{"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":115,"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 2018/19 season."]
[null,"To protect the commercial confidentiality of certain information derived from Fonterra's actual performance data, a number of inputs have been aggregated for the purposes of this workbook."]
[null,"The workbook does not contain all the intermediate calculations required to calculate the Farmgate Milk Price.  For example, the workbook does not contain the calculations required to convert contracted prices into 'shipment month' prices, or the "]
[null,"'tilted annuity' calculations used to calculate the WACC charge and depreciation inputs."]
[null,"3.  Fonterra does not warrant that the workbook is free from error, and explicitly disclaims any liability to any third party with respect to any use they may make of the workbook."]
[null,"4. Third party recipients of this workbook use it entirely at their own risk.  Fonterra will not accept any responsibility any loss which may result from use of the workbook including the direct or indirect consequences of computer viruses."]
[null,"5. The workbook was not designed for use by third parties and Fonterra provides no assurance that third parties will be able to be readily operate the workbook. "]

{"sheet":"Global","index":1,"n_rows":58,"n_cols":44,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"F19 Milk Price",null,null,{"$f":"Summary!L110","v":6.3540631995326899}]
[null,null,null,null,null,null,null,null,null,null,"Average FX conversion rate (Sales)",null,null,{"$f":"Summary!L20","v":0.69048861971972075}]
[]
[]
[]
[]
[null,null,null,null,null,"Period Ended",null,null,null,null,null,null,null,null,{"$f":"K34","v":"2019-05-31"},null,{"$f":"EOMONTH(T7,-1)","v":"2018-05-31"},{"$f":"EOMONTH(S7,-1)","v":"2018-04-30"},{"$f":"EOMONTH(T7,-1)","v":"2018-05-31"},{"$f":"K32","v":"2018-06-30"},{"$f":"EOMONTH(T7,1)","v":"2018-07-31"},"2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31",{"$f":"EOMONTH(AO7,1)","v":"2020-04-30"},{"$f":"EOMONTH(AP7,1)","v":"2020-05-31"},{"$f":"EOMONTH(AQ7,1)","v":"2020-06-30"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T7)","v":2018},2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7-EOMONTH(R7,-1)","v":30},{"$f":"S7-R7","v":31},{"$f":"T7-S7","v":30},{"$f":"U7-T7","v":31},31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(LookupTables!E11:E28,LookupTables!I11)","v":"2019-11-30"},{"$f":"LookupTables!I11","v":18},null,null,null,{"$f":"IF(T9<=$P$11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0]
[]
[null,null,"GENERAL MODEL INPUTS"]
[]
[null,null,"MODEL INFORMATION"]
[]
[null,null,"This model contains circular logic relating to the calculation of tax expense and net working capital.  It is therefore necessary to set the calculation approach to 'iterative calculations.'"]
[]
[]
[null,null,"INPUT KEY"]
[]
[null,null,null,null,null,"Colour Key:",null,null,null,null,"Description"]
[null,null,null,null,null,null,null,null,null,null,"General Input Cells"]
[null,null,null,null,null,null,null,null,null,null,"Calculation cell with different logic to adjacent cells"]
[null,null,null,null,null,null,null,null,null,null,"Normal general input cells where inputs have been 'bundled' into a higher level / different input for purposes of this simplified model."]
[null,null,null,null,null,null,null,null,null,null,"Additional input cells added for purpose of this public model"]
[null,null,null,null,null,null,null,null,null,null,"Cells intentionally left blank in 'Calculations' Tab"]
[]
[null,null,"DATE AND TIME DATA"]
[]
[7,null,null,null,null,"First Day of the season",null,null,null,null,"2018-06-01"]
[null,null,null,null,null,"End Date of First Period",null,null,null,null,{"$f":"EOMONTH(K31,0)","v":"2018-06-30"}]
[]
[null,null,null,null,null,"End of season",null,null,null,null,{"$f":"EOMONTH(K31,11)","v":"2019-05-31"}]
[]
[null,null,"GLOBAL TIME DEPENDENT INPUTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R7","v":"2018-04-30"},"2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31"]
[]
[null,null,null,null,null,"WACC - Annual",null,null,null,null,null,null,null,null,5.2999999999999999E-2]
[null,null,null,null,null,"WACC - monthly",null,null,null,null,null,null,null,null,{"$f":"(1+$O$38)^(1/12)-1","v":4.3128765598297036E-3}]
[]
[null,null,"SUMMARY OF ERROR CHECKS"]
[]
[null,null,null,null,null,"Worksheet name:"]
[null,null,null,null,null,"Data Input",null,null,null,null,{"$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,{"$f":"SUM(Summary!Q147:AJ147)","v":8.9252862380817533E-6}]
[null,null,null,null,null,"Overall model",null,null,null,null,{"$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,{"$f":"Calculations!B923","v":"Okay"}]
[null,null,null,null,null,"Closing Inventory Check",null,null,null,null,{"$f":"Calculations!B995","v":"Okay"}]
[null,null,null,null,null,"FIFO Production Volume Check",null,null,null,null,{"$f":"Calculations!B1029","v":"Okay"}]
[null,null,null,null,null,"Milk Solids Volume Check",null,null,null,null,{"$f":"Calculations!B1048","v":"Okay"}]
[null,null,null,null,null,"Milk Price Calculation Check",null,null,null,null,{"$f":"Calculations!B1276","v":"Okay"}]
[null,null,null,null,null,"PV of Cash Flow Check",null,null,null,null,{"$f":"Calculations!B1290","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,{"$f":"Global!O7","v":"2019-05-31"},null,null,"Date",{"$f":"Global!R7","v":"2018-04-30"},{"$f":"Global!S7","v":"2018-05-31"},{"$f":"Global!T7","v":"2018-06-30"},{"$f":"Global!U7","v":"2018-07-31"},{"$f":"Global!V7","v":"2018-08-31"},{"$f":"Global!W7","v":"2018-09-30"},{"$f":"Global!X7","v":"2018-10-31"},{"$f":"Global!Y7","v":"2018-11-30"},{"$f":"Global!Z7","v":"2018-12-31"},{"$f":"Global!AA7","v":"2019-01-31"},{"$f":"Global!AB7","v":"2019-02-28"},{"$f":"Global!AC7","v":"2019-03-31"},{"$f":"Global!AD7","v":"2019-04-30"},{"$f":"Global!AE7","v":"2019-05-31"},{"$f":"Global!AF7","v":"2019-06-30"},{"$f":"Global!AG7","v":"2019-07-31"},{"$f":"Global!AH7","v":"2019-08-31"},{"$f":"Global!AI7","v":"2019-09-30"},{"$f":"Global!AJ7","v":"2019-10-31"},{"$f":"Global!AK7","v":"2019-11-30"},{"$f":"Global!AL7","v":"2019-12-31"},{"$f":"Global!AM7","v":"2020-01-31"},{"$f":"Global!AN7","v":"2020-02-29"},{"$f":"Global!AO7","v":"2020-03-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T6)","v":2018},2018,2018,2018,2018,2018,2018,{"$f":"YEAR(AA6)","v":2019},2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,{"$f":"YEAR(AN6)","v":2020},{"$f":"YEAR(AO6)","v":2020}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!T9","v":1},{"$f":"Global!U9","v":2},{"$f":"Global!V9","v":3},{"$f":"Global!W9","v":4},{"$f":"Global!X9","v":5},{"$f":"Global!Y9","v":6},{"$f":"Global!Z9","v":7},{"$f":"Global!AA9","v":8},{"$f":"Global!AB9","v":9},{"$f":"Global!AC9","v":10},{"$f":"Global!AD9","v":11},{"$f":"Global!AE9","v":12},{"$f":"Global!AF9","v":13},{"$f":"Global!AG9","v":14},{"$f":"Global!AH9","v":15},{"$f":"Global!AI9","v":16},{"$f":"Global!AJ9","v":17},{"$f":"Global!AK9","v":18},{"$f":"Global!AL9","v":19},{"$f":"Global!AM9","v":20},{"$f":"Global!AN9","v":21},{"$f":"Global!AO9","v":22}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"Global!U10","v":31},{"$f":"Global!V10","v":31},{"$f":"Global!W10","v":30},{"$f":"Global!X10","v":31},{"$f":"Global!Y10","v":30},{"$f":"Global!Z10","v":31},{"$f":"Global!AA10","v":31},{"$f":"Global!AB10","v":28},{"$f":"Global!AC10","v":31},{"$f":"Global!AD10","v":30},{"$f":"Global!AE10","v":31},{"$f":"Global!AF10","v":30},{"$f":"Global!AG10","v":31},{"$f":"Global!AH10","v":31},{"$f":"Global!AI10","v":30},{"$f":"Global!AJ10","v":31},{"$f":"Global!AK10","v":30},{"$f":"Global!AL10","v":31},{"$f":"Global!AM10","v":31},{"$f":"Global!AN10","v":29},{"$f":"Global!AO10","v":31}]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"updated",null,null,{"$f":"T6","v":"2018-06-30"},"2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31",{"$f":"AN6","v":"2020-02-29"},{"$f":"AO6","v":"2020-03-31"}]
[]
[]
[null,null,null,null,null,"GLOBAL"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Weighted average annual FX rate for revenue.  Also used in this simplified model to translate costs.  In practice, USD purchases have a different time profile, & therefore weighted average conversion rate, to sales."]
[null,null,null,null,null,null,null,null,null,"We have adjusted the USD cost inputs to correct for this difference (so reported NZD values reconcile to the actual F19 milk price calculation.)"]
[]
[]
[null,null,null,null,null,"FX"]
[]
[null,null,null,null,null,"Weighted average annual FX rate",null,null,null,null,null,null,null,null,null,null,null,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075]
[]
[null,null,null,null,null,"MILK SUPPLY"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"The minor difference between 'milk paid for' and 'milk collected' reflects circumstances where Fonterra is unable to collect and process milk (eg due to adverse weather events) but is contractually obliged to pay for it."]
[null,null,null,null,null,null,null,null,null,"The calculation of the aggregate amount available to pay for milk is based on milk actually collected and therefore available for processing.  The average milk price per kgMS is calculated based on all milk paid for by Fonterra."]
[]
[]
[null,null,null,null,null,"KGMS",null,null,null,null,null,null,null,null,"YTD","YTG"]
[null,null,null,null,null,"Milk Paid For",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T31:AE31)","v":1522748.7735000004},{"$f":"SUMIF($T$10:$AE$10,1,T31:AE31)","v":1522748.7735000004},{"$f":"N31-O31","v":0},null,null,null,13301.07420000001,17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201200.61920000016,185129.14870000002,169022.30250000011,133077.40809999974,129551.49480000016,109104.89029999996,68418.615000000078]
[null,null,null,null,null,"Milk Supply collected",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T32:AE32)","v":1522724.7886000006},null,null,null,null,null,13301.07420000001,17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201181.23840000015,185129.14870000002,169022.30250000011,133072.80399999974,129551.49480000016,109104.89029999996,68418.615000000078]
[null,null,null,null,null,"Monthly distribution",null,null,null,"%",null,null,null,{"$f":"SUM(T33:AE33)","v":1},null,null,null,null,null,{"$f":"T32/$N$32","v":8.7350480530556489E-3},{"$f":"U32/$N$32","v":1.1772999122502098E-2},6.3383772578324685E-2,0.11774070931414808,0.14461802050419456,0.13211923776782211,0.12157754972269712,0.1109999021263717,8.7391237731374569E-2,8.5078732394650469E-2,7.1651089623563188E-2,4.4931701061295806E-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,4.7075059085846332E-2,4.7075059085846332E-2,4.7075059085846332E-2,4.5806658734395551E-2,4.5806658734395551E-2,4.5806658734395551E-2,4.7898389051454965E-2,4.7898389051454965E-2,4.7898389051454965E-2,5.559562273405954E-2,5.559562273405954E-2,5.559562273405954E-2]
[null,null,null,null,null,"Protein",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,3.7826212913516878E-2,3.7826212913516878E-2,3.7826212913516878E-2,3.6496451555584515E-2,3.6496451555584515E-2,3.6496451555584515E-2,3.7151733837797435E-2,3.7151733837797435E-2,3.7151733837797435E-2,4.2240010832354971E-2,4.2240010832354971E-2,4.2240010832354971E-2]
[null,null,null,null,null,"Lactose + Minerals",null,null,null,"% w/w",null,null,null,null,null,null,null,null,null,5.4237444247303521E-2,5.4237444247303521E-2,5.4237444247303521E-2,5.4721218621505224E-2,5.4721218621505224E-2,5.4721218621505224E-2,5.3398986867248831E-2,5.3398986867248831E-2,5.3398986867248831E-2,5.2297236162331576E-2,5.2297236162331576E-2,5.2297236162331576E-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$33,T71:AE71)","v":0.75513779431327799},null,null,null,null,null,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788,0.75513779431327788]
[null,null,null,null,null,"Annual average ratio of Butter MT to Butter + AMF",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT($T$33:$AE$33,T72:AE72)","v":0.60188134352589362},null,null,null,null,null,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362,0.60188134352589362]
[]
[null,null,null,null,null,"Fat : Protein Valued Component Ratio",null,null,null,null,null,null,null,1.3]
[]
[]
[null,null,null,null,null,"REVENUE"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"Prices and sales phasings entered as 3 month averages, consistent with the F19 Milk Price Statement."]
[null,null,null,null,null,null,null,null,null,"Downgrade adjustments are normally calculated separately but have been included here in average prices."]
[null,null,null,null,null,null,null,null,null,"Lactose prices to model are for calculated prices of lactose in month of use, under the assumption that lactose has been imported in prior months and stored for a period prior to usage."]
[]
[null,null,null,null,"1. Base Commodity Prices"]
[null,null,null,null,null,"Full Year Commodity Prices - To Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"SUM(T85:AO85)/COUNTIF(T85:AO85,\"<>0\")","v":4628.5196337707994},null,null,null,null,null,0,0,4937.5154136186447,4937.5154136186447,4937.5154136186447,4335.937600287225,4335.937600287225,4335.937600287225,4084.7458272925533,4084.7458272925533,4084.7458272925533,4882.1633169000897,4882.1633169000897,4882.1633169000897,4902.2360107554787,4902.2360107554787,4902.2360107554787,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD",null,null,null,{"$f":"SUM(T86:AO86)/COUNTIF(T86:AO86,\"<>0\")","v":5635.1727892231711},null,null,null,null,null,0,0,5885.5483770720029,5885.5483770720029,5885.5483770720029,5417.6332201925788,5417.6332201925788,5417.6332201925788,5200.1603175998334,5200.1603175998334,5200.1603175998334,5821.4098934978792,5821.4098934978792,5821.4098934978792,5851.1121377535574,5851.1121377535574,5851.1121377535574,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T87:AO87)/COUNTIF(T87:AO87,\"<>0\")","v":2283.0697329510858},null,null,null,null,null,0,0,2056.433147354518,2056.433147354518,2056.433147354518,2051.2571161654855,2051.2571161654855,2051.2571161654855,2213.6555472911805,2213.6555472911805,2213.6555472911805,2553.1579006595352,2553.1579006595352,2553.1579006595352,2540.8449532847103,2540.8449532847103,2540.8449532847103,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T88:AO88)/COUNTIF(T88:AO88,\"<>0\")","v":3067.6594120271548},null,null,null,null,null,0,0,2483.3850455831721,2483.3850455831721,2483.3850455831721,2706.5301117869935,2706.5301117869935,2706.5301117869935,3130.9333443788,3130.9333443788,3130.9333443788,3629.7152560396958,3629.7152560396958,3629.7152560396958,3387.7333023471147,3387.7333023471147,3387.7333023471147,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD",null,null,null,{"$f":"SUM(T89:AO89)/COUNTIF(T89:AO89,\"<>0\")","v":2994.2371556043013},null,null,null,null,null,0,0,3011.0418855009793,3011.0418855009793,3011.0418855009793,2811.2169891289227,2811.2169891289227,2811.2169891289227,2787.7661551076826,2787.7661551076826,2787.7661551076826,3163.1285104250928,3163.1285104250928,3163.1285104250928,3198.0322378588285,3198.0322378588285,3198.0322378588285,0,0,0,0,0]
[]
[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$232)","v":850.99870959803388},null,null,null,null,null,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388,850.99870959803388]
[null,null,null,null,null,"Adjustment for difference in average FX",null,null,null,"USD",null,null,null,-11.707892154890487]
[null,null,null,null,null,"Lactose",null,null,null,"USD",null,null,{"$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$94","v":839.2908174431434},839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434]
[]
[null,null,null,null,"2.  Sales Phasing"]
[null,null,null,null,null,"To Model: Selected Full Year Percentage Sales Phasings Adjusted to Align to YTD Percentage Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$f":"SUM(T99:AO99)","v":1.0000000000000002},null,null,null,null,null,0,0,0,3.7473269588837017E-2,3.7473269588837017E-2,9.6422134766999901E-2,9.6422134766999901E-2,9.6422134766999901E-2,0.11782968961381569,0.11782968961381569,0.11782968961381569,6.7791852028161584E-2,6.7791852028161584E-2,6.7791852028161584E-2,2.6307477198464862E-2,2.6307477198464862E-2,2.6307477198464862E-2,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T100:AO100)","v":1.0000000000000002},null,null,null,null,null,0,0,0,6.440037092762757E-2,6.440037092762757E-2,0.10721999648857357,0.10721999648857357,0.10721999648857357,8.6475510925343377E-2,8.6475510925343377E-2,8.6475510925343377E-2,8.5990504307745561E-2,8.5990504307745561E-2,8.5990504307745561E-2,1.0713740993252509E-2,1.0713740993252509E-2,1.0713740993252509E-2,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUM(T101:AO101)","v":1.0000000000000002},null,null,null,null,null,0,0,0,5.1464917667763357E-2,5.1464917667763357E-2,0.13042012866357464,0.13042012866357464,0.13042012866357464,8.7714887437976508E-2,8.7714887437976508E-2,8.7714887437976508E-2,7.6575547650776454E-2,7.6575547650776454E-2,7.6575547650776454E-2,4.3128244691635542E-3,4.3128244691635542E-3,4.3128244691635542E-3,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T102:AO102)","v":1},null,null,null,null,null,0,0,0,4.8641116879820707E-2,4.8641116879820707E-2,0.11853521147013542,0.11853521147013542,0.11853521147013542,9.1930741799818125E-2,9.1930741799818125E-2,9.1930741799818125E-2,6.2832212143880892E-2,6.2832212143880892E-2,6.2832212143880892E-2,2.7607756666285111E-2,2.7607756666285111E-2,2.7607756666285111E-2,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUM(T103:AO103)","v":1},null,null,null,null,null,0,0,0,4.3634999685778497E-2,4.3634999685778497E-2,0.13056021043726754,0.13056021043726754,0.13056021043726754,9.3927469134314809E-2,9.3927469134314809E-2,9.3927469134314809E-2,7.0309320105673603E-2,7.0309320105673603E-2,7.0309320105673603E-2,9.4463338655583623E-3,9.4463338655583623E-3,9.4463338655583623E-3,0,0,0,0,0]
[]
[null,null,null,null,"3. Edible, Stockfood and Placement Spec Downgrade"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Placement Specs Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[null,null,null,null,null,"Edible Downgrade Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[null,null,null,null,null,"Stockfood Downgrade Downgrade Adjustment",null,null,null,"% of Loss in Price x % of Production"]
[]
[null,null,null,null,"4. Trader's Commission"]
[]
[null,null,null,null,null,"USD fixed costs",null,null,null,"USD 000s"]
[null,null,null,null,null,"NZD fixed costs",null,null,null,"NZD 000s",null,null,null,109962.75651324395]
[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,{"$f":"SUM(V129:AJ129)","v":1},null,null,null,null,null,null,null,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[null,null,null,null,null,"COLLECTION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"By Product Diversion (Transport Cost)",null,null,null,"NZD '000"]
[null,null,null,null,null,"Farm Milk Collection",null,null,null,"NZD '000",null,null,null,371941.19800731482]
[null,null,null,null,null,"Total",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(N137:N138)","v":371941.19800731482}]
[]
[null,null,null,null,null,"Phasing",null,null,null,"NZD '000",null,null,null,{"$f":"SUM(Q141:AO141)","v":1.0000000000000002},null,null,null,null,null,4.1339484661116865E-2,4.6249145357160584E-2,6.2829863893432078E-2,0.10249575535357698,0.13365315019486501,0.1259140977600649,0.11014017678808588,0.10144143568645328,7.6729035401349871E-2,7.4888766820144004E-2,6.6802603180710116E-2,5.7516484903040691E-2]
[]
[null,null,null,null,null,"OPEX"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE",null,null,null,"NOTE: (a) weighted average unit costs across all RCPs, given F19 actual product mix (b) average unit costs grossed up for weighted average rework volumes."]
[]
[]
[]
[null,null,null,null,null,"Variable Costs"]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Production",null,null,null,"MT",null,{"$f":"Calculations!$N$201","v":239154.58569278879},{"$f":"Calculations!$N$202","v":155211.20024364183},{"$f":"Calculations!$N$203","v":597313.52790329},{"$f":"Calculations!$N$204","v":60930.12477657869},{"$f":"Calculations!$N$205","v":1866891.1759445444}]
[null,null,null,null,null,"Rework ",null,null,null,"MT"]
[null,null,null,null,null,"Total Manufacturer",null,null,null,"MT"]
[null,null,null,null,null,"Average Revenue per MT",null,null,null,"NZD 000s",null,{"$f":"Calculations!N369","v":6441.8336651776081},{"$f":"Calculations!N370","v":8022.6930061819385},{"$f":"Calculations!N371","v":3209.5513275078661},{"$f":"Calculations!N372","v":4391.5364525188752},{"$f":"Calculations!N373","v":4210.406268207792}]
[null,null,null,null,null,"Weights",null,null,null,"%",null,{"$f":"L151/SUM($L$151:$P$151)","v":8.1916264891337534E-2},{"$f":"M151/SUM($L$151:$P$151)","v":5.3163612800605275E-2},{"$f":"N151/SUM($L$151:$P$151)","v":0.20459441759464708},{"$f":"O151/SUM($L$151:$P$151)","v":2.0870050334188373E-2},{"$f":"P151/SUM($L$151:$P$151)","v":0.63945565437922181}]
[null,null,null,null,null,null,null,null,null,null,null,"Butter","AMF","SMP","BMP","WMP"]
[null,null,null,null,null,"Rework  - downgrade adjustment",null,null,null,"% of Production"]
[null,null,null,null,null,"Packaging costs",null,null,null,"NZD / MT",null,167.28947294960372,167.28947294960372,167.28947294960372,167.28947294960372,167.28947294960372]
[null,null,null,null,null,"Energy (Exclusive of ETS Costs)",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Water, cleaning / CIP, consumables, effluent, lab, carbon",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Cleaning & CIP",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Consumables ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Effluent ",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Laboratory",null,null,null,"NZD / MT"]
[null,null,null,null,null,"Carbon Credit Requirement",null,null,null,"MT CO2e / MT"]
[]
[null,null,null,null,null,"Fixed Manufacturing Costs"]
[null,null,null,null,null,"Wages & ERE",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Repairs & Maintenance",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Energy",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Water (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Cleaning & CIP (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Consumables (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Effluent  (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Laboratory (Fixed)",null,null,null,"NZD 000s"]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$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,415205]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"N180","v":415205}]
[]
[null,null,null,null,null,"Fixed Opex - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T183:AE183)","v":0.99999999999999989},null,null,null,null,null,0.1,9.5000000000000001E-2,8.5000000000000006E-2,0.08,0.08,0.08,0.08,0.08,7.0000000000000007E-2,0.08,0.08,0.09]
[]
[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,"NZD / MT",null,null,null,80.990642537320539]
[null,null,null,null,null,"Supply chain admin etc (excl depn & amortisation)",null,null,null,"NZD / MT"]
[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,{"$f":"SUM(T215:AO215)","v":1.0000000000000002},null,null,null,null,null,7.6953534817243138E-2,6.0801683793737481E-2,7.4777106246033689E-2,8.3793814692579863E-2,8.6736513030659629E-2,9.0835983354165872E-2,8.5740603334824014E-2,9.658340315506099E-2,8.3423515101155907E-2,9.4030691832163213E-2,8.158029806015836E-2,8.4742852582218212E-2]
[]
[null,null,null,null,null,"ADMINISTRATION"]
[]
[null,null,null,null,null,"STATUS / DATA SOURCE"]
[]
[]
[null,null,null,null,null,"NZ Manufacturing Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Corporate Overhead",null,null,null,"NZD '000"]
[null,null,null,null,null,"Fms Overheads",null,null,null,"NZD '000"]
[null,null,null,null,null,"Shareholder Relations",null,null,null,"NZD '000"]
[null,null,null,null,null,"Admin costs to model",null,null,null,"NZD '000",null,null,null,292650.85928378737]
[]
[null,null,null,null,null,"Admin - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T228:AO228)","v":1},null,null,null,null,null,0.12,0.11,0.11,0.11,0.12,0.105,0.1,0.06,0.06,4.4999999999999998E-2,0.04,0.02]
[]
[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,358172]
[null,null,null,null,null,"Net Depreciation",null,null,null,"NZD '000",null,null,null,260323]
[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 120% 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,1.19368808]
[]
[]
[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,null,null,null,null,"The advance rate schedule reflects the weighted average phasing of all payments for milk, mainly payments for milk supplied on standard terms of supply but also including winter milk and other milk supplied on non-standard terms."]
[]
[null,null,null,null,null,"Creditor days - Other",null,null,null,"Days",null,null,null,-1.34395]
[null,null,null,null,null,"Creditor days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N257","v":-1.34395}]
[null,null,null,null,null,"Debtor Days"]
[null,null,null,null,null,"Butter",null,null,null,"Days",null,null,null,22.958859683975167]
[null,null,null,null,null,"AMF",null,null,null,"Days",null,null,null,22.958859683975167]
[null,null,null,null,null,"SMP",null,null,null,"Days",null,null,null,22.958859683975167]
[null,null,null,null,null,"BMP",null,null,null,"Days",null,null,null,22.958859683975167]
[null,null,null,null,null,"WMP",null,null,null,"Days",null,null,null,22.958859683975167]
[]
[null,null,null,null,null,"Supplier Payables - Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate",null,null,null,null,null,null,null,null,null,null,null,null,null,5.3064,5.3064,4.8612573096900498,4.5564000000000018,4.4023035906969046,4.2969235716916403,4.256345171371394,4.2043982822008141,4.3162339961885658,4.6771182675189484,4.8636457392285903,4.9893596203246799,5.1082199689219419,5.4082199689219408,5.7082199689219415,5.6923972078087806,{"$f":"Calculations!N1272","v":6.3631957269624033}]
[null,null,null,null,null,"YTD advance rate / YTG % MP",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T267","v":5.3064},{"$f":"U267","v":5.3064},4.8612573096900498,4.5564000000000018,4.4023035906969046,4.2969235716916403,4.256345171371394,4.2043982822008141,4.3162339961885658,4.6771182675189484,4.8636457392285903,4.9893596203246799,5.1082199689219419,5.4082199689219408,5.7082199689219415,5.6923972078087806,{"$f":"AJ267","v":6.3631957269624033}]
[]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD '000",null,null,null,7225.1851737523211]
[null,null,null,null,null,"Working Capital - incremental cash costs phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T271:AJ271)","v":0.99999999999999978},null,null,null,null,null,0,0,0,0.05,0.05,0.12,0.12,0.12,0.09,0.09,0.09,0.08,0.08,0.08,0.01,0.01,0.01]
[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},0,361.25925868761607,361.25925868761607,867.02222085027847,867.02222085027847,867.02222085027847,650.26666563770891,650.26666563770891,650.26666563770891,578.01481390018569,578.01481390018569,578.01481390018569,72.251851737523211,72.251851737523211,72.251851737523211]
[]
[]
[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,13906.544942448279]

{"sheet":"Calculations","index":3,"n_rows":1338,"n_cols":43,"rows_kept":1338,"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":"2019-05-31"},null,null,null,{"$f":"Global!R7","v":"2018-04-30"},{"$f":"Global!S7","v":"2018-05-31"},{"$f":"Global!T7","v":"2018-06-30"},{"$f":"Global!U7","v":"2018-07-31"},{"$f":"Global!V7","v":"2018-08-31"},{"$f":"Global!W7","v":"2018-09-30"},{"$f":"Global!X7","v":"2018-10-31"},{"$f":"Global!Y7","v":"2018-11-30"},{"$f":"Global!Z7","v":"2018-12-31"},{"$f":"Global!AA7","v":"2019-01-31"},{"$f":"Global!AB7","v":"2019-02-28"},{"$f":"Global!AC7","v":"2019-03-31"},{"$f":"Global!AD7","v":"2019-04-30"},{"$f":"Global!AE7","v":"2019-05-31"},{"$f":"Global!AF7","v":"2019-06-30"},{"$f":"Global!AG7","v":"2019-07-31"},{"$f":"Global!AH7","v":"2019-08-31"},{"$f":"Global!AI7","v":"2019-09-30"},{"$f":"Global!AJ7","v":"2019-10-31"},{"$f":"Global!AK7","v":"2019-11-30"},{"$f":"Global!AL7","v":"2019-12-31"},{"$f":"Global!AM7","v":"2020-01-31"},{"$f":"Global!AN7","v":"2020-02-29"},{"$f":"Global!AO7","v":"2020-03-31"},{"$f":"Global!AP7","v":"2020-04-30"},{"$f":"Global!AQ7","v":"2020-05-31"}]
[null,null,null,"Calendar Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"YEAR(T9)","v":2018},{"$f":"YEAR(U9)","v":2018},2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,{"$f":"YEAR(AM9)","v":2020},{"$f":"YEAR(AN9)","v":2020},{"$f":"YEAR(AO9)","v":2020},{"$f":"YEAR(AP9)","v":2020}]
[null,null,null,"Month Number",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"T11+1","v":2},{"$f":"U11+1","v":3},{"$f":"V11+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,{"$f":"AL11+1","v":20},{"$f":"AM11+1","v":21},{"$f":"AN11+1","v":22},{"$f":"AO11+1","v":23}]
[null,null,null,"Days in Period",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Global!R10","v":30},{"$f":"Global!S10","v":31},{"$f":"Global!T10","v":30},{"$f":"U9-T9","v":31},{"$f":"V9-U9","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30]
[null,null,null,"Year to Go flag",null,null,null,null,null,null,null,null,null,1,null,{"$f":"Global!P11","v":18},null,null,null,{"$f":"Global!T11","v":1},{"$f":"Global!U11","v":1},{"$f":"Global!V11","v":1},{"$f":"Global!W11","v":1},{"$f":"Global!X11","v":1},{"$f":"Global!Y11","v":1},{"$f":"Global!Z11","v":1},{"$f":"Global!AA11","v":1},{"$f":"Global!AB11","v":1},{"$f":"Global!AC11","v":1},{"$f":"Global!AD11","v":1},{"$f":"Global!AE11","v":1},{"$f":"Global!AF11","v":1},{"$f":"Global!AG11","v":1},{"$f":"Global!AH11","v":1},{"$f":"Global!AI11","v":1},{"$f":"Global!AJ11","v":1},{"$f":"Global!AK11","v":1},{"$f":"Global!AL11","v":0},{"$f":"Global!AM11","v":0},{"$f":"Global!AN11","v":0},{"$f":"Global!AO11","v":0}]
[null,null,null,"PRODUCTION"]
[]
[null,null,null,"COMMENT",null,"See comments below.   Production volumes to model have been hardcoded to align to actual volumes.  Detail of loss assumptions & specification offsets, which is confidential to Fonterra, is required to"]
[null,null,null,null,null,"flow milk supply through yield logic.  Logic has however been retained in the model, and we have disclosed overall valued component usages by RCP (in cells O59:P63).  These incorporate the "]
[null,null,null,null,null,"valued component usages of the unstandardised products manufactured in October and November. "]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Milk Collected",null,null,null,{"$f":"'Data Input'!J32","v":"000 kgMS"},null,null,null,{"$f":"'Data Input'!N32","v":1522724.7886000006},null,null,null,null,null,{"$f":"'Data Input'!T32","v":13301.07420000001},{"$f":"'Data Input'!U32","v":17927.0376},{"$f":"'Data Input'!V32","v":96516.041699999958},{"$f":"'Data Input'!W32","v":179286.69670000026},{"$f":"'Data Input'!X32","v":220213.4447000002},{"$f":"'Data Input'!Y32","v":201181.23840000015},{"$f":"'Data Input'!Z32","v":185129.14870000002},{"$f":"'Data Input'!AA32","v":169022.30250000011},{"$f":"'Data Input'!AB32","v":133072.80399999974},{"$f":"'Data Input'!AC32","v":129551.49480000016},{"$f":"'Data Input'!AD32","v":109104.89029999996},{"$f":"'Data Input'!AE32","v":68418.615000000078}]
[null,null,null,null,null,"Milk Supply - Phasing",null,null,null,{"$f":"'Data Input'!J33","v":"%"},null,null,null,{"$f":"SUM(T22:AE22)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T33","v":8.7350480530556489E-3},{"$f":"'Data Input'!U33","v":1.1772999122502098E-2},{"$f":"'Data Input'!V33","v":6.3383772578324685E-2},{"$f":"'Data Input'!W33","v":0.11774070931414808},{"$f":"'Data Input'!X33","v":0.14461802050419456},{"$f":"'Data Input'!Y33","v":0.13211923776782211},{"$f":"'Data Input'!Z33","v":0.12157754972269712},{"$f":"'Data Input'!AA33","v":0.1109999021263717},{"$f":"'Data Input'!AB33","v":8.7391237731374569E-2},{"$f":"'Data Input'!AC33","v":8.5078732394650469E-2},{"$f":"'Data Input'!AD33","v":7.1651089623563188E-2},{"$f":"'Data Input'!AE33","v":4.4931701061295806E-2}]
[]
[null,null,null,null,null,{"$f":"'Data Input'!F40","v":"National average composition"}]
[null,null,null,null,null,{"$f":"'Data Input'!F41","v":"Fat"},null,null,null,{"$f":"'Data Input'!J41","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T41","v":4.7075059085846332E-2},{"$f":"'Data Input'!U41","v":4.7075059085846332E-2},{"$f":"'Data Input'!V41","v":4.7075059085846332E-2},{"$f":"'Data Input'!W41","v":4.5806658734395551E-2},{"$f":"'Data Input'!X41","v":4.5806658734395551E-2},{"$f":"'Data Input'!Y41","v":4.5806658734395551E-2},{"$f":"'Data Input'!Z41","v":4.7898389051454965E-2},{"$f":"'Data Input'!AA41","v":4.7898389051454965E-2},{"$f":"'Data Input'!AB41","v":4.7898389051454965E-2},{"$f":"'Data Input'!AC41","v":5.559562273405954E-2},{"$f":"'Data Input'!AD41","v":5.559562273405954E-2},{"$f":"'Data Input'!AE41","v":5.559562273405954E-2}]
[null,null,null,null,null,{"$f":"'Data Input'!F42","v":"Protein"},null,null,null,{"$f":"'Data Input'!J42","v":"% w/w"},null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!T42","v":3.7826212913516878E-2},{"$f":"'Data Input'!U42","v":3.7826212913516878E-2},{"$f":"'Data Input'!V42","v":3.7826212913516878E-2},{"$f":"'Data Input'!W42","v":3.6496451555584515E-2},{"$f":"'Data Input'!X42","v":3.6496451555584515E-2},{"$f":"'Data Input'!Y42","v":3.6496451555584515E-2},{"$f":"'Data Input'!Z42","v":3.7151733837797435E-2},{"$f":"'Data Input'!AA42","v":3.7151733837797435E-2},{"$f":"'Data Input'!AB42","v":3.7151733837797435E-2},{"$f":"'Data Input'!AC42","v":4.2240010832354971E-2},{"$f":"'Data Input'!AD42","v":4.2240010832354971E-2},{"$f":"'Data Input'!AE42","v":4.2240010832354971E-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,{"$f":"'Data Input'!T43","v":5.4237444247303521E-2},{"$f":"'Data Input'!U43","v":5.4237444247303521E-2},{"$f":"'Data Input'!V43","v":5.4237444247303521E-2},{"$f":"'Data Input'!W43","v":5.4721218621505224E-2},{"$f":"'Data Input'!X43","v":5.4721218621505224E-2},{"$f":"'Data Input'!Y43","v":5.4721218621505224E-2},{"$f":"'Data Input'!Z43","v":5.3398986867248831E-2},{"$f":"'Data Input'!AA43","v":5.3398986867248831E-2},{"$f":"'Data Input'!AB43","v":5.3398986867248831E-2},{"$f":"'Data Input'!AC43","v":5.2297236162331576E-2},{"$f":"'Data Input'!AD43","v":5.2297236162331576E-2},{"$f":"'Data Input'!AE43","v":5.2297236162331576E-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":0.75513779431327788},{"$f":"'Data Input'!U71","v":0.75513779431327788},{"$f":"'Data Input'!V71","v":0.75513779431327788},{"$f":"'Data Input'!W71","v":0.75513779431327788},{"$f":"'Data Input'!X71","v":0.75513779431327788},{"$f":"'Data Input'!Y71","v":0.75513779431327788},{"$f":"'Data Input'!Z71","v":0.75513779431327788},{"$f":"'Data Input'!AA71","v":0.75513779431327788},{"$f":"'Data Input'!AB71","v":0.75513779431327788},{"$f":"'Data Input'!AC71","v":0.75513779431327788},{"$f":"'Data Input'!AD71","v":0.75513779431327788},{"$f":"'Data Input'!AE71","v":0.75513779431327788}]
[null,null,null,null,null,{"$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":0.60188134352589362},{"$f":"'Data Input'!U72","v":0.60188134352589362},{"$f":"'Data Input'!V72","v":0.60188134352589362},{"$f":"'Data Input'!W72","v":0.60188134352589362},{"$f":"'Data Input'!X72","v":0.60188134352589362},{"$f":"'Data Input'!Y72","v":0.60188134352589362},{"$f":"'Data Input'!Z72","v":0.60188134352589362},{"$f":"'Data Input'!AA72","v":0.60188134352589362},{"$f":"'Data Input'!AB72","v":0.60188134352589362},{"$f":"'Data Input'!AC72","v":0.60188134352589362},{"$f":"'Data Input'!AD72","v":0.60188134352589362},{"$f":"'Data Input'!AE72","v":0.60188134352589362}]
[]
[null,null,null,null,null,{"$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$56,0),)/1000","v":0},null,0.83157999999999999,5.3499999999999997E-3]
[null,null,null,null,null,"AMF",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F60,$F$52:$F$56,0),)/1000","v":0},null,1.00196,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F61,$F$52:$F$56,0),)/1000","v":0},null,8.7131798007293558E-3,0.32846007558111484]
[null,null,null,null,null,"BMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F62,$F$52:$F$56,0),)/1000","v":0},null,8.0489999999999992E-2,0.30385000000000001]
[null,null,null,null,null,"WMP",null,null,null,"%",null,{"$f":"OFFSET($L$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},{"$f":"OFFSET($M$51,MATCH($F63,$F$52:$F$56,0),)/1000","v":0},null,0.26222006668536157,0.24242291376033409]
[]
[null,null,null,null,null,"Lactose Requirements per MT"]
[null,null,null,null,null,"SMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T66:AE66,T203:AE203)/N203","v":1.0526315789473686},null,null,null,null,null,{"$f":"T$90/1000","v":1.0526315789473686},{"$f":"U$90/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T67:AE67,T204:AE204)/N204","v":1.0526315789473686},null,null,null,null,null,{"$f":"T$92/1000","v":1.0526315789473686},{"$f":"U$92/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[null,null,null,null,null,"WMP",null,null,null,"%",null,null,null,{"$f":"SUMPRODUCT(T68:AE68,T205:AE205)/N205","v":1.0526315789473686},null,null,null,null,null,{"$f":"T$108/1000","v":1.0526315789473686},{"$f":"U$108/1000","v":1.0526315789473686},1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686,1.0526315789473686]
[]
[null,null,null,null,null,"Wholemilk Composition Parameters"]
[null,null,null,null,null,"Fat",null,null,null,"kg Fat / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T25*1000","v":48.581460976593419},48.581460976593419,48.581460976593419,47.27247181389621,47.27247181389621,47.27247181389621,49.431137501101531,49.431137501101531,49.431137501101531,57.374682661549443,57.374682661549443,57.374682661549443]
[null,null,null,null,null,"Protein",null,null,null,"kg Protein / m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$f":"$N$36*T26*1000","v":39.036651726749419},39.036651726749419,39.036651726749419,37.66433800536322,37.66433800536322,37.66433800536322,38.340589320606952,38.340589320606952,38.340589320606952,43.591691178990331,43.591691178990331,43.591691178990331]
[null,null,null,null,null,"Raw Milk Protein : SNF Ratio",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T26/SUM(T26:T27)","v":0.4108701965580247},0.4108701965580247,0.4108701965580247,0.40010286915605719,0.40010286915605719,0.40010286915605719,0.41028645104673384,0.41028645104673384,0.41028645104673384,0.4468081330391297,0.4468081330391297,0.4468081330391297]
[null,null,null,null,null,"Cream Protein",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"(1-$N$34)/(1-T25)*T26","v":2.3023013196394271E-2},2.3023013196394271E-2,2.3023013196394271E-2,2.2184122427602246E-2,2.2184122427602246E-2,2.2184122427602246E-2,2.263204407821031E-2,2.263204407821031E-2,2.263204407821031E-2,2.5941436605462713E-2,2.5941436605462713E-2,2.5941436605462713E-2]
[]
[null,null,null,null,null,"SMP"]
[null,null,null,null,null,"Excess Cream"]
[null,null,null,null,null,"kg cream",null,null,null,"kg /m3 wholemilk",null,null,null,null,null,null,null,null,null,{"$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":235260.98807694815},null,null,null,null,null,29.252450762395977,1217.3933241807838,9501.747120522039,23040.871460163107,29493.920489663749,32075.264552509594,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T186:AE186)","v":152599.44275888731},null,null,null,null,null,1153.222585334132,731.37261285065722,8334.3589255814713,16914.065818287731,20311.860355041183,18765.647953934313,15059.224624605153,15642.730634579833,12884.932623182289,17025.604938935183,12212.483447263543,13563.938239291818]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T187:AE187)","v":590032.77573695884},null,null,null,null,null,2.390667314862183E-10,1396.3764708617634,25001.036975169191,62993.752995501287,80743.406491089394,77869.661435479153,63045.674899328194,76849.84997655671,62555.103594818735,60226.233689389286,34531.503282585043,44820.175926179858]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T188:AE188)","v":59973.994471397898},null,null,null,null,null,219.58282257227577,301.72721432754736,2760.1641658941053,5908.3313180227415,7336.0872673760641,7389.8752547184931,6292.5924997597522,7173.9292471215267,6298.8282252582167,6754.6055686756272,4793.3609052375514,4744.9099824340001]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T189:AE189)","v":1844145.4052626449},null,null,null,null,null,23873.776934933001,30921.67222984173,140303.27497548118,237184.04736352761,252092.58158726097,244087.68981745519,243953.56650345819,191513.57060245692,142996.64547199552,138629.37641873059,142254.6053035004,56334.598054003989]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N185:N189)","v":2882012.6063068369},null,null,null,null,null,{"$f":"SUM(T185:T189)","v":25275.834793602044},{"$f":"SUM(U185:U189)","v":34568.541852062481},185900.58216264797,346041.06895550247,389977.8561904314,380188.13901409676,356320.00062973774,324838.32589839521,254118.34198916954,246207.88114812062,207747.95879707136,130828.07487599996]
[]
[null,null,null,null,null,"Unstandardised Product Mix"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T193:AE193)","v":3893.5976158406329},null,null,null,null,null,0,0,0,0,3221.16468147864,672.43293436199281,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T194:AE194)","v":2611.7574847545225},null,null,null,null,null,0,0,0,0,2218.3502940449798,393.4071907095427,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T195:AE195)","v":7280.7521663311372},null,null,null,null,null,0,0,0,0,6136.8485676639611,1143.9035986671761,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T196:AE196)","v":956.13030518078222},null,null,null,null,null,0,0,0,0,801.20732725913501,154.92297792164717,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T197:AE197)","v":22745.770681899416},null,null,null,null,null,0,0,0,0,19160.12793444901,3585.6427474504062,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N193:N197)","v":37488.00825400649},null,null,null,null,null,{"$f":"SUM(T193:T197)","v":0},{"$f":"SUM(U193:U197)","v":0},0,0,31537.698804895728,5950.3094491107649,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Product Mix to Model"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T201:AE201)","v":239154.58569278879},null,null,null,null,null,{"$f":"T185+T193","v":29.252450762395977},{"$f":"U185+U193","v":1217.3933241807838},9501.747120522039,23040.871460163107,32715.085171142389,32747.697486871588,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T202:AE202)","v":155211.20024364183},null,null,null,null,null,{"$f":"T186+T194","v":1153.222585334132},731.37261285065722,8334.3589255814713,16914.065818287731,22530.210649086162,19159.055144643855,15059.224624605153,15642.730634579833,12884.932623182289,17025.604938935183,12212.483447263543,13563.938239291818]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T203:AE203)","v":597313.52790329},null,null,null,null,null,{"$f":"T187+T195","v":2.390667314862183E-10},1396.3764708617634,25001.036975169191,62993.752995501287,86880.255058753362,79013.565034146333,63045.674899328194,76849.84997655671,62555.103594818735,60226.233689389286,34531.503282585043,44820.175926179858]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T204:AE204)","v":60930.12477657869},null,null,null,null,null,{"$f":"T188+T196","v":219.58282257227577},301.72721432754736,2760.1641658941053,5908.3313180227415,8137.2945946351992,7544.7982326401407,6292.5924997597522,7173.9292471215267,6298.8282252582167,6754.6055686756272,4793.3609052375514,4744.9099824340001]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T205:AE205)","v":1866891.1759445444},null,null,null,null,null,{"$f":"T189+T197","v":23873.776934933001},30921.67222984173,140303.27497548118,237184.04736352761,271252.70952171,247673.33256490561,243953.56650345819,191513.57060245692,142996.64547199552,138629.37641873059,142254.6053035004,56334.598054003989]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N201:N205)","v":2919500.6145608434},null,null,null,null,null,{"$f":"SUM(T201:T205)","v":25275.834793602044},{"$f":"SUM(U201:U205)","v":34568.541852062481},185900.58216264797,346041.06895550247,421515.55499532714,386138.44846320752,356320.00062973774,324838.32589839521,254118.34198916954,246207.88114812062,207747.95879707136,130828.07487599996]
[]
[null,null,null,null,null,"Fat Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T209:AE209)","v":198876.17037040927},null,null,null,null,null,24.325753004993246,1012.3599405222561,7901.4628704837169,19160.327888842436,27205.210526618586,27232.330276132674,23258.412873668822,27989.52374106611,24434.175496026055,19602.054097524837,11605.535351798793,9450.4515547200026]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T210:AE210)","v":155515.41419611935},null,null,null,null,null,1155.4829016013869,732.80610317184448,8350.6942690756114,16947.217387291574,22574.369861958374,19196.606892727359,15088.740704869379,15673.390386623609,12910.187091123726,17058.975124615496,12236.419914820179,13590.52355824083]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T211:AE211)","v":5204.5001660293374},null,null,null,null,null,2.0830314158121062E-12,12.166879260126461,217.83853036933195,548.87589617253616,757.00328346014408,688.45939883913911,549.3283010561762,669.60656050481532,545.05386507490687,524.76200285639254,300.87919689063943,390.52625154512646]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T212:AE212)","v":4904.2657432668184},null,null,null,null,null,17.674221388842476,24.286023481224284,222.16561371281651,475.56158778765041,654.97084192218711,607.28080974520481,506.49077030566241,577.4295651008116,506.9926838510338,543.6782022227012,385.81761926257047,381.91780448611263]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T213:AE213)","v":489536.32865049166},null,null,null,null,null,6260.1833799095784,8108.2829541319916,36790.334120245294,62194.41671636817,71127.90357936779,64944.917781355281,63969.520476668593,50218.701254527958,37496.589911449671,36351.404329069628,37302.012088983669,14772.062058413967]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N209:N213)","v":854036.67912631645},null,null,null,null,null,{"$f":"SUM(T209:T213)","v":7457.6662559048027},{"$f":"SUM(U209:U213)","v":9889.9019005674436},{"$f":"SUM(V209:V213)","v":53482.495403886773},{"$f":"SUM(W209:W213)","v":99326.399476462364},{"$f":"SUM(X209:X213)","v":122319.45809332708},{"$f":"SUM(Y209:Y213)","v":112669.59515879967},{"$f":"SUM(Z209:Z213)","v":103372.49312656863},{"$f":"SUM(AA209:AA213)","v":95128.651507823306},{"$f":"SUM(AB209:AB213)","v":75892.999047525402},{"$f":"SUM(AC209:AC213)","v":74080.873756289046},{"$f":"SUM(AD209:AD213)","v":61830.664171755852},{"$f":"SUM(AE209:AE213)","v":38585.481227406039}]
[]
[null,null,null,null,null,"Protein Usage"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T217:AE217)","v":1279.4770334564198},null,null,null,null,null,0.15650061157881848,6.5130542843671932,50.834347094792903,123.26866231187262,175.02570566561175,175.20018155476299,149.63384024883737,180.07161309158911,157.19815159544407,126.11052384828625,74.664631342893699,60.799821806383044]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T218:AE218)","v":124.16896019491348},null,null,null,null,null,0.9225780682673056,0.58509809028052584,6.6674871404651777,13.531252654630185,18.02416851926893,15.327244115715086,12.047379699684123,12.514184507663867,10.307946098545832,13.620483951148147,9.7699867578108357,10.851150591433456]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T219:AE219)","v":196193.64652073689},null,null,null,null,null,7.8361114323536108E-11,457.70323453894065,8194.8211883723543,20648.045210898097,28820.101711592954,25963.115867443146,20665.06413367494,25189.786309128154,20504.265038637626,19740.90980401553,11318.710301797888,14691.123720637177]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T220:AE220)","v":18513.618413363431},null,null,null,null,null,66.720240638585992,91.679814073425263,838.67588180692394,1795.24647098121,2472.5169625799053,2292.4869429877067,1912.0042310520007,2179.7984017378758,1913.8989562447091,2052.3869020420893,1456.46271105643,1441.7408981625711]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T221:AE221)","v":452577.19854593294},null,null,null,null,null,5775.6086247766971,7480.6544984455413,33942.547391698652,57380.205626692099,66408.318058315417,60065.513005099077,59017.905988756058,46331.480483711544,34594.134859897931,33537.593329854186,34414.618497289208,13628.61818139657]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(N217:N221)","v":668688.10947368457},null,null,null,null,null,{"$f":"SUM(T217:T221)","v":5843.4079440952073},{"$f":"SUM(U217:U221)","v":8037.1356994325552},{"$f":"SUM(V217:V221)","v":43033.546296113185},{"$f":"SUM(W217:W221)","v":79960.297223537898},{"$f":"SUM(X217:X221)","v":97893.986606673163},{"$f":"SUM(Y217:Y221)","v":88511.643241200407},{"$f":"SUM(Z217:Z221)","v":81756.655573431519},{"$f":"SUM(AA217:AA221)","v":73893.65099217683},{"$f":"SUM(AB217:AB221)","v":57179.804952474253},{"$f":"SUM(AC217:AC221)","v":55470.621043711239},{"$f":"SUM(AD217:AD221)","v":47274.226128244234},{"$f":"SUM(AE217:AE221)","v":29833.133772594134}]
[]
[null,null,null,null,null,"Milk Composition"]
[null,null,null,null,null,"Fat",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N214/SUM(N214,N222)),\"N/A\",N214/SUM(N214,N222))","v":0.56086082364989998},null,null,null,null,null,0.56068150164178443,0.55167519147544175,0.55413063426415665,0.55400875416130202,0.5554586290585688,0.56004027042911186,0.55838042713674807,0.56281715549238376,0.57031186513155308,0.57182569657458626,0.56670845827114869,0.56396174092980322]
[null,null,null,null,null,"Protein",null,null,null,"%",null,null,null,{"$f":"IF(ISERROR(N222/SUM(N214,N222)),\"N/A\",N222/SUM(N214,N222))","v":0.43913917635009997},null,null,null,null,null,0.43931849835821551,0.44832480852455819,0.44586936573584329,0.44599124583869798,0.44454137094143126,0.43995972957088808,0.44161957286325199,0.43718284450761619,0.42968813486844692,0.42817430342541379,0.43329154172885131,0.43603825907019694]
[]
[null,null,null,null,null,"Required Lactose - Calculated"]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$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,{"$f":"SUM(T232:AE232)","v":348226.7601261331},null,null,null,null,null,3484.2241525773538,4505.1050096036915,21289.288623400789,34979.067973298312,40409.325018292322,39168.477147010519,40184.083674856331,37396.390751718383,31167.513946748964,36169.846101715557,35925.816724021111,23547.621002889755]
[]
[null,null,null,"COMPONENT MILK PRICE"]
[]
[]
[null,null,null,"COMMENT",null,"The average cash milk price used for inventory valuation is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard "]
[null,null,null,null,null,"contracts, adjusted for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IF(ISERROR(N1272),2,N1272)","v":6.3631957269623358},null,null,null,null,null,{"$f":"$N241","v":6.3631957269623358},6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358]
[]
[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":1522724.7886000006},null,null,null,null,null,{"$f":"T21","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201181.23840000015,185129.14870000002,169022.30250000011,133072.80399999974,129551.49480000016,109104.89029999996,68418.615000000078]
[null,null,null,null,null,"Fat ",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T245:AE245)","v":854036.67912631633},null,null,null,null,null,{"$f":"T214","v":7457.6662559048027},{"$f":"U214","v":9889.9019005674436},53482.495403886773,99326.399476462364,122319.45809332708,112669.59515879967,103372.49312656863,95128.651507823306,75892.999047525402,74080.873756289046,61830.664171755852,38585.481227406039]
[null,null,null,null,null,"Protein",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T246:AE246)","v":668688.10947368457},null,null,null,null,null,{"$f":"T222","v":5843.4079440952073},{"$f":"U222","v":8037.1356994325552},43033.546296113185,79960.297223537898,97893.986606673163,88511.643241200407,81756.655573431519,73893.65099217683,57179.804952474253,55470.621043711239,47274.226128244234,29833.133772594134]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,{"$f":"N245+N246","v":1522724.788600001},null,null,null,null,null,{"$f":"T246+T245","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.44470000023,201181.23840000009,185129.14870000014,169022.30250000014,133072.80399999965,129551.49480000028,109104.89030000009,68418.615000000165]
[null,null,null,null,null,"Protein : Fat ratio",null,null,null,"%",null,null,null,{"$f":"N246/N245","v":0.78297352539677312},null,null,null,null,null,{"$f":"T246/T245","v":0.78354377141354858},{"$f":"U246/U245","v":0.81266081102092791},0.80462861673028396,0.80502562908752473,0.80031409664995568,0.78558588158987908,0.79089371940879072,0.77677597465049608,0.75342660943820849,0.74878464887169471,0.76457574508538151,0.77316992878151813]
[null,null,null,null,null,"Valued Component Ratio",null,null,null,"%",null,null,null,{"$f":"'Data Input'!N74","v":1.3},null,null,null,null,null,{"$f":"$N249","v":1.3},{"$f":"$N249","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(1+1/N249*N248)*N241","v":7.0807584415696221},null,null,null,null,null,{"$f":"$N251","v":7.0807584415696221},{"$f":"$N251","v":7.0807584415696221},7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,{"$f":"$N251","v":7.0807584415696221},7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"(1+N248)/(N248+N249)*N241","v":5.4467372627458621},null,null,null,null,null,{"$f":"$N252","v":5.4467372627458621},5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621]
[]
[null,null,null,"Conversion of Average FX Cash Conversion Rates to Corresponding ACRs for Transaction Months"]
[]
[null,null,null,"COMMENT",null,"This section converts average USD : NZD cash conversion rates into:"]
[null,null,null,null,null,"1. Average FX conversion rates by month of sale, given the receivables days assumption."]
