"'Data Input'!U89","v":0},{"$f":"'Data Input'!V89","v":3813.4248235076316},{"$f":"'Data Input'!W89","v":3813.4248235076316},{"$f":"'Data Input'!X89","v":3813.4248235076316},{"$f":"'Data Input'!Y89","v":3827.2050182088474},{"$f":"'Data Input'!Z89","v":3827.2050182088474},{"$f":"'Data Input'!AA89","v":3827.2050182088474},{"$f":"'Data Input'!AB89","v":4064.125010598083},{"$f":"'Data Input'!AC89","v":4064.125010598083},{"$f":"'Data Input'!AD89","v":4064.125010598083},{"$f":"'Data Input'!AE89","v":4354.9491336521987},{"$f":"'Data Input'!AF89","v":4354.9491336521987},{"$f":"'Data Input'!AG89","v":4354.9491336521987},{"$f":"'Data Input'!AH89","v":4123.1049587514244},{"$f":"'Data Input'!AI89","v":4123.1049587514244},{"$f":"'Data Input'!AJ89","v":4123.1049587514244},{"$f":"'Data Input'!AK89","v":0},{"$f":"'Data Input'!AL89","v":0},{"$f":"'Data Input'!AM89","v":0},{"$f":"'Data Input'!AN89","v":0},{"$f":"'Data Input'!AO89","v":0}]
[]
[null,null,null,null,null,"Exchange Rates"]
[null,null,null,null,null,"Average Conversion Rate to model (Sales)",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"T291","v":0.68842686109307949},{"$f":"U291","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,"CALCULATIONS",null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T328:AO328)","v":213957.07033178516},null,null,null,null,null,{"$f":"T312*$N305","v":0},0,0,{"$f":"W312*$N305","v":6515.0832545714566},6515.0832545714566,26233.922762517999,26233.922762517999,26233.922762517999,20166.944903380892,20166.944903380892,20166.944903380892,14573.351231626624,14573.351231626624,14573.351231626624,6001.4157100219172,6001.4157100219172,{"$f":"AJ312*$N305","v":6001.4157100219172},0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T329:AO329)","v":138893.40307138301},null,null,null,null,null,{"$f":"T313*$N306","v":0},0,0,6808.479716951384,6808.479716951384,9698.6432510972827,9698.6432510972827,9698.6432510972827,10424.206733774765,10424.206733774765,10424.206733774765,15770.929879391446,15770.929879391446,15770.929879391446,5865.0346815632547,5865.0346815632547,5865.0346815632547,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T330:AO330)","v":506368.90270106343},null,null,null,null,null,{"$f":"T314*$N307","v":0},0,0,36817.834071959558,36817.834071959558,49804.092804297659,49804.092804297659,49804.092804297659,46975.215989729826,46975.215989729826,46975.215989729826,36714.572008984258,36714.572008984258,36714.572008984258,10750.530716036315,10750.530716036315,10750.530716036315,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T331:AO331)","v":55023.391726910959},null,null,null,null,null,{"$f":"T315*$N308","v":0},0,0,1566.2560263819528,1566.2560263819528,4670.5507907091696,4670.5507907091696,4670.5507907091696,4821.0515029229891,4821.0515029229891,4821.0515029229891,5092.1196847775236,5092.1196847775236,5092.1196847775236,2713.2379129726683,2713.2379129726683,2713.2379129726683,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T332:AO332)","v":1919491.2912776992},null,null,null,null,null,{"$f":"T316*$N309","v":0},0,0,113102.48406322314,113102.48406322314,215365.5849754526,215365.5849754526,215365.5849754526,160401.12075366959,160401.12075366959,160401.12075366959,128694.8247501689,128694.8247501689,128694.8247501689,59967.243904459829,59967.243904459829,59967.243904459829,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N328:N332)","v":2833734.0591088417},null,null,null,null,null,{"$f":"SUM(T328:T332)","v":0},{"$f":"SUM(U328:U332)","v":0},{"$f":"SUM(V328:V332)","v":0},{"$f":"SUM(W328:W332)","v":164810.1371330875},164810.1371330875,305772.7945840747,305772.7945840747,305772.7945840747,242788.53988347805,242788.53988347805,242788.53988347805,200845.79755494877,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053987,85297.462925053987,0,0,0,{"$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$333)","v":5.8160057964266869E-2},5.8160057964266869E-2,0.10790454862946267,0.10790454862946267,0.10790454862946267,8.5677955241795209E-2,8.5677955241795209E-2,8.5677955241795209E-2,7.0876727796436598E-2,7.0876727796436598E-2,7.0876727796436598E-2,3.010072968946087E-2,3.010072968946087E-2,3.010072968946087E-2,0]
[]
[null,null,null,null,null,"Butter",null,null,null,"000s kgMS",null,null,null,{"$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":1198440.7169510196},null,null,null,null,null,{"$f":"T328*T319/1000","v":0},0,0,30692.276369813866,30692.276369813866,131829.82237732687,131829.82237732687,131829.82237732687,116021.12231639693,116021.12231639693,116021.12231639693,94320.82989526217,94320.82989526217,94320.82989526217,36846.946814811366,36846.946814811366,36846.946814811366,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T346:AO346)","v":892389.67991939234},null,null,null,null,null,{"$f":"T329*T320/1000","v":0},0,0,39412.281875987617,39412.281875987617,59377.549014562974,59377.549014562974,59377.549014562974,69251.478360504654,69251.478360504654,69251.478360504654,106485.18792598757,106485.18792598757,106485.18792598757,36074.156754750577,36074.156754750577,36074.156754750577,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T347:AO347)","v":1898660.9249468739},null,null,null,null,null,{"$f":"T330*T321/1000","v":0},0,0,119852.75296461022,119852.75296461022,168186.92744191064,168186.92744191064,168186.92744191064,178627.91970846674,178627.91970846674,178627.91970846674,159308.33549045186,159308.33549045186,159308.33549045186,46861.95703172197,46861.95703172197,46861.95703172197,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T348:AO348)","v":217141.30394949642},null,null,null,null,null,{"$f":"T331*T322/1000","v":0},0,0,5635.758769987573,5635.758769987573,17263.788329483559,17263.788329483559,17263.788329483559,18855.597575605338,18855.597575605338,18855.597575605338,21223.206496161514,21223.206496161514,21223.206496161514,11280.669735256673,11280.669735256673,11280.669735256673,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T349:AO349)","v":7714162.9718748182},null,null,null,null,null,{"$f":"T332*T323/1000","v":0},0,0,431307.82032707136,431307.82032707136,824248.24756753608,824248.24756753608,824248.24756753608,651890.20658295183,651890.20658295183,651890.20658295183,560459.41555126966,560459.41555126966,560459.41555126966,247251.24070513446,247251.24070513446,247251.24070513446,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(N345:N349)","v":11920795.5976416},null,null,null,null,null,{"$f":"SUM(T345:T349)","v":0},{"$f":"SUM(U345:U349)","v":0},0,626900.89030747069,626900.89030747069,1200906.33473082,1200906.33473082,1200906.33473082,1034646.3245439255,1034646.3245439255,1034646.3245439255,941796.97535913275,941796.97535913275,941796.97535913275,378314.97104167507,378314.97104167507,378314.97104167507,0,0,0,{"$f":"SUM(AN345:AN349)","v":0},{"$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,{"$f":"SUM(T353:AO353)","v":1740839.5643484101},null,null,null,null,null,{"$f":"T345/T$326","v":0},{"$f":"U345/U$326","v":0},0,44583.205717860685,44583.205717860685,191494.30364760663,191494.30364760663,191494.30364760663,168530.78935964147,168530.78935964147,168530.78935964147,137009.22382008773,137009.22382008773,137009.22382008773,53523.400810227009,53523.400810227009,53523.400810227009,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T354:AO354)","v":1296273.7661085189},null,null,null,null,null,{"$f":"T346/T$326","v":0},0,0,57249.773510302992,57249.773510302992,86251.063650078533,86251.063650078533,86251.063650078533,100593.8063638999,100593.8063638999,100593.8063638999,154679.0137690315,154679.0137690315,154679.0137690315,52400.855912961146,52400.855912961146,52400.855912961146,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T355:AO355)","v":2757970.428306927},null,null,null,null,null,{"$f":"T347/T$326","v":0},0,0,174096.56673522128,174096.56673522128,244306.1666345566,244306.1666345566,244306.1666345566,259472.61765010527,259472.61765010527,259472.61765010527,231409.23821232538,231409.23821232538,231409.23821232538,68071.075781841035,68071.075781841035,68071.075781841035,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T356:AO356)","v":315416.66402255272},null,null,null,null,null,{"$f":"T348/T$326","v":0},0,0,8186.4306704116016,8186.4306704116016,25077.15678332515,25077.15678332515,25077.15678332515,27389.398411425358,27389.398411425358,27389.398411425358,30828.556663903921,30828.556663903921,30828.556663903921,16386.155701922064,16386.155701922064,16386.155701922064,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T357:AO357)","v":11205493.86993169},null,null,null,null,null,{"$f":"T349/T$326","v":0},0,0,626512.18989660533,626512.18989660533,1197292.3982931175,1197292.3982931175,1197292.3982931175,946927.3257988292,946927.3257988292,946927.3257988292,814116.13524402003,814116.13524402003,814116.13524402003,359153.97071019368,359153.97071019368,359153.97071019368,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N353:N357)","v":17315994.292718098},null,null,null,null,null,{"$f":"SUM(T353:T357)","v":0},0,{"$f":"SUM(V353:V357)","v":0},910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"USD / MT",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":5601.313922893909}]
[null,null,null,null,null,"AMF",null,null,null,"USD / MT",null,null,null,6424.9968694391964]
[null,null,null,null,null,"SMP",null,null,null,"USD / MT",null,null,null,3749.5606756636766]
[null,null,null,null,null,"BMP",null,null,null,"USD / MT",null,null,null,3946.3453112305415]
[null,null,null,null,null,"WMP",null,null,null,"USD / MT",null,null,null,4018.8580208352632]
[null,null,null,null,null,"Total",null,null,null,"USD / MT",null,null,null,4206.7446517512926]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"IF(ISERROR(N353/N328*1000),0,N353/N328*1000)","v":8136.39652874698}]
[null,null,null,null,null,"AMF",null,null,null,"NZD / MT",null,null,null,9332.8677780492617]
[null,null,null,null,null,"SMP",null,null,null,"NZD / MT",null,null,null,5446.5635895004871]
[null,null,null,null,null,"BMP",null,null,null,"NZD / MT",null,null,null,5732.4104189725558]
[null,null,null,null,null,"WMP",null,null,null,"NZD / MT",null,null,null,5837.7414478774799]
[null,null,null,null,null,"Total",null,null,null,"NZD / MT",null,null,null,6110.6631502899982]
[]
[null,null,null,null,null,"Revenue"]
[null,null,null,null,null,"At Average Conversion Rate (Sales)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T377:AO377)","v":17315994.292718101},null,null,null,null,null,{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[]
[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":17315994.292718101},null,null,null,null,null,{"$f":"T377","v":0},0,0,910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[null,null,null,null,{"$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":-17315994.292718101},null,null,null,null,null,{"$f":"-T380","v":0},0,0,-910628.16653040191,-910628.16653040191,-1744421.0890086845,-1744421.0890086845,-1744421.0890086845,-1502913.9375839012,-1502913.9375839012,-1502913.9375839012,-1368042.1677093685,-1368042.1677093685,-1368042.1677093685,-549535.45891714492,-549535.45891714492,-549535.45891714492,0,{"$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,{"$f":"SUM(T392:AO392)","v":1198440.7169510196},null,null,null,null,null,{"$f":"Calculations!T345","v":0},{"$f":"Calculations!U345","v":0},{"$f":"Calculations!V345","v":0},{"$f":"Calculations!W345","v":30692.276369813866},{"$f":"Calculations!X345","v":30692.276369813866},{"$f":"Calculations!Y345","v":131829.82237732687},{"$f":"Calculations!Z345","v":131829.82237732687},{"$f":"Calculations!AA345","v":131829.82237732687},{"$f":"Calculations!AB345","v":116021.12231639693},{"$f":"Calculations!AC345","v":116021.12231639693},{"$f":"Calculations!AD345","v":116021.12231639693},{"$f":"Calculations!AE345","v":94320.82989526217},{"$f":"Calculations!AF345","v":94320.82989526217},{"$f":"Calculations!AG345","v":94320.82989526217},{"$f":"Calculations!AH345","v":36846.946814811366},{"$f":"Calculations!AI345","v":36846.946814811366},{"$f":"Calculations!AJ345","v":36846.946814811366},{"$f":"Calculations!AK345","v":0},{"$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":892389.67991939234},null,null,null,null,null,{"$f":"Calculations!T346","v":0},{"$f":"Calculations!U346","v":0},{"$f":"Calculations!V346","v":0},{"$f":"Calculations!W346","v":39412.281875987617},{"$f":"Calculations!X346","v":39412.281875987617},{"$f":"Calculations!Y346","v":59377.549014562974},{"$f":"Calculations!Z346","v":59377.549014562974},{"$f":"Calculations!AA346","v":59377.549014562974},{"$f":"Calculations!AB346","v":69251.478360504654},{"$f":"Calculations!AC346","v":69251.478360504654},{"$f":"Calculations!AD346","v":69251.478360504654},{"$f":"Calculations!AE346","v":106485.18792598757},{"$f":"Calculations!AF346","v":106485.18792598757},{"$f":"Calculations!AG346","v":106485.18792598757},{"$f":"Calculations!AH346","v":36074.156754750577},{"$f":"Calculations!AI346","v":36074.156754750577},{"$f":"Calculations!AJ346","v":36074.156754750577},{"$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,{"$f":"Calculations!J347","v":"USD 000s"},"Row 347",null,null,1898660.9249468739,null,null,null,null,null,{"$f":"Calculations!T347","v":0},{"$f":"Calculations!U347","v":0},{"$f":"Calculations!V347","v":0},{"$f":"Calculations!W347","v":119852.75296461022},{"$f":"Calculations!X347","v":119852.75296461022},{"$f":"Calculations!Y347","v":168186.92744191064},{"$f":"Calculations!Z347","v":168186.92744191064},{"$f":"Calculations!AA347","v":168186.92744191064},{"$f":"Calculations!AB347","v":178627.91970846674},{"$f":"Calculations!AC347","v":178627.91970846674},{"$f":"Calculations!AD347","v":178627.91970846674},{"$f":"Calculations!AE347","v":159308.33549045186},{"$f":"Calculations!AF347","v":159308.33549045186},{"$f":"Calculations!AG347","v":159308.33549045186},{"$f":"Calculations!AH347","v":46861.95703172197},{"$f":"Calculations!AI347","v":46861.95703172197},{"$f":"Calculations!AJ347","v":46861.95703172197},{"$f":"Calculations!AK347","v":0},{"$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,217141.30394949642,null,null,null,null,null,{"$f":"Calculations!T348","v":0},{"$f":"Calculations!U348","v":0},{"$f":"Calculations!V348","v":0},{"$f":"Calculations!W348","v":5635.758769987573},{"$f":"Calculations!X348","v":5635.758769987573},{"$f":"Calculations!Y348","v":17263.788329483559},{"$f":"Calculations!Z348","v":17263.788329483559},{"$f":"Calculations!AA348","v":17263.788329483559},{"$f":"Calculations!AB348","v":18855.597575605338},{"$f":"Calculations!AC348","v":18855.597575605338},{"$f":"Calculations!AD348","v":18855.597575605338},{"$f":"Calculations!AE348","v":21223.206496161514},{"$f":"Calculations!AF348","v":21223.206496161514},{"$f":"Calculations!AG348","v":21223.206496161514},{"$f":"Calculations!AH348","v":11280.669735256673},{"$f":"Calculations!AI348","v":11280.669735256673},{"$f":"Calculations!AJ348","v":11280.669735256673},{"$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,{"$f":"Calculations!J349","v":"USD 000s"},"Row 349",null,null,7714162.9718748182,null,null,null,null,null,{"$f":"Calculations!T349","v":0},{"$f":"Calculations!U349","v":0},{"$f":"Calculations!V349","v":0},{"$f":"Calculations!W349","v":431307.82032707136},{"$f":"Calculations!X349","v":431307.82032707136},{"$f":"Calculations!Y349","v":824248.24756753608},{"$f":"Calculations!Z349","v":824248.24756753608},{"$f":"Calculations!AA349","v":824248.24756753608},{"$f":"Calculations!AB349","v":651890.20658295183},{"$f":"Calculations!AC349","v":651890.20658295183},{"$f":"Calculations!AD349","v":651890.20658295183},{"$f":"Calculations!AE349","v":560459.41555126966},{"$f":"Calculations!AF349","v":560459.41555126966},{"$f":"Calculations!AG349","v":560459.41555126966},{"$f":"Calculations!AH349","v":247251.24070513446},{"$f":"Calculations!AI349","v":247251.24070513446},{"$f":"Calculations!AJ349","v":247251.24070513446},{"$f":"Calculations!AK349","v":0},{"$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,{"$f":"T291","v":0.68842686109307949},{"$f":"U291","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,"Calculation",null,"Placement Specs Downgrade Adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L108:P108)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$108","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Edible Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L109:P109)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$109","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,"Stockfood Downgrade adjustment"]
[null,null,null,null,null,"Butter",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,{"$f":"TRANSPOSE('Data Input'!L110:P110)","v":0}]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"'Data Input'!$J$110","v":"% of Loss in Price x % of Production"},null,null,null,0]
[]
[null,null,null,null,null,{"$f":"F400","v":"Placement Specs Downgrade Adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T422:AO422)","v":0},null,null,null,null,null,{"$f":"T392*$N401","v":0},{"$f":"U392*$N401","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T422:T426)","v":0},{"$f":"SUM(U422:U426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F407","v":"Edible Downgrade adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T430:AO430)","v":0},null,null,null,null,null,{"$f":"T392*$N408","v":0},{"$f":"U392*$N408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N410","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T430:T434)","v":0},{"$f":"SUM(U430:U434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F414","v":"Stockfood Downgrade adjustment"}]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T438:AO438)","v":0},null,null,null,null,null,{"$f":"T392*$N415","v":0},{"$f":"U392*$N415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T393*$N416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T394*$N417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T395*$N418","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T396*$N419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T438:T442)","v":0},{"$f":"SUM(U438:U442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Downgrade Revenue Adjustment (stockfood / edible / placement) - USD"]
[null,null,null,null,null,"Butter",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T446:AO446)","v":0},null,null,null,null,null,{"$f":"SUM(T422,T430,T438)","v":0},{"$f":"SUM(U422,U430,U438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T423,T431,T439)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T424,T432,T440)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T425,T433,T441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T426,T434,T442)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T446:T450)","v":0},{"$f":"SUM(U446:U450)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Downgrade Revenue Adjustment (stockfood / edible / placement) - NZD"]
[null,null,null,null,null,"Butter",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T454:AO454)","v":0},null,null,null,null,null,{"$f":"T446/T$398","v":0},{"$f":"U446/U$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T447/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T448/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T449/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T450/T$398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"SUM(T454:T458)","v":0},{"$f":"SUM(U454:U458)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Downgrade expense (excl rework)",{"$f":"F462","v":"Downgrade expense (excl rework)"},{"$f":"G462&J462","v":"Downgrade expense (excl rework)Debit"},{"$f":"E462&F462","v":"1Downgrade expense (excl rework)"},"Debit",null,null,null,{"$f":"SUM(T462:AO462)","v":0},null,null,null,null,null,{"$f":"T904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Receivables",{"$f":"F463","v":"Receivables"},{"$f":"G463&J463","v":"ReceivablesCredit"},{"$f":"E463&F463","v":"1Receivables"},"Credit",null,null,null,{"$f":"-N462","v":0},null,null,null,null,null,{"$f":"-T462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"COMMISSION"]
[]
[null,null,null,"COMMENT",null,"USD / NZD costs & variable sales support costs bundled together in this model."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"USD fixed costs",null,null,null,"USD 000s",null,null,null,{"$f":"'Data Input'!N114","v":0}]
[null,null,null,null,null,"NZD fixed costs",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N115","v":130638.42174015471}]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N116","v":0}]
[null,null,null,null,null,"Sales support cost across all volume",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N117","v":0}]
[]
[null,null,null,null,null,"GDT fees schedule thresholds"]
[null,null,null,null,null,"Base threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N120","v":0}]
[null,null,null,null,null,"2nd level threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N121","v":50000}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"MT",null,null,null,{"$f":"'Data Input'!N122","v":250000}]
[]
[null,null,null,null,null,"Base threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N124","v":0}]
[null,null,null,null,null,"2nd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N125","v":30}]
[null,null,null,null,null,"3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N126","v":20}]
[null,null,null,null,null,"Commission costs beyond 3rd step threshold",null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N127","v":5}]
[]
[null,null,null,null,null,"Fixed commission phasing",null,null,null,"%",null,null,null,{"$f":"SUM(V487:AJ487)","v":1},null,null,null,null,null,null,null,{"$f":"'Data Input'!V129","v":8.3333333333333329E-2},{"$f":"'Data Input'!W129","v":8.3333333333333329E-2},{"$f":"'Data Input'!X129","v":8.3333333333333329E-2},{"$f":"'Data Input'!Y129","v":8.3333333333333329E-2},{"$f":"'Data Input'!Z129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AA129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AB129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AC129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AD129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AE129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AF129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AG129","v":8.3333333333333329E-2},{"$f":"'Data Input'!AH129","v":0},{"$f":"'Data Input'!AI129","v":0},{"$f":"'Data Input'!AJ129","v":0}]
[]
[null,null,null,null,null,"Total volume sold",null,null,null,"MT",{"$f":"\"Row \"&ROW(K333)","v":"Row 333"},null,null,{"$f":"SUM(T489:AO489)","v":2833734.0591088422},null,null,null,null,null,{"$f":"T333","v":0},{"$f":"U333","v":0},0,164810.1371330875,164810.1371330875,305772.7945840747,305772.7945840747,305772.7945840747,242788.53988347805,242788.53988347805,242788.53988347805,200845.79755494877,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053987,85297.462925053987,0,0,0,0,0]
[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":0.68842686109307949},{"$f":"U292","v":0.68842686109307949},{"$f":"V292","v":0.68842686109307949},{"$f":"W292","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,213412.33233010361]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(T291)","v":"Row 291"},null,null,{"$f":"IFERROR(N511/N512,\"\")","v":""},null,null,null,null,null,{"$f":"T291","v":0.68842686109307949},{"$f":"U291","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,"CALCULATIONS",null,"Sales Commission"]
[null,null,null,null,null,"Commission - Fixed USD Commission ",null,null,null,"USD 000s",null,null,null,{"$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,{"$f":"N473","v":130638.42174015471},null,null,null,null,null,null,null,{"$f":"$N497*V487","v":10886.535145012891},10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,0,0,0]
[]
[null,null,null,null,null,"Annual Production Sold on GDT",null,null,null,"MT",null,null,null,{"$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":130638.42174015472},null,null,null,null,null,null,null,{"$f":"V512+V497+V495","v":10886.535145012891},10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Commission",{"$f":"F517","v":"Commission"},{"$f":"G517&J517","v":"CommissionDebit"},{"$f":"E517&F517","v":"1Commission"},"Debit",null,null,null,{"$f":"N514","v":130638.42174015472},null,null,null,null,null,{"$f":"T514","v":0},{"$f":"U514","v":0},10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,10886.535145012891,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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":-130638.42174015472},null,null,null,null,null,{"$f":"-T517","v":0},{"$f":"-U517","v":0},-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"'Data Input'!N31","v":1477954.1852999995},null,null,null,null,null,{"$f":"'Data Input'!T31","v":14635.94929999998},{"$f":"'Data Input'!U31","v":19496.717900000018},{"$f":"'Data Input'!V31","v":96720.446800000165},{"$f":"'Data Input'!W31","v":173032.42990000013},{"$f":"'Data Input'!X31","v":206996.42199999982},{"$f":"'Data Input'!Y31","v":190276.57039999968},{"$f":"'Data Input'!Z31","v":173423.35619999983},{"$f":"'Data Input'!AA31","v":158060.52849999981},{"$f":"'Data Input'!AB31","v":126930.79299999992},{"$f":"'Data Input'!AC31","v":136780.85160000034},{"$f":"'Data Input'!AD31","v":112134.36379999995},{"$f":"'Data Input'!AE31","v":69465.755899999989}]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"N241","v":9.3076144706896944},null,null,null,null,null,{"$f":"T241","v":9.3076144706896944},9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944]
[]
[null,null,null,"CALCULATIONS",null,"Aggregate Commodity Milk Payments Amount",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T530:AE530)","v":13756227.762114566},null,null,null,null,null,{"$f":"T528*T526","v":136225.77349696052},{"$f":"U528*U526","v":181467.93365699495},900236.63024725427,1610519.1484358413,1926642.892788189,1771020.9600882435,1614157.7397226917,1471166.462311459,1181422.8857029174,1273103.4336654227,1043703.4271664622,646560.47483223793]
[]
[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":13756227.762114566},null,null,null,null,null,{"$f":"T530","v":136225.77349696052},181467.93365699495,900236.63024725427,1610519.1484358413,1926642.892788189,1771020.9600882435,1614157.7397226917,1471166.462311459,1181422.8857029174,1273103.4336654227,1043703.4271664622,646560.47483223793]
[null,null,null,null,{"$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":-13756227.762114566},null,null,null,null,null,{"$f":"-T533","v":-136225.77349696052},{"$f":"-U533","v":-181467.93365699495},-900236.63024725427,-1610519.1484358413,-1926642.892788189,-1771020.9600882435,-1614157.7397226917,-1471166.462311459,-1181422.8857029174,-1273103.4336654227,-1043703.4271664622,-646560.47483223793]
[]
[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":1477892.7005999996},null,null,null,null,null,{"$f":"T21","v":14635.94929999998},19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173413.47479999985,158060.52849999981,126893.17449999992,136766.86680000037,112134.36379999995,69465.755899999989]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F137","v":"By Product Diversion (Transport Cost)"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N137","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F138","v":"Farm Milk Collection"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N138","v":372700.49637023231}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T547:AE547)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T141","v":4.1339484661116865E-2},{"$f":"'Data Input'!U141","v":4.6249145357160584E-2},{"$f":"'Data Input'!V141","v":6.2829863893432078E-2},{"$f":"'Data Input'!W141","v":0.10249575535357698},{"$f":"'Data Input'!X141","v":0.13365315019486501},{"$f":"'Data Input'!Y141","v":0.1259140977600649},{"$f":"'Data Input'!Z141","v":0.11014017678808588},{"$f":"'Data Input'!AA141","v":0.10144143568645328},{"$f":"'Data Input'!AB141","v":7.6729035401349871E-2},{"$f":"'Data Input'!AC141","v":7.4888766820144004E-2},{"$f":"'Data Input'!AD141","v":6.6802603180710116E-2},{"$f":"'Data Input'!AE141","v":5.7516484903040691E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Fixed Collection Costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N544:N545)","v":372700.49637023231},null,null,null,null,null,{"$f":"$N549*T547","v":15407.246452887861},{"$f":"$N549*U547","v":17237.079431312774},{"$f":"$N549*V547","v":23416.721459956272},{"$f":"$N549*W547","v":38200.218896120037},49812.595419071404,46928.246735186149,41049.29855922475,37807.273432850132,28596.949580092223,27911.080566422253,24897.363364274319,21436.422472834238]
[]
[null,null,null,null,null,"Collection Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T551:AE551)","v":372700.49637023243},null,null,null,null,null,{"$f":"T549","v":15407.246452887861},{"$f":"U549","v":17237.079431312774},23416.721459956272,38200.218896120037,49812.595419071404,46928.246735186149,41049.29855922475,37807.273432850132,28596.949580092223,27911.080566422253,24897.363364274319,21436.422472834238]
[]
[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":372700.49637023243},null,null,null,null,null,{"$f":"T551","v":15407.246452887861},{"$f":"U551","v":17237.079431312774},23416.721459956272,38200.218896120037,49812.595419071404,46928.246735186149,41049.29855922475,37807.273432850132,28596.949580092223,27911.080566422253,24897.363364274319,21436.422472834238,0,0,0,0,0,0,0,0,{"$f":"AN551","v":0},{"$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,{"$f":"-N554","v":-372700.49637023243},null,null,null,null,null,{"$f":"-T554","v":-15407.246452887861},{"$f":"-U554","v":-17237.079431312774},-23416.721459956272,-38200.218896120037,-49812.595419071404,-46928.246735186149,-41049.29855922475,-37807.273432850132,-28596.949580092223,-27911.080566422253,-24897.363364274319,-21436.422472834238,0,0,0,0,0,0,0,0,{"$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":1477892.7005999996},null,null,null,null,null,{"$f":"T21","v":14635.94929999998},19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173413.47479999985,158060.52849999981,126893.17449999992,136766.86680000037,112134.36379999995,69465.755899999989]
