{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Introduction","Quick Quota Calculator","Quota Calculator","Revenue Calculator","Data Inputs"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":19,"comments":7,"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":"Introduction","index":0,"n_rows":25,"n_cols":7,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,12],[9,0,10,12],[12,0,12,12],[1,0,7,12],[24,0,25,12],[14,0,16,12],[20,0,22,12],[17,6,19,12],[17,0,19,5]]}
["Alberta Milk Quota and Revenue Calculator v5.0"]
["Welcome to the Alberta Milk Quota and Revenue Calculator v5.0. This worksheet provides instructions on how to use the other worksheets in this program to improve the management of your dairy farm. This worksheet has three parts, the \"Quick Quota Calculator\", the \"Quota Calculator\", and the \"Revenue Calculator\". The \"Quick Quota Calculator\" is a useful tool for doing a single month assessment of your continuous quota position, while the \"Quota Calculator\" is a useful tool for doing long term production forecasting, and the \"Revenue Calculator\" is a useful tool for doing long term revenue forecasting. This spreadsheet has five tabs along the bottom where all of the sections of this worksheet can be found. Data for the producer must be entered on each of the \"Quota Calculator\" and \"Revenue Calculator\" spreadsheets, as well as the \"Data Inputs\" spreadsheet, in order to get satisfactory results from this calculator."]
[]
[]
[]
[]
[]
[]
[]
["Any sections that are this shade of blue may be edited, and may require data input. Non-producer specific data has been entered from July 2009 through August 2014, with status quo forecasts entered for each variable. Producer specific data will need to be entered by the user of the spreadsheet, as well as any non-producer specific data after August 2014, for the user to get accurate results."]
[]
[]
["Any field with a small red triangle in the top right corner indicates that there is a comment on this field, and the user can hold their mouse over this cell to view the comment."]
[]
["Security Note: This worksheet requires Macros to be enabled. If you see a yellow \"SECURITY WARNING\" bar at the top of your Microsoft Excel window, you need to click on the \"Enable Content\" button in order for the Quota Calculator and Revenue Calculator to work. The Quick Quota Calculator does not require Macros, and will work even if Macros are disabled. The warning you may see is:"]
[]
[]
[null,null,null,null,null,null,"Select \"Enable Content\" to ensure that this worksheet is able to function in it's entirety."]
[]
[]
["Compatibility Note: In order for this calculator to be used, it must be run on a version of Microsoft Excel no older than Microsoft Excel 2007. This includes Microsoft Excel 2010 and 2013, and while this worksheet likely works on Microsoft Excel 2008 and 2011 for Mac, it has not been tested on any non-Windows based software."]
[]
[]
[]
["The Alberta Milk Quota Calculator (v5.0) was released in October 2014 by Alberta Milk.  If you have any questions about this worksheet, please contact Alberta Milk at 780.453.5942 or at 1.877.361.1231."]

{"sheet":"Quick Quota Calculator","index":1,"n_rows":48,"n_cols":13,"rows_kept":48,"cut":false,"hidden":false,"merged":[[5,0,5,14],[0,0,0,14],[1,0,2,14],[3,2,3,9],[3,10,3,11],[3,12,3,14],[15,0,15,14],[6,1,6,6],[7,0,7,14],[8,1,8,6],[9,0,9,14],[10,1,10,5],[10,9,10,10],[11,0,11,14],[12,1,12,6],[12,9,12,10],[13,0,13,14],[14,1,14,6],[24,1,24,6],[16,1,16,6],[17,0,17,14],[18,1,18,6],[18,8,18,9],[18,10,18,13],[19,0,19,14],[20,1,20,6],[20,8,20,9],[21,0,21,14],[22,1,22,6],[23,0,23,14],[36,1,36,6],[25,0,25,14],[26,1,26,6],[27,0,27,14],[28,1,28,6],[29,0,29,14],[30,1,30,6],[31,0,31,14],[32,1,32,6],[33,0,33,14],[34,1,34,6],[35,0,35,14],[46,1,46,13],[47,1,48,13],[37,0,37,14],[38,1,38,6],[39,0,39,14],[40,1,41,13],[42,1,43,13],[44,1,45,13]]}
[]
["Alberta Milk Quick Quota Calculator v5.0"]
[]
[null,"Name:",null,null,null,null,null,null,null,null,"Today's Date:",null,{"$f":"TODAY()","v":"2021-11-26"}]
[]
[]
[null,"Current Month:",null,null,null,null,null,"2022-12-01"]
[]
[null,"Previous Month End Cumulative Quota Position:",null,null,null,null,null,0,{"$f":"\"  kg \"","v":"  kg "},{"$f":"DATE(YEAR(H7),MONTH(H7),DAY(H7)-1)","v":"2022-11-30"}]
[]
[null,"Underproduction Credit Transfers:",null,null,null,null,{"$f":"IF(H11<0,\"Sold\",IF(H11>0,\"Bought\",\" \"))","v":" "},0,{"$f":"\"  kg \"","v":"  kg "},{"$f":"\"effective \"&TEXT(H7, \"mmmm d, yyyy\")&\"\"","v":"effective December 1, 2022"}]
[]
[null,"Daily Quota Holdings:",null,null,null,null,null,170,{"$f":"\"  kg/day\"","v":"  kg/day"},{"$f":"\"effective \"&TEXT(H7, \"mmmm d, yyyy\")&\"\"","v":"effective December 1, 2022"}]
[]
[null,"Average Butterfat Density:",null,null,null,null,null,4,{"$f":"\"  kg/hl\"","v":"  kg/hl"}]
[]
[null,"Milk Volume:",null,null,null,null,null,3500,{"$f":"\"  litres\"","v":"  litres"},"per day"]
[]
[null,"Number of Pickups:",null,null,null,null,null,15,{"$f":"\"  pickups in \"&TEXT(H7, \"mmmm\")&\"\"","v":"  pickups in December"},null,{"$f":"IF(AND(J17=\"per pickup\",H19=0),\"Please Enter # of Pickups\",\" \")","v":" "}]
[]
[null,"Days of Quota Eligibility:",null,null,null,null,null,{"$f":"DAY(DATE(YEAR(H7),MONTH(H7)+1,))","v":31},{"$f":"\"  days in \"&TEXT(H7, \"mmmm\")&\"\"","v":"  days in December"}]
[]
[null,"Monthly Quota Eligibility:",null,null,null,null,null,{"$f":"H13*H21","v":5270},{"$f":"\"  kg \"","v":"  kg "}]
[]
[null,"Monthly Production:",null,null,null,null,null,{"$f":"IFERROR(H15*H17/100*(IF(J17=\"per day\", H21, IF(J17=\"per pickup\", H19, IF(J17=\"per month\", 1, \"  \")))), \"ERROR\")","v":4340},{"$f":"\"  kg \"","v":"  kg "}]
[]
[null,"Monthly Over/Under Production:",null,null,null,null,null,{"$f":"IFERROR(IF(ABS(H25-H23)>0, H25-H23, 0), \"ERROR\")","v":-930},{"$f":"\"  kg \"","v":"  kg "}]
[]
[null,"Monthly Over/Under Production:",null,null,null,null,null,{"$f":"IFERROR(H27/H13, \" \")","v":-5.4705882352941178},{"$f":"\"  days\"","v":"  days"}]
[]
[null,"Incentive Days:",null,null,null,null,null,0,{"$f":"\"  days\"","v":"  days"}]
[]
[null,"Incentive Credit Eligibility:",null,null,null,null,null,{"$f":"H13*H31","v":0},{"$f":"\"  kg \"","v":"  kg "}]
[]
[null,"Incentive Credit Utilization:",null,null,null,null,null,{"$f":"IF(OR(H31=\" \", H31=0), \"0\", IF((H25-H23)>=H31*H13,H31*H13,IF(H31*H13>(H25-H23),IF((H25-H23)<0, 0, (H25-H23)),0)))","v":"0"},{"$f":"\"  kg \"","v":"  kg "}]
[]
[null,"Estimated Cumulative Quota Position:",null,null,null,null,null,{"$f":"IFERROR(H25-H23-H35+H9-IF(ABS(H11)>0, H11, 0), \"  \")","v":-930},{"$f":"\"  kg \"","v":"  kg "},{"$f":"DATE(YEAR(H7),MONTH(H7)+1,DAY(H7)-1)","v":"2022-12-31"}]
[]
[null,"Estimated Cumulative Quota Position:",null,null,null,null,null,{"$f":"IFERROR(H37/H13, \"  \")","v":-5.4705882352941178},{"$f":"\"  days\"","v":"  days"},{"$f":"DATE(YEAR(H7),MONTH(H7)+1,DAY(H7)-1)","v":"2022-12-31"}]
[]
[null,{"$f":"IF(H13*H15=0,\"\",\"(1) At a butterfat density of \"&TEXT(H15,\"0.000\")&\" kg/hl, a milk volume of \"&TEXT(H13/H15*100,\"#,##0\")&\" litres/day will allow you to produce as closely to your quota holdings as possible.\")","v":"(1) At a butterfat density of 4.000 kg/hl, a milk volume of 4,250 litres/day will allow you to produce as closely to your quota holdings as possible."}]
[]
[null,{"$f":"IFERROR(IF(ABS(H39)>=0, \"(2) If your cumulative quota position on \"& TEXT(J39, \"mmmm d, yyyy\") &\" is higher than +5.0 days or lower than -15.0 days you will receive a penalty for producing outside your flexibility limits, and your cumulative quota position will be set to +5.0 days or -15.0 days depending on the flexibility limit exceeded.\", \" \"), \"  \")","v":"(2) If your cumulative quota position on December 31, 2022 is higher than +5.0 days or lower than -15.0 days you will receive a penalty for producing outside your flexibility limits, and your cumulative quota position will be set to +5.0 days or -15.0 days depending on the flexibility limit exceeded."}]
[]
[null,{"$f":"IF(H27>0,\"(3) Based on the data entered, in \"&TEXT(H7,\"mmmm yyyy\")&\", you will overproduce your quota holdings by \"&TEXT(H27,\"#,###\")&\" kg, or \"&TEXT(H29, \"##0.0\")&\" days.  In a month where there are incentive days, this overproduction will fill any available incentive credits before affecting your cumulative quota position.\",IF(H27<0,\"(3) Based on the data entered, in \"&TEXT(H7,\"mmmm yyyy\")&\", you will underproduce your quota holdings by \"&TEXT(H27,\"#,###\")&\" kg, or \"&TEXT(H29, \"##0.0\")&\" days.\",\" \"))","v":"(3) Based on the data entered, in December 2022, you will underproduce your quota holdings by -930 kg, or -5.5 days."}]
[]
[null,{"$f":"IF(H31>0, IF(H35=H33, \"(4) Based on the data entered, in \"&TEXT(H7,\"MMMM YYYY\")&\" you will utilize all of your available incentive credits.\", \"(4) Based on the data entered, in \"&TEXT(H7,\"MMMM YYYY\")&\" you will not utilize all of your available incentive credits.\"), \" \")","v":" "}]
[null,{"$f":"IF(H19<1, \" \", IF(H21<>H19, \"NOTE: Every second day shippers, irregular shippers, shippers who have had a pickup schedule change, and shippers who have missed a pickup will not necessarily have their shipments and monthly quota eligibility matched precisely.\", \" \"))","v":"NOTE: Every second day shippers, irregular shippers, shippers who have had a pickup schedule change, and shippers who have missed a pickup will not necessarily have their shipments and monthly quota eligibility matched precisely."}]

{"sheet":"Quota Calculator","index":2,"n_rows":261,"n_cols":26,"rows_kept":261,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,2,1,3],[2,2,2,3],[1,4,1,5],[2,4,2,5],[1,11,1,14],[2,11,2,14]]}
["Alberta Milk Quota Calculator v5.0"]
[null,null,"Period Begins",null,"Period Ends",null,null,null,null,null,"Farm Name:"]
[null,null,"2019-12-01",null,"2020-12-01",null,null,null,null,null,"Date:",{"$f":"TODAY()","v":"2021-11-26"}]
[]
["Month","Quota Holdings (kg/day)","Days of Milk Shipped (days)","Monthly Quota Eligibility (kg)","Monthly Milk Volume (L)","Butterfat Density (kg/hl)","Monthly Butterfat Production (kg)","Underproduction Credit Purchases (kg)","Underproduction Credit Sales (kg)","Minimum Butterfat Policy Violation (kg)","Incentive Credits Available (kg)","Incentive Credits Filled (kg)","Total Monthly Eligibility (kg)","Total Monthly Over / Under Production (kg)","Month End Cumulative Quota Position (kg)\n","Month End Cumulative Quota Position (days)\n","Underproduction Credits Available (kg)","Cumulative Quota Position Upper Limit (kg)","Cumulative Quota Position Lower Limit (kg)","Average Daily Butterfat Production (kg/day)","Average Daily Total Eligibility (kg/day)","Average\nNumber of Cows\nMilking","Average\nDaily Volume Per Cow (L/cow)","Average\nDaily Butterfat Per Cow (kg/cow)","Penalty Notes (If Applicable)","Notes"]
["A"]
[{"$f":"'Data Inputs'!C2","v":"2009-07-01"},0,null,null,null,null,null,null,null,null,null,null,null,null,-400,{"$f":"IF(B7>0,IF(O7=0,0,O7/B7),\"-\")","v":"-"},null,{"$f":"$B7*'Data Inputs'!D2","v":0},{"$f":"$B7*'Data Inputs'!E2","v":0}]
[{"$f":"'Data Inputs'!C3","v":"2009-08-01"},100,{"$f":"EOMONTH(A7, 1)-EOMONTH(A7, 0)","v":31},{"$f":"IF(B8*C8=0,0,B8*C8)","v":3100},100000,3.42,{"$f":"IF(F8*E8>0,E8/100*F8,0)","v":3420},null,null,{"$f":"-IF(F8<'Data Inputs'!F3,(F8-'Data Inputs'!F3)*E8/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U3=0, 'Data Inputs'!U3=\"\"), \"N/A\", 'Data Inputs'!U3*B8)","v":200},{"$f":"IF(OR('Data Inputs'!U3=0, 'Data Inputs'!U3=\"\"), \"N/A\", IF((G8-(D8-J8))>K8, K8, IF(K8>(G8-(D8-J8)), IF((G8-(D8-J8))<0, 0, (G8-(D8-J8))),0)))","v":200},{"$f":"(IF(D8=0,0,D8))+(IF(L8=\"N/A\",0,L8))+(H8)-(I8)-(IF(J8>0,J8,0))","v":3300},{"$f":"ROUND(G8-M8,2)","v":120},{"$f":"ROUND(IF(O7+N8>=O7,IF(O7>='Data Inputs'!D3*B8,O7,IF(O7+N8>'Data Inputs'!D3*B8,'Data Inputs'!D3*B8,IF(O7+N8<'Data Inputs'!E3*B8,'Data Inputs'!E3*B8,O7+N8))),IF(O7+N8<O7,IF(O7+N8<'Data Inputs'!E3*B8,'Data Inputs'!E3*B8,O7+N8),\"ERROR\")),2)","v":-280},-2.8,{"$f":"IF(O7>=0,0,IF(O7-I7>0,0,ROUNDDOWN(-O7-I8,0)))","v":400},{"$f":"$B8*'Data Inputs'!D3","v":1000},{"$f":"$B8*'Data Inputs'!E3","v":-3000},{"$f":"G8/$C8","v":110.3225806451613},{"$f":"M8/C8","v":106.45161290322581},100,{"$f":"IF(E8*C8*V8>0,(E8/C8)/V8,0)","v":32.258064516129032},{"$f":"IF(W8>0,W8*F8/100,0)","v":1.1032258064516127},{"$f":"IF(AND(P8>=10,N8>0),\"Upper Flexibility Limit Exceeded: \"&TEXT((O7+N8-O8)/F8*100,\"#,###\")&\" Litres Unpaid\",IF(AND(P8<=-30,N8<0),\"Lower Flexibility Limit Exceeded: \"&TEXT(-(O7+N8-O8),\"#,##0.00\")&\" Underproduction Credits Lost\",\"\"))","v":""}]
[{"$f":"'Data Inputs'!C4","v":"2009-09-01"},{"$f":"B8","v":100},30,3000,70000,{"$f":"F8","v":3.42},2394,null,null,{"$f":"-IF(F9<'Data Inputs'!F4,(F9-'Data Inputs'!F4)*E9/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U4=0, 'Data Inputs'!U4=\"\"), \"N/A\", 'Data Inputs'!U4*B9)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U4=0, 'Data Inputs'!U4=\"\"), \"N/A\", IF((G9-(D9-J9))>K9, K9, IF(K9>(G9-(D9-J9)), IF((G9-(D9-J9))<0, 0, (G9-(D9-J9))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O8+N9>=O8,IF(O8>='Data Inputs'!D4*B9,O8,IF(O8+N9>'Data Inputs'!D4*B9,'Data Inputs'!D4*B9,IF(O8+N9<'Data Inputs'!E4*B9,'Data Inputs'!E4*B9,O8+N9))),IF(O8+N9<O8,IF(O8+N9<'Data Inputs'!E4*B9,'Data Inputs'!E4*B9,O8+N9),\"ERROR\")),2)","v":-886},-8.86,280,{"$f":"$B9*'Data Inputs'!D4","v":1000},{"$f":"$B9*'Data Inputs'!E4","v":-3000},79.8,100,{"$f":"V8","v":100},23.333333333333336,0.79800000000000015,""]
[{"$f":"'Data Inputs'!C5","v":"2009-10-01"},{"$f":"B9","v":100},31,3100,{"$f":"E9","v":70000},{"$f":"F9","v":3.42},2394,null,null,{"$f":"-IF(F10<'Data Inputs'!F5,(F10-'Data Inputs'!F5)*E10/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U5=0, 'Data Inputs'!U5=\"\"), \"N/A\", 'Data Inputs'!U5*B10)","v":100},{"$f":"IF(OR('Data Inputs'!U5=0, 'Data Inputs'!U5=\"\"), \"N/A\", IF((G10-(D10-J10))>K10, K10, IF(K10>(G10-(D10-J10)), IF((G10-(D10-J10))<0, 0, (G10-(D10-J10))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O9+N10>=O9,IF(O9>='Data Inputs'!D5*B10,O9,IF(O9+N10>'Data Inputs'!D5*B10,'Data Inputs'!D5*B10,IF(O9+N10<'Data Inputs'!E5*B10,'Data Inputs'!E5*B10,O9+N10))),IF(O9+N10<O9,IF(O9+N10<'Data Inputs'!E5*B10,'Data Inputs'!E5*B10,O9+N10),\"ERROR\")),2)","v":-1592},-15.92,886,{"$f":"$B10*'Data Inputs'!D5","v":1000},{"$f":"$B10*'Data Inputs'!E5","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,""]
[{"$f":"'Data Inputs'!C6","v":"2009-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F11<'Data Inputs'!F6,(F11-'Data Inputs'!F6)*E11/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U6=0, 'Data Inputs'!U6=\"\"), \"N/A\", 'Data Inputs'!U6*B11)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U6=0, 'Data Inputs'!U6=\"\"), \"N/A\", IF((G11-(D11-J11))>K11, K11, IF(K11>(G11-(D11-J11)), IF((G11-(D11-J11))<0, 0, (G11-(D11-J11))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O10+N11>=O10,IF(O10>='Data Inputs'!D6*B11,O10,IF(O10+N11>'Data Inputs'!D6*B11,'Data Inputs'!D6*B11,IF(O10+N11<'Data Inputs'!E6*B11,'Data Inputs'!E6*B11,O10+N11))),IF(O10+N11<O10,IF(O10+N11<'Data Inputs'!E6*B11,'Data Inputs'!E6*B11,O10+N11),\"ERROR\")),2)","v":-2198},-21.98,1592,{"$f":"$B11*'Data Inputs'!D6","v":1000},{"$f":"$B11*'Data Inputs'!E6","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,""]
[{"$f":"'Data Inputs'!C7","v":"2009-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F12<'Data Inputs'!F7,(F12-'Data Inputs'!F7)*E12/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U7=0, 'Data Inputs'!U7=\"\"), \"N/A\", 'Data Inputs'!U7*B12)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U7=0, 'Data Inputs'!U7=\"\"), \"N/A\", IF((G12-(D12-J12))>K12, K12, IF(K12>(G12-(D12-J12)), IF((G12-(D12-J12))<0, 0, (G12-(D12-J12))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O11+N12>=O11,IF(O11>='Data Inputs'!D7*B12,O11,IF(O11+N12>'Data Inputs'!D7*B12,'Data Inputs'!D7*B12,IF(O11+N12<'Data Inputs'!E7*B12,'Data Inputs'!E7*B12,O11+N12))),IF(O11+N12<O11,IF(O11+N12<'Data Inputs'!E7*B12,'Data Inputs'!E7*B12,O11+N12),\"ERROR\")),2)","v":-2904},-29.04,2198,{"$f":"$B12*'Data Inputs'!D7","v":1000},{"$f":"$B12*'Data Inputs'!E7","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,""]
[{"$f":"'Data Inputs'!C8","v":"2010-01-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F13<'Data Inputs'!F8,(F13-'Data Inputs'!F8)*E13/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U8=0, 'Data Inputs'!U8=\"\"), \"N/A\", 'Data Inputs'!U8*B13)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U8=0, 'Data Inputs'!U8=\"\"), \"N/A\", IF((G13-(D13-J13))>K13, K13, IF(K13>(G13-(D13-J13)), IF((G13-(D13-J13))<0, 0, (G13-(D13-J13))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O12+N13>=O12,IF(O12>='Data Inputs'!D8*B13,O12,IF(O12+N13>'Data Inputs'!D8*B13,'Data Inputs'!D8*B13,IF(O12+N13<'Data Inputs'!E8*B13,'Data Inputs'!E8*B13,O12+N13))),IF(O12+N13<O12,IF(O12+N13<'Data Inputs'!E8*B13,'Data Inputs'!E8*B13,O12+N13),\"ERROR\")),2)","v":-3000},-30,2904,{"$f":"$B13*'Data Inputs'!D8","v":1000},{"$f":"$B13*'Data Inputs'!E8","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 610.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C9","v":"2010-02-01"},100,28,2800,70000,3.42,2394,null,null,{"$f":"-IF(F14<'Data Inputs'!F9,(F14-'Data Inputs'!F9)*E14/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U9=0, 'Data Inputs'!U9=\"\"), \"N/A\", 'Data Inputs'!U9*B14)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U9=0, 'Data Inputs'!U9=\"\"), \"N/A\", IF((G14-(D14-J14))>K14, K14, IF(K14>(G14-(D14-J14)), IF((G14-(D14-J14))<0, 0, (G14-(D14-J14))),0)))","v":"N/A"},2800,-406,{"$f":"ROUND(IF(O13+N14>=O13,IF(O13>='Data Inputs'!D9*B14,O13,IF(O13+N14>'Data Inputs'!D9*B14,'Data Inputs'!D9*B14,IF(O13+N14<'Data Inputs'!E9*B14,'Data Inputs'!E9*B14,O13+N14))),IF(O13+N14<O13,IF(O13+N14<'Data Inputs'!E9*B14,'Data Inputs'!E9*B14,O13+N14),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B14*'Data Inputs'!D9","v":1000},{"$f":"$B14*'Data Inputs'!E9","v":-3000},85.5,100,100,25,0.85499999999999998,"Lower Flexibility Limit Exceeded: 406.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C10","v":"2010-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F15<'Data Inputs'!F10,(F15-'Data Inputs'!F10)*E15/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U10=0, 'Data Inputs'!U10=\"\"), \"N/A\", 'Data Inputs'!U10*B15)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U10=0, 'Data Inputs'!U10=\"\"), \"N/A\", IF((G15-(D15-J15))>K15, K15, IF(K15>(G15-(D15-J15)), IF((G15-(D15-J15))<0, 0, (G15-(D15-J15))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O14+N15>=O14,IF(O14>='Data Inputs'!D10*B15,O14,IF(O14+N15>'Data Inputs'!D10*B15,'Data Inputs'!D10*B15,IF(O14+N15<'Data Inputs'!E10*B15,'Data Inputs'!E10*B15,O14+N15))),IF(O14+N15<O14,IF(O14+N15<'Data Inputs'!E10*B15,'Data Inputs'!E10*B15,O14+N15),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B15*'Data Inputs'!D10","v":1000},{"$f":"$B15*'Data Inputs'!E10","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C11","v":"2010-04-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F16<'Data Inputs'!F11,(F16-'Data Inputs'!F11)*E16/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U11=0, 'Data Inputs'!U11=\"\"), \"N/A\", 'Data Inputs'!U11*B16)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U11=0, 'Data Inputs'!U11=\"\"), \"N/A\", IF((G16-(D16-J16))>K16, K16, IF(K16>(G16-(D16-J16)), IF((G16-(D16-J16))<0, 0, (G16-(D16-J16))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O15+N16>=O15,IF(O15>='Data Inputs'!D11*B16,O15,IF(O15+N16>'Data Inputs'!D11*B16,'Data Inputs'!D11*B16,IF(O15+N16<'Data Inputs'!E11*B16,'Data Inputs'!E11*B16,O15+N16))),IF(O15+N16<O15,IF(O15+N16<'Data Inputs'!E11*B16,'Data Inputs'!E11*B16,O15+N16),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B16*'Data Inputs'!D11","v":1000},{"$f":"$B16*'Data Inputs'!E11","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C12","v":"2010-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F17<'Data Inputs'!F12,(F17-'Data Inputs'!F12)*E17/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U12=0, 'Data Inputs'!U12=\"\"), \"N/A\", 'Data Inputs'!U12*B17)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U12=0, 'Data Inputs'!U12=\"\"), \"N/A\", IF((G17-(D17-J17))>K17, K17, IF(K17>(G17-(D17-J17)), IF((G17-(D17-J17))<0, 0, (G17-(D17-J17))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O16+N17>=O16,IF(O16>='Data Inputs'!D12*B17,O16,IF(O16+N17>'Data Inputs'!D12*B17,'Data Inputs'!D12*B17,IF(O16+N17<'Data Inputs'!E12*B17,'Data Inputs'!E12*B17,O16+N17))),IF(O16+N17<O16,IF(O16+N17<'Data Inputs'!E12*B17,'Data Inputs'!E12*B17,O16+N17),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B17*'Data Inputs'!D12","v":1000},{"$f":"$B17*'Data Inputs'!E12","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C13","v":"2010-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F18<'Data Inputs'!F13,(F18-'Data Inputs'!F13)*E18/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U13=0, 'Data Inputs'!U13=\"\"), \"N/A\", 'Data Inputs'!U13*B18)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U13=0, 'Data Inputs'!U13=\"\"), \"N/A\", IF((G18-(D18-J18))>K18, K18, IF(K18>(G18-(D18-J18)), IF((G18-(D18-J18))<0, 0, (G18-(D18-J18))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O17+N18>=O17,IF(O17>='Data Inputs'!D13*B18,O17,IF(O17+N18>'Data Inputs'!D13*B18,'Data Inputs'!D13*B18,IF(O17+N18<'Data Inputs'!E13*B18,'Data Inputs'!E13*B18,O17+N18))),IF(O17+N18<O17,IF(O17+N18<'Data Inputs'!E13*B18,'Data Inputs'!E13*B18,O17+N18),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B18*'Data Inputs'!D13","v":1000},{"$f":"$B18*'Data Inputs'!E13","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C14","v":"2010-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F19<'Data Inputs'!F14,(F19-'Data Inputs'!F14)*E19/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U14=0, 'Data Inputs'!U14=\"\"), \"N/A\", 'Data Inputs'!U14*B19)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U14=0, 'Data Inputs'!U14=\"\"), \"N/A\", IF((G19-(D19-J19))>K19, K19, IF(K19>(G19-(D19-J19)), IF((G19-(D19-J19))<0, 0, (G19-(D19-J19))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O18+N19>=O18,IF(O18>='Data Inputs'!D14*B19,O18,IF(O18+N19>'Data Inputs'!D14*B19,'Data Inputs'!D14*B19,IF(O18+N19<'Data Inputs'!E14*B19,'Data Inputs'!E14*B19,O18+N19))),IF(O18+N19<O18,IF(O18+N19<'Data Inputs'!E14*B19,'Data Inputs'!E14*B19,O18+N19),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B19*'Data Inputs'!D14","v":1000},{"$f":"$B19*'Data Inputs'!E14","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C15","v":"2010-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F20<'Data Inputs'!F15,(F20-'Data Inputs'!F15)*E20/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U15=0, 'Data Inputs'!U15=\"\"), \"N/A\", 'Data Inputs'!U15*B20)","v":200},{"$f":"IF(OR('Data Inputs'!U15=0, 'Data Inputs'!U15=\"\"), \"N/A\", IF((G20-(D20-J20))>K20, K20, IF(K20>(G20-(D20-J20)), IF((G20-(D20-J20))<0, 0, (G20-(D20-J20))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O19+N20>=O19,IF(O19>='Data Inputs'!D15*B20,O19,IF(O19+N20>'Data Inputs'!D15*B20,'Data Inputs'!D15*B20,IF(O19+N20<'Data Inputs'!E15*B20,'Data Inputs'!E15*B20,O19+N20))),IF(O19+N20<O19,IF(O19+N20<'Data Inputs'!E15*B20,'Data Inputs'!E15*B20,O19+N20),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B20*'Data Inputs'!D15","v":1000},{"$f":"$B20*'Data Inputs'!E15","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C16","v":"2010-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F21<'Data Inputs'!F16,(F21-'Data Inputs'!F16)*E21/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U16=0, 'Data Inputs'!U16=\"\"), \"N/A\", 'Data Inputs'!U16*B21)","v":200},{"$f":"IF(OR('Data Inputs'!U16=0, 'Data Inputs'!U16=\"\"), \"N/A\", IF((G21-(D21-J21))>K21, K21, IF(K21>(G21-(D21-J21)), IF((G21-(D21-J21))<0, 0, (G21-(D21-J21))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O20+N21>=O20,IF(O20>='Data Inputs'!D16*B21,O20,IF(O20+N21>'Data Inputs'!D16*B21,'Data Inputs'!D16*B21,IF(O20+N21<'Data Inputs'!E16*B21,'Data Inputs'!E16*B21,O20+N21))),IF(O20+N21<O20,IF(O20+N21<'Data Inputs'!E16*B21,'Data Inputs'!E16*B21,O20+N21),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B21*'Data Inputs'!D16","v":1000},{"$f":"$B21*'Data Inputs'!E16","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C17","v":"2010-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F22<'Data Inputs'!F17,(F22-'Data