[null,null,null,null,null,"2. Average FX conversion rates by month in which a USD-denominated cost is incurred, given the Trade Creditors days assumption."]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"USD : NZD",null,null,null,null,null,null,null,{"$f":"'Data Input'!R22","v":0.69048861971972075},{"$f":"'Data Input'!S22","v":0.69048861971972075},{"$f":"'Data Input'!T22","v":0.69048861971972075},{"$f":"'Data Input'!U22","v":0.69048861971972075},{"$f":"'Data Input'!V22","v":0.69048861971972075},{"$f":"'Data Input'!W22","v":0.69048861971972075},{"$f":"'Data Input'!X22","v":0.69048861971972075},{"$f":"'Data Input'!Y22","v":0.69048861971972075},{"$f":"'Data Input'!Z22","v":0.69048861971972075},{"$f":"'Data Input'!AA22","v":0.69048861971972075},{"$f":"'Data Input'!AB22","v":0.69048861971972075},{"$f":"'Data Input'!AC22","v":0.69048861971972075},{"$f":"'Data Input'!AD22","v":0.69048861971972075},{"$f":"'Data Input'!AE22","v":0.69048861971972075},{"$f":"'Data Input'!AF22","v":0.69048861971972075},{"$f":"'Data Input'!AG22","v":0.69048861971972075},{"$f":"'Data Input'!AH22","v":0.69048861971972075},{"$f":"'Data Input'!AI22","v":0.69048861971972075},{"$f":"'Data Input'!AJ22","v":0.69048861971972075},{"$f":"'Data Input'!AK22","v":0.69048861971972075},{"$f":"'Data Input'!AL22","v":0.69048861971972075},{"$f":"'Data Input'!AM22","v":0.69048861971972075},{"$f":"'Data Input'!AN22","v":0.69048861971972075},{"$f":"AN261","v":0.69048861971972075}]
[]
[null,null,null,null,null,"Timing of Receipts in respect of sales"]
[null,null,null,null,null,"Received in month of sale",null,null,null,"%",{"$f":"\"Row \"&ROW(F913)","v":"Row 913"},null,null,null,null,null,null,null,null,{"$f":"T913","v":0.23470467720083737},{"$f":"U913","v":0.25939162309758457},0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.25939162309758457,0.18004072557232575,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,{"$f":"AM913/SUM(AM$913:AM$915)","v":0.25939162309758457},{"$f":"AN913/SUM(AN$913:AN$914)","v":0.20831518331121107},1]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F914)","v":"Row 914"},null,null,null,null,null,null,null,null,{"$f":"T914","v":0.76529532279916268},{"$f":"U914","v":0.74060837690241543},0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.74060837690241543,0.81995927442767425,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,{"$f":"AM914/SUM(AM$913:AM$915)","v":0.74060837690241543},{"$f":"AN914/SUM(AN$913:AN$914)","v":0.79168481668878887}]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F915)","v":"Row 915"},null,null,null,null,null,null,null,null,{"$f":"T915","v":0},{"$f":"U915","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM915/SUM(AM$913:AM$915)","v":0}]
[null,null,null,null,null,"Received in 3 month's time",null,null,null,"%",{"$f":"\"Row \"&ROW(F916)","v":"Row 916"},null,null,null,null,null,null,null,null,{"$f":"T916","v":0},{"$f":"U916","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,"%",{"$f":"\"Row \"&ROW(F1119)","v":"Row 1119"},null,null,null,null,null,null,null,null,{"$f":"T1119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN1119","v":0},{"$f":"AO1119","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,{"$f":"T1120","v":4.479833333340745E-2},4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.7998214285793699E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,{"$f":"AN1120","v":4.6343103448352532E-2},{"$f":"AO1120","v":4.3353225806523336E-2}]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1121",null,null,null,null,null,null,null,null,{"$f":"T1121","v":0.95520166666659256},0.95664677419347666,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95200178571420635,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,{"$f":"AM1121/SUM(AM$1120:AM$1123)","v":0.95664677419347666},{"$f":"AN1121/SUM(AN$1120:AN$1123)","v":0.95365689655164743},{"$f":"AO1121/SUM(AO$1120:AO$1123)","v":0.95664677419347666}]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1122",null,null,null,null,null,null,null,null,{"$f":"T1122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM1122/SUM(AM$1120:AM$1123)","v":0},{"$f":"AN1122/SUM(AN$1120:AN$1122)","v":0}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1123",null,null,null,null,null,null,null,null,{"$f":"T1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM1123/SUM(AM$1120:AM$1123)","v":0}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1124",null,null,null,null,null,null,null,null,{"$f":"T1124","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,"%",{"$f":"\"Row \"&ROW(F1137)","v":"Row 1137"},null,null,null,null,null,null,null,null,{"$f":"T1137","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,{"$f":"T1138","v":4.479833333340745E-2},4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.7998214285793699E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,{"$f":"AJ1138","v":4.3353225806523336E-2},4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.6343103448352532E-2,4.3353225806523336E-2]
[null,null,null,null,null,"Paid in month expense is incurred",null,null,null,"%","Row 1139",null,null,null,null,null,null,null,null,0.95520166666659256,{"$f":"U1139","v":0.95664677419347666},0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95200178571420635,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95365689655164743,0.95664677419347666]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%","Row 1140",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1140","v":0},{"$f":"AK1140","v":0},{"$f":"AL1140","v":0},{"$f":"AM1140","v":0},{"$f":"AN1140","v":0}]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%","Row 1141",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1141","v":0},{"$f":"AK1141","v":0},{"$f":"AL1141","v":0},{"$f":"AM1141","v":0}]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%","Row 1142",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ1142","v":0},{"$f":"AK1142","v":0},{"$f":"AL1142","v":0}]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Average Conversion Rate to model - Cash",null,null,null,"NZD : USD",null,null,null,null,null,null,null,{"$f":"1/R261","v":1.4482497921629967},{"$f":"1/S261","v":1.4482497921629967},{"$f":"1/T261","v":1.4482497921629967},{"$f":"1/U261","v":1.4482497921629967},1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,{"$f":"1/AM261","v":1.4482497921629967},1.4482497921629967,1.4482497921629967]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"NZD : USD",null,null,null,{"$f":"SUMPRODUCT(T287:AO287,T350:AO350)/N350","v":1.4482497921629964},null,null,null,null,null,{"$f":"MMULT(T286:W286,T264:T267)","v":1.4482497921629967},{"$f":"MMULT(U286:X286,U264:U267)","v":1.4482497921629967},1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,{"$f":"MMULT(AM286:AO286,AM264:AM266)","v":1.4482497921629967},{"$f":"MMULT(AN286:AO286,AN264:AN265)","v":1.4482497921629964},{"$f":"AO286*AO264","v":1.4482497921629967}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Other",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T270:T275)","v":1.4482497921629967},{"$f":"MMULT(S286:X286,U270:U275)","v":1.4482497921629967},1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,{"$f":"MMULT(AK286:AO286,AM270:AM274)","v":1.4482497921629967},{"$f":"MMULT(AL286:AO286,AN270:AN273)","v":1.4482497921629967},{"$f":"MMULT(AM286:AO286,AO270:AO272)","v":1.4482497921629967}]
[null,null,null,null,null,"Average Conversion Rate - Payments - Lactose",null,null,null,"NZD : USD",null,null,null,null,null,null,null,null,null,{"$f":"MMULT(R286:W286,T278:T283)","v":1.4482497921629967},{"$f":"MMULT(S286:X286,U278:U283)","v":1.4482497921629967},1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,1.4482497921629967,{"$f":"MMULT(AK286:AO286,AM278:AM282)","v":1.4482497921629967},{"$f":"MMULT(AL286:$AO286,AN278:AN281)","v":1.4482497921629967},{"$f":"MMULT(AM286:$AO286,AO278:AO280)","v":1.4482497921629967}]
[]
[null,null,null,null,null,"Average Conversion Rate to model - Sales",null,null,null,"USD : NZD",null,null,null,{"$f":"1/N287","v":0.69048861971972086},null,null,null,null,null,{"$f":"1/T287","v":0.69048861971972075},{"$f":"1/U287","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972086,0.69048861971972075]
[null,null,null,null,null,"Average Conversion Rate to model - Payments - Other",null,null,null,"USD : NZD",null,null,null,null,null,null,null,null,null,{"$f":"1/T288","v":0.69048861971972075},{"$f":"1/U288","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,{"$f":"1/AN288","v":0.69048861971972075},0.69048861971972075]
[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,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,{"$f":"1/AN289","v":0.69048861971972075},0.69048861971972075]
[]
[null,null,null,"SALES REVENUE"]
[]
[null,null,null,"SALES OF PRODUCT"]
[]
[null,null,null,"COMMENT",null,"See Data Input tab - sales phasings in this model are 3 month averages.  Monthly averages used in actual calculation."]
[]
[]
[]
[null,null,null,"DATA INPUT"]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"N201","v":239154.58569278879},null,null,null,null,null,{"$f":"T201","v":29.252450762395977},1217.3933241807838,9501.747120522039,23040.871460163107,32715.085171142389,32747.697486871588,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"N202","v":155211.20024364183},null,null,null,null,null,{"$f":"T202","v":1153.222585334132},731.37261285065722,8334.3589255814713,16914.065818287731,22530.210649086162,19159.055144643855,15059.224624605153,15642.730634579833,12884.932623182289,17025.604938935183,12212.483447263543,13563.938239291818]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"N203","v":597313.52790329},null,null,null,null,null,{"$f":"T203","v":2.390667314862183E-10},1396.3764708617634,25001.036975169191,62993.752995501287,86880.255058753362,79013.565034146333,63045.674899328194,76849.84997655671,62555.103594818735,60226.233689389286,34531.503282585043,44820.175926179858]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"N204","v":60930.12477657869},null,null,null,null,null,{"$f":"T204","v":219.58282257227577},301.72721432754736,2760.1641658941053,5908.3313180227415,8137.2945946351992,7544.7982326401407,6292.5924997597522,7173.9292471215267,6298.8282252582167,6754.6055686756272,4793.3609052375514,4744.9099824340001]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"N205","v":1866891.1759445444},null,null,null,null,null,{"$f":"T205","v":23873.776934933001},30921.67222984173,140303.27497548118,237184.04736352761,271252.70952171,247673.33256490561,243953.56650345819,191513.57060245692,142996.64547199552,138629.37641873059,142254.6053035004,56334.598054003989]
[]
[null,null,null,null,null,"Sales Phasings"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$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":3.7473269588837017E-2},{"$f":"'Data Input'!X99","v":3.7473269588837017E-2},{"$f":"'Data Input'!Y99","v":9.6422134766999901E-2},{"$f":"'Data Input'!Z99","v":9.6422134766999901E-2},{"$f":"'Data Input'!AA99","v":9.6422134766999901E-2},{"$f":"'Data Input'!AB99","v":0.11782968961381569},{"$f":"'Data Input'!AC99","v":0.11782968961381569},{"$f":"'Data Input'!AD99","v":0.11782968961381569},{"$f":"'Data Input'!AE99","v":6.7791852028161584E-2},{"$f":"'Data Input'!AF99","v":6.7791852028161584E-2},{"$f":"'Data Input'!AG99","v":6.7791852028161584E-2},{"$f":"'Data Input'!AH99","v":2.6307477198464862E-2},{"$f":"'Data Input'!AI99","v":2.6307477198464862E-2},{"$f":"'Data Input'!AJ99","v":2.6307477198464862E-2},{"$f":"'Data Input'!AK99","v":0},{"$f":"'Data Input'!AL99","v":0},{"$f":"'Data Input'!AM99","v":0},{"$f":"'Data Input'!AN99","v":0},{"$f":"'Data Input'!AO99","v":0}]
[null,null,null,null,null,"AMF",null,null,null,"%",null,null,null,{"$f":"SUM(T313:AO313)","v":1.0000000000000002},null,null,null,null,null,{"$f":"'Data Input'!T100","v":0},{"$f":"'Data Input'!U100","v":0},{"$f":"'Data Input'!V100","v":0},{"$f":"'Data Input'!W100","v":6.440037092762757E-2},{"$f":"'Data Input'!X100","v":6.440037092762757E-2},{"$f":"'Data Input'!Y100","v":0.10721999648857357},{"$f":"'Data Input'!Z100","v":0.10721999648857357},{"$f":"'Data Input'!AA100","v":0.10721999648857357},{"$f":"'Data Input'!AB100","v":8.6475510925343377E-2},{"$f":"'Data Input'!AC100","v":8.6475510925343377E-2},{"$f":"'Data Input'!AD100","v":8.6475510925343377E-2},{"$f":"'Data Input'!AE100","v":8.5990504307745561E-2},{"$f":"'Data Input'!AF100","v":8.5990504307745561E-2},{"$f":"'Data Input'!AG100","v":8.5990504307745561E-2},{"$f":"'Data Input'!AH100","v":1.0713740993252509E-2},{"$f":"'Data Input'!AI100","v":1.0713740993252509E-2},{"$f":"'Data Input'!AJ100","v":1.0713740993252509E-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":1.0000000000000002},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":5.1464917667763357E-2},{"$f":"'Data Input'!X101","v":5.1464917667763357E-2},{"$f":"'Data Input'!Y101","v":0.13042012866357464},{"$f":"'Data Input'!Z101","v":0.13042012866357464},{"$f":"'Data Input'!AA101","v":0.13042012866357464},{"$f":"'Data Input'!AB101","v":8.7714887437976508E-2},{"$f":"'Data Input'!AC101","v":8.7714887437976508E-2},{"$f":"'Data Input'!AD101","v":8.7714887437976508E-2},{"$f":"'Data Input'!AE101","v":7.6575547650776454E-2},{"$f":"'Data Input'!AF101","v":7.6575547650776454E-2},{"$f":"'Data Input'!AG101","v":7.6575547650776454E-2},{"$f":"'Data Input'!AH101","v":4.3128244691635542E-3},{"$f":"'Data Input'!AI101","v":4.3128244691635542E-3},{"$f":"'Data Input'!AJ101","v":4.3128244691635542E-3},{"$f":"'Data Input'!AK101","v":0},{"$f":"'Data Input'!AL101","v":0},{"$f":"'Data Input'!AM101","v":0},{"$f":"'Data Input'!AN101","v":0},{"$f":"'Data Input'!AO101","v":0}]
[null,null,null,null,null,"BMP",null,null,null,"%",null,null,null,{"$f":"SUM(T315:AO315)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T102","v":0},{"$f":"'Data Input'!U102","v":0},{"$f":"'Data Input'!V102","v":0},{"$f":"'Data Input'!W102","v":4.8641116879820707E-2},{"$f":"'Data Input'!X102","v":4.8641116879820707E-2},{"$f":"'Data Input'!Y102","v":0.11853521147013542},{"$f":"'Data Input'!Z102","v":0.11853521147013542},{"$f":"'Data Input'!AA102","v":0.11853521147013542},{"$f":"'Data Input'!AB102","v":9.1930741799818125E-2},{"$f":"'Data Input'!AC102","v":9.1930741799818125E-2},{"$f":"'Data Input'!AD102","v":9.1930741799818125E-2},{"$f":"'Data Input'!AE102","v":6.2832212143880892E-2},{"$f":"'Data Input'!AF102","v":6.2832212143880892E-2},{"$f":"'Data Input'!AG102","v":6.2832212143880892E-2},{"$f":"'Data Input'!AH102","v":2.7607756666285111E-2},{"$f":"'Data Input'!AI102","v":2.7607756666285111E-2},{"$f":"'Data Input'!AJ102","v":2.7607756666285111E-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":4.3634999685778497E-2},{"$f":"'Data Input'!X103","v":4.3634999685778497E-2},{"$f":"'Data Input'!Y103","v":0.13056021043726754},{"$f":"'Data Input'!Z103","v":0.13056021043726754},{"$f":"'Data Input'!AA103","v":0.13056021043726754},{"$f":"'Data Input'!AB103","v":9.3927469134314809E-2},{"$f":"'Data Input'!AC103","v":9.3927469134314809E-2},{"$f":"'Data Input'!AD103","v":9.3927469134314809E-2},{"$f":"'Data Input'!AE103","v":7.0309320105673603E-2},{"$f":"'Data Input'!AF103","v":7.0309320105673603E-2},{"$f":"'Data Input'!AG103","v":7.0309320105673603E-2},{"$f":"'Data Input'!AH103","v":9.4463338655583623E-3},{"$f":"'Data Input'!AI103","v":9.4463338655583623E-3},{"$f":"'Data Input'!AJ103","v":9.4463338655583623E-3},{"$f":"'Data Input'!AK103","v":0},{"$f":"'Data Input'!AL103","v":0},{"$f":"'Data Input'!AM103","v":0},{"$f":"'Data Input'!AN103","v":0},{"$f":"'Data Input'!AO103","v":0}]
[]
[null,null,null,null,null,"Base Commodity Prices to Model"]
[null,null,null,null,null,"Butter",null,null,null,"USD",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":4448.0128359325181},null,null,null,null,null,{"$f":"'Data Input'!T85","v":0},{"$f":"'Data Input'!U85","v":0},{"$f":"'Data Input'!V85","v":4937.5154136186447},{"$f":"'Data Input'!W85","v":4937.5154136186447},{"$f":"'Data Input'!X85","v":4937.5154136186447},{"$f":"'Data Input'!Y85","v":4335.937600287225},{"$f":"'Data Input'!Z85","v":4335.937600287225},{"$f":"'Data Input'!AA85","v":4335.937600287225},{"$f":"'Data Input'!AB85","v":4084.7458272925533},{"$f":"'Data Input'!AC85","v":4084.7458272925533},{"$f":"'Data Input'!AD85","v":4084.7458272925533},{"$f":"'Data Input'!AE85","v":4882.1633169000897},{"$f":"'Data Input'!AF85","v":4882.1633169000897},{"$f":"'Data Input'!AG85","v":4882.1633169000897},{"$f":"'Data Input'!AH85","v":4902.2360107554787},{"$f":"'Data Input'!AI85","v":4902.2360107554787},{"$f":"'Data Input'!AJ85","v":4902.2360107554787},{"$f":"'Data Input'!AK85","v":0},{"$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":5539.5782202736236},null,null,null,null,null,{"$f":"'Data Input'!T86","v":0},{"$f":"'Data Input'!U86","v":0},{"$f":"'Data Input'!V86","v":5885.5483770720029},{"$f":"'Data Input'!W86","v":5885.5483770720029},{"$f":"'Data Input'!X86","v":5885.5483770720029},{"$f":"'Data Input'!Y86","v":5417.6332201925788},{"$f":"'Data Input'!Z86","v":5417.6332201925788},{"$f":"'Data Input'!AA86","v":5417.6332201925788},{"$f":"'Data Input'!AB86","v":5200.1603175998334},{"$f":"'Data Input'!AC86","v":5200.1603175998334},{"$f":"'Data Input'!AD86","v":5200.1603175998334},{"$f":"'Data Input'!AE86","v":5821.4098934978792},{"$f":"'Data Input'!AF86","v":5821.4098934978792},{"$f":"'Data Input'!AG86","v":5821.4098934978792},{"$f":"'Data Input'!AH86","v":5851.1121377535574},{"$f":"'Data Input'!AI86","v":5851.1121377535574},{"$f":"'Data Input'!AJ86","v":5851.1121377535574},{"$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,{"$f":"IF(ISERROR(N347/N330*1000),0,N347/N330*1000)","v":2216.1586660505041},null,null,null,null,null,{"$f":"'Data Input'!T87","v":0},{"$f":"'Data Input'!U87","v":0},{"$f":"'Data Input'!V87","v":2056.433147354518},{"$f":"'Data Input'!W87","v":2056.433147354518},{"$f":"'Data Input'!X87","v":2056.433147354518},{"$f":"'Data Input'!Y87","v":2051.2571161654855},{"$f":"'Data Input'!Z87","v":2051.2571161654855},{"$f":"'Data Input'!AA87","v":2051.2571161654855},{"$f":"'Data Input'!AB87","v":2213.6555472911805},{"$f":"'Data Input'!AC87","v":2213.6555472911805},{"$f":"'Data Input'!AD87","v":2213.6555472911805},{"$f":"'Data Input'!AE87","v":2553.1579006595352},{"$f":"'Data Input'!AF87","v":2553.1579006595352},{"$f":"'Data Input'!AG87","v":2553.1579006595352},{"$f":"'Data Input'!AH87","v":2540.8449532847103},{"$f":"'Data Input'!AI87","v":2540.8449532847103},{"$f":"'Data Input'!AJ87","v":2540.8449532847103},{"$f":"'Data Input'!AK87","v":0},{"$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":3032.3059435485975},null,null,null,null,null,{"$f":"'Data Input'!T88","v":0},{"$f":"'Data Input'!U88","v":0},{"$f":"'Data Input'!V88","v":2483.3850455831721},{"$f":"'Data Input'!W88","v":2483.3850455831721},{"$f":"'Data Input'!X88","v":2483.3850455831721},{"$f":"'Data Input'!Y88","v":2706.5301117869935},{"$f":"'Data Input'!Z88","v":2706.5301117869935},{"$f":"'Data Input'!AA88","v":2706.5301117869935},{"$f":"'Data Input'!AB88","v":3130.9333443788},{"$f":"'Data Input'!AC88","v":3130.9333443788},{"$f":"'Data Input'!AD88","v":3130.9333443788},{"$f":"'Data Input'!AE88","v":3629.7152560396958},{"$f":"'Data Input'!AF88","v":3629.7152560396958},{"$f":"'Data Input'!AG88","v":3629.7152560396958},{"$f":"'Data Input'!AH88","v":3387.7333023471147},{"$f":"'Data Input'!AI88","v":3387.7333023471147},{"$f":"'Data Input'!AJ88","v":3387.7333023471147},{"$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,{"$f":"IF(ISERROR(N349/N332*1000),0,N349/N332*1000)","v":2907.2376125940582},null,null,null,null,null,{"$f":"'Data Input'!T89","v":0},{"$f":"'Data Input'!U89","v":0},{"$f":"'Data Input'!V89","v":3011.0418855009793},{"$f":"'Data Input'!W89","v":3011.0418855009793},{"$f":"'Data Input'!X89","v":3011.0418855009793},{"$f":"'Data Input'!Y89","v":2811.2169891289227},{"$f":"'Data Input'!Z89","v":2811.2169891289227},{"$f":"'Data Input'!AA89","v":2811.2169891289227},{"$f":"'Data Input'!AB89","v":2787.7661551076826},{"$f":"'Data Input'!AC89","v":2787.7661551076826},{"$f":"'Data Input'!AD89","v":2787.7661551076826},{"$f":"'Data Input'!AE89","v":3163.1285104250928},{"$f":"'Data Input'!AF89","v":3163.1285104250928},{"$f":"'Data Input'!AG89","v":3163.1285104250928},{"$f":"'Data Input'!AH89","v":3198.0322378588285},{"$f":"'Data Input'!AI89","v":3198.0322378588285},{"$f":"'Data Input'!AJ89","v":3198.0322378588285},{"$f":"'Data Input'!AK89","v":0},{"$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":0.69048861971972075},{"$f":"U291","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972086,0.69048861971972075]
[]
[null,null,null,"CALCULATIONS",null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T328:AO328)","v":239154.58569278882},null,null,null,null,null,{"$f":"T312*$N305","v":0},0,0,{"$f":"W312*$N305","v":8961.904263072498},8961.904263072498,23059.795691816107,23059.795691816107,23059.795691816107,28179.510601901991,28179.510601901991,28179.510601901991,16212.732285141827,16212.732285141827,16212.732285141827,6291.5538100213516,6291.5538100213516,{"$f":"AJ312*$N305","v":6291.5538100213516},0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T329:AO329)","v":155211.20024364186},null,null,null,null,null,{"$f":"T313*$N306","v":0},0,0,9995.6588678128119,9995.6588678128119,16641.744345110565,16641.744345110565,16641.744345110565,13421.967842404707,13421.967842404707,13421.967842404707,13346.689383161241,13346.689383161241,13346.689383161241,1662.8925986622294,1662.8925986622294,1662.8925986622294,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T330:AO330)","v":597313.52790329012},null,null,null,null,null,{"$f":"T314*$N307","v":0},0,0,30740.691535384092,30740.691535384092,77901.707161640763,77901.707161640763,77901.707161640763,52393.288865217721,52393.288865217721,52393.288865217721,45739.610518411777,45739.610518411777,45739.610518411777,2576.1083989037165,2576.1083989037165,2576.1083989037165,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T331:AO331)","v":60930.124776578697},null,null,null,null,null,{"$f":"T315*$N308","v":0},0,0,2963.7093207596236,2963.7093207596236,7222.3652252934926,7222.3652252934926,7222.3652252934926,5601.3515686663568,5601.3515686663568,5601.3515686663568,3828.3745259151256,3828.3745259151256,3828.3745259151256,1682.144058478174,1682.144058478174,1682.144058478174,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T332:AO332)","v":1866891.1759445439},null,null,null,null,null,{"$f":"T316*$N309","v":0},0,0,81461.795875722848,81461.795875722848,243741.70479479758,243741.70479479758,243741.70479479758,175352.36330565586,175352.36330565586,175352.36330565586,131259.8492919424,131259.8492919424,131259.8492919424,17635.277338637025,17635.277338637025,17635.277338637025,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N328:N332)","v":2919500.6145608434},null,null,null,null,null,{"$f":"SUM(T328:T332)","v":0},{"$f":"SUM(U328:U332)","v":0},{"$f":"SUM(V328:V332)","v":0},{"$f":"SUM(W328:W332)","v":134123.75986275187},134123.75986275187,368567.31721865851,368567.31721865851,368567.31721865851,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457238,210387.25600457238,29847.976204702496,29847.976204702496,29847.976204702496,0,0,0,{"$f":"SUM(AN328:AN332)","v":0},{"$f":"SUM(AO328:AO332)","v":0}]
[]
[null,null,null,null,null,"Aggregate sales phasing",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T333/SUM($T$333:$AO$333)","v":0},{"$f":"U333/SUM($T$333:$AO$333)","v":0},{"$f":"V333/SUM($T$333:$AO$333)","v":0},{"$f":"W333/SUM($T$333:$AO$333)","v":4.5940651354487543E-2},4.5940651354487543E-2,0.12624327440811275,0.12624327440811275,0.12624327440811275,9.4176545403880596E-2,9.4176545403880596E-2,9.4176545403880596E-2,7.2062754484543634E-2,7.2062754484543634E-2,7.2062754484543634E-2,1.0223658133804598E-2,1.0223658133804598E-2,1.0223658133804598E-2,0]
[]
[null,null,null,null,null,"Butter",null,null,null,"000s kgMS",null,null,null,{"$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":1063762.6669336481},null,null,null,null,null,{"$f":"T328*T319/1000","v":0},0,0,44249.540434295101,44249.540434295101,99985.835195086824,99985.835195086824,99985.835195086824,115106.13834626542,115106.13834626542,115106.13834626542,79153.206829241186,79153.206829241186,79153.206829241186,30842.681651092502,30842.681651092502,30842.681651092502,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T346:AO346)","v":859804.58441220655},null,null,null,null,null,{"$f":"T329*T320/1000","v":0},0,0,58829.933827221066,58829.933827221066,90158.867006022992,90158.867006022992,90158.867006022992,69796.384558174017,69796.384558174017,69796.384558174017,77696.549620577964,77696.549620577964,77696.549620577964,9729.7710678131243,9729.7710678131243,9729.7710678131243,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T347:AO347)","v":1323741.5512120761},null,null,null,null,null,{"$f":"T330*T321/1000","v":0},0,0,63216.177045964301,63216.177045964301,159796.43117675537,159796.43117675537,159796.43117675537,115980.69453731846,115980.69453731846,115980.69453731846,116780.44796817302,116780.44796817302,116780.44796817302,6545.4920244688637,6545.4920244688637,6545.4920244688637,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T348:AO348)","v":184758.77950117725},null,null,null,null,null,{"$f":"T331*T322/1000","v":0},0,0,7360.0314066299097,7360.0314066299097,19547.54896058009,19547.54896058009,19547.54896058009,17537.458399925996,17537.458399925996,17537.458399925996,13895.909422547869,13895.909422547869,13895.909422547869,5698.6554462518425,5698.6554462518425,5698.6554462518425,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T349:AO349)","v":5427496.2453259295},null,null,null,null,null,{"$f":"T332*T323/1000","v":0},0,0,245284.87944993243,245284.87944993243,685210.82147838152,685210.82147838152,685210.82147838152,488841.38364165369,488841.38364165369,488841.38364165369,415191.77156944392,415191.77156944392,415191.77156944392,56398.18545254245,56398.18545254245,56398.18545254245,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(N345:N349)","v":8859563.8273850381},null,null,null,null,null,{"$f":"SUM(T345:T349)","v":0},{"$f":"SUM(U345:U349)","v":0},0,418940.56216404284,418940.56216404284,1054699.5038168267,1054699.5038168267,1054699.5038168267,807262.05948333768,807262.05948333768,807262.05948333768,702717.88540998392,702717.88540998392,702717.88540998392,109214.78564216878,109214.78564216878,109214.78564216878,0,0,0,{"$f":"SUM(AN345:AN349)","v":0},{"$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,{"$f":"SUM(T353:AO353)","v":1540594.0612974102},null,null,null,null,null,{"$f":"T345/T$326","v":0},{"$f":"U345/U$326","v":0},0,64084.387737275996,64084.387737275996,144804.46504052813,144804.46504052813,144804.46504052813,166702.44093666403,166702.44093666403,166702.44093666403,114633.61533948324,114633.61533948324,114633.61533948324,44667.907290944189,44667.907290944189,44667.907290944189,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T354:AO354)","v":1245211.81067577},null,null,null,null,null,{"$f":"T346/T$326","v":0},0,0,85200.439438235757,85200.439438235757,130572.56040312405,130572.56040312405,130572.56040312405,101082.59943010411,101082.59943010411,101082.59943010411,112524.011839784,112524.011839784,112524.011839784,14091.138926753894,14091.138926753894,14091.138926753894,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T355:AO355)","v":1917108.4264204116},null,null,null,null,null,{"$f":"T347/T$326","v":0},0,0,91552.815268156992,91552.815268156992,231425.14824012457,231425.14824012457,231425.14824012457,167969.01675859146,167969.01675859146,167969.01675859146,169127.25949860821,169127.25949860821,169127.25949860821,9479.5074640415842,9479.5074640415842,9479.5074640415842,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T356:AO356)","v":267576.86401286884},null,null,null,null,null,{"$f":"T348/T$326","v":0},0,0,10659.163954964895,10659.163954964895,28309.733719456115,28309.733719456115,28309.733719456115,25398.620482760023,25398.620482760023,25398.620482760023,20124.74793312078,20124.74793312078,20124.74793312078,8253.0765656427593,8253.0765656427593,8253.0765656427593,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T357:AO357)","v":7860370.3092587227},null,null,null,null,null,{"$f":"T349/T$326","v":0},0,0,355233.77568409033,355233.77568409033,992356.42979390221,992356.42979390221,992356.42979390221,707964.43225969665,707964.43225969665,707964.43225969665,601301.39688323357,601301.39688323357,601301.39688323357,81678.66036001475,81678.66036001475,81678.66036001475,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N353:N357)","v":12830861.471665185},null,null,null,null,null,{"$f":"SUM(T353:T357)","v":0},0,{"$f":"SUM(V353:V357)","v":0},606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"USD / MT",null,null,null,{"$f":"IF(ISERROR(N345/N328*1000),0,N345/N328*1000)","v":4448.0128359325181}]
[null,null,null,null,null,"AMF",null,null,null,"USD / MT",null,null,null,5539.5782202736236]
[null,null,null,null,null,"SMP",null,null,null,"USD / MT",null,null,null,2216.1586660505041]
[null,null,null,null,null,"BMP",null,null,null,"USD / MT",null,null,null,3032.3059435485975]
[null,null,null,null,null,"WMP",null,null,null,"USD / MT",null,null,null,2907.2376125940582]
[null,null,null,null,null,"Total",null,null,null,"USD / MT",null,null,null,3034.6161885352813]
[]
[null,null,null,null,null,"Average Revenue per MT"]
[null,null,null,null,null,"Butter",null,null,null,"NZD / MT",null,null,null,{"$f":"IF(ISERROR(N353/N328*1000),0,N353/N328*1000)","v":6441.8336651776081}]
[null,null,null,null,null,"AMF",null,null,null,"NZD / MT",null,null,null,8022.6930061819385]
[null,null,null,null,null,"SMP",null,null,null,"NZD / MT",null,null,null,3209.5513275078661]
[null,null,null,null,null,"BMP",null,null,null,"NZD / MT",null,null,null,4391.5364525188752]
[null,null,null,null,null,"WMP",null,null,null,"NZD / MT",null,null,null,4210.406268207792]
[null,null,null,null,null,"Total",null,null,null,"NZD / MT",null,null,null,4394.8822643406866]
[]
[null,null,null,null,null,"Revenue"]
[null,null,null,null,null,"At Average Conversion Rate (Sales)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T377:AO377)","v":12830861.471665183},null,null,null,null,null,{"$f":"T358","v":0},{"$f":"U358","v":0},{"$f":"V358","v":0},606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[]
[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":12830861.471665183},null,null,null,null,null,{"$f":"T377","v":0},0,0,606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[null,null,null,null,{"$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":-12830861.471665183},null,null,null,null,null,{"$f":"-T380","v":0},0,0,-606730.58208272397,-606730.58208272397,-1527468.3371971352,-1527468.3371971352,-1527468.3371971352,-1169117.1098678163,-1169117.1098678163,-1169117.1098678163,-1017711.0314942298,-1017711.0314942298,-1017711.0314942298,-158170.29060739715,-158170.29060739715,-158170.29060739715,0,{"$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,{"$f":"SUM(T392:AO392)","v":1063762.6669336481},null,null,null,null,null,{"$f":"Calculations!T345","v":0},{"$f":"Calculations!U345","v":0},{"$f":"Calculations!V345","v":0},{"$f":"Calculations!W345","v":44249.540434295101},{"$f":"Calculations!X345","v":44249.540434295101},{"$f":"Calculations!Y345","v":99985.835195086824},{"$f":"Calculations!Z345","v":99985.835195086824},{"$f":"Calculations!AA345","v":99985.835195086824},{"$f":"Calculations!AB345","v":115106.13834626542},{"$f":"Calculations!AC345","v":115106.13834626542},{"$f":"Calculations!AD345","v":115106.13834626542},{"$f":"Calculations!AE345","v":79153.206829241186},{"$f":"Calculations!AF345","v":79153.206829241186},{"$f":"Calculations!AG345","v":79153.206829241186},{"$f":"Calculations!AH345","v":30842.681651092502},{"$f":"Calculations!AI345","v":30842.681651092502},{"$f":"Calculations!AJ345","v":30842.681651092502},{"$f":"Calculations!AK345","v":0},{"$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":859804.58441220655},null,null,null,null,null,{"$f":"Calculations!T346","v":0},{"$f":"Calculations!U346","v":0},{"$f":"Calculations!V346","v":0},{"$f":"Calculations!W346","v":58829.933827221066},{"$f":"Calculations!X346","v":58829.933827221066},{"$f":"Calculations!Y346","v":90158.867006022992},{"$f":"Calculations!Z346","v":90158.867006022992},{"$f":"Calculations!AA346","v":90158.867006022992},{"$f":"Calculations!AB346","v":69796.384558174017},{"$f":"Calculations!AC346","v":69796.384558174017},{"$f":"Calculations!AD346","v":69796.384558174017},{"$f":"Calculations!AE346","v":77696.549620577964},{"$f":"Calculations!AF346","v":77696.549620577964},{"$f":"Calculations!AG346","v":77696.549620577964},{"$f":"Calculations!AH346","v":9729.7710678131243},{"$f":"Calculations!AI346","v":9729.7710678131243},{"$f":"Calculations!AJ346","v":9729.7710678131243},{"$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,{"$f":"Calculations!J347","v":"USD 000s"},"Row 347",null,null,1323741.5512120761,null,null,null,null,null,{"$f":"Calculations!T347","v":0},{"$f":"Calculations!U347","v":0},{"$f":"Calculations!V347","v":0},{"$f":"Calculations!W347","v":63216.177045964301},{"$f":"Calculations!X347","v":63216.177045964301},{"$f":"Calculations!Y347","v":159796.43117675537},{"$f":"Calculations!Z347","v":159796.43117675537},{"$f":"Calculations!AA347","v":159796.43117675537},{"$f":"Calculations!AB347","v":115980.69453731846},{"$f":"Calculations!AC347","v":115980.69453731846},{"$f":"Calculations!AD347","v":115980.69453731846},{"$f":"Calculations!AE347","v":116780.44796817302},{"$f":"Calculations!AF347","v":116780.44796817302},{"$f":"Calculations!AG347","v":116780.44796817302},{"$f":"Calculations!AH347","v":6545.4920244688637},{"$f":"Calculations!AI347","v":6545.4920244688637},{"$f":"Calculations!AJ347","v":6545.4920244688637},{"$f":"Calculations!AK347","v":0},{"$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,184758.77950117725,null,null,null,null,null,{"$f":"Calculations!T348","v":0},{"$f":"Calculations!U348","v":0},{"$f":"Calculations!V348","v":0},{"$f":"Calculations!W348","v":7360.0314066299097},{"$f":"Calculations!X348","v":7360.0314066299097},{"$f":"Calculations!Y348","v":19547.54896058009},{"$f":"Calculations!Z348","v":19547.54896058009},{"$f":"Calculations!AA348","v":19547.54896058009},{"$f":"Calculations!AB348","v":17537.458399925996},{"$f":"Calculations!AC348","v":17537.458399925996},{"$f":"Calculations!AD348","v":17537.458399925996},{"$f":"Calculations!AE348","v":13895.909422547869},{"$f":"Calculations!AF348","v":13895.909422547869},{"$f":"Calculations!AG348","v":13895.909422547869},{"$f":"Calculations!AH348","v":5698.6554462518425},{"$f":"Calculations!AI348","v":5698.6554462518425},{"$f":"Calculations!AJ348","v":5698.6554462518425},{"$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,{"$f":"Calculations!J349","v":"USD 000s"},"Row 349",null,null,5427496.2453259295,null,null,null,null,null,{"$f":"Calculations!T349","v":0},{"$f":"Calculations!U349","v":0},{"$f":"Calculations!V349","v":0},{"$f":"Calculations!W349","v":245284.87944993243},{"$f":"Calculations!X349","v":245284.87944993243},{"$f":"Calculations!Y349","v":685210.82147838152},{"$f":"Calculations!Z349","v":685210.82147838152},{"$f":"Calculations!AA349","v":685210.82147838152},{"$f":"Calculations!AB349","v":488841.38364165369},{"$f":"Calculations!AC349","v":488841.38364165369},{"$f":"Calculations!AD349","v":488841.38364165369},{"$f":"Calculations!AE349","v":415191.77156944392},{"$f":"Calculations!AF349","v":415191.77156944392},{"$f":"Calculations!AG349","v":415191.77156944392},{"$f":"Calculations!AH349","v":56398.18545254245},{"$f":"Calculations!AI349","v":56398.18545254245},{"$f":"Calculations!AJ349","v":56398.18545254245},{"$f":"Calculations!AK349","v":0},{"$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,{"$f":"T291","v":0.69048861971972075},{"$f":"U291","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972086,0.69048861971972075]
[]
[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":"T901","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,{"$f":"'Data Input'!N115","v":109962.75651324395}]
[null,null,null,null,null,"Annual production sold on GDT",null,null,null,"%",null,null,null,{"$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":2919500.6145608444},null,null,null,null,null,{"$f":"T333","v":0},{"$f":"U333","v":0},0,134123.75986275187,134123.75986275187,368567.31721865851,368567.31721865851,368567.31721865851,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457238,210387.25600457238,29847.976204702496,29847.976204702496,29847.976204702496,0,0,0,0,0]
[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":0.69048861971972075},{"$f":"U292","v":0.69048861971972075},{"$f":"V292","v":0.69048861971972075},{"$f":"W292","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075]
[null,null,null,null,null,"Exchange Rate - Avg Conv Rate (Sales)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(T291)","v":"Row 291"},null,null,{"$f":"IFERROR(N511/N512,\"\")","v":""},null,null,null,null,null,{"$f":"T291","v":0.69048861971972075},{"$f":"U291","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972086,0.69048861971972075]
[]
[null,null,null,"CALCULATIONS",null,"Sales Commission"]
[null,null,null,null,null,"Commission - Fixed USD Commission ",null,null,null,"USD 000s",null,null,null,{"$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,{"$f":"N473","v":109962.75651324395},null,null,null,null,null,null,null,{"$f":"$N497*V487","v":9163.563042770329},9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,0,0,0]
[]