[null,null,null,null,null,"Production",null,null,null,"MT",null,null,null,{"$f":"SUM(T565:AM565)","v":2833734.0591088408},null,null,null,null,null,{"$f":"T206","v":27755.208388217718},37358.095630005242,185949.73931228617,332734.12383832643,399341.44863940071,365640.37948019546,332962.83334975515,303212.62358625617,241746.15526250418,260133.79526091658,213835.52340700311,133064.13295397459]
[]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T568:AE568)","v":213957.07033178519},null,null,null,null,null,{"$f":"Calculations!T305","v":71.506563351246967},{"$f":"Calculations!U305","v":849.67360923676995},{"$f":"Calculations!V305","v":9648.2588586476868},{"$f":"Calculations!W305","v":25465.415932371092},{"$f":"Calculations!X305","v":30365.286155247082},{"$f":"Calculations!Y305","v":25109.919434941461},{"$f":"Calculations!Z305","v":26778.033741486208},{"$f":"Calculations!AA305","v":30098.275931042299},{"$f":"Calculations!AB305","v":22379.798077214877},{"$f":"Calculations!AC305","v":15172.116600353382},{"$f":"Calculations!AD305","v":15348.577986139233},{"$f":"Calculations!AE305","v":12670.207441753852}]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T569:AE569)","v":138893.40307138299},null,null,null,null,null,{"$f":"Calculations!T306","v":2603.8032775696761},{"$f":"Calculations!U306","v":3445.8141701623767},{"$f":"Calculations!V306","v":10817.014199928},{"$f":"Calculations!W306","v":15152.141564904001},{"$f":"Calculations!X306","v":17769.288240227848},{"$f":"Calculations!Y306","v":16621.338680187113},{"$f":"Calculations!Z306","v":14341.194418765908},{"$f":"Calculations!AA306","v":15232.448527480048},{"$f":"Calculations!AB306","v":12672.68794207081},{"$f":"Calculations!AC306","v":7280.7065463343079},{"$f":"Calculations!AD306","v":10332.111359460481},{"$f":"Calculations!AE306","v":12624.854144292391}]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T570:AE570)","v":506368.9027010632},null,null,null,null,null,{"$f":"Calculations!T307","v":3717.0642769136043},{"$f":"Calculations!U307","v":7466.622936661639},{"$f":"Calculations!V307","v":31370.917259199858},{"$f":"Calculations!W307","v":60038.364149392502},{"$f":"Calculations!X307","v":74518.633247575402},{"$f":"Calculations!Y307","v":59682.953227226018},{"$f":"Calculations!Z307","v":58615.408401629989},{"$f":"Calculations!AA307","v":69450.72986496528},{"$f":"Calculations!AB307","v":48417.644809227204},{"$f":"Calculations!AC307","v":15730.347733808692},{"$f":"Calculations!AD307","v":32198.101877023622},{"$f":"Calculations!AE307","v":45162.114917439321}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T571:AE571)","v":55023.391726910952},null,null,null,null,null,{"$f":"Calculations!T308","v":491.04393151361285},{"$f":"Calculations!U308","v":757.3713327753959},{"$f":"Calculations!V308","v":3262.1135287923139},{"$f":"Calculations!W308","v":5959.2621303282276},{"$f":"Calculations!X308","v":7053.8334322879637},{"$f":"Calculations!Y308","v":6147.6429655491092},{"$f":"Calculations!Z308","v":6000.9554237689708},{"$f":"Calculations!AA308","v":6710.2958927910249},{"$f":"Calculations!AB308","v":5488.4559821527264},{"$f":"Calculations!AC308","v":3727.1469779366084},{"$f":"Calculations!AD308","v":4628.5994275283156},{"$f":"Calculations!AE308","v":4796.6707014866806}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T572:AE572)","v":1919491.2912776992},null,null,null,null,null,{"$f":"Calculations!T309","v":20871.790338869578},{"$f":"Calculations!U309","v":24838.613581169058},{"$f":"Calculations!V309","v":130851.43546571831},{"$f":"Calculations!W309","v":226118.94006133065},{"$f":"Calculations!X309","v":269634.40756406239},{"$f":"Calculations!Y309","v":258078.52517229176},{"$f":"Calculations!Z309","v":227227.24136410409},{"$f":"Calculations!AA309","v":181720.87336997752},{"$f":"Calculations!AB309","v":152787.56845183857},{"$f":"Calculations!AC309","v":218223.47740248358},{"$f":"Calculations!AD309","v":151328.13275685147},{"$f":"Calculations!AE309","v":57810.285749002338}]
[]
[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":0.68842686109307949},{"$f":"U326","v":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,null,null,"Rework - downgrade adjustment"]
[null,null,null,null,null,"Rework Volume as % of Production Volume"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"'Data Input'!L157","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"'Data Input'!M157","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N157","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!O157","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"'Data Input'!P157","v":0}]
[]
[null,null,null,null,null,"Rework Volume "]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T585:AO585)","v":0},null,null,null,null,null,{"$f":"$N578*T568","v":0},{"$f":"$N578*U568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T586:AO586)","v":0},null,null,null,null,null,{"$f":"$N579*T569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N580*T570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N581*T571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,0,null,null,null,null,null,{"$f":"$N582*T572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Total Manufacturer Volume"]
[null,null,null,null,null,"= Production Volume + Rework Volume"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T593:AE593)","v":213957.07033178519},null,null,null,null,null,{"$f":"T568+T585","v":71.506563351246967},849.67360923676995,9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T594:AE594)","v":138893.40307138299},null,null,null,null,null,{"$f":"T569+T586","v":2603.8032775696761},3445.8141701623767,10817.014199928,15152.141564904001,17769.288240227848,16621.338680187113,14341.194418765908,15232.448527480048,12672.68794207081,7280.7065463343079,10332.111359460481,12624.854144292391]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T595:AE595)","v":506368.9027010632},null,null,null,null,null,{"$f":"T570+T587","v":3717.0642769136043},7466.622936661639,31370.917259199858,60038.364149392502,74518.633247575402,59682.953227226018,58615.408401629989,69450.72986496528,48417.644809227204,15730.347733808692,32198.101877023622,45162.114917439321]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T596:AE596)","v":55023.391726910952},null,null,null,null,null,{"$f":"T571+T588","v":491.04393151361285},757.3713327753959,3262.1135287923139,5959.2621303282276,7053.8334322879637,6147.6429655491092,6000.9554237689708,6710.2958927910249,5488.4559821527264,3727.1469779366084,4628.5994275283156,4796.6707014866806]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T597:AE597)","v":1919491.2912776992},null,null,null,null,null,{"$f":"T572+T589","v":20871.790338869578},24838.613581169058,130851.43546571831,226118.94006133065,269634.40756406239,258078.52517229176,227227.24136410409,181720.87336997752,152787.56845183857,218223.47740248358,151328.13275685147,57810.285749002338]
[]
[]
[null,null,null,null,null,"Variable Opex"]
[null,null,null,null,null,"Variable Costs",null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L158","v":193.07337295189672},{"$f":"'Data Input'!M158","v":193.07337295189672},{"$f":"'Data Input'!N158","v":193.07337295189672},{"$f":"'Data Input'!O158","v":193.07337295189672},{"$f":"'Data Input'!P158","v":193.07337295189672}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L159","v":0},{"$f":"'Data Input'!M159","v":0},{"$f":"'Data Input'!N159","v":0},{"$f":"'Data Input'!O159","v":0},{"$f":"'Data Input'!P159","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L160","v":0},{"$f":"'Data Input'!M160","v":0},{"$f":"'Data Input'!N160","v":0},{"$f":"'Data Input'!O160","v":0},{"$f":"'Data Input'!P160","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L161","v":0},{"$f":"'Data Input'!M161","v":0},{"$f":"'Data Input'!N161","v":0},{"$f":"'Data Input'!O161","v":0},{"$f":"'Data Input'!P161","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L162","v":0},{"$f":"'Data Input'!M162","v":0},{"$f":"'Data Input'!N162","v":0},{"$f":"'Data Input'!O162","v":0},{"$f":"'Data Input'!P162","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L163","v":0},{"$f":"'Data Input'!M163","v":0},{"$f":"'Data Input'!N163","v":0},{"$f":"'Data Input'!O163","v":0},{"$f":"'Data Input'!P163","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!L164","v":0},{"$f":"'Data Input'!M164","v":0},{"$f":"'Data Input'!N164","v":0},{"$f":"'Data Input'!O164","v":0},{"$f":"'Data Input'!P164","v":0}]
[]
[null,null,null,null,null,"Fixed Opex"]
[null,null,null,null,null,{"$f":"'Data Input'!F168","v":"Wages & ERE"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N168","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F169","v":"Repairs & Maintenance"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N169","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F170","v":"Energy"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N170","v":0}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N611:N613)","v":0}]
[]
[null,null,null,null,null,"Site Overheads"]
[null,null,null,null,null,{"$f":"'Data Input'!F179","v":"Staff Costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N179","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F180","v":"Other"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N180","v":399487.80847860762}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N617:N618)","v":399487.80847860762}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T621:AE621)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T183","v":9.5396727597124489E-2},{"$f":"'Data Input'!U183","v":9.5450260954676416E-2},{"$f":"'Data Input'!V183","v":8.7594211936481842E-2},{"$f":"'Data Input'!W183","v":8.0416366862336205E-2},{"$f":"'Data Input'!X183","v":8.1815261523539309E-2},{"$f":"'Data Input'!Y183","v":7.7620947727201239E-2},{"$f":"'Data Input'!Z183","v":7.8792516442383276E-2},{"$f":"'Data Input'!AA183","v":7.4726571938996969E-2},{"$f":"'Data Input'!AB183","v":7.2466176213384845E-2},{"$f":"'Data Input'!AC183","v":7.8328968522840464E-2},{"$f":"'Data Input'!AD183","v":8.2003432178712074E-2},{"$f":"'Data Input'!AE183","v":9.5388558102322898E-2}]
[]
[null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Lactose shortfall",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T624:AE624)","v":353850.96145248011},null,null,null,null,null,{"$f":"T232","v":3710.7490014346322},{"$f":"U232","v":4969.5488888087948},21925.076940506293,34987.770471780364,41900.05266290791,38629.726992908982,37314.961685345705,36282.991681382933,32437.327358073657,40342.970099600476,37166.733641684121,24183.052028046222]
[null,null,null,null,null,"Lactose Price (FAS)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T625:AE625,T624:AE624)/N624","v":1325.4840874855111},null,null,null,null,null,{"$f":"'Data Input'!T95","v":1325.4840874855113},{"$f":"'Data Input'!U95","v":1325.4840874855113},{"$f":"'Data Input'!V95","v":1325.4840874855113},{"$f":"'Data Input'!W95","v":1325.4840874855113},{"$f":"'Data Input'!X95","v":1325.4840874855113},{"$f":"'Data Input'!Y95","v":1325.4840874855113},{"$f":"'Data Input'!Z95","v":1325.4840874855113},{"$f":"'Data Input'!AA95","v":1325.4840874855113},{"$f":"'Data Input'!AB95","v":1325.4840874855113},{"$f":"'Data Input'!AC95","v":1325.4840874855113},{"$f":"'Data Input'!AD95","v":1325.4840874855113},{"$f":"'Data Input'!AE95","v":1325.4840874855113}]
[null,null,null,null,null,"Lactose CIF costs per MT",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T626:AE626,T624:AE624)/N624","v":0},null,null,null,null,null,{"$f":"'Data Input'!T185","v":0},{"$f":"'Data Input'!U185","v":0},{"$f":"'Data Input'!V185","v":0},{"$f":"'Data Input'!W185","v":0},{"$f":"'Data Input'!X185","v":0},{"$f":"'Data Input'!Y185","v":0},{"$f":"'Data Input'!Z185","v":0},{"$f":"'Data Input'!AA185","v":0},{"$f":"'Data Input'!AB185","v":0},{"$f":"'Data Input'!AC185","v":0},{"$f":"'Data Input'!AD185","v":0},{"$f":"'Data Input'!AE185","v":0}]
[]
[null,null,null,null,null,"Lactose Price (CIF)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T628:AE628,T624:AE624)/N624","v":1325.4840874855111},null,null,null,null,null,{"$f":"T625+T626","v":1325.4840874855113},{"$f":"U625+U626","v":1325.4840874855113},1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113,1325.4840874855113]
[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":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[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":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[]
[null,null,null,null,null,"Carbon"]
[null,null,null,null,null,"NZUS Surrender Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T187","v":0},{"$f":"'Data Input'!U187","v":0},{"$f":"'Data Input'!V187","v":0},{"$f":"'Data Input'!W187","v":0},{"$f":"'Data Input'!X187","v":0},{"$f":"'Data Input'!Y187","v":0},{"$f":"'Data Input'!Z187","v":0},{"$f":"'Data Input'!AA187","v":0},{"$f":"'Data Input'!AB187","v":0},{"$f":"'Data Input'!AC187","v":0},{"$f":"'Data Input'!AD187","v":0},{"$f":"'Data Input'!AE187","v":0}]
[null,null,null,null,null,"NZUSSPOT Index",null,null,null,"NZD / MT CO2e",null,null,null,{"$f":"IFERROR(SUMPRODUCT(T635:AE635,$T$649:$AE$649)/SUM($T$649:$AE$649),\"\")","v":""},null,null,null,null,null,{"$f":"'Data Input'!T188","v":0},{"$f":"'Data Input'!U188","v":0},{"$f":"'Data Input'!V188","v":0},{"$f":"'Data Input'!W188","v":0},{"$f":"'Data Input'!X188","v":0},{"$f":"'Data Input'!Y188","v":0},{"$f":"'Data Input'!Z188","v":0},{"$f":"'Data Input'!AA188","v":0},{"$f":"'Data Input'!AB188","v":0},{"$f":"'Data Input'!AC188","v":0},{"$f":"'Data Input'!AD188","v":0},{"$f":"'Data Input'!AE188","v":0}]
[]
[null,null,null,null,null,"Butter",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!L165","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!M165","v":0}]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!N165","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!O165","v":0}]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"'Data Input'!P165","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"Carbon Credits Required"]
[null,null,null,null,null,"Butter",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N637*N568","v":0},null,null,null,null,null,{"$f":"T593*$N637*T$634","v":0},{"$f":"U593*$N637*U$634","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N638*N569","v":0},null,null,null,null,null,{"$f":"T594*$N638*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N639*N570","v":0},null,null,null,null,null,{"$f":"T595*$N639*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N640*N571","v":0},null,null,null,null,null,{"$f":"T596*$N640*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N641*N572","v":0},null,null,null,null,null,{"$f":"T597*$N641*T$634","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total Carbon Credit Requirements",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"SUM(N644:N648)","v":0},null,null,null,null,null,{"$f":"SUM(T644:T648)","v":0},{"$f":"SUM(U644:U648)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Variable Opex"]
[null,null,null,null,null,"Variable Costs - Butter"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T653:AE653)","v":41309.413235863962},null,null,null,null,null,{"$f":"$N602*T$593/1000","v":13.806013374423735},164.04934964355505,1862.8218809521261,4916.6937476858566,5862.7282186430857,4848.056839854532,5170.1252954884403,5811.1756540432261,4320.943100750249,2929.3317268496921,2963.4017217991318,2446.2796867796387]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N603*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N604*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N605*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N606*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N607*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N608*T$593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T644/1000","v":0},{"$f":"U$635*U644/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N653:N660)","v":41309.413235863962},null,null,null,null,null,{"$f":"SUM(T653:T659)","v":13.806013374423735},{"$f":"SUM(U653:U659)","v":164.04934964355505},1862.8218809521261,4916.6937476858566,5862.7282186430857,4848.056839854532,5170.1252954884403,5811.1756540432261,4320.943100750249,2929.3317268496921,2963.4017217991318,2446.2796867796387]
[]
[null,null,null,null,null,"Variable Costs - AMF"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T664:AE664)","v":26816.617811759239},null,null,null,null,null,{"$f":"$O602*T$594/1000","v":502.72508130358113},665.29496439869104,2088.4774168486615,2925.4750793806461,3430.7764154952638,3209.1379219595533,2768.9027785900503,2940.9802155167249,2446.758605342442,1405.7105703737197,1994.8555898856421,2437.5231726642637]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O603*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O604*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O605*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O606*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O607*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$O608*T$594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T645/1000","v":0},{"$f":"U$635*U645/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N664:N671)","v":26816.617811759239},null,null,null,null,null,{"$f":"SUM(T664:T671)","v":502.72508130358113},{"$f":"SUM(U664:U670)","v":665.29496439869104},2088.4774168486615,2925.4750793806461,3430.7764154952638,3209.1379219595533,2768.9027785900503,2940.9802155167249,2446.758605342442,1405.7105703737197,1994.8555898856421,2437.5231726642637]
[]
[null,null,null,null,null,"Variable Costs - SMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T675:AE675)","v":97766.352002445055},null,null,null,null,null,{"$f":"$P602*T$595/1000","v":717.66613742271261},1441.6060749412588,6056.8888078285872,11591.809472837444,14387.563868874737,11523.189087310817,11317.074607055647,13409.086668999873,9348.1579937043898,3037.1112946726689,6216.5961320457482,8719.6018567511801]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P603*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P604*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P605*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P606*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P607*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$P608*T$595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T646/1000","v":0},{"$f":"U$635*U646/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N675:N682)","v":97766.352002445055},null,null,null,null,null,{"$f":"SUM(T675:T682)","v":717.66613742271261},{"$f":"SUM(U675:U681)","v":1441.6060749412588},6056.8888078285872,11591.809472837444,14387.563868874737,11523.189087310817,11317.074607055647,13409.086668999873,9348.1579937043898,3037.1112946726689,6216.5961320457482,8719.6018567511801]
[]
[null,null,null,null,null,"Variable Costs - BMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T686:AE686)","v":10623.551831968185},null,null,null,null,null,{"$f":"$Q602*T$596/1000","v":94.807508124893403},146.2282377960191,629.82726195594637,1150.5748398069766,1361.9074130126917,1186.9461630625676,1158.6247046010537,1295.5794615264224,1059.6747087722417,719.61283851768962,893.65930351611007,926.1093912755739]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q603*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q604*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q605*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q606*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q607*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$Q608*T$596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T647/1000","v":0},{"$f":"U$635*U647/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N686:N693)","v":10623.551831968185},null,null,null,null,null,{"$f":"SUM(T686:T693)","v":94.807508124893403},{"$f":"SUM(U686:U692)","v":146.2282377960191},629.82726195594637,1150.5748398069766,1361.9074130126917,1186.9461630625676,1158.6247046010537,1295.5794615264224,1059.6747087722417,719.61283851768962,893.65930351611007,926.1093912755739]
[]
[null,null,null,null,null,"Variable Costs - WMP"]
[null,null,null,null,null,{"$f":"'Data Input'!$F$158","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T697:AE697)","v":370602.65795877704},null,null,null,null,null,{"$f":"$R602*T$597/1000","v":4029.7869602703604},4795.6749035651001,25263.928000963675,43657.546445948872,52059.224532279935,49828.091341465355,43871.52991672232,35085.461957306063,29499.211186115277,42133.142839389518,29217.433013877722,11161.626860872848]
[null,null,null,null,null,{"$f":"'Data Input'!$F$159","v":"Energy (Exclusive of ETS Costs)"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R603*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$160","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R604*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$161","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R605*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$162","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R606*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$163","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R607*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$164","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$R608*T$597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"'Data Input'!$F$165","v":"Carbon Credit Requirement"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$635*T648/1000","v":0},{"$f":"U$635*U648/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N697:N704)","v":370602.65795877704},null,null,null,null,null,{"$f":"SUM(T697:T704)","v":4029.7869602703604},{"$f":"SUM(U697:U703)","v":4795.6749035651001},25263.928000963675,43657.546445948872,52059.224532279935,49828.091341465355,43871.52991672232,35085.461957306063,29499.211186115277,42133.142839389518,29217.433013877722,11161.626860872848]
[]
[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":547118.59284081357},null,null,null,null,null,{"$f":"T653+T664+T675+T686+T697","v":5358.7917004959709},{"$f":"U653+U664+U675+U686+U697","v":7212.8535303446242},35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,64286.25730245751,58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Energy Costs (Inclusive of ETS Costs)",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T710","v":0},{"$f":"U710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F688","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T655+T666+T677+T688+T699","v":0},{"$f":"U655+U666+U677+U688+U699","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F689","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T656+T667+T678+T689+T700","v":0},{"$f":"U656+U667+U678+U689+U700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F690","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T657+T668+T679+T690+T701","v":0},{"$f":"U657+U668+U679+U690+U701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F691","v":"Effluent "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T658+T669+T680+T691+T702","v":0},{"$f":"U658+U669+U680+U691+U702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F692","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T659+T670+T681+T692+T703","v":0},{"$f":"U659+U670+U681+U692+U703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N713:N720)","v":547118.59284081357},null,null,null,null,null,{"$f":"SUM(T713:T720)","v":5358.7917004959709},{"$f":"SUM(U713:U720)","v":7212.8535303446242},35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,64286.25730245751,58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,0,0,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"SUM(T731:AE731)","v":399487.80847860768},null,null,null,null,null,{"$f":"$N618*T$621","v":38109.82964380597},38131.215567494888,34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N730:N731)","v":399487.80847860768},null,null,null,null,null,{"$f":"SUM(T730:T731)","v":38109.82964380597},38131.215567494888,34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304]
[]
[null,null,null,null,null,"Opex to Model"]
[null,null,null,null,null,"Variable",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T735:AO735)","v":547118.59284081357},null,null,null,null,null,{"$f":"T721","v":5358.7917004959709},{"$f":"U721","v":7212.8535303446242},35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,{"$f":"Z721","v":64286.25730245751},58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,{"$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":399487.80847860768},null,null,null,null,null,{"$f":"T732","v":38109.82964380597},{"$f":"U732","v":38131.215567494888},34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304,{"$f":"AF732","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N735:N737)","v":946606.40131942125},null,null,null,null,null,{"$f":"SUM(T735:T737)","v":43468.621344301937},45344.069097839514,70894.763130464824,96367.45774930621,109786.39997444858,101604.043653225,95762.90702053986,88394.638416421221,75624.099518994321,81516.377245382668,74045.317169922171,63797.706998574809,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bought-in Lactose",null,"USD Cost",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T740:AE740)","v":469023.81874671136},null,null,null,null,null,{"$f":"T624*T628/1000","v":4918.5387540543552},{"$f":"U624*U628/1000","v":6587.0579740973617},29061.340601536609,46375.733016940314,55537.853069489363,{"$f":"Y624*Y628/1000","v":51203.088433010387},49460.387939057269,48092.528120042254,42995.161253685073,53473.964908924201,49263.914025864731,32054.25065000949]
[null,null,null,null,null,"NZD Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T741:AE741)","v":681297.96388536983},null,null,null,null,null,{"$f":"T740/T630","v":7144.6061041905496},9568.2756533329848,42214.129407143133,67364.793034521106,80673.570728060688,74376.947395269366,71845.523082182466,69858.587510198646,62454.217991171419,77675.593343377972,71560.127604033085,46561.592031888424]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Packaging",{"$f":"F744","v":"Packaging"},{"$f":"G744&J744","v":"PackagingDebit"},{"$f":"E744&F744","v":"1Packaging"},"Debit",null,null,null,{"$f":"SUM(T744:AE744)","v":547118.59284081357},null,null,null,null,null,{"$f":"T714","v":5358.7917004959709},7212.8535303446242,35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,64286.25730245751,58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"T726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Site Overheads","Site Overheads","Site OverheadsDebit","1Site Overheads","Debit",null,null,null,399487.80847860768,null,null,null,null,null,{"$f":"T732","v":38109.82964380597},38131.215567494888,34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304,0,0,0,0,0,0,0,0,0,0]
[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":681297.96388536983},null,null,null,null,null,{"$f":"T741","v":7144.6061041905496},9568.2756533329848,42214.129407143133,67364.793034521106,80673.570728060688,74376.947395269366,71845.523082182466,69858.587510198646,62454.217991171419,77675.593343377972,71560.127604033085,46561.592031888424,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Trade Creditors",{"$f":"F756","v":"Trade Creditors"},{"$f":"G756&J756","v":"Trade CreditorsCredit"},{"$f":"E756&F756","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N744:N755)","v":-1627904.3652047911},null,null,null,null,null,{"$f":"-SUM(T744:T755)","v":-50613.227448492486},-54912.344751172495,-113108.89253760796,-163732.25078382733,-190459.97070250928,-175980.99104849435,-167608.43010272231,-158253.22592661987,-138078.31751016574,-159191.97058876063,-145605.44477395527,-110359.29903046324,0,0,0,0,0,0,0,0,0,0]
[]
[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":213957.07033178516},null,null,null,null,null,{"$f":"T328","v":0},0,0,6515.0832545714566,6515.0832545714566,26233.922762517999,26233.922762517999,26233.922762517999,20166.944903380892,20166.944903380892,20166.944903380892,14573.351231626624,14573.351231626624,14573.351231626624,6001.4157100219172,6001.4157100219172,6001.4157100219172]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,138893.40307138301,null,null,null,null,null,{"$f":"T329","v":0},0,0,6808.479716951384,6808.479716951384,9698.6432510972827,9698.6432510972827,9698.6432510972827,10424.206733774765,10424.206733774765,10424.206733774765,15770.929879391446,15770.929879391446,15770.929879391446,5865.0346815632547,5865.0346815632547,5865.0346815632547]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,506368.90270106343,null,null,null,null,null,{"$f":"T330","v":0},0,0,36817.834071959558,36817.834071959558,49804.092804297659,49804.092804297659,49804.092804297659,46975.215989729826,46975.215989729826,46975.215989729826,36714.572008984258,36714.572008984258,36714.572008984258,10750.530716036315,10750.530716036315,10750.530716036315]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,55023.391726910959,null,null,null,null,null,{"$f":"T331","v":0},0,0,1566.2560263819528,1566.2560263819528,4670.5507907091696,4670.5507907091696,4670.5507907091696,4821.0515029229891,4821.0515029229891,4821.0515029229891,5092.1196847775236,5092.1196847775236,5092.1196847775236,2713.2379129726683,2713.2379129726683,2713.2379129726683]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,1919491.2912776992,null,null,null,null,null,{"$f":"T332","v":0},0,0,113102.48406322314,113102.48406322314,215365.5849754526,215365.5849754526,215365.5849754526,160401.12075366959,160401.12075366959,160401.12075366959,128694.8247501689,128694.8247501689,128694.8247501689,59967.243904459829,59967.243904459829,59967.243904459829]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2833734.0591088422,null,null,null,null,null,{"$f":"SUM(T765:T769)","v":0},{"$f":"SUM(U765:U769)","v":0},0,164810.1371330875,164810.1371330875,305772.7945840747,305772.7945840747,305772.7945840747,242788.53988347805,242788.53988347805,242788.53988347805,200845.79755494877,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053987,85297.462925053987]