Inputs'!F17)*E22/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U17=0, 'Data Inputs'!U17=\"\"), \"N/A\", 'Data Inputs'!U17*B22)","v":100},{"$f":"IF(OR('Data Inputs'!U17=0, 'Data Inputs'!U17=\"\"), \"N/A\", IF((G22-(D22-J22))>K22, K22, IF(K22>(G22-(D22-J22)), IF((G22-(D22-J22))<0, 0, (G22-(D22-J22))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O21+N22>=O21,IF(O21>='Data Inputs'!D17*B22,O21,IF(O21+N22>'Data Inputs'!D17*B22,'Data Inputs'!D17*B22,IF(O21+N22<'Data Inputs'!E17*B22,'Data Inputs'!E17*B22,O21+N22))),IF(O21+N22<O21,IF(O21+N22<'Data Inputs'!E17*B22,'Data Inputs'!E17*B22,O21+N22),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B22*'Data Inputs'!D17","v":1000},{"$f":"$B22*'Data Inputs'!E17","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C18","v":"2010-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F23<'Data Inputs'!F18,(F23-'Data Inputs'!F18)*E23/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U18=0, 'Data Inputs'!U18=\"\"), \"N/A\", 'Data Inputs'!U18*B23)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U18=0, 'Data Inputs'!U18=\"\"), \"N/A\", IF((G23-(D23-J23))>K23, K23, IF(K23>(G23-(D23-J23)), IF((G23-(D23-J23))<0, 0, (G23-(D23-J23))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O22+N23>=O22,IF(O22>='Data Inputs'!D18*B23,O22,IF(O22+N23>'Data Inputs'!D18*B23,'Data Inputs'!D18*B23,IF(O22+N23<'Data Inputs'!E18*B23,'Data Inputs'!E18*B23,O22+N23))),IF(O22+N23<O22,IF(O22+N23<'Data Inputs'!E18*B23,'Data Inputs'!E18*B23,O22+N23),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B23*'Data Inputs'!D18","v":1000},{"$f":"$B23*'Data Inputs'!E18","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C19","v":"2010-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F24<'Data Inputs'!F19,(F24-'Data Inputs'!F19)*E24/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U19=0, 'Data Inputs'!U19=\"\"), \"N/A\", 'Data Inputs'!U19*B24)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U19=0, 'Data Inputs'!U19=\"\"), \"N/A\", IF((G24-(D24-J24))>K24, K24, IF(K24>(G24-(D24-J24)), IF((G24-(D24-J24))<0, 0, (G24-(D24-J24))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O23+N24>=O23,IF(O23>='Data Inputs'!D19*B24,O23,IF(O23+N24>'Data Inputs'!D19*B24,'Data Inputs'!D19*B24,IF(O23+N24<'Data Inputs'!E19*B24,'Data Inputs'!E19*B24,O23+N24))),IF(O23+N24<O23,IF(O23+N24<'Data Inputs'!E19*B24,'Data Inputs'!E19*B24,O23+N24),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B24*'Data Inputs'!D19","v":1000},{"$f":"$B24*'Data Inputs'!E19","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C20","v":"2011-01-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F25<'Data Inputs'!F20,(F25-'Data Inputs'!F20)*E25/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U20=0, 'Data Inputs'!U20=\"\"), \"N/A\", 'Data Inputs'!U20*B25)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U20=0, 'Data Inputs'!U20=\"\"), \"N/A\", IF((G25-(D25-J25))>K25, K25, IF(K25>(G25-(D25-J25)), IF((G25-(D25-J25))<0, 0, (G25-(D25-J25))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O24+N25>=O24,IF(O24>='Data Inputs'!D20*B25,O24,IF(O24+N25>'Data Inputs'!D20*B25,'Data Inputs'!D20*B25,IF(O24+N25<'Data Inputs'!E20*B25,'Data Inputs'!E20*B25,O24+N25))),IF(O24+N25<O24,IF(O24+N25<'Data Inputs'!E20*B25,'Data Inputs'!E20*B25,O24+N25),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B25*'Data Inputs'!D20","v":1000},{"$f":"$B25*'Data Inputs'!E20","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C21","v":"2011-02-01"},100,28,2800,70000,3.42,2394,null,null,{"$f":"-IF(F26<'Data Inputs'!F21,(F26-'Data Inputs'!F21)*E26/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U21=0, 'Data Inputs'!U21=\"\"), \"N/A\", 'Data Inputs'!U21*B26)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U21=0, 'Data Inputs'!U21=\"\"), \"N/A\", IF((G26-(D26-J26))>K26, K26, IF(K26>(G26-(D26-J26)), IF((G26-(D26-J26))<0, 0, (G26-(D26-J26))),0)))","v":"N/A"},2800,-406,{"$f":"ROUND(IF(O25+N26>=O25,IF(O25>='Data Inputs'!D21*B26,O25,IF(O25+N26>'Data Inputs'!D21*B26,'Data Inputs'!D21*B26,IF(O25+N26<'Data Inputs'!E21*B26,'Data Inputs'!E21*B26,O25+N26))),IF(O25+N26<O25,IF(O25+N26<'Data Inputs'!E21*B26,'Data Inputs'!E21*B26,O25+N26),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B26*'Data Inputs'!D21","v":1000},{"$f":"$B26*'Data Inputs'!E21","v":-3000},85.5,100,100,25,0.85499999999999998,"Lower Flexibility Limit Exceeded: 406.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C22","v":"2011-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F27<'Data Inputs'!F22,(F27-'Data Inputs'!F22)*E27/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U22=0, 'Data Inputs'!U22=\"\"), \"N/A\", 'Data Inputs'!U22*B27)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U22=0, 'Data Inputs'!U22=\"\"), \"N/A\", IF((G27-(D27-J27))>K27, K27, IF(K27>(G27-(D27-J27)), IF((G27-(D27-J27))<0, 0, (G27-(D27-J27))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O26+N27>=O26,IF(O26>='Data Inputs'!D22*B27,O26,IF(O26+N27>'Data Inputs'!D22*B27,'Data Inputs'!D22*B27,IF(O26+N27<'Data Inputs'!E22*B27,'Data Inputs'!E22*B27,O26+N27))),IF(O26+N27<O26,IF(O26+N27<'Data Inputs'!E22*B27,'Data Inputs'!E22*B27,O26+N27),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B27*'Data Inputs'!D22","v":1000},{"$f":"$B27*'Data Inputs'!E22","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C23","v":"2011-04-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F28<'Data Inputs'!F23,(F28-'Data Inputs'!F23)*E28/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U23=0, 'Data Inputs'!U23=\"\"), \"N/A\", 'Data Inputs'!U23*B28)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U23=0, 'Data Inputs'!U23=\"\"), \"N/A\", IF((G28-(D28-J28))>K28, K28, IF(K28>(G28-(D28-J28)), IF((G28-(D28-J28))<0, 0, (G28-(D28-J28))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O27+N28>=O27,IF(O27>='Data Inputs'!D23*B28,O27,IF(O27+N28>'Data Inputs'!D23*B28,'Data Inputs'!D23*B28,IF(O27+N28<'Data Inputs'!E23*B28,'Data Inputs'!E23*B28,O27+N28))),IF(O27+N28<O27,IF(O27+N28<'Data Inputs'!E23*B28,'Data Inputs'!E23*B28,O27+N28),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B28*'Data Inputs'!D23","v":1000},{"$f":"$B28*'Data Inputs'!E23","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C24","v":"2011-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F29<'Data Inputs'!F24,(F29-'Data Inputs'!F24)*E29/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U24=0, 'Data Inputs'!U24=\"\"), \"N/A\", 'Data Inputs'!U24*B29)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U24=0, 'Data Inputs'!U24=\"\"), \"N/A\", IF((G29-(D29-J29))>K29, K29, IF(K29>(G29-(D29-J29)), IF((G29-(D29-J29))<0, 0, (G29-(D29-J29))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O28+N29>=O28,IF(O28>='Data Inputs'!D24*B29,O28,IF(O28+N29>'Data Inputs'!D24*B29,'Data Inputs'!D24*B29,IF(O28+N29<'Data Inputs'!E24*B29,'Data Inputs'!E24*B29,O28+N29))),IF(O28+N29<O28,IF(O28+N29<'Data Inputs'!E24*B29,'Data Inputs'!E24*B29,O28+N29),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B29*'Data Inputs'!D24","v":1000},{"$f":"$B29*'Data Inputs'!E24","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C25","v":"2011-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F30<'Data Inputs'!F25,(F30-'Data Inputs'!F25)*E30/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U25=0, 'Data Inputs'!U25=\"\"), \"N/A\", 'Data Inputs'!U25*B30)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U25=0, 'Data Inputs'!U25=\"\"), \"N/A\", IF((G30-(D30-J30))>K30, K30, IF(K30>(G30-(D30-J30)), IF((G30-(D30-J30))<0, 0, (G30-(D30-J30))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O29+N30>=O29,IF(O29>='Data Inputs'!D25*B30,O29,IF(O29+N30>'Data Inputs'!D25*B30,'Data Inputs'!D25*B30,IF(O29+N30<'Data Inputs'!E25*B30,'Data Inputs'!E25*B30,O29+N30))),IF(O29+N30<O29,IF(O29+N30<'Data Inputs'!E25*B30,'Data Inputs'!E25*B30,O29+N30),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B30*'Data Inputs'!D25","v":1000},{"$f":"$B30*'Data Inputs'!E25","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C26","v":"2011-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F31<'Data Inputs'!F26,(F31-'Data Inputs'!F26)*E31/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U26=0, 'Data Inputs'!U26=\"\"), \"N/A\", 'Data Inputs'!U26*B31)","v":100},{"$f":"IF(OR('Data Inputs'!U26=0, 'Data Inputs'!U26=\"\"), \"N/A\", IF((G31-(D31-J31))>K31, K31, IF(K31>(G31-(D31-J31)), IF((G31-(D31-J31))<0, 0, (G31-(D31-J31))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O30+N31>=O30,IF(O30>='Data Inputs'!D26*B31,O30,IF(O30+N31>'Data Inputs'!D26*B31,'Data Inputs'!D26*B31,IF(O30+N31<'Data Inputs'!E26*B31,'Data Inputs'!E26*B31,O30+N31))),IF(O30+N31<O30,IF(O30+N31<'Data Inputs'!E26*B31,'Data Inputs'!E26*B31,O30+N31),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B31*'Data Inputs'!D26","v":1000},{"$f":"$B31*'Data Inputs'!E26","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C27","v":"2011-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F32<'Data Inputs'!F27,(F32-'Data Inputs'!F27)*E32/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U27=0, 'Data Inputs'!U27=\"\"), \"N/A\", 'Data Inputs'!U27*B32)","v":200},{"$f":"IF(OR('Data Inputs'!U27=0, 'Data Inputs'!U27=\"\"), \"N/A\", IF((G32-(D32-J32))>K32, K32, IF(K32>(G32-(D32-J32)), IF((G32-(D32-J32))<0, 0, (G32-(D32-J32))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O31+N32>=O31,IF(O31>='Data Inputs'!D27*B32,O31,IF(O31+N32>'Data Inputs'!D27*B32,'Data Inputs'!D27*B32,IF(O31+N32<'Data Inputs'!E27*B32,'Data Inputs'!E27*B32,O31+N32))),IF(O31+N32<O31,IF(O31+N32<'Data Inputs'!E27*B32,'Data Inputs'!E27*B32,O31+N32),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B32*'Data Inputs'!D27","v":1000},{"$f":"$B32*'Data Inputs'!E27","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C28","v":"2011-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F33<'Data Inputs'!F28,(F33-'Data Inputs'!F28)*E33/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U28=0, 'Data Inputs'!U28=\"\"), \"N/A\", 'Data Inputs'!U28*B33)","v":200},{"$f":"IF(OR('Data Inputs'!U28=0, 'Data Inputs'!U28=\"\"), \"N/A\", IF((G33-(D33-J33))>K33, K33, IF(K33>(G33-(D33-J33)), IF((G33-(D33-J33))<0, 0, (G33-(D33-J33))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O32+N33>=O32,IF(O32>='Data Inputs'!D28*B33,O32,IF(O32+N33>'Data Inputs'!D28*B33,'Data Inputs'!D28*B33,IF(O32+N33<'Data Inputs'!E28*B33,'Data Inputs'!E28*B33,O32+N33))),IF(O32+N33<O32,IF(O32+N33<'Data Inputs'!E28*B33,'Data Inputs'!E28*B33,O32+N33),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B33*'Data Inputs'!D28","v":1000},{"$f":"$B33*'Data Inputs'!E28","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C29","v":"2011-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F34<'Data Inputs'!F29,(F34-'Data Inputs'!F29)*E34/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U29=0, 'Data Inputs'!U29=\"\"), \"N/A\", 'Data Inputs'!U29*B34)","v":100},{"$f":"IF(OR('Data Inputs'!U29=0, 'Data Inputs'!U29=\"\"), \"N/A\", IF((G34-(D34-J34))>K34, K34, IF(K34>(G34-(D34-J34)), IF((G34-(D34-J34))<0, 0, (G34-(D34-J34))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O33+N34>=O33,IF(O33>='Data Inputs'!D29*B34,O33,IF(O33+N34>'Data Inputs'!D29*B34,'Data Inputs'!D29*B34,IF(O33+N34<'Data Inputs'!E29*B34,'Data Inputs'!E29*B34,O33+N34))),IF(O33+N34<O33,IF(O33+N34<'Data Inputs'!E29*B34,'Data Inputs'!E29*B34,O33+N34),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B34*'Data Inputs'!D29","v":1000},{"$f":"$B34*'Data Inputs'!E29","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C30","v":"2011-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F35<'Data Inputs'!F30,(F35-'Data Inputs'!F30)*E35/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U30=0, 'Data Inputs'!U30=\"\"), \"N/A\", 'Data Inputs'!U30*B35)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U30=0, 'Data Inputs'!U30=\"\"), \"N/A\", IF((G35-(D35-J35))>K35, K35, IF(K35>(G35-(D35-J35)), IF((G35-(D35-J35))<0, 0, (G35-(D35-J35))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O34+N35>=O34,IF(O34>='Data Inputs'!D30*B35,O34,IF(O34+N35>'Data Inputs'!D30*B35,'Data Inputs'!D30*B35,IF(O34+N35<'Data Inputs'!E30*B35,'Data Inputs'!E30*B35,O34+N35))),IF(O34+N35<O34,IF(O34+N35<'Data Inputs'!E30*B35,'Data Inputs'!E30*B35,O34+N35),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B35*'Data Inputs'!D30","v":1000},{"$f":"$B35*'Data Inputs'!E30","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C31","v":"2011-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F36<'Data Inputs'!F31,(F36-'Data Inputs'!F31)*E36/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U31=0, 'Data Inputs'!U31=\"\"), \"N/A\", 'Data Inputs'!U31*B36)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U31=0, 'Data Inputs'!U31=\"\"), \"N/A\", IF((G36-(D36-J36))>K36, K36, IF(K36>(G36-(D36-J36)), IF((G36-(D36-J36))<0, 0, (G36-(D36-J36))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O35+N36>=O35,IF(O35>='Data Inputs'!D31*B36,O35,IF(O35+N36>'Data Inputs'!D31*B36,'Data Inputs'!D31*B36,IF(O35+N36<'Data Inputs'!E31*B36,'Data Inputs'!E31*B36,O35+N36))),IF(O35+N36<O35,IF(O35+N36<'Data Inputs'!E31*B36,'Data Inputs'!E31*B36,O35+N36),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B36*'Data Inputs'!D31","v":1000},{"$f":"$B36*'Data Inputs'!E31","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C32","v":"2012-01-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F37<'Data Inputs'!F32,(F37-'Data Inputs'!F32)*E37/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U32=0, 'Data Inputs'!U32=\"\"), \"N/A\", 'Data Inputs'!U32*B37)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U32=0, 'Data Inputs'!U32=\"\"), \"N/A\", IF((G37-(D37-J37))>K37, K37, IF(K37>(G37-(D37-J37)), IF((G37-(D37-J37))<0, 0, (G37-(D37-J37))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O36+N37>=O36,IF(O36>='Data Inputs'!D32*B37,O36,IF(O36+N37>'Data Inputs'!D32*B37,'Data Inputs'!D32*B37,IF(O36+N37<'Data Inputs'!E32*B37,'Data Inputs'!E32*B37,O36+N37))),IF(O36+N37<O36,IF(O36+N37<'Data Inputs'!E32*B37,'Data Inputs'!E32*B37,O36+N37),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B37*'Data Inputs'!D32","v":1000},{"$f":"$B37*'Data Inputs'!E32","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C33","v":"2012-02-01"},100,29,2900,70000,3.42,2394,null,null,{"$f":"-IF(F38<'Data Inputs'!F33,(F38-'Data Inputs'!F33)*E38/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U33=0, 'Data Inputs'!U33=\"\"), \"N/A\", 'Data Inputs'!U33*B38)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U33=0, 'Data Inputs'!U33=\"\"), \"N/A\", IF((G38-(D38-J38))>K38, K38, IF(K38>(G38-(D38-J38)), IF((G38-(D38-J38))<0, 0, (G38-(D38-J38))),0)))","v":"N/A"},2900,-506,{"$f":"ROUND(IF(O37+N38>=O37,IF(O37>='Data Inputs'!D33*B38,O37,IF(O37+N38>'Data Inputs'!D33*B38,'Data Inputs'!D33*B38,IF(O37+N38<'Data Inputs'!E33*B38,'Data Inputs'!E33*B38,O37+N38))),IF(O37+N38<O37,IF(O37+N38<'Data Inputs'!E33*B38,'Data Inputs'!E33*B38,O37+N38),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B38*'Data Inputs'!D33","v":1000},{"$f":"$B38*'Data Inputs'!E33","v":-3000},82.551724137931032,100,100,24.137931034482758,0.82551724137931037,"Lower Flexibility Limit Exceeded: 506.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C34","v":"2012-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F39<'Data Inputs'!F34,(F39-'Data Inputs'!F34)*E39/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U34=0, 'Data Inputs'!U34=\"\"), \"N/A\", 'Data Inputs'!U34*B39)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U34=0, 'Data Inputs'!U34=\"\"), \"N/A\", IF((G39-(D39-J39))>K39, K39, IF(K39>(G39-(D39-J39)), IF((G39-(D39-J39))<0, 0, (G39-(D39-J39))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O38+N39>=O38,IF(O38>='Data Inputs'!D34*B39,O38,IF(O38+N39>'Data Inputs'!D34*B39,'Data Inputs'!D34*B39,IF(O38+N39<'Data Inputs'!E34*B39,'Data Inputs'!E34*B39,O38+N39))),IF(O38+N39<O38,IF(O38+N39<'Data Inputs'!E34*B39,'Data Inputs'!E34*B39,O38+N39),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B39*'Data Inputs'!D34","v":1000},{"$f":"$B39*'Data Inputs'!E34","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C35","v":"2012-04-01"},100,{"$f":"EOMONTH(A39, 1)-EOMONTH(A39, 0)","v":30},3000,70000,3.42,2394,null,null,{"$f":"-IF(F40<'Data Inputs'!F35,(F40-'Data Inputs'!F35)*E40/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U35=0, 'Data Inputs'!U35=\"\"), \"N/A\", 'Data Inputs'!U35*B40)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U35=0, 'Data Inputs'!U35=\"\"), \"N/A\", IF((G40-(D40-J40))>K40, K40, IF(K40>(G40-(D40-J40)), IF((G40-(D40-J40))<0, 0, (G40-(D40-J40))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O39+N40>=O39,IF(O39>='Data Inputs'!D35*B40,O39,IF(O39+N40>'Data Inputs'!D35*B40,'Data Inputs'!D35*B40,IF(O39+N40<'Data Inputs'!E35*B40,'Data Inputs'!E35*B40,O39+N40))),IF(O39+N40<O39,IF(O39+N40<'Data Inputs'!E35*B40,'Data Inputs'!E35*B40,O39+N40),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B40*'Data Inputs'!D35","v":1000},{"$f":"$B40*'Data Inputs'!E35","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C36","v":"2012-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F41<'Data Inputs'!F36,(F41-'Data Inputs'!F36)*E41/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U36=0, 'Data Inputs'!U36=\"\"), \"N/A\", 'Data Inputs'!U36*B41)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U36=0, 'Data Inputs'!U36=\"\"), \"N/A\", IF((G41-(D41-J41))>K41, K41, IF(K41>(G41-(D41-J41)), IF((G41-(D41-J41))<0, 0, (G41-(D41-J41))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O40+N41>=O40,IF(O40>='Data Inputs'!D36*B41,O40,IF(O40+N41>'Data Inputs'!D36*B41,'Data Inputs'!D36*B41,IF(O40+N41<'Data Inputs'!E36*B41,'Data Inputs'!E36*B41,O40+N41))),IF(O40+N41<O40,IF(O40+N41<'Data Inputs'!E36*B41,'Data Inputs'!E36*B41,O40+N41),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B41*'Data Inputs'!D36","v":1000},{"$f":"$B41*'Data Inputs'!E36","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C37","v":"2012-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F42<'Data Inputs'!F37,(F42-'Data Inputs'!F37)*E42/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U37=0, 'Data Inputs'!U37=\"\"), \"N/A\", 'Data Inputs'!U37*B42)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U37=0, 'Data Inputs'!U37=\"\"), \"N/A\", IF((G42-(D42-J42))>K42, K42, IF(K42>(G42-(D42-J42)), IF((G42-(D42-J42))<0, 0, (G42-(D42-J42))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O41+N42>=O41,IF(O41>='Data Inputs'!D37*B42,O41,IF(O41+N42>'Data Inputs'!D37*B42,'Data Inputs'!D37*B42,IF(O41+N42<'Data Inputs'!E37*B42,'Data Inputs'!E37*B42,O41+N42))),IF(O41+N42<O41,IF(O41+N42<'Data Inputs'!E37*B42,'Data Inputs'!E37*B42,O41+N42),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B42*'Data Inputs'!D37","v":1000},{"$f":"$B42*'Data Inputs'!E37","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C38","v":"2012-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F43<'Data Inputs'!F38,(F43-'Data Inputs'!F38)*E43/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U38=0, 'Data Inputs'!U38=\"\"), \"N/A\", 'Data Inputs'!U38*B43)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U38=0, 'Data Inputs'!U38=\"\"), \"N/A\", IF((G43-(D43-J43))>K43, K43, IF(K43>(G43-(D43-J43)), IF((G43-(D43-J43))<0, 0, (G43-(D43-J43))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O42+N43>=O42,IF(O42>='Data Inputs'!D38*B43,O42,IF(O42+N43>'Data Inputs'!D38*B43,'Data Inputs'!D38*B43,IF(O42+N43<'Data Inputs'!E38*B43,'Data Inputs'!E38*B43,O42+N43))),IF(O42+N43<O42,IF(O42+N43<'Data Inputs'!E38*B43,'Data Inputs'!E38*B43,O42+N43),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B43*'Data Inputs'!D38","v":1000},{"$f":"$B43*'Data Inputs'!E38","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C39","v":"2012-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F44<'Data Inputs'!F39,(F44-'Data Inputs'!F39)*E44/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U39=0, 'Data Inputs'!U39=\"\"), \"N/A\", 'Data Inputs'!U39*B44)","v":200},{"$f":"IF(OR('Data Inputs'!U39=0, 'Data Inputs'!U39=\"\"), \"N/A\", IF((G44-(D44-J44))>K44, K44, IF(K44>(G44-(D44-J44)), IF((G44-(D44-J44))<0, 0, (G44-(D44-J44))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O43+N44>=O43,IF(O43>='Data Inputs'!D39*B44,O43,IF(O43+N44>'Data Inputs'!D39*B44,'Data Inputs'!D39*B44,IF(O43+N44<'Data Inputs'!E39*B44,'Data Inputs'!E39*B44,O43+N44))),IF(O43+N44<O43,IF(O43+N44<'Data Inputs'!E39*B44,'Data Inputs'!E39*B44,O43+N44),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B44*'Data Inputs'!D39","v":1000},{"$f":"$B44*'Data Inputs'!E39","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C40","v":"2012-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F45<'Data Inputs'!F40,(F45-'Data Inputs'!F40)*E45/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U40=0, 'Data Inputs'!U40=\"\"), \"N/A\", 'Data Inputs'!U40*B45)","v":200},{"$f":"IF(OR('Data Inputs'!U40=0, 'Data Inputs'!U40=\"\"), \"N/A\", IF((G45-(D45-J45))>K45, K45, IF(K45>(G45-(D45-J45)), IF((G45-(D45-J45))<0, 0, (G45-(D45-J45))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O44+N45>=O44,IF(O44>='Data Inputs'!D40*B45,O44,IF(O44+N45>'Data Inputs'!D40*B45,'Data Inputs'!D40*B45,IF(O44+N45<'Data Inputs'!E40*B45,'Data Inputs'!E40*B45,O44+N45))),IF(O44+N45<O44,IF(O44+N45<'Data Inputs'!E40*B45,'Data Inputs'!E40*B45,O44+N45),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B45*'Data Inputs'!D40","v":1000},{"$f":"$B45*'Data Inputs'!E40","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C41","v":"2012-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F46<'Data Inputs'!F41,(F46-'Data Inputs'!F41)*E46/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U41=0, 'Data Inputs'!U41=\"\"), \"N/A\", 'Data Inputs'!U41*B46)","v":100},{"$f":"IF(OR('Data Inputs'!U41=0, 'Data Inputs'!U41=\"\"), \"N/A\", IF((G46-(D46-J46))>K46, K46, IF(K46>(G46-(D46-J46)), IF((G46-(D46-J46))<0, 0, (G46-(D46-J46))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O45+N46>=O45,IF(O45>='Data Inputs'!D41*B46,O45,IF(O45+N46>'Data Inputs'!D41*B46,'Data Inputs'!D41*B46,IF(O45+N46<'Data Inputs'!E41*B46,'Data Inputs'!E41*B46,O45+N46))),IF(O45+N46<O45,IF(O45+N46<'Data Inputs'!E41*B46,'Data Inputs'!E41*B46,O45+N46),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B46*'Data Inputs'!D41","v":1000},{"$f":"$B46*'Data Inputs'!E41","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C42","v":"2012-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F47<'Data Inputs'!F42,(F47-'Data Inputs'!F42)*E47/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U42=0, 'Data Inputs'!U42=\"\"), \"N/A\", 'Data Inputs'!U42*B47)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U42=0, 'Data Inputs'!U42=\"\"), \"N/A\", IF((G47-(D47-J47))>K47, K47, IF(K47>(G47-(D47-J47)), IF((G47-(D47-J47))<0, 0, (G47-(D47-J47))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O46+N47>=O46,IF(O46>='Data Inputs'!D42*B47,O46,IF(O46+N47>'Data Inputs'!D42*B47,'Data Inputs'!D42*B47,IF(O46+N47<'Data Inputs'!E42*B47,'Data Inputs'!E42*B47,O46+N47))),IF(O46+N47<O46,IF(O46+N47<'Data Inputs'!E42*B47,'Data Inputs'!E42*B47,O46+N47),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B47*'Data Inputs'!D42","v":1000},{"$f":"$B47*'Data Inputs'!E42","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C43","v":"2012-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F48<'Data Inputs'!F43,(F48-'Data Inputs'!F43)*E48/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U43=0, 'Data Inputs'!U43=\"\"), \"N/A\", 'Data Inputs'!U43*B48)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U43=0, 'Data Inputs'!U43=\"\"), \"N/A\", IF((G48-(D48-J48))>K48, K48, IF(K48>(G48-(D48-J48)), IF((G48-(D48-J48))<0, 0, (G48-(D48-J48))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O47+N48>=O47,IF(O47>='Data Inputs'!D43*B48,O47,IF(O47+N48>'Data Inputs'!D43*B48,'Data Inputs'!D43*B48,IF(O47+N48<'Data Inputs'!E43*B48,'Data Inputs'!E43*B48,O47+N48))),IF(O47+N48<O47,IF(O47+N48<'Data Inputs'!E43*B48,'Data Inputs'!E43*B48,O47+N48),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B48*'Data Inputs'!D43","v":1000},{"$f":"$B48*'Data Inputs'!E43","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C44","v":"2013-01-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F49<'Data Inputs'!F44,(F49-'Data Inputs'!F44)*E49/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U44=0, 'Data Inputs'!U44=\"\"), \"N/A\", 'Data Inputs'!U44*B49)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U44=0, 'Data Inputs'!U44=\"\"), \"N/A\", IF((G49-(D49-J49))>K49, K49, IF(K49>(G49-(D49-J49)), IF((G49-(D49-J49))<0, 0, (G49-(D49-J49))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O48+N49>=O48,IF(O48>='Data Inputs'!D44*B49,O48,IF(O48+N49>'Data Inputs'!D44*B49,'Data Inputs'!D44*B49,IF(O48+N49<'Data Inputs'!E44*B49,'Data Inputs'!E44*B49,O48+N49))),IF(O48+N49<O48,IF(O48+N49<'Data Inputs'!E44*B49,'Data Inputs'!E44*B49,O48+N49),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B49*'Data Inputs'!D44","v":1000},{"$f":"$B49*'Data Inputs'!E44","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C45","v":"2013-02-01"},100,28,2800,70000,3.42,2394,null,null,{"$f":"-IF(F50<'Data Inputs'!F45,(F50-'Data Inputs'!F45)*E50/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U45=0, 'Data Inputs'!U45=\"\"), \"N/A\", 'Data Inputs'!U45*B50)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U45=0, 'Data Inputs'!U45=\"\"), \"N/A\", IF((G50-(D50-J50))>K50, K50, IF(K50>(G50-(D50-J50)), IF((G50-(D50-J50))<0, 0, (G50-(D50-J50))),0)))","v":"N/A"},2800,-406,{"$f":"ROUND(IF(O49+N50>=O49,IF(O49>='Data Inputs'!D45*B50,O49,IF(O49+N50>'Data Inputs'!D45*B50,'Data Inputs'!D45*B50,IF(O49+N50<'Data Inputs'!E45*B50,'Data Inputs'!E45*B50,O49+N50))),IF(O49+N50<O49,IF(O49+N50<'Data Inputs'!E45*B50,'Data Inputs'!E45*B50,O49+N50),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B50*'Data Inputs'!D45","v":1000},{"$f":"$B50*'Data Inputs'!E45","v":-3000},85.5,100,100,25,0.85499999999999998,"Lower Flexibility Limit Exceeded: 406.