[null,null,null,null,null,"Annual Production Sold on GDT",null,null,null,"MT",null,null,null,{"$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":109962.75651324395},null,null,null,null,null,null,null,{"$f":"V512+V497+V495","v":9163.563042770329},9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Commission",{"$f":"F517","v":"Commission"},{"$f":"G517&J517","v":"CommissionDebit"},{"$f":"E517&F517","v":"1Commission"},"Debit",null,null,null,{"$f":"N514","v":109962.75651324395},null,null,null,null,null,{"$f":"T514","v":0},{"$f":"U514","v":0},9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,9163.563042770329,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$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":-109962.75651324395},null,null,null,null,null,{"$f":"-T517","v":0},{"$f":"-U517","v":0},-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,0,0,0,0,0,0,0,0]
[]
[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,{"$f":"'Data Input'!N31","v":1522748.7735000004},null,null,null,null,null,{"$f":"'Data Input'!T31","v":13301.07420000001},{"$f":"'Data Input'!U31","v":17927.0376},{"$f":"'Data Input'!V31","v":96516.041699999958},{"$f":"'Data Input'!W31","v":179286.69670000026},{"$f":"'Data Input'!X31","v":220213.4447000002},{"$f":"'Data Input'!Y31","v":201200.61920000016},{"$f":"'Data Input'!Z31","v":185129.14870000002},{"$f":"'Data Input'!AA31","v":169022.30250000011},{"$f":"'Data Input'!AB31","v":133077.40809999974},{"$f":"'Data Input'!AC31","v":129551.49480000016},{"$f":"'Data Input'!AD31","v":109104.89029999996},{"$f":"'Data Input'!AE31","v":68418.615000000078}]
[]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"N241","v":6.3631957269623358},null,null,null,null,null,{"$f":"T241","v":6.3631957269623358},6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358]
[]
[null,null,null,"CALCULATIONS",null,"Aggregate Commodity Milk Payments Amount",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T530:AE530)","v":9689548.4887722209},null,null,null,null,null,{"$f":"T528*T526","v":84637.338513449038},{"$f":"U528*U526","v":114073.24905341312},614150.46412875829,1140836.342342634,1401261.2503346978,1280278.9203556171,1178013.0079440151,1075521.993029336,846797.59457714122,824361.51813294424,694255.77174765407,435361.03861268167]
[]
[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":9689548.4887722209},null,null,null,null,null,{"$f":"T530","v":84637.338513449038},114073.24905341312,614150.46412875829,1140836.342342634,1401261.2503346978,1280278.9203556171,1178013.0079440151,1075521.993029336,846797.59457714122,824361.51813294424,694255.77174765407,435361.03861268167]
[null,null,null,null,{"$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":-9689548.4887722209},null,null,null,null,null,{"$f":"-T533","v":-84637.338513449038},{"$f":"-U533","v":-114073.24905341312},-614150.46412875829,-1140836.342342634,-1401261.2503346978,-1280278.9203556171,-1178013.0079440151,-1075521.993029336,-846797.59457714122,-824361.51813294424,-694255.77174765407,-435361.03861268167]
[]
[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":1522724.7886000006},null,null,null,null,null,{"$f":"T21","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201181.23840000015,185129.14870000002,169022.30250000011,133072.80399999974,129551.49480000016,109104.89029999996,68418.615000000078]
[]
[null,null,null,null,null,{"$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,{"$f":"'Data Input'!N138","v":371941.19800731482}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$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,{"$f":"SUM(N544:N545)","v":371941.19800731482},null,null,null,null,null,{"$f":"$N549*T547","v":15375.857449860821},{"$f":"$N549*U547","v":17201.962530956749},{"$f":"$N549*V547","v":23369.014847159659},{"$f":"$N549*W547","v":38122.394036874073},49711.112800929674,46832.640366888692,40965.669303298113,37730.249116801409,28538.689349123739,27854.217648374808,24846.640257040581,21392.750300006592]
[]
[null,null,null,null,null,"Collection Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T551:AE551)","v":371941.19800731487},null,null,null,null,null,{"$f":"T549","v":15375.857449860821},{"$f":"U549","v":17201.962530956749},23369.014847159659,38122.394036874073,49711.112800929674,46832.640366888692,40965.669303298113,37730.249116801409,28538.689349123739,27854.217648374808,24846.640257040581,21392.750300006592]
[]
[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":371941.19800731487},null,null,null,null,null,{"$f":"T551","v":15375.857449860821},{"$f":"U551","v":17201.962530956749},23369.014847159659,38122.394036874073,49711.112800929674,46832.640366888692,40965.669303298113,37730.249116801409,28538.689349123739,27854.217648374808,24846.640257040581,21392.750300006592,0,0,0,0,0,0,0,0,{"$f":"AN551","v":0},{"$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,{"$f":"-N554","v":-371941.19800731487},null,null,null,null,null,{"$f":"-T554","v":-15375.857449860821},{"$f":"-U554","v":-17201.962530956749},-23369.014847159659,-38122.394036874073,-49711.112800929674,-46832.640366888692,-40965.669303298113,-37730.249116801409,-28538.689349123739,-27854.217648374808,-24846.640257040581,-21392.750300006592,0,0,0,0,0,0,0,0,{"$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":1522724.7886000006},null,null,null,null,null,{"$f":"T21","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201181.23840000015,185129.14870000002,169022.30250000011,133072.80399999974,129551.49480000016,109104.89029999996,68418.615000000078]
[null,null,null,null,null,"Production",null,null,null,"MT",null,null,null,{"$f":"SUM(T565:AM565)","v":2919500.6145608434},null,null,null,null,null,{"$f":"T206","v":25275.834793602044},34568.541852062481,185900.58216264797,346041.06895550247,421515.55499532714,386138.44846320752,356320.00062973774,324838.32589839521,254118.34198916954,246207.88114812062,207747.95879707136,130828.07487599996]
[]
[null,null,null,null,null,"Production"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,{"$f":"SUM(T568:AE568)","v":239154.58569278879},null,null,null,null,null,{"$f":"Calculations!T305","v":29.252450762395977},{"$f":"Calculations!U305","v":1217.3933241807838},{"$f":"Calculations!V305","v":9501.747120522039},{"$f":"Calculations!W305","v":23040.871460163107},{"$f":"Calculations!X305","v":32715.085171142389},{"$f":"Calculations!Y305","v":32747.697486871588},{"$f":"Calculations!Z305","v":27968.942102586429},{"$f":"Calculations!AA305","v":33658.245437680212},{"$f":"Calculations!AB305","v":29382.832073914782},{"$f":"Calculations!AC305","v":23572.060532389954},{"$f":"Calculations!AD305","v":13956.005858484805},{"$f":"Calculations!AE305","v":11364.452674090289}]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T569:AE569)","v":155211.20024364183},null,null,null,null,null,{"$f":"Calculations!T306","v":1153.222585334132},{"$f":"Calculations!U306","v":731.37261285065722},{"$f":"Calculations!V306","v":8334.3589255814713},{"$f":"Calculations!W306","v":16914.065818287731},{"$f":"Calculations!X306","v":22530.210649086162},{"$f":"Calculations!Y306","v":19159.055144643855},{"$f":"Calculations!Z306","v":15059.224624605153},{"$f":"Calculations!AA306","v":15642.730634579833},{"$f":"Calculations!AB306","v":12884.932623182289},{"$f":"Calculations!AC306","v":17025.604938935183},{"$f":"Calculations!AD306","v":12212.483447263543},{"$f":"Calculations!AE306","v":13563.938239291818}]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T570:AE570)","v":597313.52790329},null,null,null,null,null,{"$f":"Calculations!T307","v":2.390667314862183E-10},{"$f":"Calculations!U307","v":1396.3764708617634},{"$f":"Calculations!V307","v":25001.036975169191},{"$f":"Calculations!W307","v":62993.752995501287},{"$f":"Calculations!X307","v":86880.255058753362},{"$f":"Calculations!Y307","v":79013.565034146333},{"$f":"Calculations!Z307","v":63045.674899328194},{"$f":"Calculations!AA307","v":76849.84997655671},{"$f":"Calculations!AB307","v":62555.103594818735},{"$f":"Calculations!AC307","v":60226.233689389286},{"$f":"Calculations!AD307","v":34531.503282585043},{"$f":"Calculations!AE307","v":44820.175926179858}]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T571:AE571)","v":60930.12477657869},null,null,null,null,null,{"$f":"Calculations!T308","v":219.58282257227577},{"$f":"Calculations!U308","v":301.72721432754736},{"$f":"Calculations!V308","v":2760.1641658941053},{"$f":"Calculations!W308","v":5908.3313180227415},{"$f":"Calculations!X308","v":8137.2945946351992},{"$f":"Calculations!Y308","v":7544.7982326401407},{"$f":"Calculations!Z308","v":6292.5924997597522},{"$f":"Calculations!AA308","v":7173.9292471215267},{"$f":"Calculations!AB308","v":6298.8282252582167},{"$f":"Calculations!AC308","v":6754.6055686756272},{"$f":"Calculations!AD308","v":4793.3609052375514},{"$f":"Calculations!AE308","v":4744.9099824340001}]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T572:AE572)","v":1866891.1759445444},null,null,null,null,null,{"$f":"Calculations!T309","v":23873.776934933001},{"$f":"Calculations!U309","v":30921.67222984173},{"$f":"Calculations!V309","v":140303.27497548118},{"$f":"Calculations!W309","v":237184.04736352761},{"$f":"Calculations!X309","v":271252.70952171},{"$f":"Calculations!Y309","v":247673.33256490561},{"$f":"Calculations!Z309","v":243953.56650345819},{"$f":"Calculations!AA309","v":191513.57060245692},{"$f":"Calculations!AB309","v":142996.64547199552},{"$f":"Calculations!AC309","v":138629.37641873059},{"$f":"Calculations!AD309","v":142254.6053035004},{"$f":"Calculations!AE309","v":56334.598054003989}]
[]
[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":0.69048861971972075},{"$f":"U326","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972086,0.69048861971972075]
[]
[null,null,null,null,null,"Rework - downgrade adjustment"]
[null,null,null,null,null,"Rework Volume as % of Production Volume"]
[null,null,null,null,null,"Butter",null,null,null,"%",null,null,null,{"$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,{"$f":"SUM(T593:AE593)","v":239154.58569278879},null,null,null,null,null,{"$f":"T568+T585","v":29.252450762395977},1217.3933241807838,9501.747120522039,23040.871460163107,32715.085171142389,32747.697486871588,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,{"$f":"SUM(T594:AE594)","v":155211.20024364183},null,null,null,null,null,{"$f":"T569+T586","v":1153.222585334132},731.37261285065722,8334.3589255814713,16914.065818287731,22530.210649086162,19159.055144643855,15059.224624605153,15642.730634579833,12884.932623182289,17025.604938935183,12212.483447263543,13563.938239291818]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T595:AE595)","v":597313.52790329},null,null,null,null,null,{"$f":"T570+T587","v":2.390667314862183E-10},1396.3764708617634,25001.036975169191,62993.752995501287,86880.255058753362,79013.565034146333,63045.674899328194,76849.84997655671,62555.103594818735,60226.233689389286,34531.503282585043,44820.175926179858]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T596:AE596)","v":60930.12477657869},null,null,null,null,null,{"$f":"T571+T588","v":219.58282257227577},301.72721432754736,2760.1641658941053,5908.3313180227415,8137.2945946351992,7544.7982326401407,6292.5924997597522,7173.9292471215267,6298.8282252582167,6754.6055686756272,4793.3609052375514,4744.9099824340001]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,{"$f":"SUM(T597:AE597)","v":1866891.1759445444},null,null,null,null,null,{"$f":"T572+T589","v":23873.776934933001},30921.67222984173,140303.27497548118,237184.04736352761,271252.70952171,247673.33256490561,243953.56650345819,191513.57060245692,142996.64547199552,138629.37641873059,142254.6053035004,56334.598054003989]
[]
[]
[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":167.28947294960372},{"$f":"'Data Input'!M158","v":167.28947294960372},{"$f":"'Data Input'!N158","v":167.28947294960372},{"$f":"'Data Input'!O158","v":167.28947294960372},{"$f":"'Data Input'!P158","v":167.28947294960372}]
[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,{"$f":"'Data Input'!N180","v":415205}]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N617:N618)","v":415205}]
[]
[null,null,null,null,null,"Fixed Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T621:AE621)","v":0.99999999999999989},null,null,null,null,null,{"$f":"'Data Input'!T183","v":0.1},{"$f":"'Data Input'!U183","v":9.5000000000000001E-2},{"$f":"'Data Input'!V183","v":8.5000000000000006E-2},{"$f":"'Data Input'!W183","v":0.08},{"$f":"'Data Input'!X183","v":0.08},{"$f":"'Data Input'!Y183","v":0.08},{"$f":"'Data Input'!Z183","v":0.08},{"$f":"'Data Input'!AA183","v":0.08},{"$f":"'Data Input'!AB183","v":7.0000000000000007E-2},{"$f":"'Data Input'!AC183","v":0.08},{"$f":"'Data Input'!AD183","v":0.08},{"$f":"'Data Input'!AE183","v":0.09}]
[]
[null,null,null,null,null,"Lactose shortfall",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T623:AE623)","v":348226.7601261331},null,null,null,null,null,{"$f":"T232","v":3484.2241525773538},{"$f":"U232","v":4505.1050096036915},21289.288623400789,34979.067973298312,40409.325018292322,39168.477147010519,40184.083674856331,37396.390751718383,31167.513946748964,36169.846101715557,35925.816724021111,23547.621002889755]
[null,null,null,null,null,"Lactose Price (FAS)",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T624:AE624,T623:AE623)/N623","v":839.29081744314328},null,null,null,null,null,{"$f":"'Data Input'!T95","v":839.2908174431434},{"$f":"'Data Input'!U95","v":839.2908174431434},{"$f":"'Data Input'!V95","v":839.2908174431434},{"$f":"'Data Input'!W95","v":839.2908174431434},{"$f":"'Data Input'!X95","v":839.2908174431434},{"$f":"'Data Input'!Y95","v":839.2908174431434},{"$f":"'Data Input'!Z95","v":839.2908174431434},{"$f":"'Data Input'!AA95","v":839.2908174431434},{"$f":"'Data Input'!AB95","v":839.2908174431434},{"$f":"'Data Input'!AC95","v":839.2908174431434},{"$f":"'Data Input'!AD95","v":839.2908174431434},{"$f":"'Data Input'!AE95","v":839.2908174431434}]
[null,null,null,null,null,"Lactose CIF costs per MT",null,null,null,"USD",null,null,null,{"$f":"SUMPRODUCT(T625:AE625,T623:AE623)/N623","v":0},null,null,null,null,null,{"$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(T627:AE627,T623:AE623)/N623","v":839.29081744314328},null,null,null,null,null,{"$f":"T624+T625","v":839.2908174431434},{"$f":"U624+U625","v":839.2908174431434},839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434,839.2908174431434]
[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":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075]
[null,null,null,null,null,"USD : NZD ACR  (Payments - Lactose)",null,null,null,"USD : NZD",{"$f":"\"Row \"&ROW(K293)","v":"Row 293"},null,null,null,null,null,null,null,null,0.69048861971972075,0.69048861971972075,{"$f":"V293","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075]
[]
[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,{"$f":"IFERROR(SUMPRODUCT(T632:AE632,$T$646:$AE$646)/SUM($T$646:$AE$646),\"\")","v":""},null,null,null,null,null,{"$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,{"$f":"N634*N568","v":0},null,null,null,null,null,{"$f":"T593*$N634*T$631","v":0},{"$f":"U593*$N634*U$631","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N635*N569","v":0},null,null,null,null,null,{"$f":"T594*$N635*T$631","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N636*N570","v":0},null,null,null,null,null,{"$f":"T595*$N636*T$631","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N637*N571","v":0},null,null,null,null,null,{"$f":"T596*$N637*T$631","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"N638*N572","v":0},null,null,null,null,null,{"$f":"T597*$N638*T$631","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total Carbon Credit Requirements",null,null,null,"MT CO2e / MT",null,null,null,{"$f":"SUM(N641:N645)","v":0},null,null,null,null,null,{"$f":"SUM(T641:T645)","v":0},{"$f":"SUM(U641:U645)","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(T650:AE650)","v":40008.044594027473},null,null,null,null,null,{"$f":"$N602*T$593/1000","v":4.8936270705254561},203.6570875745694,1589.5422678925468,3854.4952428702527,5472.8893557818064,5478.3450528918102,4678.9095832996645,5630.6701396779272,4915.4384914119155,3943.3575827996706,2334.6928645475045,1901.153298209279]
[null,null,null,null,null,{"$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$632*T641/1000","v":0},{"$f":"U$632*U641/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N650:N657)","v":40008.044594027473},null,null,null,null,null,{"$f":"SUM(T650:T656)","v":4.8936270705254561},{"$f":"SUM(U650:U656)","v":203.6570875745694},1589.5422678925468,3854.4952428702527,5472.8893557818064,5478.3450528918102,4678.9095832996645,5630.6701396779272,4915.4384914119155,3943.3575827996706,2334.6928645475045,1901.153298209279]
[]
[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(T661:AE661)","v":25965.199884634247},null,null,null,null,null,{"$f":"$O602*T$594/1000","v":192.92199849412634},122.35093893356101,1394.2505120333499,2829.545156176262,3769.0670649291733,3205.1082373598642,2519.2497504798898,2616.8641633514803,2155.5135875233204,2848.2044768826368,2043.0199192984778,2269.1040791721043]
[null,null,null,null,null,{"$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$632*T642/1000","v":0},{"$f":"U$632*U642/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N661:N668)","v":25965.199884634247},null,null,null,null,null,{"$f":"SUM(T661:T668)","v":192.92199849412634},{"$f":"SUM(U661:U667)","v":122.35093893356101},1394.2505120333499,2829.545156176262,3769.0670649291733,3205.1082373598642,2519.2497504798898,2616.8641633514803,2155.5135875233204,2848.2044768826368,2043.0199192984778,2269.1040791721043]
[]
[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(T672:AE672)","v":99924.265268609801},null,null,null,null,null,{"$f":"$P602*T$595/1000","v":3.9993347510113891E-11},233.59908384969208,4182.4102987696087,10538.191737734931,14534.152078505993,13218.137650431578,10546.877725660674,12856.170898834289,10464.810310685087,10075.214891637601,5776.7569843011624,7497.9436081991453]
[null,null,null,null,null,{"$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$632*T643/1000","v":0},{"$f":"U$632*U643/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N672:N679)","v":99924.265268609801},null,null,null,null,null,{"$f":"SUM(T672:T679)","v":3.9993347510113891E-11},{"$f":"SUM(U672:U678)","v":233.59908384969208},4182.4102987696087,10538.191737734931,14534.152078505993,13218.137650431578,10546.877725660674,12856.170898834289,10464.810310685087,10075.214891637601,5776.7569843011624,7497.9436081991453]
[]
[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(T683:AE683)","v":10192.968460627439},null,null,null,null,null,{"$f":"$Q602*T$596/1000","v":36.733894656902358},50.475786659407518,461.74640856680747,988.40163220366196,1361.2837239721819,1262.165319849471,1052.6844827714383,1200.1228427287076,1053.727654003535,1129.9744055662038,801.87881949442533,793.77349015469736]
[null,null,null,null,null,{"$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$632*T644/1000","v":0},{"$f":"U$632*U644/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N683:N690)","v":10192.968460627439},null,null,null,null,null,{"$f":"SUM(T683:T690)","v":36.733894656902358},{"$f":"SUM(U683:U689)","v":50.475786659407518},461.74640856680747,988.40163220366196,1361.2837239721819,1262.165319849471,1052.6844827714383,1200.1228427287076,1053.727654003535,1129.9744055662038,801.87881949442533,793.77349015469736]
[]
[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(T694:AE694)","v":312311.24087802874},null,null,null,null,null,{"$f":"$R602*T$597/1000","v":3993.8315607613472},5172.8702500506206,23471.260923751572,39678.39427549838,45377.722812038824,41433.141268454987,40810.863564539621,32038.204288781741,23921.833454571468,23191.235316421666,23797.697945876484,9424.1852172820982]
[null,null,null,null,null,{"$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$632*T645/1000","v":0},{"$f":"U$632*U645/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N694:N701)","v":312311.24087802874},null,null,null,null,null,{"$f":"SUM(T694:T701)","v":3993.8315607613472},{"$f":"SUM(U694:U700)","v":5172.8702500506206},23471.260923751572,39678.39427549838,45377.722812038824,41433.141268454987,40810.863564539621,32038.204288781741,23921.833454571468,23191.235316421666,23797.697945876484,9424.1852172820982]
[]
[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,{"$f":"SUM(T705:AO705)","v":0},null,null,null,null,null,{"$f":"T651+T662+T673+T684+T695","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,{"$f":"SUM(T706:AO706)","v":0},null,null,null,null,null,{"$f":"T657+T668+T679+T690+T701","v":0},{"$f":"U657+U668+U679+U690+U701","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Energy Costs (Inclusive of ETS Costs)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T707:AE707)","v":0},null,null,null,null,null,{"$f":"SUM(T705:T706)","v":0},{"$f":"SUM(U705:U706)","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,{"$f":"F683","v":"Packaging costs"},null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T711:AE711)","v":488401.71908592776},null,null,null,null,null,{"$f":"T650+T661+T672+T683+T694","v":4228.3810809829411},{"$f":"U650+U661+U672+U683+U694","v":5782.9531470678503},31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,59608.585106751285,54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,0,0,0,0,0,0,0,0,0,0]
[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,{"$f":"T707","v":0},{"$f":"U707","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,{"$f":"F685","v":"Water, cleaning / CIP, consumables, effluent, lab, carbon"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T652+T663+T674+T685+T696","v":0},{"$f":"U652+U663+U674+U685+U696","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F686","v":"Cleaning & CIP"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T653+T664+T675+T686+T697","v":0},{"$f":"U653+U664+U675+U686+U697","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,{"$f":"F687","v":"Consumables "},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T654+T665+T676+T687+T698","v":0},{"$f":"U654+U665+U676+U687+U698","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F688","v":"Effluent "},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,{"$f":"F689","v":"Laboratory"},null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T656+T667+T678+T689+T700","v":0},{"$f":"U656+U667+U678+U689+U700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N710:N717)","v":488401.71908592776},null,null,null,null,null,{"$f":"SUM(T710:T717)","v":4228.3810809829411},{"$f":"SUM(U710:U717)","v":5782.9531470678503},31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,59608.585106751285,54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,0,0,0,0,0,0,0,0,0,0]
[]
[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(T721:AE721)","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,{"$f":"SUM(T722:AE722)","v":0},null,null,null,null,null,{"$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,{"$f":"SUM(T723:AE723)","v":0},null,null,null,null,null,{"$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(N721:N723)","v":0},null,null,null,null,null,{"$f":"SUM(T721:T723)","v":0},{"$f":"SUM(U721:U723)","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(T727:AE727)","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,{"$f":"SUM(T728:AE728)","v":415205.00000000006},null,null,null,null,null,{"$f":"$N618*T$621","v":41520.5},39444.474999999999,35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997]
[null,null,null,null,null,"Total ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N727:N728)","v":415205.00000000006},null,null,null,null,null,{"$f":"SUM(T727:T728)","v":41520.5},39444.474999999999,35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997]
[]
[null,null,null,null,null,"Opex to Model"]
[null,null,null,null,null,"Variable",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T732:AO732)","v":488401.71908592776},null,null,null,null,null,{"$f":"T718","v":4228.3810809829411},{"$f":"U718","v":5782.9531470678503},31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,{"$f":"Z718","v":59608.585106751285},54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,{"$f":"AF718","v":0},0,0,0,{"$f":"AJ718","v":0},0,0,0,0,0]
[null,null,null,null,null,"Fixed",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T733:AE733)","v":0},null,null,null,null,null,{"$f":"T724","v":0},{"$f":"U724","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF724","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Site Overheads",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T734:AE734)","v":415205.00000000006},null,null,null,null,null,{"$f":"T729","v":41520.5},{"$f":"U729","v":39444.474999999999},35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997,{"$f":"AF729","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N732:N734)","v":903606.71908592782},null,null,null,null,null,{"$f":"SUM(T732:T734)","v":45748.881080982945},45227.428147067847,66391.635411013878,91105.428044483488,103731.51503522799,97813.297528987721,92824.985106751294,87558.432333374134,71575.673498195334,74404.386673307774,67970.446533518058,59254.609693017323,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bought-in Lactose",null,"USD Cost",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T737:AE737)","v":292263.52216183965},null,null,null,null,null,{"$f":"T623*T627/1000","v":2924.2773371717908},{"$f":"U623*U627/1000","v":3781.0932661774823},17867.904451517061,29357.610552708815,33915.175426928232,{"$f":"Y623*Y627/1000","v":32873.743202717538},33726.132435673841,31386.44736343293,26158.608258037511,30357.019701501544,30152.208085616232,19763.302080356676]
[null,null,null,null,null,"NZD Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T738:AE738)","v":423270.58522770961},null,null,null,null,null,{"$f":"T737/T629","v":4235.0840457860077},5475.9675368904445,25877.188908297867,42517.153381362739,49117.645763220382,47609.391760955397,48843.86429042634,45455.415870826575,37884.198972976075,43964.547473387604,43667.929093249135,28622.198130331075]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Packaging",{"$f":"F741","v":"Packaging"},{"$f":"G741&J741","v":"PackagingDebit"},{"$f":"E741&F741","v":"1Packaging"},"Debit",null,null,null,{"$f":"SUM(T741:AE741)","v":488401.71908592776},null,null,null,null,null,{"$f":"T711","v":4228.3810809829411},5782.9531470678503,31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,59608.585106751285,54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Energy - Variable","Energy - Variable","Energy - VariableDebit","1Energy - Variable","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Water","Water","WaterDebit","1Water","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T713","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,{"$f":"T714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Consumables ","Consumables ","Consumables Debit","1Consumables ","Debit",null,null,null,0,null,null,null,null,null,{"$f":"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,"Effluent ","Effluent ","Effluent Debit","1Effluent ","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Laboratory","Laboratory","LaboratoryDebit","1Laboratory","Debit",null,null,null,0,null,null,null,null,null,{"$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,"Wages & ERE","Wages & ERE","Wages & EREDebit","1Wages & ERE","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Repairs & Maintenance","Repairs & Maintenance","Repairs & MaintenanceDebit","1Repairs & Maintenance","Debit",null,null,null,0,null,null,null,null,null,{"$f":"T722","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",{"$f":"F750","v":"Energy - Fixed"},{"$f":"G750&J750","v":"Energy - FixedDebit"},{"$f":"E750&F750","v":"1Energy - Fixed"},"Debit",null,null,null,{"$f":"SUM(T750:AE750)","v":0},null,null,null,null,null,{"$f":"T723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Site Overheads","Site Overheads","Site OverheadsDebit","1Site Overheads","Debit",null,null,null,415205.00000000006,null,null,null,null,null,{"$f":"T729","v":41520.5},39444.474999999999,35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Lactose",{"$f":"F752","v":"Lactose"},{"$f":"G752&J752","v":"LactoseDebit"},{"$f":"E752&F752","v":"1Lactose"},"Debit",null,null,null,{"$f":"N738","v":423270.58522770961},null,null,null,null,null,{"$f":"T738","v":4235.0840457860077},5475.9675368904445,25877.188908297867,42517.153381362739,49117.645763220382,47609.391760955397,48843.86429042634,45455.415870826575,37884.198972976075,43964.547473387604,43667.929093249135,28622.198130331075,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,1,"Trade Creditors",{"$f":"F753","v":"Trade Creditors"},{"$f":"G753&J753","v":"Trade CreditorsCredit"},{"$f":"E753&F753","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N741:N752)","v":-1326877.3043136373},null,null,null,null,null,{"$f":"-SUM(T741:T752)","v":-49983.965126768955},-50703.39568395829,-92268.824319311738,-133622.58142584623,-152849.16079844837,-145422.68928994311,-141668.84939717763,-133013.84820420071,-109459.8724711714,-118368.93414669538,-111638.3756267672,-87876.807823348398,0,0,0,0,0,0,0,0,0,0]
[]
[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(T762:AJ762)","v":239154.58569278882},null,null,null,null,null,{"$f":"T328","v":0},0,0,8961.904263072498,8961.904263072498,23059.795691816107,23059.795691816107,23059.795691816107,28179.510601901991,28179.510601901991,28179.510601901991,16212.732285141827,16212.732285141827,16212.732285141827,6291.5538100213516,6291.5538100213516,6291.5538100213516]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,155211.20024364186,null,null,null,null,null,{"$f":"T329","v":0},0,0,9995.6588678128119,9995.6588678128119,16641.744345110565,16641.744345110565,16641.744345110565,13421.967842404707,13421.967842404707,13421.967842404707,13346.689383161241,13346.689383161241,13346.689383161241,1662.8925986622294,1662.8925986622294,1662.8925986622294]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,597313.52790329012,null,null,null,null,null,{"$f":"T330","v":0},0,0,30740.691535384092,30740.691535384092,77901.707161640763,77901.707161640763,77901.707161640763,52393.288865217721,52393.288865217721,52393.288865217721,45739.610518411777,45739.610518411777,45739.610518411777,2576.1083989037165,2576.1083989037165,2576.1083989037165]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,60930.124776578697,null,null,null,null,null,{"$f":"T331","v":0},0,0,2963.7093207596236,2963.7093207596236,7222.3652252934926,7222.3652252934926,7222.3652252934926,5601.3515686663568,5601.3515686663568,5601.3515686663568,3828.3745259151256,3828.3745259151256,3828.3745259151256,1682.144058478174,1682.144058478174,1682.144058478174]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,1866891.1759445439,null,null,null,null,null,{"$f":"T332","v":0},0,0,81461.795875722848,81461.795875722848,243741.70479479758,243741.70479479758,243741.70479479758,175352.36330565586,175352.36330565586,175352.36330565586,131259.8492919424,131259.8492919424,131259.8492919424,17635.277338637025,17635.277338637025,17635.277338637025]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2919500.6145608444,null,null,null,null,null,{"$f":"SUM(T762:T766)","v":0},{"$f":"SUM(U762:U766)","v":0},0,134123.75986275187,134123.75986275187,368567.31721865851,368567.31721865851,368567.31721865851,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457238,210387.25600457238,29847.976204702496,29847.976204702496,29847.976204702496]
[]
[null,null,null,null,null,"Lactose",null,null,null,"MT",{"$f":"\"Row \"&ROW(K232)","v":"Row 232"},null,null,{"$f":"SUM(T769:AE769)","v":348226.7601261331},null,null,null,null,null,{"$f":"T232","v":3484.2241525773538},4505.1050096036915,21289.288623400789,34979.067973298312,40409.325018292322,39168.477147010519,40184.083674856331,37396.390751718383,31167.513946748964,36169.846101715557,35925.816724021111,23547.621002889755]
[]
[null,null,null,null,null,"Butter Inventory"]
[null,null,null,null,null,"Opening Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K980)","v":"Row 980"},null,null,null,null,null,null,null,null,{"$f":"T980","v":0},{"$f":"U980","v":29.252450762395977},1246.6457749431797,10748.392895465218,24827.360092555831,48580.541000625715,58268.4427956812,63177.589206451521,73776.038952315634,74979.360424328435,70371.910354816398,56148.405611399212,51300.126000347678,35087.39371520585,18874.661430064021,12583.107620042669,6291.5538100213171]
[null,null,null,null,null,"Closing Inventory",null,null,null,"MT",{"$f":"\"Row \"&ROW(K989)","v":"Row 989"},null,null,null,null,null,null,null,null,{"$f":"T989","v":29.252450762395977},{"$f":"U989","v":1246.6457749431797},10748.392895465218,24827.360092555831,48580.541000625715,58268.4427956812,63177.589206451521,73776.038952315634,74979.360424328435,70371.910354816398,56148.405611399212,51300.126000347678,35087.39371520585,18874.661430064021,12583.107620042669,6291.5538100213171,-3.4560798667371273E-11]
[]
[null,null,null,null,null,{"$f":"F292","v":"Average Conversion Rate to model - Payments - Other"},null,null,null,{"$f":"J292","v":"USD : NZD"},{"$f":"\"Row \"&ROW(K292)","v":"Row 292"},null,null,null,null,null,null,null,null,{"$f":"T292","v":0.69048861971972075},0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075,0.69048861971972075]
[]
[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,"NZD / MT",null,null,null,{"$f":"'Data Input'!N202","v":80.990642537320539}]
[null,null,null,null,null,{"$f":"'Data Input'!F203","v":"Supply chain admin etc (excl depn & amortisation)"},null,null,null,"NZD / MT",null,null,null,{"$f":"'Data Input'!N203","v":0}]
[null,null,null,null,null,{"$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(T800:AE800)","v":239154.58569278879},null,null,null,null,null,{"$f":"T305","v":29.252450762395977},1217.3933241807838,9501.747120522039,23040.871460163107,32715.085171142389,32747.697486871588,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"Butter Sales Volume",null,null,null,"MT",null,null,null,{"$f":"SUM(T801:AJ801)","v":239154.58569278882},null,null,null,null,null,{"$f":"T762","v":0},{"$f":"U762","v":0},0,8961.904263072498,8961.904263072498,23059.795691816107,23059.795691816107,23059.795691816107,28179.510601901991,28179.510601901991,28179.510601901991,16212.732285141827,{"$f":"AF762","v":16212.732285141827},{"$f":"AG762","v":16212.732285141827},{"$f":"AH762","v":6291.5538100213516},{"$f":"AI762","v":6291.5538100213516},{"$f":"AJ762","v":6291.5538100213516}]
[null,null,null,null,null,"Sales Volume of Other Product",null,null,null,"MT",null,null,null,{"$f":"SUM(T802:AJ802)","v":2680346.0288680554},null,null,null,null,null,{"$f":"SUM(T763:T766)","v":0},{"$f":"SUM(U763:U766)","v":0},0,125161.85559967937,125161.85559967937,345507.52152684238,345507.52152684238,345507.52152684238,246768.97158194464,246768.97158194464,246768.97158194464,194174.52371943055,{"$f":"SUM(AF763:AF766)","v":194174.52371943055},{"$f":"SUM(AG763:AG766)","v":194174.52371943055},{"$f":"SUM(AH763:AH766)","v":23556.422394681143},{"$f":"SUM(AI763:AI766)","v":23556.422394681143},{"$f":"SUM(AJ763:AJ766)","v":23556.422394681143}]
[null,null,null,null,null,"Lactose purchases",null,null,null,"MT",null,null,null,{"$f":"SUM(T803:AJ803)","v":348226.7601261331},null,null,null,null,null,{"$f":"T769","v":3484.2241525773538},{"$f":"U769","v":4505.1050096036915},21289.288623400789,34979.067973298312,40409.325018292322,39168.477147010519,40184.083674856331,37396.390751718383,31167.513946748964,36169.846101715557,35925.816724021111,23547.621002889755]
[]
[null,null,null,null,null,"Freight Cost - Butter",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T805:AJ805)","v":0},null,null,null,null,null,{"$f":"$N778*T801/1000","v":0},{"$f":"$N778*U801/1000","v":0},{"$f":"$N778*V801/1000","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$N778*AF801/1000","v":0},0,0,0,0]
[null,null,null,null,null,"Freight Cost - Other excluding Lactose",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T806:AJ806)","v":0},null,null,null,null,null,{"$f":"$N779*T802/1000","v":0},{"$f":"$N779*U802/1000","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,{"$f":"SUM(T807:AJ807)","v":0},null,null,null,null,null,{"$f":"$N780*T803/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Freight Cost - Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N805:N807)","v":0},null,null,null,null,null,{"$f":"SUM(T805:T807)","v":0},{"$f":"SUM(U805:U807)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF805:AF807)","v":0},{"$f":"SUM(AG805:AG807)","v":0},{"$f":"SUM(AH805:AH807)","v":0},{"$f":"SUM(AI805:AI807)","v":0},{"$f":"SUM(AJ805:AJ807)","v":0}]
[]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"USD 000s",null,null,null,{"$f":"SUM(T810:AJ810)","v":0},null,null,null,null,null,{"$f":"$N$783*T767/1000","v":0},{"$f":"$N$783*U767/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T811:AJ811)","v":0},null,null,null,null,null,{"$f":"T810/T775","v":0},{"$f":"U810/U775","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$772:T$773)","v":14.626225381197989},{"$f":"AVERAGE(U$772:U$773)","v":637.94911285278783},5997.5193352041988,17787.876494010525,36703.950546590771,53424.491898153457,60723.01600106636,68476.814079383577,74377.699688322027,72675.635389572417,63260.157983107805,53724.265805873445,43193.759857776764,26981.027572634935,15728.884525053345,9437.3307150319924,3145.7769050106413]
[]
[null,null,null,null,null,"Cool Storage Costs (Butter) NZD / MT"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD / MT",null,null,null,{"$f":"$N$789+$N$792","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD / MT",null,null,null,{"$f":"N790","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD / MT",null,null,null,{"$f":"N791","v":0}]
[]
[null,null,null,null,null,"Cool Storage Costs"]