[]
[null,null,null,null,null,"Lactose",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T772:AE772)","v":353850.96145248011},null,null,null,null,null,{"$f":"T232","v":3710.7490014346322},4969.5488888087948,21925.076940506293,34987.770471780364,41900.05266290791,38629.726992908982,37314.961685345705,36282.991681382933,32437.327358073657,40342.970099600476,37166.733641684121,24183.052028046222]
[]
[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},{"$f":"U983","v":71.506563351246967},921.18017258801694,10569.439031235705,29519.77170903534,53369.974609710967,52245.971282134436,52790.082261102645,56654.435429626952,58867.28860346094,53872.460300433435,49054.093383191779,47150.949593319005,32577.59836169238,18004.247130065756,12002.83142004384,6001.4157100219227]
[null,null,null,null,null,"Closing Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K992)","v":"Row 992"},null,null,null,null,null,null,null,null,{"$f":"T992","v":71.506563351246967},{"$f":"U992","v":921.18017258801694},10569.439031235705,29519.77170903534,53369.974609710967,52245.971282134436,52790.082261102645,56654.435429626952,58867.28860346094,53872.460300433435,49054.093383191779,47150.949593319005,32577.59836169238,18004.247130065756,12002.83142004384,6001.4157100219227,0]
[]
[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":0.68842686109307949},0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307938,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949,0.68842686109307949]
[]
[null,null,null,null,null,"Freight Costs"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N196","v":0}]
[null,null,null,null,null,"Other (Excl Lactose)",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N197","v":0}]
[null,null,null,null,null,"Lactose",null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N198","v":0}]
[]
[null,null,null,null,null,"Variable Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F201","v":"Kotahi Fees"},null,null,null,"USD / MT",null,null,null,{"$f":"'Data Input'!N201","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F202","v":"Complaints"},null,null,null,"% of revenue",null,null,null,{"$f":"'Data Input'!N202","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F203","v":"Supply chain admin etc (excl depn & amortisation)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N203","v":93.925118302256635}]
[null,null,null,null,null,{"$f":"'Data Input'!F204","v":"Pallets & Recycling"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N204","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F205","v":"Port Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N205","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F206","v":"Dry Storage Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N206","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F207","v":"Cool Storage Costs (Butter) per month"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N207","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F208","v":"Cool Storage Costs (Inbound)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N208","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F209","v":"Cool Storage Costs (Outbound)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N209","v":0}]
[null,null,null,null,null,{"$f":"'Data Input'!F210","v":"Cool Storage Write-off Costs"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N210","v":0}]
[]
[null,null,null,null,null,"Fixed Supply Chain Costs"]
[null,null,null,null,null,{"$f":"'Data Input'!F213","v":"Group Supply Chain Overheads"},null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N213","v":0}]
[]
[null,null,null,null,null,"Supply Chain - Fixed Cost Phasing",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T215","v":7.6953534817243138E-2},{"$f":"'Data Input'!U215","v":6.0801683793737481E-2},{"$f":"'Data Input'!V215","v":7.4777106246033689E-2},{"$f":"'Data Input'!W215","v":8.3793814692579863E-2},{"$f":"'Data Input'!X215","v":8.6736513030659629E-2},{"$f":"'Data Input'!Y215","v":9.0835983354165872E-2},{"$f":"'Data Input'!Z215","v":8.5740603334824014E-2},{"$f":"'Data Input'!AA215","v":9.658340315506099E-2},{"$f":"'Data Input'!AB215","v":8.3423515101155907E-2},{"$f":"'Data Input'!AC215","v":9.4030691832163213E-2},{"$f":"'Data Input'!AD215","v":8.158029806015836E-2},{"$f":"'Data Input'!AE215","v":8.4742852582218212E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Inland Freight"]
[null,null,null,null,null,"Butter Production Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T803:AE803)","v":213957.07033178519},null,null,null,null,null,{"$f":"T305","v":71.506563351246967},849.67360923676995,9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"Butter Sales Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T804:AJ804)","v":213957.07033178516},null,null,null,null,null,{"$f":"T765","v":0},{"$f":"U765","v":0},0,6515.0832545714566,6515.0832545714566,26233.922762517999,26233.922762517999,26233.922762517999,20166.944903380892,20166.944903380892,20166.944903380892,14573.351231626624,{"$f":"AF765","v":14573.351231626624},{"$f":"AG765","v":14573.351231626624},{"$f":"AH765","v":6001.4157100219172},{"$f":"AI765","v":6001.4157100219172},{"$f":"AJ765","v":6001.4157100219172}]
[null,null,null,null,null,"Sales Volume of Other Product",null,null,null,"MT",null,null,null,{"$f":"SUM(T805:AJ805)","v":2619776.9887770559},null,null,null,null,null,{"$f":"SUM(T766:T769)","v":0},{"$f":"SUM(U766:U769)","v":0},0,158295.05387851602,158295.05387851602,279538.87182155671,279538.87182155671,279538.87182155671,222621.59498009717,222621.59498009717,222621.59498009717,186272.44632332213,{"$f":"SUM(AF766:AF769)","v":186272.44632332213},{"$f":"SUM(AG766:AG769)","v":186272.44632332213},{"$f":"SUM(AH766:AH769)","v":79296.047215032071},{"$f":"SUM(AI766:AI769)","v":79296.047215032071},{"$f":"SUM(AJ766:AJ769)","v":79296.047215032071}]
[null,null,null,null,null,"Lactose purchases",null,null,null,"MT",null,null,null,{"$f":"SUM(T806:AJ806)","v":353850.96145248011},null,null,null,null,null,{"$f":"T772","v":3710.7490014346322},{"$f":"U772","v":4969.5488888087948},21925.076940506293,34987.770471780364,41900.05266290791,38629.726992908982,37314.961685345705,36282.991681382933,32437.327358073657,40342.970099600476,37166.733641684121,24183.052028046222]
[]
[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$776)","v":35.753281675623484},{"$f":"AVERAGE(U$775:U$776)","v":496.34336796963197},5745.3096019118611,20044.605370135523,41444.87315937315,52807.972945922702,52518.026771618541,54722.258845364799,57760.86201654395,56369.874451947187,51463.276841812607,48102.521488255392,39864.273977505691,25290.92274587907,15003.539275054798,9002.1235650328817,3000.7078550109613]
[]
[null,null,null,null,null,"Cool Storage Costs (Butter) NZD / MT"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD / MT",null,null,null,{"$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$787*U358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD 000s",null,null,null,266158.8067389318,null,null,null,null,null,{"$f":"$N788*T$770/1000","v":0},{"$f":"$N788*U$770/1000","v":0},0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,{"$f":"$N788*AF$770/1000","v":18864.465295859649},18864.465295859649,8011.5742961180449,8011.5742961180449,8011.5742961180449]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$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$828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total variable costs",null,null,null,"NZD 000s",null,null,null,266158.8067389318,null,null,null,null,null,{"$f":"SUM(T831:T837)","v":0},{"$f":"SUM(U831:U837)","v":0},0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,18864.465295859649,18864.465295859649,8011.5742961180449,8011.5742961180449,8011.5742961180449]
[null,null,null,null,null,"Fixed Costs","MT",null,null,"NZD 000s",null,null,null,{"$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,{"$f":"SUM(T840:AJ840)","v":266158.8067389318},null,null,null,null,null,{"$f":"SUM(T838:T839,T811)","v":0},0,0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,{"$f":"SUM(AF838:AF839,AF811)","v":18864.465295859649},{"$f":"SUM(AG838:AG839,AG811)","v":18864.465295859649},{"$f":"SUM(AH838:AH839,AH811)","v":8011.5742961180449},{"$f":"SUM(AI838:AI839,AI811)","v":8011.5742961180449},{"$f":"SUM(AJ838:AJ839,AJ811)","v":8011.5742961180449}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Variable supply chain costs",{"$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,{"$f":"N838+N811","v":266158.8067389318},null,null,null,null,null,{"$f":"T838+T811","v":0},0,0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,{"$f":"AF838+AF811","v":18864.465295859649},{"$f":"AG838+AG811","v":18864.465295859649},{"$f":"AH838+AH811","v":8011.5742961180449},{"$f":"AI838+AI811","v":8011.5742961180449},{"$f":"AJ838+AJ811","v":8011.5742961180449}]
[null,null,null,null,1,"Fixed supply chain costs",{"$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,{"$f":"-SUM(N843:N844)","v":-266158.8067389318},null,null,null,null,null,{"$f":"-SUM(T843:T844)","v":0},0,0,-15479.811627636382,-15479.811627636382,-28719.74590492083,-28719.74590492083,-28719.74590492083,-22803.942330987829,-22803.942330987829,-22803.942330987829,-18864.465295859649,{"$f":"-SUM(AF843:AF844)","v":-18864.465295859649},{"$f":"-SUM(AG843:AG844)","v":-18864.465295859649},{"$f":"-SUM(AH843:AH844)","v":-8011.5742961180449},{"$f":"-SUM(AI843:AI844)","v":-8011.5742961180449},{"$f":"-SUM(AJ843:AJ844)","v":-8011.5742961180449}]
[]
[null,null,null,"ADMINISTRATION COSTS"]
[]
[null,null,null,"COMMENT",null,"Includes provisions for corporate overhead costs, manufacturing overhead costs, IS costs, insurance costs etc."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Initial Annual Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N226","v":358217.20883624401}]
[]
[null,null,null,null,null,"Administration Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T855:AE855)","v":0.99999999999999978},null,null,null,null,null,{"$f":"'Data Input'!T228","v":6.937075959807662E-2},{"$f":"'Data Input'!U228","v":0.1615095108192266},{"$f":"'Data Input'!V228","v":7.5611021555459443E-2},{"$f":"'Data Input'!W228","v":7.7147339524357608E-2},{"$f":"'Data Input'!X228","v":8.5907561151825684E-2},{"$f":"'Data Input'!Y228","v":7.3030739760961014E-2},{"$f":"'Data Input'!Z228","v":8.1793128576426052E-2},{"$f":"'Data Input'!AA228","v":7.2536664362531617E-2},{"$f":"'Data Input'!AB228","v":6.6967951897662734E-2},{"$f":"'Data Input'!AC228","v":7.8718726910486758E-2},{"$f":"'Data Input'!AD228","v":7.6755651925024135E-2},{"$f":"'Data Input'!AE228","v":8.065094391796164E-2}]
[]
[null,null,null,"CALCULATIONS",null,"Administration","MT",null,null,"NZD",null,null,null,{"$f":"SUM(T857:AE857)","v":358217.20883624395},null,null,null,null,null,{"$f":"$N$853*T855","v":24849.799878073092},{"$f":"$N$853*U855","v":57855.486166170507},27085.169098853763,27635.50463355743,30773.566773735944,26160.86775641756,29299.706220631368,25983.881446237527,23989.072810260594,28198.402637017098,27495.195394988426,28890.556020300668]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Administration",{"$f":"F860","v":"Administration"},{"$f":"G860&J860","v":"AdministrationDebit"},{"$f":"E860&F860","v":"1Administration"},"Debit",null,null,null,{"$f":"N857","v":358217.20883624395},null,null,null,null,null,{"$f":"T857","v":24849.799878073092},{"$f":"U857","v":57855.486166170507},27085.169098853763,27635.50463355743,30773.566773735944,26160.86775641756,29299.706220631368,25983.881446237527,23989.072810260594,28198.402637017098,27495.195394988426,28890.556020300668]
[null,null,null,null,{"$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":-358217.20883624395},null,null,null,null,null,{"$f":"-T860","v":-24849.799878073092},-57855.486166170507,-27085.169098853763,-27635.50463355743,-30773.566773735944,-26160.86775641756,-29299.706220631368,-25983.881446237527,-23989.072810260594,-28198.402637017098,-27495.195394988426,-28890.556020300668]
[]
[null,null,null,"MISCELLANEOUS COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Miscellaneous costs1",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs2",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs3",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[]
[null,null,null,"CALCULATIONS",null,"Miscellaneous costs","MT",null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($N$869:$N$871,T873:T875)","v":0},{"$f":"SUMPRODUCT($N$869:$N$871,U873:U875)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Miscellaneous costs",{"$f":"F880","v":"Miscellaneous costs"},{"$f":"G880&J880","v":"Miscellaneous costsDebit"},{"$f":"E880&F880","v":"1Miscellaneous costs"},"Debit",null,null,null,{"$f":"N877","v":0},null,null,null,null,null,{"$f":"T877","v":0},{"$f":"U877","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF877","v":0},{"$f":"AG877","v":0},{"$f":"AH877","v":0},{"$f":"AI877","v":0},{"$f":"AJ877","v":0}]
[null,null,null,null,{"$f":"E880","v":1},"Trade Creditors",{"$f":"F881","v":"Trade Creditors"},{"$f":"G881&J881","v":"Trade CreditorsCredit"},{"$f":"E881&F881","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-N880","v":0},null,null,null,null,null,{"$f":"-T880","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AF880","v":0},{"$f":"-AG880","v":0},{"$f":"-AH880","v":0},{"$f":"-AI880","v":0},{"$f":"-AJ880","v":0}]
[]
[null,null,null,"CURRENT ASSET MOVEMENTS"]
[]
[null,null,null,"Receivables"]
[]
[null,null,null,"COMMENT",null,"Note: recorded as NZD, converted from USD at average conversion rate."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Debtor Days - Butter",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N260","v":21.154649046876688},null,null,null,null,null,{"$f":"$N891","v":21.154649046876688},{"$f":"$N891","v":21.154649046876688},21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688]
[null,null,null,null,null,"Debtor Days - AMF",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N261","v":21.154649046876688},null,null,null,null,null,{"$f":"$N892","v":21.154649046876688},{"$f":"$N892","v":21.154649046876688},21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688]
[null,null,null,null,null,"Debtor Days - SMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N262","v":21.154649046876688},null,null,null,null,null,{"$f":"$N893","v":21.154649046876688},21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688]
[null,null,null,null,null,"Debtor Days - BMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N263","v":21.154649046876688},null,null,null,null,null,{"$f":"$N894","v":21.154649046876688},21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688]
[null,null,null,null,null,"Debtor Days - WMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N264","v":21.154649046876688},null,null,null,null,null,{"$f":"$N895","v":21.154649046876688},21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688]
[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":1198440.7169510196},null,null,null,null,null,{"$f":"T345-T446","v":0},0,0,30692.276369813866,30692.276369813866,131829.82237732687,131829.82237732687,131829.82237732687,116021.12231639693,116021.12231639693,116021.12231639693,94320.82989526217,94320.82989526217,94320.82989526217,36846.946814811366,36846.946814811366,36846.946814811366,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - AMF",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K346)&\" & \"&ROW(K447)","v":"Rows 346 & 447"},null,null,{"$f":"SUM(T897:AO897)","v":892389.67991939234},null,null,null,null,null,{"$f":"T346-T447","v":0},0,0,39412.281875987617,39412.281875987617,59377.549014562974,59377.549014562974,59377.549014562974,69251.478360504654,69251.478360504654,69251.478360504654,106485.18792598757,106485.18792598757,106485.18792598757,36074.156754750577,36074.156754750577,36074.156754750577,0,0,0,0,0]
[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":1898660.9249468739},null,null,null,null,null,{"$f":"T347-T448","v":0},0,0,119852.75296461022,119852.75296461022,168186.92744191064,168186.92744191064,168186.92744191064,178627.91970846674,178627.91970846674,178627.91970846674,159308.33549045186,159308.33549045186,159308.33549045186,46861.95703172197,46861.95703172197,46861.95703172197,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - BMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K348)&\" & \"&ROW(K449)","v":"Rows 348 & 449"},null,null,{"$f":"SUM(T899:AO899)","v":217141.30394949642},null,null,null,null,null,{"$f":"T348-T449","v":0},0,0,5635.758769987573,5635.758769987573,17263.788329483559,17263.788329483559,17263.788329483559,18855.597575605338,18855.597575605338,18855.597575605338,21223.206496161514,21223.206496161514,21223.206496161514,11280.669735256673,11280.669735256673,11280.669735256673,0,0,0,0,0]
[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":7714162.9718748182},null,null,null,null,null,{"$f":"T349-T450","v":0},0,0,431307.82032707136,431307.82032707136,824248.24756753608,824248.24756753608,824248.24756753608,651890.20658295183,651890.20658295183,651890.20658295183,560459.41555126966,560459.41555126966,560459.41555126966,247251.24070513446,247251.24070513446,247251.24070513446,0,0,0,0,0]
[]
[null,null,null,null,null,"Days in month's sales",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T12","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[]
[null,null,null,null,null,"Downgrade adjustment to revenue (excl rework)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K459)","v":"Row 459"},null,null,null,null,null,null,null,null,{"$f":"Calculations!T459","v":0},{"$f":"Calculations!U459","v":0},{"$f":"Calculations!V459","v":0},{"$f":"Calculations!W459","v":0},{"$f":"Calculations!X459","v":0},{"$f":"Calculations!Y459","v":0},{"$f":"Calculations!Z459","v":0},{"$f":"Calculations!AA459","v":0},{"$f":"Calculations!AB459","v":0},{"$f":"Calculations!AC459","v":0},{"$f":"Calculations!AD459","v":0},{"$f":"Calculations!AE459","v":0},{"$f":"Calculations!AF459","v":0},{"$f":"Calculations!AG459","v":0},{"$f":"Calculations!AH459","v":0},{"$f":"Calculations!AI459","v":0},{"$f":"Calculations!AJ459","v":0},{"$f":"Calculations!AK459","v":0},{"$f":"Calculations!AL459","v":0},{"$f":"Calculations!AM459","v":0},{"$f":"Calculations!AN459","v":0},{"$f":"Calculations!AO459","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"Sales at Average Conversion Rate",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K377)","v":"Row 377"},null,null,null,null,null,null,null,null,{"$f":"T377","v":0},0,0,910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[null,null,null,null,null,"Downgrade adjustment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$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},0,0,910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[null,null,null,null,null,"Weighted Average Debtor Days",null,null,null,"Days",null,null,null,{"$f":"N891","v":21.154649046876688},null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(T891:T895,T896:T900)/SUM(T896:T900),U909)","v":21.154649046876685},{"$f":"IFERROR(SUMPRODUCT(U891:U895,U896:U900)/SUM(U896:U900),V909)","v":21.154649046876685},{"$f":"IFERROR(SUMPRODUCT(V891:V895,V896:V900)/SUM(V896:V900),W909)","v":21.154649046876685},21.154649046876685,21.154649046876685,{"$f":"IFERROR(SUMPRODUCT(Y891:Y895,Y896:Y900)/SUM(Y896:Y900),1)","v":21.154649046876692},21.154649046876692,21.154649046876692,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,21.154649046876688,{"$f":"IFERROR(SUMPRODUCT(AK891:AK895,AK896:AK900)/SUM(AK896:AK900),AJ909)","v":21.154649046876688},{"$f":"IFERROR(SUMPRODUCT(AL891:AL895,AL896:AL900)/SUM(AL896:AL900),AK909)","v":21.154649046876688},{"$f":"IFERROR(SUMPRODUCT(AM891:AM895,AM896:AM900)/SUM(AM896:AM900),AL909)","v":21.154649046876688},21.154649046876688,21.154649046876688]
[null,null,null,null,null,"First date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T911-T902+1","v":"2021-06-22T03:42:41.678"},{"$f":"U911-U902+1","v":"2021-07-22T03:42:41.678"},"2021-08-22T03:42:41.678","2021-09-22T03:42:41.678","2021-10-22T03:42:41.678","2021-11-22T03:42:41.678","2021-12-22T03:42:41.678","2022-01-22T03:42:41.678","2022-02-22T03:42:41.678","2022-03-22T03:42:41.678","2022-04-22T03:42:41.678","2022-05-22T03:42:41.678","2022-06-22T03:42:41.678","2022-07-22T03:42:41.678","2022-08-22T03:42:41.678","2022-09-22T03:42:41.678","2022-10-22T03:42:41.678","2022-11-22T03:42:41.678","2022-12-22T03:42:41.678",{"$f":"AM911-AM902+1","v":"2023-01-22T03:42:41.678"},"2023-02-22T03:42:41.678","2023-03-22T03:42:41.678"]
[null,null,null,null,null,"Last date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T909","v":"2021-07-21T03:42:41.678"},{"$f":"U9+U909","v":"2021-08-21T03:42:41.678"},"2021-09-21T03:42:41.678","2021-10-21T03:42:41.678","2021-11-21T03:42:41.678","2021-12-21T03:42:41.678","2022-01-21T03:42:41.678","2022-02-21T03:42:41.678","2022-03-21T03:42:41.678","2022-04-21T03:42:41.678","2022-05-21T03:42:41.678","2022-06-21T03:42:41.678","2022-07-21T03:42:41.678","2022-08-21T03:42:41.678","2022-09-21T03:42:41.678","2022-10-21T03:42:41.678","2022-11-21T03:42:41.678","2022-12-21T03:42:41.678","2023-01-21T03:42:41.678","2023-02-21T03:42:41.678","2023-03-21T03:42:41.678","2023-04-21T03:42:41.678"]
[null,null,null,null,null,"Days' sales where cash received in month of sale",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,T$9-T910+1)","v":8.84535095312458},{"$f":"MAX(0,U$9-U910+1)","v":9.84535095312458},9.84535095312458,8.84535095312458,9.84535095312458,8.84535095312458,9.84535095312458,9.84535095312458,6.84535095312458,9.84535095312458,8.84535095312458,9.84535095312458,8.84535095312458,9.84535095312458,9.84535095312458,8.84535095312458,9.84535095312458,8.84535095312458,9.84535095312458,{"$f":"MAX(0,AM$9-AM910+1)","v":9.84535095312458},6.84535095312458,9.84535095312458]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 1",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T911-T$9,U902,T902-T912,U$9-T910+1))","v":21.15464904687542},{"$f":"MAX(0,MIN(U911-U$9,V902,U902-U912,V$9-U910+1))","v":21.15464904687542},21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,21.15464904687542,{"$f":"MAX(0,MIN(AM911-AM$9,AN902,AM902-AM912,AN$9-AM910+1))","v":21.15464904687542},21.15464904687542,21.15464904687542]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 2",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$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":0.29484503177081933},{"$f":"U912/U902","v":0.31759196622982516},0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.31759196622982516,0.24447681975444929,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.29484503177081933,0.31759196622982516,0.31759196622982516,0.24447681975444929,0.31759196622982516]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T913/T902","v":0.70515496822918067},{"$f":"U913/U902","v":0.68240803377017489},0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.68240803377017489,0.75552318024555076,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.70515496822918067,0.68240803377017489,0.68240803377017489,0.75552318024555076,0.68240803377017489]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$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},{"$f":"+V917*V908+W916*W908+U918*U908+T908*T919","v":268494.19069205929},{"$f":"+W917*W908+X916*X908+V918*V908+U908*U919","v":931342.16575099365},1135753.8680282037,1784101.3211892727,1744421.0890086845,1557834.5852427925,1612799.7102702321,1468727.2527481541,1494266.4318362994,1336923.4021833274,1399160.9332354097,1108091.0126917434,537035.21185025689,562035.70598403295,375007.41200663958,0,0,0,0]
[]
[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},{"$f":"V925","v":0},642133.97583834268,621419.97661775094,1230087.1975982317,1190406.9654176435,1190406.9654176438,1135486.3177587525,1025600.5450724219,1059787.2299081692,933562.96578123816,964681.73130727932,933562.96578123793,375007.41200663941,387507.65907352744,375007.41200663941,0,0,{"$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},{"$f":"W908","v":910628.16653040191},{"$f":"X908","v":910628.16653040191},1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,{"$f":"AN908","v":0},{"$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":-268494.19069205929},{"$f":"-X920","v":-931342.16575099365},-1135753.8680282037,-1784101.3211892727,-1744421.0890086845,-1557834.5852427925,-1612799.7102702321,-1468727.2527481541,-1494266.4318362994,-1336923.4021833274,-1399160.9332354097,-1108091.0126917434,-537035.21185025689,-562035.70598403295,-375007.41200663958,0,0,{"$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},{"$f":"W922+W908-W920","v":642133.97583834268},{"$f":"X922+X908-X920","v":621419.97661775094},{"$f":"Y922+Y908-Y920","v":1230087.1975982317},1190406.9654176435,1190406.9654176438,1135486.3177587525,1025600.5450724219,1059787.2299081692,933562.96578123816,964681.73130727932,933562.96578123793,375007.41200663941,387507.65907352744,375007.41200663941,0,0,0,{"$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":17315994.292718101},null,null,null,null,null,{"$f":"T920","v":0},{"$f":"U920","v":0},0,{"$f":"W920","v":268494.19069205929},931342.16575099365,1135753.8680282037,{"$f":"Z920","v":1784101.3211892727},1744421.0890086845,1557834.5852427925,1612799.7102702321,1468727.2527481541,1494266.4318362994,1336923.4021833274,1399160.9332354097,1108091.0126917434,537035.21185025689,562035.70598403295,375007.41200663958,0,0,{"$f":"AN920","v":0},{"$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,{"$f":"-N929","v":-17315994.292718101},null,null,null,null,null,{"$f":"-T929","v":0},0,0,-268494.19069205929,-931342.16575099365,-1135753.8680282037,-1784101.3211892727,-1744421.0890086845,-1557834.5852427925,-1612799.7102702321,-1468727.2527481541,-1494266.4318362994,-1336923.4021833274,-1399160.9332354097,-1108091.0126917434,-537035.21185025689,-562035.70598403295,-375007.41200663958,0,0,{"$f":"-AN929","v":0},{"$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,{"$f":"N241","v":9.3076144706896944},null,null,null,null,null,{"$f":"T241","v":9.3076144706896944},9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944,9.3076144706896944]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"N251","v":9.0100111597089008},null,null,null,null,null,{"$f":"T251","v":9.0100111597089008},9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008,9.0100111597089008]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"N252","v":9.6881840426977437},null,null,null,null,null,{"$f":"T252","v":9.6881840426977437},9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437,9.6881840426977437]
[]