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C46","v":"2013-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F51<'Data Inputs'!F46,(F51-'Data Inputs'!F46)*E51/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U46=0, 'Data Inputs'!U46=\"\"), \"N/A\", 'Data Inputs'!U46*B51)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U46=0, 'Data Inputs'!U46=\"\"), \"N/A\", IF((G51-(D51-J51))>K51, K51, IF(K51>(G51-(D51-J51)), IF((G51-(D51-J51))<0, 0, (G51-(D51-J51))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O50+N51>=O50,IF(O50>='Data Inputs'!D46*B51,O50,IF(O50+N51>'Data Inputs'!D46*B51,'Data Inputs'!D46*B51,IF(O50+N51<'Data Inputs'!E46*B51,'Data Inputs'!E46*B51,O50+N51))),IF(O50+N51<O50,IF(O50+N51<'Data Inputs'!E46*B51,'Data Inputs'!E46*B51,O50+N51),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B51*'Data Inputs'!D46","v":1000},{"$f":"$B51*'Data Inputs'!E46","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C47","v":"2013-04-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F52<'Data Inputs'!F47,(F52-'Data Inputs'!F47)*E52/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U47=0, 'Data Inputs'!U47=\"\"), \"N/A\", 'Data Inputs'!U47*B52)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U47=0, 'Data Inputs'!U47=\"\"), \"N/A\", IF((G52-(D52-J52))>K52, K52, IF(K52>(G52-(D52-J52)), IF((G52-(D52-J52))<0, 0, (G52-(D52-J52))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O51+N52>=O51,IF(O51>='Data Inputs'!D47*B52,O51,IF(O51+N52>'Data Inputs'!D47*B52,'Data Inputs'!D47*B52,IF(O51+N52<'Data Inputs'!E47*B52,'Data Inputs'!E47*B52,O51+N52))),IF(O51+N52<O51,IF(O51+N52<'Data Inputs'!E47*B52,'Data Inputs'!E47*B52,O51+N52),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B52*'Data Inputs'!D47","v":1000},{"$f":"$B52*'Data Inputs'!E47","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C48","v":"2013-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F53<'Data Inputs'!F48,(F53-'Data Inputs'!F48)*E53/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U48=0, 'Data Inputs'!U48=\"\"), \"N/A\", 'Data Inputs'!U48*B53)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U48=0, 'Data Inputs'!U48=\"\"), \"N/A\", IF((G53-(D53-J53))>K53, K53, IF(K53>(G53-(D53-J53)), IF((G53-(D53-J53))<0, 0, (G53-(D53-J53))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O52+N53>=O52,IF(O52>='Data Inputs'!D48*B53,O52,IF(O52+N53>'Data Inputs'!D48*B53,'Data Inputs'!D48*B53,IF(O52+N53<'Data Inputs'!E48*B53,'Data Inputs'!E48*B53,O52+N53))),IF(O52+N53<O52,IF(O52+N53<'Data Inputs'!E48*B53,'Data Inputs'!E48*B53,O52+N53),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B53*'Data Inputs'!D48","v":1000},{"$f":"$B53*'Data Inputs'!E48","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C49","v":"2013-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F54<'Data Inputs'!F49,(F54-'Data Inputs'!F49)*E54/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U49=0, 'Data Inputs'!U49=\"\"), \"N/A\", 'Data Inputs'!U49*B54)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U49=0, 'Data Inputs'!U49=\"\"), \"N/A\", IF((G54-(D54-J54))>K54, K54, IF(K54>(G54-(D54-J54)), IF((G54-(D54-J54))<0, 0, (G54-(D54-J54))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O53+N54>=O53,IF(O53>='Data Inputs'!D49*B54,O53,IF(O53+N54>'Data Inputs'!D49*B54,'Data Inputs'!D49*B54,IF(O53+N54<'Data Inputs'!E49*B54,'Data Inputs'!E49*B54,O53+N54))),IF(O53+N54<O53,IF(O53+N54<'Data Inputs'!E49*B54,'Data Inputs'!E49*B54,O53+N54),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B54*'Data Inputs'!D49","v":1000},{"$f":"$B54*'Data Inputs'!E49","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C50","v":"2013-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F55<'Data Inputs'!F50,(F55-'Data Inputs'!F50)*E55/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U50=0, 'Data Inputs'!U50=\"\"), \"N/A\", 'Data Inputs'!U50*B55)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U50=0, 'Data Inputs'!U50=\"\"), \"N/A\", IF((G55-(D55-J55))>K55, K55, IF(K55>(G55-(D55-J55)), IF((G55-(D55-J55))<0, 0, (G55-(D55-J55))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O54+N55>=O54,IF(O54>='Data Inputs'!D50*B55,O54,IF(O54+N55>'Data Inputs'!D50*B55,'Data Inputs'!D50*B55,IF(O54+N55<'Data Inputs'!E50*B55,'Data Inputs'!E50*B55,O54+N55))),IF(O54+N55<O54,IF(O54+N55<'Data Inputs'!E50*B55,'Data Inputs'!E50*B55,O54+N55),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B55*'Data Inputs'!D50","v":1000},{"$f":"$B55*'Data Inputs'!E50","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C51","v":"2013-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F56<'Data Inputs'!F51,(F56-'Data Inputs'!F51)*E56/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U51=0, 'Data Inputs'!U51=\"\"), \"N/A\", 'Data Inputs'!U51*B56)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U51=0, 'Data Inputs'!U51=\"\"), \"N/A\", IF((G56-(D56-J56))>K56, K56, IF(K56>(G56-(D56-J56)), IF((G56-(D56-J56))<0, 0, (G56-(D56-J56))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O55+N56>=O55,IF(O55>='Data Inputs'!D51*B56,O55,IF(O55+N56>'Data Inputs'!D51*B56,'Data Inputs'!D51*B56,IF(O55+N56<'Data Inputs'!E51*B56,'Data Inputs'!E51*B56,O55+N56))),IF(O55+N56<O55,IF(O55+N56<'Data Inputs'!E51*B56,'Data Inputs'!E51*B56,O55+N56),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B56*'Data Inputs'!D51","v":1000},{"$f":"$B56*'Data Inputs'!E51","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C52","v":"2013-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F57<'Data Inputs'!F52,(F57-'Data Inputs'!F52)*E57/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U52=0, 'Data Inputs'!U52=\"\"), \"N/A\", 'Data Inputs'!U52*B57)","v":100},{"$f":"IF(OR('Data Inputs'!U52=0, 'Data Inputs'!U52=\"\"), \"N/A\", IF((G57-(D57-J57))>K57, K57, IF(K57>(G57-(D57-J57)), IF((G57-(D57-J57))<0, 0, (G57-(D57-J57))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O56+N57>=O56,IF(O56>='Data Inputs'!D52*B57,O56,IF(O56+N57>'Data Inputs'!D52*B57,'Data Inputs'!D52*B57,IF(O56+N57<'Data Inputs'!E52*B57,'Data Inputs'!E52*B57,O56+N57))),IF(O56+N57<O56,IF(O56+N57<'Data Inputs'!E52*B57,'Data Inputs'!E52*B57,O56+N57),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B57*'Data Inputs'!D52","v":1000},{"$f":"$B57*'Data Inputs'!E52","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C53","v":"2013-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F58<'Data Inputs'!F53,(F58-'Data Inputs'!F53)*E58/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U53=0, 'Data Inputs'!U53=\"\"), \"N/A\", 'Data Inputs'!U53*B58)","v":100},{"$f":"IF(OR('Data Inputs'!U53=0, 'Data Inputs'!U53=\"\"), \"N/A\", IF((G58-(D58-J58))>K58, K58, IF(K58>(G58-(D58-J58)), IF((G58-(D58-J58))<0, 0, (G58-(D58-J58))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O57+N58>=O57,IF(O57>='Data Inputs'!D53*B58,O57,IF(O57+N58>'Data Inputs'!D53*B58,'Data Inputs'!D53*B58,IF(O57+N58<'Data Inputs'!E53*B58,'Data Inputs'!E53*B58,O57+N58))),IF(O57+N58<O57,IF(O57+N58<'Data Inputs'!E53*B58,'Data Inputs'!E53*B58,O57+N58),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B58*'Data Inputs'!D53","v":1000},{"$f":"$B58*'Data Inputs'!E53","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C54","v":"2013-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F59<'Data Inputs'!F54,(F59-'Data Inputs'!F54)*E59/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U54=0, 'Data Inputs'!U54=\"\"), \"N/A\", 'Data Inputs'!U54*B59)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U54=0, 'Data Inputs'!U54=\"\"), \"N/A\", IF((G59-(D59-J59))>K59, K59, IF(K59>(G59-(D59-J59)), IF((G59-(D59-J59))<0, 0, (G59-(D59-J59))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O58+N59>=O58,IF(O58>='Data Inputs'!D54*B59,O58,IF(O58+N59>'Data Inputs'!D54*B59,'Data Inputs'!D54*B59,IF(O58+N59<'Data Inputs'!E54*B59,'Data Inputs'!E54*B59,O58+N59))),IF(O58+N59<O58,IF(O58+N59<'Data Inputs'!E54*B59,'Data Inputs'!E54*B59,O58+N59),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B59*'Data Inputs'!D54","v":1000},{"$f":"$B59*'Data Inputs'!E54","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C55","v":"2013-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F60<'Data Inputs'!F55,(F60-'Data Inputs'!F55)*E60/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U55=0, 'Data Inputs'!U55=\"\"), \"N/A\", 'Data Inputs'!U55*B60)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U55=0, 'Data Inputs'!U55=\"\"), \"N/A\", IF((G60-(D60-J60))>K60, K60, IF(K60>(G60-(D60-J60)), IF((G60-(D60-J60))<0, 0, (G60-(D60-J60))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O59+N60>=O59,IF(O59>='Data Inputs'!D55*B60,O59,IF(O59+N60>'Data Inputs'!D55*B60,'Data Inputs'!D55*B60,IF(O59+N60<'Data Inputs'!E55*B60,'Data Inputs'!E55*B60,O59+N60))),IF(O59+N60<O59,IF(O59+N60<'Data Inputs'!E55*B60,'Data Inputs'!E55*B60,O59+N60),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B60*'Data Inputs'!D55","v":1000},{"$f":"$B60*'Data Inputs'!E55","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C56","v":"2014-01-01"},100,{"$f":"EOMONTH(A60, 1)-EOMONTH(A60, 0)","v":31},3100,70000,3.42,2394,null,null,{"$f":"-IF(F61<'Data Inputs'!F56,(F61-'Data Inputs'!F56)*E61/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U56=0, 'Data Inputs'!U56=\"\"), \"N/A\", 'Data Inputs'!U56*B61)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U56=0, 'Data Inputs'!U56=\"\"), \"N/A\", IF((G61-(D61-J61))>K61, K61, IF(K61>(G61-(D61-J61)), IF((G61-(D61-J61))<0, 0, (G61-(D61-J61))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O60+N61>=O60,IF(O60>='Data Inputs'!D56*B61,O60,IF(O60+N61>'Data Inputs'!D56*B61,'Data Inputs'!D56*B61,IF(O60+N61<'Data Inputs'!E56*B61,'Data Inputs'!E56*B61,O60+N61))),IF(O60+N61<O60,IF(O60+N61<'Data Inputs'!E56*B61,'Data Inputs'!E56*B61,O60+N61),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B61*'Data Inputs'!D56","v":1000},{"$f":"$B61*'Data Inputs'!E56","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C57","v":"2014-02-01"},100,28,2800,70000,3.42,2394,null,null,{"$f":"-IF(F62<'Data Inputs'!F57,(F62-'Data Inputs'!F57)*E62/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U57=0, 'Data Inputs'!U57=\"\"), \"N/A\", 'Data Inputs'!U57*B62)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U57=0, 'Data Inputs'!U57=\"\"), \"N/A\", IF((G62-(D62-J62))>K62, K62, IF(K62>(G62-(D62-J62)), IF((G62-(D62-J62))<0, 0, (G62-(D62-J62))),0)))","v":"N/A"},2800,-406,{"$f":"ROUND(IF(O61+N62>=O61,IF(O61>='Data Inputs'!D57*B62,O61,IF(O61+N62>'Data Inputs'!D57*B62,'Data Inputs'!D57*B62,IF(O61+N62<'Data Inputs'!E57*B62,'Data Inputs'!E57*B62,O61+N62))),IF(O61+N62<O61,IF(O61+N62<'Data Inputs'!E57*B62,'Data Inputs'!E57*B62,O61+N62),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B62*'Data Inputs'!D57","v":1000},{"$f":"$B62*'Data Inputs'!E57","v":-3000},85.5,100,100,25,0.85499999999999998,"Lower Flexibility Limit Exceeded: 406.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C58","v":"2014-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F63<'Data Inputs'!F58,(F63-'Data Inputs'!F58)*E63/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U58=0, 'Data Inputs'!U58=\"\"), \"N/A\", 'Data Inputs'!U58*B63)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U58=0, 'Data Inputs'!U58=\"\"), \"N/A\", IF((G63-(D63-J63))>K63, K63, IF(K63>(G63-(D63-J63)), IF((G63-(D63-J63))<0, 0, (G63-(D63-J63))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O62+N63>=O62,IF(O62>='Data Inputs'!D58*B63,O62,IF(O62+N63>'Data Inputs'!D58*B63,'Data Inputs'!D58*B63,IF(O62+N63<'Data Inputs'!E58*B63,'Data Inputs'!E58*B63,O62+N63))),IF(O62+N63<O62,IF(O62+N63<'Data Inputs'!E58*B63,'Data Inputs'!E58*B63,O62+N63),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B63*'Data Inputs'!D58","v":1000},{"$f":"$B63*'Data Inputs'!E58","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C59","v":"2014-04-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F64<'Data Inputs'!F59,(F64-'Data Inputs'!F59)*E64/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U59=0, 'Data Inputs'!U59=\"\"), \"N/A\", 'Data Inputs'!U59*B64)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U59=0, 'Data Inputs'!U59=\"\"), \"N/A\", IF((G64-(D64-J64))>K64, K64, IF(K64>(G64-(D64-J64)), IF((G64-(D64-J64))<0, 0, (G64-(D64-J64))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O63+N64>=O63,IF(O63>='Data Inputs'!D59*B64,O63,IF(O63+N64>'Data Inputs'!D59*B64,'Data Inputs'!D59*B64,IF(O63+N64<'Data Inputs'!E59*B64,'Data Inputs'!E59*B64,O63+N64))),IF(O63+N64<O63,IF(O63+N64<'Data Inputs'!E59*B64,'Data Inputs'!E59*B64,O63+N64),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B64*'Data Inputs'!D59","v":1000},{"$f":"$B64*'Data Inputs'!E59","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C60","v":"2014-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F65<'Data Inputs'!F60,(F65-'Data Inputs'!F60)*E65/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U60=0, 'Data Inputs'!U60=\"\"), \"N/A\", 'Data Inputs'!U60*B65)","v":100},{"$f":"IF(OR('Data Inputs'!U60=0, 'Data Inputs'!U60=\"\"), \"N/A\", IF((G65-(D65-J65))>K65, K65, IF(K65>(G65-(D65-J65)), IF((G65-(D65-J65))<0, 0, (G65-(D65-J65))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O64+N65>=O64,IF(O64>='Data Inputs'!D60*B65,O64,IF(O64+N65>'Data Inputs'!D60*B65,'Data Inputs'!D60*B65,IF(O64+N65<'Data Inputs'!E60*B65,'Data Inputs'!E60*B65,O64+N65))),IF(O64+N65<O64,IF(O64+N65<'Data Inputs'!E60*B65,'Data Inputs'!E60*B65,O64+N65),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B65*'Data Inputs'!D60","v":1000},{"$f":"$B65*'Data Inputs'!E60","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C61","v":"2014-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F66<'Data Inputs'!F61,(F66-'Data Inputs'!F61)*E66/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U61=0, 'Data Inputs'!U61=\"\"), \"N/A\", 'Data Inputs'!U61*B66)","v":100},{"$f":"IF(OR('Data Inputs'!U61=0, 'Data Inputs'!U61=\"\"), \"N/A\", IF((G66-(D66-J66))>K66, K66, IF(K66>(G66-(D66-J66)), IF((G66-(D66-J66))<0, 0, (G66-(D66-J66))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O65+N66>=O65,IF(O65>='Data Inputs'!D61*B66,O65,IF(O65+N66>'Data Inputs'!D61*B66,'Data Inputs'!D61*B66,IF(O65+N66<'Data Inputs'!E61*B66,'Data Inputs'!E61*B66,O65+N66))),IF(O65+N66<O65,IF(O65+N66<'Data Inputs'!E61*B66,'Data Inputs'!E61*B66,O65+N66),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B66*'Data Inputs'!D61","v":1000},{"$f":"$B66*'Data Inputs'!E61","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C62","v":"2014-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F67<'Data Inputs'!F62,(F67-'Data Inputs'!F62)*E67/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U62=0, 'Data Inputs'!U62=\"\"), \"N/A\", 'Data Inputs'!U62*B67)","v":100},{"$f":"IF(OR('Data Inputs'!U62=0, 'Data Inputs'!U62=\"\"), \"N/A\", IF((G67-(D67-J67))>K67, K67, IF(K67>(G67-(D67-J67)), IF((G67-(D67-J67))<0, 0, (G67-(D67-J67))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O66+N67>=O66,IF(O66>='Data Inputs'!D62*B67,O66,IF(O66+N67>'Data Inputs'!D62*B67,'Data Inputs'!D62*B67,IF(O66+N67<'Data Inputs'!E62*B67,'Data Inputs'!E62*B67,O66+N67))),IF(O66+N67<O66,IF(O66+N67<'Data Inputs'!E62*B67,'Data Inputs'!E62*B67,O66+N67),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B67*'Data Inputs'!D62","v":1000},{"$f":"$B67*'Data Inputs'!E62","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C63","v":"2014-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F68<'Data Inputs'!F63,(F68-'Data Inputs'!F63)*E68/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U63=0, 'Data Inputs'!U63=\"\"), \"N/A\", 'Data Inputs'!U63*B68)","v":200},{"$f":"IF(OR('Data Inputs'!U63=0, 'Data Inputs'!U63=\"\"), \"N/A\", IF((G68-(D68-J68))>K68, K68, IF(K68>(G68-(D68-J68)), IF((G68-(D68-J68))<0, 0, (G68-(D68-J68))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O67+N68>=O67,IF(O67>='Data Inputs'!D63*B68,O67,IF(O67+N68>'Data Inputs'!D63*B68,'Data Inputs'!D63*B68,IF(O67+N68<'Data Inputs'!E63*B68,'Data Inputs'!E63*B68,O67+N68))),IF(O67+N68<O67,IF(O67+N68<'Data Inputs'!E63*B68,'Data Inputs'!E63*B68,O67+N68),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B68*'Data Inputs'!D63","v":1000},{"$f":"$B68*'Data Inputs'!E63","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C64","v":"2014-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F69<'Data Inputs'!F64,(F69-'Data Inputs'!F64)*E69/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U64=0, 'Data Inputs'!U64=\"\"), \"N/A\", 'Data Inputs'!U64*B69)","v":200},{"$f":"IF(OR('Data Inputs'!U64=0, 'Data Inputs'!U64=\"\"), \"N/A\", IF((G69-(D69-J69))>K69, K69, IF(K69>(G69-(D69-J69)), IF((G69-(D69-J69))<0, 0, (G69-(D69-J69))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O68+N69>=O68,IF(O68>='Data Inputs'!D64*B69,O68,IF(O68+N69>'Data Inputs'!D64*B69,'Data Inputs'!D64*B69,IF(O68+N69<'Data Inputs'!E64*B69,'Data Inputs'!E64*B69,O68+N69))),IF(O68+N69<O68,IF(O68+N69<'Data Inputs'!E64*B69,'Data Inputs'!E64*B69,O68+N69),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B69*'Data Inputs'!D64","v":1000},{"$f":"$B69*'Data Inputs'!E64","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C65","v":"2014-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F70<'Data Inputs'!F65,(F70-'Data Inputs'!F65)*E70/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U65=0, 'Data Inputs'!U65=\"\"), \"N/A\", 'Data Inputs'!U65*B70)","v":200},{"$f":"IF(OR('Data Inputs'!U65=0, 'Data Inputs'!U65=\"\"), \"N/A\", IF((G70-(D70-J70))>K70, K70, IF(K70>(G70-(D70-J70)), IF((G70-(D70-J70))<0, 0, (G70-(D70-J70))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O69+N70>=O69,IF(O69>='Data Inputs'!D65*B70,O69,IF(O69+N70>'Data Inputs'!D65*B70,'Data Inputs'!D65*B70,IF(O69+N70<'Data Inputs'!E65*B70,'Data Inputs'!E65*B70,O69+N70))),IF(O69+N70<O69,IF(O69+N70<'Data Inputs'!E65*B70,'Data Inputs'!E65*B70,O69+N70),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B70*'Data Inputs'!D65","v":1000},{"$f":"$B70*'Data Inputs'!E65","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C66","v":"2014-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F71<'Data Inputs'!F66,(F71-'Data Inputs'!F66)*E71/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U66=0, 'Data Inputs'!U66=\"\"), \"N/A\", 'Data Inputs'!U66*B71)","v":200},{"$f":"IF(OR('Data Inputs'!U66=0, 'Data Inputs'!U66=\"\"), \"N/A\", IF((G71-(D71-J71))>K71, K71, IF(K71>(G71-(D71-J71)), IF((G71-(D71-J71))<0, 0, (G71-(D71-J71))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O70+N71>=O70,IF(O70>='Data Inputs'!D66*B71,O70,IF(O70+N71>'Data Inputs'!D66*B71,'Data Inputs'!D66*B71,IF(O70+N71<'Data Inputs'!E66*B71,'Data Inputs'!E66*B71,O70+N71))),IF(O70+N71<O70,IF(O70+N71<'Data Inputs'!E66*B71,'Data Inputs'!E66*B71,O70+N71),\"ERROR\")),2)","v":-3000},{"$f":"IF(B71>0,IF(O71=0,0,O71/B71),\"-\")","v":-30},3000,{"$f":"$B71*'Data Inputs'!D66","v":1000},{"$f":"$B71*'Data Inputs'!E66","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C67","v":"2014-12-01"},100,31,{"$f":"IF(B72*C72=0,0,B72*C72)","v":3100},70000,3.42,{"$f":"IF(F72*E72>0,E72/100*F72,0)","v":2394},null,null,{"$f":"-IF(F72<'Data Inputs'!F67,(F72-'Data Inputs'!F67)*E72/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U67=0, 'Data Inputs'!U67=\"\"), \"N/A\", 'Data Inputs'!U67*B72)","v":100},{"$f":"IF(OR('Data Inputs'!U67=0, 'Data Inputs'!U67=\"\"), \"N/A\", IF((G72-(D72-J72))>K72, K72, IF(K72>(G72-(D72-J72)), IF((G72-(D72-J72))<0, 0, (G72-(D72-J72))),0)))","v":0},{"$f":"(IF(D72=0,0,D72))+(IF(L72=\"N/A\",0,L72))+(H72)-(I72)-(IF(J72>0,J72,0))","v":3100},{"$f":"ROUND(G72-M72,2)","v":-706},{"$f":"ROUND(IF(O71+N72>=O71,IF(O71>='Data Inputs'!D67*B72,O71,IF(O71+N72>'Data Inputs'!D67*B72,'Data Inputs'!D67*B72,IF(O71+N72<'Data Inputs'!E67*B72,'Data Inputs'!E67*B72,O71+N72))),IF(O71+N72<O71,IF(O71+N72<'Data Inputs'!E67*B72,'Data Inputs'!E67*B72,O71+N72),\"ERROR\")),2)","v":-3000},-30,{"$f":"IF(O71>=0,0,IF(O71-I71>0,0,ROUNDDOWN(-O71-I72,0)))","v":3000},{"$f":"$B72*'Data Inputs'!D67","v":1000},{"$f":"$B72*'Data Inputs'!E67","v":-3000},{"$f":"G72/$C72","v":77.225806451612897},{"$f":"M72/C72","v":100},100,{"$f":"IF(E72*C72*V72>0,(E72/C72)/V72,0)","v":22.58064516129032},{"$f":"IF(W72>0,W72*F72/100,0)","v":0.77225806451612899},{"$f":"IF(AND(P72>=10,N72>0),\"Upper Flexibility Limit Exceeded: \"&TEXT((O71+N72-O72)/F72*100,\"#,###\")&\" Litres Unpaid\",IF(AND(P72<=-30,N72<0),\"Lower Flexibility Limit Exceeded: \"&TEXT(-(O71+N72-O72),\"#,##0.00\")&\" Underproduction Credits Lost\",\"\"))","v":"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"}]