[null,null,null,null,null,"Monthly Cool Storage Costs + Write Off Costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T822:AJ822)","v":0},null,null,null,null,null,{"$f":"T814*$N$817/1000","v":0},{"$f":"U814*$N$817/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cool Storage Costs (Inbound)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T823:AE823)","v":0},null,null,null,null,null,{"$f":"$N$818*T800/1000","v":0},{"$f":"$N$818*U800/1000","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cool Storage Costs (Outbound)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T824:AJ824)","v":0},null,null,null,null,null,{"$f":"$N$819*T801/1000","v":0},{"$f":"$N$819*U801/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total Cool Storage Costs (Butter)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N822:N824)","v":0},null,null,null,null,null,{"$f":"SUM(T822:T824)","v":0},{"$f":"SUM(U822:U824)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF824+AF822","v":0},{"$f":"AG824+AG822","v":0},{"$f":"AH824+AH822","v":0},{"$f":"AI824+AI822","v":0},{"$f":"AJ824+AJ822","v":0}]
[]
[null,null,null,null,null,"Fixed and Variable costs"]
[null,null,null,null,null,"Kotahi Fees",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T828:AJ828)","v":0},null,null,null,null,null,{"$f":"T811","v":0},{"$f":"U811","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,236452.23066138499,null,null,null,null,null,{"$f":"$N784*T$767/1000","v":0},{"$f":"$N784*U$767/1000","v":0},0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,{"$f":"$N784*AF$767/1000","v":17039.399045474067},17039.399045474067,2417.4067712575093,2417.4067712575093,2417.4067712575093]
[null,null,null,null,null,"Group Supply Chain Overheads",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N785*T$767/1000","v":0},{"$f":"$N785*U$767/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Pallets & Recycling",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N786*T$767/1000","v":0},{"$f":"$N786*U$767/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Port Costs",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N787*T$767/1000","v":0},{"$f":"$N787*U$767/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Dry Storage Costs",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"$N788*SUM(T$763:T$766,T$769)/1000","v":0},{"$f":"$N788*SUM(U$763:U$766,U$769)/1000","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"$N788*SUM(AF$763:AF$766,AF$769)/1000","v":0},{"$f":"$N788*SUM(AG$763:AG$766,AG$769)/1000","v":0},{"$f":"$N788*SUM(AH$763:AH$766,AH$769)/1000","v":0},{"$f":"$N788*SUM(AI$763:AI$766,AI$769)/1000","v":0},{"$f":"$N788*SUM(AJ$763:AJ$766,AJ$769)/1000","v":0}]
[null,null,null,null,null,"Cool Storage Costs (Butter)",null,null,null,"NZD 000s",null,null,null,0,null,null,null,null,null,{"$f":"T$825","v":0},{"$f":"U$825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total variable costs",null,null,null,"NZD 000s",null,null,null,236452.23066138499,null,null,null,null,null,{"$f":"SUM(T828:T834)","v":0},{"$f":"SUM(U828:U834)","v":0},0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,17039.399045474067,17039.399045474067,2417.4067712575093,2417.4067712575093,2417.4067712575093]
[null,null,null,null,null,"Fixed Costs","MT",null,null,"NZD 000s",null,null,null,{"$f":"N795","v":0},null,null,null,null,null,{"$f":"$N836*T797","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"$N836*AF797","v":0},{"$f":"$N836*AG797","v":0},{"$f":"$N836*AH797","v":0},{"$f":"$N836*AI797","v":0},{"$f":"$N836*AJ797","v":0}]
[null,null,null,null,null,"Total","MT",null,null,"NZD 000s",null,null,null,{"$f":"SUM(T837:AJ837)","v":236452.23066138499},null,null,null,null,null,{"$f":"SUM(T835:T836,T808)","v":0},0,0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,{"$f":"SUM(AF835:AF836,AF808)","v":17039.399045474067},{"$f":"SUM(AG835:AG836,AG808)","v":17039.399045474067},{"$f":"SUM(AH835:AH836,AH808)","v":2417.4067712575093},{"$f":"SUM(AI835:AI836,AI808)","v":2417.4067712575093},{"$f":"SUM(AJ835:AJ836,AJ808)","v":2417.4067712575093}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Variable supply chain costs",{"$f":"F840","v":"Variable supply chain costs"},{"$f":"G840&J840","v":"Variable supply chain costsDebit"},{"$f":"E840&F840","v":"1Variable supply chain costs"},"Debit",null,null,null,{"$f":"N835+N808","v":236452.23066138499},null,null,null,null,null,{"$f":"T835+T808","v":0},0,0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,{"$f":"AF835+AF808","v":17039.399045474067},{"$f":"AG835+AG808","v":17039.399045474067},{"$f":"AH835+AH808","v":2417.4067712575093},{"$f":"AI835+AI808","v":2417.4067712575093},{"$f":"AJ835+AJ808","v":2417.4067712575093}]
[null,null,null,null,1,"Fixed supply chain costs",{"$f":"F841","v":"Fixed supply chain costs"},{"$f":"G841&J841","v":"Fixed supply chain costsDebit"},{"$f":"E841&F841","v":"1Fixed supply chain costs"},"Debit",null,null,null,{"$f":"N836","v":0},null,null,null,null,null,{"$f":"T836","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF836","v":0},{"$f":"AG836","v":0},{"$f":"AH836","v":0},{"$f":"AI836","v":0},{"$f":"AJ836","v":0}]
[null,null,null,null,1,"Trade Creditors",{"$f":"F842","v":"Trade Creditors"},{"$f":"G842&J842","v":"Trade CreditorsCredit"},{"$f":"E842&F842","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-SUM(N840:N841)","v":-236452.23066138499},null,null,null,null,null,{"$f":"-SUM(T840:T841)","v":0},0,0,-10862.769490805556,-10862.769490805556,-29850.503839795598,-29850.503839795598,-29850.503839795598,-22268.254236730769,-22268.254236730769,-22268.254236730769,-17039.399045474067,{"$f":"-SUM(AF840:AF841)","v":-17039.399045474067},{"$f":"-SUM(AG840:AG841)","v":-17039.399045474067},{"$f":"-SUM(AH840:AH841)","v":-2417.4067712575093},{"$f":"-SUM(AI840:AI841)","v":-2417.4067712575093},{"$f":"-SUM(AJ840:AJ841)","v":-2417.4067712575093}]
[]
[null,null,null,"ADMINISTRATION COSTS"]
[]
[null,null,null,"COMMENT",null,"Includes provisions for corporate overhead costs, manufacturing overhead costs, IS costs, insurance costs etc."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Initial Annual Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N226","v":292650.85928378737}]
[]
[null,null,null,null,null,"Administration Costs - Phasing",null,null,null,"%",null,null,null,{"$f":"SUM(T852:AE852)","v":1},null,null,null,null,null,{"$f":"'Data Input'!T228","v":0.12},{"$f":"'Data Input'!U228","v":0.11},{"$f":"'Data Input'!V228","v":0.11},{"$f":"'Data Input'!W228","v":0.11},{"$f":"'Data Input'!X228","v":0.12},{"$f":"'Data Input'!Y228","v":0.105},{"$f":"'Data Input'!Z228","v":0.1},{"$f":"'Data Input'!AA228","v":0.06},{"$f":"'Data Input'!AB228","v":0.06},{"$f":"'Data Input'!AC228","v":4.4999999999999998E-2},{"$f":"'Data Input'!AD228","v":0.04},{"$f":"'Data Input'!AE228","v":0.02}]
[]
[null,null,null,"CALCULATIONS",null,"Administration","MT",null,null,"NZD",null,null,null,{"$f":"SUM(T854:AE854)","v":292650.85928378731},null,null,null,null,null,{"$f":"$N$850*T852","v":35118.10311405448},{"$f":"$N$850*U852","v":32191.594521216612},32191.594521216612,32191.594521216612,35118.10311405448,30728.340224797674,29265.085928378739,17559.05155702724,17559.05155702724,13169.288667770432,11706.034371351496,5853.0171856757479]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Administration",{"$f":"F857","v":"Administration"},{"$f":"G857&J857","v":"AdministrationDebit"},{"$f":"E857&F857","v":"1Administration"},"Debit",null,null,null,{"$f":"N854","v":292650.85928378731},null,null,null,null,null,{"$f":"T854","v":35118.10311405448},{"$f":"U854","v":32191.594521216612},32191.594521216612,32191.594521216612,35118.10311405448,30728.340224797674,29265.085928378739,17559.05155702724,17559.05155702724,13169.288667770432,11706.034371351496,5853.0171856757479]
[null,null,null,null,{"$f":"E857","v":1},"Trade Creditors",{"$f":"F858","v":"Trade Creditors"},{"$f":"G858&J858","v":"Trade CreditorsCredit"},{"$f":"E858&F858","v":"1Trade Creditors"},"Credit",null,null,null,{"$f":"-N857","v":-292650.85928378731},null,null,null,null,null,{"$f":"-T857","v":-35118.10311405448},-32191.594521216612,-32191.594521216612,-32191.594521216612,-35118.10311405448,-30728.340224797674,-29265.085928378739,-17559.05155702724,-17559.05155702724,-13169.288667770432,-11706.034371351496,-5853.0171856757479]
[]
[null,null,null,"MISCELLANEOUS COSTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Miscellaneous costs1",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs2",null,null,null,"NZD '000"]
[null,null,null,null,null,"Miscellaneous costs3",null,null,null,"NZD '000"]
[]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[null,null,null,null,null,"Phasing",null,null,null,"%"]
[]
[null,null,null,"CALCULATIONS",null,"Miscellaneous costs","MT",null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($N$866:$N$868,T870:T872)","v":0},{"$f":"SUMPRODUCT($N$866:$N$868,U870:U872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Miscellaneous costs",{"$f":"F877","v":"Miscellaneous costs"},{"$f":"G877&J877","v":"Miscellaneous costsDebit"},{"$f":"E877&F877","v":"1Miscellaneous costs"},"Debit",null,null,null,{"$f":"N874","v":0},null,null,null,null,null,{"$f":"T874","v":0},{"$f":"U874","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"AF874","v":0},{"$f":"AG874","v":0},{"$f":"AH874","v":0},{"$f":"AI874","v":0},{"$f":"AJ874","v":0}]
[null,null,null,null,{"$f":"E877","v":1},"Trade Creditors",{"$f":"F878","v":"Trade Creditors"},{"$f":"G878&J878","v":"Trade CreditorsCredit"},{"$f":"E878&F878","v":"1Trade Creditors"},"Credit",null,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,{"$f":"-AF877","v":0},{"$f":"-AG877","v":0},{"$f":"-AH877","v":0},{"$f":"-AI877","v":0},{"$f":"-AJ877","v":0}]
[]
[null,null,null,"CURRENT ASSET MOVEMENTS"]
[]
[null,null,null,"Receivables"]
[]
[null,null,null,"COMMENT",null,"Note: recorded as NZD, converted from USD at average conversion rate."]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Debtor Days - Butter",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N260","v":22.958859683975167},null,null,null,null,null,{"$f":"$N888","v":22.958859683975167},{"$f":"$N888","v":22.958859683975167},22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167]
[null,null,null,null,null,"Debtor Days - AMF",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N261","v":22.958859683975167},null,null,null,null,null,{"$f":"$N889","v":22.958859683975167},{"$f":"$N889","v":22.958859683975167},22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167]
[null,null,null,null,null,"Debtor Days - SMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N262","v":22.958859683975167},null,null,null,null,null,{"$f":"$N890","v":22.958859683975167},22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167]
[null,null,null,null,null,"Debtor Days - BMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N263","v":22.958859683975167},null,null,null,null,null,{"$f":"$N891","v":22.958859683975167},22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167]
[null,null,null,null,null,"Debtor Days - WMP",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N264","v":22.958859683975167},null,null,null,null,null,{"$f":"$N892","v":22.958859683975167},22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167,22.958859683975167]
[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(T893:AO893)","v":1063762.6669336481},null,null,null,null,null,{"$f":"T345-T446","v":0},0,0,44249.540434295101,44249.540434295101,99985.835195086824,99985.835195086824,99985.835195086824,115106.13834626542,115106.13834626542,115106.13834626542,79153.206829241186,79153.206829241186,79153.206829241186,30842.681651092502,30842.681651092502,30842.681651092502,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - AMF",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K346)&\" & \"&ROW(K447)","v":"Rows 346 & 447"},null,null,{"$f":"SUM(T894:AO894)","v":859804.58441220655},null,null,null,null,null,{"$f":"T346-T447","v":0},0,0,58829.933827221066,58829.933827221066,90158.867006022992,90158.867006022992,90158.867006022992,69796.384558174017,69796.384558174017,69796.384558174017,77696.549620577964,77696.549620577964,77696.549620577964,9729.7710678131243,9729.7710678131243,9729.7710678131243,0,0,0,0,0]
[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(T895:AO895)","v":1323741.5512120761},null,null,null,null,null,{"$f":"T347-T448","v":0},0,0,63216.177045964301,63216.177045964301,159796.43117675537,159796.43117675537,159796.43117675537,115980.69453731846,115980.69453731846,115980.69453731846,116780.44796817302,116780.44796817302,116780.44796817302,6545.4920244688637,6545.4920244688637,6545.4920244688637,0,0,0,0,0]
[null,null,null,null,null,"USD net revenue - BMP",null,null,null,"USD 000s",{"$f":"\"Rows \"&ROW(K348)&\" & \"&ROW(K449)","v":"Rows 348 & 449"},null,null,{"$f":"SUM(T896:AO896)","v":184758.77950117725},null,null,null,null,null,{"$f":"T348-T449","v":0},0,0,7360.0314066299097,7360.0314066299097,19547.54896058009,19547.54896058009,19547.54896058009,17537.458399925996,17537.458399925996,17537.458399925996,13895.909422547869,13895.909422547869,13895.909422547869,5698.6554462518425,5698.6554462518425,5698.6554462518425,0,0,0,0,0]
[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(T897:AO897)","v":5427496.2453259295},null,null,null,null,null,{"$f":"T349-T450","v":0},0,0,245284.87944993243,245284.87944993243,685210.82147838152,685210.82147838152,685210.82147838152,488841.38364165369,488841.38364165369,488841.38364165369,415191.77156944392,415191.77156944392,415191.77156944392,56398.18545254245,56398.18545254245,56398.18545254245,0,0,0,0,0]
[]
[null,null,null,null,null,"Days in month's sales",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T12","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[]
[null,null,null,null,null,"Downgrade adjustment to revenue (excl rework)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K459)","v":"Row 459"},null,null,null,null,null,null,null,null,{"$f":"Calculations!T459","v":0},{"$f":"Calculations!U459","v":0},{"$f":"Calculations!V459","v":0},{"$f":"Calculations!W459","v":0},{"$f":"Calculations!X459","v":0},{"$f":"Calculations!Y459","v":0},{"$f":"Calculations!Z459","v":0},{"$f":"Calculations!AA459","v":0},{"$f":"Calculations!AB459","v":0},{"$f":"Calculations!AC459","v":0},{"$f":"Calculations!AD459","v":0},{"$f":"Calculations!AE459","v":0},{"$f":"Calculations!AF459","v":0},{"$f":"Calculations!AG459","v":0},{"$f":"Calculations!AH459","v":0},{"$f":"Calculations!AI459","v":0},{"$f":"Calculations!AJ459","v":0},{"$f":"Calculations!AK459","v":0},{"$f":"Calculations!AL459","v":0},{"$f":"Calculations!AM459","v":0},{"$f":"Calculations!AN459","v":0},{"$f":"Calculations!AO459","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"Sales at Average Conversion Rate",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K377)","v":"Row 377"},null,null,null,null,null,null,null,null,{"$f":"T377","v":0},0,0,606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[null,null,null,null,null,"Downgrade adjustment",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T901","v":0},{"$f":"U901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Income In Receivables",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T903-SUM(T904:T904)","v":0},0,0,606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[null,null,null,null,null,"Weighted Average Debtor Days",null,null,null,"Days",null,null,null,{"$f":"N888","v":22.958859683975167},null,null,null,null,null,{"$f":"IFERROR(SUMPRODUCT(T888:T892,T893:T897)/SUM(T893:T897),U906)","v":22.958859683975167},{"$f":"IFERROR(SUMPRODUCT(U888:U892,U893:U897)/SUM(U893:U897),V906)","v":22.958859683975167},{"$f":"IFERROR(SUMPRODUCT(V888:V892,V893:V897)/SUM(V893:V897),W906)","v":22.958859683975167},22.958859683975167,22.958859683975167,{"$f":"IFERROR(SUMPRODUCT(Y888:Y892,Y893:Y897)/SUM(Y893:Y897),1)","v":22.95885968397517},22.95885968397517,22.95885968397517,22.958859683975163,22.958859683975163,22.958859683975163,22.95885968397517,22.95885968397517,22.95885968397517,22.958859683975167,22.958859683975167,22.958859683975167,{"$f":"IFERROR(SUMPRODUCT(AK888:AK892,AK893:AK897)/SUM(AK893:AK897),AJ906)","v":22.958859683975167},{"$f":"IFERROR(SUMPRODUCT(AL888:AL892,AL893:AL897)/SUM(AL893:AL897),AK906)","v":22.958859683975167},{"$f":"IFERROR(SUMPRODUCT(AM888:AM892,AM893:AM897)/SUM(AM893:AM897),AL906)","v":22.958859683975167},22.958859683975167,22.958859683975167]
[null,null,null,null,null,"First date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T908-T899+1","v":"2018-06-23T23:00:45.477"},{"$f":"U908-U899+1","v":"2018-07-23T23:00:45.477"},"2018-08-23T23:00:45.477","2018-09-23T23:00:45.477","2018-10-23T23:00:45.477","2018-11-23T23:00:45.477","2018-12-23T23:00:45.477","2019-01-23T23:00:45.477","2019-02-23T23:00:45.477","2019-03-23T23:00:45.477","2019-04-23T23:00:45.477","2019-05-23T23:00:45.477","2019-06-23T23:00:45.477","2019-07-23T23:00:45.477","2019-08-23T23:00:45.477","2019-09-23T23:00:45.477","2019-10-23T23:00:45.477","2019-11-23T23:00:45.477","2019-12-23T23:00:45.477",{"$f":"AM908-AM899+1","v":"2020-01-23T23:00:45.477"},"2020-02-23T23:00:45.477","2020-03-23T23:00:45.477"]
[null,null,null,null,null,"Last date on which cash received",null,null,null,"Date",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T906","v":"2018-07-22T23:00:45.477"},{"$f":"U9+U906","v":"2018-08-22T23:00:45.477"},"2018-09-22T23:00:45.477","2018-10-22T23:00:45.477","2018-11-22T23:00:45.477","2018-12-22T23:00:45.477","2019-01-22T23:00:45.477","2019-02-22T23:00:45.477","2019-03-22T23:00:45.477","2019-04-22T23:00:45.477","2019-05-22T23:00:45.477","2019-06-22T23:00:45.477","2019-07-22T23:00:45.477","2019-08-22T23:00:45.477","2019-09-22T23:00:45.477","2019-10-22T23:00:45.477","2019-11-22T23:00:45.477","2019-12-22T23:00:45.477","2020-01-22T23:00:45.477","2020-02-22T23:00:45.477","2020-03-22T23:00:45.477","2020-04-22T23:00:45.477"]
[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$9-T907+1)","v":7.0411403160251211},{"$f":"MAX(0,U$9-U907+1)","v":8.0411403160251211},8.0411403160251211,7.0411403160251211,8.0411403160251211,7.0411403160251211,8.0411403160251211,8.0411403160251211,5.0411403160251211,8.0411403160251211,7.0411403160251211,8.0411403160251211,7.0411403160251211,8.0411403160251211,8.0411403160251211,7.0411403160251211,8.0411403160251211,7.0411403160251211,8.0411403160251211,{"$f":"MAX(0,AM$9-AM907+1)","v":8.0411403160251211},6.0411403160251211,8.0411403160251211]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 1",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T908-T$9,U899,T899-T909,U$9-T907+1))","v":22.958859683974879},{"$f":"MAX(0,MIN(U908-U$9,V899,U899-U909,V$9-U907+1))","v":22.958859683974879},22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,22.958859683974879,{"$f":"MAX(0,MIN(AM908-AM$9,AN899,AM899-AM909,AN$9-AM907+1))","v":22.958859683974879},22.958859683974879,22.958859683974879]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 2",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T908-T$9,V899,T899-SUM(T909:T910),V$9-T907+1))","v":0},{"$f":"MAX(0,MIN(U908-U$9,W899,U899-SUM(U909:U910),W$9-U907+1))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' sales where cash received in month of sale + 3",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T899-SUM(T909:T911)","v":0},{"$f":"U899-SUM(U909:U911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Received in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T909/T899","v":0.23470467720083737},{"$f":"U909/U899","v":0.25939162309758457},0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.25939162309758457,0.18004072557232575,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.23470467720083737,0.25939162309758457,0.25939162309758457,0.20831518331121107,0.25939162309758457]
[null,null,null,null,null,"Received in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T910/T899","v":0.76529532279916268},{"$f":"U910/U899","v":0.74060837690241543},0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.74060837690241543,0.81995927442767425,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.76529532279916268,0.74060837690241543,0.74060837690241543,0.79168481668878887,0.74060837690241543]
[null,null,null,null,null,"Received in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T911/T899","v":0},{"$f":"U911/U899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Received in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T912/T899","v":0},{"$f":"U912/U899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Received",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T913*T905","v":0},{"$f":"+T914*T905+U913*U905","v":0},{"$f":"+U914*U905+V913*V905+T915*T905","v":0},{"$f":"+V914*V905+W913*W905+U915*U905+T905*T916","v":142402.50541560189},{"$f":"+W914*W905+X913*X905+V915*V905+U905*U916","v":621708.90713650221},807853.71462969738,1565176.8653965155,1527468.3371971352,1341744.5387210238,1261887.6018479643,1140255.1790295481,1158705.5722899199,992586.85432120902,1042835.2086672508,794753.36359709396,154265.54920069955,162075.03201409476,117142.24220092777,0,0,0,0]
[]
[null,null,null,null,null,"Opening Balance",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,0,{"$f":"T922","v":0},{"$f":"U922","v":0},{"$f":"V922","v":0},464328.07666712208,449349.75161334383,1168964.3741807817,1131255.8459814014,1131255.8459814014,958628.41712819389,865857.92514804564,894719.85598631389,753725.31519062375,778849.49236364453,753725.31519062351,117142.24220092676,121046.98360762437,117142.24220092676,-1.0040821507573128E-9,-1.0040821507573128E-9,{"$f":"AM922","v":-1.0040821507573128E-9},{"$f":"AN922","v":-1.0040821507573128E-9}]
[null,null,null,null,null,"Additions",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T905","v":0},{"$f":"U905","v":0},{"$f":"V905","v":0},{"$f":"W905","v":606730.58208272397},{"$f":"X905","v":606730.58208272397},1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,{"$f":"AN905","v":0},{"$f":"AO905","v":0}]
[null,null,null,null,null,"Receipts",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T917","v":0},{"$f":"-U917","v":0},{"$f":"-V917","v":0},{"$f":"-W917","v":-142402.50541560189},{"$f":"-X917","v":-621708.90713650221},-807853.71462969738,-1565176.8653965155,-1527468.3371971352,-1341744.5387210238,-1261887.6018479643,-1140255.1790295481,-1158705.5722899199,-992586.85432120902,-1042835.2086672508,-794753.36359709396,-154265.54920069955,-162075.03201409476,-117142.24220092777,0,0,{"$f":"-AN917","v":0},{"$f":"-AO917","v":0}]
[null,null,null,null,null,"Closing Balance",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T919+T905-T917","v":0},{"$f":"U919+U905-U917","v":0},{"$f":"V919+V905-V917","v":0},{"$f":"W919+W905-W917","v":464328.07666712208},{"$f":"X919+X905-X917","v":449349.75161334383},{"$f":"Y919+Y905-Y917","v":1168964.3741807817},1131255.8459814014,1131255.8459814014,958628.41712819389,865857.92514804564,894719.85598631389,753725.31519062375,778849.49236364453,753725.31519062351,117142.24220092676,121046.98360762437,117142.24220092676,-1.0040821507573128E-9,-1.0040821507573128E-9,-1.0040821507573128E-9,{"$f":"AN919+AN905-AN917","v":-1.0040821507573128E-9},{"$f":"AO919+AO905-AO917","v":-1.0040821507573128E-9}]
[null,{"$f":"IF(COUNTA(P923:AM923)=COUNTIF(P923:AM923,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,"Error Check",null,null,null,{"$f":"B923","v":"Okay"},null,null,null,null,null,null,null,null,null,{"$f":"IF(T922-SUM(T919:T921)=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",{"$f":"F926","v":"Cash"},{"$f":"G926&J926","v":"CashDebit"},{"$f":"E926&F926","v":"1Cash"},"Debit",null,null,null,{"$f":"SUM(T926:AO926)","v":12830861.471665183},null,null,null,null,null,{"$f":"T917","v":0},{"$f":"U917","v":0},0,{"$f":"W917","v":142402.50541560189},621708.90713650221,807853.71462969738,{"$f":"Z917","v":1565176.8653965155},1527468.3371971352,1341744.5387210238,1261887.6018479643,1140255.1790295481,1158705.5722899199,992586.85432120902,1042835.2086672508,794753.36359709396,154265.54920069955,162075.03201409476,117142.24220092777,0,0,{"$f":"AN917","v":0},{"$f":"AO917","v":0}]
[null,null,null,null,{"$f":"E926","v":1},"Receivables",{"$f":"F927","v":"Receivables"},{"$f":"G927&J927","v":"ReceivablesCredit"},{"$f":"E927&F927","v":"1Receivables"},"Credit",null,null,null,{"$f":"-N926","v":-12830861.471665183},null,null,null,null,null,{"$f":"-T926","v":0},0,0,-142402.50541560189,-621708.90713650221,-807853.71462969738,-1565176.8653965155,-1527468.3371971352,-1341744.5387210238,-1261887.6018479643,-1140255.1790295481,-1158705.5722899199,-992586.85432120902,-1042835.2086672508,-794753.36359709396,-154265.54920069955,-162075.03201409476,-117142.24220092777,0,0,{"$f":"-AN926","v":0},{"$f":"-AO926","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,{"$f":"N241","v":6.3631957269623358},null,null,null,null,null,{"$f":"T241","v":6.3631957269623358},6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358,6.3631957269623358]
[null,null,null,null,null,"Fat Price",null,null,null,"NZD",null,null,null,{"$f":"N251","v":7.0807584415696221},null,null,null,null,null,{"$f":"T251","v":7.0807584415696221},7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221,7.0807584415696221]
[null,null,null,null,null,"Protein Price",null,null,null,"NZD",null,null,null,{"$f":"N252","v":5.4467372627458621},null,null,null,null,null,{"$f":"T252","v":5.4467372627458621},5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621,5.4467372627458621]
[]
[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(T943:AM943)","v":239154.58569278879},null,null,null,null,null,{"$f":"T201","v":29.252450762395977},1217.3933241807838,9501.747120522039,23040.871460163107,32715.085171142389,32747.697486871588,27968.942102586429,33658.245437680212,29382.832073914782,23572.060532389954,13956.005858484805,11364.452674090289]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K202)","v":"Row 202"},null,null,{"$f":"SUM(T944:AM944)","v":155211.20024364183},null,null,null,null,null,{"$f":"T202","v":1153.222585334132},731.37261285065722,8334.3589255814713,16914.065818287731,22530.210649086162,19159.055144643855,15059.224624605153,15642.730634579833,12884.932623182289,17025.604938935183,12212.483447263543,13563.938239291818]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K203)","v":"Row 203"},null,null,{"$f":"SUM(T945:AM945)","v":597313.52790329},null,null,null,null,null,{"$f":"T203","v":2.390667314862183E-10},1396.3764708617634,25001.036975169191,62993.752995501287,86880.255058753362,79013.565034146333,63045.674899328194,76849.84997655671,62555.103594818735,60226.233689389286,34531.503282585043,44820.175926179858]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K204)","v":"Row 204"},null,null,{"$f":"SUM(T946:AM946)","v":60930.12477657869},null,null,null,null,null,{"$f":"T204","v":219.58282257227577},301.72721432754736,2760.1641658941053,5908.3313180227415,8137.2945946351992,7544.7982326401407,6292.5924997597522,7173.9292471215267,6298.8282252582167,6754.6055686756272,4793.3609052375514,4744.9099824340001]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K205)","v":"Row 205"},null,null,{"$f":"SUM(T947:AM947)","v":1866891.1759445444},null,null,null,null,null,{"$f":"T205","v":23873.776934933001},30921.67222984173,140303.27497548118,237184.04736352761,271252.70952171,247673.33256490561,243953.56650345819,191513.57060245692,142996.64547199552,138629.37641873059,142254.6053035004,56334.598054003989]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N943:N947)","v":2919500.6145608434},null,null,null,null,null,{"$f":"SUM(T943:T947)","v":25275.834793602044},{"$f":"SUM(U943:U947)","v":34568.541852062481},{"$f":"SUM(V943:V947)","v":185900.58216264797},346041.06895550247,421515.55499532714,386138.44846320752,356320.00062973774,324838.32589839521,254118.34198916954,246207.88114812062,207747.95879707136,130828.07487599996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N948-N956","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(T951:AM951)","v":239154.58569278882},null,null,null,null,null,{"$f":"T328","v":0},0,0,8961.904263072498,8961.904263072498,23059.795691816107,23059.795691816107,23059.795691816107,28179.510601901991,28179.510601901991,28179.510601901991,16212.732285141827,16212.732285141827,16212.732285141827,6291.5538100213516,6291.5538100213516,6291.5538100213516,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"MT",{"$f":"\"Row \"&ROW(K329)","v":"Row 329"},null,null,{"$f":"SUM(T952:AM952)","v":155211.20024364186},null,null,null,null,null,{"$f":"T329","v":0},0,0,9995.6588678128119,9995.6588678128119,16641.744345110565,16641.744345110565,16641.744345110565,13421.967842404707,13421.967842404707,13421.967842404707,13346.689383161241,13346.689383161241,13346.689383161241,1662.8925986622294,1662.8925986622294,1662.8925986622294,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K330)","v":"Row 330"},null,null,{"$f":"SUM(T953:AM953)","v":597313.52790329012},null,null,null,null,null,{"$f":"T330","v":0},0,0,30740.691535384092,30740.691535384092,77901.707161640763,77901.707161640763,77901.707161640763,52393.288865217721,52393.288865217721,52393.288865217721,45739.610518411777,45739.610518411777,45739.610518411777,2576.1083989037165,2576.1083989037165,2576.1083989037165,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K331)","v":"Row 331"},null,null,{"$f":"SUM(T954:AM954)","v":60930.124776578697},null,null,null,null,null,{"$f":"T331","v":0},0,0,2963.7093207596236,2963.7093207596236,7222.3652252934926,7222.3652252934926,7222.3652252934926,5601.3515686663568,5601.3515686663568,5601.3515686663568,3828.3745259151256,3828.3745259151256,3828.3745259151256,1682.144058478174,1682.144058478174,1682.144058478174,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"MT",{"$f":"\"Row \"&ROW(K332)","v":"Row 332"},null,null,{"$f":"SUM(T955:AM955)","v":1866891.1759445439},null,null,null,null,null,{"$f":"T332","v":0},0,0,81461.795875722848,81461.795875722848,243741.70479479758,243741.70479479758,243741.70479479758,175352.36330565586,175352.36330565586,175352.36330565586,131259.8492919424,131259.8492919424,131259.8492919424,17635.277338637025,17635.277338637025,17635.277338637025,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,{"$f":"SUM(N951:N955)","v":2919500.6145608434},null,null,null,null,null,{"$f":"SUM(T951:T955)","v":0},0,0,134123.75986275187,134123.75986275187,368567.31721865851,368567.31721865851,368567.31721865851,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457238,210387.25600457238,29847.976204702496,29847.976204702496,29847.976204702496,0,0,0,{"$f":"SUM(AN951:AN955)","v":0},{"$f":"SUM(AO951:AO955)","v":0}]
[null,null,null,null,null,"Non-Milk Costs to Inventory"]
[null,null,null,null,null,"Collection",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K551)","v":"Row 551"},null,null,{"$f":"N551","v":371941.19800731487},null,null,null,null,null,{"$f":"T551","v":15375.857449860821},17201.962530956749,23369.014847159659,38122.394036874073,49711.112800929674,46832.640366888692,40965.669303298113,37730.249116801409,28538.689349123739,27854.217648374808,24846.640257040581,21392.750300006592,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Variable opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K732)","v":"Row 732"},null,null,{"$f":"N732","v":488401.71908592776},null,null,null,null,null,{"$f":"T732","v":4228.3810809829411},5782.9531470678503,31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,59608.585106751285,54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Ingredients",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K738)","v":"Row 738"},null,null,{"$f":"N738","v":423270.58522770961},null,null,null,null,null,{"$f":"T738","v":4235.0840457860077},5475.9675368904445,25877.188908297867,42517.153381362739,49117.645763220382,47609.391760955397,48843.86429042634,45455.415870826575,37884.198972976075,43964.547473387604,43667.929093249135,28622.198130331075,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Fixed opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K733)","v":"Row 733"},null,null,{"$f":"N733","v":0},null,null,null,null,null,{"$f":"T733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Site Overheads",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K734)","v":"Row 734"},null,null,{"$f":"N734","v":415205.00000000006},null,null,null,null,null,{"$f":"T734","v":41520.5},39444.474999999999,35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Supply Chain",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K837)","v":"Row 837"},null,null,{"$f":"N837","v":236452.23066138499},null,null,null,null,null,{"$f":"T837","v":0},0,0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,17039.399045474067,17039.399045474067,2417.4067712575093,2417.4067712575093,2417.4067712575093,0,0,0,0,0]
[null,null,null,null,null,"Administration",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K854)","v":"Row 854"},null,null,{"$f":"N854","v":292650.85928378731},null,null,null,null,null,{"$f":"T854","v":35118.10311405448},32191.594521216612,32191.594521216612,32191.594521216612,35118.10311405448,30728.340224797674,29265.085928378739,17559.05155702724,17559.05155702724,13169.288667770432,11706.034371351496,5853.0171856757479,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Miscellaneous costs",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K874)","v":"Row 874"},null,null,{"$f":"N874","v":0},null,null,null,null,null,{"$f":"T874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1193)","v":"Row 1193"},null,null,{"$f":"N1193","v":260323},null,null,null,null,null,{"$f":"$N966/12","v":21693.583333333332},{"$f":"$N966/12","v":21693.583333333332},21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332,21693.583333333332]
[]
[null,null,null,null,null,{"$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":0.83157999999999999},5.3499999999999997E-3]
[null,null,null,null,null,"AMF",null,null,null,{"$f":"J60","v":"%"},null,null,null,null,null,null,null,null,null,1.00196,8.0000000000000004E-4]
[null,null,null,null,null,"SMP",null,null,null,{"$f":"J61","v":"%"},null,null,null,null,null,null,null,null,null,8.7131798007293558E-3,0.32846007558111484]
[null,null,null,null,null,"BMP",null,null,null,{"$f":"J62","v":"%"},null,null,null,null,null,null,null,null,null,8.0489999999999992E-2,0.30385000000000001]
[null,null,null,null,null,"WMP",null,null,null,{"$f":"J63","v":"%"},null,null,null,null,null,null,null,null,null,0.26222006668536157,0.24242291376033409]
[]
[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,{"$f":"SUM(T958:T966)/T206*1000","v":4833.5301295347235},3523.1609302663869,911.90148545474938,683.42443722622556,641.10262678341053,710.95680356968194,739.3457884384527,738.35879860487614,785.14384040759228,825.94544530670476,924.93273550243998,1176.0133123846992]
[]
[null,null,null,null,null,"Volumes"]
[null,null,null,null,null,"Opening Inventory"]
[null,null,null,null,null,"Butter",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T989","v":29.252450762395977},{"$f":"U989","v":1246.6457749431797},{"$f":"V989","v":10748.392895465218},24827.360092555831,48580.541000625715,58268.4427956812,63177.589206451521,73776.038952315634,74979.360424328435,70371.910354816398,56148.405611399212,51300.126000347678,35087.39371520585,18874.661430064021,12583.107620042669,6291.5538100213171,-3.4560798667371273E-11,-3.4560798667371273E-11,-3.4560798667371273E-11,{"$f":"AM989","v":-3.4560798667371273E-11},-3.4560798667371273E-11]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"T990","v":1153.222585334132},1884.5951981847893,{"$f":"V990","v":10218.95412376626},17137.361074241177,29671.912855514529,32189.223655047819,30606.703934542405,29607.690224011676,29070.65500478926,32674.292101319734,31464.807706178566,31682.056562309146,18335.367179147906,4988.6777959866649,3325.7851973244356,1662.8925986622062,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,2.390667314862183E-10,1396.3764708620024,{"$f":"V991","v":26397.413446031194},58650.474906148389,114790.03842951766,115901.89630202325,101045.86403971068,99994.006854626627,110155.82158422765,117988.76640839923,100126.98082576656,99207.546233534653,53467.935715122876,7728.3251967110991,5152.216797807383,2576.1083989036665,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,219.58282257227577,521.3100368998231,{"$f":"V992","v":3281.4742027939283},6226.0962000570462,11399.681473932622,11722.11448127927,10792.341755745532,10743.905777573567,11441.382434165429,12594.636434174699,11786.645770745894,12703.181227264769,8874.8067013496438,5046.4321754345183,3364.2881169563443,1682.1440584781703,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,23873.776934933001,{"$f":"U993","v":54795.449164774735},{"$f":"V993","v":195098.72414025592},350820.9756280607,540611.8892740478,544543.51704415586,544755.37875281647,492527.24456047581,460171.5267268155,423448.5398398902,390350.78183773474,315425.53059979633,184165.68130785393,52905.832015911525,35270.5546772745,17635.277338637476,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U980:U984)","v":25275.834793602044},59844.376645664532,245744.95880831251,457662.26790106314,745054.06303363829,762625.19427818735,750377.87768926658,706648.88636900333,685818.74617432628,657078.14513860026,589877.62175182498,510318.44062325254,299931.18461868021,89543.928614107834,59695.952409405334,29847.976204702834,3.396962711121887E-10,3.396962711121887E-10,3.396962711121887E-10,{"$f":"SUM(AN980:AN984)","v":3.396962711121887E-10},{"$f":"SUM(AO980:AO984)","v":3.396962711121887E-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,{"$f":"T980+T943-T951","v":29.252450762395977},1246.6457749431797,10748.392895465218,24827.360092555831,48580.541000625715,58268.4427956812,63177.589206451521,73776.038952315634,74979.360424328435,70371.910354816398,56148.405611399212,51300.126000347678,35087.39371520585,18874.661430064021,12583.107620042669,6291.5538100213171,-3.4560798667371273E-11,-3.4560798667371273E-11,-3.4560798667371273E-11,-3.4560798667371273E-11,-3.4560798667371273E-11,-3.4560798667371273E-11]