[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":213957.07033178519},null,null,null,null,null,{"$f":"T201","v":71.506563351246967},849.67360923676995,9648.2588586476868,25465.415932371092,30365.286155247082,25109.919434941461,26778.033741486208,30098.275931042299,22379.798077214877,15172.116600353382,15348.577986139233,12670.207441753852]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K202)","v":"Row 202"},null,null,{"$f":"SUM(T947:AM947)","v":138893.40307138299},null,null,null,null,null,{"$f":"T202","v":2603.8032775696761},3445.8141701623767,10817.014199928,15152.141564904001,17769.288240227848,16621.338680187113,14341.194418765908,15232.448527480048,12672.68794207081,7280.7065463343079,10332.111359460481,12624.854144292391]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K203)","v":"Row 203"},null,null,{"$f":"SUM(T948:AM948)","v":506368.9027010632},null,null,null,null,null,{"$f":"T203","v":3717.0642769136043},7466.622936661639,31370.917259199858,60038.364149392502,74518.633247575402,59682.953227226018,58615.408401629989,69450.72986496528,48417.644809227204,15730.347733808692,32198.101877023622,45162.114917439321]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K204)","v":"Row 204"},null,null,{"$f":"SUM(T949:AM949)","v":55023.391726910952},null,null,null,null,null,{"$f":"T204","v":491.04393151361285},757.3713327753959,3262.1135287923139,5959.2621303282276,7053.8334322879637,6147.6429655491092,6000.9554237689708,6710.2958927910249,5488.4559821527264,3727.1469779366084,4628.5994275283156,4796.6707014866806]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K205)","v":"Row 205"},null,null,{"$f":"SUM(T950:AM950)","v":1919491.2912776992},null,null,null,null,null,{"$f":"T205","v":20871.790338869578},24838.613581169058,130851.43546571831,226118.94006133065,269634.40756406239,258078.52517229176,227227.24136410409,181720.87336997752,152787.56845183857,218223.47740248358,151328.13275685147,57810.285749002338]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N946:N950)","v":2833734.0591088412},null,null,null,null,null,{"$f":"SUM(T946:T950)","v":27755.208388217718},{"$f":"SUM(U946:U950)","v":37358.095630005242},{"$f":"SUM(V946:V950)","v":185949.73931228617},332734.12383832643,399341.44863940071,365640.37948019546,332962.83334975515,303212.62358625617,241746.15526250418,260133.79526091658,213835.52340700311,133064.13295397459]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":213957.07033178516},null,null,null,null,null,{"$f":"T328","v":0},0,0,6515.0832545714566,6515.0832545714566,26233.922762517999,26233.922762517999,26233.922762517999,20166.944903380892,20166.944903380892,20166.944903380892,14573.351231626624,14573.351231626624,14573.351231626624,6001.4157100219172,6001.4157100219172,6001.4157100219172,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,{"$f":"SUM(T955:AM955)","v":138893.40307138301},null,null,null,null,null,{"$f":"T329","v":0},0,0,6808.479716951384,6808.479716951384,9698.6432510972827,9698.6432510972827,9698.6432510972827,10424.206733774765,10424.206733774765,10424.206733774765,15770.929879391446,15770.929879391446,15770.929879391446,5865.0346815632547,5865.0346815632547,5865.0346815632547,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,{"$f":"SUM(T956:AM956)","v":506368.90270106343},null,null,null,null,null,{"$f":"T330","v":0},0,0,36817.834071959558,36817.834071959558,49804.092804297659,49804.092804297659,49804.092804297659,46975.215989729826,46975.215989729826,46975.215989729826,36714.572008984258,36714.572008984258,36714.572008984258,10750.530716036315,10750.530716036315,10750.530716036315,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,{"$f":"SUM(T957:AM957)","v":55023.391726910959},null,null,null,null,null,{"$f":"T331","v":0},0,0,1566.2560263819528,1566.2560263819528,4670.5507907091696,4670.5507907091696,4670.5507907091696,4821.0515029229891,4821.0515029229891,4821.0515029229891,5092.1196847775236,5092.1196847775236,5092.1196847775236,2713.2379129726683,2713.2379129726683,2713.2379129726683,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,{"$f":"SUM(T958:AM958)","v":1919491.2912776992},null,null,null,null,null,{"$f":"T332","v":0},0,0,113102.48406322314,113102.48406322314,215365.5849754526,215365.5849754526,215365.5849754526,160401.12075366959,160401.12075366959,160401.12075366959,128694.8247501689,128694.8247501689,128694.8247501689,59967.243904459829,59967.243904459829,59967.243904459829,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N954:N958)","v":2833734.0591088417},null,null,null,null,null,{"$f":"SUM(T954:T958)","v":0},0,0,164810.1371330875,164810.1371330875,305772.7945840747,305772.7945840747,305772.7945840747,242788.53988347805,242788.53988347805,242788.53988347805,200845.79755494877,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053987,85297.462925053987,0,0,0,{"$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,{"$f":"N551","v":372700.49637023243},null,null,null,null,null,{"$f":"T551","v":15407.246452887861},17237.079431312774,23416.721459956272,38200.218896120037,49812.595419071404,46928.246735186149,41049.29855922475,37807.273432850132,28596.949580092223,27911.080566422253,24897.363364274319,21436.422472834238,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Variable opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K735)","v":"Row 735"},null,null,{"$f":"N735","v":547118.59284081357},null,null,null,null,null,{"$f":"T735","v":5358.7917004959709},7212.8535303446242,35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,64286.25730245751,58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Ingredients",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K741)","v":"Row 741"},null,null,{"$f":"N741","v":681297.96388536983},null,null,null,null,null,{"$f":"T741","v":7144.6061041905496},9568.2756533329848,42214.129407143133,67364.793034521106,80673.570728060688,74376.947395269366,71845.523082182466,69858.587510198646,62454.217991171419,77675.593343377972,71560.127604033085,46561.592031888424,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"N737","v":399487.80847860768},null,null,null,null,null,{"$f":"T737","v":38109.82964380597},38131.215567494888,34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Supply Chain",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K840)","v":"Row 840"},null,null,{"$f":"N840","v":266158.8067389318},null,null,null,null,null,{"$f":"T840","v":0},0,0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,18864.465295859649,18864.465295859649,8011.5742961180449,8011.5742961180449,8011.5742961180449,0,0,0,0,0]
[null,null,null,null,null,"Administration",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K857)","v":"Row 857"},null,null,{"$f":"N857","v":358217.20883624395},null,null,null,null,null,{"$f":"T857","v":24849.799878073092},57855.486166170507,27085.169098853763,27635.50463355743,30773.566773735944,26160.86775641756,29299.706220631368,25983.881446237527,23989.072810260594,28198.402637017098,27495.195394988426,28890.556020300668,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"N1196","v":283229.0874870501},null,null,null,null,null,{"$f":"$N969/12","v":23602.423957254174},{"$f":"$N969/12","v":23602.423957254174},23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174,23602.423957254174]
[]
[null,null,null,null,null,{"$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,8.7707701783275079E-3,0.327916433368794]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"J62","v":"%"},null,null,null,null,null,null,null,null,null,8.0661045874763262E-2,0.30449544817723129]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"J63","v":"%"},null,null,null,null,null,null,null,null,null,0.26226038745582014,0.2419850983159875]
[]
[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,{"$f":"SUM(T961:T969)/T206*1000","v":4124.3681595019871},4111.754941344916,1006.7946733674313,807.40203859863482,776.59949784037656,824.2860808500983,871.80782859279122,904.86519796835682,980.65967556478108,1006.0508278747353,1142.9549493339973,1526.7312255134927]
[]
[null,null,null,null,null,"Volumes"]
[null,null,null,null,null,"Opening Inventory"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T992","v":71.506563351246967},{"$f":"U992","v":921.18017258801694},{"$f":"V992","v":10569.439031235705},29519.77170903534,53369.974609710967,52245.971282134436,52790.082261102645,56654.435429626952,58867.28860346094,53872.460300433435,49054.093383191779,47150.949593319005,32577.59836169238,18004.247130065756,12002.83142004384,6001.4157100219227,0,0,0,{"$f":"AM992","v":0},0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T993","v":2603.8032775696761},6049.6174477320528,{"$f":"V993","v":16866.631647660055},25210.29349561267,36171.102018889134,43093.79744797897,47736.348615647599,53270.153892030365,55518.635100326406,52375.134912885951,52283.039538571669,49136.963803472609,33366.033924081159,17595.104044689713,11730.069363126458,5865.0346815632038,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,3717.0642769136043,11183.687213575244,{"$f":"V994","v":42554.6044727751},65775.134550208037,103475.93372582387,113354.79414875223,122166.10974608458,141812.7468067522,143255.17562624958,112010.30737032843,97233.193257622217,105680.73616607729,68966.164157093037,32251.592148108779,21501.061432072464,10750.530716036148,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,491.04393151361285,1248.4152642890087,{"$f":"V995","v":4510.5287930813229},8903.5348970275973,14391.112302933609,15868.204477773546,17198.609110833346,19238.354212915201,19905.758692144937,18811.854167158555,18619.402091763881,18323.953108473037,13231.833423695512,8139.7137389179888,5426.475825945321,2713.2379129726528,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,20871.790338869578,{"$f":"U996","v":45710.403920038632},{"$f":"V996","v":176561.83938575693},289578.29538386443,446110.2188847037,488823.15908154286,500684.81547019433,467040.10386471916,459426.55156288814,517248.90821170207,508175.92021488392,437291.38121371734,308596.55646354845,179901.73171337956,119934.48780891973,59967.243904459901,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U983:U987)","v":27755.208388217718},65113.304018222952,251063.0433305091,418987.03003574809,653518.3415420613,713385.92643818201,740575.96520386252,738015.79420604394,736973.40958506998,754318.66496250848,725365.64848603343,657583.98388505925,456738.18633011053,255892.38877516179,170594.9258501078,85297.462925053827,-1.609805622138083E-10,-1.609805622138083E-10,-1.609805622138083E-10,{"$f":"SUM(AN983:AN987)","v":-1.609805622138083E-10},{"$f":"SUM(AO983:AO987)","v":-1.609805622138083E-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,{"$f":"T983+T946-T954","v":71.506563351246967},921.18017258801694,10569.439031235705,29519.77170903534,53369.974609710967,52245.971282134436,52790.082261102645,56654.435429626952,58867.28860346094,53872.460300433435,49054.093383191779,47150.949593319005,32577.59836169238,18004.247130065756,12002.83142004384,6001.4157100219227,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T984+T947-T955","v":2603.8032775696761},6049.6174477320528,16866.631647660055,25210.29349561267,36171.102018889134,43093.79744797897,47736.348615647599,53270.153892030365,55518.635100326406,52375.134912885951,52283.039538571669,49136.963803472609,33366.033924081159,17595.104044689713,11730.069363126458,5865.0346815632038,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11,-5.0931703299283981E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T985+T948-T956","v":3717.0642769136043},11183.687213575244,42554.6044727751,65775.134550208037,103475.93372582387,113354.79414875223,122166.10974608458,141812.7468067522,143255.17562624958,112010.30737032843,{"$f":"AD985+AD948-AD956","v":97233.193257622217},105680.73616607729,68966.164157093037,32251.592148108779,21501.061432072464,10750.530716036148,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10,-1.673470251262188E-10]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T986+T949-T957","v":491.04393151361285},1248.4152642890087,4510.5287930813229,8903.5348970275973,14391.112302933609,15868.204477773546,17198.609110833346,19238.354212915201,19905.758692144937,18811.854167158555,18619.402091763881,18323.953108473037,13231.833423695512,8139.7137389179888,5426.475825945321,2713.2379129726528,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11,-1.546140993013978E-11]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T987+T950-T958","v":20871.790338869578},45710.403920038632,176561.83938575693,289578.29538386443,446110.2188847037,488823.15908154286,500684.81547019433,467040.10386471916,459426.55156288814,517248.90821170207,508175.92021488392,437291.38121371734,308596.55646354845,179901.73171337956,119934.48780891973,59967.243904459901,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11,7.2759576141834259E-11]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUM(T992:T996),0)","v":27755.208388217718},{"$f":"MAX(SUM(U992:U996),0)","v":65113.304018222952},{"$f":"MAX(SUM(V992:V996),0)","v":251063.0433305091},418987.03003574809,653518.3415420613,713385.92643818201,740575.96520386252,738015.79420604394,736973.40958506998,754318.66496250848,725365.64848603343,657583.98388505925,456738.18633011053,255892.38877516179,170594.9258501078,85297.462925053827,0,0,0,0,{"$f":"MAX(SUM(AN992:AN996),0)","v":0},{"$f":"MAX(SUM(AO992:AO996),0)","v":0}]
[null,{"$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,{"$f":"MAX(T997,0)","v":27755.208388217718},{"$f":"MIN(T1000,U997-SUM(U1001:U1011))","v":27755.20838821771},{"$f":"MIN(U1000,V997-SUM(V1001:V1011))","v":27755.208388217696},{"$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,{"$f":"MIN(U997,U951)","v":37358.095630005242},{"$f":"MIN(U1001,V997-SUM(V1002:V1011))","v":37358.095630005242},{"$f":"MIN(V1001,W997-SUM(W1002:W1011))","v":0},0,0,0,0,0,0,0,0,{"$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,{"$f":"MIN(V997,V951)","v":185949.73931228617},{"$f":"MIN(V1002,W997-SUM(W1003:W1011))","v":86252.90619742166},{"$f":"MIN(W1002,X997-SUM(X1003:X1011))","v":0},0,0,0,0,0,0,0,{"$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,{"$f":"MIN(W997,W951)","v":332734.12383832643},{"$f":"MIN(W1003,X997-SUM(X1004:X1011))","v":254176.89290266059},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":399341.44863940071},{"$f":"MIN(X1004,Y997-SUM(Y1005:Y1011))","v":347745.54695798655},41972.752373911906,0,0,0,0,0,{"$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,{"$f":"MIN(Y997,Y951)","v":365640.37948019546},{"$f":"MIN(Y1005,Z997-SUM(Z1006:Z1011))","v":365640.37948019546},101840.33727003261,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AF997-SUM(AF1006:AF1011),AE1005)","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AL997-SUM(AL1006:AL1011),AK1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AM997-SUM(AM1006:AM1011),AL1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AN997-SUM(AN1006:AN1011),AM1005)","v":-1.1641532182693481E-10},{"$f":"MIN(AO997-SUM(AO1006:AO1011),AN1005)","v":-1.1641532182693481E-10}]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(Z997,Z951)","v":332962.83334975515},{"$f":"MIN(Z1006,AA997-SUM(AA1007:AA1011))","v":332962.83334975515},{"$f":"MIN(AA1006,AB997-SUM(AB1007:AB1011))","v":192014.63073630969},{"$f":"MIN(AB1006,AC997-SUM(AC1007:AC1011))","v":0},{"$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,{"$f":"MIN(AA997,AA951)","v":303212.62358625617},{"$f":"MIN(AA1007,AB997-SUM(AB1008:AB1011))","v":303212.62358625617},{"$f":"MIN(AB1007,AC997-SUM(AC1008:AC1011))","v":252438.71443908772},{"$f":"MIN(AC1007,AD997-SUM(AD1008:AD1011))","v":9650.1745556095848},{"$f":"MIN(AD1007,AE997-SUM(AE1008:AE1011))","v":-1.1641532182693481E-10},{"$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,{"$f":"MIN(AB997,AB951)","v":241746.15526250418},{"$f":"MIN(AB1008,AC997-SUM(AC1009:AC1011))","v":241746.15526250418},{"$f":"MIN(AC1008,AD997-SUM(AD1009:AD1011))","v":241746.15526250418},{"$f":"MIN(AD1008,AE997-SUM(AE1009:AE1011))","v":50550.532263164991},{"$f":"MIN(AF997-SUM(AF1009:AF1011),AE1008)","v":-5.8207660913467407E-11},-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,-5.8207660913467407E-11,{"$f":"MIN(AL997-SUM(AL1009:AL1011),AK1008)","v":-5.8207660913467407E-11},{"$f":"MIN(AM997-SUM(AM1009:AM1011),AL1008)","v":-5.8207660913467407E-11},{"$f":"MIN(AN997-SUM(AN1009:AN1011),AM1008)","v":-5.8207660913467407E-11},{"$f":"MIN(AO997-SUM(AO1009:AO1011),AN1008)","v":-5.8207660913467407E-11}]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AC997,AC951)","v":260133.79526091658},{"$f":"MIN(AC1009,AD997-SUM(AD1010:AD1011))","v":260133.79526091658},{"$f":"MIN(AD1009,AE997-SUM(AE1010:AE1011))","v":260133.79526091658},{"$f":"MIN(AF997-SUM(AF1010:AF1011),AE1009)","v":109838.52996913285},0,0,0,0,0,{"$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":213835.52340700311},{"$f":"MIN(AD1010,AE997-SUM(AE1011:AE1011))","v":213835.52340700311},{"$f":"MIN(AF997-SUM(AF1011:AF1011),AE1010)","v":213835.52340700311},122828.25582118719,37530.792896133207,0,0,0,{"$f":"MIN(AL997-SUM(AL1011:AL1011),AK1010)","v":0},{"$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,{"$f":"MIN(AE997,AE951)","v":133064.13295397459},{"$f":"IF(AE1011=0,0,MIN(AE1011,AF997))","v":133064.13295397459},133064.13295397459,133064.13295397459,85297.462925053827,0,0,{"$f":"IF(AK1011=0,0,MIN(AK1011,AL997))","v":0},{"$f":"IF(AL1011=0,0,MIN(AL1011,AM997))","v":0},{"$f":"IF(AM1011=0,0,MIN(AM1011,AN997))","v":0},{"$f":"IF(AN1011=0,0,MIN(AN1011,AO997))","v":0}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1000:T1011)","v":27755.208388217718},65113.304018222952,251063.0433305091,418987.03003574809,653518.3415420613,713385.92643818201,740575.96520386252,738015.79420604394,736973.40958506986,754318.66496250837,725365.64848603331,657583.98388505913,456738.18633011024,255892.3887751615,170594.92585010751,85297.462925053536,-2.9103830456733704E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,{"$f":"SUM(AN1000:AN1011)","v":-2.9103830456733704E-10},{"$f":"SUM(AO1000:AO1011)","v":-2.9103830456733704E-10}]
[]
[null,null,null,null,null,"Cost of Sales for Current Month Sales - By Month of Production"]
[]
[null,null,null,null,null,"Total Sales",null,null,null,"MT",{"$f":"\"Row \"&ROW(K959)","v":"Row 959"},null,null,{"$f":"SUM(T1016:AO1016)","v":2833734.0591088422},null,null,null,null,null,{"$f":"T959","v":0},0,0,164810.1371330875,164810.1371330875,305772.7945840747,305772.7945840747,305772.7945840747,242788.53988347805,242788.53988347805,242788.53988347805,200845.79755494877,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053987,85297.462925053987,0,0,0,0,0]
[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":2833734.0591088408},null,null,null,null,null,{"$f":"T951","v":27755.208388217718},37358.095630005242,185949.73931228617,332734.12383832643,399341.44863940071,365640.37948019546,332962.83334975515,303212.62358625617,241746.15526250418,260133.79526091658,213835.52340700311,133064.13295397459,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sales by Month of Production"]
[null,null,null,null,null,"June",null,null,null,"MT",null,null,null,{"$f":"SUM(T1019:AO1019)","v":27755.208388217696},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$1017-W1000,0)))","v":27755.208388217696},{"$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,37358.095630005242,null,null,null,null,null,0,0,0,37358.095630005242,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,185949.73931228617,null,null,null,null,null,0,0,0,99696.833114864508,86252.90619742166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,332734.12383832643,null,null,null,null,null,0,0,0,0,78557.230935665837,254176.89290266059,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,399341.44863940071,null,null,null,null,null,0,0,0,0,0,51595.901681414165,305772.79458407464,41972.752373911906,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,365640.37948019558,null,null,null,null,null,0,0,0,0,0,0,0,263800.04221016285,101840.33727003273,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,332962.83334975515,null,null,null,null,null,0,0,0,0,0,0,0,0,140948.20261344546,192014.63073630969,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"January",null,null,null,"MT",null,null,null,303212.62358625629,null,null,null,null,null,0,0,0,0,0,0,0,0,0,50773.909147168451,242788.53988347814,9650.1745556097012,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,241746.15526250424,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,191195.62299933919,50550.532263165049,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,260133.79526091658,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,150295.26529178373,109838.52996913285,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,213835.52340700311,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,91007.26758581592,85297.462925053987,37530.792896133207,0,0,0,0,0,0]
[null,null,null,null,null,"May",null,null,null,"MT",null,null,null,133064.13295397459,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$1017-V1011,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,47766.670028920766,85297.462925053827,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2833734.0591088417,null,null,null,null,null,{"$f":"SUM(T1019:T1030)","v":0},0,0,164810.13713308744,164810.1371330875,305772.79458407476,305772.79458407464,305772.79458407476,242788.5398834782,242788.53988347814,242788.53988347814,200845.79755494889,200845.79755494877,200845.79755494877,85297.462925053987,85297.462925053973,85297.462925053827,0,0,0,{"$f":"SUM(AN1019:AN1030)","v":0},{"$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":177895.87917193133},null,null,null,null,null,{"$f":"T954*$T972","v":0},0,0,5417.0047367588022,5417.0047367588022,21812.351172736027,21812.351172736027,21812.351172736027,16767.926333238218,16767.926333238218,16767.926333238218,12117.099592975786,12117.099592975786,12117.099592975786,4989.9128005211978,4989.9128005211978,4989.9128005211978,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,139165.61247403204,null,null,null,null,null,{"$f":"T955*$T973","v":0},0,0,6821.8232750737725,6821.8232750737725,9717.6510788810847,9717.6510788810847,9717.6510788810847,10444.636552796712,10444.636552796712,10444.636552796712,15801.838441689992,15801.838441689992,15801.838441689992,5876.5292345937078,5876.5292345937078,5876.5292345937078,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,4441.2452710429097,null,null,null,null,null,{"$f":"T956*$T974","v":0},0,0,322.92076110895334,322.92076110895334,436.82025192658955,436.82025192658955,436.82025192658955,412.00882352321588,412.00882352321588,412.00882352321588,322.01507328645698,322.01507328645698,322.01507328645698,94.290434205405191,94.290434205405191,94.290434205405191,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,4438.2443242694335,null,null,null,null,null,{"$f":"T957*$T975","v":0},0,0,126.33584919561912,126.33584919561912,376.73151158980414,376.73151158980414,376.73151158980414,388.87105644186761,388.87105644186761,388.87105644186761,410.73569949362485,410.73569949362485,410.73569949362485,218.85260776743533,218.85260776743533,218.85260776743533,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,503406.52976856183,null,null,null,null,null,{"$f":"T958*$T976","v":0},0,0,29662.301292636621,29662.301292636621,56481.861760311556,56481.861760311556,56481.861760311556,42066.86007720518,42066.86007720518,42066.86007720518,33751.55460253817,33751.55460253817,33751.55460253817,15727.032621041304,15727.032621041304,15727.032621041304,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,829347.5110098375,null,null,null,null,null,{"$f":"SUM(T1035:T1039)","v":0},0,0,42350.385914773768,42350.385914773768,88825.415775445057,88825.415775445057,88825.415775445057,70080.302843205194,70080.302843205194,70080.302843205194,62403.243409984032,62403.243409984032,62403.243409984032,26906.617698129048,26906.617698129048,26906.617698129048,0,0,0,{"$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":1144.7291644693919},null,null,null,null,null,{"$f":"T954*$U972","v":0},0,0,34.857487059852296,34.857487059852296,140.35870110823097,140.35870110823097,140.35870110823097,107.8987011429362,107.8987011429362,107.8987011429362,77.971436760791136,77.971436760791136,77.971436760791136,32.109224437937513,32.109224437937513,32.109224437937513,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,111.11472245710638,null,null,null,null,null,{"$f":"T955*$U973","v":0},0,0,5.4467837735611075,5.4467837735611075,7.7589146008778265,7.7589146008778265,7.7589146008778265,8.3393653870198126,8.3393653870198126,8.3393653870198126,12.616743903513157,12.616743903513157,12.616743903513157,4.6920277452506038,4.6920277452506038,4.6920277452506038,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,166046.6845426026,null,null,null,null,null,{"$f":"T956*$U974","v":0},0,0,12073.17283324104,12073.17283324104,16331.580479553706,16331.580479553706,16331.580479553706,15403.945284080946,15403.945284080946,15403.945284080946,12039.311505847876,12039.311505847876,12039.311505847876,3525.2756892242955,3525.2756892242955,3525.2756892242955,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,16754.372324117114,null,null,null,null,null,{"$f":"T957*$U975","v":0},0,0,476.91783071346208,476.91783071346208,1422.1614562515106,1422.1614562515106,1422.1614562515106,1467.9882380680501,1467.9882380680501,1467.9882380680501,1550.5272655884337,1550.5272655884337,1550.5272655884337,826.16859432206832,826.16859432206832,826.16859432206832,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,464488.28883651574,null,null,null,null,null,{"$f":"T958*$U976","v":0},0,0,27369.115725821459,27369.115725821459,52115.262254165056,52115.262254165056,52115.262254165056,38814.680975571318,38814.680975571318,38814.680975571318,31142.229819928401,31142.229819928401,31142.229819928401,14511.179411959514,14511.179411959514,14511.179411959514,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,648545.18959016202,null,null,null,null,null,{"$f":"SUM(T1043:T1047)","v":0},0,0,39959.510660609376,39959.510660609376,70017.121805679373,70017.121805679373,70017.121805679373,55802.852564250272,55802.852564250272,55802.852564250272,44822.656772029019,44822.656772029019,44822.656772029019,18899.424947689065,18899.424947689065,18899.424947689065,0,0,0,{"$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":1477892.7005999992},null,null,null,null,null,{"$f":"SUM(T1048,T1040)","v":0},{"$f":"SUM(U1048,U1040)","v":0},0,82309.896575383143,82309.896575383143,158842.53758112443,158842.53758112443,158842.53758112443,125883.15540745546,125883.15540745546,125883.15540745546,107225.90018201305,107225.90018201305,107225.90018201305,45806.042645818117,45806.042645818117,45806.042645818117,0,0,0,0,0]
[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,{"$f":"SUM(T1053:AO1053)","v":7472430.3294753768},null,null,null,null,null,{"$f":"T1040*$N942","v":0},0,0,381577.4497100903,381577.4497100903,800317.98740254296,800317.98740254296,800317.98740254296,631424.31069305819,631424.31069305819,631424.31069305819,562253.919525987,562253.919525987,562253.919525987,242428.92573016373,242428.92573016373,242428.92573016373,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,6283225.156755738,null,null,null,null,null,{"$f":"T1048*$N943","v":0},0,0,387135.09353612614,387135.09353612614,678338.76219340716,678338.76219340716,678338.76219340716,540628.30574998434,540628.30574998434,540628.30574998434,434250.1480900895,434250.1480900895,434250.1480900895,183101.10719436486,183101.10719436486,183101.10719436486,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,13755655.486231115,null,null,null,null,null,{"$f":"T1054+T1053","v":0},0,0,768712.54324621637,768712.54324621637,1478656.7495959501,1478656.7495959501,1478656.7495959501,1172052.6164430426,1172052.6164430426,1172052.6164430426,996504.06761607644,996504.06761607644,996504.06761607644,425530.03292452858,425530.03292452858,425530.03292452858,0,0,0,0,0]
[]
[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,{"$f":"SUM(T1058:AO1058)","v":2846446.3111571758},null,null,null,null,null,{"$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$979,W1019:W1030)/1000","v":368454.27257426485},{"$f":"MMULT($T$979:$AE$979,X1019:X1030)/1000","v":150266.23492614517},{"$f":"MMULT($T$979:$AE$979,Y1019:Y1030)/1000","v":245292.29283068274},{"$f":"MMULT($T$979:$AE$979,Z1019:Z1030)/1000","v":237462.99872724098},{"$f":"MMULT($T$979:$AE$979,AA1019:AA1030)/1000","v":250042.72133806406},{"$f":"MMULT($T$979:$AE$979,AB1019:AB1030)/1000","v":206825.31894525216},{"$f":"MMULT($T$979:$AE$979,AC1019:AC1030)/1000","v":213343.40163234872},{"$f":"MMULT($T$979:$AE$979,AD1019:AD1030)/1000","v":219690.90020611172},{"$f":"MMULT($T$979:$AE$979,AE1019:AE1030)/1000","v":196229.94472962912},{"$f":"MMULT($T$979:$AE$979,AF1019:AF1030)/1000","v":200777.54464127443},{"$f":"MMULT($T$979:$AE$979,AG1019:AG1030)/1000","v":214520.35092056179},{"$f":"MMULT($T$979:$AE$979,AH1019:AH1030)/1000","v":97491.157415823589},{"$f":"MMULT($T$979:$AE$979,AI1019:AI1030)/1000","v":115822.87216501751},{"$f":"MMULT($T$979:$AE$979,AJ1019:AJ1030)/1000","v":130226.30010475914},{"$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":16602101.797388291},null,null,null,null,null,{"$f":"SUM(T1055,T1058)","v":0},{"$f":"SUM(U1055,U1058)","v":0},0,1137166.8158204812,918978.77817236155,1723949.042426633,1716119.7483231912,1728699.4709340143,1378877.9353882947,1385396.0180753914,1391743.5166491545,1192734.0123457056,1197281.6122573509,1211024.4185366381,523021.19034035219,541352.90508954611,555756.33302928775,0,0,0,0,0]
[]
[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":59.454557562446233},765.92073552033366,8788.0229706831633,24544.389830119104,44374.782940593112,43440.223686059806,43892.627996983254,47105.667431854141,48945.557369714792,44792.577657934169,40786.317815310438,39203.937587515167,27086.837994539383,14969.738401563598,9979.8256010424011,4989.9128005212024,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$T973","v":2608.9063258004012},6061.4737541892855,16899.687614494931,25259.701738058284,36241.991736154239,43178.254568344601,47829.904412063879,53374.555083514737,55627.442964215967,52477.782006794157,52385.506139913101,49233.264587161058,33431.426145471065,17629.587703781071,11753.058469187365,5876.5292345936568,-5.103152149240486E-11,-5.103152149240486E-11,-5.103152149240486E-11,-5.103152149240486E-11,-5.103152149240486E-11,-5.103152149240486E-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":32.601516510880344},98.089550296568405,373.2366558603382,576.898588588444,907.56363369704957,994.20884809032952,1071.4908721632441,1243.8070105993718,1256.4582222737795,982.4166635489745,852.80999176750822,926.90144918912802,604.88637590267103,282.87130261621411,188.5808684108089,94.290434205403713,-1.4677622974088639E-12,-1.4677622974088639E-12,-1.4677622974088639E-12,-1.4677622974088639E-12,-1.4677622974088639E-12,-1.4677622974088639E-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":39.608117086343633},100.69848090357044,363.82396989817317,718.16843677669863,1160.8021696557978,1279.9459693318158,1387.2577984710499,1551.7857717228981,1605.6193150390702,1517.3838319665326,1501.8604462844294,1478.0292222895546,1067.2935227959297,656.55782330230466,437.70521553486941,218.85260776743408,-1.247133495663525E-12,-1.247133495663525E-12,-1.247133495663525E-12,-1.247133495663525E-12,-1.247133495663525E-12,-1.247133495663525E-12]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T996*$T976","v":5473.8438211685789},11988.028242831371,46305.176407220897,75944.915946168214,116997.03885270313,128198.95109810344,131309.79369845896,122486.11859696773,120489.38542037437,135653.89907870092,133274.41373127341,114684.20706820025,80932.65246566209,47181.097863123927,31454.065242082626,15727.032621041322,1.9081954630078702E-11,1.9081954630078702E-11,1.9081954630078702E-11,1.9081954630078702E-11,1.9081954630078702E-11,1.9081954630078702E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1064:T1068)","v":8214.4143381286503},19014.210763741128,72729.947618157501,127044.07453971075,199682.17933280335,217091.58416993002,225491.07477814038,225761.93389465887,227924.46329161798,235424.05923894476,228800.90812454891,205526.33991435517,143123.09650437115,80719.853094387116,53813.235396258067,26906.617698129019,-3.4664462655398545E-11,-3.4664462655398545E-11,-3.4664462655398545E-11,-3.4664462655398545E-11,{"$f":"SUM(AN1064:AN1068)","v":-3.4664462655398545E-11},{"$f":"SUM(AO1064:AO1068)","v":-3.4664462655398545E-11}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$U972","v":0.38257977823409284},4.9285672478933522,56.549405412844607,157.93889658055906,285.54404090497133,279.53031400152179,282.44145736952095,303.11680951824735,314.956182532882,288.23247753390149,262.45288947575636,252.27054683539484,174.2991100746037,96.327673313812554,64.218448875875055,32.109224437937542,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$U973","v":2.083042622055741},4.8396939581856424,13.493305318128044,20.168234796490136,28.936881615111307,34.475037958383176,38.189078892518083,42.61612311362429,44.414908080261128,41.900107930308764,41.826431630857336,39.309571042778089,26.692827139264928,14.076083235751771,9.3840554905011668,4.692027745250563,-4.0745362639427185E-14,-4.0745362639427185E-14,-4.0745362639427185E-14,-4.0745362639427185E-14,-4.0745362639427185E-14,-4.0745362639427185E-14]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T994*$U974","v":1218.8864602880644},3667.3148229877797,13954.354122132139,21568.747526056755,33931.459126877868,37170.899802512671,40060.274986476717,46502.730139102008,46975.726252979955,36730.020493420438,31884.361938098147,34654.45007936858,22615.138573520708,10575.827067672832,7050.5513784485365,3525.275689224241,-5.4875839614267623E-11,-5.4875839614267623E-11,-5.4875839614267623E-11,-5.4875839614267623E-11,-5.4875839614267623E-11,-5.4875839614267623E-11]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T995*$U975","v":149.52064200094722},380.13676541097834,1373.4354863656035,2711.0858488320368,4382.0281904506364,4831.7960342276047,5236.8981892282127,5857.9912882539402,6061.2129142724898,5728.1239656736607,5669.523184723721,5579.5603141430674,4029.0330485546338,2478.5057829662001,1652.3371886441319,826.16859432206354,-4.7079289461298068E-12,-4.7079289461298068E-12,-4.7079289461298068E-12,-4.7079289461298068E-12,-4.7079289461298068E-12,-4.7079289461298068E-12]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T996*$U976","v":5050.6622371820331},11061.236586654049,42725.334062613983,70073.632278640507,107952.02517658172,118287.92020947875,121158.26429687704,113016.74545121308,111174.37924892058,125166.52790744592,122971.00001501611,105817.99787573535,74675.768055806955,43533.538235878557,29022.358823919043,14511.179411959531,1.7606733186111343E-11,1.7606733186111343E-11,1.7606733186111343E-11,1.7606733186111343E-11,1.7606733186111343E-11,1.7606733186111343E-11]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1072:T1076)","v":6421.5349618713344},15118.456436258886,58123.166381842704,94531.572784906341,146579.99341643031,160604.62139817892,166776.06800884401,165723.1998112009,164570.68950678618,167954.80495200423,160829.16445894458,146343.58838712517,101520.93161509617,56698.274843067149,37798.849895378087,18899.424947689022,-4.2017780736925513E-11,-4.2017780736925513E-11,-4.2017780736925513E-11,-4.2017780736925513E-11,{"$f":"SUM(AN1072:AN1076)","v":-4.2017780736925513E-11},{"$f":"SUM(AO1072:AO1076)","v":-4.2017780736925513E-11}]