[{"$f":"'Data Inputs'!C68","v":"2015-01-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F73<'Data Inputs'!F68,(F73-'Data Inputs'!F68)*E73/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U68=0, 'Data Inputs'!U68=\"\"), \"N/A\", 'Data Inputs'!U68*B73)","v":100},{"$f":"IF(OR('Data Inputs'!U68=0, 'Data Inputs'!U68=\"\"), \"N/A\", IF((G73-(D73-J73))>K73, K73, IF(K73>(G73-(D73-J73)), IF((G73-(D73-J73))<0, 0, (G73-(D73-J73))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O72+N73>=O72,IF(O72>='Data Inputs'!D68*B73,O72,IF(O72+N73>'Data Inputs'!D68*B73,'Data Inputs'!D68*B73,IF(O72+N73<'Data Inputs'!E68*B73,'Data Inputs'!E68*B73,O72+N73))),IF(O72+N73<O72,IF(O72+N73<'Data Inputs'!E68*B73,'Data Inputs'!E68*B73,O72+N73),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B73*'Data Inputs'!D68","v":1000},{"$f":"$B73*'Data Inputs'!E68","v":-3000},77.225806451612897,100,{"$f":"V72","v":100},22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C69","v":"2015-02-01"},{"$f":"B73","v":100},28,2800,{"$f":"E73","v":70000},{"$f":"F73","v":3.42},2394,null,null,{"$f":"-IF(F74<'Data Inputs'!F69,(F74-'Data Inputs'!F69)*E74/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U69=0, 'Data Inputs'!U69=\"\"), \"N/A\", 'Data Inputs'!U69*B74)","v":100},{"$f":"IF(OR('Data Inputs'!U69=0, 'Data Inputs'!U69=\"\"), \"N/A\", IF((G74-(D74-J74))>K74, K74, IF(K74>(G74-(D74-J74)), IF((G74-(D74-J74))<0, 0, (G74-(D74-J74))),0)))","v":0},2800,-406,{"$f":"ROUND(IF(O73+N74>=O73,IF(O73>='Data Inputs'!D69*B74,O73,IF(O73+N74>'Data Inputs'!D69*B74,'Data Inputs'!D69*B74,IF(O73+N74<'Data Inputs'!E69*B74,'Data Inputs'!E69*B74,O73+N74))),IF(O73+N74<O73,IF(O73+N74<'Data Inputs'!E69*B74,'Data Inputs'!E69*B74,O73+N74),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B74*'Data Inputs'!D69","v":1000},{"$f":"$B74*'Data Inputs'!E69","v":-3000},85.5,100,100,25,0.85499999999999998,"Lower Flexibility Limit Exceeded: 406.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C70","v":"2015-03-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F75<'Data Inputs'!F70,(F75-'Data Inputs'!F70)*E75/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U70=0, 'Data Inputs'!U70=\"\"), \"N/A\", 'Data Inputs'!U70*B75)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U70=0, 'Data Inputs'!U70=\"\"), \"N/A\", IF((G75-(D75-J75))>K75, K75, IF(K75>(G75-(D75-J75)), IF((G75-(D75-J75))<0, 0, (G75-(D75-J75))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O74+N75>=O74,IF(O74>='Data Inputs'!D70*B75,O74,IF(O74+N75>'Data Inputs'!D70*B75,'Data Inputs'!D70*B75,IF(O74+N75<'Data Inputs'!E70*B75,'Data Inputs'!E70*B75,O74+N75))),IF(O74+N75<O74,IF(O74+N75<'Data Inputs'!E70*B75,'Data Inputs'!E70*B75,O74+N75),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B75*'Data Inputs'!D70","v":1000},{"$f":"$B75*'Data Inputs'!E70","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C71","v":"2015-04-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F76<'Data Inputs'!F71,(F76-'Data Inputs'!F71)*E76/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U71=0, 'Data Inputs'!U71=\"\"), \"N/A\", 'Data Inputs'!U71*B76)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U71=0, 'Data Inputs'!U71=\"\"), \"N/A\", IF((G76-(D76-J76))>K76, K76, IF(K76>(G76-(D76-J76)), IF((G76-(D76-J76))<0, 0, (G76-(D76-J76))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O75+N76>=O75,IF(O75>='Data Inputs'!D71*B76,O75,IF(O75+N76>'Data Inputs'!D71*B76,'Data Inputs'!D71*B76,IF(O75+N76<'Data Inputs'!E71*B76,'Data Inputs'!E71*B76,O75+N76))),IF(O75+N76<O75,IF(O75+N76<'Data Inputs'!E71*B76,'Data Inputs'!E71*B76,O75+N76),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B76*'Data Inputs'!D71","v":1000},{"$f":"$B76*'Data Inputs'!E71","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C72","v":"2015-05-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F77<'Data Inputs'!F72,(F77-'Data Inputs'!F72)*E77/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U72=0, 'Data Inputs'!U72=\"\"), \"N/A\", 'Data Inputs'!U72*B77)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U72=0, 'Data Inputs'!U72=\"\"), \"N/A\", IF((G77-(D77-J77))>K77, K77, IF(K77>(G77-(D77-J77)), IF((G77-(D77-J77))<0, 0, (G77-(D77-J77))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O76+N77>=O76,IF(O76>='Data Inputs'!D72*B77,O76,IF(O76+N77>'Data Inputs'!D72*B77,'Data Inputs'!D72*B77,IF(O76+N77<'Data Inputs'!E72*B77,'Data Inputs'!E72*B77,O76+N77))),IF(O76+N77<O76,IF(O76+N77<'Data Inputs'!E72*B77,'Data Inputs'!E72*B77,O76+N77),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B77*'Data Inputs'!D72","v":1000},{"$f":"$B77*'Data Inputs'!E72","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C73","v":"2015-06-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F78<'Data Inputs'!F73,(F78-'Data Inputs'!F73)*E78/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U73=0, 'Data Inputs'!U73=\"\"), \"N/A\", 'Data Inputs'!U73*B78)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U73=0, 'Data Inputs'!U73=\"\"), \"N/A\", IF((G78-(D78-J78))>K78, K78, IF(K78>(G78-(D78-J78)), IF((G78-(D78-J78))<0, 0, (G78-(D78-J78))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O77+N78>=O77,IF(O77>='Data Inputs'!D73*B78,O77,IF(O77+N78>'Data Inputs'!D73*B78,'Data Inputs'!D73*B78,IF(O77+N78<'Data Inputs'!E73*B78,'Data Inputs'!E73*B78,O77+N78))),IF(O77+N78<O77,IF(O77+N78<'Data Inputs'!E73*B78,'Data Inputs'!E73*B78,O77+N78),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B78*'Data Inputs'!D73","v":1000},{"$f":"$B78*'Data Inputs'!E73","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C74","v":"2015-07-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F79<'Data Inputs'!F74,(F79-'Data Inputs'!F74)*E79/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U74=0, 'Data Inputs'!U74=\"\"), \"N/A\", 'Data Inputs'!U74*B79)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U74=0, 'Data Inputs'!U74=\"\"), \"N/A\", IF((G79-(D79-J79))>K79, K79, IF(K79>(G79-(D79-J79)), IF((G79-(D79-J79))<0, 0, (G79-(D79-J79))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O78+N79>=O78,IF(O78>='Data Inputs'!D74*B79,O78,IF(O78+N79>'Data Inputs'!D74*B79,'Data Inputs'!D74*B79,IF(O78+N79<'Data Inputs'!E74*B79,'Data Inputs'!E74*B79,O78+N79))),IF(O78+N79<O78,IF(O78+N79<'Data Inputs'!E74*B79,'Data Inputs'!E74*B79,O78+N79),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B79*'Data Inputs'!D74","v":1000},{"$f":"$B79*'Data Inputs'!E74","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C75","v":"2015-08-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F80<'Data Inputs'!F75,(F80-'Data Inputs'!F75)*E80/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U75=0, 'Data Inputs'!U75=\"\"), \"N/A\", 'Data Inputs'!U75*B80)","v":200},{"$f":"IF(OR('Data Inputs'!U75=0, 'Data Inputs'!U75=\"\"), \"N/A\", IF((G80-(D80-J80))>K80, K80, IF(K80>(G80-(D80-J80)), IF((G80-(D80-J80))<0, 0, (G80-(D80-J80))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O79+N80>=O79,IF(O79>='Data Inputs'!D75*B80,O79,IF(O79+N80>'Data Inputs'!D75*B80,'Data Inputs'!D75*B80,IF(O79+N80<'Data Inputs'!E75*B80,'Data Inputs'!E75*B80,O79+N80))),IF(O79+N80<O79,IF(O79+N80<'Data Inputs'!E75*B80,'Data Inputs'!E75*B80,O79+N80),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B80*'Data Inputs'!D75","v":1000},{"$f":"$B80*'Data Inputs'!E75","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C76","v":"2015-09-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F81<'Data Inputs'!F76,(F81-'Data Inputs'!F76)*E81/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U76=0, 'Data Inputs'!U76=\"\"), \"N/A\", 'Data Inputs'!U76*B81)","v":200},{"$f":"IF(OR('Data Inputs'!U76=0, 'Data Inputs'!U76=\"\"), \"N/A\", IF((G81-(D81-J81))>K81, K81, IF(K81>(G81-(D81-J81)), IF((G81-(D81-J81))<0, 0, (G81-(D81-J81))),0)))","v":0},3000,-606,{"$f":"ROUND(IF(O80+N81>=O80,IF(O80>='Data Inputs'!D76*B81,O80,IF(O80+N81>'Data Inputs'!D76*B81,'Data Inputs'!D76*B81,IF(O80+N81<'Data Inputs'!E76*B81,'Data Inputs'!E76*B81,O80+N81))),IF(O80+N81<O80,IF(O80+N81<'Data Inputs'!E76*B81,'Data Inputs'!E76*B81,O80+N81),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B81*'Data Inputs'!D76","v":1000},{"$f":"$B81*'Data Inputs'!E76","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C77","v":"2015-10-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F82<'Data Inputs'!F77,(F82-'Data Inputs'!F77)*E82/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U77=0, 'Data Inputs'!U77=\"\"), \"N/A\", 'Data Inputs'!U77*B82)","v":200},{"$f":"IF(OR('Data Inputs'!U77=0, 'Data Inputs'!U77=\"\"), \"N/A\", IF((G82-(D82-J82))>K82, K82, IF(K82>(G82-(D82-J82)), IF((G82-(D82-J82))<0, 0, (G82-(D82-J82))),0)))","v":0},3100,-706,{"$f":"ROUND(IF(O81+N82>=O81,IF(O81>='Data Inputs'!D77*B82,O81,IF(O81+N82>'Data Inputs'!D77*B82,'Data Inputs'!D77*B82,IF(O81+N82<'Data Inputs'!E77*B82,'Data Inputs'!E77*B82,O81+N82))),IF(O81+N82<O81,IF(O81+N82<'Data Inputs'!E77*B82,'Data Inputs'!E77*B82,O81+N82),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B82*'Data Inputs'!D77","v":1000},{"$f":"$B82*'Data Inputs'!E77","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C78","v":"2015-11-01"},100,30,3000,70000,3.42,2394,null,null,{"$f":"-IF(F83<'Data Inputs'!F78,(F83-'Data Inputs'!F78)*E83/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U78=0, 'Data Inputs'!U78=\"\"), \"N/A\", 'Data Inputs'!U78*B83)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U78=0, 'Data Inputs'!U78=\"\"), \"N/A\", IF((G83-(D83-J83))>K83, K83, IF(K83>(G83-(D83-J83)), IF((G83-(D83-J83))<0, 0, (G83-(D83-J83))),0)))","v":"N/A"},3000,-606,{"$f":"ROUND(IF(O82+N83>=O82,IF(O82>='Data Inputs'!D78*B83,O82,IF(O82+N83>'Data Inputs'!D78*B83,'Data Inputs'!D78*B83,IF(O82+N83<'Data Inputs'!E78*B83,'Data Inputs'!E78*B83,O82+N83))),IF(O82+N83<O82,IF(O82+N83<'Data Inputs'!E78*B83,'Data Inputs'!E78*B83,O82+N83),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B83*'Data Inputs'!D78","v":1000},{"$f":"$B83*'Data Inputs'!E78","v":-3000},79.8,100,100,23.333333333333336,0.79800000000000015,"Lower Flexibility Limit Exceeded: 606.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C79","v":"2015-12-01"},100,31,3100,70000,3.42,2394,null,null,{"$f":"-IF(F84<'Data Inputs'!F79,(F84-'Data Inputs'!F79)*E84/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U79=0, 'Data Inputs'!U79=\"\"), \"N/A\", 'Data Inputs'!U79*B84)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U79=0, 'Data Inputs'!U79=\"\"), \"N/A\", IF((G84-(D84-J84))>K84, K84, IF(K84>(G84-(D84-J84)), IF((G84-(D84-J84))<0, 0, (G84-(D84-J84))),0)))","v":"N/A"},3100,-706,{"$f":"ROUND(IF(O83+N84>=O83,IF(O83>='Data Inputs'!D79*B84,O83,IF(O83+N84>'Data Inputs'!D79*B84,'Data Inputs'!D79*B84,IF(O83+N84<'Data Inputs'!E79*B84,'Data Inputs'!E79*B84,O83+N84))),IF(O83+N84<O83,IF(O83+N84<'Data Inputs'!E79*B84,'Data Inputs'!E79*B84,O83+N84),\"ERROR\")),2)","v":-3000},-30,3000,{"$f":"$B84*'Data Inputs'!D79","v":1000},{"$f":"$B84*'Data Inputs'!E79","v":-3000},77.225806451612897,100,100,22.58064516129032,0.77225806451612899,"Lower Flexibility Limit Exceeded: 706.00 Underproduction Credits Lost"]
[{"$f":"'Data Inputs'!C80","v":"2016-01-01"},131.16,31,4065.96,98036,4.07,3990.0652000000005,1052.99,3075.89,{"$f":"-IF(F85<'Data Inputs'!F80,(F85-'Data Inputs'!F80)*E85/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U80=0, 'Data Inputs'!U80=\"\"), \"N/A\", 'Data Inputs'!U80*B85)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U80=0, 'Data Inputs'!U80=\"\"), \"N/A\", IF((G85-(D85-J85))>K85, K85, IF(K85>(G85-(D85-J85)), IF((G85-(D85-J85))<0, 0, (G85-(D85-J85))),0)))","v":"N/A"},2043.06,1947.01,{"$f":"ROUND(IF(O84+N85>=O84,IF(O84>='Data Inputs'!D80*B85,O84,IF(O84+N85>'Data Inputs'!D80*B85,'Data Inputs'!D80*B85,IF(O84+N85<'Data Inputs'!E80*B85,'Data Inputs'!E80*B85,O84+N85))),IF(O84+N85<O84,IF(O84+N85<'Data Inputs'!E80*B85,'Data Inputs'!E80*B85,O84+N85),\"ERROR\")),2)","v":-1052.99},-8.0282860628240318,-75,{"$f":"$B85*'Data Inputs'!D80","v":1311.6},{"$f":"$B85*'Data Inputs'!E80","v":-3934.7999999999997},128.7117806451613,65.905161290322582,100,31.624516129032259,1.2871178064516129,""]
[{"$f":"'Data Inputs'!C81","v":"2016-02-01"},131.16,29,3803.64,86134,4.08,3514.2672000000002,null,null,{"$f":"-IF(F86<'Data Inputs'!F81,(F86-'Data Inputs'!F81)*E86/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U81=0, 'Data Inputs'!U81=\"\"), \"N/A\", 'Data Inputs'!U81*B86)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U81=0, 'Data Inputs'!U81=\"\"), \"N/A\", IF((G86-(D86-J86))>K86, K86, IF(K86>(G86-(D86-J86)), IF((G86-(D86-J86))<0, 0, (G86-(D86-J86))),0)))","v":"N/A"},3803.64,-289.37,{"$f":"ROUND(IF(O85+N86>=O85,IF(O85>='Data Inputs'!D81*B86,O85,IF(O85+N86>'Data Inputs'!D81*B86,'Data Inputs'!D81*B86,IF(O85+N86<'Data Inputs'!E81*B86,'Data Inputs'!E81*B86,O85+N86))),IF(O85+N86<O85,IF(O85+N86<'Data Inputs'!E81*B86,'Data Inputs'!E81*B86,O85+N86),\"ERROR\")),2)","v":-1342.36},-10.234522720341568,1052,{"$f":"$B86*'Data Inputs'!D81","v":1311.6},{"$f":"$B86*'Data Inputs'!E81","v":-3934.7999999999997},121.1816275862069,131.16,100,29.701379310344826,1.211816275862069,""]
[{"$f":"'Data Inputs'!C82","v":"2016-03-01"},132.47,31,4106.57,100752,4.2,4231.5839999999998,null,null,{"$f":"-IF(F87<'Data Inputs'!F82,(F87-'Data Inputs'!F82)*E87/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U82=0, 'Data Inputs'!U82=\"\"), \"N/A\", 'Data Inputs'!U82*B87)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U82=0, 'Data Inputs'!U82=\"\"), \"N/A\", IF((G87-(D87-J87))>K87, K87, IF(K87>(G87-(D87-J87)), IF((G87-(D87-J87))<0, 0, (G87-(D87-J87))),0)))","v":"N/A"},4106.57,125.01,{"$f":"ROUND(IF(O86+N87>=O86,IF(O86>='Data Inputs'!D82*B87,O86,IF(O86+N87>'Data Inputs'!D82*B87,'Data Inputs'!D82*B87,IF(O86+N87<'Data Inputs'!E82*B87,'Data Inputs'!E82*B87,O86+N87))),IF(O86+N87<O86,IF(O86+N87<'Data Inputs'!E82*B87,'Data Inputs'!E82*B87,O86+N87),\"ERROR\")),2)","v":-1217.3499999999999},-9.1896278402657199,1342,{"$f":"$B87*'Data Inputs'!D82","v":1324.7},{"$f":"$B87*'Data Inputs'!E82","v":-3974.1},136.50270967741935,132.47,100,32.500645161290322,1.3650270967741935,""]
[{"$f":"'Data Inputs'!C83","v":"2016-04-01"},132.47,30,3974.1,101703,4.16,4230.8447999999999,null,null,{"$f":"-IF(F88<'Data Inputs'!F83,(F88-'Data Inputs'!F83)*E88/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U83=0, 'Data Inputs'!U83=\"\"), \"N/A\", 'Data Inputs'!U83*B88)","v":264.94},{"$f":"IF(OR('Data Inputs'!U83=0, 'Data Inputs'!U83=\"\"), \"N/A\", IF((G88-(D88-J88))>K88, K88, IF(K88>(G88-(D88-J88)), IF((G88-(D88-J88))<0, 0, (G88-(D88-J88))),0)))","v":256.74479999999994},4230.8447999999999,0,{"$f":"ROUND(IF(O87+N88>=O87,IF(O87>='Data Inputs'!D83*B88,O87,IF(O87+N88>'Data Inputs'!D83*B88,'Data Inputs'!D83*B88,IF(O87+N88<'Data Inputs'!E83*B88,'Data Inputs'!E83*B88,O87+N88))),IF(O87+N88<O87,IF(O87+N88<'Data Inputs'!E83*B88,'Data Inputs'!E83*B88,O87+N88),\"ERROR\")),2)","v":-1217.3499999999999},-9.1896278402657199,1217,{"$f":"$B88*'Data Inputs'!D83","v":1324.7},{"$f":"$B88*'Data Inputs'!E83","v":-3974.1},141.02815999999999,141.02815999999999,100,33.900999999999996,1.4102815999999998,""]
[{"$f":"'Data Inputs'!C84","v":"2016-05-01"},132.47,31,4106.57,103750,4.16,4316,null,null,{"$f":"-IF(F89<'Data Inputs'!F84,(F89-'Data Inputs'!F84)*E89/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U84=0, 'Data Inputs'!U84=\"\"), \"N/A\", 'Data Inputs'!U84*B89)","v":264.94},{"$f":"IF(OR('Data Inputs'!U84=0, 'Data Inputs'!U84=\"\"), \"N/A\", IF((G89-(D89-J89))>K89, K89, IF(K89>(G89-(D89-J89)), IF((G89-(D89-J89))<0, 0, (G89-(D89-J89))),0)))","v":209.43000000000029},4316,0,{"$f":"ROUND(IF(O88+N89>=O88,IF(O88>='Data Inputs'!D84*B89,O88,IF(O88+N89>'Data Inputs'!D84*B89,'Data Inputs'!D84*B89,IF(O88+N89<'Data Inputs'!E84*B89,'Data Inputs'!E84*B89,O88+N89))),IF(O88+N89<O88,IF(O88+N89<'Data Inputs'!E84*B89,'Data Inputs'!E84*B89,O88+N89),\"ERROR\")),2)","v":-1217.3499999999999},-9.1896278402657199,1217,{"$f":"$B89*'Data Inputs'!D84","v":1324.7},{"$f":"$B89*'Data Inputs'!E84","v":-3974.1},139.2258064516129,139.2258064516129,100,33.467741935483872,1.3922580645161293,""]
[{"$f":"'Data Inputs'!C85","v":"2016-06-01"},132.47,30,3974.1,103845,4.08,4236.8760000000002,null,null,{"$f":"-IF(F90<'Data Inputs'!F85,(F90-'Data Inputs'!F85)*E90/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U85=0, 'Data Inputs'!U85=\"\"), \"N/A\", 'Data Inputs'!U85*B90)","v":264.94},{"$f":"IF(OR('Data Inputs'!U85=0, 'Data Inputs'!U85=\"\"), \"N/A\", IF((G90-(D90-J90))>K90, K90, IF(K90>(G90-(D90-J90)), IF((G90-(D90-J90))<0, 0, (G90-(D90-J90))),0)))","v":262.77600000000029},4236.8760000000002,0,{"$f":"ROUND(IF(O89+N90>=O89,IF(O89>='Data Inputs'!D85*B90,O89,IF(O89+N90>'Data Inputs'!D85*B90,'Data Inputs'!D85*B90,IF(O89+N90<'Data Inputs'!E85*B90,'Data Inputs'!E85*B90,O89+N90))),IF(O89+N90<O89,IF(O89+N90<'Data Inputs'!E85*B90,'Data Inputs'!E85*B90,O89+N90),\"ERROR\")),2)","v":-1217.3499999999999},-9.1896278402657199,1217,{"$f":"$B90*'Data Inputs'!D85","v":1324.7},{"$f":"$B90*'Data Inputs'!E85","v":-3974.1},141.22920000000002,141.22920000000002,100,34.615000000000002,1.4122920000000001,""]
[{"$f":"'Data Inputs'!C86","v":"2016-07-01"},132.47,31,4106.57,114103,4,4564.12,null,null,{"$f":"-IF(F91<'Data Inputs'!F86,(F91-'Data Inputs'!F86)*E91/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U86=0, 'Data Inputs'!U86=\"\"), \"N/A\", 'Data Inputs'!U86*B91)","v":264.94},{"$f":"IF(OR('Data Inputs'!U86=0, 'Data Inputs'!U86=\"\"), \"N/A\", IF((G91-(D91-J91))>K91, K91, IF(K91>(G91-(D91-J91)), IF((G91-(D91-J91))<0, 0, (G91-(D91-J91))),0)))","v":264.94},4371.5099999999993,192.61,{"$f":"ROUND(IF(O90+N91>=O90,IF(O90>='Data Inputs'!D86*B91,O90,IF(O90+N91>'Data Inputs'!D86*B91,'Data Inputs'!D86*B91,IF(O90+N91<'Data Inputs'!E86*B91,'Data Inputs'!E86*B91,O90+N91))),IF(O90+N91<O90,IF(O90+N91<'Data Inputs'!E86*B91,'Data Inputs'!E86*B91,O90+N91),\"ERROR\")),2)","v":-1024.74},{"$f":"IF(B91>0,IF(O91=0,0,O91/B91),\"-\")","v":-7.7356382577187288},1217,{"$f":"$B91*'Data Inputs'!D86","v":1324.7},{"$f":"$B91*'Data Inputs'!E86","v":-3974.1},147.22967741935483,141.01645161290321,100,36.807419354838707,1.4722967741935482,""]
[{"$f":"'Data Inputs'!C87","v":"2016-08-01"},132.47,31,4106.57,107616,4.0599999999999996,4369.2096000000001,null,null,{"$f":"-IF(F92<'Data Inputs'!F87,(F92-'Data Inputs'!F87)*E92/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U87=0, 'Data Inputs'!U87=\"\"), \"N/A\", 'Data Inputs'!U87*B92)","v":264.94},{"$f":"IF(OR('Data Inputs'!U87=0, 'Data Inputs'!U87=\"\"), \"N/A\", IF((G92-(D92-J92))>K92, K92, IF(K92>(G92-(D92-J92)), IF((G92-(D92-J92))<0, 0, (G92-(D92-J92))),0)))","v":262.63960000000043},4369.2096000000001,0,{"$f":"ROUND(IF(O91+N92>=O91,IF(O91>='Data Inputs'!D87*B92,O91,IF(O91+N92>'Data Inputs'!D87*B92,'Data Inputs'!D87*B92,IF(O91+N92<'Data Inputs'!E87*B92,'Data Inputs'!E87*B92,O91+N92))),IF(O91+N92<O91,IF(O91+N92<'Data Inputs'!E87*B92,'Data Inputs'!E87*B92,O91+N92),\"ERROR\")),2)","v":-1024.74},-7.7356382577187288,1024,{"$f":"$B92*'Data Inputs'!D87","v":1324.7},{"$f":"$B92*'Data Inputs'!E87","v":-3974.1},140.94224516129032,140.94224516129032,100,34.714838709677423,1.4094224516129032,""]
[{"$f":"'Data Inputs'!C88","v":"2016-09-01"},134.46,30,4033.8,101083,4.13,4174.7278999999999,null,null,{"$f":"-IF(F93<'Data Inputs'!F88,(F93-'Data Inputs'!F88)*E93/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U88=0, 'Data Inputs'!U88=\"\"), \"N/A\", 'Data Inputs'!U88*B93)","v":268.92},{"$f":"IF(OR('Data Inputs'!U88=0, 'Data Inputs'!U88=\"\"), \"N/A\", IF((G93-(D93-J93))>K93, K93, IF(K93>(G93-(D93-J93)), IF((G93-(D93-J93))<0, 0, (G93-(D93-J93))),0)))","v":140.92789999999968},4174.7278999999999,0,{"$f":"ROUND(IF(O92+N93>=O92,IF(O92>='Data Inputs'!D88*B93,O92,IF(O92+N93>'Data Inputs'!D88*B93,'Data Inputs'!D88*B93,IF(O92+N93<'Data Inputs'!E88*B93,'Data Inputs'!E88*B93,O92+N93))),IF(O92+N93<O92,IF(O92+N93<'Data Inputs'!E88*B93,'Data Inputs'!E88*B93,O92+N93),\"ERROR\")),2)","v":-1024.74},-7.6211512717536811,1024,{"$f":"$B93*'Data Inputs'!D88","v":1344.6000000000001},{"$f":"$B93*'Data Inputs'!E88","v":-4033.8},139.15759666666665,139.15759666666665,100,33.694333333333333,1.3915759666666665,""]
[{"$f":"'Data Inputs'!C89","v":"2016-10-01"},134.46,31,4168.26,109698,4.21,4618.2857999999997,null,null,{"$f":"-IF(F94<'Data Inputs'!F89,(F94-'Data Inputs'!F89)*E94/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U89=0, 'Data Inputs'!U89=\"\"), \"N/A\", 'Data Inputs'!U89*B94)","v":268.92},{"$f":"IF(OR('Data Inputs'!U89=0, 'Data Inputs'!U89=\"\"), \"N/A\", IF((G94-(D94-J94))>K94, K94, IF(K94>(G94-(D94-J94)), IF((G94-(D94-J94))<0, 0, (G94-(D94-J94))),0)))","v":268.92},4437.18,181.11,{"$f":"ROUND(IF(O93+N94>=O93,IF(O93>='Data Inputs'!D89*B94,O93,IF(O93+N94>'Data Inputs'!D89*B94,'Data Inputs'!D89*B94,IF(O93+N94<'Data Inputs'!E89*B94,'Data Inputs'!E89*B94,O93+N94))),IF(O93+N94<O93,IF(O93+N94<'Data Inputs'!E89*B94,'Data Inputs'!E89*B94,O93+N94),\"ERROR\")),2)","v":-843.63},-6.2742079428826409,1024,{"$f":"$B94*'Data Inputs'!D89","v":1344.6000000000001},{"$f":"$B94*'Data Inputs'!E89","v":-4033.8},148.97696129032258,143.13483870967744,100,35.386451612903222,1.4897696129032258,""]
[{"$f":"'Data Inputs'!C90","v":"2016-11-01"},134.46,30,4033.8,100441,4.12,4138.1692000000003,null,null,{"$f":"-IF(F95<'Data Inputs'!F90,(F95-'Data Inputs'!F90)*E95/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U90=0, 'Data Inputs'!U90=\"\"), \"N/A\", 'Data Inputs'!U90*B95)","v":268.92},{"$f":"IF(OR('Data Inputs'!U90=0, 'Data Inputs'!U90=\"\"), \"N/A\", IF((G95-(D95-J95))>K95, K95, IF(K95>(G95-(D95-J95)), IF((G95-(D95-J95))<0, 0, (G95-(D95-J95))),0)))","v":104.36920000000009},4138.1692000000003,0,{"$f":"ROUND(IF(O94+N95>=O94,IF(O94>='Data Inputs'!D90*B95,O94,IF(O94+N95>'Data Inputs'!D90*B95,'Data Inputs'!D90*B95,IF(O94+N95<'Data Inputs'!E90*B95,'Data Inputs'!E90*B95,O94+N95))),IF(O94+N95<O94,IF(O94+N95<'Data Inputs'!E90*B95,'Data Inputs'!E90*B95,O94+N95),\"ERROR\")),2)","v":-843.63},-6.2742079428826409,843,{"$f":"$B95*'Data Inputs'!D90","v":1344.6000000000001},{"$f":"$B95*'Data Inputs'!E90","v":-4033.8},137.93897333333334,137.93897333333334,100,33.480333333333334,1.3793897333333334,""]
[{"$f":"'Data Inputs'!C91","v":"2016-12-01"},134.46,31,4168.26,96683,4.1100000000000003,3973.6713000000004,null,null,{"$f":"-IF(F96<'Data Inputs'!F91,(F96-'Data Inputs'!F91)*E96/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U91=0, 'Data Inputs'!U91=\"\"), \"N/A\", 'Data Inputs'!U91*B96)","v":268.92},{"$f":"IF(OR('Data Inputs'!U91=0, 'Data Inputs'!U91=\"\"), \"N/A\", IF((G96-(D96-J96))>K96, K96, IF(K96>(G96-(D96-J96)), IF((G96-(D96-J96))<0, 0, (G96-(D96-J96))),0)))","v":0},{"$f":"(IF(D96=0,0,D96))+(IF(L96=\"N/A\",0,L96))+(H96)-(I96)-(IF(J96>0,J96,0))","v":4168.26},-194.59,{"$f":"ROUND(IF(O95+N96>=O95,IF(O95>='Data Inputs'!D91*B96,O95,IF(O95+N96>'Data Inputs'!D91*B96,'Data Inputs'!D91*B96,IF(O95+N96<'Data Inputs'!E91*B96,'Data Inputs'!E91*B96,O95+N96))),IF(O95+N96<O95,IF(O95+N96<'Data Inputs'!E91*B96,'Data Inputs'!E91*B96,O95+N96),\"ERROR\")),2)","v":-1038.22},-7.7214041350587532,843,{"$f":"$B96*'Data Inputs'!D91","v":1344.6000000000001},{"$f":"$B96*'Data Inputs'!E91","v":-4033.8},128.18294516129035,134.46,100,31.188064516129035,1.2818294516129034,""]
[{"$f":"'Data Inputs'!C92","v":"2017-01-01"},136.47999999999999,31,4230.88,105427,4.1399999999999997,4364.6777999999995,null,null,{"$f":"-IF(F97<'Data Inputs'!F92,(F97-'Data Inputs'!F92)*E97/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U92=0, 'Data Inputs'!U92=\"\"), \"N/A\", 'Data Inputs'!U92*B97)","v":136.47999999999999},{"$f":"IF(OR('Data Inputs'!U92=0, 'Data Inputs'!U92=\"\"), \"N/A\", IF((G97-(D97-J97))>K97, K97, IF(K97>(G97-(D97-J97)), IF((G97-(D97-J97))<0, 0, (G97-(D97-J97))),0)))","v":133.79779999999937},4364.6777999999995,0,{"$f":"ROUND(IF(O96+N97>=O96,IF(O96>='Data Inputs'!D92*B97,O96,IF(O96+N97>'Data Inputs'!D92*B97,'Data Inputs'!D92*B97,IF(O96+N97<'Data Inputs'!E92*B97,'Data Inputs'!E92*B97,O96+N97))),IF(O96+N97<O96,IF(O96+N97<'Data Inputs'!E92*B97,'Data Inputs'!E92*B97,O96+N97),\"ERROR\")),2)","v":-1038.22},-7.6071219226260265,1038,{"$f":"$B97*'Data Inputs'!D92","v":1364.8},{"$f":"$B97*'Data Inputs'!E92","v":-4094.3999999999996},140.7960580645161,140.7960580645161,100,34.008709677419354,1.4079605806451609,""]
[{"$f":"'Data Inputs'!C93","v":"2017-02-01"},139.21,28,3897.88,88203,4.2699999999999996,3766.2680999999993,null,null,{"$f":"-IF(F98<'Data Inputs'!F93,(F98-'Data Inputs'!F93)*E98/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U93=0, 'Data Inputs'!U93=\"\"), \"N/A\", 'Data Inputs'!U93*B98)","v":278.42},{"$f":"IF(OR('Data Inputs'!U93=0, 'Data Inputs'!U93=\"\"), \"N/A\", IF((G98-(D98-J98))>K98, K98, IF(K98>(G98-(D98-J98)), IF((G98-(D98-J98))<0, 0, (G98-(D98-J98))),0)))","v":0},3897.88,-131.61000000000001,{"$f":"ROUND(IF(O97+N98>=O97,IF(O97>='Data Inputs'!D93*B98,O97,IF(O97+N98>'Data Inputs'!D93*B98,'Data Inputs'!D93*B98,IF(O97+N98<'Data Inputs'!E93*B98,'Data Inputs'!E93*B98,O97+N98))),IF(O97+N98<O97,IF(O97+N98<'Data Inputs'!E93*B98,'Data Inputs'!E93*B98,O97+N98),\"ERROR\")),2)","v":-1169.83},-8.4033474606709273,1038,{"$f":"$B98*'Data Inputs'!D93","v":1392.1000000000001},{"$f":"$B98*'Data Inputs'!E93","v":-4176.3},134.50957499999998,139.21,100,31.501071428571425,1.3450957499999998,""]
[{"$f":"'Data Inputs'!C94","v":"2017-03-01"},141.99,31,4401.6900000000005,97443,4.32,4209.5375999999997,null,null,{"$f":"-IF(F99<'Data Inputs'!F94,(F99-'Data Inputs'!F94)*E99/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U94=0, 'Data Inputs'!U94=\"\"), \"N/A\", 'Data Inputs'!U94*B99)","v":283.98},{"$f":"IF(OR('Data Inputs'!U94=0, 'Data Inputs'!U94=\"\"), \"N/A\", IF((G99-(D99-J99))>K99, K99, IF(K99>(G99-(D99-J99)), IF((G99-(D99-J99))<0, 0, (G99-(D99-J99))),0)))","v":0},4401.6900000000005,-192.15,{"$f":"ROUND(IF(O98+N99>=O98,IF(O98>='Data Inputs'!D94*B99,O98,IF(O98+N99>'Data Inputs'!D94*B99,'Data Inputs'!D94*B99,IF(O98+N99<'Data Inputs'!E94*B99,'Data Inputs'!E94*B99,O98+N99))),IF(O98+N99<O98,IF(O98+N99<'Data Inputs'!E94*B99,'Data Inputs'!E94*B99,O98+N99),\"ERROR\")),2)","v":-1361.98},-9.5920839495739134,1169,{"$f":"$B99*'Data Inputs'!D94","v":1419.9},{"$f":"$B99*'Data Inputs'!E94","v":-4259.7000000000007},135.79153548387094,141.99,100,31.433225806451613,1.3579153548387097,""]
[{"$f":"'Data Inputs'!C95","v":"2017-04-01"},141.99,30,4259.7000000000007,101007,4.16,4201.8912,null,null,{"$f":"-IF(F100<'Data Inputs'!F95,(F100-'Data Inputs'!F95)*E100/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U95=0, 'Data Inputs'!U95=\"\"), \"N/A\", 'Data Inputs'!U95*B100)","v":425.97},{"$f":"IF(OR('Data Inputs'!U95=0, 'Data Inputs'!U95=\"\"), \"N/A\", IF((G100-(D100-J100))>K100, K100, IF(K100>(G100-(D100-J100)), IF((G100-(D100-J100))<0, 0, (G100-(D100-J100))),0)))","v":0},4259.7000000000007,-57.81,{"$f":"ROUND(IF(O99+N100>=O99,IF(O99>='Data Inputs'!D95*B100,O99,IF(O99+N100>'Data Inputs'!D95*B100,'Data Inputs'!D95*B100,IF(O99+N100<'Data Inputs'!E95*B100,'Data Inputs'!E95*B100,O99+N100))),IF(O99+N100<O99,IF(O99+N100<'Data Inputs'!E95*B100,'Data Inputs'!E95*B100,O99+N100),\"ERROR\")),2)","v":-1419.79},-9.9992252975561655,1361,{"$f":"$B100*'Data Inputs'!D95","v":1419.9},{"$f":"$B100*'Data Inputs'!E95","v":-4259.7000000000007},140.06304,141.99000000000004,100,33.669000000000004,1.4006304000000003,""]