[null,null,null,null,null,"AMF",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T981+T944-T952","v":1153.222585334132},1884.5951981847893,10218.95412376626,17137.361074241177,29671.912855514529,32189.223655047819,30606.703934542405,29607.690224011676,29070.65500478926,32674.292101319734,31464.807706178566,31682.056562309146,18335.367179147906,4988.6777959866649,3325.7851973244356,1662.8925986622062,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11,-2.319211489520967E-11]
[null,null,null,null,null,"SMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T982+T945-T953","v":2.390667314862183E-10},1396.3764708620024,26397.413446031194,58650.474906148389,114790.03842951766,115901.89630202325,101045.86403971068,99994.006854626627,110155.82158422765,117988.76640839923,{"$f":"AD982+AD945-AD953","v":100126.98082576656},99207.546233534653,53467.935715122876,7728.3251967110991,5152.216797807383,2576.1083989036665,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11,-5.0022208597511053E-11]
[null,null,null,null,null,"BMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T983+T946-T954","v":219.58282257227577},521.3100368998231,3281.4742027939283,6226.0962000570462,11399.681473932622,11722.11448127927,10792.341755745532,10743.905777573567,11441.382434165429,12594.636434174699,11786.645770745894,12703.181227264769,8874.8067013496438,5046.4321754345183,3364.2881169563443,1682.1440584781703,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12,-3.637978807091713E-12]
[null,null,null,null,null,"WMP",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"T984+T947-T955","v":23873.776934933001},54795.449164774735,195098.72414025592,350820.9756280607,540611.8892740478,544543.51704415586,544755.37875281647,492527.24456047581,460171.5267268155,423448.5398398902,390350.78183773474,315425.53059979633,184165.68130785393,52905.832015911525,35270.5546772745,17635.277338637476,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10,4.5110937207937241E-10]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUM(T989:T993),0)","v":25275.834793602044},{"$f":"MAX(SUM(U989:U993),0)","v":59844.376645664532},{"$f":"MAX(SUM(V989:V993),0)","v":245744.95880831251},457662.26790106314,745054.06303363829,762625.19427818735,750377.87768926658,706648.88636900333,685818.74617432628,657078.14513860026,589877.62175182498,510318.44062325254,299931.18461868021,89543.928614107834,59695.952409405334,29847.976204702834,3.396962711121887E-10,3.396962711121887E-10,3.396962711121887E-10,3.396962711121887E-10,{"$f":"MAX(SUM(AN989:AN993),0)","v":3.396962711121887E-10},{"$f":"MAX(SUM(AO989:AO993),0)","v":3.396962711121887E-10}]
[null,{"$f":"IF(COUNTA(T995:AM995)=COUNTIF(T995:AM995,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T994>=0,\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(U994>=0,\"Okay\",\"Error\")","v":"Okay"},"Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay",{"$f":"IF(AN994>=0,\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(AO994>=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,{"$f":"MAX(T994,0)","v":25275.834793602044},{"$f":"MIN(T997,U994-SUM(U998:U1008))","v":25275.834793602044},{"$f":"MIN(U997,V994-SUM(V998:V1008))","v":25275.834793602044},{"$f":"MIN(V997,W994-SUM(W998:W1008))","v":0},{"$f":"MIN(W997,X994-SUM(X998:X1008))","v":0},0,0,0,0,0,0,0,{"$f":"MIN(AF994-SUM(AF998:AF1008),AE997)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL998:AL1008),AK997)","v":0},{"$f":"MIN(AM994-SUM(AM998:AM1008),AL997)","v":0},{"$f":"MIN(AN994-SUM(AN998:AN1008),AM997)","v":0},{"$f":"MIN(AO994-SUM(AO998:AO1008),AN997)","v":0}]
[null,null,null,null,null,"July",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,{"$f":"MIN(U994,U948)","v":34568.541852062481},{"$f":"MIN(U998,V994-SUM(V999:V1008))","v":34568.541852062481},{"$f":"MIN(V998,W994-SUM(W999:W1008))","v":0},0,0,0,0,0,0,0,0,{"$f":"MIN(AF994-SUM(AF999:AF1008),AE998)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL999:AL1008),AK998)","v":0},{"$f":"MIN(AM994-SUM(AM999:AM1008),AL998)","v":0},{"$f":"MIN(AN994-SUM(AN999:AN1008),AM998)","v":0},{"$f":"MIN(AO994-SUM(AO999:AO1008),AN998)","v":0}]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,{"$f":"MIN(V994,V948)","v":185900.58216264797},{"$f":"MIN(V999,W994-SUM(W1000:W1008))","v":111621.19894556067},{"$f":"MIN(W999,X994-SUM(X1000:X1008))","v":0},0,0,0,0,0,0,0,{"$f":"MIN(AF994-SUM(AF1000:AF1008),AE999)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1000:AL1008),AK999)","v":0},{"$f":"MIN(AM994-SUM(AM1000:AM1008),AL999)","v":0},{"$f":"MIN(AN994-SUM(AN1000:AN1008),AM999)","v":0},{"$f":"MIN(AO994-SUM(AO1000:AO1008),AN999)","v":0}]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"MIN(W994,W948)","v":346041.06895550247},{"$f":"MIN(W1000,X994-SUM(X1001:X1008))","v":323538.50803831115},0,0,0,0,0,0,0,{"$f":"MIN(AF994-SUM(AF1001:AF1008),AE1000)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1001:AL1008),AK1000)","v":0},{"$f":"MIN(AM994-SUM(AM1001:AM1008),AL1000)","v":0},{"$f":"MIN(AN994-SUM(AN1001:AN1008),AM1000)","v":0},{"$f":"MIN(AO994-SUM(AO1001:AO1008),AN1000)","v":0}]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"MIN(X994,X948)","v":421515.55499532714},{"$f":"MIN(X1001,Y994-SUM(Y1002:Y1008))","v":376486.74581497983},7919.4285963212606,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AF994-SUM(AF1002:AF1008),AE1001)","v":-1.1641532182693481E-10},-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"MIN(AL994-SUM(AL1002:AL1008),AK1001)","v":-1.1641532182693481E-10},{"$f":"MIN(AM994-SUM(AM1002:AM1008),AL1001)","v":-1.1641532182693481E-10},{"$f":"MIN(AN994-SUM(AN1002:AN1008),AM1001)","v":-1.1641532182693481E-10},{"$f":"MIN(AO994-SUM(AO1002:AO1008),AN1001)","v":-1.1641532182693481E-10}]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,{"$f":"MIN(Y994,Y948)","v":386138.44846320752},{"$f":"MIN(Y1002,Z994-SUM(Z1003:Z1008))","v":386138.44846320752},25490.559840870439,0,0,0,0,{"$f":"MIN(AF994-SUM(AF1003:AF1008),AE1002)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1003:AL1008),AK1002)","v":0},{"$f":"MIN(AM994-SUM(AM1003:AM1008),AL1002)","v":0},{"$f":"MIN(AN994-SUM(AN1003:AN1008),AM1002)","v":0},{"$f":"MIN(AO994-SUM(AO1003:AO1008),AN1002)","v":0}]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,{"$f":"MIN(Z994,Z948)","v":356320.00062973774},{"$f":"MIN(Z1003,AA994-SUM(AA1004:AA1008))","v":356320.00062973774},{"$f":"MIN(AA1003,AB994-SUM(AB1004:AB1008))","v":106862.07828676153},{"$f":"MIN(AB1003,AC994-SUM(AC1004:AC1008))","v":0},{"$f":"MIN(AC1003,AD994-SUM(AD1004:AD1008))","v":0},{"$f":"MIN(AD1003,AE994-SUM(AE1004:AE1008))","v":0},{"$f":"MIN(AF994-SUM(AF1004:AF1008),AE1003)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1004:AL1008),AK1003)","v":0},{"$f":"MIN(AM994-SUM(AM1004:AM1008),AL1003)","v":0},{"$f":"MIN(AN994-SUM(AN1004:AN1008),AM1003)","v":0},{"$f":"MIN(AO994-SUM(AO1004:AO1008),AN1003)","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,{"$f":"MIN(AA994,AA948)","v":324838.32589839521},{"$f":"MIN(AA1004,AB994-SUM(AB1005:AB1008))","v":324838.32589839521},{"$f":"MIN(AB1004,AC994-SUM(AC1005:AC1008))","v":156751.9220013101},{"$f":"MIN(AC1004,AD994-SUM(AD1005:AD1008))","v":0},{"$f":"MIN(AD1004,AE994-SUM(AE1005:AE1008))","v":0},{"$f":"MIN(AF994-SUM(AF1005:AF1008),AE1004)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1005:AL1008),AK1004)","v":0},{"$f":"MIN(AM994-SUM(AM1005:AM1008),AL1004)","v":0},{"$f":"MIN(AN994-SUM(AN1005:AN1008),AM1004)","v":0},{"$f":"MIN(AO994-SUM(AO1005:AO1008),AN1004)","v":0}]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"MIN(AB994,AB948)","v":254118.34198916954},{"$f":"MIN(AB1005,AC994-SUM(AC1006:AC1008))","v":254118.34198916954},{"$f":"MIN(AC1005,AD994-SUM(AD1006:AD1008))","v":135921.78180663299},{"$f":"MIN(AD1005,AE994-SUM(AE1006:AE1008))","v":0},{"$f":"MIN(AF994-SUM(AF1006:AF1008),AE1005)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1006:AL1008),AK1005)","v":0},{"$f":"MIN(AM994-SUM(AM1006:AM1008),AL1005)","v":0},{"$f":"MIN(AN994-SUM(AN1006:AN1008),AM1005)","v":0},{"$f":"MIN(AO994-SUM(AO1006:AO1008),AN1005)","v":0}]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AC994,AC948)","v":246207.88114812062},{"$f":"MIN(AC1006,AD994-SUM(AD1007:AD1008))","v":246207.88114812062},{"$f":"MIN(AD1006,AE994-SUM(AE1007:AE1008))","v":171742.40695018123},{"$f":"MIN(AF994-SUM(AF1007:AF1008),AE1006)","v":0},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1007:AL1008),AK1006)","v":0},{"$f":"MIN(AM994-SUM(AM1007:AM1008),AL1006)","v":0},{"$f":"MIN(AN994-SUM(AN1007:AN1008),AM1006)","v":0},{"$f":"MIN(AO994-SUM(AO1007:AO1008),AN1006)","v":0}]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(AD994,AD948)","v":207747.95879707136},{"$f":"MIN(AD1007,AE994-SUM(AE1008:AE1008))","v":207747.95879707136},{"$f":"MIN(AF994-SUM(AF1008:AF1008),AE1007)","v":169103.10974268027},0,0,0,0,0,{"$f":"MIN(AL994-SUM(AL1008:AL1008),AK1007)","v":0},{"$f":"MIN(AM994-SUM(AM1008:AM1008),AL1007)","v":0},{"$f":"MIN(AN994-SUM(AN1008:AN1008),AM1007)","v":0},{"$f":"MIN(AO994-SUM(AO1008:AO1008),AN1007)","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,{"$f":"MIN(AE994,AE948)","v":130828.07487599996},{"$f":"IF(AE1008=0,0,MIN(AE1008,AF994))","v":130828.07487599996},89543.928614107834,59695.952409405334,29847.976204702834,3.396962711121887E-10,3.396962711121887E-10,{"$f":"IF(AK1008=0,0,MIN(AK1008,AL994))","v":3.396962711121887E-10},{"$f":"IF(AL1008=0,0,MIN(AL1008,AM994))","v":3.396962711121887E-10},{"$f":"IF(AM1008=0,0,MIN(AM1008,AN994))","v":3.396962711121887E-10},{"$f":"IF(AN1008=0,0,MIN(AN1008,AO994))","v":3.396962711121887E-10}]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T997:T1008)","v":25275.834793602044},59844.376645664524,245744.95880831248,457662.26790106314,745054.06303363829,762625.19427818735,750377.87768926658,706648.88636900322,685818.74617432617,657078.14513860014,589877.62175182486,510318.44062325242,299931.1846186801,89543.928614107717,59695.952409405218,29847.976204702718,2.2328094928525388E-10,2.2328094928525388E-10,2.2328094928525388E-10,2.2328094928525388E-10,{"$f":"SUM(AN997:AN1008)","v":2.2328094928525388E-10},{"$f":"SUM(AO997:AO1008)","v":2.2328094928525388E-10}]
[]
[null,null,null,null,null,"Cost of Sales for Current Month Sales - By Month of Production"]
[]
[null,null,null,null,null,"Total Sales",null,null,null,"MT",{"$f":"\"Row \"&ROW(K956)","v":"Row 956"},null,null,{"$f":"SUM(T1013:AO1013)","v":2919500.6145608444},null,null,null,null,null,{"$f":"T956","v":0},0,0,134123.75986275187,134123.75986275187,368567.31721865851,368567.31721865851,368567.31721865851,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457238,210387.25600457238,29847.976204702496,29847.976204702496,29847.976204702496,0,0,0,0,0]
[null,null,null,null,null,"Total Production",null,null,null,"MT",{"$f":"\"Row \"&ROW(K948)","v":"Row 948"},null,null,{"$f":"SUM(T1014:AO1014)","v":2919500.6145608434},null,null,null,null,null,{"$f":"T948","v":25275.834793602044},34568.541852062481,185900.58216264797,346041.06895550247,421515.55499532714,386138.44846320752,356320.00062973774,324838.32589839521,254118.34198916954,246207.88114812062,207747.95879707136,130828.07487599996,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Sales by Month of Production"]
[null,null,null,null,null,"June",null,null,null,"MT",null,null,null,{"$f":"SUM(T1016:AO1016)","v":25275.834793602044},null,null,null,null,null,0,{"$f":"IF(ROUND(-(U997-T997),0)>0,-(U997-T997),IF(ROUND(-(U997-T997),0)=0,0,IF(ROUND(-(U997-T997),0)<0,U$1014-U997,0)))","v":0},{"$f":"IF(ROUND(-(V997-U997),0)>0,-(V997-U997),IF(ROUND(-(V997-U997),0)=0,0,IF(ROUND(-(V997-U997),0)<0,V$1014-V997,0)))","v":0},{"$f":"IF(ROUND(-(W997-V997),0)>0,-(W997-V997),IF(ROUND(-(W997-V997),0)=0,0,IF(ROUND(-(W997-V997),0)<0,W$1014-W997,0)))","v":25275.834793602044},{"$f":"IF(ROUND(-(X997-W997),0)>0,-(X997-W997),IF(ROUND(-(X997-W997),0)=0,0,IF(ROUND(-(X997-W997),0)<0,X$1014-X997,0)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ROUND(-(AN997-AM997),0)>0,-(AN997-AM997),IF(ROUND(-(AN997-AM997),0)=0,0,IF(ROUND(-(AN997-AM997),0)<0,AN$1014-AN997,0)))","v":0},{"$f":"IF(ROUND(-(AO997-AN997),0)>0,-(AO997-AN997),IF(ROUND(-(AO997-AN997),0)=0,0,IF(ROUND(-(AO997-AN997),0)<0,AO$1014-AO997,0)))","v":0}]
[null,null,null,null,null,"July",null,null,null,"MT",null,null,null,34568.541852062481,null,null,null,null,null,0,0,0,34568.541852062481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"August",null,null,null,"MT",null,null,null,185900.58216264797,null,null,null,null,null,0,0,0,74279.383217087307,111621.19894556067,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"September",null,null,null,"MT",null,null,null,346041.06895550247,null,null,null,null,null,0,0,0,0,22502.560917191324,323538.50803831115,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"October",null,null,null,"MT",null,null,null,421515.55499532726,null,null,null,null,null,0,0,0,0,0,45028.809180347307,368567.31721865857,7919.428596321377,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"November",null,null,null,"MT",null,null,null,386138.44846320752,null,null,null,null,null,0,0,0,0,0,0,0,360647.88862233708,25490.559840870439,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"December",null,null,null,"MT",null,null,null,356320.00062973774,null,null,null,null,null,0,0,0,0,0,0,0,0,249457.92234297621,106862.07828676153,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"January",null,null,null,"MT",null,null,null,324838.32589839521,null,null,null,null,null,0,0,0,0,0,0,0,0,0,168086.40389708511,156751.9220013101,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"February",null,null,null,"MT",null,null,null,254118.34198916954,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,118196.56018253654,135921.78180663299,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"March",null,null,null,"MT",null,null,null,246207.88114812062,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,74465.474197939388,171742.40695018123,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"April",null,null,null,"MT",null,null,null,207747.95879707136,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,38644.849054391088,169103.10974268027,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"May",null,null,null,"MT",null,null,null,130828.07487599962,null,null,null,null,null,0,0,{"$f":"IF(ROUND(-(V1008-U1008),0)>0,-(V1008-U1008),IF(ROUND(-(V1008-U1008),0)=0,0,IF(ROUND(-(V1008-U1008),0)<0,V$1014-V1008,0)))","v":0},0,0,0,0,0,0,0,0,0,0,41284.146261892121,29847.9762047025,29847.9762047025,29847.976204702496,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"MT",null,null,null,2919500.6145608444,null,null,null,null,null,{"$f":"SUM(T1016:T1027)","v":0},0,0,134123.75986275182,134123.75986275199,368567.31721865846,368567.31721865857,368567.31721865846,274948.48218384665,274948.48218384665,274948.48218384665,210387.25600457238,210387.25600457232,210387.25600457238,29847.9762047025,29847.9762047025,29847.976204702496,0,0,0,{"$f":"SUM(AN1016:AN1027)","v":0},{"$f":"SUM(AO1016:AO1027)","v":0}]
[null,{"$f":"IF(COUNTA(P1029:AM1029)=COUNTIF(P1029:AM1029,\"Okay\"),\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROUND(T1028,0)=ROUND(T1013,0),\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(ROUND(U1028,0)=ROUND(U1013,0),\"Okay\",\"Error\")","v":"Okay"},"Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay","Okay",{"$f":"IF(ROUND(AN1028,0)=ROUND(AN1013,0),\"Okay\",\"Error\")","v":"Okay"},{"$f":"IF(ROUND(AO1028,0)=ROUND(AO1013,0),\"Okay\",\"Error\")","v":"Okay"}]
[null,null,null,null,null,"Milk Content of Sales"]
[null,null,null,null,null,"Fat"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1032:AO1032)","v":198876.17037040941},null,null,null,null,null,{"$f":"T951*$T969","v":0},0,0,7452.5403470858273,7452.5403470858273,19176.064901400438,19176.064901400438,19176.064901400438,23433.517426329658,23433.517426329658,23433.517426329658,13482.18391367824,13482.18391367824,13482.18391367824,5231.9303173375556,5231.9303173375556,5231.9303173375556,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,155515.41419611935,null,null,null,null,null,{"$f":"T952*$T970","v":0},0,0,10015.250359193724,10015.250359193724,16674.362164026981,16674.362164026981,16674.362164026981,13448.27489937582,13448.27489937582,13448.27489937582,13372.848894352237,13372.848894352237,13372.848894352237,1666.1518681556072,1666.1518681556072,1666.1518681556072,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,5204.5001660293356,null,null,null,null,null,{"$f":"T953*$T971","v":0},0,0,267.84917254656057,267.84917254656057,678.7715812831417,678.7715812831417,678.7715812831417,456.51214623419332,456.51214623419332,456.51214623419332,398.53745046225345,398.53745046225345,398.53745046225345,22.446095665817104,22.446095665817104,22.446095665817104,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,4904.2657432668184,null,null,null,null,null,{"$f":"T954*$T972","v":0},0,0,238.54896322794207,238.54896322794207,581.32817698387316,581.32817698387316,581.32817698387316,450.85278776195503,450.85278776195503,450.85278776195503,308.14586559090844,308.14586559090844,308.14586559090844,135.3957752669082,135.3957752669082,135.3957752669082,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,489536.3286504916,null,null,null,null,null,{"$f":"T955*$T973","v":0},0,0,21360.917546841356,21360.917546841356,63913.966085295535,63913.966085295535,63913.966085295535,45980.90839944483,45980.90839944483,45980.90839944483,34418.966434443646,34418.966434443646,34418.966434443646,4624.3235997522461,4624.3235997522461,4624.3235997522461,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,854036.67912631645,null,null,null,null,null,{"$f":"SUM(T1032:T1036)","v":0},0,0,39335.106388895409,39335.106388895409,101024.49290898997,101024.49290898997,101024.49290898997,83770.065659146465,83770.065659146465,83770.065659146465,61980.682558527282,61980.682558527282,61980.682558527282,11680.247656178133,11680.247656178133,11680.247656178133,0,0,0,{"$f":"SUM(AN1032:AN1036)","v":0},{"$f":"SUM(AO1032:AO1036)","v":0}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1040:AO1040)","v":1279.4770334564203},null,null,null,null,null,{"$f":"T951*$U969","v":0},0,0,47.946187807437859,47.946187807437859,123.36990695121617,123.36990695121617,123.36990695121617,150.76038172017564,150.76038172017564,150.76038172017564,86.738117725508772,86.738117725508772,86.738117725508772,33.659812883614229,33.659812883614229,33.659812883614229,0,0,0,0,0]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,124.16896019491351,null,null,null,null,null,{"$f":"T952*$U970","v":0},0,0,7.9965270942502498,7.9965270942502498,13.313395476088452,13.313395476088452,13.313395476088452,10.737574273923766,10.737574273923766,10.737574273923766,10.677351506528995,10.677351506528995,10.677351506528995,1.3303140789297836,1.3303140789297836,1.3303140789297836,0,0,0,0,0]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,196193.64652073701,null,null,null,null,null,{"$f":"T953*$U971","v":0},0,0,10097.089865127997,10097.089865127997,25587.600622210401,25587.600622210401,25587.600622210401,17209.103620612594,17209.103620612594,17209.103620612594,15023.635927928288,15023.635927928288,15023.635927928288,846.14875940905949,846.14875940905949,846.14875940905949,0,0,0,0,0]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,18513.618413363438,null,null,null,null,null,{"$f":"T954*$U972","v":0},0,0,900.52307711281162,900.52307711281162,2194.5156737054276,2194.5156737054276,2194.5156737054276,1701.9706741392727,1701.9706741392727,1701.9706741392727,1163.2515996993109,1163.2515996993109,1163.2515996993109,511.11947216859318,511.11947216859318,511.11947216859318,0,0,0,0,0]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,452577.19854593294,null,null,null,null,null,{"$f":"T955*$U973","v":0},0,0,19748.2059163423,19748.2059163423,59088.574281266025,59088.574281266025,59088.574281266025,42509.430847317781,42509.430847317781,42509.430847317781,31820.395125095001,31820.395125095001,31820.395125095001,4275.1953174039772,4275.1953174039772,4275.1953174039772,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,668688.1094736848,null,null,null,null,null,{"$f":"SUM(T1040:T1044)","v":0},0,0,30801.761573484797,30801.761573484797,87007.373879609164,87007.373879609164,87007.373879609164,61582.003098063746,61582.003098063746,61582.003098063746,48104.698121954636,48104.698121954636,48104.698121954636,5667.4536759441744,5667.4536759441744,5667.4536759441744,0,0,0,{"$f":"SUM(AN1040:AN1044)","v":0},{"$f":"SUM(AO1040:AO1044)","v":0}]
[]
[null,null,null,null,null,"Milksolids in Sales",null,null,null,"000 kgMS",null,null,null,{"$f":"SUM(T1047:AO1047)","v":1522724.788600001},null,null,null,null,null,{"$f":"SUM(T1045,T1037)","v":0},{"$f":"SUM(U1045,U1037)","v":0},0,70136.867962380202,70136.867962380202,188031.86678859912,188031.86678859912,188031.86678859912,145352.06875721022,145352.06875721022,145352.06875721022,110085.38068048192,110085.38068048192,110085.38068048192,17347.701332122306,17347.701332122306,17347.701332122306,0,0,0,0,0]
[null,{"$f":"IF(N1048=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N1047-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,{"$f":"SUM(T1050:AO1050)","v":6047227.4251336716},null,null,null,null,null,{"$f":"T1037*$N939","v":0},0,0,278522.38661321031,278522.38661321031,715330.03097062116,715330.03097062116,715330.03097062116,593155.5995668429,593155.5995668429,593155.5995668429,438870.24124053906,438870.24124053906,438870.24124053906,82705.012191107104,82705.012191107104,82705.012191107104,0,0,0,0,0]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,3642168.4430253571,null,null,null,null,null,{"$f":"T1045*$N940","v":0},0,0,167769.10252051326,167769.10252051326,473906.30544372823,473906.30544372823,473906.30544372823,335420.9909887549,335420.9909887549,335420.9909887549,262013.65177399121,262013.65177399121,262013.65177399121,30869.131121651146,30869.131121651146,30869.131121651146,0,0,0,0,0]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,9689395.8681590296,null,null,null,null,null,{"$f":"T1051+T1050","v":0},0,0,446291.48913372355,446291.48913372355,1189236.3364143493,1189236.3364143493,1189236.3364143493,928576.5905555978,928576.5905555978,928576.5905555978,700883.8930145303,700883.8930145303,700883.8930145303,113574.14331275824,113574.14331275824,113574.14331275824,0,0,0,0,0]
[]
[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,{"$f":"SUM(T1055:AO1055)","v":2446913.5738614034},null,null,null,null,null,{"$f":"MMULT($T$976:$AE$976,T1016:T1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,U1016:U1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,V1016:V1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,W1016:W1027)/1000","v":311697.52498780703},{"$f":"MMULT($T$976:$AE$976,X1016:X1027)/1000","v":117166.33715767722},{"$f":"MMULT($T$976:$AE$976,Y1016:Y1027)/1000","v":249982.21062354508},{"$f":"MMULT($T$976:$AE$976,Z1016:Z1027)/1000","v":236289.47521539655},{"$f":"MMULT($T$976:$AE$976,AA1016:AA1027)/1000","v":261482.23658481671},{"$f":"MMULT($T$976:$AE$976,AB1016:AB1027)/1000","v":202558.351222553},{"$f":"MMULT($T$976:$AE$976,AC1016:AC1027)/1000","v":203116.10276836311},{"$f":"MMULT($T$976:$AE$976,AD1016:AD1027)/1000","v":208540.46199257643},{"$f":"MMULT($T$976:$AE$976,AE1016:AE1027)/1000","v":168222.56900909459},{"$f":"MMULT($T$976:$AE$976,AF1016:AF1027)/1000","v":177593.74473546958},{"$f":"MMULT($T$976:$AE$976,AG1016:AG1027)/1000","v":204959.70747068874},{"$f":"MMULT($T$976:$AE$976,AH1016:AH1027)/1000","v":35101.617364471866},{"$f":"MMULT($T$976:$AE$976,AI1016:AI1027)/1000","v":35101.617364471866},{"$f":"MMULT($T$976:$AE$976,AJ1016:AJ1027)/1000","v":35101.617364471866},{"$f":"MMULT($T$976:$AE$976,AK1016:AK1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,AL1016:AL1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,AM1016:AM1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,AN1016:AN1027)/1000","v":0},{"$f":"MMULT($T$976:$AE$976,AO1016:AO1027)/1000","v":0}]
[]
[null,null,null,null,null,"Total Cost of Sales",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1057:AO1057)","v":12136309.442020435},null,null,null,null,null,{"$f":"SUM(T1052,T1055)","v":0},{"$f":"SUM(U1052,U1055)","v":0},0,757989.01412153058,563457.82629140071,1439218.5470378944,1425525.8116297459,1450718.5729991659,1131134.9417781509,1131692.693323961,1137117.0525481743,869106.46202362492,878477.63774999988,905843.60048521904,148675.76067723011,148675.76067723011,148675.76067723011,0,0,0,0,0]
[]
[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,{"$f":"T989*$T969","v":24.325753004993246},1036.6856935272494,8938.1485640109659,20645.936105767578,40398.606285300331,48454.871660032572,52537.219632300956,61350.678471966632,62351.33654166304,58519.87321285822,46691.891138327359,42660.158779369121,29177.974865690881,15695.790952012638,10463.860634675082,5231.9303173375265,-2.8740068955812603E-11,-2.8740068955812603E-11,-2.8740068955812603E-11,-2.8740068955812603E-11,-2.8740068955812603E-11,-2.8740068955812603E-11]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T990*$T970","v":1155.4829016013869},1888.2890047732315,10238.98327384884,17170.95030194669,29730.069804711336,32252.314533411711,30666.693074254108,29665.721296850737,29127.633488598647,32738.333713838318,31526.478729282673,31744.153393171269,18371.304498819034,4998.4556044667988,3332.3037363111912,1666.151868155584,-2.3237571440404279E-11,-2.3237571440404279E-11,-2.3237571440404279E-11,-2.3237571440404279E-11,-2.3237571440404279E-11,-2.3237571440404279E-11]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T991*$T971","v":2.0830314158121062E-12},12.166879260128542,230.0054096294605,511.03213325543612,1000.1862441690198,1009.8740617250173,880.43078149805183,871.26576071972545,959.80747956043922,1028.0573361826384,872.42438683908472,864.41318792195784,465.87573745970434,67.338286997450879,44.892191331633775,22.446095665816667,-4.3585249753970362E-13,-4.3585249753970362E-13,-4.3585249753970362E-13,-4.3585249753970362E-13,-4.3585249753970362E-13,-4.3585249753970362E-13]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$T972","v":17.674221388842476},41.960244870066759,264.12585858288327,501.13848314259161,917.56036183683659,943.51299459816835,868.67558791995782,864.77697603689637,920.91687212597526,1013.7422865867214,948.70711808733688,1022.4790569825412,714.33319139163279,406.18732580072435,270.79155053381612,135.39577526690792,-2.9282091418281195E-13,-2.9282091418281195E-13,-2.9282091418281195E-13,-2.9282091418281195E-13,-2.9282091418281195E-13,-2.9282091418281195E-13]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$T973","v":6260.1833799095784},14368.466334041572,51158.800454286866,91992.299623813684,141759.28565634013,142790.23735239988,142845.79174377295,129150.52691300535,120666.20842501021,111036.704354635,102357.80804417383,82710.90366814415,48291.937233700504,13872.970799256856,9248.6471995046104,4624.3235997523643,1.1828992962904461E-10,1.1828992962904461E-10,1.1828992962904461E-10,1.1828992962904461E-10,1.1828992962904461E-10,1.1828992962904461E-10]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1061:T1065)","v":7457.6662559048027},17347.568156472247,70830.06356035902,130821.35664792598,213805.70835235764,225450.81060216736,227798.81081974605,221902.96941857936,214025.9028069583,204336.71090410091,182397.30941671028,159002.10808558905,97021.425527061758,35040.742968534469,23360.495312356332,11680.247656178199,6.5583615821105224E-11,6.5583615821105224E-11,6.5583615821105224E-11,6.5583615821105224E-11,{"$f":"SUM(AN1061:AN1065)","v":6.5583615821105224E-11},{"$f":"SUM(AO1061:AO1065)","v":6.5583615821105224E-11}]
[]
[null,null,null,null,null,"Protein"]
[null,null,null,null,null,"Butter",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T989*$U969","v":0.15650061157881848},6.6695548959460114,57.503901990738918,132.82637649517369,259.90589435334755,311.7361689568944,338.00010225451564,394.70180839488864,401.13957827015713,376.48972039826771,300.39397002098576,274.45567410186004,187.7175563763513,100.97943865084251,67.319625767228274,33.659812883614045,-1.8490027287043629E-13,-1.8490027287043629E-13,-1.8490027287043629E-13,-1.8490027287043629E-13,-1.8490027287043629E-13,-1.8490027287043629E-13]
[null,null,null,null,null,"AMF",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T990*$U970","v":0.9225780682673056},1.5076761585478315,8.1751632990130076,13.709888859392942,23.737530284411623,25.751378924038256,24.485363147633926,23.686152179209341,23.256524003831409,26.139433681055788,25.171846164942853,25.345645249847319,14.668293743318326,3.9909422367893321,2.6606281578595485,1.3303140789297649,-1.8553691916167737E-14,-1.8553691916167737E-14,-1.8553691916167737E-14,-1.8553691916167737E-14,-1.8553691916167737E-14,-1.8553691916167737E-14]
[null,null,null,null,null,"SMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T991*$U971","v":7.8523876692893351E-11},458.6539211590237,8670.4964156293427,19264.339420541779,37703.944698518448,38069.145619357092,33189.532139642426,32844.039049129176,36181.789483255219,38754.599132225318,32887.715689740122,32585.718134083738,17562.08220615545,2538.4462782271617,1692.2975188181026,846.14875940904301,-1.6430298416672775E-11,-1.6430298416672775E-11,-1.6430298416672775E-11,-1.6430298416672775E-11,-1.6430298416672775E-11,-1.6430298416672775E-11]
[null,null,null,null,null,"BMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T992*$U972","v":66.720240638585992},158.40005471201127,997.07593651893512,1891.7993303873336,3463.7932158544272,3561.7644851367063,3279.2530424832803,3264.5357705157285,3476.4640526211656,3826.8802805239825,3581.3723174411398,3859.8616159044004,2696.6100162050893,1533.3584165057785,1022.2389443371852,511.1194721685921,-1.105399860534817E-12,-1.105399860534817E-12,-1.105399860534817E-12,-1.105399860534817E-12,-1.105399860534817E-12,-1.105399860534817E-12]
[null,null,null,null,null,"WMP",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"T993*$U973","v":5787.5505670307157},13283.672447330957,47296.401177004467,85047.04311999763,131056.70941129378,132009.8260711444,132061.18620387217,119399.8897326992,111556.12233865607,102653.6288555451,94629.97392172816,76466.376202402054,44645.981077307042,12825.585952212043,8550.3906348080636,4275.1953174040873,1.0935924840407616E-10,1.0935924840407616E-10,1.0935924840407616E-10,1.0935924840407616E-10,1.0935924840407616E-10,1.0935924840407616E-10]
[null,null,null,null,null,"Total",null,null,null,"000 kgMS",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1069:T1073)","v":5855.3498863492259},13908.903654256486,57029.652594442494,106349.71813628131,172508.0907503044,173978.22372351913,168892.45685140003,155926.85251291821,151638.77197680646,145637.73742237373,131424.62774509535,113211.7572717419,65107.059149787252,17002.361027832616,11334.90735188844,5667.4536759442663,9.1620096162081963E-11,9.1620096162081963E-11,9.1620096162081963E-11,9.1620096162081963E-11,{"$f":"SUM(AN1069:AN1073)","v":9.1620096162081963E-11},{"$f":"SUM(AO1069:AO1073)","v":9.1620096162081963E-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,{"$f":"T1066*T939","v":52805.933295906849},{"$f":"U1066*U939","v":122833.93966464524},501530.57047192502,926314.42542239209,1513906.574271729,1596362.7303300106,1612988.3526914383,1571241.3239199715,1515465.7180149294,1446858.8906567839,1291511.2883719576,1125855.5190544,686985.27781386091,248115.03657332182,165410.02438221467,82705.012191107569,4.6438174135394985E-10,4.6438174135394985E-10,4.6438174135394985E-10,4.6438174135394985E-10,4.6438174135394985E-10,4.6438174135394985E-10]
[null,null,null,null,null,"Protein",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1074*T940","v":31892.552412393077},75758.143817580887,310625.53386760119,579258.97265540285,939606.24601482775,947613.67406122782,919912.8381292182,849292.59784478985,825936.54980309471,793250.49128044047,715835.41718171455,616634.6969129364,354621.04513894516,92607.393364953939,61738.262243302786,30869.131121651648,4.9903059178237097E-10,4.9903059178237097E-10,4.9903059178237097E-10,4.9903059178237097E-10,4.9903059178237097E-10,4.9903059178237097E-10]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1078+T1077","v":84698.485708299922},198592.08348222612,812156.10433952627,1505573.3980777948,2453512.8202865566,2543976.4043912385,2532901.1908206567,2420533.9217647612,2341402.2678180244,2240109.3819372244,2007346.7055536723,1742490.2159673364,1041606.322952806,340722.42993827577,227148.28662551747,113574.14331275922,9.6341233313632077E-10,9.6341233313632077E-10,9.6341233313632077E-10,9.6341233313632077E-10,9.6341233313632077E-10,9.6341233313632077E-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$976:$AE$976,T997:T1008))/1000","v":122171.50902401756},{"$f":"(MMULT($T$976:$AE$976,U997:U1008))/1000","v":243962.04509348256},{"$f":"(MMULT($T$976:$AE$976,V997:V1008))/1000","v":413485.06211450393},338280.45993477269,491348.85231466684,515894.39874588011,543048.61533246713,521413.61479880859,518374.71452364209,518612.88978818367,502225.31562083063,487858.30429957423,310264.55956410465,105304.85209341593,70203.234728944066,35101.617364472186,3.2485316837429182E-10,3.2485316837429182E-10,3.2485316837429182E-10,3.2485316837429182E-10,3.2485316837429182E-10,3.2485316837429182E-10]
[null,null,null,null,null,"Per MT",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(T1082/T1009*1000),0,T1082/T1009*1000)","v":4833.5301295347235},4076.6076742342775,1682.5780033072137,739.1486772247996,659.48080373394737,676.47174866044918,723.70019356746673,737.8680202526109,755.84798084810302,789.27125125854025,851.40594777831473,955.98799781515322,1034.4524860212919,1176.0133123846999,1176.0133123847004,1176.0133123847013,{"$f":"IF(ISERROR(AJ1082/AJ1009*1000),0,AJ1082/AJ1009*1000)","v":1454.9076820668374},1454.9076820668374,1454.9076820668374,1454.9076820668374,1454.9076820668374,1454.9076820668374]
[]
[null,null,null,null,null,"Total Value of Inventory"]
[null,null,null,null,null,"Closing Value",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1079,T1082)","v":206869.99473231749},{"$f":"SUM(U1079,U1082)","v":442554.12857570872},{"$f":"SUM(V1079,V1082)","v":1225641.1664540302},1843853.8580125675,2944861.6726012235,3059870.8031371185,3075949.8061531237,2941947.5365635697,2859776.9823416667,2758722.2717254083,2509572.021174503,2230348.5202669105,1351870.8825169108,446027.28203169169,297351.52135446155,148675.76067723142,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9]
[null,null,null,null,null,"Movement",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1086-S1086","v":206869.99473231749},{"$f":"U1086-T1086","v":235684.13384339123},{"$f":"V1086-U1086","v":783087.03787832148},618212.69155853731,1101007.814588656,115009.130535895,16079.00301600527,-134002.26958955405,-82170.554221902974,-101054.71061625844,-249150.25055090524,-279223.50090759248,-878477.63774999976,-905843.60048521915,-148675.76067723014,-148675.76067723014,-148675.76067723014,0,0,0,0,0]
[null,null,null,null,null,"Cost of Sales",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1057","v":0},0,0,757989.01412153058,563457.82629140071,1439218.5470378944,1425525.8116297459,1450718.5729991659,1131134.9417781509,1131692.693323961,1137117.0525481743,869106.46202362492,878477.63774999988,905843.60048521904,148675.76067723011,148675.76067723011,148675.76067723011,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Inventory",{"$f":"F1091","v":"Inventory"},{"$f":"G1091&J1091","v":"InventoryDebit"},{"$f":"E1091&F1091","v":"1Inventory"},"Debit",null,null,null,{"$f":"SUM(T1091:AO1091)","v":1.3387762010097504E-9},null,null,null,null,null,{"$f":"T1087","v":206869.99473231749},{"$f":"U1087","v":235684.13384339123},783087.03787832148,618212.69155853731,1101007.814588656,115009.130535895,16079.00301600527,-134002.26958955405,-82170.554221902974,-101054.71061625844,-249150.25055090524,-279223.50090759248,-878477.63774999976,-905843.60048521915,-148675.76067723014,-148675.76067723014,-148675.76067723014,0,0,0,0,0]
[null,null,null,null,{"$f":"E1091","v":1},"Inventory Movement",{"$f":"F1092","v":"Inventory Movement"},{"$f":"G1092&J1092","v":"Inventory MovementCredit"},{"$f":"E1092&F1092","v":"1Inventory Movement"},"Credit",null,null,null,{"$f":"-N1091","v":-1.3387762010097504E-9},null,null,null,null,null,{"$f":"-T1091","v":-206869.99473231749},-235684.13384339123,-783087.03787832148,-618212.69155853731,-1101007.814588656,-115009.130535895,-16079.00301600527,134002.26958955405,82170.554221902974,101054.71061625844,249150.25055090524,279223.50090759248,878477.63774999976,905843.60048521915,148675.76067723014,148675.76067723014,148675.76067723014,0,0,0,0,0]
[]
[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,{"$f":"'Data Input'!N257","v":-1.34395}]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"'Data Input'!N258","v":-1.34395}]
[null,null,null,null,null,"Days in month",null,null,null,"Days",null,null,null,null,null,null,null,{"$f":"R12","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31]
[]
[null,null,null,"CALCULATIONS"]
[null,null,null,null,null,"Total Costs In Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1107:AO1107)","v":2337884.3487793691},null,null,null,null,null,{"$f":"-SUMIF($H$15:$H$1341,\"Trade CreditorsCredit\",T$15:T$1341)","v":100477.92569068426},100096.95273613164,156992.99673045834,223962.90251751282,257704.70924700843,261997.73676419538,250913.6715114204,227317.21576059528,186989.4306568235,190824.25774234172,179622.86753466038,141325.53739727513,26202.962088244396,26202.962088244396,2417.4067712575093,2417.4067712575093,2417.4067712575093,0,0,0,0,0]