[]
[null,null,null,null,null,"Value of Milk in Closing Inventory"]
[null,null,null,null,null,"Fat",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1069*T942","v":74011.964857011946},{"$f":"U1069*U942","v":171318.25117436468},655297.6396846429,1144668.5293776833,1799138.6641835521,1955997.5960499537,2031677.100165799,2034117.5438283395,2053601.9578281397,2121173.4010068616,2061498.7355537165,1851794.6162424649,1289540.6967164781,727286.77719049098,484857.85146032722,242428.92573016346,-3.1232719537045331E-10,-3.1232719537045331E-10,-3.1232719537045331E-10,-3.1232719537045331E-10,-3.1232719537045331E-10,-3.1232719537045331E-10]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1077*T943","v":62213.012547227525},146470.38839598434,563107.93305163446,915839.27498584986,1420093.9531958005,1555967.1302133496,1615757.2407871562,1605556.8599156863,1594391.1279754108,1627177.0612304194,1558142.5447115579,1417803.617763273,983553.46967318351,549303.32158309408,366202.21438872925,183101.10719436442,-4.070759928450544E-10,-4.070759928450544E-10,-4.070759928450544E-10,-4.070759928450544E-10,-4.070759928450544E-10,-4.070759928450544E-10]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1081+T1080","v":136224.97740423947},317788.63957034901,1218405.5727362772,2060507.8043635332,3219232.6173793525,3511964.7262633033,3647434.3409529552,3639674.4037440261,3647993.0858035507,3748350.4622372808,3619641.2802652745,3269598.234005738,2273094.1663896618,1276590.0987735852,851060.06584905647,425530.03292452788,-7.1940318821550771E-10,-7.1940318821550771E-10,-7.1940318821550771E-10,-7.1940318821550771E-10,-7.1940318821550771E-10,-7.1940318821550771E-10]
[]
[null,null,null,null,null,"Non-milk costs / MT"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"(MMULT($T$979:$AE$979,T1000:T1011))/1000","v":114472.69773670763},{"$f":"(MMULT($T$979:$AE$979,U1000:U1011))/1000","v":268080.03204261756},{"$f":"(MMULT($T$979:$AE$979,V1000:V1011))/1000","v":455293.23909628962},355489.17642042018,515351.30997448217,571451.29254607251,624267.89856358478,648591.72789340327,678837.11513691174,727201.53358500509,751915.00320035336,758838.2252474362,558060.68060616183,343540.32968560001,246049.17226977641,130226.30010475889,-2.5838160847789211E-10,-2.5838160847789211E-10,-2.5838160847789211E-10,-2.5838160847789211E-10,-2.5838160847789211E-10,-2.5838160847789211E-10]
[null,null,null,null,null,"Per MT",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T1085/T1012*1000),0,T1085/T1012*1000)","v":4124.3681595019871},4117.1314539282366,1813.4618024880867,848.44911879513256,788.57971875501437,801.04088315735964,842.94917455461712,878.83177160342086,921.11480049071247,964.05082806899509,1036.6013399858859,1153.9791780878829,1221.8393322664292,1342.5187491115646,1442.3006490003486,1526.731225513495,{"$f":"IF(ISERROR(AJ1085/AJ1012*1000),0,AJ1085/AJ1012*1000)","v":887.79244664033843},887.79244664033843,887.79244664033843,887.79244664033843,887.79244664033843,887.79244664033843]
[]
[null,null,null,null,null,"Total Value of Inventory"]
[null,null,null,null,null,"Closing Value",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1082,T1085)","v":250697.6751409471},{"$f":"SUM(U1082,U1085)","v":585868.67161296657},{"$f":"SUM(V1082,V1085)","v":1673698.8118325667},2415996.9807839533,3734583.9273538347,4083416.0188093758,4271702.2395165395,4288266.1316374298,4326830.2009404628,4475551.9958222862,4371556.2834656276,4028436.4592531743,2831154.8469958236,1620130.4284591852,1097109.2381188329,555756.33302928682,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10]
[null,null,null,null,null,"Movement",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1089-S1089","v":250697.6751409471},{"$f":"U1089-T1089","v":335170.99647201947},{"$f":"V1089-U1089","v":1087830.1402196002},742298.16895138659,1318586.9465698814,348832.09145554109,188286.22070716368,16563.892120890319,38564.069303032942,148721.79488182347,-103995.71235665865,-343119.82421245333,-1197281.6122573507,-1211024.4185366384,-523021.19034035224,-541352.90508954611,-555756.33302928775,0,0,0,0,0]
[null,null,null,null,null,"Cost of Sales",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1060","v":0},0,0,1137166.8158204812,918978.77817236155,1723949.042426633,1716119.7483231912,1728699.4709340143,1378877.9353882947,1385396.0180753914,1391743.5166491545,1192734.0123457056,1197281.6122573509,1211024.4185366381,523021.19034035219,541352.90508954611,555756.33302928775,0,0,0,0,0]
[]
[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":-9.3132257461547852E-10},null,null,null,null,null,{"$f":"T1090","v":250697.6751409471},{"$f":"U1090","v":335170.99647201947},1087830.1402196002,742298.16895138659,1318586.9465698814,348832.09145554109,188286.22070716368,16563.892120890319,38564.069303032942,148721.79488182347,-103995.71235665865,-343119.82421245333,-1197281.6122573507,-1211024.4185366384,-523021.19034035224,-541352.90508954611,-555756.33302928775,0,0,0,0,0]
[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,{"$f":"-N1094","v":9.3132257461547852E-10},null,null,null,null,null,{"$f":"-T1094","v":-250697.6751409471},-335170.99647201947,-1087830.1402196002,-742298.16895138659,-1318586.9465698814,-348832.09145554109,-188286.22070716368,-16563.892120890319,-38564.069303032942,-148721.79488182347,103995.71235665865,343119.82421245333,1197281.6122573507,1211024.4185366384,523021.19034035224,541352.90508954611,555756.33302928775,0,0,0,0,0]
[]
[null,null,null,"CURRENT LIABILITY MOVEMENTS"]
[]
[null,null,null,"TRADE CREDITORS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N257","v":30.9999}]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N258","v":30.9999}]
[null,null,null,null,null,"Days in month",null,null,null,"Days",null,null,null,null,null,null,null,{"$f":"R12","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Total Costs In Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1110:AO1110)","v":2755619.2988903546},null,null,null,null,null,{"$f":"-SUMIF($H$15:$H$1344,\"Trade CreditorsCredit\",T$15:T$1344)","v":90870.273779453448},130004.91034865577,174497.31824143091,255934.32108615406,297412.47966796585,288676.38659003179,277563.71593251213,261650.66185564123,224354.81737651926,248991.93126820071,231688.48100921875,190437.27796447068,29751.00044087254,29751.00044087254,8011.5742961180449,8011.5742961180449,8011.5742961180449,0,0,0,0,0]
[null,null,null,null,null,"less Lactose Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1111:AO1111)","v":-681297.96388536983},null,null,null,null,null,{"$f":"-T741","v":-7144.6061041905496},-9568.2756533329848,-42214.129407143133,-67364.793034521106,-80673.570728060688,-74376.947395269366,-71845.523082182466,-69858.587510198646,-62454.217991171419,-77675.593343377972,-71560.127604033085,-46561.592031888424,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net costs in Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1112:AO1112)","v":2074321.3350049837},null,null,null,null,null,{"$f":"SUM(T1110:T1111)","v":83725.667675262899},{"$f":"SUM(U1110:U1111)","v":120436.63469532279},132283.18883428778,188569.52805163295,216738.90893990517,214299.43919476244,205718.19285032968,191792.07434544258,161900.59938534786,171316.33792482276,160128.35340518568,143875.68593258224,29751.00044087254,29751.00044087254,8011.5742961180449,8011.5742961180449,8011.5742961180449,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"N1105","v":30.9999},null,null,null,null,null,{"$f":"$N1113","v":30.9999},{"$f":"$N1113","v":30.9999},30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1115-T$1107+1","v":"2021-07-01T23:59:51.360"},{"$f":"U1115-U$1107+1","v":"2021-07-31T23:59:51.360"},"2021-08-31T23:59:51.360","2021-10-01T23:59:51.360","2021-10-31T23:59:51.360","2021-12-01T23:59:51.360","2021-12-31T23:59:51.360","2022-01-31T23:59:51.360","2022-03-03T23:59:51.360","2022-03-31T23:59:51.360","2022-05-01T23:59:51.360","2022-05-31T23:59:51.360","2022-07-01T23:59:51.360","2022-07-31T23:59:51.360","2022-08-31T23:59:51.360","2022-10-01T23:59:51.360","2022-10-31T23:59:51.360","2022-12-01T23:59:51.360","2022-12-31T23:59:51.360","2023-01-31T23:59:51.360","2023-03-03T23:59:51.360","2023-03-31T23:59:51.360"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1113","v":"2021-07-30T23:59:51.360"},{"$f":"U$9+U1113","v":"2021-08-30T23:59:51.360"},"2021-09-30T23:59:51.360","2021-10-30T23:59:51.360","2021-11-30T23:59:51.360","2021-12-30T23:59:51.360","2022-01-30T23:59:51.360","2022-03-02T23:59:51.360","2022-03-30T23:59:51.360","2022-04-30T23:59:51.360","2022-05-30T23:59:51.360","2022-06-30T23:59:51.360","2022-07-30T23:59:51.360","2022-08-30T23:59:51.360","2022-09-30T23:59:51.360","2022-10-30T23:59:51.360","2022-11-30T23:59:51.360","2022-12-30T23:59:51.360","2023-01-30T23:59:51.360","2023-03-02T23:59:51.360","2023-03-30T23:59:51.360","2023-04-30T23:59:51.360"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1116)-T$1114+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1116),T$1107,T$1107-SUM(T$1116:T1116),EOMONTH(T$9,$K1117)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1116),U$1107,U$1107-SUM(U$1116:U1116),EOMONTH(U$9,$K1117)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1116),V$1107,V$1107-SUM(V$1116:V1116),EOMONTH(V$9,$K1117)-V$1114+1))","v":0},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1116),W$1107,W$1107-SUM(W$1116:W1116),EOMONTH(W$9,$K1117)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1116),X$1107,X$1107-SUM(X$1116:X1116),EOMONTH(X$9,$K1117)-X$1114+1))","v":0},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1116),Y$1107,Y$1107-SUM(Y$1116:Y1116),EOMONTH(Y$9,$K1117)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1116),Z$1107,Z$1107-SUM(Z$1116:Z1116),EOMONTH(Z$9,$K1117)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1116),AA$1107,AA$1107-SUM(AA$1116:AA1116),EOMONTH(AA$9,$K1117)-AA$1114+1))","v":0},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1116),AB$1107,AB$1107-SUM(AB$1116:AB1116),EOMONTH(AB$9,$K1117)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1116),AC$1107,AC$1107-SUM(AC$1116:AC1116),EOMONTH(AC$9,$K1117)-AC$1114+1))","v":0},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1116),AD$1107,AD$1107-SUM(AD$1116:AD1116),EOMONTH(AD$9,$K1117)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1116),AE$1107,AE$1107-SUM(AE$1116:AE1116),EOMONTH(AE$9,$K1117)-AE$1114+1))","v":0},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1116),AF$1107,AF$1107-SUM(AF$1116:AF1116),EOMONTH(AF$9,$K1117)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1116),AG$1107,AG$1107-SUM(AG$1116:AG1116),EOMONTH(AG$9,$K1117)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1116),AH$1107,AH$1107-SUM(AH$1116:AH1116),EOMONTH(AH$9,$K1117)-AH$1114+1))","v":0},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1116),AI$1107,AI$1107-SUM(AI$1116:AI1116),EOMONTH(AI$9,$K1117)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1116),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1116),EOMONTH(AJ$9,$K1117)-AJ$1114+1))","v":0},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1116),AK$1107,AK$1107-SUM(AK$1116:AK1116),EOMONTH(AK$9,$K1117)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1116),AL$1107,AL$1107-SUM(AL$1116:AL1116),EOMONTH(AL$9,$K1117)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1116),AM$1107,AM$1107-SUM(AM$1116:AM1116),EOMONTH(AM$9,$K1117)-AM$1114+1))","v":0},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1116),AN$1107,AN$1107-SUM(AN$1116:AN1116),EOMONTH(AN$9,$K1117)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1116),AO$1107,AO$1107-SUM(AO$1116:AO1116),EOMONTH(AO$9,$K1117)-AO$1114+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1117),T$1107,T$1107-SUM(T$1116:T1117),EOMONTH(T$9,$K1118)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1117),U$1107,U$1107-SUM(U$1116:U1117),EOMONTH(U$9,$K1118)-U$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1117),V$1107,V$1107-SUM(V$1116:V1117),EOMONTH(V$9,$K1118)-V$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1117),W$1107,W$1107-SUM(W$1116:W1117),EOMONTH(W$9,$K1118)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1117),X$1107,X$1107-SUM(X$1116:X1117),EOMONTH(X$9,$K1118)-X$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1117),Y$1107,Y$1107-SUM(Y$1116:Y1117),EOMONTH(Y$9,$K1118)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1117),Z$1107,Z$1107-SUM(Z$1116:Z1117),EOMONTH(Z$9,$K1118)-Z$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1117),AA$1107,AA$1107-SUM(AA$1116:AA1117),EOMONTH(AA$9,$K1118)-AA$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1117),AB$1107,AB$1107-SUM(AB$1116:AB1117),EOMONTH(AB$9,$K1118)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1117),AC$1107,AC$1107-SUM(AC$1116:AC1117),EOMONTH(AC$9,$K1118)-AC$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1117),AD$1107,AD$1107-SUM(AD$1116:AD1117),EOMONTH(AD$9,$K1118)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1117),AE$1107,AE$1107-SUM(AE$1116:AE1117),EOMONTH(AE$9,$K1118)-AE$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1117),AF$1107,AF$1107-SUM(AF$1116:AF1117),EOMONTH(AF$9,$K1118)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1117),AG$1107,AG$1107-SUM(AG$1116:AG1117),EOMONTH(AG$9,$K1118)-AG$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1117),AH$1107,AH$1107-SUM(AH$1116:AH1117),EOMONTH(AH$9,$K1118)-AH$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1117),AI$1107,AI$1107-SUM(AI$1116:AI1117),EOMONTH(AI$9,$K1118)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1117),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1117),EOMONTH(AJ$9,$K1118)-AJ$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1117),AK$1107,AK$1107-SUM(AK$1116:AK1117),EOMONTH(AK$9,$K1118)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1117),AL$1107,AL$1107-SUM(AL$1116:AL1117),EOMONTH(AL$9,$K1118)-AL$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1117),AM$1107,AM$1107-SUM(AM$1116:AM1117),EOMONTH(AM$9,$K1118)-AM$1114+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1117),AN$1107,AN$1107-SUM(AN$1116:AN1117),EOMONTH(AN$9,$K1118)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1117),AO$1107,AO$1107-SUM(AO$1116:AO1117),EOMONTH(AO$9,$K1118)-AO$1114+1))","v":9.9999997473787516E-5}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1118),T$1107,T$1107-SUM(T$1116:T1118),EOMONTH(T$9,$K1119)-T$1114+1))","v":30},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1118),U$1107,U$1107-SUM(U$1116:U1118),EOMONTH(U$9,$K1119)-U$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1118),V$1107,V$1107-SUM(V$1116:V1118),EOMONTH(V$9,$K1119)-V$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1118),W$1107,W$1107-SUM(W$1116:W1118),EOMONTH(W$9,$K1119)-W$1114+1))","v":30},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1118),X$1107,X$1107-SUM(X$1116:X1118),EOMONTH(X$9,$K1119)-X$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1118),Y$1107,Y$1107-SUM(Y$1116:Y1118),EOMONTH(Y$9,$K1119)-Y$1114+1))","v":30},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1118),Z$1107,Z$1107-SUM(Z$1116:Z1118),EOMONTH(Z$9,$K1119)-Z$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1118),AA$1107,AA$1107-SUM(AA$1116:AA1118),EOMONTH(AA$9,$K1119)-AA$1114+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1118),AB$1107,AB$1107-SUM(AB$1116:AB1118),EOMONTH(AB$9,$K1119)-AB$1114+1))","v":28},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1118),AC$1107,AC$1107-SUM(AC$1116:AC1118),EOMONTH(AC$9,$K1119)-AC$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1118),AD$1107,AD$1107-SUM(AD$1116:AD1118),EOMONTH(AD$9,$K1119)-AD$1114+1))","v":30},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1118),AE$1107,AE$1107-SUM(AE$1116:AE1118),EOMONTH(AE$9,$K1119)-AE$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1118),AF$1107,AF$1107-SUM(AF$1116:AF1118),EOMONTH(AF$9,$K1119)-AF$1114+1))","v":30},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1118),AG$1107,AG$1107-SUM(AG$1116:AG1118),EOMONTH(AG$9,$K1119)-AG$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1118),AH$1107,AH$1107-SUM(AH$1116:AH1118),EOMONTH(AH$9,$K1119)-AH$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1118),AI$1107,AI$1107-SUM(AI$1116:AI1118),EOMONTH(AI$9,$K1119)-AI$1114+1))","v":30},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1118),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1118),EOMONTH(AJ$9,$K1119)-AJ$1114+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1118),AK$1107,AK$1107-SUM(AK$1116:AK1118),EOMONTH(AK$9,$K1119)-AK$1114+1))","v":30},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1118),AL$1107,AL$1107-SUM(AL$1116:AL1118),EOMONTH(AL$9,$K1119)-AL$1114+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1118),AM$1107,AM$1107-SUM(AM$1116:AM1118),EOMONTH(AM$9,$K1119)-AM$1114+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1118),AN$1107,AN$1107-SUM(AN$1116:AN1118),EOMONTH(AN$9,$K1119)-AN$1114+1))","v":28},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1118),AO$1107,AO$1107-SUM(AO$1116:AO1118),EOMONTH(AO$9,$K1119)-AO$1114+1))","v":30.000099999997474}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1119),T$1107,T$1107-SUM(T$1116:T1119),EOMONTH(T$9,$K1120)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1119),U$1107,U$1107-SUM(U$1116:U1119),EOMONTH(U$9,$K1120)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1119),V$1107,V$1107-SUM(V$1116:V1119),EOMONTH(V$9,$K1120)-V$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1119),W$1107,W$1107-SUM(W$1116:W1119),EOMONTH(W$9,$K1120)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1119),X$1107,X$1107-SUM(X$1116:X1119),EOMONTH(X$9,$K1120)-X$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1119),Y$1107,Y$1107-SUM(Y$1116:Y1119),EOMONTH(Y$9,$K1120)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1119),Z$1107,Z$1107-SUM(Z$1116:Z1119),EOMONTH(Z$9,$K1120)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1119),AA$1107,AA$1107-SUM(AA$1116:AA1119),EOMONTH(AA$9,$K1120)-AA$1114+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1119),AB$1107,AB$1107-SUM(AB$1116:AB1119),EOMONTH(AB$9,$K1120)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1119),AC$1107,AC$1107-SUM(AC$1116:AC1119),EOMONTH(AC$9,$K1120)-AC$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1119),AD$1107,AD$1107-SUM(AD$1116:AD1119),EOMONTH(AD$9,$K1120)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1119),AE$1107,AE$1107-SUM(AE$1116:AE1119),EOMONTH(AE$9,$K1120)-AE$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1119),AF$1107,AF$1107-SUM(AF$1116:AF1119),EOMONTH(AF$9,$K1120)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1119),AG$1107,AG$1107-SUM(AG$1116:AG1119),EOMONTH(AG$9,$K1120)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1119),AH$1107,AH$1107-SUM(AH$1116:AH1119),EOMONTH(AH$9,$K1120)-AH$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1119),AI$1107,AI$1107-SUM(AI$1116:AI1119),EOMONTH(AI$9,$K1120)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1119),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1119),EOMONTH(AJ$9,$K1120)-AJ$1114+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1119),AK$1107,AK$1107-SUM(AK$1116:AK1119),EOMONTH(AK$9,$K1120)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1119),AL$1107,AL$1107-SUM(AL$1116:AL1119),EOMONTH(AL$9,$K1120)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1119),AM$1107,AM$1107-SUM(AM$1116:AM1119),EOMONTH(AM$9,$K1120)-AM$1114+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1119),AN$1107,AN$1107-SUM(AN$1116:AN1119),EOMONTH(AN$9,$K1120)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1119),AO$1107,AO$1107-SUM(AO$1116:AO1119),EOMONTH(AO$9,$K1120)-AO$1114+1))","v":0.99980000000505242}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1115-EOMONTH(T$9,$K1120),T$1107,T$1107-SUM(T$1116:T1120),EOMONTH(T$9,$K1121)-T$1114+1))","v":0},{"$f":"MAX(0,MIN(U$1115-EOMONTH(U$9,$K1120),U$1107,U$1107-SUM(U$1116:U1120),EOMONTH(U$9,$K1121)-U$1114+1))","v":0},{"$f":"MAX(0,MIN(V$1115-EOMONTH(V$9,$K1120),V$1107,V$1107-SUM(V$1116:V1120),EOMONTH(V$9,$K1121)-V$1114+1))","v":0},{"$f":"MAX(0,MIN(W$1115-EOMONTH(W$9,$K1120),W$1107,W$1107-SUM(W$1116:W1120),EOMONTH(W$9,$K1121)-W$1114+1))","v":0},{"$f":"MAX(0,MIN(X$1115-EOMONTH(X$9,$K1120),X$1107,X$1107-SUM(X$1116:X1120),EOMONTH(X$9,$K1121)-X$1114+1))","v":0},{"$f":"MAX(0,MIN(Y$1115-EOMONTH(Y$9,$K1120),Y$1107,Y$1107-SUM(Y$1116:Y1120),EOMONTH(Y$9,$K1121)-Y$1114+1))","v":0},{"$f":"MAX(0,MIN(Z$1115-EOMONTH(Z$9,$K1120),Z$1107,Z$1107-SUM(Z$1116:Z1120),EOMONTH(Z$9,$K1121)-Z$1114+1))","v":0},{"$f":"MAX(0,MIN(AA$1115-EOMONTH(AA$9,$K1120),AA$1107,AA$1107-SUM(AA$1116:AA1120),EOMONTH(AA$9,$K1121)-AA$1114+1))","v":0},{"$f":"MAX(0,MIN(AB$1115-EOMONTH(AB$9,$K1120),AB$1107,AB$1107-SUM(AB$1116:AB1120),EOMONTH(AB$9,$K1121)-AB$1114+1))","v":0},{"$f":"MAX(0,MIN(AC$1115-EOMONTH(AC$9,$K1120),AC$1107,AC$1107-SUM(AC$1116:AC1120),EOMONTH(AC$9,$K1121)-AC$1114+1))","v":0},{"$f":"MAX(0,MIN(AD$1115-EOMONTH(AD$9,$K1120),AD$1107,AD$1107-SUM(AD$1116:AD1120),EOMONTH(AD$9,$K1121)-AD$1114+1))","v":0},{"$f":"MAX(0,MIN(AE$1115-EOMONTH(AE$9,$K1120),AE$1107,AE$1107-SUM(AE$1116:AE1120),EOMONTH(AE$9,$K1121)-AE$1114+1))","v":0},{"$f":"MAX(0,MIN(AF$1115-EOMONTH(AF$9,$K1120),AF$1107,AF$1107-SUM(AF$1116:AF1120),EOMONTH(AF$9,$K1121)-AF$1114+1))","v":0},{"$f":"MAX(0,MIN(AG$1115-EOMONTH(AG$9,$K1120),AG$1107,AG$1107-SUM(AG$1116:AG1120),EOMONTH(AG$9,$K1121)-AG$1114+1))","v":0},{"$f":"MAX(0,MIN(AH$1115-EOMONTH(AH$9,$K1120),AH$1107,AH$1107-SUM(AH$1116:AH1120),EOMONTH(AH$9,$K1121)-AH$1114+1))","v":0},{"$f":"MAX(0,MIN(AI$1115-EOMONTH(AI$9,$K1120),AI$1107,AI$1107-SUM(AI$1116:AI1120),EOMONTH(AI$9,$K1121)-AI$1114+1))","v":0},{"$f":"MAX(0,MIN(AJ$1115-EOMONTH(AJ$9,$K1120),AJ$1107,AJ$1107-SUM(AJ$1116:AJ1120),EOMONTH(AJ$9,$K1121)-AJ$1114+1))","v":0},{"$f":"MAX(0,MIN(AK$1115-EOMONTH(AK$9,$K1120),AK$1107,AK$1107-SUM(AK$1116:AK1120),EOMONTH(AK$9,$K1121)-AK$1114+1))","v":0},{"$f":"MAX(0,MIN(AL$1115-EOMONTH(AL$9,$K1120),AL$1107,AL$1107-SUM(AL$1116:AL1120),EOMONTH(AL$9,$K1121)-AL$1114+1))","v":0},{"$f":"MAX(0,MIN(AM$1115-EOMONTH(AM$9,$K1120),AM$1107,AM$1107-SUM(AM$1116:AM1120),EOMONTH(AM$9,$K1121)-AM$1114+1))","v":0},{"$f":"MAX(0,MIN(AN$1115-EOMONTH(AN$9,$K1120),AN$1107,AN$1107-SUM(AN$1116:AN1120),EOMONTH(AN$9,$K1121)-AN$1114+1))","v":0},{"$f":"MAX(0,MIN(AO$1115-EOMONTH(AO$9,$K1120),AO$1107,AO$1107-SUM(AO$1116:AO1120),EOMONTH(AO$9,$K1121)-AO$1114+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1116/T$1107","v":0},{"$f":"U1116/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1118/U$1107","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,1,{"$f":"U1119/U$1107","v":0.99999677419362987},0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1122*T1112","v":0},{"$f":"T1123*T1112+U1122*U1112","v":0},{"$f":"T1124*T1112+U1123*U1112+V1122*V1112","v":0},{"$f":"+T1125*T1112+U1124*U1112+V1123*V1112+W1122*W1112","v":83726.056180526299},{"$f":"+U1125*U1112+V1124*V1112+T1126*T1112+W1123*W1112+X1122*X1112","v":120436.6729100126},{"$f":"+V1125*V1112+W1124*W1112+U1126*U1112+T1112*T1127+X1123*X1112+Y1122*Y1112","v":128016.41591442525},192836.57340929541,209748.03038991941,221290.28219405204,205718.14792736789,173232.16970578523,180460.43797424424,165790.55707671106,165654.04573506743,139234.99888857087,34391.319340746464,29750.930313693199,7753.1622593855072,8269.9863328505817,7753.1622593855072,258.38619294513865,0,{"$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":681297.96388536983},null,null,null,null,null,{"$f":"-T1111","v":7144.6061041905496},{"$f":"-U1111","v":9568.2756533329848},42214.129407143133,67364.793034521106,80673.570728060688,74376.947395269366,71845.523082182466,69858.587510198646,62454.217991171419,77675.593343377972,71560.127604033085,46561.592031888424,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N1106","v":30.9999},null,null,null,null,null,{"$f":"$N1131","v":30.9999},{"$f":"$N1131","v":30.9999},30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999,30.9999]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1133-T$1107+1","v":"2021-07-01T23:59:51.360"},"2021-07-31T23:59:51.360","2021-08-31T23:59:51.360","2021-10-01T23:59:51.360","2021-10-31T23:59:51.360","2021-12-01T23:59:51.360","2021-12-31T23:59:51.360","2022-01-31T23:59:51.360","2022-03-03T23:59:51.360","2022-03-31T23:59:51.360","2022-05-01T23:59:51.360","2022-05-31T23:59:51.360","2022-07-01T23:59:51.360","2022-07-31T23:59:51.360","2022-08-31T23:59:51.360","2022-10-01T23:59:51.360","2022-10-31T23:59:51.360","2022-12-01T23:59:51.360","2022-12-31T23:59:51.360","2023-01-31T23:59:51.360","2023-03-03T23:59:51.360","2023-03-31T23:59:51.360"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1131","v":"2021-07-30T23:59:51.360"},{"$f":"U$9+U1131","v":"2021-08-30T23:59:51.360"},"2021-09-30T23:59:51.360","2021-10-30T23:59:51.360","2021-11-30T23:59:51.360","2021-12-30T23:59:51.360","2022-01-30T23:59:51.360","2022-03-02T23:59:51.360","2022-03-30T23:59:51.360","2022-04-30T23:59:51.360","2022-05-30T23:59:51.360","2022-06-30T23:59:51.360","2022-07-30T23:59:51.360","2022-08-30T23:59:51.360","2022-09-30T23:59:51.360","2022-10-30T23:59:51.360","2022-11-30T23:59:51.360","2022-12-30T23:59:51.360","2023-01-30T23:59:51.360","2023-03-02T23:59:51.360","2023-03-30T23:59:51.360","2023-04-30T23:59:51.360"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1134)-T$1132+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1134),T$1107,T$1107-SUM(T$1134:T1134),EOMONTH(T$9,$K1135)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1134),U$1107,U$1107-SUM(U$1134:U1134),EOMONTH(U$9,$K1135)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1134),V$1107,V$1107-SUM(V$1134:V1134),EOMONTH(V$9,$K1135)-V$1132+1))","v":0},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1134),W$1107,W$1107-SUM(W$1134:W1134),EOMONTH(W$9,$K1135)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1134),X$1107,X$1107-SUM(X$1134:X1134),EOMONTH(X$9,$K1135)-X$1132+1))","v":0},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1134),Y$1107,Y$1107-SUM(Y$1134:Y1134),EOMONTH(Y$9,$K1135)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1134),Z$1107,Z$1107-SUM(Z$1134:Z1134),EOMONTH(Z$9,$K1135)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1134),AA$1107,AA$1107-SUM(AA$1134:AA1134),EOMONTH(AA$9,$K1135)-AA$1132+1))","v":0},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1134),AB$1107,AB$1107-SUM(AB$1134:AB1134),EOMONTH(AB$9,$K1135)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1134),AC$1107,AC$1107-SUM(AC$1134:AC1134),EOMONTH(AC$9,$K1135)-AC$1132+1))","v":0},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1134),AD$1107,AD$1107-SUM(AD$1134:AD1134),EOMONTH(AD$9,$K1135)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1134),AE$1107,AE$1107-SUM(AE$1134:AE1134),EOMONTH(AE$9,$K1135)-AE$1132+1))","v":0},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1134),AF$1107,AF$1107-SUM(AF$1134:AF1134),EOMONTH(AF$9,$K1135)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1134),AG$1107,AG$1107-SUM(AG$1134:AG1134),EOMONTH(AG$9,$K1135)