[{"$f":"'Data Inputs'!C96","v":"2017-05-01"},141.99,31,4401.6900000000005,116259,3.96,4603.8563999999997,null,null,{"$f":"-IF(F101<'Data Inputs'!F96,(F101-'Data Inputs'!F96)*E101/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U96=0, 'Data Inputs'!U96=\"\"), \"N/A\", 'Data Inputs'!U96*B101)","v":425.97},{"$f":"IF(OR('Data Inputs'!U96=0, 'Data Inputs'!U96=\"\"), \"N/A\", IF((G101-(D101-J101))>K101, K101, IF(K101>(G101-(D101-J101)), IF((G101-(D101-J101))<0, 0, (G101-(D101-J101))),0)))","v":202.16639999999916},4603.8563999999997,0,{"$f":"ROUND(IF(O100+N101>=O100,IF(O100>='Data Inputs'!D96*B101,O100,IF(O100+N101>'Data Inputs'!D96*B101,'Data Inputs'!D96*B101,IF(O100+N101<'Data Inputs'!E96*B101,'Data Inputs'!E96*B101,O100+N101))),IF(O100+N101<O100,IF(O100+N101<'Data Inputs'!E96*B101,'Data Inputs'!E96*B101,O100+N101),\"ERROR\")),2)","v":-1419.79},-9.9992252975561655,1419,{"$f":"$B101*'Data Inputs'!D96","v":1419.9},{"$f":"$B101*'Data Inputs'!E96","v":-4259.7000000000007},148.51149677419355,148.51149677419355,100,37.502903225806456,1.4851149677419357,""]
[{"$f":"'Data Inputs'!C97","v":"2017-06-01"},141.99,30,4259.7000000000007,118678,3.92,4652.1776,null,null,{"$f":"-IF(F102<'Data Inputs'!F97,(F102-'Data Inputs'!F97)*E102/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U97=0, 'Data Inputs'!U97=\"\"), \"N/A\", 'Data Inputs'!U97*B102)","v":283.98},{"$f":"IF(OR('Data Inputs'!U97=0, 'Data Inputs'!U97=\"\"), \"N/A\", IF((G102-(D102-J102))>K102, K102, IF(K102>(G102-(D102-J102)), IF((G102-(D102-J102))<0, 0, (G102-(D102-J102))),0)))","v":283.98},4543.68,108.5,{"$f":"ROUND(IF(O101+N102>=O101,IF(O101>='Data Inputs'!D97*B102,O101,IF(O101+N102>'Data Inputs'!D97*B102,'Data Inputs'!D97*B102,IF(O101+N102<'Data Inputs'!E97*B102,'Data Inputs'!E97*B102,O101+N102))),IF(O101+N102<O101,IF(O101+N102<'Data Inputs'!E97*B102,'Data Inputs'!E97*B102,O101+N102),\"ERROR\")),2)","v":-1311.29},-9.2350869779561933,1419,{"$f":"$B102*'Data Inputs'!D97","v":1419.9},{"$f":"$B102*'Data Inputs'!E97","v":-4259.7000000000007},155.07258666666667,151.45600000000002,100,39.559333333333335,1.5507258666666666,""]
[{"$f":"'Data Inputs'!C98","v":"2017-07-01"},141.99,31,4401.6900000000005,124315,3.87,4810.9905000000008,null,null,{"$f":"-IF(F103<'Data Inputs'!F98,(F103-'Data Inputs'!F98)*E103/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U98=0, 'Data Inputs'!U98=\"\"), \"N/A\", 'Data Inputs'!U98*B103)","v":283.98},{"$f":"IF(OR('Data Inputs'!U98=0, 'Data Inputs'!U98=\"\"), \"N/A\", IF((G103-(D103-J103))>K103, K103, IF(K103>(G103-(D103-J103)), IF((G103-(D103-J103))<0, 0, (G103-(D103-J103))),0)))","v":283.98},4685.67,125.32,{"$f":"ROUND(IF(O102+N103>=O102,IF(O102>='Data Inputs'!D98*B103,O102,IF(O102+N103>'Data Inputs'!D98*B103,'Data Inputs'!D98*B103,IF(O102+N103<'Data Inputs'!E98*B103,'Data Inputs'!E98*B103,O102+N103))),IF(O102+N103<O102,IF(O102+N103<'Data Inputs'!E98*B103,'Data Inputs'!E98*B103,O102+N103),\"ERROR\")),2)","v":-1185.97},-8.3524896119445025,1311,{"$f":"$B103*'Data Inputs'!D98","v":1419.9},{"$f":"$B103*'Data Inputs'!E98","v":-4259.7000000000007},155.19324193548388,151.15064516129033,100,40.101612903225806,1.5519324193548387,""]
[{"$f":"'Data Inputs'!C99","v":"2017-08-01"},141.99,31,4401.6900000000005,129402,3.88,5020.7975999999999,null,null,{"$f":"-IF(F104<'Data Inputs'!F99,(F104-'Data Inputs'!F99)*E104/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U99=0, 'Data Inputs'!U99=\"\"), \"N/A\", 'Data Inputs'!U99*B104)","v":283.98},{"$f":"IF(OR('Data Inputs'!U99=0, 'Data Inputs'!U99=\"\"), \"N/A\", IF((G104-(D104-J104))>K104, K104, IF(K104>(G104-(D104-J104)), IF((G104-(D104-J104))<0, 0, (G104-(D104-J104))),0)))","v":283.98},4685.67,335.13,{"$f":"ROUND(IF(O103+N104>=O103,IF(O103>='Data Inputs'!D99*B104,O103,IF(O103+N104>'Data Inputs'!D99*B104,'Data Inputs'!D99*B104,IF(O103+N104<'Data Inputs'!E99*B104,'Data Inputs'!E99*B104,O103+N104))),IF(O103+N104<O103,IF(O103+N104<'Data Inputs'!E99*B104,'Data Inputs'!E99*B104,O103+N104),\"ERROR\")),2)","v":-850.84},-5.9922529755616587,1185,{"$f":"$B104*'Data Inputs'!D99","v":1419.9},{"$f":"$B104*'Data Inputs'!E99","v":-4259.7000000000007},161.9612129032258,151.15064516129033,100,41.74258064516129,1.619612129032258,""]
[{"$f":"'Data Inputs'!C100","v":"2017-09-01"},144.83000000000001,30,4344.9000000000005,114030,4.03,4595.4089999999997,null,null,{"$f":"-IF(F105<'Data Inputs'!F100,(F105-'Data Inputs'!F100)*E105/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U100=0, 'Data Inputs'!U100=\"\"), \"N/A\", 'Data Inputs'!U100*B105)","v":289.66000000000003},{"$f":"IF(OR('Data Inputs'!U100=0, 'Data Inputs'!U100=\"\"), \"N/A\", IF((G105-(D105-J105))>K105, K105, IF(K105>(G105-(D105-J105)), IF((G105-(D105-J105))<0, 0, (G105-(D105-J105))),0)))","v":250.50899999999911},4595.4089999999997,0,{"$f":"ROUND(IF(O104+N105>=O104,IF(O104>='Data Inputs'!D100*B105,O104,IF(O104+N105>'Data Inputs'!D100*B105,'Data Inputs'!D100*B105,IF(O104+N105<'Data Inputs'!E100*B105,'Data Inputs'!E100*B105,O104+N105))),IF(O104+N105<O104,IF(O104+N105<'Data Inputs'!E100*B105,'Data Inputs'!E100*B105,O104+N105),\"ERROR\")),2)","v":-850.84},-5.8747497065525094,850,{"$f":"$B105*'Data Inputs'!D100","v":1448.3000000000002},{"$f":"$B105*'Data Inputs'!E100","v":-4344.9000000000005},153.18029999999999,153.18029999999999,100,38.01,1.5318029999999998,""]
[{"$f":"'Data Inputs'!C101","v":"2017-10-01"},147.72999999999999,31,4579.63,105273,4.18,4400.4114,null,null,{"$f":"-IF(F106<'Data Inputs'!F101,(F106-'Data Inputs'!F101)*E106/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U101=0, 'Data Inputs'!U101=\"\"), \"N/A\", 'Data Inputs'!U101*B106)","v":295.45999999999998},{"$f":"IF(OR('Data Inputs'!U101=0, 'Data Inputs'!U101=\"\"), \"N/A\", IF((G106-(D106-J106))>K106, K106, IF(K106>(G106-(D106-J106)), IF((G106-(D106-J106))<0, 0, (G106-(D106-J106))),0)))","v":0},4579.63,-179.22,{"$f":"ROUND(IF(O105+N106>=O105,IF(O105>='Data Inputs'!D101*B106,O105,IF(O105+N106>'Data Inputs'!D101*B106,'Data Inputs'!D101*B106,IF(O105+N106<'Data Inputs'!E101*B106,'Data Inputs'!E101*B106,O105+N106))),IF(O105+N106<O105,IF(O105+N106<'Data Inputs'!E101*B106,'Data Inputs'!E101*B106,O105+N106),\"ERROR\")),2)","v":-1030.06},-6.9725851215054488,850,{"$f":"$B106*'Data Inputs'!D101","v":1477.3},{"$f":"$B106*'Data Inputs'!E101","v":-4431.8999999999996},141.94875483870968,147.72999999999999,100,33.959032258064518,1.4194875483870968,""]
[{"$f":"'Data Inputs'!C102","v":"2017-11-01"},150.68,30,4520.4000000000005,98068,4.25,4167.8899999999994,null,null,{"$f":"-IF(F107<'Data Inputs'!F102,(F107-'Data Inputs'!F102)*E107/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U102=0, 'Data Inputs'!U102=\"\"), \"N/A\", 'Data Inputs'!U102*B107)","v":301.36},{"$f":"IF(OR('Data Inputs'!U102=0, 'Data Inputs'!U102=\"\"), \"N/A\", IF((G107-(D107-J107))>K107, K107, IF(K107>(G107-(D107-J107)), IF((G107-(D107-J107))<0, 0, (G107-(D107-J107))),0)))","v":0},4520.4000000000005,-352.51,{"$f":"ROUND(IF(O106+N107>=O106,IF(O106>='Data Inputs'!D102*B107,O106,IF(O106+N107>'Data Inputs'!D102*B107,'Data Inputs'!D102*B107,IF(O106+N107<'Data Inputs'!E102*B107,'Data Inputs'!E102*B107,O106+N107))),IF(O106+N107<O106,IF(O106+N107<'Data Inputs'!E102*B107,'Data Inputs'!E102*B107,O106+N107),\"ERROR\")),2)","v":-1382.57},-9.1755375630475164,1030,{"$f":"$B107*'Data Inputs'!D102","v":1506.8000000000002},{"$f":"$B107*'Data Inputs'!E102","v":-4520.4000000000005},138.92966666666663,150.68,100,32.689333333333337,1.3892966666666668,""]
[{"$f":"'Data Inputs'!C103","v":"2017-12-01"},150.68,31,4671.08,104098,4.3099999999999996,4486.6237999999994,null,null,{"$f":"-IF(F108<'Data Inputs'!F103,(F108-'Data Inputs'!F103)*E108/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U103=0, 'Data Inputs'!U103=\"\"), \"N/A\", 'Data Inputs'!U103*B108)","v":150.68},{"$f":"IF(OR('Data Inputs'!U103=0, 'Data Inputs'!U103=\"\"), \"N/A\", IF((G108-(D108-J108))>K108, K108, IF(K108>(G108-(D108-J108)), IF((G108-(D108-J108))<0, 0, (G108-(D108-J108))),0)))","v":0},4671.08,-184.46,{"$f":"ROUND(IF(O107+N108>=O107,IF(O107>='Data Inputs'!D103*B108,O107,IF(O107+N108>'Data Inputs'!D103*B108,'Data Inputs'!D103*B108,IF(O107+N108<'Data Inputs'!E103*B108,'Data Inputs'!E103*B108,O107+N108))),IF(O107+N108<O107,IF(O107+N108<'Data Inputs'!E103*B108,'Data Inputs'!E103*B108,O107+N108),\"ERROR\")),2)","v":-1567.03},-10.39972126360499,1382,{"$f":"$B108*'Data Inputs'!D103","v":1506.8000000000002},{"$f":"$B108*'Data Inputs'!E103","v":-3767},144.72979999999998,150.68,100,33.58,1.4472979999999998,""]
[{"$f":"'Data Inputs'!C104","v":"2018-01-01"},150.68,31,4671.08,100551,4.3099999999999996,4333.7480999999998,null,null,{"$f":"-IF(F109<'Data Inputs'!F104,(F109-'Data Inputs'!F104)*E109/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U104=0, 'Data Inputs'!U104=\"\"), \"N/A\", 'Data Inputs'!U104*B109)","v":150.68},{"$f":"IF(OR('Data Inputs'!U104=0, 'Data Inputs'!U104=\"\"), \"N/A\", IF((G109-(D109-J109))>K109, K109, IF(K109>(G109-(D109-J109)), IF((G109-(D109-J109))<0, 0, (G109-(D109-J109))),0)))","v":0},4671.08,-337.33,{"$f":"ROUND(IF(O108+N109>=O108,IF(O108>='Data Inputs'!D104*B109,O108,IF(O108+N109>'Data Inputs'!D104*B109,'Data Inputs'!D104*B109,IF(O108+N109<'Data Inputs'!E104*B109,'Data Inputs'!E104*B109,O108+N109))),IF(O108+N109<O108,IF(O108+N109<'Data Inputs'!E104*B109,'Data Inputs'!E104*B109,O108+N109),\"ERROR\")),2)","v":-1904.36},-12.638439076187947,1567,{"$f":"$B109*'Data Inputs'!D104","v":1506.8000000000002},{"$f":"$B109*'Data Inputs'!E104","v":-3767},139.7983258064516,150.68,100,32.435806451612905,1.397983258064516,""]
[{"$f":"'Data Inputs'!C105","v":"2018-02-01"},153.69,28,4303.32,96296,4.2699999999999996,4111.8391999999994,null,null,{"$f":"-IF(F110<'Data Inputs'!F105,(F110-'Data Inputs'!F105)*E110/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U105=0, 'Data Inputs'!U105=\"\"), \"N/A\", 'Data Inputs'!U105*B110)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U105=0, 'Data Inputs'!U105=\"\"), \"N/A\", IF((G110-(D110-J110))>K110, K110, IF(K110>(G110-(D110-J110)), IF((G110-(D110-J110))<0, 0, (G110-(D110-J110))),0)))","v":"N/A"},4303.32,-191.48,{"$f":"ROUND(IF(O109+N110>=O109,IF(O109>='Data Inputs'!D105*B110,O109,IF(O109+N110>'Data Inputs'!D105*B110,'Data Inputs'!D105*B110,IF(O109+N110<'Data Inputs'!E105*B110,'Data Inputs'!E105*B110,O109+N110))),IF(O109+N110<O109,IF(O109+N110<'Data Inputs'!E105*B110,'Data Inputs'!E105*B110,O109+N110),\"ERROR\")),2)","v":-2095.84},-13.636801353373675,1904,{"$f":"$B110*'Data Inputs'!D105","v":1536.9},{"$f":"$B110*'Data Inputs'!E105","v":-3842.25},146.85139999999998,153.69,{"$f":"V109","v":100},34.391428571428577,1.4685140000000001,""]
[{"$f":"'Data Inputs'!C106","v":"2018-03-01"},153.69,31,4764.3900000000003,113435,4.22,4786.9569999999994,null,null,{"$f":"-IF(F111<'Data Inputs'!F106,(F111-'Data Inputs'!F106)*E111/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U106=0, 'Data Inputs'!U106=\"\"), \"N/A\", 'Data Inputs'!U106*B111)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U106=0, 'Data Inputs'!U106=\"\"), \"N/A\", IF((G111-(D111-J111))>K111, K111, IF(K111>(G111-(D111-J111)), IF((G111-(D111-J111))<0, 0, (G111-(D111-J111))),0)))","v":"N/A"},4764.3900000000003,22.57,{"$f":"ROUND(IF(O110+N111>=O110,IF(O110>='Data Inputs'!D106*B111,O110,IF(O110+N111>'Data Inputs'!D106*B111,'Data Inputs'!D106*B111,IF(O110+N111<'Data Inputs'!E106*B111,'Data Inputs'!E106*B111,O110+N111))),IF(O110+N111<O110,IF(O110+N111<'Data Inputs'!E106*B111,'Data Inputs'!E106*B111,O110+N111),\"ERROR\")),2)","v":-2073.27},-13.489947296505953,2095,{"$f":"$B111*'Data Inputs'!D106","v":1536.9},{"$f":"$B111*'Data Inputs'!E106","v":-3073.8},154.41796774193546,153.69,100,36.591935483870969,1.5441796774193548,""]
[{"$f":"'Data Inputs'!C107","v":"2018-04-01"},153.69,30,4610.7,106020,4.2300000000000004,4484.6460000000006,null,null,{"$f":"-IF(F112<'Data Inputs'!F107,(F112-'Data Inputs'!F107)*E112/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U107=0, 'Data Inputs'!U107=\"\"), \"N/A\", 'Data Inputs'!U107*B112)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U107=0, 'Data Inputs'!U107=\"\"), \"N/A\", IF((G112-(D112-J112))>K112, K112, IF(K112>(G112-(D112-J112)), IF((G112-(D112-J112))<0, 0, (G112-(D112-J112))),0)))","v":"N/A"},4610.7,-126.05,{"$f":"ROUND(IF(O111+N112>=O111,IF(O111>='Data Inputs'!D107*B112,O111,IF(O111+N112>'Data Inputs'!D107*B112,'Data Inputs'!D107*B112,IF(O111+N112<'Data Inputs'!E107*B112,'Data Inputs'!E107*B112,O111+N112))),IF(O111+N112<O111,IF(O111+N112<'Data Inputs'!E107*B112,'Data Inputs'!E107*B112,O111+N112),\"ERROR\")),2)","v":-2199.3200000000002},-14.310104756327673,2073,{"$f":"$B112*'Data Inputs'!D107","v":1536.9},{"$f":"$B112*'Data Inputs'!E107","v":-3073.8},149.48820000000003,153.69,100,35.340000000000003,1.4948820000000003,""]
[{"$f":"'Data Inputs'!C108","v":"2018-05-01"},152.15,31,4716.6500000000005,111552,4.05,4517.8559999999998,null,null,{"$f":"-IF(F113<'Data Inputs'!F108,(F113-'Data Inputs'!F108)*E113/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U108=0, 'Data Inputs'!U108=\"\"), \"N/A\", 'Data Inputs'!U108*B113)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U108=0, 'Data Inputs'!U108=\"\"), \"N/A\", IF((G113-(D113-J113))>K113, K113, IF(K113>(G113-(D113-J113)), IF((G113-(D113-J113))<0, 0, (G113-(D113-J113))),0)))","v":"N/A"},4716.6500000000005,-198.79,{"$f":"ROUND(IF(O112+N113>=O112,IF(O112>='Data Inputs'!D108*B113,O112,IF(O112+N113>'Data Inputs'!D108*B113,'Data Inputs'!D108*B113,IF(O112+N113<'Data Inputs'!E108*B113,'Data Inputs'!E108*B113,O112+N113))),IF(O112+N113<O112,IF(O112+N113<'Data Inputs'!E108*B113,'Data Inputs'!E108*B113,O112+N113),\"ERROR\")),2)","v":-2398.11},-15.761485376273415,2199,{"$f":"$B113*'Data Inputs'!D108","v":1521.5},{"$f":"$B113*'Data Inputs'!E108","v":-3043},145.73729032258063,152.15,100,35.984516129032258,1.4573729032258063,""]
[{"$f":"'Data Inputs'!C109","v":"2018-06-01"},152.15,30,4564.5,120635,4.09,4933.9714999999997,null,null,{"$f":"-IF(F114<'Data Inputs'!F109,(F114-'Data Inputs'!F109)*E114/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U109=0, 'Data Inputs'!U109=\"\"), \"N/A\", 'Data Inputs'!U109*B114)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U109=0, 'Data Inputs'!U109=\"\"), \"N/A\", IF((G114-(D114-J114))>K114, K114, IF(K114>(G114-(D114-J114)), IF((G114-(D114-J114))<0, 0, (G114-(D114-J114))),0)))","v":"N/A"},4564.5,369.47,{"$f":"ROUND(IF(O113+N114>=O113,IF(O113>='Data Inputs'!D109*B114,O113,IF(O113+N114>'Data Inputs'!D109*B114,'Data Inputs'!D109*B114,IF(O113+N114<'Data Inputs'!E109*B114,'Data Inputs'!E109*B114,O113+N114))),IF(O113+N114<O113,IF(O113+N114<'Data Inputs'!E109*B114,'Data Inputs'!E109*B114,O113+N114),\"ERROR\")),2)","v":-2028.64},-13.333158067696353,2398,{"$f":"$B114*'Data Inputs'!D109","v":1521.5},{"$f":"$B114*'Data Inputs'!E109","v":-3043},164.46571666666665,152.15,100,40.211666666666666,1.6446571666666665,""]
[{"$f":"'Data Inputs'!C110","v":"2018-07-01"},152.15,31,4716.6500000000005,135094,3.97,5363.2318000000005,null,null,{"$f":"-IF(F115<'Data Inputs'!F110,(F115-'Data Inputs'!F110)*E115/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U110=0, 'Data Inputs'!U110=\"\"), \"N/A\", 'Data Inputs'!U110*B115)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U110=0, 'Data Inputs'!U110=\"\"), \"N/A\", IF((G115-(D115-J115))>K115, K115, IF(K115>(G115-(D115-J115)), IF((G115-(D115-J115))<0, 0, (G115-(D115-J115))),0)))","v":"N/A"},4716.6500000000005,646.58000000000004,{"$f":"ROUND(IF(O114+N115>=O114,IF(O114>='Data Inputs'!D110*B115,O114,IF(O114+N115>'Data Inputs'!D110*B115,'Data Inputs'!D110*B115,IF(O114+N115<'Data Inputs'!E110*B115,'Data Inputs'!E110*B115,O114+N115))),IF(O114+N115<O114,IF(O114+N115<'Data Inputs'!E110*B115,'Data Inputs'!E110*B115,O114+N115),\"ERROR\")),2)","v":-1382.06},-9.0835359842260921,2028,{"$f":"$B115*'Data Inputs'!D110","v":1521.5},{"$f":"$B115*'Data Inputs'!E110","v":-3043},173.00747741935484,152.15,100,43.578709677419354,1.7300747741935485,""]
[{"$f":"'Data Inputs'!C111","v":"2018-08-01"},152.15,31,4716.6500000000005,123104,3.89,4788.7456000000002,null,null,{"$f":"-IF(F116<'Data Inputs'!F111,(F116-'Data Inputs'!F111)*E116/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U111=0, 'Data Inputs'!U111=\"\"), \"N/A\", 'Data Inputs'!U111*B116)","v":152.15},{"$f":"IF(OR('Data Inputs'!U111=0, 'Data Inputs'!U111=\"\"), \"N/A\", IF((G116-(D116-J116))>K116, K116, IF(K116>(G116-(D116-J116)), IF((G116-(D116-J116))<0, 0, (G116-(D116-J116))),0)))","v":72.095599999999649},4788.7456000000002,0,{"$f":"ROUND(IF(O115+N116>=O115,IF(O115>='Data Inputs'!D111*B116,O115,IF(O115+N116>'Data Inputs'!D111*B116,'Data Inputs'!D111*B116,IF(O115+N116<'Data Inputs'!E111*B116,'Data Inputs'!E111*B116,O115+N116))),IF(O115+N116<O115,IF(O115+N116<'Data Inputs'!E111*B116,'Data Inputs'!E111*B116,O115+N116),\"ERROR\")),2)","v":-1382.06},-9.0835359842260921,1382,{"$f":"$B116*'Data Inputs'!D111","v":1521.5},{"$f":"$B116*'Data Inputs'!E111","v":-3043},154.47566451612903,154.47566451612903,100,39.710967741935484,1.5447566451612902,""]
[{"$f":"'Data Inputs'!C112","v":"2018-09-01"},153.66999999999999,30,4610.0999999999995,122306,4.05,4953.3929999999991,null,null,{"$f":"-IF(F117<'Data Inputs'!F112,(F117-'Data Inputs'!F112)*E117/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U112=0, 'Data Inputs'!U112=\"\"), \"N/A\", 'Data Inputs'!U112*B117)","v":307.33999999999997},{"$f":"IF(OR('Data Inputs'!U112=0, 'Data Inputs'!U112=\"\"), \"N/A\", IF((G117-(D117-J117))>K117, K117, IF(K117>(G117-(D117-J117)), IF((G117-(D117-J117))<0, 0, (G117-(D117-J117))),0)))","v":307.33999999999997},4917.4399999999996,35.950000000000003,{"$f":"ROUND(IF(O116+N117>=O116,IF(O116>='Data Inputs'!D112*B117,O116,IF(O116+N117>'Data Inputs'!D112*B117,'Data Inputs'!D112*B117,IF(O116+N117<'Data Inputs'!E112*B117,'Data Inputs'!E112*B117,O116+N117))),IF(O116+N117<O116,IF(O116+N117<'Data Inputs'!E112*B117,'Data Inputs'!E112*B117,O116+N117),\"ERROR\")),2)","v":-1346.11},-8.7597449079195684,1382,{"$f":"$B117*'Data Inputs'!D112","v":1536.6999999999998},{"$f":"$B117*'Data Inputs'!E112","v":-3073.3999999999996},165.11309999999997,163.91466666666665,100,40.768666666666668,1.6511310000000001,""]
[{"$f":"'Data Inputs'!C113","v":"2018-10-01"},153.66999999999999,31,4763.7699999999995,122976,4.24,5214.1824000000006,null,null,{"$f":"-IF(F118<'Data Inputs'!F113,(F118-'Data Inputs'!F113)*E118/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U113=0, 'Data Inputs'!U113=\"\"), \"N/A\", 'Data Inputs'!U113*B118)","v":307.33999999999997},{"$f":"IF(OR('Data Inputs'!U113=0, 'Data Inputs'!U113=\"\"), \"N/A\", IF((G118-(D118-J118))>K118, K118, IF(K118>(G118-(D118-J118)), IF((G118-(D118-J118))<0, 0, (G118-(D118-J118))),0)))","v":307.33999999999997},5071.1099999999997,143.07,{"$f":"ROUND(IF(O117+N118>=O117,IF(O117>='Data Inputs'!D113*B118,O117,IF(O117+N118>'Data Inputs'!D113*B118,'Data Inputs'!D113*B118,IF(O117+N118<'Data Inputs'!E113*B118,'Data Inputs'!E113*B118,O117+N118))),IF(O117+N118<O117,IF(O117+N118<'Data Inputs'!E113*B118,'Data Inputs'!E113*B118,O117+N118),\"ERROR\")),2)","v":-1203.04},-7.8287238888527364,1346,{"$f":"$B118*'Data Inputs'!D113","v":1536.6999999999998},{"$f":"$B118*'Data Inputs'!E113","v":-3073.3999999999996},168.19943225806455,163.58419354838708,100,39.669677419354841,1.6819943225806453,""]
[{"$f":"'Data Inputs'!C114","v":"2018-11-01"},153.66999999999999,30,4610.0999999999995,111211,4.22,4693.1041999999989,null,null,{"$f":"-IF(F119<'Data Inputs'!F114,(F119-'Data Inputs'!F114)*E119/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U114=0, 'Data Inputs'!U114=\"\"), \"N/A\", 'Data Inputs'!U114*B119)","v":307.33999999999997},{"$f":"IF(OR('Data Inputs'!U114=0, 'Data Inputs'!U114=\"\"), \"N/A\", IF((G119-(D119-J119))>K119, K119, IF(K119>(G119-(D119-J119)), IF((G119-(D119-J119))<0, 0, (G119-(D119-J119))),0)))","v":83.0041999999994},4693.1041999999989,0,{"$f":"ROUND(IF(O118+N119>=O118,IF(O118>='Data Inputs'!D114*B119,O118,IF(O118+N119>'Data Inputs'!D114*B119,'Data Inputs'!D114*B119,IF(O118+N119<'Data Inputs'!E114*B119,'Data Inputs'!E114*B119,O118+N119))),IF(O118+N119<O118,IF(O118+N119<'Data Inputs'!E114*B119,'Data Inputs'!E114*B119,O118+N119),\"ERROR\")),2)","v":-1203.04},-7.8287238888527364,1203,{"$f":"$B119*'Data Inputs'!D114","v":1536.6999999999998},{"$f":"$B119*'Data Inputs'!E114","v":-3073.3999999999996},156.43680666666663,156.43680666666663,100,37.07033333333333,1.5643680666666666,""]
[{"$f":"'Data Inputs'!C115","v":"2018-12-01"},153.66999999999999,31,4763.7699999999995,118657,4.17,4947.9969000000001,null,null,{"$f":"-IF(F120<'Data Inputs'!F115,(F120-'Data Inputs'!F115)*E120/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U115=0, 'Data Inputs'!U115=\"\"), \"N/A\", 'Data Inputs'!U115*B120)","v":153.66999999999999},{"$f":"IF(OR('Data Inputs'!U115=0, 'Data Inputs'!U115=\"\"), \"N/A\", IF((G120-(D120-J120))>K120, K120, IF(K120>(G120-(D120-J120)), IF((G120-(D120-J120))<0, 0, (G120-(D120-J120))),0)))","v":153.66999999999999},4917.4399999999996,30.56,{"$f":"ROUND(IF(O119+N120>=O119,IF(O119>='Data Inputs'!D115*B120,O119,IF(O119+N120>'Data Inputs'!D115*B120,'Data Inputs'!D115*B120,IF(O119+N120<'Data Inputs'!E115*B120,'Data Inputs'!E115*B120,O119+N120))),IF(O119+N120<O119,IF(O119+N120<'Data Inputs'!E115*B120,'Data Inputs'!E115*B120,O119+N120),\"ERROR\")),2)","v":-1172.48},-7.6298561853322058,1203,{"$f":"$B120*'Data Inputs'!D115","v":1536.6999999999998},{"$f":"$B120*'Data Inputs'!E115","v":-3073.3999999999996},159.61280322580646,158.62709677419355,100,38.276451612903223,1.5961280322580642,""]
[{"$f":"'Data Inputs'!C116","v":"2019-01-01"},153.66999999999999,31,4763.7699999999995,130490,4.09,5337.0410000000002,null,null,{"$f":"-IF(F121<'Data Inputs'!F116,(F121-'Data Inputs'!F116)*E121/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U116=0, 'Data Inputs'!U116=\"\"), \"N/A\", 'Data Inputs'!U116*B121)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U116=0, 'Data Inputs'!U116=\"\"), \"N/A\", IF((G121-(D121-J121))>K121, K121, IF(K121>(G121-(D121-J121)), IF((G121-(D121-J121))<0, 0, (G121-(D121-J121))),0)))","v":"N/A"},4763.7699999999995,573.27,{"$f":"ROUND(IF(O120+N121>=O120,IF(O120>='Data Inputs'!D116*B121,O120,IF(O120+N121>'Data Inputs'!D116*B121,'Data Inputs'!D116*B121,IF(O120+N121<'Data Inputs'!E116*B121,'Data Inputs'!E116*B121,O120+N121))),IF(O120+N121<O120,IF(O120+N121<'Data Inputs'!E116*B121,'Data Inputs'!E116*B121,O120+N121),\"ERROR\")),2)","v":-599.21},-3.8993297325437632,1172,{"$f":"$B121*'Data Inputs'!D116","v":1536.6999999999998},{"$f":"$B121*'Data Inputs'!E116","v":-3073.3999999999996},172.16261290322581,153.66999999999999,100,42.093548387096774,1.7216261290322581,""]
[{"$f":"'Data Inputs'!C117","v":"2019-02-01"},159.82,28,4474.96,110905,4.12,4569.2860000000001,null,null,{"$f":"-IF(F122<'Data Inputs'!F117,(F122-'Data Inputs'!F117)*E122/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U117=0, 'Data Inputs'!U117=\"\"), \"N/A\", 'Data Inputs'!U117*B122)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U117=0, 'Data Inputs'!U117=\"\"), \"N/A\", IF((G122-(D122-J122))>K122, K122, IF(K122>(G122-(D122-J122)), IF((G122-(D122-J122))<0, 0, (G122-(D122-J122))),0)))","v":"N/A"},4474.96,94.33,{"$f":"ROUND(IF(O121+N122>=O121,IF(O121>='Data Inputs'!D117*B122,O121,IF(O121+N122>'Data Inputs'!D117*B122,'Data Inputs'!D117*B122,IF(O121+N122<'Data Inputs'!E117*B122,'Data Inputs'!E117*B122,O121+N122))),IF(O121+N122<O121,IF(O121+N122<'Data Inputs'!E117*B122,'Data Inputs'!E117*B122,O121+N122),\"ERROR\")),2)","v":-504.88},-3.1590539356776373,599,{"$f":"$B122*'Data Inputs'!D117","v":1118.74},{"$f":"$B122*'Data Inputs'!E117","v":-3196.3999999999996},163.18878571428573,159.82,100,39.608928571428571,1.6318878571428572,""]
[{"$f":"'Data Inputs'!C118","v":"2019-03-01"},159.82,31,4954.42,108530,4.1100000000000003,4460.5830000000005,null,null,{"$f":"-IF(F123<'Data Inputs'!F118,(F123-'Data Inputs'!F118)*E123/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U118=0, 'Data Inputs'!U118=\"\"), \"N/A\", 'Data Inputs'!U118*B123)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U118=0, 'Data Inputs'!U118=\"\"), \"N/A\", IF((G123-(D123-J123))>K123, K123, IF(K123>(G123-(D123-J123)), IF((G123-(D123-J123))<0, 0, (G123-(D123-J123))),0)))","v":"N/A"},4954.42,-493.84,{"$f":"ROUND(IF(O122+N123>=O122,IF(O122>='Data Inputs'!D118*B123,O122,IF(O122+N123>'Data Inputs'!D118*B123,'Data Inputs'!D118*B123,IF(O122+N123<'Data Inputs'!E118*B123,'Data Inputs'!E118*B123,O122+N123))),IF(O122+N123<O122,IF(O122+N123<'Data Inputs'!E118*B123,'Data Inputs'!E118*B123,O122+N123),\"ERROR\")),2)","v":-998.72},-6.2490301589287958,504,{"$f":"$B123*'Data Inputs'!D118","v":1118.74},{"$f":"$B123*'Data Inputs'!E118","v":-3196.3999999999996},143.88977419354839,159.82,100,35.009677419354837,1.4388977419354838,""]