[null,null,null,null,null,"less Lactose Cost",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1108:AO1108)","v":-423270.58522770961},null,null,null,null,null,{"$f":"-T738","v":-4235.0840457860077},-5475.9675368904445,-25877.188908297867,-42517.153381362739,-49117.645763220382,-47609.391760955397,-48843.86429042634,-45455.415870826575,-37884.198972976075,-43964.547473387604,-43667.929093249135,-28622.198130331075,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net costs in Trade Creditors",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1109:AO1109)","v":1914613.7635516592},null,null,null,null,null,{"$f":"SUM(T1107:T1108)","v":96242.841644898261},{"$f":"SUM(U1107:U1108)","v":94620.9851992412},131115.80782216048,181445.74913615009,208587.06348378805,214388.34500323999,202069.80722099406,181861.79988976871,149105.23168384744,146859.71026895411,135954.93844141124,112703.33926694405,26202.962088244396,26202.962088244396,2417.4067712575093,2417.4067712575093,2417.4067712575093,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Other",null,null,null,"Days",null,null,null,{"$f":"N1102","v":-1.34395},null,null,null,null,null,{"$f":"$N1110","v":-1.34395},{"$f":"$N1110","v":-1.34395},-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1112-T$1104+1","v":"2018-05-30T15:44:42.720"},{"$f":"U1112-U$1104+1","v":"2018-06-29T15:44:42.720"},"2018-07-30T15:44:42.720","2018-08-30T15:44:42.720","2018-09-29T15:44:42.720","2018-10-30T15:44:42.720","2018-11-29T15:44:42.720","2018-12-30T15:44:42.720","2019-01-30T15:44:42.720","2019-02-27T15:44:42.720","2019-03-30T15:44:42.720","2019-04-29T15:44:42.720","2019-05-30T15:44:42.720","2019-06-29T15:44:42.720","2019-07-30T15:44:42.720","2019-08-30T15:44:42.720","2019-09-29T15:44:42.720","2019-10-30T15:44:42.720","2019-11-29T15:44:42.720","2019-12-30T15:44:42.720","2020-01-30T15:44:42.720","2020-02-28T15:44:42.720"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1110","v":"2018-06-28T15:44:42.720"},{"$f":"U$9+U1110","v":"2018-07-29T15:44:42.720"},"2018-08-29T15:44:42.720","2018-09-28T15:44:42.720","2018-10-29T15:44:42.720","2018-11-28T15:44:42.720","2018-12-29T15:44:42.720","2019-01-29T15:44:42.720","2019-02-26T15:44:42.720","2019-03-29T15:44:42.720","2019-04-28T15:44:42.720","2019-05-29T15:44:42.720","2019-06-28T15:44:42.720","2019-07-29T15:44:42.720","2019-08-29T15:44:42.720","2019-09-28T15:44:42.720","2019-10-29T15:44:42.720","2019-11-28T15:44:42.720","2019-12-29T15:44:42.720","2020-01-29T15:44:42.720","2020-02-27T15:44:42.720","2020-03-29T15:44:42.720"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1113)-T$1111+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1112-EOMONTH(T$9,$K1113),T$1104,T$1104-SUM(T$1113:T1113),EOMONTH(T$9,$K1114)-T$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(U$1112-EOMONTH(U$9,$K1113),U$1104,U$1104-SUM(U$1113:U1113),EOMONTH(U$9,$K1114)-U$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(V$1112-EOMONTH(V$9,$K1113),V$1104,V$1104-SUM(V$1113:V1113),EOMONTH(V$9,$K1114)-V$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(W$1112-EOMONTH(W$9,$K1113),W$1104,W$1104-SUM(W$1113:W1113),EOMONTH(W$9,$K1114)-W$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(X$1112-EOMONTH(X$9,$K1113),X$1104,X$1104-SUM(X$1113:X1113),EOMONTH(X$9,$K1114)-X$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(Y$1112-EOMONTH(Y$9,$K1113),Y$1104,Y$1104-SUM(Y$1113:Y1113),EOMONTH(Y$9,$K1114)-Y$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(Z$1112-EOMONTH(Z$9,$K1113),Z$1104,Z$1104-SUM(Z$1113:Z1113),EOMONTH(Z$9,$K1114)-Z$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AA$1112-EOMONTH(AA$9,$K1113),AA$1104,AA$1104-SUM(AA$1113:AA1113),EOMONTH(AA$9,$K1114)-AA$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AB$1112-EOMONTH(AB$9,$K1113),AB$1104,AB$1104-SUM(AB$1113:AB1113),EOMONTH(AB$9,$K1114)-AB$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AC$1112-EOMONTH(AC$9,$K1113),AC$1104,AC$1104-SUM(AC$1113:AC1113),EOMONTH(AC$9,$K1114)-AC$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AD$1112-EOMONTH(AD$9,$K1113),AD$1104,AD$1104-SUM(AD$1113:AD1113),EOMONTH(AD$9,$K1114)-AD$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AE$1112-EOMONTH(AE$9,$K1113),AE$1104,AE$1104-SUM(AE$1113:AE1113),EOMONTH(AE$9,$K1114)-AE$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AF$1112-EOMONTH(AF$9,$K1113),AF$1104,AF$1104-SUM(AF$1113:AF1113),EOMONTH(AF$9,$K1114)-AF$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AG$1112-EOMONTH(AG$9,$K1113),AG$1104,AG$1104-SUM(AG$1113:AG1113),EOMONTH(AG$9,$K1114)-AG$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AH$1112-EOMONTH(AH$9,$K1113),AH$1104,AH$1104-SUM(AH$1113:AH1113),EOMONTH(AH$9,$K1114)-AH$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AI$1112-EOMONTH(AI$9,$K1113),AI$1104,AI$1104-SUM(AI$1113:AI1113),EOMONTH(AI$9,$K1114)-AI$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AJ$1112-EOMONTH(AJ$9,$K1113),AJ$1104,AJ$1104-SUM(AJ$1113:AJ1113),EOMONTH(AJ$9,$K1114)-AJ$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AK$1112-EOMONTH(AK$9,$K1113),AK$1104,AK$1104-SUM(AK$1113:AK1113),EOMONTH(AK$9,$K1114)-AK$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AL$1112-EOMONTH(AL$9,$K1113),AL$1104,AL$1104-SUM(AL$1113:AL1113),EOMONTH(AL$9,$K1114)-AL$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AM$1112-EOMONTH(AM$9,$K1113),AM$1104,AM$1104-SUM(AM$1113:AM1113),EOMONTH(AM$9,$K1114)-AM$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AN$1112-EOMONTH(AN$9,$K1113),AN$1104,AN$1104-SUM(AN$1113:AN1113),EOMONTH(AN$9,$K1114)-AN$1111+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AO$1112-EOMONTH(AO$9,$K1113),AO$1104,AO$1104-SUM(AO$1113:AO1113),EOMONTH(AO$9,$K1114)-AO$1111+1))","v":1.3439500000022235}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1112-EOMONTH(T$9,$K1114),T$1104,T$1104-SUM(T$1113:T1114),EOMONTH(T$9,$K1115)-T$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(U$1112-EOMONTH(U$9,$K1114),U$1104,U$1104-SUM(U$1113:U1114),EOMONTH(U$9,$K1115)-U$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(V$1112-EOMONTH(V$9,$K1114),V$1104,V$1104-SUM(V$1113:V1114),EOMONTH(V$9,$K1115)-V$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(W$1112-EOMONTH(W$9,$K1114),W$1104,W$1104-SUM(W$1113:W1114),EOMONTH(W$9,$K1115)-W$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(X$1112-EOMONTH(X$9,$K1114),X$1104,X$1104-SUM(X$1113:X1114),EOMONTH(X$9,$K1115)-X$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(Y$1112-EOMONTH(Y$9,$K1114),Y$1104,Y$1104-SUM(Y$1113:Y1114),EOMONTH(Y$9,$K1115)-Y$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(Z$1112-EOMONTH(Z$9,$K1114),Z$1104,Z$1104-SUM(Z$1113:Z1114),EOMONTH(Z$9,$K1115)-Z$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AA$1112-EOMONTH(AA$9,$K1114),AA$1104,AA$1104-SUM(AA$1113:AA1114),EOMONTH(AA$9,$K1115)-AA$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AB$1112-EOMONTH(AB$9,$K1114),AB$1104,AB$1104-SUM(AB$1113:AB1114),EOMONTH(AB$9,$K1115)-AB$1111+1))","v":26.656049999997776},{"$f":"MAX(0,MIN(AC$1112-EOMONTH(AC$9,$K1114),AC$1104,AC$1104-SUM(AC$1113:AC1114),EOMONTH(AC$9,$K1115)-AC$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AD$1112-EOMONTH(AD$9,$K1114),AD$1104,AD$1104-SUM(AD$1113:AD1114),EOMONTH(AD$9,$K1115)-AD$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AE$1112-EOMONTH(AE$9,$K1114),AE$1104,AE$1104-SUM(AE$1113:AE1114),EOMONTH(AE$9,$K1115)-AE$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AF$1112-EOMONTH(AF$9,$K1114),AF$1104,AF$1104-SUM(AF$1113:AF1114),EOMONTH(AF$9,$K1115)-AF$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AG$1112-EOMONTH(AG$9,$K1114),AG$1104,AG$1104-SUM(AG$1113:AG1114),EOMONTH(AG$9,$K1115)-AG$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AH$1112-EOMONTH(AH$9,$K1114),AH$1104,AH$1104-SUM(AH$1113:AH1114),EOMONTH(AH$9,$K1115)-AH$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AI$1112-EOMONTH(AI$9,$K1114),AI$1104,AI$1104-SUM(AI$1113:AI1114),EOMONTH(AI$9,$K1115)-AI$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AJ$1112-EOMONTH(AJ$9,$K1114),AJ$1104,AJ$1104-SUM(AJ$1113:AJ1114),EOMONTH(AJ$9,$K1115)-AJ$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AK$1112-EOMONTH(AK$9,$K1114),AK$1104,AK$1104-SUM(AK$1113:AK1114),EOMONTH(AK$9,$K1115)-AK$1111+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AL$1112-EOMONTH(AL$9,$K1114),AL$1104,AL$1104-SUM(AL$1113:AL1114),EOMONTH(AL$9,$K1115)-AL$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AM$1112-EOMONTH(AM$9,$K1114),AM$1104,AM$1104-SUM(AM$1113:AM1114),EOMONTH(AM$9,$K1115)-AM$1111+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AN$1112-EOMONTH(AN$9,$K1114),AN$1104,AN$1104-SUM(AN$1113:AN1114),EOMONTH(AN$9,$K1115)-AN$1111+1))","v":27.656049999997776},{"$f":"MAX(0,MIN(AO$1112-EOMONTH(AO$9,$K1114),AO$1104,AO$1104-SUM(AO$1113:AO1114),EOMONTH(AO$9,$K1115)-AO$1111+1))","v":29.656049999997776}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1112-EOMONTH(T$9,$K1115),T$1104,T$1104-SUM(T$1113:T1115),EOMONTH(T$9,$K1116)-T$1111+1))","v":0},{"$f":"MAX(0,MIN(U$1112-EOMONTH(U$9,$K1115),U$1104,U$1104-SUM(U$1113:U1115),EOMONTH(U$9,$K1116)-U$1111+1))","v":0},{"$f":"MAX(0,MIN(V$1112-EOMONTH(V$9,$K1115),V$1104,V$1104-SUM(V$1113:V1115),EOMONTH(V$9,$K1116)-V$1111+1))","v":0},{"$f":"MAX(0,MIN(W$1112-EOMONTH(W$9,$K1115),W$1104,W$1104-SUM(W$1113:W1115),EOMONTH(W$9,$K1116)-W$1111+1))","v":0},{"$f":"MAX(0,MIN(X$1112-EOMONTH(X$9,$K1115),X$1104,X$1104-SUM(X$1113:X1115),EOMONTH(X$9,$K1116)-X$1111+1))","v":0},{"$f":"MAX(0,MIN(Y$1112-EOMONTH(Y$9,$K1115),Y$1104,Y$1104-SUM(Y$1113:Y1115),EOMONTH(Y$9,$K1116)-Y$1111+1))","v":0},{"$f":"MAX(0,MIN(Z$1112-EOMONTH(Z$9,$K1115),Z$1104,Z$1104-SUM(Z$1113:Z1115),EOMONTH(Z$9,$K1116)-Z$1111+1))","v":0},{"$f":"MAX(0,MIN(AA$1112-EOMONTH(AA$9,$K1115),AA$1104,AA$1104-SUM(AA$1113:AA1115),EOMONTH(AA$9,$K1116)-AA$1111+1))","v":0},{"$f":"MAX(0,MIN(AB$1112-EOMONTH(AB$9,$K1115),AB$1104,AB$1104-SUM(AB$1113:AB1115),EOMONTH(AB$9,$K1116)-AB$1111+1))","v":0},{"$f":"MAX(0,MIN(AC$1112-EOMONTH(AC$9,$K1115),AC$1104,AC$1104-SUM(AC$1113:AC1115),EOMONTH(AC$9,$K1116)-AC$1111+1))","v":0},{"$f":"MAX(0,MIN(AD$1112-EOMONTH(AD$9,$K1115),AD$1104,AD$1104-SUM(AD$1113:AD1115),EOMONTH(AD$9,$K1116)-AD$1111+1))","v":0},{"$f":"MAX(0,MIN(AE$1112-EOMONTH(AE$9,$K1115),AE$1104,AE$1104-SUM(AE$1113:AE1115),EOMONTH(AE$9,$K1116)-AE$1111+1))","v":0},{"$f":"MAX(0,MIN(AF$1112-EOMONTH(AF$9,$K1115),AF$1104,AF$1104-SUM(AF$1113:AF1115),EOMONTH(AF$9,$K1116)-AF$1111+1))","v":0},{"$f":"MAX(0,MIN(AG$1112-EOMONTH(AG$9,$K1115),AG$1104,AG$1104-SUM(AG$1113:AG1115),EOMONTH(AG$9,$K1116)-AG$1111+1))","v":0},{"$f":"MAX(0,MIN(AH$1112-EOMONTH(AH$9,$K1115),AH$1104,AH$1104-SUM(AH$1113:AH1115),EOMONTH(AH$9,$K1116)-AH$1111+1))","v":0},{"$f":"MAX(0,MIN(AI$1112-EOMONTH(AI$9,$K1115),AI$1104,AI$1104-SUM(AI$1113:AI1115),EOMONTH(AI$9,$K1116)-AI$1111+1))","v":0},{"$f":"MAX(0,MIN(AJ$1112-EOMONTH(AJ$9,$K1115),AJ$1104,AJ$1104-SUM(AJ$1113:AJ1115),EOMONTH(AJ$9,$K1116)-AJ$1111+1))","v":0},{"$f":"MAX(0,MIN(AK$1112-EOMONTH(AK$9,$K1115),AK$1104,AK$1104-SUM(AK$1113:AK1115),EOMONTH(AK$9,$K1116)-AK$1111+1))","v":0},{"$f":"MAX(0,MIN(AL$1112-EOMONTH(AL$9,$K1115),AL$1104,AL$1104-SUM(AL$1113:AL1115),EOMONTH(AL$9,$K1116)-AL$1111+1))","v":0},{"$f":"MAX(0,MIN(AM$1112-EOMONTH(AM$9,$K1115),AM$1104,AM$1104-SUM(AM$1113:AM1115),EOMONTH(AM$9,$K1116)-AM$1111+1))","v":0},{"$f":"MAX(0,MIN(AN$1112-EOMONTH(AN$9,$K1115),AN$1104,AN$1104-SUM(AN$1113:AN1115),EOMONTH(AN$9,$K1116)-AN$1111+1))","v":0},{"$f":"MAX(0,MIN(AO$1112-EOMONTH(AO$9,$K1115),AO$1104,AO$1104-SUM(AO$1113:AO1115),EOMONTH(AO$9,$K1116)-AO$1111+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1112-EOMONTH(T$9,$K1116),T$1104,T$1104-SUM(T$1113:T1116),EOMONTH(T$9,$K1117)-T$1111+1))","v":0},{"$f":"MAX(0,MIN(U$1112-EOMONTH(U$9,$K1116),U$1104,U$1104-SUM(U$1113:U1116),EOMONTH(U$9,$K1117)-U$1111+1))","v":0},{"$f":"MAX(0,MIN(V$1112-EOMONTH(V$9,$K1116),V$1104,V$1104-SUM(V$1113:V1116),EOMONTH(V$9,$K1117)-V$1111+1))","v":0},{"$f":"MAX(0,MIN(W$1112-EOMONTH(W$9,$K1116),W$1104,W$1104-SUM(W$1113:W1116),EOMONTH(W$9,$K1117)-W$1111+1))","v":0},{"$f":"MAX(0,MIN(X$1112-EOMONTH(X$9,$K1116),X$1104,X$1104-SUM(X$1113:X1116),EOMONTH(X$9,$K1117)-X$1111+1))","v":0},{"$f":"MAX(0,MIN(Y$1112-EOMONTH(Y$9,$K1116),Y$1104,Y$1104-SUM(Y$1113:Y1116),EOMONTH(Y$9,$K1117)-Y$1111+1))","v":0},{"$f":"MAX(0,MIN(Z$1112-EOMONTH(Z$9,$K1116),Z$1104,Z$1104-SUM(Z$1113:Z1116),EOMONTH(Z$9,$K1117)-Z$1111+1))","v":0},{"$f":"MAX(0,MIN(AA$1112-EOMONTH(AA$9,$K1116),AA$1104,AA$1104-SUM(AA$1113:AA1116),EOMONTH(AA$9,$K1117)-AA$1111+1))","v":0},{"$f":"MAX(0,MIN(AB$1112-EOMONTH(AB$9,$K1116),AB$1104,AB$1104-SUM(AB$1113:AB1116),EOMONTH(AB$9,$K1117)-AB$1111+1))","v":0},{"$f":"MAX(0,MIN(AC$1112-EOMONTH(AC$9,$K1116),AC$1104,AC$1104-SUM(AC$1113:AC1116),EOMONTH(AC$9,$K1117)-AC$1111+1))","v":0},{"$f":"MAX(0,MIN(AD$1112-EOMONTH(AD$9,$K1116),AD$1104,AD$1104-SUM(AD$1113:AD1116),EOMONTH(AD$9,$K1117)-AD$1111+1))","v":0},{"$f":"MAX(0,MIN(AE$1112-EOMONTH(AE$9,$K1116),AE$1104,AE$1104-SUM(AE$1113:AE1116),EOMONTH(AE$9,$K1117)-AE$1111+1))","v":0},{"$f":"MAX(0,MIN(AF$1112-EOMONTH(AF$9,$K1116),AF$1104,AF$1104-SUM(AF$1113:AF1116),EOMONTH(AF$9,$K1117)-AF$1111+1))","v":0},{"$f":"MAX(0,MIN(AG$1112-EOMONTH(AG$9,$K1116),AG$1104,AG$1104-SUM(AG$1113:AG1116),EOMONTH(AG$9,$K1117)-AG$1111+1))","v":0},{"$f":"MAX(0,MIN(AH$1112-EOMONTH(AH$9,$K1116),AH$1104,AH$1104-SUM(AH$1113:AH1116),EOMONTH(AH$9,$K1117)-AH$1111+1))","v":0},{"$f":"MAX(0,MIN(AI$1112-EOMONTH(AI$9,$K1116),AI$1104,AI$1104-SUM(AI$1113:AI1116),EOMONTH(AI$9,$K1117)-AI$1111+1))","v":0},{"$f":"MAX(0,MIN(AJ$1112-EOMONTH(AJ$9,$K1116),AJ$1104,AJ$1104-SUM(AJ$1113:AJ1116),EOMONTH(AJ$9,$K1117)-AJ$1111+1))","v":0},{"$f":"MAX(0,MIN(AK$1112-EOMONTH(AK$9,$K1116),AK$1104,AK$1104-SUM(AK$1113:AK1116),EOMONTH(AK$9,$K1117)-AK$1111+1))","v":0},{"$f":"MAX(0,MIN(AL$1112-EOMONTH(AL$9,$K1116),AL$1104,AL$1104-SUM(AL$1113:AL1116),EOMONTH(AL$9,$K1117)-AL$1111+1))","v":0},{"$f":"MAX(0,MIN(AM$1112-EOMONTH(AM$9,$K1116),AM$1104,AM$1104-SUM(AM$1113:AM1116),EOMONTH(AM$9,$K1117)-AM$1111+1))","v":0},{"$f":"MAX(0,MIN(AN$1112-EOMONTH(AN$9,$K1116),AN$1104,AN$1104-SUM(AN$1113:AN1116),EOMONTH(AN$9,$K1117)-AN$1111+1))","v":0},{"$f":"MAX(0,MIN(AO$1112-EOMONTH(AO$9,$K1116),AO$1104,AO$1104-SUM(AO$1113:AO1116),EOMONTH(AO$9,$K1117)-AO$1111+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1112-EOMONTH(T$9,$K1117),T$1104,T$1104-SUM(T$1113:T1117),EOMONTH(T$9,$K1118)-T$1111+1))","v":0},{"$f":"MAX(0,MIN(U$1112-EOMONTH(U$9,$K1117),U$1104,U$1104-SUM(U$1113:U1117),EOMONTH(U$9,$K1118)-U$1111+1))","v":0},{"$f":"MAX(0,MIN(V$1112-EOMONTH(V$9,$K1117),V$1104,V$1104-SUM(V$1113:V1117),EOMONTH(V$9,$K1118)-V$1111+1))","v":0},{"$f":"MAX(0,MIN(W$1112-EOMONTH(W$9,$K1117),W$1104,W$1104-SUM(W$1113:W1117),EOMONTH(W$9,$K1118)-W$1111+1))","v":0},{"$f":"MAX(0,MIN(X$1112-EOMONTH(X$9,$K1117),X$1104,X$1104-SUM(X$1113:X1117),EOMONTH(X$9,$K1118)-X$1111+1))","v":0},{"$f":"MAX(0,MIN(Y$1112-EOMONTH(Y$9,$K1117),Y$1104,Y$1104-SUM(Y$1113:Y1117),EOMONTH(Y$9,$K1118)-Y$1111+1))","v":0},{"$f":"MAX(0,MIN(Z$1112-EOMONTH(Z$9,$K1117),Z$1104,Z$1104-SUM(Z$1113:Z1117),EOMONTH(Z$9,$K1118)-Z$1111+1))","v":0},{"$f":"MAX(0,MIN(AA$1112-EOMONTH(AA$9,$K1117),AA$1104,AA$1104-SUM(AA$1113:AA1117),EOMONTH(AA$9,$K1118)-AA$1111+1))","v":0},{"$f":"MAX(0,MIN(AB$1112-EOMONTH(AB$9,$K1117),AB$1104,AB$1104-SUM(AB$1113:AB1117),EOMONTH(AB$9,$K1118)-AB$1111+1))","v":0},{"$f":"MAX(0,MIN(AC$1112-EOMONTH(AC$9,$K1117),AC$1104,AC$1104-SUM(AC$1113:AC1117),EOMONTH(AC$9,$K1118)-AC$1111+1))","v":0},{"$f":"MAX(0,MIN(AD$1112-EOMONTH(AD$9,$K1117),AD$1104,AD$1104-SUM(AD$1113:AD1117),EOMONTH(AD$9,$K1118)-AD$1111+1))","v":0},{"$f":"MAX(0,MIN(AE$1112-EOMONTH(AE$9,$K1117),AE$1104,AE$1104-SUM(AE$1113:AE1117),EOMONTH(AE$9,$K1118)-AE$1111+1))","v":0},{"$f":"MAX(0,MIN(AF$1112-EOMONTH(AF$9,$K1117),AF$1104,AF$1104-SUM(AF$1113:AF1117),EOMONTH(AF$9,$K1118)-AF$1111+1))","v":0},{"$f":"MAX(0,MIN(AG$1112-EOMONTH(AG$9,$K1117),AG$1104,AG$1104-SUM(AG$1113:AG1117),EOMONTH(AG$9,$K1118)-AG$1111+1))","v":0},{"$f":"MAX(0,MIN(AH$1112-EOMONTH(AH$9,$K1117),AH$1104,AH$1104-SUM(AH$1113:AH1117),EOMONTH(AH$9,$K1118)-AH$1111+1))","v":0},{"$f":"MAX(0,MIN(AI$1112-EOMONTH(AI$9,$K1117),AI$1104,AI$1104-SUM(AI$1113:AI1117),EOMONTH(AI$9,$K1118)-AI$1111+1))","v":0},{"$f":"MAX(0,MIN(AJ$1112-EOMONTH(AJ$9,$K1117),AJ$1104,AJ$1104-SUM(AJ$1113:AJ1117),EOMONTH(AJ$9,$K1118)-AJ$1111+1))","v":0},{"$f":"MAX(0,MIN(AK$1112-EOMONTH(AK$9,$K1117),AK$1104,AK$1104-SUM(AK$1113:AK1117),EOMONTH(AK$9,$K1118)-AK$1111+1))","v":0},{"$f":"MAX(0,MIN(AL$1112-EOMONTH(AL$9,$K1117),AL$1104,AL$1104-SUM(AL$1113:AL1117),EOMONTH(AL$9,$K1118)-AL$1111+1))","v":0},{"$f":"MAX(0,MIN(AM$1112-EOMONTH(AM$9,$K1117),AM$1104,AM$1104-SUM(AM$1113:AM1117),EOMONTH(AM$9,$K1118)-AM$1111+1))","v":0},{"$f":"MAX(0,MIN(AN$1112-EOMONTH(AN$9,$K1117),AN$1104,AN$1104-SUM(AN$1113:AN1117),EOMONTH(AN$9,$K1118)-AN$1111+1))","v":0},{"$f":"MAX(0,MIN(AO$1112-EOMONTH(AO$9,$K1117),AO$1104,AO$1104-SUM(AO$1113:AO1117),EOMONTH(AO$9,$K1118)-AO$1111+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1113/T$1104","v":0},{"$f":"U1113/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.7998214285793699E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.6343103448352532E-2,4.3353225806523336E-2]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.95520166666659256,{"$f":"U1115/U$1104","v":0.95664677419347666},0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95200178571420635,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95365689655164743,0.95664677419347666]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1116/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1119*T1109","v":0},{"$f":"T1120*T1109+U1119*U1109","v":4311.5189009625001},{"$f":"T1121*T1109+U1120*U1109+V1119*V1109","v":96033.447681314166},{"$f":"+T1122*T1109+U1121*U1109+V1120*V1109+W1119*W1109","v":96203.15348518164},{"$f":"+U1122*U1109+V1121*V1109+T1123*T1109+W1120*W1109+X1119*X1109","v":133559.98175057271},{"$f":"+V1122*V1109+W1121*W1109+U1123*U1109+T1109*T1124+X1120*X1109+Y1119*Y1109","v":182360.20404795129},209148.38196250846,213544.48244211968,201193.72491606357,181134.28907506104,148315.28900352379,146583.42273840477,134750.43710717905,108991.13498050683,26165.095990504018,25171.781537653511,2420.900183978194,2413.9133585368245,2312.6043896369638,0,0,0,{"$f":"+AM1122*AM1109+AN1121*AN1109+AL1123*AL1109+AK1109*AK1124+AO1120*AO1109","v":0},{"$f":"+AN1122*AN1109+AO1121*AO1109+AM1123*AM1109+AL1109*AL1124","v":0}]
[]
[null,null,null,null,null,"Cost of Lactose",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1127:AO1127)","v":423270.58522770961},null,null,null,null,null,{"$f":"-T1108","v":4235.0840457860077},{"$f":"-U1108","v":5475.9675368904445},25877.188908297867,42517.153381362739,49117.645763220382,47609.391760955397,48843.86429042634,45455.415870826575,37884.198972976075,43964.547473387604,43667.929093249135,28622.198130331075,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Creditor Days - Lactose",null,null,null,"Days",null,null,null,{"$f":"N1103","v":-1.34395},null,null,null,null,null,{"$f":"$N1128","v":-1.34395},{"$f":"$N1128","v":-1.34395},-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395,-1.34395]
[null,null,null,null,null,"First date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T1130-T$1104+1","v":"2018-05-30T15:44:42.720"},"2018-06-29T15:44:42.720","2018-07-30T15:44:42.720","2018-08-30T15:44:42.720","2018-09-29T15:44:42.720","2018-10-30T15:44:42.720","2018-11-29T15:44:42.720","2018-12-30T15:44:42.720","2019-01-30T15:44:42.720","2019-02-27T15:44:42.720","2019-03-30T15:44:42.720","2019-04-29T15:44:42.720","2019-05-30T15:44:42.720","2019-06-29T15:44:42.720","2019-07-30T15:44:42.720","2019-08-30T15:44:42.720","2019-09-29T15:44:42.720","2019-10-30T15:44:42.720","2019-11-29T15:44:42.720","2019-12-30T15:44:42.720","2020-01-30T15:44:42.720","2020-02-28T15:44:42.720"]
[null,null,null,null,null,"Last date on which cash paid",null,null,null,"Days",null,null,null,null,null,null,null,null,null,{"$f":"T$9+T1128","v":"2018-06-28T15:44:42.720"},{"$f":"U$9+U1128","v":"2018-07-29T15:44:42.720"},"2018-08-29T15:44:42.720","2018-09-28T15:44:42.720","2018-10-29T15:44:42.720","2018-11-28T15:44:42.720","2018-12-29T15:44:42.720","2019-01-29T15:44:42.720","2019-02-26T15:44:42.720","2019-03-29T15:44:42.720","2019-04-28T15:44:42.720","2019-05-29T15:44:42.720","2019-06-28T15:44:42.720","2019-07-29T15:44:42.720","2019-08-29T15:44:42.720","2019-09-28T15:44:42.720","2019-10-29T15:44:42.720","2019-11-28T15:44:42.720","2019-12-29T15:44:42.720","2020-01-29T15:44:42.720","2020-02-27T15:44:42.720","2020-03-29T15:44:42.720"]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 2",null,null,null,"Days",-2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,EOMONTH(T$9,$K1131)-T$1129+1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred - 1",null,null,null,"Days",-1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1130-EOMONTH(T$9,$K1131),T$1104,T$1104-SUM(T$1131:T1131),EOMONTH(T$9,$K1132)-T$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(U$1130-EOMONTH(U$9,$K1131),U$1104,U$1104-SUM(U$1131:U1131),EOMONTH(U$9,$K1132)-U$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(V$1130-EOMONTH(V$9,$K1131),V$1104,V$1104-SUM(V$1131:V1131),EOMONTH(V$9,$K1132)-V$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(W$1130-EOMONTH(W$9,$K1131),W$1104,W$1104-SUM(W$1131:W1131),EOMONTH(W$9,$K1132)-W$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(X$1130-EOMONTH(X$9,$K1131),X$1104,X$1104-SUM(X$1131:X1131),EOMONTH(X$9,$K1132)-X$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(Y$1130-EOMONTH(Y$9,$K1131),Y$1104,Y$1104-SUM(Y$1131:Y1131),EOMONTH(Y$9,$K1132)-Y$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(Z$1130-EOMONTH(Z$9,$K1131),Z$1104,Z$1104-SUM(Z$1131:Z1131),EOMONTH(Z$9,$K1132)-Z$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AA$1130-EOMONTH(AA$9,$K1131),AA$1104,AA$1104-SUM(AA$1131:AA1131),EOMONTH(AA$9,$K1132)-AA$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AB$1130-EOMONTH(AB$9,$K1131),AB$1104,AB$1104-SUM(AB$1131:AB1131),EOMONTH(AB$9,$K1132)-AB$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AC$1130-EOMONTH(AC$9,$K1131),AC$1104,AC$1104-SUM(AC$1131:AC1131),EOMONTH(AC$9,$K1132)-AC$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AD$1130-EOMONTH(AD$9,$K1131),AD$1104,AD$1104-SUM(AD$1131:AD1131),EOMONTH(AD$9,$K1132)-AD$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AE$1130-EOMONTH(AE$9,$K1131),AE$1104,AE$1104-SUM(AE$1131:AE1131),EOMONTH(AE$9,$K1132)-AE$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AF$1130-EOMONTH(AF$9,$K1131),AF$1104,AF$1104-SUM(AF$1131:AF1131),EOMONTH(AF$9,$K1132)-AF$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AG$1130-EOMONTH(AG$9,$K1131),AG$1104,AG$1104-SUM(AG$1131:AG1131),EOMONTH(AG$9,$K1132)-AG$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AH$1130-EOMONTH(AH$9,$K1131),AH$1104,AH$1104-SUM(AH$1131:AH1131),EOMONTH(AH$9,$K1132)-AH$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AI$1130-EOMONTH(AI$9,$K1131),AI$1104,AI$1104-SUM(AI$1131:AI1131),EOMONTH(AI$9,$K1132)-AI$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AJ$1130-EOMONTH(AJ$9,$K1131),AJ$1104,AJ$1104-SUM(AJ$1131:AJ1131),EOMONTH(AJ$9,$K1132)-AJ$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AK$1130-EOMONTH(AK$9,$K1131),AK$1104,AK$1104-SUM(AK$1131:AK1131),EOMONTH(AK$9,$K1132)-AK$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AL$1130-EOMONTH(AL$9,$K1131),AL$1104,AL$1104-SUM(AL$1131:AL1131),EOMONTH(AL$9,$K1132)-AL$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AM$1130-EOMONTH(AM$9,$K1131),AM$1104,AM$1104-SUM(AM$1131:AM1131),EOMONTH(AM$9,$K1132)-AM$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AN$1130-EOMONTH(AN$9,$K1131),AN$1104,AN$1104-SUM(AN$1131:AN1131),EOMONTH(AN$9,$K1132)-AN$1129+1))","v":1.3439500000022235},{"$f":"MAX(0,MIN(AO$1130-EOMONTH(AO$9,$K1131),AO$1104,AO$1104-SUM(AO$1131:AO1131),EOMONTH(AO$9,$K1132)-AO$1129+1))","v":1.3439500000022235}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred",null,null,null,"Days",0,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1130-EOMONTH(T$9,$K1132),T$1104,T$1104-SUM(T$1131:T1132),EOMONTH(T$9,$K1133)-T$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(U$1130-EOMONTH(U$9,$K1132),U$1104,U$1104-SUM(U$1131:U1132),EOMONTH(U$9,$K1133)-U$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(V$1130-EOMONTH(V$9,$K1132),V$1104,V$1104-SUM(V$1131:V1132),EOMONTH(V$9,$K1133)-V$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(W$1130-EOMONTH(W$9,$K1132),W$1104,W$1104-SUM(W$1131:W1132),EOMONTH(W$9,$K1133)-W$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(X$1130-EOMONTH(X$9,$K1132),X$1104,X$1104-SUM(X$1131:X1132),EOMONTH(X$9,$K1133)-X$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(Y$1130-EOMONTH(Y$9,$K1132),Y$1104,Y$1104-SUM(Y$1131:Y1132),EOMONTH(Y$9,$K1133)-Y$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(Z$1130-EOMONTH(Z$9,$K1132),Z$1104,Z$1104-SUM(Z$1131:Z1132),EOMONTH(Z$9,$K1133)-Z$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AA$1130-EOMONTH(AA$9,$K1132),AA$1104,AA$1104-SUM(AA$1131:AA1132),EOMONTH(AA$9,$K1133)-AA$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AB$1130-EOMONTH(AB$9,$K1132),AB$1104,AB$1104-SUM(AB$1131:AB1132),EOMONTH(AB$9,$K1133)-AB$1129+1))","v":26.656049999997776},{"$f":"MAX(0,MIN(AC$1130-EOMONTH(AC$9,$K1132),AC$1104,AC$1104-SUM(AC$1131:AC1132),EOMONTH(AC$9,$K1133)-AC$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AD$1130-EOMONTH(AD$9,$K1132),AD$1104,AD$1104-SUM(AD$1131:AD1132),EOMONTH(AD$9,$K1133)-AD$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AE$1130-EOMONTH(AE$9,$K1132),AE$1104,AE$1104-SUM(AE$1131:AE1132),EOMONTH(AE$9,$K1133)-AE$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AF$1130-EOMONTH(AF$9,$K1132),AF$1104,AF$1104-SUM(AF$1131:AF1132),EOMONTH(AF$9,$K1133)-AF$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AG$1130-EOMONTH(AG$9,$K1132),AG$1104,AG$1104-SUM(AG$1131:AG1132),EOMONTH(AG$9,$K1133)-AG$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AH$1130-EOMONTH(AH$9,$K1132),AH$1104,AH$1104-SUM(AH$1131:AH1132),EOMONTH(AH$9,$K1133)-AH$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AI$1130-EOMONTH(AI$9,$K1132),AI$1104,AI$1104-SUM(AI$1131:AI1132),EOMONTH(AI$9,$K1133)-AI$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AJ$1130-EOMONTH(AJ$9,$K1132),AJ$1104,AJ$1104-SUM(AJ$1131:AJ1132),EOMONTH(AJ$9,$K1133)-AJ$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AK$1130-EOMONTH(AK$9,$K1132),AK$1104,AK$1104-SUM(AK$1131:AK1132),EOMONTH(AK$9,$K1133)-AK$1129+1))","v":28.656049999997776},{"$f":"MAX(0,MIN(AL$1130-EOMONTH(AL$9,$K1132),AL$1104,AL$1104-SUM(AL$1131:AL1132),EOMONTH(AL$9,$K1133)-AL$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AM$1130-EOMONTH(AM$9,$K1132),AM$1104,AM$1104-SUM(AM$1131:AM1132),EOMONTH(AM$9,$K1133)-AM$1129+1))","v":29.656049999997776},{"$f":"MAX(0,MIN(AN$1130-EOMONTH(AN$9,$K1132),AN$1104,AN$1104-SUM(AN$1131:AN1132),EOMONTH(AN$9,$K1133)-AN$1129+1))","v":27.656049999997776},{"$f":"MAX(0,MIN(AO$1130-EOMONTH(AO$9,$K1132),AO$1104,AO$1104-SUM(AO$1131:AO1132),EOMONTH(AO$9,$K1133)-AO$1129+1))","v":29.656049999997776}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 1",null,null,null,"Days",1,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1130-EOMONTH(T$9,$K1133),T$1104,T$1104-SUM(T$1131:T1133),EOMONTH(T$9,$K1134)-T$1129+1))","v":0},{"$f":"MAX(0,MIN(U$1130-EOMONTH(U$9,$K1133),U$1104,U$1104-SUM(U$1131:U1133),EOMONTH(U$9,$K1134)-U$1129+1))","v":0},{"$f":"MAX(0,MIN(V$1130-EOMONTH(V$9,$K1133),V$1104,V$1104-SUM(V$1131:V1133),EOMONTH(V$9,$K1134)-V$1129+1))","v":0},{"$f":"MAX(0,MIN(W$1130-EOMONTH(W$9,$K1133),W$1104,W$1104-SUM(W$1131:W1133),EOMONTH(W$9,$K1134)-W$1129+1))","v":0},{"$f":"MAX(0,MIN(X$1130-EOMONTH(X$9,$K1133),X$1104,X$1104-SUM(X$1131:X1133),EOMONTH(X$9,$K1134)-X$1129+1))","v":0},{"$f":"MAX(0,MIN(Y$1130-EOMONTH(Y$9,$K1133),Y$1104,Y$1104-SUM(Y$1131:Y1133),EOMONTH(Y$9,$K1134)-Y$1129+1))","v":0},{"$f":"MAX(0,MIN(Z$1130-EOMONTH(Z$9,$K1133),Z$1104,Z$1104-SUM(Z$1131:Z1133),EOMONTH(Z$9,$K1134)-Z$1129+1))","v":0},{"$f":"MAX(0,MIN(AA$1130-EOMONTH(AA$9,$K1133),AA$1104,AA$1104-SUM(AA$1131:AA1133),EOMONTH(AA$9,$K1134)-AA$1129+1))","v":0},{"$f":"MAX(0,MIN(AB$1130-EOMONTH(AB$9,$K1133),AB$1104,AB$1104-SUM(AB$1131:AB1133),EOMONTH(AB$9,$K1134)-AB$1129+1))","v":0},{"$f":"MAX(0,MIN(AC$1130-EOMONTH(AC$9,$K1133),AC$1104,AC$1104-SUM(AC$1131:AC1133),EOMONTH(AC$9,$K1134)-AC$1129+1))","v":0},{"$f":"MAX(0,MIN(AD$1130-EOMONTH(AD$9,$K1133),AD$1104,AD$1104-SUM(AD$1131:AD1133),EOMONTH(AD$9,$K1134)-AD$1129+1))","v":0},{"$f":"MAX(0,MIN(AE$1130-EOMONTH(AE$9,$K1133),AE$1104,AE$1104-SUM(AE$1131:AE1133),EOMONTH(AE$9,$K1134)-AE$1129+1))","v":0},{"$f":"MAX(0,MIN(AF$1130-EOMONTH(AF$9,$K1133),AF$1104,AF$1104-SUM(AF$1131:AF1133),EOMONTH(AF$9,$K1134)-AF$1129+1))","v":0},{"$f":"MAX(0,MIN(AG$1130-EOMONTH(AG$9,$K1133),AG$1104,AG$1104-SUM(AG$1131:AG1133),EOMONTH(AG$9,$K1134)-AG$1129+1))","v":0},{"$f":"MAX(0,MIN(AH$1130-EOMONTH(AH$9,$K1133),AH$1104,AH$1104-SUM(AH$1131:AH1133),EOMONTH(AH$9,$K1134)-AH$1129+1))","v":0},{"$f":"MAX(0,MIN(AI$1130-EOMONTH(AI$9,$K1133),AI$1104,AI$1104-SUM(AI$1131:AI1133),EOMONTH(AI$9,$K1134)-AI$1129+1))","v":0},{"$f":"MAX(0,MIN(AJ$1130-EOMONTH(AJ$9,$K1133),AJ$1104,AJ$1104-SUM(AJ$1131:AJ1133),EOMONTH(AJ$9,$K1134)-AJ$1129+1))","v":0},{"$f":"MAX(0,MIN(AK$1130-EOMONTH(AK$9,$K1133),AK$1104,AK$1104-SUM(AK$1131:AK1133),EOMONTH(AK$9,$K1134)-AK$1129+1))","v":0},{"$f":"MAX(0,MIN(AL$1130-EOMONTH(AL$9,$K1133),AL$1104,AL$1104-SUM(AL$1131:AL1133),EOMONTH(AL$9,$K1134)-AL$1129+1))","v":0},{"$f":"MAX(0,MIN(AM$1130-EOMONTH(AM$9,$K1133),AM$1104,AM$1104-SUM(AM$1131:AM1133),EOMONTH(AM$9,$K1134)-AM$1129+1))","v":0},{"$f":"MAX(0,MIN(AN$1130-EOMONTH(AN$9,$K1133),AN$1104,AN$1104-SUM(AN$1131:AN1133),EOMONTH(AN$9,$K1134)-AN$1129+1))","v":0},{"$f":"MAX(0,MIN(AO$1130-EOMONTH(AO$9,$K1133),AO$1104,AO$1104-SUM(AO$1131:AO1133),EOMONTH(AO$9,$K1134)-AO$1129+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 2",null,null,null,"Days",2,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1130-EOMONTH(T$9,$K1134),T$1104,T$1104-SUM(T$1131:T1134),EOMONTH(T$9,$K1135)-T$1129+1))","v":0},{"$f":"MAX(0,MIN(U$1130-EOMONTH(U$9,$K1134),U$1104,U$1104-SUM(U$1131:U1134),EOMONTH(U$9,$K1135)-U$1129+1))","v":0},{"$f":"MAX(0,MIN(V$1130-EOMONTH(V$9,$K1134),V$1104,V$1104-SUM(V$1131:V1134),EOMONTH(V$9,$K1135)-V$1129+1))","v":0},{"$f":"MAX(0,MIN(W$1130-EOMONTH(W$9,$K1134),W$1104,W$1104-SUM(W$1131:W1134),EOMONTH(W$9,$K1135)-W$1129+1))","v":0},{"$f":"MAX(0,MIN(X$1130-EOMONTH(X$9,$K1134),X$1104,X$1104-SUM(X$1131:X1134),EOMONTH(X$9,$K1135)-X$1129+1))","v":0},{"$f":"MAX(0,MIN(Y$1130-EOMONTH(Y$9,$K1134),Y$1104,Y$1104-SUM(Y$1131:Y1134),EOMONTH(Y$9,$K1135)-Y$1129+1))","v":0},{"$f":"MAX(0,MIN(Z$1130-EOMONTH(Z$9,$K1134),Z$1104,Z$1104-SUM(Z$1131:Z1134),EOMONTH(Z$9,$K1135)-Z$1129+1))","v":0},{"$f":"MAX(0,MIN(AA$1130-EOMONTH(AA$9,$K1134),AA$1104,AA$1104-SUM(AA$1131:AA1134),EOMONTH(AA$9,$K1135)-AA$1129+1))","v":0},{"$f":"MAX(0,MIN(AB$1130-EOMONTH(AB$9,$K1134),AB$1104,AB$1104-SUM(AB$1131:AB1134),EOMONTH(AB$9,$K1135)-AB$1129+1))","v":0},{"$f":"MAX(0,MIN(AC$1130-EOMONTH(AC$9,$K1134),AC$1104,AC$1104-SUM(AC$1131:AC1134),EOMONTH(AC$9,$K1135)-AC$1129+1))","v":0},{"$f":"MAX(0,MIN(AD$1130-EOMONTH(AD$9,$K1134),AD$1104,AD$1104-SUM(AD$1131:AD1134),EOMONTH(AD$9,$K1135)-AD$1129+1))","v":0},{"$f":"MAX(0,MIN(AE$1130-EOMONTH(AE$9,$K1134),AE$1104,AE$1104-SUM(AE$1131:AE1134),EOMONTH(AE$9,$K1135)-AE$1129+1))","v":0},{"$f":"MAX(0,MIN(AF$1130-EOMONTH(AF$9,$K1134),AF$1104,AF$1104-SUM(AF$1131:AF1134),EOMONTH(AF$9,$K1135)-AF$1129+1))","v":0},{"$f":"MAX(0,MIN(AG$1130-EOMONTH(AG$9,$K1134),AG$1104,AG$1104-SUM(AG$1131:AG1134),EOMONTH(AG$9,$K1135)-AG$1129+1))","v":0},{"$f":"MAX(0,MIN(AH$1130-EOMONTH(AH$9,$K1134),AH$1104,AH$1104-SUM(AH$1131:AH1134),EOMONTH(AH$9,$K1135)-AH$1129+1))","v":0},{"$f":"MAX(0,MIN(AI$1130-EOMONTH(AI$9,$K1134),AI$1104,AI$1104-SUM(AI$1131:AI1134),EOMONTH(AI$9,$K1135)-AI$1129+1))","v":0},{"$f":"MAX(0,MIN(AJ$1130-EOMONTH(AJ$9,$K1134),AJ$1104,AJ$1104-SUM(AJ$1131:AJ1134),EOMONTH(AJ$9,$K1135)-AJ$1129+1))","v":0},{"$f":"MAX(0,MIN(AK$1130-EOMONTH(AK$9,$K1134),AK$1104,AK$1104-SUM(AK$1131:AK1134),EOMONTH(AK$9,$K1135)-AK$1129+1))","v":0},{"$f":"MAX(0,MIN(AL$1130-EOMONTH(AL$9,$K1134),AL$1104,AL$1104-SUM(AL$1131:AL1134),EOMONTH(AL$9,$K1135)-AL$1129+1))","v":0},{"$f":"MAX(0,MIN(AM$1130-EOMONTH(AM$9,$K1134),AM$1104,AM$1104-SUM(AM$1131:AM1134),EOMONTH(AM$9,$K1135)-AM$1129+1))","v":0},{"$f":"MAX(0,MIN(AN$1130-EOMONTH(AN$9,$K1134),AN$1104,AN$1104-SUM(AN$1131:AN1134),EOMONTH(AN$9,$K1135)-AN$1129+1))","v":0},{"$f":"MAX(0,MIN(AO$1130-EOMONTH(AO$9,$K1134),AO$1104,AO$1104-SUM(AO$1131:AO1134),EOMONTH(AO$9,$K1135)-AO$1129+1))","v":0}]
[null,null,null,null,null,"Days' costs where cash paid in month cost incurred + 3",null,null,null,"Days",3,null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(T$1130-EOMONTH(T$9,$K1135),T$1104,T$1104-SUM(T$1131:T1135),EOMONTH(T$9,$K1136)-T$1129+1))","v":0},{"$f":"MAX(0,MIN(U$1130-EOMONTH(U$9,$K1135),U$1104,U$1104-SUM(U$1131:U1135),EOMONTH(U$9,$K1136)-U$1129+1))","v":0},{"$f":"MAX(0,MIN(V$1130-EOMONTH(V$9,$K1135),V$1104,V$1104-SUM(V$1131:V1135),EOMONTH(V$9,$K1136)-V$1129+1))","v":0},{"$f":"MAX(0,MIN(W$1130-EOMONTH(W$9,$K1135),W$1104,W$1104-SUM(W$1131:W1135),EOMONTH(W$9,$K1136)-W$1129+1))","v":0},{"$f":"MAX(0,MIN(X$1130-EOMONTH(X$9,$K1135),X$1104,X$1104-SUM(X$1131:X1135),EOMONTH(X$9,$K1136)-X$1129+1))","v":0},{"$f":"MAX(0,MIN(Y$1130-EOMONTH(Y$9,$K1135),Y$1104,Y$1104-SUM(Y$1131:Y1135),EOMONTH(Y$9,$K1136)-Y$1129+1))","v":0},{"$f":"MAX(0,MIN(Z$1130-EOMONTH(Z$9,$K1135),Z$1104,Z$1104-SUM(Z$1131:Z1135),EOMONTH(Z$9,$K1136)-Z$1129+1))","v":0},{"$f":"MAX(0,MIN(AA$1130-EOMONTH(AA$9,$K1135),AA$1104,AA$1104-SUM(AA$1131:AA1135),EOMONTH(AA$9,$K1136)-AA$1129+1))","v":0},{"$f":"MAX(0,MIN(AB$1130-EOMONTH(AB$9,$K1135),AB$1104,AB$1104-SUM(AB$1131:AB1135),EOMONTH(AB$9,$K1136)-AB$1129+1))","v":0},{"$f":"MAX(0,MIN(AC$1130-EOMONTH(AC$9,$K1135),AC$1104,AC$1104-SUM(AC$1131:AC1135),EOMONTH(AC$9,$K1136)-AC$1129+1))","v":0},{"$f":"MAX(0,MIN(AD$1130-EOMONTH(AD$9,$K1135),AD$1104,AD$1104-SUM(AD$1131:AD1135),EOMONTH(AD$9,$K1136)-AD$1129+1))","v":0},{"$f":"MAX(0,MIN(AE$1130-EOMONTH(AE$9,$K1135),AE$1104,AE$1104-SUM(AE$1131:AE1135),EOMONTH(AE$9,$K1136)-AE$1129+1))","v":0},{"$f":"MAX(0,MIN(AF$1130-EOMONTH(AF$9,$K1135),AF$1104,AF$1104-SUM(AF$1131:AF1135),EOMONTH(AF$9,$K1136)-AF$1129+1))","v":0},{"$f":"MAX(0,MIN(AG$1130-EOMONTH(AG$9,$K1135),AG$1104,AG$1104-SUM(AG$1131:AG1135),EOMONTH(AG$9,$K1136)-AG$1129+1))","v":0},{"$f":"MAX(0,MIN(AH$1130-EOMONTH(AH$9,$K1135),AH$1104,AH$1104-SUM(AH$1131:AH1135),EOMONTH(AH$9,$K1136)-AH$1129+1))","v":0},{"$f":"MAX(0,MIN(AI$1130-EOMONTH(AI$9,$K1135),AI$1104,AI$1104-SUM(AI$1131:AI1135),EOMONTH(AI$9,$K1136)-AI$1129+1))","v":0},{"$f":"MAX(0,MIN(AJ$1130-EOMONTH(AJ$9,$K1135),AJ$1104,AJ$1104-SUM(AJ$1131:AJ1135),EOMONTH(AJ$9,$K1136)-AJ$1129+1))","v":0},{"$f":"MAX(0,MIN(AK$1130-EOMONTH(AK$9,$K1135),AK$1104,AK$1104-SUM(AK$1131:AK1135),EOMONTH(AK$9,$K1136)-AK$1129+1))","v":0},{"$f":"MAX(0,MIN(AL$1130-EOMONTH(AL$9,$K1135),AL$1104,AL$1104-SUM(AL$1131:AL1135),EOMONTH(AL$9,$K1136)-AL$1129+1))","v":0},{"$f":"MAX(0,MIN(AM$1130-EOMONTH(AM$9,$K1135),AM$1104,AM$1104-SUM(AM$1131:AM1135),EOMONTH(AM$9,$K1136)-AM$1129+1))","v":0},{"$f":"MAX(0,MIN(AN$1130-EOMONTH(AN$9,$K1135),AN$1104,AN$1104-SUM(AN$1131:AN1135),EOMONTH(AN$9,$K1136)-AN$1129+1))","v":0},{"$f":"MAX(0,MIN(AO$1130-EOMONTH(AO$9,$K1135),AO$1104,AO$1104-SUM(AO$1131:AO1135),EOMONTH(AO$9,$K1136)-AO$1129+1))","v":0}]
[null,null,null,null,null,"Paid in current month - 2",null,null,null,"%",null,null,null,null,null,null,null,null,null,{"$f":"T1131/T$1104","v":0},{"$f":"U1131/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in current month - 1",null,null,null,"%",null,null,null,null,null,null,null,null,null,4.479833333340745E-2,{"$f":"U1132/U$1104","v":4.3353225806523336E-2},4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.7998214285793699E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.479833333340745E-2,4.3353225806523336E-2,4.3353225806523336E-2,4.6343103448352532E-2,4.3353225806523336E-2]
[null,null,null,null,null,"Paid in current month",null,null,null,"%",null,null,null,null,null,null,null,null,null,0.95520166666659256,{"$f":"U1133/U$1104","v":0.95664677419347666},0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95200178571420635,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95520166666659256,0.95664677419347666,0.95664677419347666,0.95365689655164743,0.95664677419347666]
[null,null,null,null,null,"Paid in 1 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1134/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 2 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1135/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Paid in 3 month's time",null,null,null,"%",null,null,null,null,null,null,null,null,null,0,{"$f":"U1136/U$1104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"T1137*T1127","v":0},{"$f":"T1138*T1127+U1137*U1127","v":189.72470677811739},{"$f":"T1139*T1127+U1138*U1127+V1137*V1127","v":4282.7601961438932},{"$f":"+T1140*T1127+U1139*U1127+V1138*V1127+W1137*W1127","v":6360.4262937339408},{"$f":"+U1140*U1127+V1139*V1127+T1141*T1127+W1138*W1127+X1137*X1127","v":26660.026903884271},{"$f":"+V1140*V1127+W1139*W1127+U1141*U1127+T1127*T1142+X1138*X1127+Y1137*Y1127","v":42741.864159654557},49121.058777270729,47594.10943689337,48696.964120957673,45303.150862799761,37971.830026720912,44014.792962791187,42952.543268373454,27381.33351170778,0,0,0,0,0,0,0,0,{"$f":"+AM1140*AM1127+AN1139*AN1127+AL1141*AL1127+AK1127*AK1142+AO1138*AO1127","v":0},{"$f":"+AN1140*AN1127+AO1139*AO1127+AM1141*AM1127+AL1127*AL1142","v":0}]
[]
[null,null,null,null,null,"Opening Balance - Trade Creditors",null,null,null,"NZD",null,null,null,null,null,null,null,0,{"$f":"R1148","v":0},-4501.2436077406173,-4339.5257945144112,-6806.1528372983448,-10033.164761296997,-11172.330451390037,-11737.061944160785,-10877.917058978463,-9854.9345845793141,-8975.1587618448248,-8272.8471352660272,-8046.8050941202673,-6126.9179350123741,-1173.8490299518744,-1135.9829322114965,-104.80238162061141,-108.29579434129619,-104.80238162061141,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11]
[null,null,null,null,null,"Additions",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"R1107","v":0},{"$f":"S1107","v":0},{"$f":"T1107","v":100477.92569068426},{"$f":"U1107","v":100096.95273613164},156992.99673045834,223962.90251751282,257704.70924700843,261997.73676419538,250913.6715114204,227317.21576059528,186989.4306568235,190824.25774234172,179622.86753466038,141325.53739727513,26202.962088244396,26202.962088244396,2417.4067712575093,2417.4067712575093,2417.4067712575093,0,0,0,0,0]