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1134),AH$1107,AH$1107-SUM(AH$1134:AH1134),EOMONTH(AH$9,$K1135)-AH$1132+1))","v":0},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1134),AI$1107,AI$1107-SUM(AI$1134:AI1134),EOMONTH(AI$9,$K1135)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1134),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1134),EOMONTH(AJ$9,$K1135)-AJ$1132+1))","v":0},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1134),AK$1107,AK$1107-SUM(AK$1134:AK1134),EOMONTH(AK$9,$K1135)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1134),AL$1107,AL$1107-SUM(AL$1134:AL1134),EOMONTH(AL$9,$K1135)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1134),AM$1107,AM$1107-SUM(AM$1134:AM1134),EOMONTH(AM$9,$K1135)-AM$1132+1))","v":0},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1134),AN$1107,AN$1107-SUM(AN$1134:AN1134),EOMONTH(AN$9,$K1135)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1134),AO$1107,AO$1107-SUM(AO$1134:AO1134),EOMONTH(AO$9,$K1135)-AO$1132+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1135),T$1107,T$1107-SUM(T$1134:T1135),EOMONTH(T$9,$K1136)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1135),U$1107,U$1107-SUM(U$1134:U1135),EOMONTH(U$9,$K1136)-U$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1135),V$1107,V$1107-SUM(V$1134:V1135),EOMONTH(V$9,$K1136)-V$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1135),W$1107,W$1107-SUM(W$1134:W1135),EOMONTH(W$9,$K1136)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1135),X$1107,X$1107-SUM(X$1134:X1135),EOMONTH(X$9,$K1136)-X$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1135),Y$1107,Y$1107-SUM(Y$1134:Y1135),EOMONTH(Y$9,$K1136)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1135),Z$1107,Z$1107-SUM(Z$1134:Z1135),EOMONTH(Z$9,$K1136)-Z$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1135),AA$1107,AA$1107-SUM(AA$1134:AA1135),EOMONTH(AA$9,$K1136)-AA$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1135),AB$1107,AB$1107-SUM(AB$1134:AB1135),EOMONTH(AB$9,$K1136)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1135),AC$1107,AC$1107-SUM(AC$1134:AC1135),EOMONTH(AC$9,$K1136)-AC$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1135),AD$1107,AD$1107-SUM(AD$1134:AD1135),EOMONTH(AD$9,$K1136)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1135),AE$1107,AE$1107-SUM(AE$1134:AE1135),EOMONTH(AE$9,$K1136)-AE$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1135),AF$1107,AF$1107-SUM(AF$1134:AF1135),EOMONTH(AF$9,$K1136)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1135),AG$1107,AG$1107-SUM(AG$1134:AG1135),EOMONTH(AG$9,$K1136)-AG$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1135),AH$1107,AH$1107-SUM(AH$1134:AH1135),EOMONTH(AH$9,$K1136)-AH$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1135),AI$1107,AI$1107-SUM(AI$1134:AI1135),EOMONTH(AI$9,$K1136)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1135),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1135),EOMONTH(AJ$9,$K1136)-AJ$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1135),AK$1107,AK$1107-SUM(AK$1134:AK1135),EOMONTH(AK$9,$K1136)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1135),AL$1107,AL$1107-SUM(AL$1134:AL1135),EOMONTH(AL$9,$K1136)-AL$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1135),AM$1107,AM$1107-SUM(AM$1134:AM1135),EOMONTH(AM$9,$K1136)-AM$1132+1))","v":9.9999997473787516E-5},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1135),AN$1107,AN$1107-SUM(AN$1134:AN1135),EOMONTH(AN$9,$K1136)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1135),AO$1107,AO$1107-SUM(AO$1134:AO1135),EOMONTH(AO$9,$K1136)-AO$1132+1))","v":9.9999997473787516E-5}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1136),T$1107,T$1107-SUM(T$1134:T1136),EOMONTH(T$9,$K1137)-T$1132+1))","v":30},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1136),U$1107,U$1107-SUM(U$1134:U1136),EOMONTH(U$9,$K1137)-U$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1136),V$1107,V$1107-SUM(V$1134:V1136),EOMONTH(V$9,$K1137)-V$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1136),W$1107,W$1107-SUM(W$1134:W1136),EOMONTH(W$9,$K1137)-W$1132+1))","v":30},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1136),X$1107,X$1107-SUM(X$1134:X1136),EOMONTH(X$9,$K1137)-X$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1136),Y$1107,Y$1107-SUM(Y$1134:Y1136),EOMONTH(Y$9,$K1137)-Y$1132+1))","v":30},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1136),Z$1107,Z$1107-SUM(Z$1134:Z1136),EOMONTH(Z$9,$K1137)-Z$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1136),AA$1107,AA$1107-SUM(AA$1134:AA1136),EOMONTH(AA$9,$K1137)-AA$1132+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1136),AB$1107,AB$1107-SUM(AB$1134:AB1136),EOMONTH(AB$9,$K1137)-AB$1132+1))","v":28},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1136),AC$1107,AC$1107-SUM(AC$1134:AC1136),EOMONTH(AC$9,$K1137)-AC$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1136),AD$1107,AD$1107-SUM(AD$1134:AD1136),EOMONTH(AD$9,$K1137)-AD$1132+1))","v":30},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1136),AE$1107,AE$1107-SUM(AE$1134:AE1136),EOMONTH(AE$9,$K1137)-AE$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1136),AF$1107,AF$1107-SUM(AF$1134:AF1136),EOMONTH(AF$9,$K1137)-AF$1132+1))","v":30},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1136),AG$1107,AG$1107-SUM(AG$1134:AG1136),EOMONTH(AG$9,$K1137)-AG$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1136),AH$1107,AH$1107-SUM(AH$1134:AH1136),EOMONTH(AH$9,$K1137)-AH$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1136),AI$1107,AI$1107-SUM(AI$1134:AI1136),EOMONTH(AI$9,$K1137)-AI$1132+1))","v":30},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1136),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1136),EOMONTH(AJ$9,$K1137)-AJ$1132+1))","v":30.000099999997474},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1136),AK$1107,AK$1107-SUM(AK$1134:AK1136),EOMONTH(AK$9,$K1137)-AK$1132+1))","v":30},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1136),AL$1107,AL$1107-SUM(AL$1134:AL1136),EOMONTH(AL$9,$K1137)-AL$1132+1))","v":30.999900000002526},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1136),AM$1107,AM$1107-SUM(AM$1134:AM1136),EOMONTH(AM$9,$K1137)-AM$1132+1))","v":28.000099999997474},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1136),AN$1107,AN$1107-SUM(AN$1134:AN1136),EOMONTH(AN$9,$K1137)-AN$1132+1))","v":28},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1136),AO$1107,AO$1107-SUM(AO$1134:AO1136),EOMONTH(AO$9,$K1137)-AO$1132+1))","v":30.000099999997474}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1137),T$1107,T$1107-SUM(T$1134:T1137),EOMONTH(T$9,$K1138)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1137),U$1107,U$1107-SUM(U$1134:U1137),EOMONTH(U$9,$K1138)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1137),V$1107,V$1107-SUM(V$1134:V1137),EOMONTH(V$9,$K1138)-V$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1137),W$1107,W$1107-SUM(W$1134:W1137),EOMONTH(W$9,$K1138)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1137),X$1107,X$1107-SUM(X$1134:X1137),EOMONTH(X$9,$K1138)-X$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1137),Y$1107,Y$1107-SUM(Y$1134:Y1137),EOMONTH(Y$9,$K1138)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1137),Z$1107,Z$1107-SUM(Z$1134:Z1137),EOMONTH(Z$9,$K1138)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1137),AA$1107,AA$1107-SUM(AA$1134:AA1137),EOMONTH(AA$9,$K1138)-AA$1132+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1137),AB$1107,AB$1107-SUM(AB$1134:AB1137),EOMONTH(AB$9,$K1138)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1137),AC$1107,AC$1107-SUM(AC$1134:AC1137),EOMONTH(AC$9,$K1138)-AC$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1137),AD$1107,AD$1107-SUM(AD$1134:AD1137),EOMONTH(AD$9,$K1138)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1137),AE$1107,AE$1107-SUM(AE$1134:AE1137),EOMONTH(AE$9,$K1138)-AE$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1137),AF$1107,AF$1107-SUM(AF$1134:AF1137),EOMONTH(AF$9,$K1138)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1137),AG$1107,AG$1107-SUM(AG$1134:AG1137),EOMONTH(AG$9,$K1138)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1137),AH$1107,AH$1107-SUM(AH$1134:AH1137),EOMONTH(AH$9,$K1138)-AH$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1137),AI$1107,AI$1107-SUM(AI$1134:AI1137),EOMONTH(AI$9,$K1138)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1137),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1137),EOMONTH(AJ$9,$K1138)-AJ$1132+1))","v":0.99980000000505242},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1137),AK$1107,AK$1107-SUM(AK$1134:AK1137),EOMONTH(AK$9,$K1138)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1137),AL$1107,AL$1107-SUM(AL$1134:AL1137),EOMONTH(AL$9,$K1138)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1137),AM$1107,AM$1107-SUM(AM$1134:AM1137),EOMONTH(AM$9,$K1138)-AM$1132+1))","v":2.9998000000050524},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1137),AN$1107,AN$1107-SUM(AN$1134:AN1137),EOMONTH(AN$9,$K1138)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1137),AO$1107,AO$1107-SUM(AO$1134:AO1137),EOMONTH(AO$9,$K1138)-AO$1132+1))","v":0.99980000000505242}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1133-EOMONTH(T$9,$K1138),T$1107,T$1107-SUM(T$1134:T1138),EOMONTH(T$9,$K1139)-T$1132+1))","v":0},{"$f":"MAX(0,MIN(U$1133-EOMONTH(U$9,$K1138),U$1107,U$1107-SUM(U$1134:U1138),EOMONTH(U$9,$K1139)-U$1132+1))","v":0},{"$f":"MAX(0,MIN(V$1133-EOMONTH(V$9,$K1138),V$1107,V$1107-SUM(V$1134:V1138),EOMONTH(V$9,$K1139)-V$1132+1))","v":0},{"$f":"MAX(0,MIN(W$1133-EOMONTH(W$9,$K1138),W$1107,W$1107-SUM(W$1134:W1138),EOMONTH(W$9,$K1139)-W$1132+1))","v":0},{"$f":"MAX(0,MIN(X$1133-EOMONTH(X$9,$K1138),X$1107,X$1107-SUM(X$1134:X1138),EOMONTH(X$9,$K1139)-X$1132+1))","v":0},{"$f":"MAX(0,MIN(Y$1133-EOMONTH(Y$9,$K1138),Y$1107,Y$1107-SUM(Y$1134:Y1138),EOMONTH(Y$9,$K1139)-Y$1132+1))","v":0},{"$f":"MAX(0,MIN(Z$1133-EOMONTH(Z$9,$K1138),Z$1107,Z$1107-SUM(Z$1134:Z1138),EOMONTH(Z$9,$K1139)-Z$1132+1))","v":0},{"$f":"MAX(0,MIN(AA$1133-EOMONTH(AA$9,$K1138),AA$1107,AA$1107-SUM(AA$1134:AA1138),EOMONTH(AA$9,$K1139)-AA$1132+1))","v":0},{"$f":"MAX(0,MIN(AB$1133-EOMONTH(AB$9,$K1138),AB$1107,AB$1107-SUM(AB$1134:AB1138),EOMONTH(AB$9,$K1139)-AB$1132+1))","v":0},{"$f":"MAX(0,MIN(AC$1133-EOMONTH(AC$9,$K1138),AC$1107,AC$1107-SUM(AC$1134:AC1138),EOMONTH(AC$9,$K1139)-AC$1132+1))","v":0},{"$f":"MAX(0,MIN(AD$1133-EOMONTH(AD$9,$K1138),AD$1107,AD$1107-SUM(AD$1134:AD1138),EOMONTH(AD$9,$K1139)-AD$1132+1))","v":0},{"$f":"MAX(0,MIN(AE$1133-EOMONTH(AE$9,$K1138),AE$1107,AE$1107-SUM(AE$1134:AE1138),EOMONTH(AE$9,$K1139)-AE$1132+1))","v":0},{"$f":"MAX(0,MIN(AF$1133-EOMONTH(AF$9,$K1138),AF$1107,AF$1107-SUM(AF$1134:AF1138),EOMONTH(AF$9,$K1139)-AF$1132+1))","v":0},{"$f":"MAX(0,MIN(AG$1133-EOMONTH(AG$9,$K1138),AG$1107,AG$1107-SUM(AG$1134:AG1138),EOMONTH(AG$9,$K1139)-AG$1132+1))","v":0},{"$f":"MAX(0,MIN(AH$1133-EOMONTH(AH$9,$K1138),AH$1107,AH$1107-SUM(AH$1134:AH1138),EOMONTH(AH$9,$K1139)-AH$1132+1))","v":0},{"$f":"MAX(0,MIN(AI$1133-EOMONTH(AI$9,$K1138),AI$1107,AI$1107-SUM(AI$1134:AI1138),EOMONTH(AI$9,$K1139)-AI$1132+1))","v":0},{"$f":"MAX(0,MIN(AJ$1133-EOMONTH(AJ$9,$K1138),AJ$1107,AJ$1107-SUM(AJ$1134:AJ1138),EOMONTH(AJ$9,$K1139)-AJ$1132+1))","v":0},{"$f":"MAX(0,MIN(AK$1133-EOMONTH(AK$9,$K1138),AK$1107,AK$1107-SUM(AK$1134:AK1138),EOMONTH(AK$9,$K1139)-AK$1132+1))","v":0},{"$f":"MAX(0,MIN(AL$1133-EOMONTH(AL$9,$K1138),AL$1107,AL$1107-SUM(AL$1134:AL1138),EOMONTH(AL$9,$K1139)-AL$1132+1))","v":0},{"$f":"MAX(0,MIN(AM$1133-EOMONTH(AM$9,$K1138),AM$1107,AM$1107-SUM(AM$1134:AM1138),EOMONTH(AM$9,$K1139)-AM$1132+1))","v":0},{"$f":"MAX(0,MIN(AN$1133-EOMONTH(AN$9,$K1138),AN$1107,AN$1107-SUM(AN$1134:AN1138),EOMONTH(AN$9,$K1139)-AN$1132+1))","v":0},{"$f":"MAX(0,MIN(AO$1133-EOMONTH(AO$9,$K1138),AO$1107,AO$1107-SUM(AO$1134:AO1138),EOMONTH(AO$9,$K1139)-AO$1132+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1134/T$1107","v":0},{"$f":"U1134/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1135/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1136/U$1107","v":3.2258063701221779E-6},3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6,0,3.2258063701221779E-6,3.2258063701221779E-6,0,3.2258063701221779E-6]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,1,{"$f":"U1137/U$1107","v":0.99999677419362987},0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.96774516129024113,1,0.96774516129024113,1,0.99999677419362987,0.90322903225798301,1,0.96774516129024113]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1138/U$1107","v":0},3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,3.2251612903388786E-2,0,3.2251612903388786E-2,0,0,9.6767741935646856E-2,0,3.2251612903388786E-2]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1139/U$1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1140*T1130","v":0},{"$f":"T1141*T1130+U1140*U1130","v":0},{"$f":"T1142*T1130+U1141*U1130+V1140*V1130","v":0},{"$f":"+T1143*T1130+U1142*U1130+V1141*V1130+W1140*W1130","v":7144.6369695951034},{"$f":"+U1143*U1130+V1142*V1130+T1144*T1130+W1141*W1130+X1140*X1130","v":9568.3809625359827},{"$f":"+V1143*V1130+W1142*W1130+U1144*U1130+T1130*T1145+X1141*X1130+Y1140*Y1130","v":40852.519471842839},68726.527032532205,78071.457716086763,76979.031929670949,71845.516672713042,63098.304391746344,69214.52632577093,75170.179608402497,74065.440971264921,45059.755390830265,1501.6864423779771,0,0,0,0,0,0,{"$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},0,90870.273779453448,130004.49097798782,174496.75534687017,261562.14104675618,297411.52027289436,298268.41875692003,277562.82056570915,261649.81782126951,249674.16110025719,248991.12806844275,239718.87239254796,190436.66365068627,35892.909812157654,29750.904469905749,8011.5484523305931,8269.9604890631308,8011.5484523305931,258.3861929450859,-5.2750692702829838E-11,-5.2750692702829838E-11,-5.2750692702829838E-11]
[null,null,null,null,null,"Additions",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"R1110","v":0},{"$f":"S1110","v":0},{"$f":"T1110","v":90870.273779453448},{"$f":"U1110","v":130004.91034865577},174497.31824143091,255934.32108615406,297412.47966796585,288676.38659003179,277563.71593251213,261650.66185564123,224354.81737651926,248991.93126820071,231688.48100921875,190437.27796447068,29751.00044087254,29751.00044087254,8011.5742961180449,8011.5742961180449,8011.5742961180449,0,0,0,0,0]
[null,null,null,null,null,"Payments",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"-R1128-R1146","v":0},0,{"$f":"-T1128-T1146","v":0},-90870.693150121399,-130005.05387254858,-168868.93538626807,-261563.10044182761,-287819.48810600617,-298269.31412372296,-277563.66460008093,-236330.47409753158,-249674.96430001518,-240960.73668511357,-239719.48670633236,-184294.75427940115,-35893.005783124441,-29750.930313693199,-7753.1622593855072,-8269.9863328505817,-7753.1622593855072,-258.38619294513865,0,0,0]
[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},{"$f":"SUM(T1148:T1150)","v":90870.273779453448},{"$f":"SUM(U1148:U1150)","v":130004.49097798782},174496.75534687017,261562.14104675618,297411.52027289436,298268.41875692003,277562.82056570915,261649.81782126951,249674.16110025719,248991.12806844275,239718.87239254796,190436.66365068627,35892.909812157654,29750.904469905749,8011.5484523305931,8269.9604890631308,8011.5484523305931,258.3861929450859,-5.2750692702829838E-11,-5.2750692702829838E-11,-5.2750692702829838E-11,-5.2750692702829838E-11]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Trade Creditors",{"$f":"F1154","v":"Trade Creditors"},{"$f":"G1154&J1154","v":"Trade CreditorsDebit"},{"$f":"E1154&F1154","v":"1Trade Creditors"},"Debit",null,null,null,{"$f":"SUM(R1154:AO1154)","v":2755619.2988903536},null,null,null,{"$f":"-R1150","v":0},{"$f":"-S1150","v":0},0,90870.693150121399,130005.05387254858,168868.93538626807,261563.10044182761,287819.48810600617,298269.31412372296,277563.66460008093,236330.47409753158,249674.96430001518,240960.73668511357,239719.48670633236,184294.75427940115,35893.005783124441,29750.930313693199,7753.1622593855072,8269.9863328505817,7753.1622593855072,258.38619294513865,0,0,0]
[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,{"$f":"SUM(R1155:AO1155)","v":-2755619.2988903536},null,null,null,{"$f":"-R1154","v":0},{"$f":"-S1154","v":0},{"$f":"-T1154","v":0},-90870.693150121399,-130005.05387254858,{"$f":"-W1154","v":-168868.93538626807},-261563.10044182761,-287819.48810600617,-298269.31412372296,-277563.66460008093,-236330.47409753158,-249674.96430001518,-240960.73668511357,-239719.48670633236,-184294.75427940115,-35893.005783124441,-29750.930313693199,-7753.1622593855072,-8269.9863328505817,-7753.1622593855072,-258.38619294513865,0,{"$f":"-AN1154","v":0},{"$f":"-AO1154","v":0}]
[]
[null,null,null,"OWING TO SUPPLIERS"]
[]
[null,null,null,"COMMENT",null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,"DATA INPUT",null,"Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!U268","v":4.8000000000000007},{"$f":"'Data Input'!V268","v":4.8000000000000007},{"$f":"'Data Input'!W268","v":4.8000000000000007},{"$f":"'Data Input'!X268","v":5.4499999999999993},{"$f":"'Data Input'!Y268","v":5.6500000000000012},{"$f":"'Data Input'!Z268","v":5.6500000000000012},{"$f":"'Data Input'!AA268","v":6.4500000000000011},{"$f":"'Data Input'!AB268","v":6.9500000000000011},{"$f":"'Data Input'!AC268","v":7.2},{"$f":"'Data Input'!AD268","v":7.45},{"$f":"'Data Input'!AE268","v":7.6000000000000005},{"$f":"'Data Input'!AF268","v":7.9000000000000012},{"$f":"'Data Input'!AG268","v":8.3500000000000014},{"$f":"'Data Input'!AH268","v":8.85},{"$f":"'Data Input'!AI268","v":9.3000000000000025},{"$f":"'Data Input'!AJ268","v":9.3076144706896944}]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"U1164","v":4.8000000000000007},{"$f":"V1164","v":4.8000000000000007},4.8000000000000007,5.4499999999999993,5.6500000000000012,5.6500000000000012,6.4500000000000011,6.9500000000000011,7.2,7.45,7.6000000000000005,7.9000000000000012,8.3500000000000014,8.85,9.3000000000000025,9.3076144706896944]
[null,null,null,null,null,"retro payment - % of remaining liability",null,null,null,"%"]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",{"$f":"\"Row \"&ROW(K528)","v":"Row 528"},null,null,{"$f":"N528","v":9.3076144706896944}]
[null,null,null,null,null,"Milk Supply paid for",null,null,null,"kgMS 000s",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,null,null,null,null,null,null,{"$f":"T526","v":14635.94929999998},19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173423.35619999983,158060.52849999981,126930.79299999992,136780.85160000034,112134.36379999995,69465.755899999989]
[null,null,null,null,null,"Milk Supply lagged one month (milk paid for)",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14635.94929999998},{"$f":"U1168","v":19496.717900000018},96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173423.35619999983,158060.52849999981,126930.79299999992,136780.85160000034,112134.36379999995,69465.755899999989]
[]
[null,null,null,"CALCULATIONS",null,"Cumulative Milk Supply",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":14635.94929999998},{"$f":"T1171+U1168","v":34132.667199999996},{"$f":"U1171+V1168","v":130853.11400000016},{"$f":"V1171+W1168","v":303885.54390000028},510881.96590000007,701158.5362999998,874581.89249999961,1032642.4209999994,1159573.2139999992,1296354.0655999996,1408488.4293999996,1477954.1852999995,1477954.1852999995,1477954.1852999995,1477954.1852999995]
[null,null,null,null,null,"Cumulative Milk Supply - Lagged by 2 months",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1171","v":14635.94929999998},{"$f":"U1171","v":34132.667199999996},130853.11400000016,303885.54390000028,510881.96590000007,701158.5362999998,874581.89249999961,1032642.4209999994,1159573.2139999992,1296354.0655999996,1408488.4293999996,1477954.1852999995,1477954.1852999995,1477954.1852999995,1477954.1852999995]
[]
[null,null,null,null,null,"Current advance rate",null,null,null,"NZD",null,null,null,{"$f":"N1167","v":9.3076144706896944},null,null,null,null,null,null,{"$f":"IF(U$1165>1,U$1165,U$1165*$N$1174)","v":4.8000000000000007},{"$f":"IF(V$1165>1,V$1165,V$1165*$N$1174)","v":4.8000000000000007},4.8000000000000007,5.4499999999999993,5.6500000000000012,5.6500000000000012,6.4500000000000011,6.9500000000000011,7.2,7.45,7.6000000000000005,7.9000000000000012,8.3500000000000014,8.85,9.3000000000000025,9.3076144706896944]
[null,null,null,null,null,"Movement over prior month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1174-U1174","v":0},{"$f":"W1174-V1174","v":0},{"$f":"X1174-W1174","v":0.64999999999999858},{"$f":"Y1174-X1174","v":0.20000000000000195},0,0.79999999999999982,0.5,0.24999999999999911,0.25,0.15000000000000036,{"$f":"AF1174-AE1174","v":0.30000000000000071},{"$f":"AG1174-AF1174","v":0.45000000000000018},0.49999999999999822,0.45000000000000284,{"$f":"AJ1174-AI1174","v":7.614470689691899E-3}]
[null,null,null,null,null,"Accrued retro liability",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1175*V1172","v":0},{"$f":"W1175*W1172","v":0},85054.524099999922,60777.10878000065,0,560926.82903999975,437290.9462499998,258160.60524999892,289893.30349999981,194453.1098400004,422546.52882000088,665079.38338500005,738977.0926499971,665079.38338500401,11253.838824674316,0,0,0,0,0]
[]
[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,{"$f":"T1182","v":136225.77349695942},{"$f":"U1182","v":247441.15051395172},1054093.5348411954,2200354.5386370108,{"$f":"X1182","v":3098916.1643701526},3639630.2313783267,4178725.3483409244,3970384.3341222568,3615995.6005000137,3717036.7193152299,3451829.4985614344,3051715.6986733596,2080389.6982429828,1415310.3148575309,676333.2222069893,{"$f":"AI1182","v":11253.838821331505},{"$f":"AJ1182","v":-4.0191225707530975E-6},-4.8368237912654877E-6,-5.8119185268878937E-6,-6.9937668740749359E-6,-8.4093771874904633E-6]
[null,null,null,null,null,"Current month cost of milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1179:AO1179)","v":13756227.762114566},null,null,null,null,null,{"$f":"T530","v":136225.77349696052},181467.93365699495,900236.63024725427,1610519.1484358413,1926642.892788189,1771020.9600882435,1614157.7397226917,1471166.462311459,1181422.8857029174,1273103.4336654227,1043703.4271664622,646560.47483223793,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - advance rate",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"-U1174*U1169","v":-70252.556639999922},{"$f":"-V1174*V1169","v":-93584.245920000103},-464258.14464000089,-943026.74295500061,-1169529.7842999992,-1075062.6227599983,-1118580.6474899992,{"$f":"-AB1174*AB1169","v":-1098520.6730749989},-913901.70959999948,-1019017.3444200025,-852221.16487999971,{"$f":"-AF1174*AF1169","v":-548779.47161000001},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - retro payment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$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":-85054.524099999922},{"$f":"-MAX(0,SUM($V1176:Y1176)+SUM($V1181:X1181))","v":-60777.10878000065},{"$f":"-MAX(0,SUM($V1176:Z1176)+SUM($V1181:Y1181))","v":0},{"$f":"-MAX(0,SUM($V1176:AA1176)+SUM($V1181:Z1181))","v":-560926.82903999975},{"$f":"-MAX(0,SUM($V1176:AB1176)+SUM($V1181:AA1181))","v":-437290.9462499998},{"$f":"-MAX(0,SUM($V1176:AC1176)+SUM($V1181:AB1181))","v":-258160.60524999886},{"$f":"-MAX(0,SUM($V1176:AD1176)+SUM($V1181:AC1181))","v":-289893.30349999969},{"$f":"-MAX(0,SUM($V1176:AE1176)+SUM($V1181:AD1181))","v":-194453.10984000051},{"$f":"-MAX(0,SUM($V1176:AF1176)+SUM($V1181:AE1181))","v":-422546.52882000105},{"$f":"-MAX(0,SUM($V1176:AG1176)+SUM($V1181:AF1181))","v":-665079.38338500028},{"$f":"-MAX(0,SUM($V1176:AH1176)+SUM($V1181:AG1181))","v":-738977.09264999721},{"$f":"-MAX(0,SUM($V1176:AI1176)+SUM($V1181:AH1181))","v":-665079.38338500354},{"$f":"-MAX(0,SUM($V1176:AJ1176)+SUM($V1181:AI1181))","v":-11253.838824674487},{"$f":"-MAX(0,SUM($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":136225.77349696052},{"$f":"SUM(U1178:U1181)","v":247441.15051395446},{"$f":"SUM(V1178:V1181)","v":1054093.5348412059},2200354.538637036,3098916.1643701992,3639630.2313783956,4178725.3483410203,3970384.3341223844,3615995.6005001757,3717036.7193154376,3451829.4985616896,3051715.698673672,2080389.6982433586,1415310.3148579826,676333.22220753366,11253.838821985759,-3.3429823815822601E-6,-4.0191225707530975E-6,-4.8368237912654877E-6,-5.8119185268878937E-6,-6.9937668740749359E-6,-8.4093771874904633E-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":13756227.762114562},null,null,null,null,null,{"$f":"-T1180-T1181","v":0},{"$f":"-U1180-U1181","v":70252.556639999922},93584.245920000103,464258.14464000089,1028081.2670550005,1230306.8930799998,1075062.6227599983,1679507.4765299989,{"$f":"-AB1180-AB1181","v":1535811.6193249987},1172062.3148499983,1308910.6479200022,1046674.2747200002,971326.00043000106,665079.38338500028,738977.09264999721,665079.38338500354,11253.838824674487,0,0,0,{"$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":-13756227.762114562},null,null,null,null,null,{"$f":"-T1185","v":0},-70252.556639999922,-93584.245920000103,-464258.14464000089,-1028081.2670550005,-1230306.8930799998,-1075062.6227599983,-1679507.4765299989,{"$f":"-AB1185","v":-1535811.6193249987},-1172062.3148499983,-1308910.6479200022,-1046674.2747200002,-971326.00043000106,-665079.38338500028,-738977.09264999721,-665079.38338500354,-11253.838824674487,0,0,0,{"$f":"-AN1185","v":0},{"$f":"-AO1185","v":0}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N236","v":326123.85240683646},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1191","v":326123.85240683646}]
[null,null,null,null,null,"Net Depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N237","v":283229.0874870501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1192","v":283229.0874870501}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1193","v":0}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Depreciation Expense",{"$f":"F1196","v":"Depreciation Expense"},{"$f":"G1196&J1196","v":"Depreciation ExpenseDebit"},{"$f":"E1196&F1196","v":"1Depreciation Expense"},"Debit",null,null,null,{"$f":"SUM(N1192:N1193)","v":283229.0874870501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1192:AE1193)","v":283229.0874870501}]
[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,{"$f":"-N1196","v":-283229.0874870501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE1196","v":-283229.0874870501}]
[]
[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,{"$f":"SUM(T1214:AE1214)","v":326123.85240683646},null,null,null,null,null,{"$f":"T1191","v":0},0,0,0,0,0,0,0,0,0,0,326123.85240683646]
[]
[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":12064659.319585517},null,null,null,null,null,{"$f":"T922","v":0},0,0,0,642133.97583834268,621419.97661775094,1230087.1975982317,1190406.9654176435,1190406.9654176438,1135486.3177587525,1025600.5450724219,1059787.2299081692,933562.96578123816,964681.73130727932,933562.96578123793,375007.41200663941,387507.65907352744,375007.41200663941,0,0,0,0]
[null,null,null,null,null,"Opening Inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1089)","v":"Row 1089"},null,null,{"$f":"SUM(R1222:AO1222)","v":44610756.242772005},null,null,null,null,null,{"$f":"S1089","v":0},250697.6751409471,585868.67161296657,1673698.8118325667,2415996.9807839533,3734583.9273538347,4083416.0188093758,4271702.2395165395,4288266.1316374298,4326830.2009404628,4475551.9958222862,4371556.2834656276,4028436.4592531743,2831154.8469958236,1620130.4284591852,1097109.2381188329,555756.33302928682,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10,-9.7778479669339988E-10]
[null,null,null,null,null,"Opening Payables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1148)","v":"Row 1148"},null,null,-2810842.3216485283,null,null,null,{"$f":"-R1148","v":0},0,0,-90870.273779453448,-130004.49097798782,-174496.75534687017,-261562.14104675618,-297411.52027289436,-298268.41875692003,-277562.82056570915,-261649.81782126951,-249674.16110025719,-248991.12806844275,-239718.87239254796,-190436.66365068627,-35892.909812157654,-29750.904469905749,-8011.5484523305931,-8269.9604890631308,-8011.5484523305931,-258.3861929450859,5.2750692702829838E-11,5.2750692702829838E-11,5.2750692702829838E-11]
[null,null,null,null,null,"Opening Provision for Income Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1334)","v":"Row 1334"},null,null,-178292.85302157415,null,null,null,null,null,{"$f":"-T1334","v":0},-9905.1585011917105,-19810.317002387157,-29715.47550358704,0,-9905.1585011917105,-19810.317002387157,-29715.47550358704,0,-9905.1585011917105,-19810.317002387157,-29715.47550358704,0,0]
[null,null,null,null,null,"Opening Owing to Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1178)","v":"Row 1178"},null,null,-36545635.666839473,null,null,null,null,null,{"$f":"-T1178","v":0},-136225.77349695942,-247441.15051395172,-1054093.5348411954,-2200354.5386370108,-3098916.1643701526,-3639630.2313783267,-4178725.3483409244,-3970384.3341222568,-3615995.6005000137,-3717036.7193152299,-3451829.4985614344,-3051715.6986733596,-2080389.6982429828,-1415310.3148575309,-676333.2222069893,-11253.838821331505,4.0191225707530975E-6,4.8368237912654877E-6,5.8119185268878937E-6,6.9937668740749359E-6,8.4093771874904633E-6]