[{"$f":"'Data Inputs'!C119","v":"2019-04-01"},159.82,30,4794.5999999999995,102528,4.07,4172.8896000000004,null,null,{"$f":"-IF(F124<'Data Inputs'!F119,(F124-'Data Inputs'!F119)*E124/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U119=0, 'Data Inputs'!U119=\"\"), \"N/A\", 'Data Inputs'!U119*B124)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U119=0, 'Data Inputs'!U119=\"\"), \"N/A\", IF((G124-(D124-J124))>K124, K124, IF(K124>(G124-(D124-J124)), IF((G124-(D124-J124))<0, 0, (G124-(D124-J124))),0)))","v":"N/A"},4794.5999999999995,-621.71,{"$f":"ROUND(IF(O123+N124>=O123,IF(O123>='Data Inputs'!D119*B124,O123,IF(O123+N124>'Data Inputs'!D119*B124,'Data Inputs'!D119*B124,IF(O123+N124<'Data Inputs'!E119*B124,'Data Inputs'!E119*B124,O123+N124))),IF(O123+N124<O123,IF(O123+N124<'Data Inputs'!E119*B124,'Data Inputs'!E119*B124,O123+N124),\"ERROR\")),2)","v":-1620.43},-10.139093980728321,998,{"$f":"$B124*'Data Inputs'!D119","v":799.09999999999991},{"$f":"$B124*'Data Inputs'!E119","v":-3196.3999999999996},139.09632000000002,159.82,100,34.176000000000002,1.3909632000000003,""]
[{"$f":"'Data Inputs'!C120","v":"2019-05-01"},159.82,{"$f":"EOMONTH(A124, 1)-EOMONTH(A124, 0)","v":31},4954.42,117131,4.07,4767.2317000000003,null,null,{"$f":"-IF(F125<'Data Inputs'!F120,(F125-'Data Inputs'!F120)*E125/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U120=0, 'Data Inputs'!U120=\"\"), \"N/A\", 'Data Inputs'!U120*B125)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U120=0, 'Data Inputs'!U120=\"\"), \"N/A\", IF((G125-(D125-J125))>K125, K125, IF(K125>(G125-(D125-J125)), IF((G125-(D125-J125))<0, 0, (G125-(D125-J125))),0)))","v":"N/A"},4954.42,-187.19,{"$f":"ROUND(IF(O124+N125>=O124,IF(O124>='Data Inputs'!D120*B125,O124,IF(O124+N125>'Data Inputs'!D120*B125,'Data Inputs'!D120*B125,IF(O124+N125<'Data Inputs'!E120*B125,'Data Inputs'!E120*B125,O124+N125))),IF(O124+N125<O124,IF(O124+N125<'Data Inputs'!E120*B125,'Data Inputs'!E120*B125,O124+N125),\"ERROR\")),2)","v":-1807.62},-11.310349142785634,1620,{"$f":"$B125*'Data Inputs'!D120","v":799.09999999999991},{"$f":"$B125*'Data Inputs'!E120","v":-3196.3999999999996},153.78166774193548,159.82,100,37.784193548387094,1.5378166774193547,""]
[{"$f":"'Data Inputs'!C121","v":"2019-06-01"},159.82,30,4794.5999999999995,121670,4.07,4951.969000000001,null,null,{"$f":"-IF(F126<'Data Inputs'!F121,(F126-'Data Inputs'!F121)*E126/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U121=0, 'Data Inputs'!U121=\"\"), \"N/A\", 'Data Inputs'!U121*B126)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U121=0, 'Data Inputs'!U121=\"\"), \"N/A\", IF((G126-(D126-J126))>K126, K126, IF(K126>(G126-(D126-J126)), IF((G126-(D126-J126))<0, 0, (G126-(D126-J126))),0)))","v":"N/A"},4794.5999999999995,157.37,{"$f":"ROUND(IF(O125+N126>=O125,IF(O125>='Data Inputs'!D121*B126,O125,IF(O125+N126>'Data Inputs'!D121*B126,'Data Inputs'!D121*B126,IF(O125+N126<'Data Inputs'!E121*B126,'Data Inputs'!E121*B126,O125+N126))),IF(O125+N126<O125,IF(O125+N126<'Data Inputs'!E121*B126,'Data Inputs'!E121*B126,O125+N126),\"ERROR\")),2)","v":-1650.25},-10.325678888749843,1807,{"$f":"$B126*'Data Inputs'!D121","v":799.09999999999991},{"$f":"$B126*'Data Inputs'!E121","v":-3196.3999999999996},165.06563333333335,159.82,100,40.556666666666665,1.6506563333333333,""]
[{"$f":"'Data Inputs'!C122","v":"2019-07-01"},159.82,{"$f":"EOMONTH(A126, 1)-EOMONTH(A126, 0)","v":31},4954.42,125636,4.03,5063.1307999999999,null,null,{"$f":"-IF(F127<'Data Inputs'!F122,(F127-'Data Inputs'!F122)*E127/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U122=0, 'Data Inputs'!U122=\"\"), \"N/A\", 'Data Inputs'!U122*B127)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U122=0, 'Data Inputs'!U122=\"\"), \"N/A\", IF((G127-(D127-J127))>K127, K127, IF(K127>(G127-(D127-J127)), IF((G127-(D127-J127))<0, 0, (G127-(D127-J127))),0)))","v":"N/A"},4954.42,108.71,{"$f":"ROUND(IF(O126+N127>=O126,IF(O126>='Data Inputs'!D122*B127,O126,IF(O126+N127>'Data Inputs'!D122*B127,'Data Inputs'!D122*B127,IF(O126+N127<'Data Inputs'!E122*B127,'Data Inputs'!E122*B127,O126+N127))),IF(O126+N127<O126,IF(O126+N127<'Data Inputs'!E122*B127,'Data Inputs'!E122*B127,O126+N127),\"ERROR\")),2)","v":-1541.54},-9.6454761606807669,1650,{"$f":"$B127*'Data Inputs'!D122","v":799.09999999999991},{"$f":"$B127*'Data Inputs'!E122","v":-3196.3999999999996},163.32679999999999,159.82,100,40.527741935483874,1.6332680000000002,""]
[{"$f":"'Data Inputs'!C123","v":"2019-08-01"},159.82,{"$f":"EOMONTH(A127, 1)-EOMONTH(A127, 0)","v":31},4954.42,139009,4.0590000000000002,5642.3753099999994,null,null,{"$f":"-IF(F128<'Data Inputs'!F123,(F128-'Data Inputs'!F123)*E128/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U123=0, 'Data Inputs'!U123=\"\"), \"N/A\", 'Data Inputs'!U123*B128)","v":639.28},{"$f":"IF(OR('Data Inputs'!U123=0, 'Data Inputs'!U123=\"\"), \"N/A\", IF((G128-(D128-J128))>K128, K128, IF(K128>(G128-(D128-J128)), IF((G128-(D128-J128))<0, 0, (G128-(D128-J128))),0)))","v":639.28},5593.7,48.68,{"$f":"ROUND(IF(O127+N128>=O127,IF(O127>='Data Inputs'!D123*B128,O127,IF(O127+N128>'Data Inputs'!D123*B128,'Data Inputs'!D123*B128,IF(O127+N128<'Data Inputs'!E123*B128,'Data Inputs'!E123*B128,O127+N128))),IF(O127+N128<O127,IF(O127+N128<'Data Inputs'!E123*B128,'Data Inputs'!E123*B128,O127+N128),\"ERROR\")),2)","v":-1492.86},-9.3408834939306722,1541,{"$f":"$B128*'Data Inputs'!D123","v":799.09999999999991},{"$f":"$B128*'Data Inputs'!E123","v":-2716.94},182.01210677419354,180.44193548387096,100,44.841612903225808,1.8201210677419357,""]
[{"$f":"'Data Inputs'!C124","v":"2019-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F129<'Data Inputs'!F124,(F129-'Data Inputs'!F124)*E129/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U124=0, 'Data Inputs'!U124=\"\"), \"N/A\", 'Data Inputs'!U124*B129)","v":639.28},{"$f":"IF(OR('Data Inputs'!U124=0, 'Data Inputs'!U124=\"\"), \"N/A\", IF((G129-(D129-J129))>K129, K129, IF(K129>(G129-(D129-J129)), IF((G129-(D129-J129))<0, 0, (G129-(D129-J129))),0)))","v":637.34593700000096},5431.9459370000004,0,{"$f":"ROUND(IF(O128+N129>=O128,IF(O128>='Data Inputs'!D124*B129,O128,IF(O128+N129>'Data Inputs'!D124*B129,'Data Inputs'!D124*B129,IF(O128+N129<'Data Inputs'!E124*B129,'Data Inputs'!E124*B129,O128+N129))),IF(O128+N129<O128,IF(O128+N129<'Data Inputs'!E124*B129,'Data Inputs'!E124*B129,O128+N129),\"ERROR\")),2)","v":-1492.86},-9.3408834939306722,1492,{"$f":"$B129*'Data Inputs'!D124","v":799.09999999999991},{"$f":"$B129*'Data Inputs'!E124","v":-2716.94},181.06486456666667,181.06486456666667,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C125","v":"2019-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F130<'Data Inputs'!F125,(F130-'Data Inputs'!F125)*E130/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U125=0, 'Data Inputs'!U125=\"\"), \"N/A\", 'Data Inputs'!U125*B130)","v":639.28},{"$f":"IF(OR('Data Inputs'!U125=0, 'Data Inputs'!U125=\"\"), \"N/A\", IF((G130-(D130-J130))>K130, K130, IF(K130>(G130-(D130-J130)), IF((G130-(D130-J130))<0, 0, (G130-(D130-J130))),0)))","v":477.52593700000034},5431.9459370000004,0,{"$f":"ROUND(IF(O129+N130>=O129,IF(O129>='Data Inputs'!D125*B130,O129,IF(O129+N130>'Data Inputs'!D125*B130,'Data Inputs'!D125*B130,IF(O129+N130<'Data Inputs'!E125*B130,'Data Inputs'!E125*B130,O129+N130))),IF(O129+N130<O129,IF(O129+N130<'Data Inputs'!E125*B130,'Data Inputs'!E125*B130,O129+N130),\"ERROR\")),2)","v":-1492.86},-9.3408834939306722,1492,{"$f":"$B130*'Data Inputs'!D125","v":799.09999999999991},{"$f":"$B130*'Data Inputs'!E125","v":-2397.2999999999997},175.22406248387099,175.22406248387099,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C126","v":"2019-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F131<'Data Inputs'!F126,(F131-'Data Inputs'!F126)*E131/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U126=0, 'Data Inputs'!U126=\"\"), \"N/A\", 'Data Inputs'!U126*B131)","v":639.28},{"$f":"IF(OR('Data Inputs'!U126=0, 'Data Inputs'!U126=\"\"), \"N/A\", IF((G131-(D131-J131))>K131, K131, IF(K131>(G131-(D131-J131)), IF((G131-(D131-J131))<0, 0, (G131-(D131-J131))),0)))","v":637.34593700000096},5431.9459370000004,0,{"$f":"ROUND(IF(O130+N131>=O130,IF(O130>='Data Inputs'!D126*B131,O130,IF(O130+N131>'Data Inputs'!D126*B131,'Data Inputs'!D126*B131,IF(O130+N131<'Data Inputs'!E126*B131,'Data Inputs'!E126*B131,O130+N131))),IF(O130+N131<O130,IF(O130+N131<'Data Inputs'!E126*B131,'Data Inputs'!E126*B131,O130+N131),\"ERROR\")),2)","v":-1492.86},-9.3408834939306722,1492,{"$f":"$B131*'Data Inputs'!D126","v":799.09999999999991},{"$f":"$B131*'Data Inputs'!E126","v":-2397.2999999999997},181.06486456666667,181.06486456666667,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C127","v":"2019-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F132<'Data Inputs'!F127,(F132-'Data Inputs'!F127)*E132/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U127=0, 'Data Inputs'!U127=\"\"), \"N/A\", 'Data Inputs'!U127*B132)","v":319.64},{"$f":"IF(OR('Data Inputs'!U127=0, 'Data Inputs'!U127=\"\"), \"N/A\", IF((G132-(D132-J132))>K132, K132, IF(K132>(G132-(D132-J132)), IF((G132-(D132-J132))<0, 0, (G132-(D132-J132))),0)))","v":319.64},5274.06,157.88999999999999,{"$f":"ROUND(IF(O131+N132>=O131,IF(O131>='Data Inputs'!D127*B132,O131,IF(O131+N132>'Data Inputs'!D127*B132,'Data Inputs'!D127*B132,IF(O131+N132<'Data Inputs'!E127*B132,'Data Inputs'!E127*B132,O131+N132))),IF(O131+N132<O131,IF(O131+N132<'Data Inputs'!E127*B132,'Data Inputs'!E127*B132,O131+N132),\"ERROR\")),2)","v":-1334.97},-8.3529595795269689,1492,{"$f":"$B132*'Data Inputs'!D127","v":799.09999999999991},{"$f":"$B132*'Data Inputs'!E127","v":-2397.2999999999997},175.22406248387099,170.13096774193551,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C128","v":"2020-01-01"},{"$f":"B132","v":159.82},31,4954.42,{"$f":"E132","v":130673},4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F133<'Data Inputs'!F128,(F133-'Data Inputs'!F128)*E133/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U128=0, 'Data Inputs'!U128=\"\"), \"N/A\", 'Data Inputs'!U128*B133)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U128=0, 'Data Inputs'!U128=\"\"), \"N/A\", IF((G133-(D133-J133))>K133, K133, IF(K133>(G133-(D133-J133)), IF((G133-(D133-J133))<0, 0, (G133-(D133-J133))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O132+N133>=O132,IF(O132>='Data Inputs'!D128*B133,O132,IF(O132+N133>'Data Inputs'!D128*B133,'Data Inputs'!D128*B133,IF(O132+N133<'Data Inputs'!E128*B133,'Data Inputs'!E128*B133,O132+N133))),IF(O132+N133<O132,IF(O132+N133<'Data Inputs'!E128*B133,'Data Inputs'!E128*B133,O132+N133),\"ERROR\")),2)","v":-857.44},-5.3650356651232647,1334,{"$f":"$B133*'Data Inputs'!D128","v":799.09999999999991},{"$f":"$B133*'Data Inputs'!E128","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C129","v":"2020-02-01"},159.82,29,4634.78,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F134<'Data Inputs'!F129,(F134-'Data Inputs'!F129)*E134/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U129=0, 'Data Inputs'!U129=\"\"), \"N/A\", 'Data Inputs'!U129*B134)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U129=0, 'Data Inputs'!U129=\"\"), \"N/A\", IF((G134-(D134-J134))>K134, K134, IF(K134>(G134-(D134-J134)), IF((G134-(D134-J134))<0, 0, (G134-(D134-J134))),0)))","v":"N/A"},4634.78,797.17,{"$f":"ROUND(IF(O133+N134>=O133,IF(O133>='Data Inputs'!D129*B134,O133,IF(O133+N134>'Data Inputs'!D129*B134,'Data Inputs'!D129*B134,IF(O133+N134<'Data Inputs'!E129*B134,'Data Inputs'!E129*B134,O133+N134))),IF(O133+N134<O133,IF(O133+N134<'Data Inputs'!E129*B134,'Data Inputs'!E129*B134,O133+N134),\"ERROR\")),2)","v":-60.27},-0.37711175071955955,857,{"$f":"$B134*'Data Inputs'!D129","v":799.09999999999991},{"$f":"$B134*'Data Inputs'!E129","v":-2397.2999999999997},187.30848058620691,159.82,100,45.059655172413798,1.8730848058620695,""]
[{"$f":"'Data Inputs'!C130","v":"2020-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F135<'Data Inputs'!F130,(F135-'Data Inputs'!F130)*E135/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U130=0, 'Data Inputs'!U130=\"\"), \"N/A\", 'Data Inputs'!U130*B135)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U130=0, 'Data Inputs'!U130=\"\"), \"N/A\", IF((G135-(D135-J135))>K135, K135, IF(K135>(G135-(D135-J135)), IF((G135-(D135-J135))<0, 0, (G135-(D135-J135))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O134+N135>=O134,IF(O134>='Data Inputs'!D130*B135,O134,IF(O134+N135>'Data Inputs'!D130*B135,'Data Inputs'!D130*B135,IF(O134+N135<'Data Inputs'!E130*B135,'Data Inputs'!E130*B135,O134+N135))),IF(O134+N135<O134,IF(O134+N135<'Data Inputs'!E130*B135,'Data Inputs'!E130*B135,O134+N135),\"ERROR\")),2)","v":417.26},{"$f":"IF(B135>0,IF(O135=0,0,O135/B135),\"-\")","v":2.6108121636841446},60,{"$f":"$B135*'Data Inputs'!D130","v":799.09999999999991},{"$f":"$B135*'Data Inputs'!E130","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C131","v":"2020-04-01"},159.82,30,{"$f":"IF(B136*C136=0,0,B136*C136)","v":4794.5999999999995},130673,4.1569000000000003,{"$f":"IF(F136*E136>0,E136/100*F136,0)","v":5431.9459370000004},null,null,{"$f":"-IF(F136<'Data Inputs'!F131,(F136-'Data Inputs'!F131)*E136/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U131=0, 'Data Inputs'!U131=\"\"), \"N/A\", 'Data Inputs'!U131*B136)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U131=0, 'Data Inputs'!U131=\"\"), \"N/A\", IF((G136-(D136-J136))>K136, K136, IF(K136>(G136-(D136-J136)), IF((G136-(D136-J136))<0, 0, (G136-(D136-J136))),0)))","v":"N/A"},{"$f":"(IF(D136=0,0,D136))+(IF(L136=\"N/A\",0,L136))+(H136)-(I136)-(IF(J136>0,J136,0))","v":4794.5999999999995},{"$f":"ROUND(G136-M136,2)","v":637.35},{"$f":"ROUND(IF(O135+N136>=O135,IF(O135>='Data Inputs'!D131*B136,O135,IF(O135+N136>'Data Inputs'!D131*B136,'Data Inputs'!D131*B136,IF(O135+N136<'Data Inputs'!E131*B136,'Data Inputs'!E131*B136,O135+N136))),IF(O135+N136<O135,IF(O135+N136<'Data Inputs'!E131*B136,'Data Inputs'!E131*B136,O135+N136),\"ERROR\")),2)","v":799.1},5,{"$f":"IF(O135>=0,0,IF(O135-I135>0,0,ROUNDDOWN(-O135-I136,0)))","v":0},{"$f":"$B136*'Data Inputs'!D131","v":799.09999999999991},{"$f":"$B136*'Data Inputs'!E131","v":-2397.2999999999997},{"$f":"G136/$C136","v":181.06486456666667},{"$f":"M136/C136","v":159.82},100,{"$f":"IF(E136*C136*V136>0,(E136/C136)/V136,0)","v":43.557666666666663},{"$f":"IF(W136>0,W136*F136/100,0)","v":1.8106486456666666},{"$f":"IF(AND(P136>=10,N136>0),\"Upper Flexibility Limit Exceeded: \"&TEXT((O135+N136-O136)/F136*100,\"#,###\")&\" Litres Unpaid\",IF(AND(P136<=-30,N136<0),\"Lower Flexibility Limit Exceeded: \"&TEXT(-(O135+N136-O136),\"#,##0.00\")&\" Underproduction Credits Lost\",\"\"))","v":""}]
[{"$f":"'Data Inputs'!C132","v":"2020-05-01"},{"$f":"B136","v":159.82},31,4954.42,{"$f":"E136","v":130673},4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F137<'Data Inputs'!F132,(F137-'Data Inputs'!F132)*E137/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U132=0, 'Data Inputs'!U132=\"\"), \"N/A\", 'Data Inputs'!U132*B137)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U132=0, 'Data Inputs'!U132=\"\"), \"N/A\", IF((G137-(D137-J137))>K137, K137, IF(K137>(G137-(D137-J137)), IF((G137-(D137-J137))<0, 0, (G137-(D137-J137))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O136+N137>=O136,IF(O136>='Data Inputs'!D132*B137,O136,IF(O136+N137>'Data Inputs'!D132*B137,'Data Inputs'!D132*B137,IF(O136+N137<'Data Inputs'!E132*B137,'Data Inputs'!E132*B137,O136+N137))),IF(O136+N137<O136,IF(O136+N137<'Data Inputs'!E132*B137,'Data Inputs'!E132*B137,O136+N137),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B137*'Data Inputs'!D132","v":799.09999999999991},{"$f":"$B137*'Data Inputs'!E132","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C133","v":"2020-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F138<'Data Inputs'!F133,(F138-'Data Inputs'!F133)*E138/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U133=0, 'Data Inputs'!U133=\"\"), \"N/A\", 'Data Inputs'!U133*B138)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U133=0, 'Data Inputs'!U133=\"\"), \"N/A\", IF((G138-(D138-J138))>K138, K138, IF(K138>(G138-(D138-J138)), IF((G138-(D138-J138))<0, 0, (G138-(D138-J138))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O137+N138>=O137,IF(O137>='Data Inputs'!D133*B138,O137,IF(O137+N138>'Data Inputs'!D133*B138,'Data Inputs'!D133*B138,IF(O137+N138<'Data Inputs'!E133*B138,'Data Inputs'!E133*B138,O137+N138))),IF(O137+N138<O137,IF(O137+N138<'Data Inputs'!E133*B138,'Data Inputs'!E133*B138,O137+N138),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B138*'Data Inputs'!D133","v":799.09999999999991},{"$f":"$B138*'Data Inputs'!E133","v":-2397.2999999999997},181.06486456666667,159.82,{"$f":"V137","v":100},43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C134","v":"2020-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F139<'Data Inputs'!F134,(F139-'Data Inputs'!F134)*E139/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U134=0, 'Data Inputs'!U134=\"\"), \"N/A\", 'Data Inputs'!U134*B139)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U134=0, 'Data Inputs'!U134=\"\"), \"N/A\", IF((G139-(D139-J139))>K139, K139, IF(K139>(G139-(D139-J139)), IF((G139-(D139-J139))<0, 0, (G139-(D139-J139))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O138+N139>=O138,IF(O138>='Data Inputs'!D134*B139,O138,IF(O138+N139>'Data Inputs'!D134*B139,'Data Inputs'!D134*B139,IF(O138+N139<'Data Inputs'!E134*B139,'Data Inputs'!E134*B139,O138+N139))),IF(O138+N139<O138,IF(O138+N139<'Data Inputs'!E134*B139,'Data Inputs'!E134*B139,O138+N139),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B139*'Data Inputs'!D134","v":799.09999999999991},{"$f":"$B139*'Data Inputs'!E134","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C135","v":"2020-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F140<'Data Inputs'!F135,(F140-'Data Inputs'!F135)*E140/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U135=0, 'Data Inputs'!U135=\"\"), \"N/A\", 'Data Inputs'!U135*B140)","v":319.64},{"$f":"IF(OR('Data Inputs'!U135=0, 'Data Inputs'!U135=\"\"), \"N/A\", IF((G140-(D140-J140))>K140, K140, IF(K140>(G140-(D140-J140)), IF((G140-(D140-J140))<0, 0, (G140-(D140-J140))),0)))","v":319.64},5274.06,157.88999999999999,{"$f":"ROUND(IF(O139+N140>=O139,IF(O139>='Data Inputs'!D135*B140,O139,IF(O139+N140>'Data Inputs'!D135*B140,'Data Inputs'!D135*B140,IF(O139+N140<'Data Inputs'!E135*B140,'Data Inputs'!E135*B140,O139+N140))),IF(O139+N140<O139,IF(O139+N140<'Data Inputs'!E135*B140,'Data Inputs'!E135*B140,O139+N140),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B140*'Data Inputs'!D135","v":799.09999999999991},{"$f":"$B140*'Data Inputs'!E135","v":-2397.2999999999997},175.22406248387099,170.13096774193551,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C136","v":"2020-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F141<'Data Inputs'!F136,(F141-'Data Inputs'!F136)*E141/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U136=0, 'Data Inputs'!U136=\"\"), \"N/A\", 'Data Inputs'!U136*B141)","v":958.92},{"$f":"IF(OR('Data Inputs'!U136=0, 'Data Inputs'!U136=\"\"), \"N/A\", IF((G141-(D141-J141))>K141, K141, IF(K141>(G141-(D141-J141)), IF((G141-(D141-J141))<0, 0, (G141-(D141-J141))),0)))","v":637.34593700000096},5431.9459370000004,0,{"$f":"ROUND(IF(O140+N141>=O140,IF(O140>='Data Inputs'!D136*B141,O140,IF(O140+N141>'Data Inputs'!D136*B141,'Data Inputs'!D136*B141,IF(O140+N141<'Data Inputs'!E136*B141,'Data Inputs'!E136*B141,O140+N141))),IF(O140+N141<O140,IF(O140+N141<'Data Inputs'!E136*B141,'Data Inputs'!E136*B141,O140+N141),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B141*'Data Inputs'!D136","v":799.09999999999991},{"$f":"$B141*'Data Inputs'!E136","v":-2397.2999999999997},181.06486456666667,181.06486456666667,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C137","v":"2020-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F142<'Data Inputs'!F137,(F142-'Data Inputs'!F137)*E142/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U137=0, 'Data Inputs'!U137=\"\"), \"N/A\", 'Data Inputs'!U137*B142)","v":958.92},{"$f":"IF(OR('Data Inputs'!U137=0, 'Data Inputs'!U137=\"\"), \"N/A\", IF((G142-(D142-J142))>K142, K142, IF(K142>(G142-(D142-J142)), IF((G142-(D142-J142))<0, 0, (G142-(D142-J142))),0)))","v":477.52593700000034},5431.9459370000004,0,{"$f":"ROUND(IF(O141+N142>=O141,IF(O141>='Data Inputs'!D137*B142,O141,IF(O141+N142>'Data Inputs'!D137*B142,'Data Inputs'!D137*B142,IF(O141+N142<'Data Inputs'!E137*B142,'Data Inputs'!E137*B142,O141+N142))),IF(O141+N142<O141,IF(O141+N142<'Data Inputs'!E137*B142,'Data Inputs'!E137*B142,O141+N142),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B142*'Data Inputs'!D137","v":799.09999999999991},{"$f":"$B142*'Data Inputs'!E137","v":-2397.2999999999997},175.22406248387099,175.22406248387099,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C138","v":"2020-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F143<'Data Inputs'!F138,(F143-'Data Inputs'!F138)*E143/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U138=0, 'Data Inputs'!U138=\"\"), \"N/A\", 'Data Inputs'!U138*B143)","v":958.92},{"$f":"IF(OR('Data Inputs'!U138=0, 'Data Inputs'!U138=\"\"), \"N/A\", IF((G143-(D143-J143))>K143, K143, IF(K143>(G143-(D143-J143)), IF((G143-(D143-J143))<0, 0, (G143-(D143-J143))),0)))","v":637.34593700000096},5431.9459370000004,0,{"$f":"ROUND(IF(O142+N143>=O142,IF(O142>='Data Inputs'!D138*B143,O142,IF(O142+N143>'Data Inputs'!D138*B143,'Data Inputs'!D138*B143,IF(O142+N143<'Data Inputs'!E138*B143,'Data Inputs'!E138*B143,O142+N143))),IF(O142+N143<O142,IF(O142+N143<'Data Inputs'!E138*B143,'Data Inputs'!E138*B143,O142+N143),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B143*'Data Inputs'!D138","v":799.09999999999991},{"$f":"$B143*'Data Inputs'!E138","v":-2397.2999999999997},181.06486456666667,181.06486456666667,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C139","v":"2020-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F144<'Data Inputs'!F139,(F144-'Data Inputs'!F139)*E144/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U139=0, 'Data Inputs'!U139=\"\"), \"N/A\", 'Data Inputs'!U139*B144)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U139=0, 'Data Inputs'!U139=\"\"), \"N/A\", IF((G144-(D144-J144))>K144, K144, IF(K144>(G144-(D144-J144)), IF((G144-(D144-J144))<0, 0, (G144-(D144-J144))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O143+N144>=O143,IF(O143>='Data Inputs'!D139*B144,O143,IF(O143+N144>'Data Inputs'!D139*B144,'Data Inputs'!D139*B144,IF(O143+N144<'Data Inputs'!E139*B144,'Data Inputs'!E139*B144,O143+N144))),IF(O143+N144<O143,IF(O143+N144<'Data Inputs'!E139*B144,'Data Inputs'!E139*B144,O143+N144),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B144*'Data Inputs'!D139","v":799.09999999999991},{"$f":"$B144*'Data Inputs'!E139","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C140","v":"2021-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F145<'Data Inputs'!F140,(F145-'Data Inputs'!F140)*E145/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U140=0, 'Data Inputs'!U140=\"\"), \"N/A\", 'Data Inputs'!U140*B145)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U140=0, 'Data Inputs'!U140=\"\"), \"N/A\", IF((G145-(D145-J145))>K145, K145, IF(K145>(G145-(D145-J145)), IF((G145-(D145-J145))<0, 0, (G145-(D145-J145))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O144+N145>=O144,IF(O144>='Data Inputs'!D140*B145,O144,IF(O144+N145>'Data Inputs'!D140*B145,'Data Inputs'!D140*B145,IF(O144+N145<'Data Inputs'!E140*B145,'Data Inputs'!E140*B145,O144+N145))),IF(O144+N145<O144,IF(O144+N145<'Data Inputs'!E140*B145,'Data Inputs'!E140*B145,O144+N145),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B145*'Data Inputs'!D140","v":799.09999999999991},{"$f":"$B145*'Data Inputs'!E140","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C141","v":"2021-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F146<'Data Inputs'!F141,(F146-'Data Inputs'!F141)*E146/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U141=0, 'Data Inputs'!U141=\"\"), \"N/A\", 'Data Inputs'!U141*B146)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U141=0, 'Data Inputs'!U141=\"\"), \"N/A\", IF((G146-(D146-J146))>K146, K146, IF(K146>(G146-(D146-J146)), IF((G146-(D146-J146))<0, 0, (G146-(D146-J146))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O145+N146>=O145,IF(O145>='Data Inputs'!D141*B146,O145,IF(O145+N146>'Data Inputs'!D141*B146,'Data Inputs'!D141*B146,IF(O145+N146<'Data Inputs'!E141*B146,'Data Inputs'!E141*B146,O145+N146))),IF(O145+N146<O145,IF(O145+N146<'Data