[null,null,null,null,null,"Payments",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"-R1125-R1143","v":0},-4501.2436077406173,{"$f":"-T1125-T1143","v":-100316.20787745806},-102563.57977891558,-160220.00865445699,-225102.06820760586,-258269.44073977918,-261138.59187901305,-249890.68903702125,-226437.43993786079,-186287.11903024471,-190598.21570119596,-177702.98037555249,-136372.46849221463,-26165.095990504018,-25171.781537653511,-2420.900183978194,-2413.9133585368245,-2312.6043896369638,0,0,0,0,0]
[null,null,null,null,null,"Closing Balance - Trade Creditors",null,null,null,"NZD",null,null,null,null,null,null,null,{"$f":"SUM(R1145:R1147)","v":0},{"$f":"SUM(S1145:S1147)","v":-4501.2436077406173},{"$f":"SUM(T1145:T1147)","v":-4339.5257945144112},{"$f":"SUM(U1145:U1147)","v":-6806.1528372983448},-10033.164761296997,-11172.330451390037,-11737.061944160785,-10877.917058978463,-9854.9345845793141,-8975.1587618448248,-8272.8471352660272,-8046.8050941202673,-6126.9179350123741,-1173.8490299518744,-1135.9829322114965,-104.80238162061141,-108.29579434129619,-104.80238162061141,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11,-6.5938365878537297E-11]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Trade Creditors",{"$f":"F1151","v":"Trade Creditors"},{"$f":"G1151&J1151","v":"Trade CreditorsDebit"},{"$f":"E1151&F1151","v":"1Trade Creditors"},"Debit",null,null,null,{"$f":"SUM(R1151:AO1151)","v":2337884.3487793682},null,null,null,{"$f":"-R1147","v":0},{"$f":"-S1147","v":4501.2436077406173},100316.20787745806,102563.57977891558,160220.00865445699,225102.06820760586,258269.44073977918,261138.59187901305,249890.68903702125,226437.43993786079,186287.11903024471,190598.21570119596,177702.98037555249,136372.46849221463,26165.095990504018,25171.781537653511,2420.900183978194,2413.9133585368245,2312.6043896369638,0,0,0,0,0]
[null,null,null,null,{"$f":"E1151","v":1},"Cash",{"$f":"F1152","v":"Cash"},{"$f":"G1152&J1152","v":"CashCredit"},{"$f":"E1152&F1152","v":"1Cash"},"Credit",null,null,null,{"$f":"SUM(R1152:AO1152)","v":-2337884.3487793682},null,null,null,{"$f":"-R1151","v":0},{"$f":"-S1151","v":-4501.2436077406173},{"$f":"-T1151","v":-100316.20787745806},-102563.57977891558,-160220.00865445699,{"$f":"-W1151","v":-225102.06820760586},-258269.44073977918,-261138.59187901305,-249890.68903702125,-226437.43993786079,-186287.11903024471,-190598.21570119596,-177702.98037555249,-136372.46849221463,-26165.095990504018,-25171.781537653511,-2420.900183978194,-2413.9133585368245,-2312.6043896369638,0,0,0,{"$f":"-AN1151","v":0},{"$f":"-AO1151","v":0}]
[]
[null,null,null,"OWING TO SUPPLIERS"]
[]
[null,null,null,"COMMENT",null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[]
[null,null,null,"DATA INPUT",null,"Advance Rate Schedule"]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"'Data Input'!U268","v":5.3064},{"$f":"'Data Input'!V268","v":4.8612573096900498},{"$f":"'Data Input'!W268","v":4.5564000000000018},{"$f":"'Data Input'!X268","v":4.4023035906969046},{"$f":"'Data Input'!Y268","v":4.2969235716916403},{"$f":"'Data Input'!Z268","v":4.256345171371394},{"$f":"'Data Input'!AA268","v":4.2043982822008141},{"$f":"'Data Input'!AB268","v":4.3162339961885658},{"$f":"'Data Input'!AC268","v":4.6771182675189484},{"$f":"'Data Input'!AD268","v":4.8636457392285903},{"$f":"'Data Input'!AE268","v":4.9893596203246799},{"$f":"'Data Input'!AF268","v":5.1082199689219419},{"$f":"'Data Input'!AG268","v":5.4082199689219408},{"$f":"'Data Input'!AH268","v":5.7082199689219415},{"$f":"'Data Input'!AI268","v":5.6923972078087806},{"$f":"'Data Input'!AJ268","v":6.3631957269623358}]
[null,null,null,null,null,"Advance rate for prior month milk paid in current month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,{"$f":"U1161","v":5.3064},{"$f":"V1161","v":4.8612573096900498},4.5564000000000018,4.4023035906969046,4.2969235716916403,4.256345171371394,4.2043982822008141,4.3162339961885658,4.6771182675189484,4.8636457392285903,4.9893596203246799,5.1082199689219419,5.4082199689219408,5.7082199689219415,5.6923972078087806,6.3631957269623358]
[null,null,null,null,null,"retro payment - % of remaining liability",null,null,null,"%"]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",{"$f":"\"Row \"&ROW(K528)","v":"Row 528"},null,null,{"$f":"N528","v":6.3631957269623358}]
[null,null,null,null,null,"Milk Supply paid for",null,null,null,"kgMS 000s",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,null,null,null,null,null,null,{"$f":"T526","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201200.61920000016,185129.14870000002,169022.30250000011,133077.40809999974,129551.49480000016,109104.89029999996,68418.615000000078]
[null,null,null,null,null,"Milk Supply lagged one month (milk paid for)",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"T1165","v":13301.07420000001},{"$f":"U1165","v":17927.0376},96516.041699999958,179286.69670000026,220213.4447000002,201200.61920000016,185129.14870000002,169022.30250000011,133077.40809999974,129551.49480000016,109104.89029999996,68418.615000000078]
[]
[null,null,null,"CALCULATIONS",null,"Cumulative Milk Supply",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1165","v":13301.07420000001},{"$f":"T1168+U1165","v":31228.11180000001},{"$f":"U1168+V1165","v":127744.15349999997},{"$f":"V1168+W1165","v":307030.85020000022},527244.29490000044,728444.91410000063,913574.06280000065,1082596.3653000006,1215673.7734000003,1345225.2682000005,1454330.1585000004,1522748.7735000004,1522748.7735000004,1522748.7735000004,1522748.7735000004]
[null,null,null,null,null,"Cumulative Milk Supply - Lagged by 2 months",null,null,null,"kgMS 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"T1168","v":13301.07420000001},{"$f":"U1168","v":31228.11180000001},127744.15349999997,307030.85020000022,527244.29490000044,728444.91410000063,913574.06280000065,1082596.3653000006,1215673.7734000003,1345225.2682000005,1454330.1585000004,1522748.7735000004,1522748.7735000004,1522748.7735000004,1522748.7735000004]
[]
[null,null,null,null,null,"Current advance rate",null,null,null,"NZD",null,null,null,{"$f":"N1164","v":6.3631957269623358},null,null,null,null,null,null,{"$f":"IF(U$1162>1,U$1162,U$1162*$N$1171)","v":5.3064},{"$f":"IF(V$1162>1,V$1162,V$1162*$N$1171)","v":4.8612573096900498},4.5564000000000018,4.4023035906969046,4.2969235716916403,4.256345171371394,4.2043982822008141,4.3162339961885658,4.6771182675189484,4.8636457392285903,4.9893596203246799,5.1082199689219419,5.4082199689219408,5.7082199689219415,5.6923972078087806,6.3631957269623358]
[null,null,null,null,null,"Movement over prior month",null,null,null,"NZD",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1171-U1171","v":-0.44514269030995024},{"$f":"W1171-V1171","v":-0.30485730969004798},{"$f":"X1171-W1171","v":-0.1540964093030972},{"$f":"Y1171-X1171","v":-0.10538001900526428},-4.0578400320246288E-2,-5.194688917057988E-2,0.11183571398775172,0.36088427133038259,0.1865274717096419,0.12571388109608961,{"$f":"AF1171-AE1171","v":0.11886034859726191},{"$f":"AG1171-AF1171","v":0.29999999999999893},0.30000000000000071,-1.5822761113160944E-2,{"$f":"AJ1171-AI1171","v":0.67079851915355526}]
[null,null,null,null,null,"Accrued retro liability",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,null,{"$f":"V1172*V1169","v":-5920.8759534002738},{"$f":"W1172*W1169","v":-9520.1181500480452},-19684.915363813674,-32354.916829278474,-21394.730065018208,-37840.447219625312,102170.2075939292,390692.00043621141,226756.55537602218,169113.48941395013,172862.18961482123,456824.6320499985,456824.63205000118,-24094.090078449328,1021457.6223066928,0,0,0,0,0]
[]
[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,{"$f":"T1179","v":84637.338513447976},{"$f":"U1179","v":128129.76743197831},655132.28898663726,1356202.9389273636,{"$f":"X1179","v":1968189.720615413},2302228.2996361083,2623862.0235711606,2921027.3418207746,3038285.1282331659,2874081.6654983433,2711488.3061749763,2433372.3213305902,1911012.7963263732,1454188.1642758811,997363.53222528775,{"$f":"AI1179","v":997363.53222457995},{"$f":"AJ1179","v":-4.3918844312429428E-6},-5.2608083933591843E-6,-6.3076149672269821E-6,-7.5532589107751846E-6,-9.0512912720441818E-6]
[null,null,null,null,null,"Current month cost of milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1176:AO1176)","v":9689548.4887722209},null,null,null,null,null,{"$f":"T530","v":84637.338513449038},114073.24905341312,614150.46412875829,1140836.342342634,1401261.2503346978,1280278.9203556171,1178013.0079440151,1075521.993029336,846797.59457714122,824361.51813294424,694255.77174765407,435361.03861268167,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Cash Paid - advance rate",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,null,{"$f":"-U1171*U1166","v":-70580.82013488005},{"$f":"-V1171*V1166","v":-87147.94257408836},-439765.69240187999,-789274.46864659805,-946240.34133484436,-856379.28400885523,-778356.67477957916,-729539.80816456804,-622418.77641858289,-630092.5756947156,-544363.53404277365,{"$f":"-AF1171*AF1166","v":-349497.33538898273},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,{"$f":"-MAX(0,V1173)","v":0},{"$f":"-MAX(0,SUM($V1173:W1173)+SUM($V1178:V1178))","v":0},{"$f":"-MAX(0,SUM($V1173:X1173)+SUM($V1178:W1178))","v":0},{"$f":"-MAX(0,SUM($V1173:Y1173)+SUM($V1178:X1178))","v":0},{"$f":"-MAX(0,SUM($V1173:Z1173)+SUM($V1178:Y1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AA1173)+SUM($V1178:Z1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AB1173)+SUM($V1178:AA1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AC1173)+SUM($V1178:AB1178))","v":-366146.20444895665},{"$f":"-MAX(0,SUM($V1173:AD1173)+SUM($V1178:AC1178))","v":-226756.55537602224},{"$f":"-MAX(0,SUM($V1173:AE1173)+SUM($V1178:AD1178))","v":-169113.48941395013},{"$f":"-MAX(0,SUM($V1173:AF1173)+SUM($V1178:AE1178))","v":-172862.18961482123},{"$f":"-MAX(0,SUM($V1173:AG1173)+SUM($V1178:AF1178))","v":-456824.6320499985},{"$f":"-MAX(0,SUM($V1173:AH1173)+SUM($V1178:AG1178))","v":-456824.63205000106},{"$f":"-MAX(0,SUM($V1173:AI1173)+SUM($V1178:AH1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AJ1173)+SUM($V1178:AI1178))","v":-997363.53222824354},{"$f":"-MAX(0,SUM($V1173:AK1173)+SUM($V1178:AJ1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AL1173)+SUM($V1178:AK1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AM1173)+SUM($V1178:AL1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AN1173)+SUM($V1178:AM1178))","v":0},{"$f":"-MAX(0,SUM($V1173:AO1173)+SUM($V1178:AN1178))","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,{"$f":"SUM(T1175:T1178)","v":84637.338513449038},{"$f":"SUM(U1175:U1178)","v":128129.76743198105},{"$f":"SUM(V1175:V1178)","v":655132.28898664832},1356202.9389273913,1968189.7206154633,2302228.2996361856,2623862.0235712687,2921027.3418209176,3038285.1282333476,2874081.6654985705,2711488.3061752599,2433372.3213309343,1911012.7963267863,1454188.1642763747,997363.53222588007,997363.53222528775,-3.6635901778936386E-6,-4.3918844312429428E-6,-5.2608083933591843E-6,-6.3076149672269821E-6,-7.5532589107751846E-6,-9.0512912720441818E-6]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Owing to Suppliers",{"$f":"F1182","v":"Owing to Suppliers"},{"$f":"G1182&J1182","v":"Owing to SuppliersDebit"},{"$f":"E1182&F1182","v":"1Owing to Suppliers"},"Debit",null,null,null,{"$f":"SUM(T1182:AO1182)","v":9689548.488772219},null,null,null,null,null,{"$f":"-T1177-T1178","v":0},{"$f":"-U1177-U1178","v":70580.82013488005},87147.94257408836,439765.69240187999,789274.46864659805,946240.34133484436,856379.28400885523,778356.67477957916,{"$f":"-AB1177-AB1178","v":729539.80816456804},988564.98086753953,856849.13107073784,713477.02345672378,522359.52500380395,456824.6320499985,456824.63205000106,0,997363.53222824354,0,0,0,{"$f":"-AN1177-AN1178","v":0},{"$f":"-AO1177-AO1178","v":0}]
[null,null,null,null,{"$f":"E1182","v":1},"Cash",{"$f":"F1183","v":"Cash"},{"$f":"G1183&J1183","v":"CashCredit"},{"$f":"E1183&F1183","v":"1Cash"},"Credit",null,null,null,{"$f":"-N1182","v":-9689548.488772219},null,null,null,null,null,{"$f":"-T1182","v":0},-70580.82013488005,-87147.94257408836,-439765.69240187999,-789274.46864659805,-946240.34133484436,-856379.28400885523,-778356.67477957916,{"$f":"-AB1182","v":-729539.80816456804},-988564.98086753953,-856849.13107073784,-713477.02345672378,-522359.52500380395,-456824.6320499985,-456824.63205000106,0,-997363.53222824354,0,0,0,{"$f":"-AN1182","v":0},{"$f":"-AO1182","v":0}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N236","v":358172},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1188","v":358172}]
[null,null,null,null,null,"Net Depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N237","v":260323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1189","v":260323}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!N238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N1190","v":0}]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Depreciation Expense",{"$f":"F1193","v":"Depreciation Expense"},{"$f":"G1193&J1193","v":"Depreciation ExpenseDebit"},{"$f":"E1193&F1193","v":"1Depreciation Expense"},"Debit",null,null,null,{"$f":"SUM(N1189:N1190)","v":260323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE1189:AE1190)","v":260323}]
[null,null,null,null,{"$f":"E1193","v":1},"Accumulated Depreciation",{"$f":"F1194","v":"Accumulated Depreciation"},{"$f":"G1194&J1194","v":"Accumulated DepreciationCredit"},{"$f":"E1194&F1194","v":"1Accumulated Depreciation"},"Credit",null,null,null,{"$f":"-N1193","v":-260323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AE1193","v":-260323}]
[]
[null,null,null,"CAPITAL CHARGE"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Annual WACC",null,null,null,"%",null,null,null,{"$f":"Global!O38","v":5.2999999999999999E-2}]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":4.3128765598297036E-3}]
[]
[null,null,null,"FIXED ASSETS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1211:AE1211)","v":358172},null,null,null,null,null,{"$f":"T1188","v":0},0,0,0,0,0,0,0,0,0,0,358172]
[]
[null,null,null,"WORKING CAPITAL"]
[]
[null,null,null,"COMMENT"]
[]
[]
[null,null,null,null,null,"Opening Receivables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K919)","v":"Row 919"},null,null,{"$f":"SUM(R1218:AO1218)","v":9705991.6834409647},null,null,null,null,null,{"$f":"T919","v":0},0,0,0,464328.07666712208,449349.75161334383,1168964.3741807817,1131255.8459814014,1131255.8459814014,958628.41712819389,865857.92514804564,894719.85598631389,753725.31519062375,778849.49236364453,753725.31519062351,117142.24220092676,121046.98360762437,117142.24220092676,-1.0040821507573128E-9,-1.0040821507573128E-9,-1.0040821507573128E-9,-1.0040821507573128E-9]
[null,null,null,null,null,"Opening Inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1086)","v":"Row 1086"},null,null,{"$f":"SUM(R1219:AO1219)","v":28343894.208318159},null,null,null,null,null,{"$f":"S1086","v":0},206869.99473231749,442554.12857570872,1225641.1664540302,1843853.8580125675,2944861.6726012235,3059870.8031371185,3075949.8061531237,2941947.5365635697,2859776.9823416667,2758722.2717254083,2509572.021174503,2230348.5202669105,1351870.8825169108,446027.28203169169,297351.52135446155,148675.76067723142,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9,1.2882655015106125E-9]
[null,null,null,null,null,"Opening Payables",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1145)","v":"Row 1145"},null,null,103371.79248594871,null,null,null,{"$f":"-R1145","v":0},0,4501.2436077406173,4339.5257945144112,6806.1528372983448,10033.164761296997,11172.330451390037,11737.061944160785,10877.917058978463,9854.9345845793141,8975.1587618448248,8272.8471352660272,8046.8050941202673,6126.9179350123741,1173.8490299518744,1135.9829322114965,104.80238162061141,108.29579434129619,104.80238162061141,6.5938365878537297E-11,6.5938365878537297E-11,6.5938365878537297E-11,6.5938365878537297E-11,6.5938365878537297E-11]
[null,null,null,null,null,"Opening Provision for Income Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1331)","v":"Row 1331"},null,null,-206927.35226697434,null,null,null,null,null,{"$f":"-T1331","v":0},-11495.964014824423,-22991.928029652845,-34487.892044486267,0,-11495.964014824423,-22991.928029652845,-34487.892044486267,0,-11495.964014824423,-22991.928029652845,-34487.892044486267,0,0]
[null,null,null,null,null,"Opening Owing to Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1175)","v":"Row 1175"},null,null,-28456565.165748667,null,null,null,null,null,{"$f":"-T1175","v":0},-84637.338513447976,-128129.76743197831,-655132.28898663726,-1356202.9389273636,-1968189.720615413,-2302228.2996361083,-2623862.0235711606,-2921027.3418207746,-3038285.1282331659,-2874081.6654983433,-2711488.3061749763,-2433372.3213305902,-1911012.7963263732,-1454188.1642758811,-997363.53222528775,-997363.53222457995,4.3918844312429428E-6,5.2608083933591843E-6,6.3076149672269821E-6,7.5532589107751846E-6,9.0512912720441818E-6]
[null,null,null,null,null,"Total Opening Net Working Capital",null,null,null,"NZD 000s",null,null,null,null,null,null,null,{"$f":"SUM(R1218:R1222)","v":0},0,4501.2436077406173,115076.21799855951,298238.58595137589,546054.15018420364,963151.32620371645,1426262.8015284901,1914492.8667111178,1558710.671103457,1161151.1994860414,776897.15435713623,735553.40843957802,664442.59687636653,551875.36315689608,220843.56148639321,-254330.76467194548,-582761.47287555807,-727535.98555810354,117142.24220532001,5.2611585150758163E-6,6.3079650889436142E-6,7.5536090324918167E-6,9.051641393760813E-6]
[null,null,null,null,null,"Monthly WACC",null,null,null,"%",null,null,null,{"$f":"N1203","v":4.3128765598297036E-3},null,null,null,{"$f":"$N1224","v":4.3128765598297036E-3},{"$f":"$N1224","v":4.3128765598297036E-3},{"$f":"$N1224","v":4.3128765598297036E-3},{"$f":"$N1224","v":4.3128765598297036E-3},4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3]
[null,null,null,null,null,"Capital Charge",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1225:AO1225)","v":40928.185743719368},null,null,null,{"$f":"(R1224*R1223)","v":0},{"$f":"(S1224*S1223)","v":0},19.413308045907797,496.30952319984038,1286.2662065864454,2355.0641447271805,4153.9527783529011,6151.29540486927,8256.9714087995526,6722.5267169585259,5007.9017906814925,3350.6615264252919,3172.3510537618999,2865.6589014204583,2380.1703177068825,952.47101972397525,-1096.8971933971982,-2513.378296336828,-3137.7728985461467,505.22003057321848,2.2690727237218939E-8,2.7205474772329005E-8,3.2577783338351879E-8,3.9038611995135276E-8]
[null,null,null,null,null,"Working Capital - incremental cash costs",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1226:AO1226)","v":7225.1851737523193},null,null,null,{"$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},{"$f":"'Data Input'!W272","v":361.25925868761607},{"$f":"'Data Input'!X272","v":361.25925868761607},{"$f":"'Data Input'!Y272","v":867.02222085027847},{"$f":"'Data Input'!Z272","v":867.02222085027847},{"$f":"'Data Input'!AA272","v":867.02222085027847},{"$f":"'Data Input'!AB272","v":650.26666563770891},{"$f":"'Data Input'!AC272","v":650.26666563770891},{"$f":"'Data Input'!AD272","v":650.26666563770891},{"$f":"'Data Input'!AE272","v":578.01481390018569},{"$f":"'Data Input'!AF272","v":578.01481390018569},{"$f":"'Data Input'!AG272","v":578.01481390018569},{"$f":"'Data Input'!AH272","v":72.251851737523211},{"$f":"'Data Input'!AI272","v":72.251851737523211},{"$f":"'Data Input'!AJ272","v":72.251851737523211}]
[null,null,null,null,null,"Total Capital Charge on Net Working Capital",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1227:AO1227)","v":48153.370917471686},null,null,null,{"$f":"SUM(R1225:R1226)","v":0},{"$f":"SUM(S1225:S1226)","v":0},19.413308045907797,496.30952319984038,1286.2662065864454,2716.3234034147968,4515.2120370405173,7018.3176257195482,9123.9936296498308,7589.5489378088041,5658.1684563192011,4000.928192063001,3822.6177193996091,3443.6737153206441,2958.1851316070683,1530.4858336241609,-1024.6453416596751,-2441.1264445993047,-3065.5210468086234,505.22003057321848,2.2690727237218939E-8,2.7205474772329005E-8,3.2577783338351879E-8,3.9038611995135276E-8]
[]
[null,null,null,"MILK PRICE CALCULATION"]
[]
[null,null,null,"COMMENT",null,"Per Rule 44 of the Milk Price Manual, the Milk Price for a year is calculated so as to result in the present value of all payments for milk equalling the present value of the net cash flows available to pay for"]
[null,null,null,null,null,"milk, after allowing for recovery of depreciation and the WACC charge on fixed assets, given the time profile of cash flows implied by the phasing of revenue and costs, given the working capital assumptions."]
[null,null,null,null,null,"Note use of two alternative calculation methodologies, one based on accounting numbers & the other on PV of underlying cash flows."]
[null,null,null,null,null,"The average cash milk price is the average cash amount paid for all supply, including milk supplied on standard terms, Winter Milk, and milk supplied under non-standard contracts, adjusted "]
[null,null,null,null,null,"for demerit deductions for milk quality issues."]
[]
[null,null,null,"DATA INPUT",null,"Year Flags"]
[null,null,null,null,null,"Milk Supply",null,null,null,"000 kgMS",{"$f":"\"Row \"&ROW(K526)","v":"Row 526"},null,null,{"$f":"N526","v":1522748.7735000004},null,null,null,null,null,{"$f":"T526","v":13301.07420000001},17927.0376,96516.041699999958,179286.69670000026,220213.4447000002,201200.61920000016,185129.14870000002,169022.30250000011,133077.40809999974,129551.49480000016,109104.89029999996,68418.615000000078]
[]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K905)","v":"Row 905"},null,null,{"$f":"SUM(T1240:AO1240)","v":12830861.471665183},null,null,null,null,null,{"$f":"T905","v":0},0,0,606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0,0,0]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K495)","v":"Row 495"},null,null,-109962.75651324395,null,null,null,null,null,{"$f":"-T514","v":0},0,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,-9163.563042770329,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Rows \"&ROW(K958)&\"-\"&ROW(K965)","v":"Rows 958-965"},null,null,-2227921.5922661247,null,null,null,null,null,{"$f":"-SUM(T958:T965)","v":-100477.92569068425},-100096.95273613164,-147829.43368768803,-214799.33947474245,-248541.14620423806,-252834.17372142506,-241750.10846865005,-218153.65271782497,-177825.86761405316,-181660.69469957138,-170459.30449189004,-132161.97435450481,-17039.399045474067,-17039.399045474067,-2417.4067712575093,-2417.4067712575093,-2417.4067712575093,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1092)","v":"Row 1092"},null,null,1.3387762010097504E-9,null,null,null,null,null,{"$f":"-T1092","v":206869.99473231749},235684.13384339123,783087.03787832148,618212.69155853731,1101007.814588656,115009.130535895,16079.00301600527,-134002.26958955405,-82170.554221902974,-101054.71061625844,-249150.25055090524,-279223.50090759248,-878477.63774999976,-905843.60048521915,-148675.76067723014,-148675.76067723014,-148675.76067723014,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1211)","v":"Row 1211"},null,null,{"$f":"SUM(T1244:AE1244)","v":-358172},null,null,null,null,null,{"$f":"-T1211","v":0},0,0,0,0,0,0,0,0,0,0,-358172]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1225)","v":"Row 1225"},null,null,{"$f":"SUM(R1245:AO1245)","v":-48153.370917471686},null,null,null,{"$f":"-R1227","v":0},{"$f":"-S1227","v":0},-19.413308045907797,-496.30952319984038,-1286.2662065864454,-2716.3234034147968,-4515.2120370405173,-7018.3176257195482,-9123.9936296498308,-7589.5489378088041,-5658.1684563192011,-4000.928192063001,-3822.6177193996091,-3443.6737153206441,-2958.1851316070683,-1530.4858336241609,1024.6453416596751,2441.1264445993047,3065.5210468086234,-505.22003057321848,-2.2690727237218939E-8,-2.7205474772329005E-8,-3.2577783338351879E-8,-3.9038611995135276E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1193)","v":"Row 1193"},null,null,{"$f":"SUM(T1246:AE1246)","v":-260323},null,null,null,null,null,{"$f":"-T1193","v":0},0,0,0,0,0,0,0,0,0,0,-260323]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1319)","v":"Row 1319"},null,null,-137951.56817789309,null,null,null,null,null,{"$f":"(T1319)","v":-11495.964014820906},-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906,-11495.964014820906]
[null,null,null,null,null,"Total",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1240:N1247)","v":9688377.1837904528},null,null,null,{"$f":"SUM(R1240:R1247)","v":0},0,94876.691718766422,123594.90756923886,613311.81092645577,986768.08370551281,1434022.5113725099,1361965.4493282943,1272013.7110572492,1147063.338894356,882802.99251794966,861741.24930233229,725025.4100480302,-36272.644540779445,110072.24652437858,84133.9830871421,8101.7685005691719,9518.2496035088006,10142.644205718119,-505.22003057321848,-2.2690727237218939E-8,-2.7205474772329005E-8,-3.2577783338351879E-8,-3.9038611995135276E-8]
[]
[null,null,null,null,null,"WACC - Monthly",null,null,null,"%",null,null,null,{"$f":"Global!O39","v":4.3128765598297036E-3},null,null,null,{"$f":"$N1250","v":4.3128765598297036E-3},4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3]
[]
[null,null,null,"CALCULATIONS",null,"Discount Factors - monthly",null,null,null,"%",null,null,null,1,null,null,null,{"$f":"S1252*(1+$N1250)","v":1.0043128765598297},{"$f":"T1252*(1+$N1250)","v":1},{"$f":"1/(1+T1250)","v":0.99570564446549459},{"$f":"T1252/(1+U1250)","v":0.99142973042044591},0.98717217867054174,0.98293291036155817,0.97871184697789959,0.97450891034114406,0.97032402260859574,0.96615710627184304,0.96200808415532291,0.95787687941489164,0.95376341553640154,0.94966761633428409,0.94558940595013841,0.94152870885132678,0.93748544982957538,0.93345955399958147,0.92945094679762641,0.92545955398019475,0.92148530162259901,0.91752811611761065,{"$f":"AM1252/(1+AN1250)","v":0.91358792417409673},{"$f":"AN1252/(1+AO1250)","v":0.90966465281566244}]
[]
[null,null,null,null,null,"Present Values"]
[null,null,null,null,null,"Sales",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1255:AO1255)","v":12326234.041913461},null,null,null,null,null,{"$f":"T1240*T$1252","v":0},0,{"$f":"V1240*V$1252","v":0},596375.45685193408,593814.40860815893,1488531.5048625795,1482139.2213563873,1475774.3885882478,1124700.1110171461,1119870.2488707409,1115061.1278695748,966487.20939623076,962336.76969953137,958204.1534665142,148282.34603975038,147645.56892636514,147011.52636030101,0,0,0,0,0]
[null,null,null,null,null,"Commission",null,null,null,"NZD 000s",null,null,null,-106024.6336067919,null,null,null,null,null,{"$f":"T1241*T$1252","v":0},0,-9046.0144933164447,-9007.1676909118542,-8968.4877104881707,-8929.9738356524922,-8891.6253530883696,-8853.4415525425866,-8815.4217268120065,-8777.5651717304718,-8739.8711861557695,-8702.3390719566378,-8664.9681339998388,-8627.7576801372834,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",null,null,null,-2163429.2874924531,null,null,null,null,null,{"$f":"T1242*T$1252","v":-100046.43775439884},{"$f":"U1242*U$1252","v":-99239.094867091117},-145933.10412510738,-211133.33989364892,-243250.164251554,-246389.15513026944,-234575.93771536485,-210770.70183248635,-171069.92221665336,-174008.57935116679,-162577.84846214452,-125509.94715527537,-16112.275221157179,-16043.083382887728,-2266.2836743734074,-2256.5514465336028,-2246.861012340285,0,0,0,0,0]
[null,null,null,null,null,"Movement in inventory",null,null,null,"NZD 000s",null,null,null,117576.1080714984,null,null,null,null,null,{"$f":"T1243*T$1252","v":205981.62142551565},233664.25728072965,773041.73727100366,607661.60013608541,1077569.3917531644,112077.42247781744,15601.842886025977,-129467.24502050293,-79048.737440993966,-96797.970855276551,-237630.39394718158,-265169.51653142716,-830679.14762050321,-852877.75558608549,-139381.36237724739,-138782.80925231575,-138186.82652730888,0,0,0,0,0]
[null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,null,"NZD 000s",null,null,null,-340144.34947768319,null,null,null,null,null,{"$f":"T1244*T$1252","v":0},0,0,0,0,0,0,0,0,0,0,-340144.34947768319,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital charge on NWC",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1260:AO1260)","v":-46704.617238533254},null,null,null,{"$f":"R1245*R$1252","v":0},{"$f":"S1245*S$1252","v":0},{"$f":"T1245*T$1252","v":-19.329940399057794},-492.05601679111777,-1269.7662135062344,-2669.9636684017191,-4419.0915122687693,-6839.4130618680019,-8853.2302009770265,-7332.6966396618946,-5443.2037964917154,-3832.3966113763718,-3645.8729323445409,-3270.3454086615839,-2797.2285212868596,-1440.9963508474027,960.59009904159939,2278.6928022322509,2849.2514393843257,-467.56070415615113,-2.0909171632224817E-8,-2.4961788015940214E-8,-2.9762669454278368E-8,-3.5512045426960084E-8]
[null,null,null,null,null,"Depreciation",null,null,null,"NZD 000s",null,null,null,-247220.32288698983,null,null,null,null,null,{"$f":"T1246*T$1252","v":0},0,0,0,0,0,0,0,0,0,0,-247220.32288698983,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-134160.86998424405,null,null,null,null,null,{"$f":"T1247*T$1252","v":-11446.596258129384},-11397.440504137037,-11348.495842428902,-11299.761366499655,-11251.236173736839,-11202.919365404125,-11154.810046624683,-11106.907326364604,-11059.210317416393,-11011.718136382538,-10964.429903659151,-10917.344743419675,0,0,0,0,0,0,0,0,{"$f":"AN1247*AN$1252","v":0},{"$f":"AO1247*AO$1252","v":0}]
[null,null,null,null,null,"Available for milk ",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1255:N1262)","v":9406126.0692982636},null,null,null,{"$f":"SUM(R1255:R1262)","v":0},{"$f":"SUM(S1255:S1262)","v":0},{"$f":"SUM(T1255:T1262)","v":94469.257472588375},122535.6658927104,605444.35659664473,969926.82436855743,1403494.8207132753,1327247.4659472029,1234265.4609263584,1108243.3962166894,849263.6155187788,825442.01874480827,691502.71143808914,-34446.955879182759,104083.15020258422,79214.560466556242,7595.2900871711772,8884.9010297480236,9427.0902600361696,-467.56070415615113,-2.0909171632224817E-8,-2.4961788015940214E-8,-2.9762669454278368E-8,-3.5512045426960084E-8]
[null,null,null,null,null,"Check"]
[null,null,null,null,null,"PV of Residual Return",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(-N1263,N1262,N1260,N1258,N1256,N1257,N1255)","v":587364.67236467451}]
[null,null,null,null,null,"Required Return",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1259-N1261","v":587364.672364673}]
[null,null,null,null,null,"Difference",null,null,null,"NZD 000s",null,null,null,{"$f":"N1265-N1266","v":1.5133991837501526E-9}]
[]
[null,null,null,null,null,"Calculated Milk Price"]
[null,null,null,null,null,"Available for milk (PV)",null,null,null,"NZD 000s",null,null,null,{"$f":"N1263","v":9406126.0692982636}]
[null,null,null,null,null,"\"Discounted\" milk supply",null,null,null,"kgMS 000s",null,null,null,{"$f":"SUM(T1271:AO1271)","v":1478207.8805846293},null,null,null,null,null,{"$f":"T1238*T1252","v":13243.954658394372},17773.398055005197,95277.951161645819,176226.79457644123,215525.50719170275,196071.79617655562,179635.2602686889,163302.09867880421,128021.5424106368,124094.38156255872,104060.25282425237,64974.943019943166,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Average cash milk price",null,null,null,"NZD",null,null,null,{"$f":"IFERROR(N1263/N1271,1000)","v":6.3631957269624033}]
[]
[null,null,null,null,null,"Liability for Milk",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1274:AO1274)","v":9689548.488772342},null,null,null,null,null,{"$f":"$N$1272*T1238","v":84637.338513449926},114073.24905341433,614150.46412876481,1140836.3423426461,1401261.2503347127,1280278.9203556308,1178013.0079440274,1075521.9930293474,846797.5945771503,824361.51813295309,694255.77174766152,435361.03861268627,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PV of liability for milk",null,null,null,"NZD 000s",null,null,null,9406126.0692981631,null,null,null,null,null,{"$f":"T1274*T1252","v":84273.875690378889},113095.61055721095,606272.25170551718,1121365.5862250919,1371430.9864136477,1247643.215608502,1143054.3205535004,1039123.2165169596,814626.13162650017,789636.83849891566,662155.75611791003,413448.27978412801,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(N1276=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(N1275-N1270)<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",{"$f":"\"Row \"&ROW(K926)","v":"Row 926"},null,null,{"$f":"SUM(T1278:AO1278)","v":12830861.471665183},null,null,null,null,null,{"$f":"T926","v":0},0,0,142402.50541560189,621708.90713650221,807853.71462969738,1565176.8653965155,1527468.3371971352,1341744.5387210238,1261887.6018479643,1140255.1790295481,1158705.5722899199,992586.85432120902,1042835.2086672508,794753.36359709396,154265.54920069955,162075.03201409476,117142.24220092777,0,0,0,0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1152)","v":"Row 1152"},null,null,{"$f":"SUM(R1279:AO1279)","v":-2345109.5339531209},null,null,null,{"$f":"R1152-R1226","v":0},{"$f":"S1152-S1226","v":-4501.2436077406173},-100316.20787745806,-102563.57977891558,-160220.00865445699,-225463.32746629347,-258630.69999846679,-262005.61409986333,-250757.71125787153,-227304.46215871107,-186937.3856958824,-191248.48236683366,-178353.24704119019,-136950.48330611482,-26743.110804404205,-25749.796351553698,-2493.1520357157174,-2486.1652102743478,-2384.8562413744871,0,0,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1183)","v":"Row 1183"},null,null,-9689548.488772219,null,null,null,null,null,{"$f":"T1183","v":0},-70580.82013488005,-87147.94257408836,-439765.69240187999,-789274.46864659805,-946240.34133484436,-856379.28400885523,-778356.67477957916,-729539.80816456804,-988564.98086753953,-856849.13107073784,-713477.02345672378,-522359.52500380395,-456824.6320499985,-456824.63205000106,0,-997363.53222824354,0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1338)","v":"Row 1338"},null,null,-137951.56817797679,null,null,null,null,null,{"$f":"T1338","v":0},0,0,-45983.856059307174,0,0,0,-45983.856059307174,0,0,0,-45983.856059307174,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1278:N1281)","v":658251.88076186634},null,null,null,{"$f":"SUM(R1278:R1281)","v":0},-4501.2436077406173,-100316.20787745806,-173144.39991379564,-247367.95122854534,-568810.37051187875,-426196.2615085626,-400392.24080501031,458039.87012978876,475823.34419953771,425267.34486057342,82074.138613591203,105052.80091762007,262294.2094677742,443484.21851300081,560260.78026569868,335435.57951137715,151779.38399042521,-837673.35645552329,117142.24220092777,0,0,0,0]
[]
[null,null,null,null,null,"Present Value of Cash Flows "]
[null,null,null,null,null,"Cash From Sales (Net of NZD and & Comm./MT)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(T1285:AO1285)","v":12286191.076104844},null,null,null,null,null,{"$f":"T1278*T$1252","v":0},0,0,{"$f":"W1278*W$1252","v":139972.10909093512},608473.87278617756,787260.64315883198,1518728.7121254595,1475774.3885882478,1290769.0931208795,1208732.9582304694,1087533.6741342929,1100385.1588698209,938579.61393150862,981859.28756118065,745069.71457538975,144000.65075438548,150640.79195775598,108410.40721951055,0,0,{"$f":"AN1278*AN$1252","v":0},0]
[null,null,null,null,null,"Trade Creditors (Incl. USD Fixed Comm.)",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(R1286:AO1286)","v":-2276829.9149486162},null,null,null,{"$f":"(R1279*R$1252)","v":0},{"$f":"(S1279*S$1252)","v":-4501.2436077406173},-99885.414414958897,-101684.58225116617,-158164.73501003336,-221615.32464624487,-253124.93008068649,-255326.8054997201,-243316.23108786266,-219611.82140193795,-179835.2762703005,-183192.49948237656,-170106.80207001316,-130057.43903714624,-25288.002258795299,-24244.172512062956,-2337.2937576964709,-2320.7346683519686,-2216.6068915217456,0,0,0,0,0]
[null,null,null,null,null,"Suppliers",null,null,null,"NZD 000s",null,null,null,-9288700.4350459278,null,null,null,null,null,{"$f":"T1280*T$1252","v":0},{"$f":"U1280*U$1252","v":-69975.923479178105},-86030.024337518073,-432260.17190974567,-772472.27298161224,-922119.64395505143,-830965.39173814142,-752014.83255241218,-701823.19316743792,-946923.53897224087,-817231.35384942475,-677566.02417542692,-493937.63294074347,-430113.50598551752,-428266.44567062549,0,{"$f":"AJ1280*AJ$1252","v":-927000.4793309659},0,0,0,0,0]
[null,null,null,null,null,"Tax",null,null,null,"NZD 000s",null,null,null,-133296.05374525741,null,null,null,null,null,{"$f":"T1281*T$1252","v":0},{"$f":"U1281*U$1252","v":0},0,-45199.045466021773,0,0,0,-44427.629305481176,0,0,0,-43669.378973701074,0,0,0,0,0,0,0,0,{"$f":"AN1281*AN$1252","v":0},{"$f":"AO1281*AO$1252","v":0}]
[null,null,null,null,null,"Net Cash Flow",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1285:N1288)","v":587364.67236504261},null,null,null,{"$f":"SUM(R1285:R1288)","v":0},{"$f":"SUM(S1285:S1288)","v":-4501.2436077406173},{"$f":"SUM(T1285:T1288)","v":-99885.414414958897},-171660.50573034427,-244194.75934755144,-559102.4329310772,-417123.33027612115,-390185.80629593949,444447.08929945529,459720.10532841663,409110.62368314096,78616.919775852002,100195.51821485499,249092.31668354661,419353.97873196984,527501.60906360019,314465.97514706774,141679.91608603351,-778576.2942647317,108410.40721951055,0,0,0,0]
[null,{"$f":"IF(N1290=\"Okay\",\"Okay\",\"Error\")","v":"Okay"},null,null,null," Check",null,null,null,null,null,null,null,{"$f":"IF(ABS(N1289-N1266)<0.1,\"Okay\",\"Error\")","v":"Okay"}]
[]
[null,null,null,"TAX EXPENSE"]
[]
[null,null,null,"COMMENT",null,"The calculation assumes corporate tax is payable on net earnings before interest expense, adjusted only for the difference between net calculated depreciation and net depreciation allowable under"]
[null,null,null,null,null,"the Income Tax Act."]