[null,null,null,null,null,"Total Opening Net Working Capital",null,null,null,"NZD 000s",null,null,null,null,null,null,null,{"$f":"SUM(R1221:R1225)","v":0},0,0,13696.469363342534,188612.71311863989,415393.04614091432,596214.27693852922,949771.06082734698,1355794.249269974,976105.56052396307,1246638.9451115471,1586741.5985977529,1515314.3765086485,1710079.666916227,1719847.0627103667,1679553.9702479625,1108632.1749129863,787771.87946615252,923740.19279241958,366995.86355832696,-258.38618810923987,5.8109934927839032E-6,6.9928418399709454E-6,8.4084521533864719E-6]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$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,{"$f":"SUM(R1228:AO1228)","v":69833.108324273155},null,null,null,{"$f":"(R1227*R1226)","v":0},{"$f":"(S1227*S1226)","v":0},0,55.801111585204843,768.43154041509456,1692.3626888448368,2429.050765825968,3869.4848679376214,5523.6735966844653,3976.7748794820855,5078.9613759012482,6464.5816853513143,6173.5783410381609,6967.0762429168544,7006.8698224260661,6842.7107761082434,4516.7047111307993,3209.4801502224159,3763.4318893675118,1495.1865762235459,-1.0526973143420915,2.3674706795576716E-8,2.8489703255516942E-8,3.4257074901781038E-8]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1229:AO1229)","v":2559.3194446291609},null,null,null,{"$f":"'Data Input'!R272","v":0},{"$f":"'Data Input'!S272","v":0},{"$f":"'Data Input'!T272","v":0},{"$f":"'Data Input'!U272","v":0},{"$f":"'Data Input'!V272","v":0},{"$f":"'Data Input'!W272","v":92.725595047092028},{"$f":"'Data Input'!X272","v":199.55898064599111},{"$f":"'Data Input'!Y272","v":266.47387810670079},{"$f":"'Data Input'!Z272","v":265.55701248651934},{"$f":"'Data Input'!AA272","v":236.69797553161365},{"$f":"'Data Input'!AB272","v":197.60759548762576},{"$f":"'Data Input'!AC272","v":266.29548168481347},{"$f":"'Data Input'!AD272","v":211.8078383971685},{"$f":"'Data Input'!AE272","v":242.00019566331989},{"$f":"'Data Input'!AF272","v":281.94278185683834},{"$f":"'Data Input'!AG272","v":203.9765320006623},{"$f":"'Data Input'!AH272","v":61.692511987083748},{"$f":"'Data Input'!AI272","v":28.85989263666627},{"$f":"'Data Input'!AJ272","v":4.1231730970657816}]
[null,null,null,null,null,"Total Capital Charge on Net Working Capital",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1230:AO1230)","v":72392.427768902315},null,null,null,{"$f":"SUM(R1228:R1229)","v":0},{"$f":"SUM(S1228:S1229)","v":0},0,55.801111585204843,768.43154041509456,1785.0882838919288,2628.6097464719592,4135.9587460443217,5789.2306091709843,4213.4728550136988,5276.5689713888742,6730.8771670361275,6385.3861794353297,7209.076438580174,7288.8126042829044,7046.6873081089061,4578.3972231178832,3238.3400428590821,3767.5550624645775,1495.1865762235459,-1.0526973143420915,2.3674706795576716E-8,2.8489703255516942E-8,3.4257074901781038E-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":1477954.1852999995},null,null,null,null,null,{"$f":"T526","v":14635.94929999998},19496.717900000018,96720.446800000165,173032.42990000013,206996.42199999982,190276.57039999968,173423.35619999983,158060.52849999981,126930.79299999992,136780.85160000034,112134.36379999995,69465.755899999989]
[]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K908)","v":"Row 908"},null,null,{"$f":"SUM(T1243:AO1243)","v":17315994.292718101},null,null,null,null,null,{"$f":"T908","v":0},0,0,910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0,0,0]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K495)","v":"Row 495"},null,null,-130638.42174015472,null,null,null,null,null,{"$f":"-T514","v":0},0,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,-10886.535145012891,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Rows \"&ROW(K961)&\"-\"&ROW(K968)","v":"Rows 961-968"},null,null,-2624980.8771501994,null,null,null,null,null,{"$f":"-SUM(T961:T968)","v":-90870.273779453448},-130004.91034865577,-163610.78309641799,-245047.78594114116,-286525.94452295295,-277789.8514450189,-266677.1807874993,-250764.12671062836,-213468.28223150637,-238105.39612318782,-220801.94586420586,-179550.74281945778,-18864.465295859649,-18864.465295859649,-8011.5742961180449,-8011.5742961180449,-8011.5742961180449,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1095)","v":"Row 1095"},null,null,-9.3132257461547852E-10,null,null,null,null,null,{"$f":"-T1095","v":250697.6751409471},335170.99647201947,1087830.1402196002,742298.16895138659,1318586.9465698814,348832.09145554109,188286.22070716368,16563.892120890319,38564.069303032942,148721.79488182347,-103995.71235665865,-343119.82421245333,-1197281.6122573507,-1211024.4185366384,-523021.19034035224,-541352.90508954611,-555756.33302928775,0,0,0,0,0]
[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":-326123.85240683646},null,null,null,null,null,{"$f":"-T1214","v":0},0,0,0,0,0,0,0,0,0,0,-326123.85240683646]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1228)","v":"Row 1228"},null,null,{"$f":"SUM(R1248:AO1248)","v":-72392.427768902315},null,null,null,{"$f":"-R1230","v":0},{"$f":"-S1230","v":0},0,-55.801111585204843,-768.43154041509456,-1785.0882838919288,-2628.6097464719592,-4135.9587460443217,-5789.2306091709843,-4213.4728550136988,-5276.5689713888742,-6730.8771670361275,-6385.3861794353297,-7209.076438580174,-7288.8126042829044,-7046.6873081089061,-4578.3972231178832,-3238.3400428590821,-3767.5550624645775,-1495.1865762235459,1.0526973143420915,-2.3674706795576716E-8,-2.8489703255516942E-8,-3.4257074901781038E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1196)","v":"Row 1196"},null,null,{"$f":"SUM(T1249:AE1249)","v":-283229.0874870501},null,null,null,null,null,{"$f":"-T1196","v":0},0,0,0,0,0,0,0,0,0,0,-283229.0874870501]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1322)","v":"Row 1322"},null,null,-118861.9020143005,null,null,null,null,null,{"$f":"(T1322)","v":-9905.1585011886691},-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691,-9905.1585011886691]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1243:N1250)","v":13759767.724150656},null,null,null,{"$f":"SUM(R1243:R1250)","v":0},0,149922.24286030498,195205.12651058982,902659.2319365656,1385301.7676105537,1919268.8651846568,1790535.6766269607,1639449.2046729762,1485215.687917731,1301941.4620378371,1386007.7655292992,1150939.1995373997,208017.8906987891,133720.74240686241,120220.06142374873,13924.297057556798,-3067.3605113782678,-18000.003470725402,-1495.1865762235459,1.0526973143420915,-2.3674706795576716E-8,-2.8489703255516942E-8,-3.4257074901781038E-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":16641446.581446297},null,null,null,null,null,{"$f":"T1243*T$1255","v":0},0,{"$f":"V1243*V$1255","v":0},895938.04663379129,892302.69500187063,1702380.6680165343,1695473.1007323049,1688593.5615423098,1448912.4283358101,1443033.331917647,1437178.0904778927,1302897.3025803501,1297610.6760630854,1292345.500522715,517022.08746821265,514924.22244676563,512834.86970700813,0,0,0,0,0]
[null,null,null,null,null,"Commission",null,null,null,"NZD 000s",null,null,null,-126213.15246502293,null,null,null,null,null,{"$f":"T1244*T$1255","v":0},0,-10754.552752455289,-10710.915158264364,-10667.454627654846,-10624.170442174847,-10581.061886287667,-10538.128247359962,-10495.368815649961,-10452.782884295739,-10410.369749303527,-10368.12870953608,-10326.059066701075,-10284.160125339582,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",null,null,null,-2550760.3649325282,null,null,null,null,null,{"$f":"T1245*T$1255","v":-90501.559224559402},{"$f":"U1245*U$1255","v":-128952.03681994184},-161627.25552647482,-241094.71103287218,-280759.89946578461,-271095.13628955605,-259194.29056047136,-242738.80457956271,-205798.10955639582,-228618.56193015279,-211144.30506983516,-171000.70744710253,-17893.25807633248,-17820.654523896494,-7537.5679572119361,-7506.9835768779203,-7476.5232955007205,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",null,null,null,174731.7879300316,null,null,null,null,null,{"$f":"T1246*T$1255","v":249680.44609719061},332456.54000393959,1074641.8831028971,730323.52386383386,1292051.716895045,340425.26349825185,183002.95981227537,16033.790101283019,37178.415811483297,142796.27184913895,-99447.051201684095,-326780.78496424103,-1135641.4582750017,-1144015.8755774908,-492076.54070717451,-507257.02809390699,-518640.28428580688,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",null,null,null,-310594.14514936786,null,null,null,null,null,{"$f":"T1247*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-310594.14514936786,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1263:AO1263)","v":-69226.590781402701},null,null,null,{"$f":"R1248*R$1255","v":0},{"$f":"S1248*S$1255","v":0},{"$f":"T1248*T$1255","v":0},-55.349193937607453,-759.11549707625795,-1756.2915017582061,-2575.7116319186539,-4036.2824419767762,-5626.7863497129692,-4078.6271041659056,-5086.9754883683336,-6462.6988027611715,-6106.0962220349929,-6865.7870843620658,-6913.5595922288676,-6656.7791923207278,-4307.5154681000768,-3034.3805873295837,-3515.9398328549241,-1389.6692274364045,0.97443705696215366,-2.1825746699033109E-8,-2.6158127503566781E-8,-3.1325876321580484E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",null,null,null,-269741.98808290466,null,null,null,null,null,{"$f":"T1249*T$1255","v":0},0,0,0,0,0,0,0,0,0,0,-269741.98808290466,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-115773.16728459505,null,null,null,null,null,{"$f":"T1250*T$1255","v":-9864.9674028677291},-9824.9393836518902,-9785.0737818325724,-9745.3699383861422,-9705.8271969630132,-9666.4449038768034,-9627.2224080935157,-9588.1590612207929,-9549.2542174971841,-9510.5072337814745,-9471.9174695420588,-9433.4842868463456,0,0,0,0,0,0,0,0,{"$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":13373868.960680509},null,null,null,{"$f":"SUM(R1258:R1265)","v":0},{"$f":"SUM(S1258:S1265)","v":0},{"$f":"SUM(T1258:T1265)","v":149313.91946976347},193624.21460640826,891715.88554505806,1362954.2828663443,1880645.5189745948,1747383.8974372016,1593446.6993400147,1437683.6326512834,1255161.1360693821,1330785.0529157945,1100598.350765493,198112.27685598948,126836.34105282136,113568.03110366738,13100.463335726128,-2874.1698113488578,-16797.877707154399,-1389.6692274364045,0.97443705696215366,-2.1825746699033109E-8,-2.6158127503566781E-8,-3.1325876321580484E-8]
[null,null,null,null,null,"Check"]
[null,null,null,null,null,"PV of Residual Return",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(-N1266,N1265,N1263,N1261,N1259,N1260,N1258)","v":580336.13323227316}]
[null,null,null,null,null,"Required Return",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1262-N1264","v":580336.13323227246}]
[null,null,null,null,null,"Difference",null,null,null,"NZD 000s",null,null,null,{"$f":"N1268-N1269","v":0}]
[]
[null,null,null,null,null,"Calculated Milk Price"]
[null,null,null,null,null,"Available for milk (PV)",null,null,null,"NZD 000s",null,null,null,{"$f":"N1266","v":13373868.960680509}]
[null,null,null,null,null,"\"Discounted\" milk supply",null,null,null,"kgMS 000s",null,null,null,{"$f":"SUM(T1274:AO1274)","v":1436873.9705319374},null,null,null,null,null,{"$f":"T1241*T1255","v":14576.562579710144},19338.819416637652,95547.861050001258,170241.0961430863,202830.82820739644,185690.91893375633,168557.14330013632,153002.04316536195,122370.01661710448,131331.09161539256,107229.72674144927,66157.862761904704,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IFERROR(N1266/N1274,1000)","v":9.3076144706897583}]
[]
[null,null,null,null,null,"Liability for Milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1277:AO1277)","v":13756227.762114676},null,null,null,null,null,{"$f":"$N$1275*T1241","v":136225.77349696145},181467.9336569962,900236.63024726044,1610519.1484358525,1926642.892788202,1771020.9600882556,1614157.7397227029,1471166.4623114693,1181422.8857029255,1273103.4336654316,1043703.4271664693,646560.47483224235,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PV of liability for milk",null,null,null,"NZD 000s",null,null,null,13373868.960680418,null,null,null,null,null,{"$f":"T1277*T1255","v":135673.02479982498},179998.27544835268,889322.65415244608,1584538.4899674763,1887871.1517251513,1728339.4841435093,1568864.9061184761,1424084.0310110219,1138972.9374439078,1222379.1687709102,998052.95630682167,615771.8807926114,0,0,0,0,0,0,0,0,0,0]
[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":17315994.292718101},null,null,null,null,null,{"$f":"T929","v":0},0,0,268494.19069205929,931342.16575099365,1135753.8680282037,1784101.3211892727,1744421.0890086845,1557834.5852427925,1612799.7102702321,1468727.2527481541,1494266.4318362994,1336923.4021833274,1399160.9332354097,1108091.0126917434,537035.21185025689,562035.70598403295,375007.41200663958,0,0,0,0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1155)","v":"Row 1155"},null,null,{"$f":"SUM(R1282:AO1282)","v":-2758178.618334983},null,null,null,{"$f":"R1155-R1229","v":0},{"$f":"S1155-S1229","v":0},0,-90870.693150121399,-130005.05387254858,-168961.66098131516,-261762.6594224736,-288085.96198411286,-298534.87113620946,-277800.36257561255,-236528.08169301919,-249941.25978170001,-241172.54452351073,-239961.48690199567,-184576.69706125799,-36096.982315125104,-29812.622825680282,-7782.0221520221739,-8274.1095059476484,-7753.1622593855072,-258.38619294513865,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1186)","v":"Row 1186"},null,null,-13756227.762114562,null,null,null,null,null,{"$f":"T1186","v":0},-70252.556639999922,-93584.245920000103,-464258.14464000089,-1028081.2670550005,-1230306.8930799998,-1075062.6227599983,-1679507.4765299989,-1535811.6193249987,-1172062.3148499983,-1308910.6479200022,-1046674.2747200002,-971326.00043000106,-665079.38338500028,-738977.09264999721,-665079.38338500354,-11253.838824674487,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1341)","v":"Row 1341"},null,null,-118861.90201437692,null,null,null,null,null,{"$f":"T1341","v":0},0,0,-39620.634004775711,0,0,0,-39620.634004775711,0,0,0,-39620.634004775711,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1281:N1284)","v":682726.01025417971},null,null,null,{"$f":"SUM(R1281:R1284)","v":0},0,0,-161123.24979012134,-223589.2997925487,-404346.24893403245,-358501.76072648051,-382638.98703590897,410503.82729306491,-252507.38410170266,-214505.11577522545,190796.13563853363,-81355.939695358742,168010.03620952769,181020.70469206839,697984.56753528421,339301.29721606593,-135826.19368676888,542507.75765341078,367254.24974725407,-258.38619294513865,0,0,0]
[]
[null,null,null,null,null,"Present Value of Cash Flows "]
[null,null,null,null,null,"Cash From Sales (Net of NZD and & Comm./MT)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1288:AO1288)","v":16594397.905748414},null,null,null,null,null,{"$f":"T1281*T$1255","v":0},0,0,{"$f":"W1281*W$1255","v":264162.881824426},912599.84592267254,1108382.2826603025,1734039.91623167,1688593.5615423098,1501859.7109281488,1548540.9253496556,1404486.6946478733,1423110.8874631412,1268094.0110613722,1321742.3989214962,1042530.5941413871,503211.27490741451,524500.29087652627,348542.62927001895,0,0,{"$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":-2668357.5380009762},null,null,null,{"$f":"(R1282*R$1255)","v":0},{"$f":"(S1282*S$1255)","v":0},0,-90134.756737434684,-128428.94376716402,-166235.99627098345,-256494.95045103249,-281143.111315744,-290158.06265542586,-268909.78708923602,-228029.34262914929,-239982.84922841491,-230623.91554582553,-228534.74943047191,-175074.05715437885,-34099.65992167456,-28048.753244437474,-7291.8892505855456,-7721.5251565121425,-7206.0110614439272,-239.1770910619951,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",null,null,null,-13230636.181368917,null,null,null,null,null,{"$f":"T1283*T$1255","v":0},{"$f":"U1283*U$1255","v":-69683.600767392025},-92449.681752641598,-456768.80040664098,-1007392.170581941,-1200656.5867058546,-1044896.6536675618,-1625757.4098937125,-1480628.0567201874,-1125363.8316323645,-1251660.2970679644,-996832.64259047573,-921318.81446756015,-628279.13414919283,-695255.37039220938,-623190.87658096291,{"$f":"AJ1283*AJ$1255","v":-10502.253992359345},0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-115068.05314592241,null,null,null,null,null,{"$f":"T1284*T$1255","v":0},{"$f":"U1284*U$1255","v":0},0,-38981.479753565261,0,0,0,-38352.636244903537,0,0,0,-37733.937147405413,0,0,0,0,0,0,0,0,{"$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":580336.13323259761},null,null,null,{"$f":"SUM(R1288:R1291)","v":0},{"$f":"SUM(S1288:S1291)","v":0},{"$f":"SUM(T1288:T1291)","v":0},-159818.35750482671,-220878.62551980562,-397823.39460676373,-351287.27511030098,-373417.41536129615,398985.19990868226,-244426.27168554231,-206797.68842118792,183194.24448887608,-77797.517965916777,160009.55829478806,171701.13943943323,659363.60485062888,319226.47050474025,-127271.49092413392,506276.51172765478,341336.618208575,-239.1770910619951,0,0,0]
[null,{"$f":"IF(N1293=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null," Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(N1292-N1269)<0.1,\"Okay\",\"Error\")","v":"Okay"}]
[]
[null,null,null,"TAX EXPENSE"]
[]
[null,null,null,"COMMENT",null,"The calculation assumes corporate tax is payable on net earnings before interest expense, adjusted only for the difference between net calculated depreciation and net depreciation allowable under"]
[null,null,null,null,null,"the Income Tax Act."]
[]
[]
[null,null,null,"DATA INPUT",null,"Corporate Tax Rate",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N247","v":0.28000000000000003}]
[null,null,null,null,null,"Tax depn as % of accounting depn (excl. collection)",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N248","v":1.3404005999999999}]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1243)","v":"Row 1243"},null,null,{"$f":"N1243","v":17315994.292718101}]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1244)","v":"Row 1244"},null,null,{"$f":"-N1244","v":130638.42174015472}]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1245)","v":"Row 1245"},null,null,{"$f":"-N1245","v":2624980.8771501994}]
[null,null,null,null,null,"Cost of Milk ",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1277)","v":"Row 1277"},null,null,{"$f":"N1277","v":13756227.762114676}]
[null,null,null,null,null,"Depreciation - other",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1192)","v":"Row 1192"},null,null,{"$f":"N1192","v":283229.0874870501}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1193)","v":"Row 1193"},null,null,{"$f":"N1193","v":0}]
[null,null,null,null,null,"Tax Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!$N$239","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"EBIT",null,null,null,"NZD 000s",null,null,{"$f":"M1303-SUM(M1304:M1307)","v":0},{"$f":"IFERROR(N1303-SUM(N1304:N1308),N1214)","v":520918.14422602206}]
[null,null,null,null,null,"Add back accounting depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"N1307","v":283229.0874870501}]
[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":-379640.43880509445}]
[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":424506.79290797771}]
[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":118861.90201423377},null,null,null,null,null,{"$f":"$N1318/12","v":9905.158501186148},{"$f":"$N1318/12","v":9905.158501186148},9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148]
[]
[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":118861.90201426401},null,null,null,null,null,{"$f":"T1318","v":9905.158501186148},9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148]
[null,null,null,null,{"$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":-118861.90201426401},null,null,null,null,null,{"$f":"-T1321","v":-9905.158501186148},-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148,-9905.158501186148]
[]
[null,null,null,"TAX PAYMENTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Tax Expense",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1318)","v":"Row 1318"},null,null,null,null,null,null,null,null,{"$f":"T1318","v":9905.158501186148},9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null," Provisional Tax Flag",null,null,null,"0 or 1",null,null,null,null,null,null,null,null,null,0,{"$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":9905.1585011886691},{"$f":"U1337","v":19810.31700238038},29715.475503575828,0,9905.1585011886691,19810.31700238038,29715.475503575828,0,9905.1585011886691,19810.31700238038,29715.475503575828,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1330","v":9905.158501186148},{"$f":"U1330","v":9905.158501186148},9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,9905.158501186148,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Paid",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T1332*(T1334+T1335)","v":0},{"$f":"-U1332*(U1334+U1335)","v":0},0,-39620.634004761974,0,0,0,-39620.634004761974,0,0,0,-39620.634004761974,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provision for Income Tax - Closing",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1334:T1336)","v":9905.158501186148},19810.317002374817,29715.475503566529,0,9905.158501186148,19810.317002374817,29715.475503566529,0,9905.158501186148,19810.317002374817,29715.475503566529,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,39620.634004761974,0,0,0,39620.634004761974,0,0,0,39620.634004761974,0,0,0,0,0,0,0,0,0,0]
[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,-39620.634004761974,0,0,0,-39620.634004761974,0,0,0,-39620.634004761974,0,0,0,0,0,0,0,0,0,0]

{"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":"2021-04-30"},{"$f":"Global!S36","v":"2021-05-31"},{"$f":"Global!T36","v":"2021-06-30"},{"$f":"Global!U36","v":"2021-07-31"},{"$f":"Global!V36","v":"2021-08-31"},{"$f":"Global!W36","v":"2021-09-30"},{"$f":"Global!X36","v":"2021-10-31"},{"$f":"Global!Y36","v":"2021-11-30"},{"$f":"Global!Z36","v":"2021-12-31"},{"$f":"Global!AA36","v":"2022-01-31"},{"$f":"Global!AB36","v":"2022-02-28"},{"$f":"Global!AC36","v":"2022-03-31"},{"$f":"Global!AD36","v":"2022-04-30"},{"$f":"Global!AE36","v":"2022-05-31"},{"$f":"Global!AF36","v":"2022-06-30"},{"$f":"Global!AG36","v":"2022-07-31"},{"$f":"Global!AH36","v":"2022-08-31"},{"$f":"Global!AI36","v":"2022-09-30"},{"$f":"Global!AJ36","v":"2022-10-31"},{"$f":"Global!AK36","v":"2022-11-30"},{"$f":"Global!AL36","v":"2022-12-31"},{"$f":"Global!AM36","v":"2023-01-31"}]
[null,null,null,null,null,null,null,null,"Period",null,null,null,null,null,1,1,1,{"$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,{"$f":"Global!O7","v":"2022-05-31"},null,null,{"$f":"Global!R36","v":"2021-04-30"},{"$f":"Global!S36","v":"2021-05-31"},{"$f":"Global!T36","v":"2021-06-30"},{"$f":"Global!U36","v":"2021-07-31"},{"$f":"Global!V36","v":"2021-08-31"},{"$f":"Global!W36","v":"2021-09-30"},{"$f":"Global!X36","v":"2021-10-31"},{"$f":"Global!Y36","v":"2021-11-30"},{"$f":"Global!Z36","v":"2021-12-31"},{"$f":"Global!AA36","v":"2022-01-31"},{"$f":"Global!AB36","v":"2022-02-28"},{"$f":"Global!AC36","v":"2022-03-31"},{"$f":"Global!AD36","v":"2022-04-30"},{"$f":"Global!AE36","v":"2022-05-31"},{"$f":"Global!AF36","v":"2022-06-30"},{"$f":"Global!AG36","v":"2022-07-31"},{"$f":"Global!AH36","v":"2022-08-31"},{"$f":"Global!AI36","v":"2022-09-30"},{"$f":"Global!AJ36","v":"2022-10-31"},{"$f":"Global!AK36","v":"2022-11-30"},{"$f":"Global!AL36","v":"2022-12-31"},{"$f":"Global!AM36","v":"2023-01-31"}]
[null,null,null,null,null,null,null,null,"KGMS 000s "]
[null,null,null,null,null,null,null,null,"Milk Supply Paid for ",null,null,{"$f":"SUM(O11:AB11)","v":1477954.1852999995},null,null,{"$f":"'Data Input'!R31","v":0},{"$f":"'Data Input'!S31","v":0},{"$f":"'Data Input'!T31","v":14635.94929999998},{"$f":"'Data Input'!U31","v":19496.717900000018},{"$f":"'Data Input'!V31","v":96720.446800000165},{"$f":"'Data Input'!W31","v":173032.42990000013},{"$f":"'Data Input'!X31","v":206996.42199999982},{"$f":"'Data Input'!Y31","v":190276.57039999968},{"$f":"'Data Input'!Z31","v":173423.35619999983},{"$f":"'Data Input'!AA31","v":158060.52849999981},{"$f":"'Data Input'!AB31","v":126930.79299999992},{"$f":"'Data Input'!AC31","v":136780.85160000034},{"$f":"'Data Input'!AD31","v":112134.36379999995},{"$f":"'Data Input'!AE31","v":69465.755899999989}]
[null,null,null,null,null,null,null,null,"Milk Supply Collected",null,null,{"$f":"SUM(O12:AB12)","v":1477892.7005999996},null,null,{"$f":"'Data Input'!R32","v":0},{"$f":"'Data Input'!S32","v":0},{"$f":"'Data Input'!T32","v":14635.94929999998},{"$f":"'Data Input'!U32","v":19496.717900000018},{"$f":"'Data Input'!V32","v":96720.446800000165},{"$f":"'Data Input'!W32","v":173032.42990000013},{"$f":"'Data Input'!X32","v":206996.42199999982},{"$f":"'Data Input'!Y32","v":190276.57039999968},{"$f":"'Data Input'!Z32","v":173413.47479999985},{"$f":"'Data Input'!AA32","v":158060.52849999981},{"$f":"'Data Input'!AB32","v":126893.17449999992},{"$f":"'Data Input'!AC32","v":136766.86680000037},{"$f":"'Data Input'!AD32","v":112134.36379999995},{"$f":"'Data Input'!AE32","v":69465.755899999989}]
[]
[null,null,null,null,null,null,null,null,"$'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":17315994.292718101},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$1344)","v":910628.16653040191},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!X$15:X$1344)","v":910628.16653040191},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Y$15:Y$1344)","v":1744421.0890086845},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!Z$15:Z$1344)","v":1744421.0890086845},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AA$15:AA$1344)","v":1744421.0890086845},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AB$15:AB$1344)","v":1502913.9375839012},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AC$15:AC$1344)","v":1502913.9375839012},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AD$15:AD$1344)","v":1502913.9375839012},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AE$15:AE$1344)","v":1368042.1677093685},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AF$15:AF$1344)","v":1368042.1677093685},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AG$15:AG$1344)","v":1368042.1677093685},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AH$15:AH$1344)","v":549535.45891714492},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AI$15:AI$1344)","v":549535.45891714492},{"$f":"-SUMIF(Calculations!$I$15:$I$1344,$J17,Calculations!AJ$15:AJ$1344)","v":549535.45891714492},{"$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":17315994.292718101},null,null,{"$f":"SUM(O17:O18)","v":0},{"$f":"SUM(P17:P18)","v":0},{"$f":"SUM(Q17:Q18)","v":0},0,0,910628.16653040191,910628.16653040191,1744421.0890086845,1744421.0890086845,1744421.0890086845,1502913.9375839012,1502913.9375839012,1502913.9375839012,1368042.1677093685,1368042.1677093685,1368042.1677093685,549535.45891714492,549535.45891714492,549535.45891714492,0,0,0]
[null,null,null,null,null,null,null,null,"Average conversion rate (Sales)",null,null,{"$f":"Calculations!N350/Calculations!N358","v":0.6884268610930796}]