Inputs'!E141*B146,'Data Inputs'!E141*B146,O145+N146),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B146*'Data Inputs'!D141","v":799.09999999999991},{"$f":"$B146*'Data Inputs'!E141","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C142","v":"2021-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F147<'Data Inputs'!F142,(F147-'Data Inputs'!F142)*E147/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U142=0, 'Data Inputs'!U142=\"\"), \"N/A\", 'Data Inputs'!U142*B147)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U142=0, 'Data Inputs'!U142=\"\"), \"N/A\", IF((G147-(D147-J147))>K147, K147, IF(K147>(G147-(D147-J147)), IF((G147-(D147-J147))<0, 0, (G147-(D147-J147))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O146+N147>=O146,IF(O146>='Data Inputs'!D142*B147,O146,IF(O146+N147>'Data Inputs'!D142*B147,'Data Inputs'!D142*B147,IF(O146+N147<'Data Inputs'!E142*B147,'Data Inputs'!E142*B147,O146+N147))),IF(O146+N147<O146,IF(O146+N147<'Data Inputs'!E142*B147,'Data Inputs'!E142*B147,O146+N147),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B147*'Data Inputs'!D142","v":799.09999999999991},{"$f":"$B147*'Data Inputs'!E142","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C143","v":"2021-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F148<'Data Inputs'!F143,(F148-'Data Inputs'!F143)*E148/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U143=0, 'Data Inputs'!U143=\"\"), \"N/A\", 'Data Inputs'!U143*B148)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U143=0, 'Data Inputs'!U143=\"\"), \"N/A\", IF((G148-(D148-J148))>K148, K148, IF(K148>(G148-(D148-J148)), IF((G148-(D148-J148))<0, 0, (G148-(D148-J148))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O147+N148>=O147,IF(O147>='Data Inputs'!D143*B148,O147,IF(O147+N148>'Data Inputs'!D143*B148,'Data Inputs'!D143*B148,IF(O147+N148<'Data Inputs'!E143*B148,'Data Inputs'!E143*B148,O147+N148))),IF(O147+N148<O147,IF(O147+N148<'Data Inputs'!E143*B148,'Data Inputs'!E143*B148,O147+N148),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B148*'Data Inputs'!D143","v":799.09999999999991},{"$f":"$B148*'Data Inputs'!E143","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C144","v":"2021-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F149<'Data Inputs'!F144,(F149-'Data Inputs'!F144)*E149/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U144=0, 'Data Inputs'!U144=\"\"), \"N/A\", 'Data Inputs'!U144*B149)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U144=0, 'Data Inputs'!U144=\"\"), \"N/A\", IF((G149-(D149-J149))>K149, K149, IF(K149>(G149-(D149-J149)), IF((G149-(D149-J149))<0, 0, (G149-(D149-J149))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O148+N149>=O148,IF(O148>='Data Inputs'!D144*B149,O148,IF(O148+N149>'Data Inputs'!D144*B149,'Data Inputs'!D144*B149,IF(O148+N149<'Data Inputs'!E144*B149,'Data Inputs'!E144*B149,O148+N149))),IF(O148+N149<O148,IF(O148+N149<'Data Inputs'!E144*B149,'Data Inputs'!E144*B149,O148+N149),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B149*'Data Inputs'!D144","v":799.09999999999991},{"$f":"$B149*'Data Inputs'!E144","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C145","v":"2021-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F150<'Data Inputs'!F145,(F150-'Data Inputs'!F145)*E150/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U145=0, 'Data Inputs'!U145=\"\"), \"N/A\", 'Data Inputs'!U145*B150)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U145=0, 'Data Inputs'!U145=\"\"), \"N/A\", IF((G150-(D150-J150))>K150, K150, IF(K150>(G150-(D150-J150)), IF((G150-(D150-J150))<0, 0, (G150-(D150-J150))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O149+N150>=O149,IF(O149>='Data Inputs'!D145*B150,O149,IF(O149+N150>'Data Inputs'!D145*B150,'Data Inputs'!D145*B150,IF(O149+N150<'Data Inputs'!E145*B150,'Data Inputs'!E145*B150,O149+N150))),IF(O149+N150<O149,IF(O149+N150<'Data Inputs'!E145*B150,'Data Inputs'!E145*B150,O149+N150),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B150*'Data Inputs'!D145","v":799.09999999999991},{"$f":"$B150*'Data Inputs'!E145","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C146","v":"2021-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F151<'Data Inputs'!F146,(F151-'Data Inputs'!F146)*E151/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U146=0, 'Data Inputs'!U146=\"\"), \"N/A\", 'Data Inputs'!U146*B151)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U146=0, 'Data Inputs'!U146=\"\"), \"N/A\", IF((G151-(D151-J151))>K151, K151, IF(K151>(G151-(D151-J151)), IF((G151-(D151-J151))<0, 0, (G151-(D151-J151))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O150+N151>=O150,IF(O150>='Data Inputs'!D146*B151,O150,IF(O150+N151>'Data Inputs'!D146*B151,'Data Inputs'!D146*B151,IF(O150+N151<'Data Inputs'!E146*B151,'Data Inputs'!E146*B151,O150+N151))),IF(O150+N151<O150,IF(O150+N151<'Data Inputs'!E146*B151,'Data Inputs'!E146*B151,O150+N151),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B151*'Data Inputs'!D146","v":799.09999999999991},{"$f":"$B151*'Data Inputs'!E146","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C147","v":"2021-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F152<'Data Inputs'!F147,(F152-'Data Inputs'!F147)*E152/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U147=0, 'Data Inputs'!U147=\"\"), \"N/A\", 'Data Inputs'!U147*B152)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U147=0, 'Data Inputs'!U147=\"\"), \"N/A\", IF((G152-(D152-J152))>K152, K152, IF(K152>(G152-(D152-J152)), IF((G152-(D152-J152))<0, 0, (G152-(D152-J152))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O151+N152>=O151,IF(O151>='Data Inputs'!D147*B152,O151,IF(O151+N152>'Data Inputs'!D147*B152,'Data Inputs'!D147*B152,IF(O151+N152<'Data Inputs'!E147*B152,'Data Inputs'!E147*B152,O151+N152))),IF(O151+N152<O151,IF(O151+N152<'Data Inputs'!E147*B152,'Data Inputs'!E147*B152,O151+N152),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B152*'Data Inputs'!D147","v":799.09999999999991},{"$f":"$B152*'Data Inputs'!E147","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C148","v":"2021-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F153<'Data Inputs'!F148,(F153-'Data Inputs'!F148)*E153/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U148=0, 'Data Inputs'!U148=\"\"), \"N/A\", 'Data Inputs'!U148*B153)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U148=0, 'Data Inputs'!U148=\"\"), \"N/A\", IF((G153-(D153-J153))>K153, K153, IF(K153>(G153-(D153-J153)), IF((G153-(D153-J153))<0, 0, (G153-(D153-J153))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O152+N153>=O152,IF(O152>='Data Inputs'!D148*B153,O152,IF(O152+N153>'Data Inputs'!D148*B153,'Data Inputs'!D148*B153,IF(O152+N153<'Data Inputs'!E148*B153,'Data Inputs'!E148*B153,O152+N153))),IF(O152+N153<O152,IF(O152+N153<'Data Inputs'!E148*B153,'Data Inputs'!E148*B153,O152+N153),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B153*'Data Inputs'!D148","v":799.09999999999991},{"$f":"$B153*'Data Inputs'!E148","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C149","v":"2021-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F154<'Data Inputs'!F149,(F154-'Data Inputs'!F149)*E154/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U149=0, 'Data Inputs'!U149=\"\"), \"N/A\", 'Data Inputs'!U149*B154)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U149=0, 'Data Inputs'!U149=\"\"), \"N/A\", IF((G154-(D154-J154))>K154, K154, IF(K154>(G154-(D154-J154)), IF((G154-(D154-J154))<0, 0, (G154-(D154-J154))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O153+N154>=O153,IF(O153>='Data Inputs'!D149*B154,O153,IF(O153+N154>'Data Inputs'!D149*B154,'Data Inputs'!D149*B154,IF(O153+N154<'Data Inputs'!E149*B154,'Data Inputs'!E149*B154,O153+N154))),IF(O153+N154<O153,IF(O153+N154<'Data Inputs'!E149*B154,'Data Inputs'!E149*B154,O153+N154),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B154*'Data Inputs'!D149","v":799.09999999999991},{"$f":"$B154*'Data Inputs'!E149","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C150","v":"2021-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F155<'Data Inputs'!F150,(F155-'Data Inputs'!F150)*E155/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U150=0, 'Data Inputs'!U150=\"\"), \"N/A\", 'Data Inputs'!U150*B155)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U150=0, 'Data Inputs'!U150=\"\"), \"N/A\", IF((G155-(D155-J155))>K155, K155, IF(K155>(G155-(D155-J155)), IF((G155-(D155-J155))<0, 0, (G155-(D155-J155))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O154+N155>=O154,IF(O154>='Data Inputs'!D150*B155,O154,IF(O154+N155>'Data Inputs'!D150*B155,'Data Inputs'!D150*B155,IF(O154+N155<'Data Inputs'!E150*B155,'Data Inputs'!E150*B155,O154+N155))),IF(O154+N155<O154,IF(O154+N155<'Data Inputs'!E150*B155,'Data Inputs'!E150*B155,O154+N155),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B155*'Data Inputs'!D150","v":799.09999999999991},{"$f":"$B155*'Data Inputs'!E150","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C151","v":"2021-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F156<'Data Inputs'!F151,(F156-'Data Inputs'!F151)*E156/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U151=0, 'Data Inputs'!U151=\"\"), \"N/A\", 'Data Inputs'!U151*B156)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U151=0, 'Data Inputs'!U151=\"\"), \"N/A\", IF((G156-(D156-J156))>K156, K156, IF(K156>(G156-(D156-J156)), IF((G156-(D156-J156))<0, 0, (G156-(D156-J156))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O155+N156>=O155,IF(O155>='Data Inputs'!D151*B156,O155,IF(O155+N156>'Data Inputs'!D151*B156,'Data Inputs'!D151*B156,IF(O155+N156<'Data Inputs'!E151*B156,'Data Inputs'!E151*B156,O155+N156))),IF(O155+N156<O155,IF(O155+N156<'Data Inputs'!E151*B156,'Data Inputs'!E151*B156,O155+N156),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B156*'Data Inputs'!D151","v":799.09999999999991},{"$f":"$B156*'Data Inputs'!E151","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C152","v":"2022-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F157<'Data Inputs'!F152,(F157-'Data Inputs'!F152)*E157/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U152=0, 'Data Inputs'!U152=\"\"), \"N/A\", 'Data Inputs'!U152*B157)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U152=0, 'Data Inputs'!U152=\"\"), \"N/A\", IF((G157-(D157-J157))>K157, K157, IF(K157>(G157-(D157-J157)), IF((G157-(D157-J157))<0, 0, (G157-(D157-J157))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O156+N157>=O156,IF(O156>='Data Inputs'!D152*B157,O156,IF(O156+N157>'Data Inputs'!D152*B157,'Data Inputs'!D152*B157,IF(O156+N157<'Data Inputs'!E152*B157,'Data Inputs'!E152*B157,O156+N157))),IF(O156+N157<O156,IF(O156+N157<'Data Inputs'!E152*B157,'Data Inputs'!E152*B157,O156+N157),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B157*'Data Inputs'!D152","v":799.09999999999991},{"$f":"$B157*'Data Inputs'!E152","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C153","v":"2022-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F158<'Data Inputs'!F153,(F158-'Data Inputs'!F153)*E158/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U153=0, 'Data Inputs'!U153=\"\"), \"N/A\", 'Data Inputs'!U153*B158)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U153=0, 'Data Inputs'!U153=\"\"), \"N/A\", IF((G158-(D158-J158))>K158, K158, IF(K158>(G158-(D158-J158)), IF((G158-(D158-J158))<0, 0, (G158-(D158-J158))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O157+N158>=O157,IF(O157>='Data Inputs'!D153*B158,O157,IF(O157+N158>'Data Inputs'!D153*B158,'Data Inputs'!D153*B158,IF(O157+N158<'Data Inputs'!E153*B158,'Data Inputs'!E153*B158,O157+N158))),IF(O157+N158<O157,IF(O157+N158<'Data Inputs'!E153*B158,'Data Inputs'!E153*B158,O157+N158),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B158*'Data Inputs'!D153","v":799.09999999999991},{"$f":"$B158*'Data Inputs'!E153","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C154","v":"2022-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F159<'Data Inputs'!F154,(F159-'Data Inputs'!F154)*E159/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U154=0, 'Data Inputs'!U154=\"\"), \"N/A\", 'Data Inputs'!U154*B159)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U154=0, 'Data Inputs'!U154=\"\"), \"N/A\", IF((G159-(D159-J159))>K159, K159, IF(K159>(G159-(D159-J159)), IF((G159-(D159-J159))<0, 0, (G159-(D159-J159))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O158+N159>=O158,IF(O158>='Data Inputs'!D154*B159,O158,IF(O158+N159>'Data Inputs'!D154*B159,'Data Inputs'!D154*B159,IF(O158+N159<'Data Inputs'!E154*B159,'Data Inputs'!E154*B159,O158+N159))),IF(O158+N159<O158,IF(O158+N159<'Data Inputs'!E154*B159,'Data Inputs'!E154*B159,O158+N159),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B159*'Data Inputs'!D154","v":799.09999999999991},{"$f":"$B159*'Data Inputs'!E154","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C155","v":"2022-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F160<'Data Inputs'!F155,(F160-'Data Inputs'!F155)*E160/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U155=0, 'Data Inputs'!U155=\"\"), \"N/A\", 'Data Inputs'!U155*B160)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U155=0, 'Data Inputs'!U155=\"\"), \"N/A\", IF((G160-(D160-J160))>K160, K160, IF(K160>(G160-(D160-J160)), IF((G160-(D160-J160))<0, 0, (G160-(D160-J160))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O159+N160>=O159,IF(O159>='Data Inputs'!D155*B160,O159,IF(O159+N160>'Data Inputs'!D155*B160,'Data Inputs'!D155*B160,IF(O159+N160<'Data Inputs'!E155*B160,'Data Inputs'!E155*B160,O159+N160))),IF(O159+N160<O159,IF(O159+N160<'Data Inputs'!E155*B160,'Data Inputs'!E155*B160,O159+N160),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B160*'Data Inputs'!D155","v":799.09999999999991},{"$f":"$B160*'Data Inputs'!E155","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C156","v":"2022-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F161<'Data Inputs'!F156,(F161-'Data Inputs'!F156)*E161/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U156=0, 'Data Inputs'!U156=\"\"), \"N/A\", 'Data Inputs'!U156*B161)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U156=0, 'Data Inputs'!U156=\"\"), \"N/A\", IF((G161-(D161-J161))>K161, K161, IF(K161>(G161-(D161-J161)), IF((G161-(D161-J161))<0, 0, (G161-(D161-J161))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O160+N161>=O160,IF(O160>='Data Inputs'!D156*B161,O160,IF(O160+N161>'Data Inputs'!D156*B161,'Data Inputs'!D156*B161,IF(O160+N161<'Data Inputs'!E156*B161,'Data Inputs'!E156*B161,O160+N161))),IF(O160+N161<O160,IF(O160+N161<'Data Inputs'!E156*B161,'Data Inputs'!E156*B161,O160+N161),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B161*'Data Inputs'!D156","v":799.09999999999991},{"$f":"$B161*'Data Inputs'!E156","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C157","v":"2022-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F162<'Data Inputs'!F157,(F162-'Data Inputs'!F157)*E162/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U157=0, 'Data Inputs'!U157=\"\"), \"N/A\", 'Data Inputs'!U157*B162)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U157=0, 'Data Inputs'!U157=\"\"), \"N/A\", IF((G162-(D162-J162))>K162, K162, IF(K162>(G162-(D162-J162)), IF((G162-(D162-J162))<0, 0, (G162-(D162-J162))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O161+N162>=O161,IF(O161>='Data Inputs'!D157*B162,O161,IF(O161+N162>'Data Inputs'!D157*B162,'Data Inputs'!D157*B162,IF(O161+N162<'Data Inputs'!E157*B162,'Data Inputs'!E157*B162,O161+N162))),IF(O161+N162<O161,IF(O161+N162<'Data Inputs'!E157*B162,'Data Inputs'!E157*B162,O161+N162),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B162*'Data Inputs'!D157","v":799.09999999999991},{"$f":"$B162*'Data Inputs'!E157","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C158","v":"2022-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F163<'Data Inputs'!F158,(F163-'Data Inputs'!F158)*E163/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U158=0, 'Data Inputs'!U158=\"\"), \"N/A\", 'Data Inputs'!U158*B163)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U158=0, 'Data Inputs'!U158=\"\"), \"N/A\", IF((G163-(D163-J163))>K163, K163, IF(K163>(G163-(D163-J163)), IF((G163-(D163-J163))<0, 0, (G163-(D163-J163))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O162+N163>=O162,IF(O162>='Data Inputs'!D158*B163,O162,IF(O162+N163>'Data Inputs'!D158*B163,'Data Inputs'!D158*B163,IF(O162+N163<'Data Inputs'!E158*B163,'Data Inputs'!E158*B163,O162+N163))),IF(O162+N163<O162,IF(O162+N163<'Data Inputs'!E158*B163,'Data Inputs'!E158*B163,O162+N163),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B163*'Data Inputs'!D158","v":799.09999999999991},{"$f":"$B163*'Data Inputs'!E158","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C159","v":"2022-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F164<'Data Inputs'!F159,(F164-'Data Inputs'!F159)*E164/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U159=0, 'Data Inputs'!U159=\"\"), \"N/A\", 'Data Inputs'!U159*B164)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U159=0, 'Data Inputs'!U159=\"\"), \"N/A\", IF((G164-(D164-J164))>K164, K164, IF(K164>(G164-(D164-J164)), IF((G164-(D164-J164))<0, 0, (G164-(D164-J164))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O163+N164>=O163,IF(O163>='Data Inputs'!D159*B164,O163,IF(O163+N164>'Data Inputs'!D159*B164,'Data Inputs'!D159*B164,IF(O163+N164<'Data Inputs'!E159*B164,'Data Inputs'!E159*B164,O163+N164))),IF(O163+N164<O163,IF(O163+N164<'Data Inputs'!E159*B164,'Data Inputs'!E159*B164,O163+N164),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B164*'Data Inputs'!D159","v":799.09999999999991},{"$f":"$B164*'Data Inputs'!E159","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C160","v":"2022-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F165<'Data Inputs'!F160,(F165-'Data Inputs'!F160)*E165/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U160=0, 'Data Inputs'!U160=\"\"), \"N/A\", 'Data Inputs'!U160*B165)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U160=0, 'Data Inputs'!U160=\"\"), \"N/A\", IF((G165-(D165-J165))>K165, K165, IF(K165>(G165-(D165-J165)), IF((G165-(D165-J165))<0, 0, (G165-(D165-J165))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O164+N165>=O164,IF(O164>='Data Inputs'!D160*B165,O164,IF(O164+N165>'Data Inputs'!D160*B165,'Data Inputs'!D160*B165,IF(O164+N165<'Data Inputs'!E160*B165,'Data Inputs'!E160*B165,O164+N165))),IF(O164+N165<O164,IF(O164+N165<'Data Inputs'!E160*B165,'Data Inputs'!E160*B165,O164+N165),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B165*'Data Inputs'!D160","v":799.09999999999991},{"$f":"$B165*'Data Inputs'!E160","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C161","v":"2022-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F166<'Data Inputs'!F161,(F166-'Data Inputs'!F161)*E166/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U161=0, 'Data Inputs'!U161=\"\"), \"N/A\", 'Data Inputs'!U161*B166)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U161=0, 'Data Inputs'!U161=\"\"), \"N/A\", IF((G166-(D166-J166))>K166, K166, IF(K166>(G166-(D166-J166)), IF((G166-(D166-J166))<0, 0, (G166-(D166-J166))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O165+N166>=O165,IF(O165>='Data Inputs'!D161*B166,O165,IF(O165+N166>'Data Inputs'!D161*B166,'Data Inputs'!D161*B166,IF(O165+N166<'Data Inputs'!E161*B166,'Data Inputs'!E161*B166,O165+N166))),IF(O165+N166<O165,IF(O165+N166<'Data Inputs'!E161*B166,'Data Inputs'!E161*B166,O165+N166),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B166*'Data Inputs'!D161","v":799.09999999999991},{"$f":"$B166*'Data Inputs'!E161","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C162","v":"2022-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F167<'Data Inputs'!F162,(F167-'Data Inputs'!F162)*E167/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U162=0, 'Data Inputs'!U162=\"\"), \"N/A\", 'Data Inputs'!U162*B167)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U162=0, 'Data Inputs'!U162=\"\"), \"N/A\", IF((G167-(D167-J167))>K167, K167, IF(K167>(G167-(D167-J167)), IF((G167-(D167-J167))<0, 0, (G167-(D167-J167))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O166+N167>=O166,IF(O166>='Data Inputs'!D162*B167,O166,IF(O166+N167>'Data Inputs'!D162*B167,'Data Inputs'!D162*B167,IF(O166+N167<'Data Inputs'!E162*B167,'Data Inputs'!E162*B167,O166+N167))),IF(O166+N167<O166,IF(O166+N167<'Data Inputs'!E162*B167,'Data Inputs'!E162*B167,O166+N167),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B167*'Data Inputs'!D162","v":799.09999999999991},{"$f":"$B167*'Data Inputs'!E162","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C163","v":"2022-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F168<'Data Inputs'!F163,(F168-'Data Inputs'!F163)*E168/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U163=0, 'Data Inputs'!U163=\"\"), \"N/A\", 'Data Inputs'!U163*B168)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U163=0, 'Data Inputs'!U163=\"\"), \"N/A\", IF((G168-(D168-J168))>K168, K168, IF(K168>(G168-(D168-J168)), IF((G168-(D168-J168))<0, 0, (G168-(D168-J168))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O167+N168>=O167,IF(O167>='Data Inputs'!D163*B168,O167,IF(O167+N168>'Data Inputs'!D163*B168,'Data Inputs'!D163*B168,IF(O167+N168<'Data Inputs'!E163*B168,'Data Inputs'!E163*B168,O167+N168))),IF(O167+N168<O167,IF(O167+N168<'Data Inputs'!E163*B168,'Data Inputs'!E163*B168,O167+N168),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B168*'Data Inputs'!D163","v":799.09999999999991},{"$f":"$B168*'Data Inputs'!E163","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C164","v":"2023-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F169<'Data Inputs'!F164,(F169-'Data Inputs'!F164)*E169/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U164=0, 'Data Inputs'!U164=\"\"), \"N/A\", 'Data Inputs'!U164*B169)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U164=0, 'Data Inputs'!U164=\"\"), \"N/A\", IF((G169-(D169-J169))>K169, K169, IF(K169>(G169-(D169-J169)), IF((G169-(D169-J169))<0, 0, (G169-(D169-J169))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O168+N169>=O168,IF(O168>='Data Inputs'!D164*B169,O168,IF(O168+N169>'Data Inputs'!D164*B169,'Data Inputs'!D164*B169,IF(O168+N169<'Data Inputs'!E164*B169,'Data Inputs'!E164*B169,O168+N169))),IF(O168+N169<O168,IF(O168+N169<'Data Inputs'!E164*B169,'Data Inputs'!E164*B169,O168+N169),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B169*'Data Inputs'!D164","v":799.09999999999991},{"$f":"$B169*'Data Inputs'!E164","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C165","v":"2023-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F170<'Data Inputs'!F165,(F170-'Data Inputs'!F165)*E170/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U165=0, 'Data Inputs'!U165=\"\"), \"N/A\", 'Data Inputs'!U165*B170)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U165=0, 'Data Inputs'!U165=\"\"), \"N/A\", IF((G170-(D170-J170))>K170, K170, IF(K170>(G170-(D170-J170)), IF((G170-(D170-J170))<0, 0, (G170-(D170-J170))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O169+N170>=O169,IF(O169>='Data Inputs'!D165*B170,O169,IF(O169+N170>'Data Inputs'!D165*B170,'Data Inputs'!D165*B170,IF(O169+N170<'Data Inputs'!E165*B170,'Data Inputs'!E165*B170,O169+N170))),IF(O169+N170<O169,IF(O169+N170<'Data Inputs'!E165*B170,'Data Inputs'!E165*B170,O169+N170),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B170*'Data Inputs'!D165","v":799.09999999999991},{"$f":"$B170*'Data Inputs'!E165","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C166","v":"2023-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F171<'Data Inputs'!F166,(F171-'Data Inputs'!F166)*E171/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U166=0, 'Data Inputs'!U166=\"\"), \"N/A\", 'Data Inputs'!U166*B171)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U166=0, 'Data Inputs'!U166=\"\"), \"N/A\", IF((G171-(D171-J171))>K171, K171, IF(K171>(G171-(D171-J171)), IF((G171-(D171-J171))<0, 0, (G171-(D171-J171))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O170+N171>=O170,IF(O170>='Data Inputs'!D166*B171,O170,IF(O170+N171>'Data Inputs'!D166*B171,'Data Inputs'!D166*B171,IF(O170+N171<'Data Inputs'!E166*B171,'Data Inputs'!E166*B171,O170+N171))),IF(O170+N171<O170,IF(O170+N171<'Data Inputs'!E166*B171,'Data Inputs'!E166*B171,O170+N171),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B171*'Data Inputs'!D166","v":799.09999999999991},{"$f":"$B171*'Data Inputs'!E166","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C167","v":"2023-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F172<'Data