[]
[]
[null,null,null,"DATA INPUT",null,"Corporate Tax Rate",null,null,null,"%",null,null,null,{"$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,{"$f":"'Data Input'!N248","v":1.19368808}]
[null,null,null,null,null,"Sales (net of revenue downgrade adjustments)",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1240)","v":"Row 1240"},null,null,{"$f":"N1240","v":12830861.471665183}]
[null,null,null,null,null,"Commision",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1241)","v":"Row 1241"},null,null,{"$f":"-N1241","v":109962.75651324395}]
[null,null,null,null,null,"Non-Milk Opex",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1242)","v":"Row 1242"},null,null,{"$f":"-N1242","v":2227921.5922661247}]
[null,null,null,null,null,"Cost of Milk ",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1274)","v":"Row 1274"},null,null,{"$f":"N1274","v":9689548.488772342}]
[null,null,null,null,null,"Depreciation - other",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1189)","v":"Row 1189"},null,null,{"$f":"N1189","v":260323}]
[null,null,null,null,null,"Accounting Depreciation - collection assets",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1190)","v":"Row 1190"},null,null,{"$f":"N1190","v":0}]
[null,null,null,null,null,"Tax Depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"'Data Input'!$N$239","v":0}]
[]
[null,null,null,"CALCULATIONS",null,"EBIT",null,null,null,"NZD 000s",null,null,{"$f":"M1300-SUM(M1301:M1304)","v":0},{"$f":"IFERROR(N1300-SUM(N1301:N1305),N1211)","v":543105.63411347196}]
[null,null,null,null,null,"Add back accounting depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"N1304","v":260323}]
[null,null,null,null,null,"Add back accounting depreciation - collection",null,null,null,"NZD 000s",null,null,null,{"$f":"N1305","v":0}]
[null,null,null,null,null,"Deduct estimated tax depreciation - other",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1299*N1304","v":-310744.46204984002}]
[null,null,null,null,null,"Deduct actual tax depreciation - collection assets",null,null,null,"NZD 000s",null,null,null,{"$f":"-N1306","v":0}]
[null,null,null,null,null,"Taxable EBIT",null,null,null,"NZD 000s",null,null,null,{"$f":"SUM(N1308:N1312)","v":492684.17206363194}]
[null,null,null,null,null,"Tax rate",null,null,null,"%",null,null,null,{"$f":"N1298","v":0.28000000000000003}]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,{"$f":"N1314*N1313","v":137951.56817781695},null,null,null,null,null,{"$f":"$N1315/12","v":11495.964014818079},{"$f":"$N1315/12","v":11495.964014818079},11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Tax Expense",{"$f":"F1318","v":"Tax Expense"},{"$f":"G1318&J1318","v":"Tax ExpenseDebit"},{"$f":"E1318&F1318","v":"1Tax Expense"},"Debit",null,null,null,{"$f":"SUM($T1318:$AM1318)","v":137951.56817785083},null,null,null,null,null,{"$f":"T1315","v":11495.964014818079},11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079]
[null,null,null,null,{"$f":"E1318","v":1},"Provision for Income Tax",{"$f":"F1319","v":"Provision for Income Tax"},{"$f":"G1319&J1319","v":"Provision for Income TaxCredit"},{"$f":"E1319&F1319","v":"1Provision for Income Tax"},"Credit",null,null,null,{"$f":"-N1318","v":-137951.56817785083},null,null,null,null,null,{"$f":"-T1318","v":-11495.964014818079},-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079,-11495.964014818079]
[]
[null,null,null,"TAX PAYMENTS"]
[]
[null,null,null,"COMMENT"]
[]
[]
[]
[null,null,null,"DATA INPUT",null,"Tax Expense",null,null,null,"NZD 000s",{"$f":"\"Row \"&ROW(K1315)","v":"Row 1315"},null,null,null,null,null,null,null,null,{"$f":"T1315","v":11495.964014818079},11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null," Provisional Tax Flag",null,null,null,"0 or 1",null,null,null,null,null,null,null,null,null,0,{"$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,{"$f":"S1334","v":0},{"$f":"T1334","v":11495.964014820906},{"$f":"U1334","v":22991.928029645329},34487.892044473752,0,11495.964014820906,22991.928029645329,34487.892044473752,0,11495.964014820906,22991.928029645329,34487.892044473752,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Expense",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"T1327","v":11495.964014818079},{"$f":"U1327","v":11495.964014818079},11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,11495.964014818079,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax Paid",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"-T1329*(T1331+T1332)","v":0},{"$f":"-U1329*(U1331+U1332)","v":0},0,-45983.856059291829,0,0,0,-45983.856059291829,0,0,0,-45983.856059291829,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Provision for Income Tax - Closing",null,null,null,"NZD 000s",null,null,null,null,null,null,null,null,null,{"$f":"SUM(T1331:T1333)","v":11495.964014818079},22991.928029638984,34487.892044463406,0,11495.964014818079,22991.928029638984,34487.892044463406,0,11495.964014818079,22991.928029638984,34487.892044463406,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ACCOUNTING ENTRIES"]
[null,null,null,null,1,"Provision for Income Tax",{"$f":"F1337","v":"Provision for Income Tax"},{"$f":"G1337&J1337","v":"Provision for Income TaxDebit"},{"$f":"E1337&F1337","v":"1Provision for Income Tax"},"Debit",null,null,null,null,null,null,null,null,null,{"$f":"-T1333","v":0},0,0,45983.856059291829,0,0,0,45983.856059291829,0,0,0,45983.856059291829,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E1337","v":1},"Cash",{"$f":"F1338","v":"Cash"},{"$f":"G1338&J1338","v":"CashCredit"},{"$f":"E1338&F1338","v":"1Cash"},"Credit",null,null,null,null,null,null,null,null,null,{"$f":"-T1337","v":0},0,0,-45983.856059291829,0,0,0,-45983.856059291829,0,0,0,-45983.856059291829,0,0,0,0,0,0,0,0,0,0]

{"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":"2018-04-30"},{"$f":"Global!S36","v":"2018-05-31"},{"$f":"Global!T36","v":"2018-06-30"},{"$f":"Global!U36","v":"2018-07-31"},{"$f":"Global!V36","v":"2018-08-31"},{"$f":"Global!W36","v":"2018-09-30"},{"$f":"Global!X36","v":"2018-10-31"},{"$f":"Global!Y36","v":"2018-11-30"},{"$f":"Global!Z36","v":"2018-12-31"},{"$f":"Global!AA36","v":"2019-01-31"},{"$f":"Global!AB36","v":"2019-02-28"},{"$f":"Global!AC36","v":"2019-03-31"},{"$f":"Global!AD36","v":"2019-04-30"},{"$f":"Global!AE36","v":"2019-05-31"},{"$f":"Global!AF36","v":"2019-06-30"},{"$f":"Global!AG36","v":"2019-07-31"},{"$f":"Global!AH36","v":"2019-08-31"},{"$f":"Global!AI36","v":"2019-09-30"},{"$f":"Global!AJ36","v":"2019-10-31"},{"$f":"Global!AK36","v":"2019-11-30"},{"$f":"Global!AL36","v":"2019-12-31"},{"$f":"Global!AM36","v":"2020-01-31"}]
[null,null,null,null,null,null,null,null,"Period",null,null,null,null,null,1,1,1,{"$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,{"$f":"Global!O7","v":"2019-05-31"},null,null,{"$f":"Global!R36","v":"2018-04-30"},{"$f":"Global!S36","v":"2018-05-31"},{"$f":"Global!T36","v":"2018-06-30"},{"$f":"Global!U36","v":"2018-07-31"},{"$f":"Global!V36","v":"2018-08-31"},{"$f":"Global!W36","v":"2018-09-30"},{"$f":"Global!X36","v":"2018-10-31"},{"$f":"Global!Y36","v":"2018-11-30"},{"$f":"Global!Z36","v":"2018-12-31"},{"$f":"Global!AA36","v":"2019-01-31"},{"$f":"Global!AB36","v":"2019-02-28"},{"$f":"Global!AC36","v":"2019-03-31"},{"$f":"Global!AD36","v":"2019-04-30"},{"$f":"Global!AE36","v":"2019-05-31"},{"$f":"Global!AF36","v":"2019-06-30"},{"$f":"Global!AG36","v":"2019-07-31"},{"$f":"Global!AH36","v":"2019-08-31"},{"$f":"Global!AI36","v":"2019-09-30"},{"$f":"Global!AJ36","v":"2019-10-31"},{"$f":"Global!AK36","v":"2019-11-30"},{"$f":"Global!AL36","v":"2019-12-31"},{"$f":"Global!AM36","v":"2020-01-31"}]
[null,null,null,null,null,null,null,null,"KGMS 000s "]
[null,null,null,null,null,null,null,null,"Milk Supply Paid for ",null,null,{"$f":"SUM(O11:AB11)","v":1522748.7735000004},null,null,{"$f":"'Data Input'!R31","v":0},{"$f":"'Data Input'!S31","v":0},{"$f":"'Data Input'!T31","v":13301.07420000001},{"$f":"'Data Input'!U31","v":17927.0376},{"$f":"'Data Input'!V31","v":96516.041699999958},{"$f":"'Data Input'!W31","v":179286.69670000026},{"$f":"'Data Input'!X31","v":220213.4447000002},{"$f":"'Data Input'!Y31","v":201200.61920000016},{"$f":"'Data Input'!Z31","v":185129.14870000002},{"$f":"'Data Input'!AA31","v":169022.30250000011},{"$f":"'Data Input'!AB31","v":133077.40809999974},{"$f":"'Data Input'!AC31","v":129551.49480000016},{"$f":"'Data Input'!AD31","v":109104.89029999996},{"$f":"'Data Input'!AE31","v":68418.615000000078}]
[null,null,null,null,null,null,null,null,"Milk Supply Collected",null,null,{"$f":"SUM(O12:AB12)","v":1522724.7886000006},null,null,{"$f":"'Data Input'!R32","v":0},{"$f":"'Data Input'!S32","v":0},{"$f":"'Data Input'!T32","v":13301.07420000001},{"$f":"'Data Input'!U32","v":17927.0376},{"$f":"'Data Input'!V32","v":96516.041699999958},{"$f":"'Data Input'!W32","v":179286.69670000026},{"$f":"'Data Input'!X32","v":220213.4447000002},{"$f":"'Data Input'!Y32","v":201181.23840000015},{"$f":"'Data Input'!Z32","v":185129.14870000002},{"$f":"'Data Input'!AA32","v":169022.30250000011},{"$f":"'Data Input'!AB32","v":133072.80399999974},{"$f":"'Data Input'!AC32","v":129551.49480000016},{"$f":"'Data Input'!AD32","v":109104.89029999996},{"$f":"'Data Input'!AE32","v":68418.615000000078}]
[]
[null,null,null,null,null,null,null,null,"$'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":12830861.471665183},null,null,{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!R$15:R$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!S$15:S$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!T$15:T$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!U$15:U$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!V$15:V$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!W$15:W$1341)","v":606730.58208272397},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!X$15:X$1341)","v":606730.58208272397},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!Y$15:Y$1341)","v":1527468.3371971352},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!Z$15:Z$1341)","v":1527468.3371971352},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AA$15:AA$1341)","v":1527468.3371971352},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AB$15:AB$1341)","v":1169117.1098678163},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AC$15:AC$1341)","v":1169117.1098678163},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AD$15:AD$1341)","v":1169117.1098678163},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AE$15:AE$1341)","v":1017711.0314942298},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AF$15:AF$1341)","v":1017711.0314942298},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AG$15:AG$1341)","v":1017711.0314942298},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AH$15:AH$1341)","v":158170.29060739715},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AI$15:AI$1341)","v":158170.29060739715},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AJ$15:AJ$1341)","v":158170.29060739715},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AK$15:AK$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AL$15:AL$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J17,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$f":"$J$3&I18","v":"1Downgrade expense (excl rework)"},null,{"$f":"SUM(O18:AJ18)","v":0},null,null,{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!R$15:R$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!S$15:S$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!T$15:T$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!U$15:U$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!V$15:V$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!W$15:W$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!X$15:X$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!Y$15:Y$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!Z$15:Z$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AA$15:AA$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AB$15:AB$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AC$15:AC$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AD$15:AD$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AE$15:AE$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AF$15:AF$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AG$15:AG$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AH$15:AH$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AI$15:AI$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AK$15:AK$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AL$15:AL$1341)","v":0},{"$f":"-SUMIF(Calculations!$I$15:$I$1341,$J18,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Net Sales",null,null,{"$f":"SUM(L17:L18)","v":12830861.471665183},null,null,{"$f":"SUM(O17:O18)","v":0},{"$f":"SUM(P17:P18)","v":0},{"$f":"SUM(Q17:Q18)","v":0},0,0,606730.58208272397,606730.58208272397,1527468.3371971352,1527468.3371971352,1527468.3371971352,1169117.1098678163,1169117.1098678163,1169117.1098678163,1017711.0314942298,1017711.0314942298,1017711.0314942298,158170.29060739715,158170.29060739715,158170.29060739715,0,0,0]
[null,null,null,null,null,null,null,null,"Average conversion rate (Sales)",null,null,{"$f":"Calculations!N350/Calculations!N358","v":0.69048861971972075}]
[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":109962.75651324395},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!V$15:V$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!W$15:W$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!X$15:X$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!Y$15:Y$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!Z$15:Z$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AA$15:AA$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AB$15:AB$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AC$15:AC$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AD$15:AD$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AE$15:AE$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AF$15:AF$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AG$15:AG$1341)","v":9163.563042770329},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J22,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Collection Costs","1Collection Costs",null,{"$f":"SUM(O23:AJ23)","v":371941.19800731487},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!T$15:T$1341)","v":15375.857449860821},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!U$15:U$1341)","v":17201.962530956749},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!V$15:V$1341)","v":23369.014847159659},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!W$15:W$1341)","v":38122.394036874073},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!X$15:X$1341)","v":49711.112800929674},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!Y$15:Y$1341)","v":46832.640366888692},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!Z$15:Z$1341)","v":40965.669303298113},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AA$15:AA$1341)","v":37730.249116801409},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AB$15:AB$1341)","v":28538.689349123739},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AC$15:AC$1341)","v":27854.217648374808},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AD$15:AD$1341)","v":24846.640257040581},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AE$15:AE$1341)","v":21392.750300006592},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J23,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Lactose","1Lactose",null,{"$f":"SUM(O24:AJ24)","v":423270.58522770961},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!T$15:T$1341)","v":4235.0840457860077},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!U$15:U$1341)","v":5475.9675368904445},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!V$15:V$1341)","v":25877.188908297867},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!W$15:W$1341)","v":42517.153381362739},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!X$15:X$1341)","v":49117.645763220382},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!Y$15:Y$1341)","v":47609.391760955397},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!Z$15:Z$1341)","v":48843.86429042634},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AA$15:AA$1341)","v":45455.415870826575},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AB$15:AB$1341)","v":37884.198972976075},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AC$15:AC$1341)","v":43964.547473387604},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AD$15:AD$1341)","v":43667.929093249135},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AE$15:AE$1341)","v":28622.198130331075},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J24,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging","1Packaging",null,{"$f":"SUM(O26:AJ26)","v":488401.71908592776},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!T$15:T$1341)","v":4228.3810809829411},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!U$15:U$1341)","v":5782.9531470678503},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!V$15:V$1341)","v":31099.210411013883},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!W$15:W$1341)","v":57889.028044483486},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!X$15:X$1341)","v":70515.11503522798},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!Y$15:Y$1341)","v":64596.897528987713},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!Z$15:Z$1341)","v":59608.585106751285},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AA$15:AA$1341)","v":54342.03233337414},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AB$15:AB$1341)","v":42511.323498195328},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AC$15:AC$1341)","v":41187.98667330778},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AD$15:AD$1341)","v":34754.046533518049},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AE$15:AE$1341)","v":21886.159693017325},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J26,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J27,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J28,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J29,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J30,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J31,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0,null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J32,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,{"$f":"SUM(L26:L32)","v":488401.71908592776},null,null,{"$f":"SUM(O26:O32)","v":0},0,4228.3810809829411,5782.9531470678503,31099.210411013883,57889.028044483486,70515.11503522798,64596.897528987713,59608.585106751285,54342.03233337414,42511.323498195328,41187.98667330778,34754.046533518049,21886.159693017325,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Wages & ERE","1Wages & ERE",null,{"$f":"SUM(O34:AJ34)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J34,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Repairs & Maintenance","1Repairs & Maintenance",null,{"$f":"SUM(O35:AJ35)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J35,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Energy - Fixed",{"$f":"$J$3&I36","v":"1Energy - Fixed"},null,{"$f":"SUM(O36:AJ36)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J36,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Site Overheads","1Site Overheads",null,{"$f":"SUM(O37:AJ37)","v":415205.00000000006},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!T$15:T$1341)","v":41520.5},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!U$15:U$1341)","v":39444.474999999999},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!V$15:V$1341)","v":35292.425000000003},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!W$15:W$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!X$15:X$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!Y$15:Y$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!Z$15:Z$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AA$15:AA$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AB$15:AB$1341)","v":29064.350000000002},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AC$15:AC$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AD$15:AD$1341)","v":33216.400000000001},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AE$15:AE$1341)","v":37368.449999999997},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J37,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,{"$f":"SUM(L34:L37)","v":415205.00000000006},null,null,{"$f":"SUM(O34:O37)","v":0},{"$f":"SUM(P34:P37)","v":0},{"$f":"SUM(Q34:Q37)","v":41520.5},{"$f":"SUM(R34:R37)","v":39444.474999999999},35292.425000000003,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,33216.400000000001,29064.350000000002,33216.400000000001,33216.400000000001,37368.449999999997,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Operating Costs",null,null,{"$f":"L33+L38","v":903606.71908592782},null,null,{"$f":"SUM(O33,O38)","v":0},{"$f":"SUM(P33,P38)","v":0},{"$f":"SUM(Q33,Q38)","v":45748.881080982945},{"$f":"SUM(R33,R38)","v":45227.428147067847},66391.635411013878,91105.428044483488,103731.51503522799,97813.297528987721,92824.985106751294,87558.432333374134,71575.673498195334,74404.386673307774,67970.446533518058,59254.609693017323,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,{"$f":"SUM(O40:AJ40)","v":236452.23066138499},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!W$15:W$1341)","v":10862.769490805556},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!X$15:X$1341)","v":10862.769490805556},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!Y$15:Y$1341)","v":29850.503839795598},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!Z$15:Z$1341)","v":29850.503839795598},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AA$15:AA$1341)","v":29850.503839795598},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AB$15:AB$1341)","v":22268.254236730769},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AC$15:AC$1341)","v":22268.254236730769},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AD$15:AD$1341)","v":22268.254236730769},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AE$15:AE$1341)","v":17039.399045474067},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AF$15:AF$1341)","v":17039.399045474067},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AG$15:AG$1341)","v":17039.399045474067},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AH$15:AH$1341)","v":2417.4067712575093},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AI$15:AI$1341)","v":2417.4067712575093},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AJ$15:AJ$1341)","v":2417.4067712575093},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J40,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,{"$f":"SUM(O41:AJ41)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J41,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Supply Chain",null,null,{"$f":"SUM(L40:L41)","v":236452.23066138499},null,null,{"$f":"SUM(O40:O41)","v":0},{"$f":"SUM(P40:P41)","v":0},{"$f":"SUM(Q40:Q41)","v":0},0,0,10862.769490805556,10862.769490805556,29850.503839795598,29850.503839795598,29850.503839795598,22268.254236730769,22268.254236730769,22268.254236730769,17039.399045474067,17039.399045474067,17039.399045474067,2417.4067712575093,2417.4067712575093,2417.4067712575093,0,0,0]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,{"$f":"SUM(O43:AJ43)","v":292650.85928378731},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!T$15:T$1341)","v":35118.10311405448},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!U$15:U$1341)","v":32191.594521216612},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!V$15:V$1341)","v":32191.594521216612},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!W$15:W$1341)","v":32191.594521216612},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!X$15:X$1341)","v":35118.10311405448},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!Y$15:Y$1341)","v":30728.340224797674},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!Z$15:Z$1341)","v":29265.085928378739},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AA$15:AA$1341)","v":17559.05155702724},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AB$15:AB$1341)","v":17559.05155702724},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AC$15:AC$1341)","v":13169.288667770432},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AD$15:AD$1341)","v":11706.034371351496},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AE$15:AE$1341)","v":5853.0171856757479},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J43,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Miscellaneous costs",{"$f":"$J$3&I44","v":"1Miscellaneous costs"},null,{"$f":"SUM(O44:AJ44)","v":0},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AE$15:AE$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J44,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Depreciation Expense",{"$f":"$J$3&I45","v":"1Depreciation Expense"},null,{"$f":"SUM(O45:AJ45)","v":260323},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!T$15:T$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!U$15:U$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!V$15:V$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!W$15:W$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!X$15:X$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!Y$15:Y$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!Z$15:Z$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AA$15:AA$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AB$15:AB$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AC$15:AC$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AD$15:AD$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AE$15:AE$1341)","v":260323},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J45,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Inventory Movement",{"$f":"$J$3&I46","v":"1Inventory Movement"},null,{"$f":"SUM(O46:AJ46)","v":-1.3387762010097504E-9},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!T$15:T$1341)","v":-206869.99473231749},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!U$15:U$1341)","v":-235684.13384339123},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!V$15:V$1341)","v":-783087.03787832148},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!W$15:W$1341)","v":-618212.69155853731},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!X$15:X$1341)","v":-1101007.814588656},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!Y$15:Y$1341)","v":-115009.130535895},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!Z$15:Z$1341)","v":-16079.00301600527},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AA$15:AA$1341)","v":134002.26958955405},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AB$15:AB$1341)","v":82170.554221902974},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AC$15:AC$1341)","v":101054.71061625844},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AD$15:AD$1341)","v":249150.25055090524},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AE$15:AE$1341)","v":279223.50090759248},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AF$15:AF$1341)","v":878477.63774999976},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AG$15:AG$1341)","v":905843.60048521915},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AH$15:AH$1341)","v":148675.76067723014},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AI$15:AI$1341)","v":148675.76067723014},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AJ$15:AJ$1341)","v":148675.76067723014},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J46,Calculations!AM$15:AM$1341)","v":0}]
[null,null,null,null,null,null,null,null,"Non-Milk Expenses",null,null,{"$f":"SUM(L22:L24,L39,L42:L46)","v":2598207.3487793673},null,null,{"$f":"SUM(O22:O24,O39,O42:O46)","v":0},0,-106392.06904163324,-135587.18110725959,-626094.04114786314,-394249.78904102452,-843303.10534164752,146988.6062283004,234834.66849541513,361319.48535014933,269159.98487872648,291878.96835860016,428773.11808556563,680872.03830486757,904680.59983824415,932046.56257346354,151093.16744848766,151093.16744848766,151093.16744848766,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Cost of Milk",{"$f":"$J$3&I49","v":"1Cost of Milk"},null,{"$f":"SUM(O49:AJ49)","v":9689548.4887722209},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!T$15:T$1341)","v":84637.338513449038},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!U$15:U$1341)","v":114073.24905341312},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!V$15:V$1341)","v":614150.46412875829},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!W$15:W$1341)","v":1140836.342342634},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!X$15:X$1341)","v":1401261.2503346978},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!Y$15:Y$1341)","v":1280278.9203556171},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!Z$15:Z$1341)","v":1178013.0079440151},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AA$15:AA$1341)","v":1075521.993029336},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AB$15:AB$1341)","v":846797.59457714122},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AC$15:AC$1341)","v":824361.51813294424},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AD$15:AD$1341)","v":694255.77174765407},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AE$15:AE$1341)","v":435361.03861268167},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J49,Calculations!AM$15:AM$1341)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"'Data Input'!N280","v":13906.544942448279}]
[]
[null,null,null,null,null,null,null,null,"Aggregate Farmgate Milk Price",null,null,{"$f":"L49-L51","v":9675641.943829773}]
[]
[null,null,null,null,null,null,null,null,"EBIT",{"$f":"$J$3&I55","v":"1EBIT"},null,{"$f":"L19-L47-L49","v":543105.63411359489},null,null,{"$f":"O19-O47-O49","v":0},0,21754.730528184198,21513.932053846467,11943.57701910485,-139855.9712188855,48772.437089673709,100200.81061321776,114620.66075770487,90626.858817650005,53159.530411948566,52876.62337627192,46088.220034596627,-98522.045423319447,113030.43165598565,85664.46892076626,7077.1231589094969,7077.1231589094969,7077.1231589094969,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Tax Expense",{"$f":"$J$3&I57","v":"1Tax Expense"},null,{"$f":"SUM(O57:AJ57)","v":137951.56817785083},null,null,{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!R$15:R$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!S$15:S$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!T$15:T$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!U$15:U$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!V$15:V$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!W$15:W$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!X$15:X$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!Y$15:Y$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!Z$15:Z$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AA$15:AA$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AB$15:AB$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AC$15:AC$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AD$15:AD$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AE$15:AE$1341)","v":11495.964014818079},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AF$15:AF$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AG$15:AG$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AH$15:AH$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AI$15:AI$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AJ$15:AJ$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AK$15:AK$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AL$15:AL$1341)","v":0},{"$f":"SUMIF(Calculations!$I$15:$I$1341,$J57,Calculations!AM$15:AM$1341)","v":0}]
[]
[null,null,null,null,null,null,null,null,"NOPLAT",null,null,{"$f":"L55-L57","v":405154.06593574409},null,null,{"$f":"O55-O57","v":0},{"$f":"P55-P57","v":0},{"$f":"Q55-Q57","v":10258.766513366119},10017.968039028388,447.61300428677168,-151351.93523370358,37276.473074855632,88704.846598399687,103124.69674288679,79130.894802831928,41663.566397130489,41380.659361453843,34592.25601977855,-110018.00943813752,113030.43165598565,85664.46892076626,7077.1231589094969,7077.1231589094969,7077.1231589094969,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Capital Charge",{"$f":"$J$3&I61","v":"1Capital Charge"},null,{"$f":"L71","v":405154.0659358527},null,null,{"$f":"O71","v":0},{"$f":"P71","v":0},{"$f":"Q71","v":19.413308045907797},496.30952319982396,1286.2662065864097,2716.3234034147454,4515.2120370405773,7018.3176257196646,9123.9936296500528,7589.5489378091615,5658.1684563198096,4000.9281920637923,3822.6177194006314,361615.67371532193,2958.1851316087532,1530.4858336262334,-1024.6453416571385,-2441.1264445962652,-3065.521046804964,505.22003057696605,2.7205474772329005E-8,3.2577783338351879E-8]
[]
[null,null,null,null,null,null,null,null,"Capital Base"]
[]
[null,null,null,null,null,null,null,null,"Capital Charge Rate",{"$f":"$J$3&I65","v":"1Capital Charge Rate"},null,null,null,null,{"$f":"Global!$O$39","v":4.3128765598297036E-3},{"$f":"Global!$O$39","v":4.3128765598297036E-3},{"$f":"Global!$O$39","v":4.3128765598297036E-3},{"$f":"Q65","v":4.3128765598297036E-3},4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3]
[null,null,null,null,null,null,null,null,"Capital Charge on Fixed Assets",null,null,{"$f":"Calculations!N1211","v":358172},null,null,{"$f":"Calculations!R1211","v":0},{"$f":"Calculations!S1211","v":0},{"$f":"Calculations!T1211","v":0},{"$f":"Calculations!U1211","v":0},{"$f":"Calculations!V1211","v":0},{"$f":"Calculations!W1211","v":0},{"$f":"Calculations!X1211","v":0},{"$f":"Calculations!Y1211","v":0},{"$f":"Calculations!Z1211","v":0},{"$f":"Calculations!AA1211","v":0},{"$f":"Calculations!AB1211","v":0},{"$f":"Calculations!AC1211","v":0},{"$f":"Calculations!AD1211","v":0},{"$f":"Calculations!AE1211","v":358172},{"$f":"Calculations!AF1211","v":0},{"$f":"Calculations!AG1211","v":0}]
[]
[null,null,null,null,null,null,null,null,"12 Month Average",null,null,{"$f":"SUM(O68:AJ68)/12","v":790813.76385079499},null,null,{"$f":"Calculations!R1223","v":0},{"$f":"Calculations!S1223","v":0},{"$f":"Calculations!T1223","v":4501.2436077406173},{"$f":"Calculations!U1223","v":115076.21799855951},{"$f":"Calculations!V1223","v":298238.58595137589},{"$f":"Calculations!W1223","v":546054.15018420364},{"$f":"Calculations!X1223","v":963151.32620371645},{"$f":"Calculations!Y1223","v":1426262.8015284901},{"$f":"Calculations!Z1223","v":1914492.8667111178},{"$f":"Calculations!AA1223","v":1558710.671103457},{"$f":"Calculations!AB1223","v":1161151.1994860414},{"$f":"Calculations!AC1223","v":776897.15435713623},{"$f":"Calculations!AD1223","v":735553.40843957802},{"$f":"Calculations!AE1223","v":664442.59687636653},{"$f":"Calculations!AF1223","v":551875.36315689608},{"$f":"Calculations!AG1223","v":220843.56148639321},{"$f":"Calculations!AH1223","v":-254330.76467194548},{"$f":"Calculations!AI1223","v":-582761.47287555807},{"$f":"Calculations!AJ1223","v":-727535.98555810354},{"$f":"Calculations!AK1223","v":117142.24220532001},{"$f":"Calculations!AL1223","v":5.2611585150758163E-6},{"$f":"Calculations!AM1223","v":6.3079650889436142E-6}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"SUM(O69:AJ69)","v":48153.370917385873},null,null,{"$f":"Calculations!R1227","v":0},{"$f":"Calculations!S1227","v":0},{"$f":"Calculations!T1227","v":19.413308045907797},{"$f":"Calculations!U1227","v":496.30952319984038},{"$f":"Calculations!V1227","v":1286.2662065864454},{"$f":"Calculations!W1227","v":2716.3234034147968},{"$f":"Calculations!X1227","v":4515.2120370405173},{"$f":"Calculations!Y1227","v":7018.3176257195482},{"$f":"Calculations!Z1227","v":9123.9936296498308},{"$f":"Calculations!AA1227","v":7589.5489378088041},{"$f":"Calculations!AB1227","v":5658.1684563192011},{"$f":"Calculations!AC1227","v":4000.928192063001},{"$f":"Calculations!AD1227","v":3822.6177193996091},{"$f":"Calculations!AE1227","v":3443.6737153206441},{"$f":"Calculations!AF1227","v":2958.1851316070683},{"$f":"Calculations!AG1227","v":1530.4858336241609},{"$f":"Calculations!AH1227","v":-1024.6453416596751},{"$f":"Calculations!AI1227","v":-2441.1264445993047},{"$f":"Calculations!AJ1227","v":-3065.5210468086234},{"$f":"Calculations!AK1227","v":505.22003057321848},{"$f":"Calculations!AL1227","v":2.2690727237218939E-8},{"$f":"Calculations!AM1227","v":2.7205474772329005E-8}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L59-L66-L69","v":-1171.3049816417843}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L69+L66+L70","v":405154.06593574409},null,null,{"$f":"O69+O66","v":0},0,19.413308045907797,496.30952319984038,1286.2662065864454,2716.3234034147968,4515.2120370405173,7018.3176257195482,9123.9936296498308,7589.5489378088041,5658.1684563192011,4000.928192063001,3822.6177193996091,361615.67371532065,2958.1851316070683,1530.4858336241609,-1024.6453416596751,-2441.1264445993047,-3065.5210468086234,505.22003057321848,2.2690727237218939E-8,2.7205474772329005E-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$11","v":8.4261184083397858}]
[null,null,null,null,null,null,null,null,"Downgrade expense (excl rework)",{"$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":8.4261184083397858}]
[]
[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$11","v":7.221332791521301E-2}]
[null,null,null,null,null,null,null,null,"Collection Costs",{"$f":"$J$3&I81","v":"1Collection Costs"},null,{"$f":"L23/L$11","v":0.24425644234959207}]
[null,null,null,null,null,null,null,null,"Lactose",null,null,{"$f":"L24/L$11","v":0.27796481769926673}]
[null,null,null,null,null,null,null,null,"Operating Costs"]
[null,null,null,null,null,null,null,null,"Packaging",{"$f":"$J$3&I84","v":"1Packaging"},null,{"$f":"L26/L$11","v":0.32073689868312849}]
[null,null,null,null,null,null,null,null,"Energy - Variable","1Energy - Variable",null,0]
[null,null,null,null,null,null,null,null,"Water","1Water",null,0]
[null,null,null,null,null,null,null,null,"Cleaning & CIP","1Cleaning & CIP",null,0]
[null,null,null,null,null,null,null,null,"Consumables ","1Consumables ",null,0]
[null,null,null,null,null,null,null,null,"Effluent ","1Effluent ",null,0]
[null,null,null,null,null,null,null,null,"Laboratory","1Laboratory",null,0]
[null,null,null,null,null,null,null,null,"Variable operating costs",null,null,0.32073689868312849]
[null,null,null,null,null,null,null,null,"Wages & ERE",{"$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$3&I95","v":"1Site Overheads"},null,0.27266809024949112]
[null,null,null,null,null,null,null,null,"Fixed operating costs",null,null,0.27266809024949112]
[null,null,null,null,null,null,null,null,"Operating Costs",{"$f":"$J$3&I97","v":"1Operating Costs"},null,0.59340498893261961]
[null,null,null,null,null,null,null,null,"Variable supply chain costs","1Variable supply chain costs",null,0.15527986938902955]
[null,null,null,null,null,null,null,null,"Fixed supply chain costs","1Fixed supply chain costs",null,0]
[null,null,null,null,null,null,null,null,"Supply Chain","1Supply Chain",null,0.15527986938902955]
[null,null,null,null,null,null,null,null,"Administration","1Administration",null,0.19218591035941968]
[null,null,null,null,null,null,null,null,"Miscellaneous costs","1Miscellaneous costs",null,0]
[null,null,null,null,null,null,null,null,"Depreciation Expense","1Depreciation Expense",null,0.17095597417665556]
[null,null,null,null,null,null,null,null,"Capital Charge","1Capital Charge",null,{"$f":"L117","v":0.26606757003298454}]
[null,null,null,null,null,null,null,null,"Tax Expense","1Tax Expense",null,{"$f":"L57/L$11","v":9.0593780522818981E-2}]
[null,null,null,null,null,null,null,null,"Total Expenses",null,null,{"$f":"SUM(L80:L82,L97,L100:L105)","v":2.0629226813775996}]
[]
[null,null,null,null,null,null,null,null,"Additional Commodity Milk Payments And Standard Supply Adjustments",null,null,{"$f":"L51/L$11","v":9.1325274296458168E-3}]
[]
[null,null,null,null,null,null,null,null,"Farmgate Milk Price",null,null,{"$f":"Calculations!$N$1272-L108","v":6.3540631995327574}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L110-(L77-L106-L108)","v":2.1760371282653068E-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$11","v":0.23521411163362851}]
[null,null,null,null,null,null,null,null,"Capital Charge on Net Working Capital",null,null,{"$f":"L69/L$11","v":3.1622662750012624E-2}]
[null,null,null,null,null,null,null,null,"Time Value of Money Adjustment",null,null,{"$f":"L70/L$11","v":-7.6920435072790679E-4}]
[null,null,null,null,null,null,null,null,"Total Capital Charge",null,null,{"$f":"L115+L114+L116","v":0.2660675700329132}]
[]
[null,null,null,null,null,null,null,null,"Cash Flows"]
[]
[null,null,null,null,null,null,null,null,"Cash From Sales",null,null,{"$f":"SUM(O121:AJ121)","v":12830861.471665183},null,null,{"$f":"Calculations!R926","v":0},{"$f":"Calculations!S926","v":0},{"$f":"Calculations!T926","v":0},{"$f":"Calculations!U926","v":0},{"$f":"Calculations!V926","v":0},{"$f":"Calculations!W926","v":142402.50541560189},{"$f":"Calculations!X926","v":621708.90713650221},{"$f":"Calculations!Y926","v":807853.71462969738},{"$f":"Calculations!Z926","v":1565176.8653965155},{"$f":"Calculations!AA926","v":1527468.3371971352},{"$f":"Calculations!AB926","v":1341744.5387210238},{"$f":"Calculations!AC926","v":1261887.6018479643},{"$f":"Calculations!AD926","v":1140255.1790295481},{"$f":"Calculations!AE926","v":1158705.5722899199},{"$f":"Calculations!AF926","v":992586.85432120902},{"$f":"Calculations!AG926","v":1042835.2086672508},{"$f":"Calculations!AH926","v":794753.36359709396},{"$f":"Calculations!AI926","v":154265.54920069955},{"$f":"Calculations!AJ926","v":162075.03201409476},{"$f":"Calculations!AK926","v":117142.24220092777},{"$f":"Calculations!AL926","v":0},{"$f":"Calculations!AM926","v":0}]
[]
[null,null,null,null,null,null,null,null,"Trade Creditors",null,null,{"$f":"SUM(O123:AJ123)","v":-2345109.5339531209},null,null,{"$f":"Calculations!R1279","v":0},{"$f":"Calculations!S1279","v":-4501.2436077406173},{"$f":"Calculations!T1279","v":-100316.20787745806},{"$f":"Calculations!U1279","v":-102563.57977891558},{"$f":"Calculations!V1279","v":-160220.00865445699},{"$f":"Calculations!W1279","v":-225463.32746629347},{"$f":"Calculations!X1279","v":-258630.69999846679},{"$f":"Calculations!Y1279","v":-262005.61409986333},{"$f":"Calculations!Z1279","v":-250757.71125787153},{"$f":"Calculations!AA1279","v":-227304.46215871107},{"$f":"Calculations!AB1279","v":-186937.3856958824},{"$f":"Calculations!AC1279","v":-191248.48236683366},{"$f":"Calculations!AD1279","v":-178353.24704119019},{"$f":"Calculations!AE1279","v":-136950.48330611482},{"$f":"Calculations!AF1279","v":-26743.110804404205},{"$f":"Calculations!AG1279","v":-25749.796351553698},{"$f":"Calculations!AH1279","v":-2493.1520357157174},{"$f":"Calculations!AI1279","v":-2486.1652102743478},{"$f":"Calculations!AJ1279","v":-2384.8562413744871},{"$f":"Calculations!AK1279","v":0},{"$f":"Calculations!AL1279","v":0},{"$f":"Calculations!AM1279","v":0}]
[null,null,null,null,null,null,null,null,"Suppliers",null,null,{"$f":"SUM(O124:AJ124)","v":-9689548.488772219},null,null,{"$f":"Calculations!R1280","v":0},{"$f":"Calculations!S1280","v":0},{"$f":"Calculations!T1280","v":0},{"$f":"Calculations!U1280","v":-70580.82013488005},{"$f":"Calculations!V1280","v":-87147.94257408836},{"$f":"Calculations!W1280","v":-439765.69240187999},{"$f":"Calculations!X1280","v":-789274.46864659805},{"$f":"Calculations!Y1280","v":-946240.34133484436},{"$f":"Calculations!Z1280","v":-856379.28400885523},{"$f":"Calculations!AA1280","v":-778356.67477957916},{"$f":"Calculations!AB1280","v":-729539.80816456804},{"$f":"Calculations!AC1280","v":-988564.98086753953},{"$f":"Calculations!AD1280","v":-856849.13107073784},{"$f":"Calculations!AE1280","v":-713477.02345672378},{"$f":"Calculations!AF1280","v":-522359.52500380395},{"$f":"Calculations!AG1280","v":-456824.6320499985},{"$f":"Calculations!AH1280","v":-456824.63205000106},{"$f":"Calculations!AI1280","v":0},{"$f":"Calculations!AJ1280","v":-997363.53222824354},{"$f":"Calculations!AK1280","v":0},{"$f":"Calculations!AL1280","v":0},{"$f":"Calculations!AM1280","v":0}]
[null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"SUM(O125:AJ125)","v":-137951.56817797679},null,null,{"$f":"Calculations!R1281","v":0},{"$f":"Calculations!S1281","v":0},{"$f":"Calculations!T1281","v":0},{"$f":"Calculations!U1281","v":0},{"$f":"Calculations!V1281","v":0},{"$f":"Calculations!W1281","v":-45983.856059307174},{"$f":"Calculations!X1281","v":0},{"$f":"Calculations!Y1281","v":0},{"$f":"Calculations!Z1281","v":0},{"$f":"Calculations!AA1281","v":-45983.856059307174},{"$f":"Calculations!AB1281","v":0},{"$f":"Calculations!AC1281","v":0},{"$f":"Calculations!AD1281","v":0},{"$f":"Calculations!AE1281","v":-45983.856059307174},{"$f":"Calculations!AF1281","v":0},{"$f":"Calculations!AG1281","v":0},{"$f":"Calculations!AH1281","v":0},{"$f":"Calculations!AI1281","v":0},{"$f":"Calculations!AJ1281","v":0},{"$f":"Calculations!AK1281","v":0},{"$f":"Calculations!AL1281","v":0},{"$f":"Calculations!AM1281","v":0}]
[]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,{"$f":"SUM(O127:AJ127)","v":658251.88076186669},null,null,{"$f":"SUM(O121,O123:O125)","v":0},{"$f":"SUM(P121,P123:P125)","v":-4501.2436077406173},{"$f":"SUM(Q121,Q123:Q125)","v":-100316.20787745806},-173144.39991379564,-247367.95122854534,-568810.37051187875,-426196.2615085626,-400392.24080501031,458039.87012978876,475823.34419953771,425267.34486057342,82074.138613591203,105052.80091762007,262294.2094677742,443484.21851300081,560260.78026569868,335435.57951137715,151779.38399042521,-837673.35645552329,117142.24220092777,0,0]
[]
[null,null,null,null,null,null,null,null,"WACC",null,null,{"$f":"Global!O38","v":5.2999999999999999E-2},null,null,{"$f":"O65","v":4.3128765598297036E-3},4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3,4.3128765598297036E-3]
[]
[null,null,null,null,null,null,null,null,"Discount Factor",null,null,null,null,null,{"$f":"P131*(1+O129)","v":1.0043128765598297},{"$f":"Q131*(1+P129)","v":1},{"$f":"1/(1+Q129)","v":0.99570564446549459},{"$f":"Q131/(1+R129)","v":0.99142973042044591},{"$f":"R131/(1+S129)","v":0.98717217867054174},0.98293291036155817,0.97871184697789959,0.97450891034114406,0.97032402260859574,0.96615710627184304,0.96200808415532291,0.95787687941489164,0.95376341553640154,0.94966761633428409,0.94558940595013841,0.94152870885132678,0.93748544982957538,0.93345955399958147,0.92945094679762641,0.92545955398019475,0.92148530162259901,0.91752811611761065]
[null,null,null,null,null,null,null,null,"Discounted Cash Flows",null,null,{"$f":"SUM(O132:AJ132)","v":587364.67236504331},null,null,{"$f":"O131*O127","v":0},{"$f":"P131*P127","v":-4501.2436077406173},{"$f":"Q131*Q127","v":-99885.414414958897},{"$f":"R131*R127","v":-171660.5057303443},{"$f":"S131*S127","v":-244194.75934755141},-559102.4329310772,-417123.33027612121,-390185.80629593955,444447.0892994554,459720.10532841651,409110.62368314125,78616.919775852002,100195.51821485494,249092.31668354652,419353.97873196984,527501.60906360019,314465.97514706769,141679.91608603354,-778576.2942647317,108410.40721951055,0,0]
[]
[null,null,null,null,null,null,null,null,"Present Value of required return"]
[null,null,null,null,null,null,null,null,"Capital charge on fixed assets (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q66:AD66)","v":340144.34947768319}]
[null,null,null,null,null,null,null,null,"Depreciation (discounted)",null,null,{"$f":"SUMPRODUCT(Q$131:AD$131,Q45:AD45)","v":247220.32288698983}]
[null,null,null,null,null,null,null,null,"Net",null,null,{"$f":"SUM(L135:L136)","v":587364.672364673}]
[]
[null,null,null,null,null,null,null,null,"Excess / (Deficit) Return",null,null,{"$f":"L132-L137","v":3.7031713873147964E-7}]
[null,null,null,null,null,null,null,null,"cents / kgms",null,null,{"$f":"L139/L12","v":2.4319374157686808E-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,{"$f":"O59","v":0},0,10258.766513366119,10017.968039028388,447.61300428677168,-151351.93523370358,37276.473074855632,88704.846598399687,103124.69674288679,79130.894802831928,41663.566397130489,41380.659361453843,34592.25601977855,-110018.00943813752,113030.43165598565,85664.46892076626,7077.1231589094969,7077.1231589094969,7077.1231589094969,0,0,0]
[null,null,null,null,null,null,null,null," + depreciation",null,null,null,null,null,{"$f":"O45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,260323,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"+ change in working capital",null,null,null,null,null,{"$f":"-(Calculations!S1223-Calculations!R1223+Calculations!R1226)","v":0},{"$f":"-(Calculations!T1223-Calculations!S1223+Calculations!S1226)","v":-4501.2436077406173},{"$f":"-(Calculations!U1223-Calculations!T1223+Calculations!T1226)","v":-110574.9743908189},{"$f":"-(Calculations!V1223-Calculations!U1223+Calculations!U1226)","v":-183162.36795281636},{"$f":"-(Calculations!W1223-Calculations!V1223+Calculations!V1226)","v":-247815.56423282775},{"$f":"-(Calculations!X1223-Calculations!W1223+Calculations!W1226)","v":-417458.43527820043},{"$f":"-(Calculations!Y1223-Calculations!X1223+Calculations!X1226)","v":-463472.73458346131},{"$f":"-(Calculations!Z1223-Calculations!Y1223+Calculations!Y1226)","v":-489097.08740347793},{"$f":"-(Calculations!AA1223-Calculations!Z1223+Calculations!Z1226)","v":354915.17338681052},{"$f":"-(Calculations!AB1223-Calculations!AA1223+Calculations!AA1226)","v":396692.44939656527},{"$f":"-(Calculations!AC1223-Calculations!AB1223+Calculations!AB1226)","v":383603.77846326749},{"$f":"-(Calculations!AD1223-Calculations!AC1223+Calculations!AC1226)","v":40693.479251920493},{"$f":"-(Calculations!AE1223-Calculations!AD1223+Calculations!AD1226)","v":70460.544897573782},{"$f":"-(Calculations!AF1223-Calculations!AE1223+Calculations!AE1226)","v":111989.21890557026},{"$f":"-(Calculations!AG1223-Calculations!AF1223+Calculations!AF1226)","v":330453.7868566027},{"$f":"-(Calculations!AH1223-Calculations!AG1223+Calculations!AG1226)","v":474596.31134443852},{"$f":"-(Calculations!AI1223-Calculations!AH1223+Calculations!AH1226)","v":328358.45635187509},{"$f":"-(Calculations!AJ1223-Calculations!AI1223+Calculations!AI1226)","v":144702.26083080794},{"$f":"-(Calculations!AK1223-Calculations!AJ1223+Calculations!AJ1226)","v":-844750.47961516108},{"$f":"-(Calculations!AL1223-Calculations!AK1223+Calculations!AK1226)","v":117142.24220005886},{"$f":"-(Calculations!AM1223-Calculations!AL1223+Calculations!AL1226)","v":-1.0468065738677979E-6},{"$f":"-(Calculations!AN1223-Calculations!AM1223+Calculations!AM1226)","v":-1.2456439435482025E-6}]
[null,null,null,null,null,null,null,null,"Operating Cash Flow",null,null,null,null,null,{"$f":"SUM(O143:O145)","v":0},-4501.2436077406173,-100316.20787745278,-173144.39991378799,-247367.95122854097,-568810.37051190401,-426196.26150860568,-400392.24080507824,458039.87012969732,475823.34419939719,425267.34486039798,82074.138613374336,105052.80091735233,262294.20946743275,443484.21851258836,560260.78026520484,335435.57951078459,151779.38398971743,-837673.35645625158,117142.24220005886,-1.0468065738677979E-6,-1.2456439435482025E-6]
[null,null,null,null,null,null,null,null,"check",null,null,{"$f":"IF(ROUND(SUM(O147:AJ147),3)=0,\"Okay\",\"Error\")","v":"Okay"},null,null,{"$f":"O127-O146","v":0},0,-5.2823452278971672E-9,-7.6543074101209641E-9,-4.3655745685100555E-9,2.5262124836444855E-8,4.3073669075965881E-8,6.7928340286016464E-8,9.1444235295057297E-8,1.4051329344511032E-7,1.7543788999319077E-7,2.1686719264835119E-7,2.6774068828672171E-7,3.4144613891839981E-7,4.1245948523283005E-7,4.9383379518985748E-7,5.9255398809909821E-7,7.0777605287730694E-7,7.282942533493042E-7,8.6890941020101309E-7,1.0468065738677979E-6,1.2456439435482025E-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,{"$f":"Global!K32","v":"2018-06-30"},"YTD_Months",null,null,18]
[null,null,null,null,{"$f":"EOMONTH(E11,1)","v":"2018-07-31"},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$28)","v":"2019-11-30"}]
[null,null,null,null,{"$f":"EOMONTH(E12,1)","v":"2018-08-31"}]
[null,null,null,null,"2018-09-30"]
[null,null,null,null,"2018-10-31"]
[null,null,null,null,"2018-11-30"]
[null,null,null,null,"2018-12-31"]
[null,null,null,null,"2019-01-31"]
[null,null,null,null,"2019-02-28"]
[null,null,null,null,"2019-03-31"]
[null,null,null,null,"2019-04-30"]
[null,null,null,null,"2019-05-31"]
[null,null,null,null,"2019-06-30"]
[null,null,null,null,"2019-07-31"]
[null,null,null,null,"2019-08-31"]
[null,null,null,null,"2019-09-30"]
[null,null,null,null,"2019-10-31"]
[null,null,null,null,"2019-11-30"]

{"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$1341,0)+13","v":"A17"},{"$f":"C21","v":"Calculations"},{"$f":"Calculations!D14","v":"PRODUCTION"}]
[null,"Calculations / COMPONENT MILK PRICE","Calculations",{"$f":"\"A\"&MATCH(F22,Calculations!$D$11:$D$1341,0)+13","v":"A237"},"Calculations",{"$f":"Calculations!D234","v":"COMPONENT MILK PRICE"}]
[null,"Calculations / SALES REVENUE","Calculations",{"$f":"\"A\"&MATCH(F23,Calculations!$D$11:$D$1341,0)+13","v":"A298"},"Calculations",{"$f":"Calculations!D295","v":"SALES REVENUE"}]
[null,"Calculations / COST OF MILK","Calculations",{"$f":"\"A\"&MATCH(F24,Calculations!$D$11:$D$1341,0)+13","v":"A523"},"Calculations",{"$f":"Calculations!D520","v":"COST OF MILK"}]
[null,"Calculations / COLLECTION COSTS","Calculations",{"$f":"\"A\"&MATCH(F25,Calculations!$D$11:$D$1341,0)+13","v":"A539"},"Calculations",{"$f":"Calculations!D536","v":"COLLECTION COSTS"}]
[null,"Calculations / OPEX","Calculations",{"$f":"\"A\"&MATCH(F26,Calculations!$D$11:$D$1341,0)+13","v":"A560"},"Calculations",{"$f":"Calculations!D557","v":"OPEX"}]
[null,"Calculations / SUPPLY CHAIN COSTS","Calculations",{"$f":"\"A\"&MATCH(F27,Calculations!$D$11:$D$1341,0)+13","v":"A758"},"Calculations",{"$f":"Calculations!D755","v":"SUPPLY CHAIN COSTS"}]
[null,"Calculations / ADMINISTRATION COSTS","Calculations",{"$f":"\"A\"&MATCH(F28,Calculations!$D$11:$D$1341,0)+13","v":"A847"},"Calculations",{"$f":"Calculations!D844","v":"ADMINISTRATION COSTS"}]
[null,"Calculations / CURRENT ASSET MOVEMENTS / Receivables","Calculations",{"$f":"\"A\"&MATCH(G29,Calculations!$D$11:$D$1341,0)+13","v":"A885"},"Calculations",{"$f":"Calculations!D880","v":"CURRENT ASSET MOVEMENTS"},{"$f":"Calculations!D882","v":"Receivables"}]
[null,"Calculations / CURRENT ASSET MOVEMENTS / INVENTORY","Calculations",{"$f":"\"A\"&MATCH(G30,Calculations!$D$11:$D$1341,0)+13","v":"A933"},"Calculations",{"$f":"F29","v":"CURRENT ASSET MOVEMENTS"},{"$f":"Calculations!D930","v":"INVENTORY"}]
[null,"Calculations / CURRENT LIABILITY MOVEMENTS / TRADE CREDITORS","Calculations",{"$f":"\"A\"&MATCH(G31,Calculations!$D$11:$D$1341,0)+13","v":"A1099"},"Calculations",{"$f":"Calculations!D1094","v":"CURRENT LIABILITY MOVEMENTS"},{"$f":"Calculations!D1096","v":"TRADE CREDITORS"}]
[null,"Calculations / CURRENT LIABILITY MOVEMENTS / OWING TO SUPPLIERS","Calculations",{"$f":"\"A\"&MATCH(G32,Calculations!$D$11:$D$1341,0)+13","v":"A1157"},"Calculations",{"$f":"F31","v":"CURRENT LIABILITY MOVEMENTS"},{"$f":"Calculations!D1154","v":"OWING TO SUPPLIERS"}]
[null,"Calculations / FIXED ASSETS","Calculations",{"$f":"\"A\"&MATCH(F33,Calculations!$D$11:$D$1341,0)+13","v":"A1188"},"Calculations",{"$f":"Calculations!D1185","v":"FIXED ASSETS"}]
[null,"Calculations / CAPITAL CHARGE","Calculations",{"$f":"\"A\"&MATCH(F34,Calculations!$D$11:$D$1341,0)+13","v":"A1199"},"Calculations",{"$f":"Calculations!D1196","v":"CAPITAL CHARGE"}]
[null,"Calculations / MILK PRICE CALCULATION","Calculations",{"$f":"\"A\"&MATCH(F35,Calculations!$D$11:$D$1341,0)+13","v":"A1232"},"Calculations",{"$f":"Calculations!D1229","v":"MILK PRICE CALCULATION"}]
[null,"Calculations / TAX EXPENSE","Calculations",{"$f":"\"A\"&MATCH(F36,Calculations!$D$11:$D$1341,0)+13","v":"A1295"},"Calculations",{"$f":"Calculations!D1292","v":"TAX EXPENSE"}]
[null,"Calculations / TAX PAYMENTS","Calculations",{"$f":"\"A\"&MATCH(F37,Calculations!$D$11:$D$1341,0)+13","v":"A1324"},"Calculations",{"$f":"Calculations!D1321","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"]