[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":130638.42174015472},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$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!W$15:W$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!X$15:X$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Y$15:Y$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!Z$15:Z$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AA$15:AA$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AB$15:AB$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AC$15:AC$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AD$15:AD$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AE$15:AE$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AF$15:AF$1344)","v":10886.535145012891},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J22,Calculations!AG$15:AG$1344)","v":10886.535145012891},{"$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":372700.49637023243},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$1344)","v":15407.246452887861},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!U$15:U$1344)","v":17237.079431312774},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!V$15:V$1344)","v":23416.721459956272},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!W$15:W$1344)","v":38200.218896120037},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!X$15:X$1344)","v":49812.595419071404},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Y$15:Y$1344)","v":46928.246735186149},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!Z$15:Z$1344)","v":41049.29855922475},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AA$15:AA$1344)","v":37807.273432850132},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AB$15:AB$1344)","v":28596.949580092223},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AC$15:AC$1344)","v":27911.080566422253},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AD$15:AD$1344)","v":24897.363364274319},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J23,Calculations!AE$15:AE$1344)","v":21436.422472834238},{"$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":681297.96388536983},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$1344)","v":7144.6061041905496},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!U$15:U$1344)","v":9568.2756533329848},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!V$15:V$1344)","v":42214.129407143133},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!W$15:W$1344)","v":67364.793034521106},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!X$15:X$1344)","v":80673.570728060688},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Y$15:Y$1344)","v":74376.947395269366},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!Z$15:Z$1344)","v":71845.523082182466},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AA$15:AA$1344)","v":69858.587510198646},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AB$15:AB$1344)","v":62454.217991171419},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AC$15:AC$1344)","v":77675.593343377972},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AD$15:AD$1344)","v":71560.127604033085},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J24,Calculations!AE$15:AE$1344)","v":46561.592031888424},{"$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":547118.59284081357},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$1344)","v":5358.7917004959709},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!U$15:U$1344)","v":7212.8535303446242},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!V$15:V$1344)","v":35901.943368548993},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!W$15:W$1344)","v":64242.099585659795},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!X$15:X$1344)","v":77102.20044830571},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Y$15:Y$1344)","v":70595.421353652826},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!Z$15:Z$1344)","v":64286.25730245751},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AA$15:AA$1344)","v":58542.283957392312},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AB$15:AB$1344)","v":46674.745594684602},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AC$15:AC$1344)","v":50224.909269803291},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AD$15:AD$1344)","v":41285.945761124356},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J26,Calculations!AE$15:AE$1344)","v":25691.140968343505},{"$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":547118.59284081357},null,null,{"$f":"SUM(O26:O32)","v":0},0,5358.7917004959709,7212.8535303446242,35901.943368548993,64242.099585659795,77102.20044830571,70595.421353652826,64286.25730245751,58542.283957392312,46674.745594684602,50224.909269803291,41285.945761124356,25691.140968343505,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Wages & ERE","1Wages & ERE",null,{"$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":399487.80847860768},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$1344)","v":38109.82964380597},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!U$15:U$1344)","v":38131.215567494888},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!V$15:V$1344)","v":34992.819761915824},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!W$15:W$1344)","v":32125.358163646415},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!X$15:X$1344)","v":32684.199526142867},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Y$15:Y$1344)","v":31008.622299572184},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!Z$15:Z$1344)","v":31476.649718082354},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AA$15:AA$1344)","v":29852.354459028917},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AB$15:AB$1344)","v":28949.353924309715},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AC$15:AC$1344)","v":31291.467975579377},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AD$15:AD$1344)","v":32759.371408797819},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J37,Calculations!AE$15:AE$1344)","v":38106.566030231304},{"$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":399487.80847860768},null,null,{"$f":"SUM(O34:O37)","v":0},{"$f":"SUM(P34:P37)","v":0},{"$f":"SUM(Q34:Q37)","v":38109.82964380597},{"$f":"SUM(R34:R37)","v":38131.215567494888},34992.819761915824,32125.358163646415,32684.199526142867,31008.622299572184,31476.649718082354,29852.354459028917,28949.353924309715,31291.467975579377,32759.371408797819,38106.566030231304,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Operating Costs",null,null,{"$f":"L33+L38","v":946606.40131942125},null,null,{"$f":"SUM(O33,O38)","v":0},{"$f":"SUM(P33,P38)","v":0},{"$f":"SUM(Q33,Q38)","v":43468.621344301937},{"$f":"SUM(R33,R38)","v":45344.069097839514},70894.763130464824,96367.45774930621,109786.39997444858,101604.043653225,95762.90702053986,88394.638416421221,75624.099518994321,81516.377245382668,74045.317169922171,63797.706998574809,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,{"$f":"SUM(O40:AJ40)","v":266158.8067389318},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$1344)","v":15479.811627636382},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!X$15:X$1344)","v":15479.811627636382},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Y$15:Y$1344)","v":28719.74590492083},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!Z$15:Z$1344)","v":28719.74590492083},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AA$15:AA$1344)","v":28719.74590492083},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AB$15:AB$1344)","v":22803.942330987829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AC$15:AC$1344)","v":22803.942330987829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AD$15:AD$1344)","v":22803.942330987829},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AE$15:AE$1344)","v":18864.465295859649},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AF$15:AF$1344)","v":18864.465295859649},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AG$15:AG$1344)","v":18864.465295859649},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AH$15:AH$1344)","v":8011.5742961180449},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AI$15:AI$1344)","v":8011.5742961180449},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J40,Calculations!AJ$15:AJ$1344)","v":8011.5742961180449},{"$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":266158.8067389318},null,null,{"$f":"SUM(O40:O41)","v":0},{"$f":"SUM(P40:P41)","v":0},{"$f":"SUM(Q40:Q41)","v":0},0,0,15479.811627636382,15479.811627636382,28719.74590492083,28719.74590492083,28719.74590492083,22803.942330987829,22803.942330987829,22803.942330987829,18864.465295859649,18864.465295859649,18864.465295859649,8011.5742961180449,8011.5742961180449,8011.5742961180449,0,0,0]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,{"$f":"SUM(O43:AJ43)","v":358217.20883624395},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$1344)","v":24849.799878073092},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!U$15:U$1344)","v":57855.486166170507},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!V$15:V$1344)","v":27085.169098853763},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!W$15:W$1344)","v":27635.50463355743},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!X$15:X$1344)","v":30773.566773735944},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Y$15:Y$1344)","v":26160.86775641756},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!Z$15:Z$1344)","v":29299.706220631368},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AA$15:AA$1344)","v":25983.881446237527},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AB$15:AB$1344)","v":23989.072810260594},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AC$15:AC$1344)","v":28198.402637017098},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AD$15:AD$1344)","v":27495.195394988426},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J43,Calculations!AE$15:AE$1344)","v":28890.556020300668},{"$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":283229.0874870501},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$1344)","v":283229.0874870501},{"$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":9.3132257461547852E-10},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!R$15:R$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!S$15:S$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!T$15:T$1344)","v":-250697.6751409471},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!U$15:U$1344)","v":-335170.99647201947},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!V$15:V$1344)","v":-1087830.1402196002},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!W$15:W$1344)","v":-742298.16895138659},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!X$15:X$1344)","v":-1318586.9465698814},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Y$15:Y$1344)","v":-348832.09145554109},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!Z$15:Z$1344)","v":-188286.22070716368},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AA$15:AA$1344)","v":-16563.892120890319},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AB$15:AB$1344)","v":-38564.069303032942},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AC$15:AC$1344)","v":-148721.79488182347},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AD$15:AD$1344)","v":103995.71235665865},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AE$15:AE$1344)","v":343119.82421245333},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AF$15:AF$1344)","v":1197281.6122573507},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AG$15:AG$1344)","v":1211024.4185366384},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AH$15:AH$1344)","v":523021.19034035224},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AI$15:AI$1344)","v":541352.90508954611},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J46,Calculations!AJ$15:AJ$1344)","v":555756.33302928775},{"$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":3038848.3863774054},null,null,{"$f":"SUM(O22:O24,O39,O42:O46)","v":0},0,-159827.40136149366,-205166.0861233637,-913332.82197816926,-486363.8478652325,-1021174.4669019156,-60155.704865509295,89277.495225348452,245086.76973475091,185790.74807348632,100270.13638637724,335684.19336587738,816786.1896639741,1227032.6126982232,1240775.4189775109,531032.76463647024,549364.4793856641,563767.90732540574,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Cost of Milk",{"$f":"$J$3&I49","v":"1Cost of Milk"},null,{"$f":"SUM(O49:AJ49)","v":13756227.762114566},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$1344)","v":136225.77349696052},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!U$15:U$1344)","v":181467.93365699495},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!V$15:V$1344)","v":900236.63024725427},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!W$15:W$1344)","v":1610519.1484358413},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!X$15:X$1344)","v":1926642.892788189},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Y$15:Y$1344)","v":1771020.9600882435},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!Z$15:Z$1344)","v":1614157.7397226917},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AA$15:AA$1344)","v":1471166.462311459},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AB$15:AB$1344)","v":1181422.8857029174},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AC$15:AC$1344)","v":1273103.4336654227},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AD$15:AD$1344)","v":1043703.4271664622},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AE$15:AE$1344)","v":646560.47483223793},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AF$15:AF$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AG$15:AG$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AH$15:AH$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AI$15:AI$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AJ$15:AJ$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AK$15:AK$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AL$15:AL$1344)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J49,Calculations!AM$15:AM$1344)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"'Data Input'!N280","v":10056.694332299987}]
[]
[null,null,null,null,null,null,null,null,"Aggregate Farmgate Milk Price",null,null,{"$f":"L49-L51","v":13746171.067782266}]
[]
[null,null,null,null,null,null,null,null,"EBIT",{"$f":"$J$3&I55","v":"1EBIT"},null,{"$f":"L19-L47-L49","v":520918.1442261301},null,null,{"$f":"O19-O47-O49","v":0},0,23601.627864533133,23698.152466368745,13096.191730914987,-213527.1340402069,5159.7406441285275,33555.833785950439,40985.854060644284,28167.856962474529,135700.30380749749,129540.36753210123,123526.31705156178,-95304.49678684352,141009.5550111453,127266.74873185763,18502.694280674681,170.97953148081433,-14232.448408260825,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tax Expense",{"$f":"$J$3&I57","v":"1Tax Expense"},null,{"$f":"SUM(O57:AJ57)","v":118861.90201426401},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$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!U$15:U$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!V$15:V$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!W$15:W$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!X$15:X$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Y$15:Y$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!Z$15:Z$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AA$15:AA$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AB$15:AB$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AC$15:AC$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AD$15:AD$1344)","v":9905.158501186148},{"$f":"SUMIF(Calculations!$I$15:$I$1344,$J57,Calculations!AE$15:AE$1344)","v":9905.158501186148},{"$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":402056.24221186608},null,null,{"$f":"O55-O57","v":0},{"$f":"P55-P57","v":0},{"$f":"Q55-Q57","v":13696.469363346985},13792.993965182597,3191.0332297288387,-223432.29254139305,-4745.4178570576205,23650.675284764293,31080.695559458138,18262.698461288383,125795.14530631134,119635.20903091508,113621.15855037564,-105209.65528802967,141009.5550111453,127266.74873185763,18502.694280674681,170.97953148081433,-14232.448408260825,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Capital Charge",{"$f":"$J$3&I61","v":"1Capital Charge"},null,{"$f":"L71","v":402056.24221195997},null,null,{"$f":"O71","v":0},{"$f":"P71","v":0},{"$f":"Q71","v":0},55.801111585190135,768.43154041506398,1785.0882838918833,2628.609746472016,4135.9587460444291,5789.2306091711735,4213.4728550139953,5276.5689713893753,6730.8771670367951,6385.3861794361792,333332.92884541774,7288.8126042843296,7046.6873081106705,4578.3972231200587,3238.3400428617201,3767.5550624677699,1495.1865762268774,-1.0526973103694348,2.8489703255516942E-8]
[]
[null,null,null,null,null,null,1]
[]
[null,null,null,null,null,null,null,null,"Capital Charge Rate",{"$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,{"$f":"Calculations!N1214","v":326123.85240683646},null,null,{"$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},{"$f":"Calculations!AE1214","v":326123.85240683646},{"$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":1428387.0600691186},null,null,{"$f":"Calculations!R1226","v":0},{"$f":"Calculations!S1226","v":0},{"$f":"Calculations!T1226","v":0},{"$f":"Calculations!U1226","v":13696.469363342534},{"$f":"Calculations!V1226","v":188612.71311863989},{"$f":"Calculations!W1226","v":415393.04614091432},{"$f":"Calculations!X1226","v":596214.27693852922},{"$f":"Calculations!Y1226","v":949771.06082734698},{"$f":"Calculations!Z1226","v":1355794.249269974},{"$f":"Calculations!AA1226","v":976105.56052396307},{"$f":"Calculations!AB1226","v":1246638.9451115471},{"$f":"Calculations!AC1226","v":1586741.5985977529},{"$f":"Calculations!AD1226","v":1515314.3765086485},{"$f":"Calculations!AE1226","v":1710079.666916227},{"$f":"Calculations!AF1226","v":1719847.0627103667},{"$f":"Calculations!AG1226","v":1679553.9702479625},{"$f":"Calculations!AH1226","v":1108632.1749129863},{"$f":"Calculations!AI1226","v":787771.87946615252},{"$f":"Calculations!AJ1226","v":923740.19279241958},{"$f":"Calculations!AK1226","v":366995.86355832696},{"$f":"Calculations!AL1226","v":-258.38618810923987},{"$f":"Calculations!AM1226","v":5.8109934927839032E-6}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"SUM(O69:AJ69)","v":72392.427768826907},null,null,{"$f":"Calculations!R1230","v":0},{"$f":"Calculations!S1230","v":0},{"$f":"Calculations!T1230","v":0},{"$f":"Calculations!U1230","v":55.801111585204843},{"$f":"Calculations!V1230","v":768.43154041509456},{"$f":"Calculations!W1230","v":1785.0882838919288},{"$f":"Calculations!X1230","v":2628.6097464719592},{"$f":"Calculations!Y1230","v":4135.9587460443217},{"$f":"Calculations!Z1230","v":5789.2306091709843},{"$f":"Calculations!AA1230","v":4213.4728550136988},{"$f":"Calculations!AB1230","v":5276.5689713888742},{"$f":"Calculations!AC1230","v":6730.8771670361275},{"$f":"Calculations!AD1230","v":6385.3861794353297},{"$f":"Calculations!AE1230","v":7209.076438580174},{"$f":"Calculations!AF1230","v":7288.8126042829044},{"$f":"Calculations!AG1230","v":7046.6873081089061},{"$f":"Calculations!AH1230","v":4578.3972231178832},{"$f":"Calculations!AI1230","v":3238.3400428590821},{"$f":"Calculations!AJ1230","v":3767.5550624645775},{"$f":"Calculations!AK1230","v":1495.1865762235459},{"$f":"Calculations!AL1230","v":-1.0526973143420915},{"$f":"Calculations!AM1230","v":2.3674706795576716E-8}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L59-L66-L69","v":3539.9620362027053}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L69+L66+L70","v":402056.24221186608},null,null,{"$f":"O69+O66","v":0},0,0,55.801111585204843,768.43154041509456,1785.0882838919288,2628.6097464719592,4135.9587460443217,5789.2306091709843,4213.4728550136988,5276.5689713888742,6730.8771670361275,6385.3861794353297,333332.92884541664,7288.8126042829044,7046.6873081089061,4578.3972231178832,3238.3400428590821,3767.5550624645775,1495.1865762235459,-1.0526973143420915,2.3674706795576716E-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$11","v":11.716191519971405}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$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":11.716191519971405}]
[]
[null,null,null,null,null,null,null,null,"Non-Milk Costs"]
[null,null,null,null,null,null,null,null,"Commission",{"$f":"$J$3&I80","v":"1Commission"},null,{"$f":"L22/L$11","v":8.839138793306868E-2}]
[null,null,null,null,null,null,null,null,"Collection Costs",{"$f":"$J$3&I81","v":"1Collection Costs"},null,{"$f":"L23/L$11","v":0.25217324060324681}]
[null,null,null,null,null,null,null,null,"Lactose",null,null,{"$f":"L24/L$11","v":0.4609736693205263}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging",{"$f":"$J$3&I84","v":"1Packaging"},null,{"$f":"L26/L$11","v":0.37018643627965897}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,0.37018643627965897]
[null,null,null,null,null,null,null,null,"Wages & ERE",{"$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$3&I95","v":"1Site Overheads"},null,0.27029782956196202]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,0.27029782956196202]
[null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"$J$3&I97","v":"1Operating Costs"},null,0.64048426584162099]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,0.18008596571273697]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,0]
[null,null,null,null,null,null,null,null,"Supply Chain","1Supply Chain",null,0.18008596571273697]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,0.24237368952240693]
[null,null,null,null,null,null,null,null,"Miscellaneous costs","1Miscellaneous costs",null,0]
[null,null,null,null,null,null,null,null,"Depreciation Expense","1Depreciation Expense",null,0.19163590475543693]
[null,null,null,null,null,null,null,null,"Capital Charge","1Capital Charge",null,{"$f":"L117","v":0.27203565997571799}]
[null,null,null,null,null,null,null,null,"Tax Expense","1Tax Expense",null,{"$f":"L57/L$11","v":8.042326561708478E-2}]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,{"$f":"SUM(L80:L82,L97,L100:L105)","v":2.4085770492818463}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"L51/L$11","v":6.8044696055707902E-3}]
[]
[null,null,null,null,null,null,null,null,"Farmgate Milk Price",null,null,{"$f":"Calculations!$N$1275-L108","v":9.3008100010841872}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L110-(L77-L106-L108)","v":2.007283228522283E-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$11","v":0.22065897282238073}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"L69/L$11","v":4.8981510041958762E-2}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L70/L$11","v":2.3951771113149582E-3}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L115+L114+L116","v":0.27203565997565449}]
[]
[null,null,null,null,null,null,null,null,"Cash Flows"]
[]
[null,null,null,null,null,null,null,null,"Cash From Sales",null,null,{"$f":"SUM(O121:AJ121)","v":17315994.292718101},null,null,{"$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},{"$f":"Calculations!W929","v":268494.19069205929},{"$f":"Calculations!X929","v":931342.16575099365},{"$f":"Calculations!Y929","v":1135753.8680282037},{"$f":"Calculations!Z929","v":1784101.3211892727},{"$f":"Calculations!AA929","v":1744421.0890086845},{"$f":"Calculations!AB929","v":1557834.5852427925},{"$f":"Calculations!AC929","v":1612799.7102702321},{"$f":"Calculations!AD929","v":1468727.2527481541},{"$f":"Calculations!AE929","v":1494266.4318362994},{"$f":"Calculations!AF929","v":1336923.4021833274},{"$f":"Calculations!AG929","v":1399160.9332354097},{"$f":"Calculations!AH929","v":1108091.0126917434},{"$f":"Calculations!AI929","v":537035.21185025689},{"$f":"Calculations!AJ929","v":562035.70598403295},{"$f":"Calculations!AK929","v":375007.41200663958},{"$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":-2758178.618334983},null,null,{"$f":"Calculations!R1282","v":0},{"$f":"Calculations!S1282","v":0},{"$f":"Calculations!T1282","v":0},{"$f":"Calculations!U1282","v":-90870.693150121399},{"$f":"Calculations!V1282","v":-130005.05387254858},{"$f":"Calculations!W1282","v":-168961.66098131516},{"$f":"Calculations!X1282","v":-261762.6594224736},{"$f":"Calculations!Y1282","v":-288085.96198411286},{"$f":"Calculations!Z1282","v":-298534.87113620946},{"$f":"Calculations!AA1282","v":-277800.36257561255},{"$f":"Calculations!AB1282","v":-236528.08169301919},{"$f":"Calculations!AC1282","v":-249941.25978170001},{"$f":"Calculations!AD1282","v":-241172.54452351073},{"$f":"Calculations!AE1282","v":-239961.48690199567},{"$f":"Calculations!AF1282","v":-184576.69706125799},{"$f":"Calculations!AG1282","v":-36096.982315125104},{"$f":"Calculations!AH1282","v":-29812.622825680282},{"$f":"Calculations!AI1282","v":-7782.0221520221739},{"$f":"Calculations!AJ1282","v":-8274.1095059476484},{"$f":"Calculations!AK1282","v":-7753.1622593855072},{"$f":"Calculations!AL1282","v":-258.38619294513865},{"$f":"Calculations!AM1282","v":0}]
[null,null,null,null,null,null,null,null,"Suppliers",null,null,{"$f":"SUM(O124:AJ124)","v":-13756227.762114562},null,null,{"$f":"Calculations!R1283","v":0},{"$f":"Calculations!S1283","v":0},{"$f":"Calculations!T1283","v":0},{"$f":"Calculations!U1283","v":-70252.556639999922},{"$f":"Calculations!V1283","v":-93584.245920000103},{"$f":"Calculations!W1283","v":-464258.14464000089},{"$f":"Calculations!X1283","v":-1028081.2670550005},{"$f":"Calculations!Y1283","v":-1230306.8930799998},{"$f":"Calculations!Z1283","v":-1075062.6227599983},{"$f":"Calculations!AA1283","v":-1679507.4765299989},{"$f":"Calculations!AB1283","v":-1535811.6193249987},{"$f":"Calculations!AC1283","v":-1172062.3148499983},{"$f":"Calculations!AD1283","v":-1308910.6479200022},{"$f":"Calculations!AE1283","v":-1046674.2747200002},{"$f":"Calculations!AF1283","v":-971326.00043000106},{"$f":"Calculations!AG1283","v":-665079.38338500028},{"$f":"Calculations!AH1283","v":-738977.09264999721},{"$f":"Calculations!AI1283","v":-665079.38338500354},{"$f":"Calculations!AJ1283","v":-11253.838824674487},{"$f":"Calculations!AK1283","v":0},{"$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":-118861.90201437692},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":-39620.634004775711},{"$f":"Calculations!X1284","v":0},{"$f":"Calculations!Y1284","v":0},{"$f":"Calculations!Z1284","v":0},{"$f":"Calculations!AA1284","v":-39620.634004775711},{"$f":"Calculations!AB1284","v":0},{"$f":"Calculations!AC1284","v":0},{"$f":"Calculations!AD1284","v":0},{"$f":"Calculations!AE1284","v":-39620.634004775711},{"$f":"Calculations!AF1284","v":0},{"$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,{"$f":"SUM(O127:AJ127)","v":682726.01025417773},null,null,{"$f":"SUM(O121,O123:O125)","v":0},{"$f":"SUM(P121,P123:P125)","v":0},{"$f":"SUM(Q121,Q123:Q125)","v":0},-161123.24979012134,-223589.2997925487,-404346.24893403245,-358501.76072648051,-382638.98703590897,410503.82729306491,-252507.38410170266,-214505.11577522545,190796.13563853363,-81355.939695358742,168010.03620952769,181020.70469206839,697984.56753528421,339301.29721606593,-135826.19368676888,542507.75765341078,367254.24974725407,-258.38619294513865,0]
[]
[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":580336.13323259796},null,null,{"$f":"O131*O127","v":0},{"$f":"P131*P127","v":0},{"$f":"Q131*Q127","v":0},{"$f":"R131*R127","v":-159818.35750482671},{"$f":"S131*S127","v":-220878.62551980565},-397823.39460676367,-351287.2751103011,-373417.41536129627,398985.19990868232,-244426.27168554219,-206797.68842118772,183194.24448887599,-77797.517965916762,160009.55829478818,171701.13943943341,659363.60485062876,319226.47050474025,-127271.49092413405,506276.51172765478,341336.618208575,-239.1770910619951,0]
[]
[null,null,null,null,null,null,null,null,"Present Value of required return"]
[null,null,null,null,null,null,null,null,"Capital charge on fixed assets (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q66:AD66)","v":310594.14514936786}]
[null,null,null,null,null,null,null,null,"Depreciation (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q45:AD45)","v":269741.98808290466}]
[null,null,null,null,null,null,null,null,"Net",null,null,{"$f":"SUM(L135:L136)","v":580336.13323227246}]
[]
[null,null,null,null,null,null,null,null,"Excess / (Deficit) Return",null,null,{"$f":"L132-L137","v":3.2549723982810974E-7}]
[null,null,null,null,null,null,null,null,"cents / kgms",null,null,{"$f":"L139/L12","v":2.202441623102701E-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,{"$f":"O59","v":0},0,13696.469363346985,13792.993965182597,3191.0332297288387,-223432.29254139305,-4745.4178570576205,23650.675284764293,31080.695559458138,18262.698461288383,125795.14530631134,119635.20903091508,113621.15855037564,-105209.65528802967,141009.5550111453,127266.74873185763,18502.694280674681,170.97953148081433,-14232.448408260825,0,0,0]
[null,null,null,null,null,null,null,null," + depreciation",null,null,null,null,null,{"$f":"O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,283229.0874870501,0,0,0,0,0,0,0,0]
[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},{"$f":"-(Calculations!U1226-Calculations!T1226+Calculations!T1229)","v":-13696.469363342534},{"$f":"-(Calculations!V1226-Calculations!U1226+Calculations!U1229)","v":-174916.24375529736},{"$f":"-(Calculations!W1226-Calculations!V1226+Calculations!V1229)","v":-226780.33302227443},{"$f":"-(Calculations!X1226-Calculations!W1226+Calculations!W1229)","v":-180913.95639266199},{"$f":"-(Calculations!Y1226-Calculations!X1226+Calculations!X1229)","v":-353756.34286946378},{"$f":"-(Calculations!Z1226-Calculations!Y1226+Calculations!Y1229)","v":-406289.66232073365},{"$f":"-(Calculations!AA1226-Calculations!Z1226+Calculations!Z1229)","v":379423.13173352438},{"$f":"-(Calculations!AB1226-Calculations!AA1226+Calculations!AA1229)","v":-270770.08256311569},{"$f":"-(Calculations!AC1226-Calculations!AB1226+Calculations!AB1229)","v":-340300.26108169334},{"$f":"-(Calculations!AD1226-Calculations!AC1226+Calculations!AC1229)","v":71160.926607419548},{"$f":"-(Calculations!AE1226-Calculations!AD1226+Calculations!AD1229)","v":-194977.09824597562},{"$f":"-(Calculations!AF1226-Calculations!AE1226+Calculations!AE1229)","v":-10009.39598980303},{"$f":"-(Calculations!AG1226-Calculations!AF1226+Calculations!AF1229)","v":40011.149680547329},{"$f":"-(Calculations!AH1226-Calculations!AG1226+Calculations!AG1229)","v":570717.81880297547},{"$f":"-(Calculations!AI1226-Calculations!AH1226+Calculations!AH1229)","v":320798.60293484677},{"$f":"-(Calculations!AJ1226-Calculations!AI1226+Calculations!AI1229)","v":-135997.17321890371},{"$f":"-(Calculations!AK1226-Calculations!AJ1226+Calculations!AJ1229)","v":556740.20606099558},{"$f":"-(Calculations!AL1226-Calculations!AK1226+Calculations!AK1229)","v":367254.24974643619},{"$f":"-(Calculations!AM1226-Calculations!AL1226+Calculations!AL1229)","v":-258.38619392023338},{"$f":"-(Calculations!AN1226-Calculations!AM1226+Calculations!AM1229)","v":-1.1818483471870422E-6}]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"SUM(O143:O145)","v":0},0,4.4510670704767108E-9,-161123.24979011476,-223589.29979254559,-404346.24893405504,-358501.76072652143,-382638.98703596939,410503.82729298249,-252507.38410182731,-214505.115775382,190796.13563833461,-81355.939695599984,168010.03620921739,181020.70469169263,697984.5675348331,339301.29721552145,-135826.1936874229,542507.75765273476,367254.24974643619,-258.38619392023338,-1.1818483471870422E-6]
[null,null,null,null,null,null,null,null,"check",null,null,{"$f":"IF(ROUND(SUM(O147:AJ147),3)=0,\"Okay\",\"Error\")","v":"Okay"},null,null,{"$f":"O127-O146","v":0},0,-4.4510670704767108E-9,-6.577465683221817E-9,-3.1141098588705063E-9,2.2584572434425354E-8,4.0919985622167587E-8,6.0419552028179169E-8,8.2422047853469849E-8,1.2465170584619045E-7,1.5654950402677059E-7,1.9901199266314507E-7,2.4124165065586567E-7,3.1030504032969475E-7,3.7575955502688885E-7,4.5110937207937241E-7,5.4447446018457413E-7,6.5402127802371979E-7,6.7602377384901047E-7,8.1787584349513054E-7,9.7509473562240601E-7,1.1818483471870422E-6]

{"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,{"$f":"Global!K32","v":"2021-06-30"},"YTD_Months",null,null,18]
[null,null,null,null,{"$f":"EOMONTH(E11,1)","v":"2021-07-31"},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$28)","v":"2022-11-30"}]
[null,null,null,null,{"$f":"EOMONTH(E12,1)","v":"2021-08-31"}]
[null,null,null,null,"2021-09-30"]
[null,null,null,null,"2021-10-31"]
[null,null,null,null,"2021-11-30"]
[null,null,null,null,"2021-12-31"]
[null,null,null,null,"2022-01-31"]
[null,null,null,null,"2022-02-28"]
[null,null,null,null,"2022-03-31"]
[null,null,null,null,"2022-04-30"]
[null,null,null,null,"2022-05-31"]
[null,null,null,null,"2022-06-30"]
[null,null,null,null,"2022-07-31"]
[null,null,null,null,"2022-08-31"]
[null,null,null,null,"2022-09-30"]
[null,null,null,null,"2022-10-31"]
[null,null,null,null,"2022-11-30"]

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