Inputs'!F167,(F172-'Data Inputs'!F167)*E172/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U167=0, 'Data Inputs'!U167=\"\"), \"N/A\", 'Data Inputs'!U167*B172)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U167=0, 'Data Inputs'!U167=\"\"), \"N/A\", IF((G172-(D172-J172))>K172, K172, IF(K172>(G172-(D172-J172)), IF((G172-(D172-J172))<0, 0, (G172-(D172-J172))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O171+N172>=O171,IF(O171>='Data Inputs'!D167*B172,O171,IF(O171+N172>'Data Inputs'!D167*B172,'Data Inputs'!D167*B172,IF(O171+N172<'Data Inputs'!E167*B172,'Data Inputs'!E167*B172,O171+N172))),IF(O171+N172<O171,IF(O171+N172<'Data Inputs'!E167*B172,'Data Inputs'!E167*B172,O171+N172),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B172*'Data Inputs'!D167","v":799.09999999999991},{"$f":"$B172*'Data Inputs'!E167","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C168","v":"2023-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F173<'Data Inputs'!F168,(F173-'Data Inputs'!F168)*E173/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U168=0, 'Data Inputs'!U168=\"\"), \"N/A\", 'Data Inputs'!U168*B173)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U168=0, 'Data Inputs'!U168=\"\"), \"N/A\", IF((G173-(D173-J173))>K173, K173, IF(K173>(G173-(D173-J173)), IF((G173-(D173-J173))<0, 0, (G173-(D173-J173))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O172+N173>=O172,IF(O172>='Data Inputs'!D168*B173,O172,IF(O172+N173>'Data Inputs'!D168*B173,'Data Inputs'!D168*B173,IF(O172+N173<'Data Inputs'!E168*B173,'Data Inputs'!E168*B173,O172+N173))),IF(O172+N173<O172,IF(O172+N173<'Data Inputs'!E168*B173,'Data Inputs'!E168*B173,O172+N173),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B173*'Data Inputs'!D168","v":799.09999999999991},{"$f":"$B173*'Data Inputs'!E168","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C169","v":"2023-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F174<'Data Inputs'!F169,(F174-'Data Inputs'!F169)*E174/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U169=0, 'Data Inputs'!U169=\"\"), \"N/A\", 'Data Inputs'!U169*B174)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U169=0, 'Data Inputs'!U169=\"\"), \"N/A\", IF((G174-(D174-J174))>K174, K174, IF(K174>(G174-(D174-J174)), IF((G174-(D174-J174))<0, 0, (G174-(D174-J174))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O173+N174>=O173,IF(O173>='Data Inputs'!D169*B174,O173,IF(O173+N174>'Data Inputs'!D169*B174,'Data Inputs'!D169*B174,IF(O173+N174<'Data Inputs'!E169*B174,'Data Inputs'!E169*B174,O173+N174))),IF(O173+N174<O173,IF(O173+N174<'Data Inputs'!E169*B174,'Data Inputs'!E169*B174,O173+N174),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B174*'Data Inputs'!D169","v":799.09999999999991},{"$f":"$B174*'Data Inputs'!E169","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C170","v":"2023-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F175<'Data Inputs'!F170,(F175-'Data Inputs'!F170)*E175/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U170=0, 'Data Inputs'!U170=\"\"), \"N/A\", 'Data Inputs'!U170*B175)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U170=0, 'Data Inputs'!U170=\"\"), \"N/A\", IF((G175-(D175-J175))>K175, K175, IF(K175>(G175-(D175-J175)), IF((G175-(D175-J175))<0, 0, (G175-(D175-J175))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O174+N175>=O174,IF(O174>='Data Inputs'!D170*B175,O174,IF(O174+N175>'Data Inputs'!D170*B175,'Data Inputs'!D170*B175,IF(O174+N175<'Data Inputs'!E170*B175,'Data Inputs'!E170*B175,O174+N175))),IF(O174+N175<O174,IF(O174+N175<'Data Inputs'!E170*B175,'Data Inputs'!E170*B175,O174+N175),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B175*'Data Inputs'!D170","v":799.09999999999991},{"$f":"$B175*'Data Inputs'!E170","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C171","v":"2023-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F176<'Data Inputs'!F171,(F176-'Data Inputs'!F171)*E176/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U171=0, 'Data Inputs'!U171=\"\"), \"N/A\", 'Data Inputs'!U171*B176)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U171=0, 'Data Inputs'!U171=\"\"), \"N/A\", IF((G176-(D176-J176))>K176, K176, IF(K176>(G176-(D176-J176)), IF((G176-(D176-J176))<0, 0, (G176-(D176-J176))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O175+N176>=O175,IF(O175>='Data Inputs'!D171*B176,O175,IF(O175+N176>'Data Inputs'!D171*B176,'Data Inputs'!D171*B176,IF(O175+N176<'Data Inputs'!E171*B176,'Data Inputs'!E171*B176,O175+N176))),IF(O175+N176<O175,IF(O175+N176<'Data Inputs'!E171*B176,'Data Inputs'!E171*B176,O175+N176),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B176*'Data Inputs'!D171","v":799.09999999999991},{"$f":"$B176*'Data Inputs'!E171","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C172","v":"2023-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F177<'Data Inputs'!F172,(F177-'Data Inputs'!F172)*E177/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U172=0, 'Data Inputs'!U172=\"\"), \"N/A\", 'Data Inputs'!U172*B177)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U172=0, 'Data Inputs'!U172=\"\"), \"N/A\", IF((G177-(D177-J177))>K177, K177, IF(K177>(G177-(D177-J177)), IF((G177-(D177-J177))<0, 0, (G177-(D177-J177))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O176+N177>=O176,IF(O176>='Data Inputs'!D172*B177,O176,IF(O176+N177>'Data Inputs'!D172*B177,'Data Inputs'!D172*B177,IF(O176+N177<'Data Inputs'!E172*B177,'Data Inputs'!E172*B177,O176+N177))),IF(O176+N177<O176,IF(O176+N177<'Data Inputs'!E172*B177,'Data Inputs'!E172*B177,O176+N177),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B177*'Data Inputs'!D172","v":799.09999999999991},{"$f":"$B177*'Data Inputs'!E172","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C173","v":"2023-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F178<'Data Inputs'!F173,(F178-'Data Inputs'!F173)*E178/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U173=0, 'Data Inputs'!U173=\"\"), \"N/A\", 'Data Inputs'!U173*B178)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U173=0, 'Data Inputs'!U173=\"\"), \"N/A\", IF((G178-(D178-J178))>K178, K178, IF(K178>(G178-(D178-J178)), IF((G178-(D178-J178))<0, 0, (G178-(D178-J178))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O177+N178>=O177,IF(O177>='Data Inputs'!D173*B178,O177,IF(O177+N178>'Data Inputs'!D173*B178,'Data Inputs'!D173*B178,IF(O177+N178<'Data Inputs'!E173*B178,'Data Inputs'!E173*B178,O177+N178))),IF(O177+N178<O177,IF(O177+N178<'Data Inputs'!E173*B178,'Data Inputs'!E173*B178,O177+N178),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B178*'Data Inputs'!D173","v":799.09999999999991},{"$f":"$B178*'Data Inputs'!E173","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C174","v":"2023-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F179<'Data Inputs'!F174,(F179-'Data Inputs'!F174)*E179/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U174=0, 'Data Inputs'!U174=\"\"), \"N/A\", 'Data Inputs'!U174*B179)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U174=0, 'Data Inputs'!U174=\"\"), \"N/A\", IF((G179-(D179-J179))>K179, K179, IF(K179>(G179-(D179-J179)), IF((G179-(D179-J179))<0, 0, (G179-(D179-J179))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O178+N179>=O178,IF(O178>='Data Inputs'!D174*B179,O178,IF(O178+N179>'Data Inputs'!D174*B179,'Data Inputs'!D174*B179,IF(O178+N179<'Data Inputs'!E174*B179,'Data Inputs'!E174*B179,O178+N179))),IF(O178+N179<O178,IF(O178+N179<'Data Inputs'!E174*B179,'Data Inputs'!E174*B179,O178+N179),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B179*'Data Inputs'!D174","v":799.09999999999991},{"$f":"$B179*'Data Inputs'!E174","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C175","v":"2023-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F180<'Data Inputs'!F175,(F180-'Data Inputs'!F175)*E180/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U175=0, 'Data Inputs'!U175=\"\"), \"N/A\", 'Data Inputs'!U175*B180)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U175=0, 'Data Inputs'!U175=\"\"), \"N/A\", IF((G180-(D180-J180))>K180, K180, IF(K180>(G180-(D180-J180)), IF((G180-(D180-J180))<0, 0, (G180-(D180-J180))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O179+N180>=O179,IF(O179>='Data Inputs'!D175*B180,O179,IF(O179+N180>'Data Inputs'!D175*B180,'Data Inputs'!D175*B180,IF(O179+N180<'Data Inputs'!E175*B180,'Data Inputs'!E175*B180,O179+N180))),IF(O179+N180<O179,IF(O179+N180<'Data Inputs'!E175*B180,'Data Inputs'!E175*B180,O179+N180),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B180*'Data Inputs'!D175","v":799.09999999999991},{"$f":"$B180*'Data Inputs'!E175","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C176","v":"2024-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F181<'Data Inputs'!F176,(F181-'Data Inputs'!F176)*E181/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U176=0, 'Data Inputs'!U176=\"\"), \"N/A\", 'Data Inputs'!U176*B181)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U176=0, 'Data Inputs'!U176=\"\"), \"N/A\", IF((G181-(D181-J181))>K181, K181, IF(K181>(G181-(D181-J181)), IF((G181-(D181-J181))<0, 0, (G181-(D181-J181))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O180+N181>=O180,IF(O180>='Data Inputs'!D176*B181,O180,IF(O180+N181>'Data Inputs'!D176*B181,'Data Inputs'!D176*B181,IF(O180+N181<'Data Inputs'!E176*B181,'Data Inputs'!E176*B181,O180+N181))),IF(O180+N181<O180,IF(O180+N181<'Data Inputs'!E176*B181,'Data Inputs'!E176*B181,O180+N181),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B181*'Data Inputs'!D176","v":799.09999999999991},{"$f":"$B181*'Data Inputs'!E176","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C177","v":"2024-02-01"},159.82,29,4634.78,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F182<'Data Inputs'!F177,(F182-'Data Inputs'!F177)*E182/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U177=0, 'Data Inputs'!U177=\"\"), \"N/A\", 'Data Inputs'!U177*B182)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U177=0, 'Data Inputs'!U177=\"\"), \"N/A\", IF((G182-(D182-J182))>K182, K182, IF(K182>(G182-(D182-J182)), IF((G182-(D182-J182))<0, 0, (G182-(D182-J182))),0)))","v":"N/A"},4634.78,797.17,{"$f":"ROUND(IF(O181+N182>=O181,IF(O181>='Data Inputs'!D177*B182,O181,IF(O181+N182>'Data Inputs'!D177*B182,'Data Inputs'!D177*B182,IF(O181+N182<'Data Inputs'!E177*B182,'Data Inputs'!E177*B182,O181+N182))),IF(O181+N182<O181,IF(O181+N182<'Data Inputs'!E177*B182,'Data Inputs'!E177*B182,O181+N182),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B182*'Data Inputs'!D177","v":799.09999999999991},{"$f":"$B182*'Data Inputs'!E177","v":-2397.2999999999997},187.30848058620691,159.82,100,45.059655172413798,1.8730848058620695,""]
[{"$f":"'Data Inputs'!C178","v":"2024-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F183<'Data Inputs'!F178,(F183-'Data Inputs'!F178)*E183/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U178=0, 'Data Inputs'!U178=\"\"), \"N/A\", 'Data Inputs'!U178*B183)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U178=0, 'Data Inputs'!U178=\"\"), \"N/A\", IF((G183-(D183-J183))>K183, K183, IF(K183>(G183-(D183-J183)), IF((G183-(D183-J183))<0, 0, (G183-(D183-J183))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O182+N183>=O182,IF(O182>='Data Inputs'!D178*B183,O182,IF(O182+N183>'Data Inputs'!D178*B183,'Data Inputs'!D178*B183,IF(O182+N183<'Data Inputs'!E178*B183,'Data Inputs'!E178*B183,O182+N183))),IF(O182+N183<O182,IF(O182+N183<'Data Inputs'!E178*B183,'Data Inputs'!E178*B183,O182+N183),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B183*'Data Inputs'!D178","v":799.09999999999991},{"$f":"$B183*'Data Inputs'!E178","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C179","v":"2024-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F184<'Data Inputs'!F179,(F184-'Data Inputs'!F179)*E184/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U179=0, 'Data Inputs'!U179=\"\"), \"N/A\", 'Data Inputs'!U179*B184)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U179=0, 'Data Inputs'!U179=\"\"), \"N/A\", IF((G184-(D184-J184))>K184, K184, IF(K184>(G184-(D184-J184)), IF((G184-(D184-J184))<0, 0, (G184-(D184-J184))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O183+N184>=O183,IF(O183>='Data Inputs'!D179*B184,O183,IF(O183+N184>'Data Inputs'!D179*B184,'Data Inputs'!D179*B184,IF(O183+N184<'Data Inputs'!E179*B184,'Data Inputs'!E179*B184,O183+N184))),IF(O183+N184<O183,IF(O183+N184<'Data Inputs'!E179*B184,'Data Inputs'!E179*B184,O183+N184),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B184*'Data Inputs'!D179","v":799.09999999999991},{"$f":"$B184*'Data Inputs'!E179","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C180","v":"2024-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F185<'Data Inputs'!F180,(F185-'Data Inputs'!F180)*E185/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U180=0, 'Data Inputs'!U180=\"\"), \"N/A\", 'Data Inputs'!U180*B185)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U180=0, 'Data Inputs'!U180=\"\"), \"N/A\", IF((G185-(D185-J185))>K185, K185, IF(K185>(G185-(D185-J185)), IF((G185-(D185-J185))<0, 0, (G185-(D185-J185))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O184+N185>=O184,IF(O184>='Data Inputs'!D180*B185,O184,IF(O184+N185>'Data Inputs'!D180*B185,'Data Inputs'!D180*B185,IF(O184+N185<'Data Inputs'!E180*B185,'Data Inputs'!E180*B185,O184+N185))),IF(O184+N185<O184,IF(O184+N185<'Data Inputs'!E180*B185,'Data Inputs'!E180*B185,O184+N185),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B185*'Data Inputs'!D180","v":799.09999999999991},{"$f":"$B185*'Data Inputs'!E180","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C181","v":"2024-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F186<'Data Inputs'!F181,(F186-'Data Inputs'!F181)*E186/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U181=0, 'Data Inputs'!U181=\"\"), \"N/A\", 'Data Inputs'!U181*B186)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U181=0, 'Data Inputs'!U181=\"\"), \"N/A\", IF((G186-(D186-J186))>K186, K186, IF(K186>(G186-(D186-J186)), IF((G186-(D186-J186))<0, 0, (G186-(D186-J186))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O185+N186>=O185,IF(O185>='Data Inputs'!D181*B186,O185,IF(O185+N186>'Data Inputs'!D181*B186,'Data Inputs'!D181*B186,IF(O185+N186<'Data Inputs'!E181*B186,'Data Inputs'!E181*B186,O185+N186))),IF(O185+N186<O185,IF(O185+N186<'Data Inputs'!E181*B186,'Data Inputs'!E181*B186,O185+N186),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B186*'Data Inputs'!D181","v":799.09999999999991},{"$f":"$B186*'Data Inputs'!E181","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C182","v":"2024-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F187<'Data Inputs'!F182,(F187-'Data Inputs'!F182)*E187/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U182=0, 'Data Inputs'!U182=\"\"), \"N/A\", 'Data Inputs'!U182*B187)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U182=0, 'Data Inputs'!U182=\"\"), \"N/A\", IF((G187-(D187-J187))>K187, K187, IF(K187>(G187-(D187-J187)), IF((G187-(D187-J187))<0, 0, (G187-(D187-J187))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O186+N187>=O186,IF(O186>='Data Inputs'!D182*B187,O186,IF(O186+N187>'Data Inputs'!D182*B187,'Data Inputs'!D182*B187,IF(O186+N187<'Data Inputs'!E182*B187,'Data Inputs'!E182*B187,O186+N187))),IF(O186+N187<O186,IF(O186+N187<'Data Inputs'!E182*B187,'Data Inputs'!E182*B187,O186+N187),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B187*'Data Inputs'!D182","v":799.09999999999991},{"$f":"$B187*'Data Inputs'!E182","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C183","v":"2024-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F188<'Data Inputs'!F183,(F188-'Data Inputs'!F183)*E188/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U183=0, 'Data Inputs'!U183=\"\"), \"N/A\", 'Data Inputs'!U183*B188)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U183=0, 'Data Inputs'!U183=\"\"), \"N/A\", IF((G188-(D188-J188))>K188, K188, IF(K188>(G188-(D188-J188)), IF((G188-(D188-J188))<0, 0, (G188-(D188-J188))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O187+N188>=O187,IF(O187>='Data Inputs'!D183*B188,O187,IF(O187+N188>'Data Inputs'!D183*B188,'Data Inputs'!D183*B188,IF(O187+N188<'Data Inputs'!E183*B188,'Data Inputs'!E183*B188,O187+N188))),IF(O187+N188<O187,IF(O187+N188<'Data Inputs'!E183*B188,'Data Inputs'!E183*B188,O187+N188),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B188*'Data Inputs'!D183","v":799.09999999999991},{"$f":"$B188*'Data Inputs'!E183","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C184","v":"2024-09-01"},159.82,{"$f":"EOMONTH(A188, 1)-EOMONTH(A188, 0)","v":30},4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F189<'Data Inputs'!F184,(F189-'Data Inputs'!F184)*E189/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U184=0, 'Data Inputs'!U184=\"\"), \"N/A\", 'Data Inputs'!U184*B189)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U184=0, 'Data Inputs'!U184=\"\"), \"N/A\", IF((G189-(D189-J189))>K189, K189, IF(K189>(G189-(D189-J189)), IF((G189-(D189-J189))<0, 0, (G189-(D189-J189))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O188+N189>=O188,IF(O188>='Data Inputs'!D184*B189,O188,IF(O188+N189>'Data Inputs'!D184*B189,'Data Inputs'!D184*B189,IF(O188+N189<'Data Inputs'!E184*B189,'Data Inputs'!E184*B189,O188+N189))),IF(O188+N189<O188,IF(O188+N189<'Data Inputs'!E184*B189,'Data Inputs'!E184*B189,O188+N189),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B189*'Data Inputs'!D184","v":799.09999999999991},{"$f":"$B189*'Data Inputs'!E184","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C185","v":"2024-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F190<'Data Inputs'!F185,(F190-'Data Inputs'!F185)*E190/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U185=0, 'Data Inputs'!U185=\"\"), \"N/A\", 'Data Inputs'!U185*B190)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U185=0, 'Data Inputs'!U185=\"\"), \"N/A\", IF((G190-(D190-J190))>K190, K190, IF(K190>(G190-(D190-J190)), IF((G190-(D190-J190))<0, 0, (G190-(D190-J190))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O189+N190>=O189,IF(O189>='Data Inputs'!D185*B190,O189,IF(O189+N190>'Data Inputs'!D185*B190,'Data Inputs'!D185*B190,IF(O189+N190<'Data Inputs'!E185*B190,'Data Inputs'!E185*B190,O189+N190))),IF(O189+N190<O189,IF(O189+N190<'Data Inputs'!E185*B190,'Data Inputs'!E185*B190,O189+N190),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B190*'Data Inputs'!D185","v":799.09999999999991},{"$f":"$B190*'Data Inputs'!E185","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C186","v":"2024-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F191<'Data Inputs'!F186,(F191-'Data Inputs'!F186)*E191/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U186=0, 'Data Inputs'!U186=\"\"), \"N/A\", 'Data Inputs'!U186*B191)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U186=0, 'Data Inputs'!U186=\"\"), \"N/A\", IF((G191-(D191-J191))>K191, K191, IF(K191>(G191-(D191-J191)), IF((G191-(D191-J191))<0, 0, (G191-(D191-J191))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O190+N191>=O190,IF(O190>='Data Inputs'!D186*B191,O190,IF(O190+N191>'Data Inputs'!D186*B191,'Data Inputs'!D186*B191,IF(O190+N191<'Data Inputs'!E186*B191,'Data Inputs'!E186*B191,O190+N191))),IF(O190+N191<O190,IF(O190+N191<'Data Inputs'!E186*B191,'Data Inputs'!E186*B191,O190+N191),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B191*'Data Inputs'!D186","v":799.09999999999991},{"$f":"$B191*'Data Inputs'!E186","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C187","v":"2024-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F192<'Data Inputs'!F187,(F192-'Data Inputs'!F187)*E192/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U187=0, 'Data Inputs'!U187=\"\"), \"N/A\", 'Data Inputs'!U187*B192)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U187=0, 'Data Inputs'!U187=\"\"), \"N/A\", IF((G192-(D192-J192))>K192, K192, IF(K192>(G192-(D192-J192)), IF((G192-(D192-J192))<0, 0, (G192-(D192-J192))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O191+N192>=O191,IF(O191>='Data Inputs'!D187*B192,O191,IF(O191+N192>'Data Inputs'!D187*B192,'Data Inputs'!D187*B192,IF(O191+N192<'Data Inputs'!E187*B192,'Data Inputs'!E187*B192,O191+N192))),IF(O191+N192<O191,IF(O191+N192<'Data Inputs'!E187*B192,'Data Inputs'!E187*B192,O191+N192),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B192*'Data Inputs'!D187","v":799.09999999999991},{"$f":"$B192*'Data Inputs'!E187","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C188","v":"2025-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F193<'Data Inputs'!F188,(F193-'Data Inputs'!F188)*E193/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U188=0, 'Data Inputs'!U188=\"\"), \"N/A\", 'Data Inputs'!U188*B193)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U188=0, 'Data Inputs'!U188=\"\"), \"N/A\", IF((G193-(D193-J193))>K193, K193, IF(K193>(G193-(D193-J193)), IF((G193-(D193-J193))<0, 0, (G193-(D193-J193))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O192+N193>=O192,IF(O192>='Data Inputs'!D188*B193,O192,IF(O192+N193>'Data Inputs'!D188*B193,'Data Inputs'!D188*B193,IF(O192+N193<'Data Inputs'!E188*B193,'Data Inputs'!E188*B193,O192+N193))),IF(O192+N193<O192,IF(O192+N193<'Data Inputs'!E188*B193,'Data Inputs'!E188*B193,O192+N193),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B193*'Data Inputs'!D188","v":799.09999999999991},{"$f":"$B193*'Data Inputs'!E188","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C189","v":"2025-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F194<'Data Inputs'!F189,(F194-'Data Inputs'!F189)*E194/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U189=0, 'Data Inputs'!U189=\"\"), \"N/A\", 'Data Inputs'!U189*B194)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U189=0, 'Data Inputs'!U189=\"\"), \"N/A\", IF((G194-(D194-J194))>K194, K194, IF(K194>(G194-(D194-J194)), IF((G194-(D194-J194))<0, 0, (G194-(D194-J194))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O193+N194>=O193,IF(O193>='Data Inputs'!D189*B194,O193,IF(O193+N194>'Data Inputs'!D189*B194,'Data Inputs'!D189*B194,IF(O193+N194<'Data Inputs'!E189*B194,'Data Inputs'!E189*B194,O193+N194))),IF(O193+N194<O193,IF(O193+N194<'Data Inputs'!E189*B194,'Data Inputs'!E189*B194,O193+N194),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B194*'Data Inputs'!D189","v":799.09999999999991},{"$f":"$B194*'Data Inputs'!E189","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C190","v":"2025-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F195<'Data Inputs'!F190,(F195-'Data Inputs'!F190)*E195/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U190=0, 'Data Inputs'!U190=\"\"), \"N/A\", 'Data Inputs'!U190*B195)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U190=0, 'Data Inputs'!U190=\"\"), \"N/A\", IF((G195-(D195-J195))>K195, K195, IF(K195>(G195-(D195-J195)), IF((G195-(D195-J195))<0, 0, (G195-(D195-J195))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O194+N195>=O194,IF(O194>='Data Inputs'!D190*B195,O194,IF(O194+N195>'Data Inputs'!D190*B195,'Data Inputs'!D190*B195,IF(O194+N195<'Data Inputs'!E190*B195,'Data Inputs'!E190*B195,O194+N195))),IF(O194+N195<O194,IF(O194+N195<'Data Inputs'!E190*B195,'Data Inputs'!E190*B195,O194+N195),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B195*'Data Inputs'!D190","v":799.09999999999991},{"$f":"$B195*'Data Inputs'!E190","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C191","v":"2025-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F196<'Data Inputs'!F191,(F196-'Data Inputs'!F191)*E196/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U191=0, 'Data Inputs'!U191=\"\"), \"N/A\", 'Data Inputs'!U191*B196)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U191=0, 'Data Inputs'!U191=\"\"), \"N/A\", IF((G196-(D196-J196))>K196, K196, IF(K196>(G196-(D196-J196)), IF((G196-(D196-J196))<0, 0, (G196-(D196-J196))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O195+N196>=O195,IF(O195>='Data Inputs'!D191*B196,O195,IF(O195+N196>'Data Inputs'!D191*B196,'Data Inputs'!D191*B196,IF(O195+N196<'Data Inputs'!E191*B196,'Data Inputs'!E191*B196,O195+N196))),IF(O195+N196<O195,IF(O195+N196<'Data Inputs'!E191*B196,'Data Inputs'!E191*B196,O195+N196),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B196*'Data Inputs'!D191","v":799.09999999999991},{"$f":"$B196*'Data Inputs'!E191","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C192","v":"2025-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F197<'Data Inputs'!F192,(F197-'Data Inputs'!F192)*E197/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U192=0, 'Data Inputs'!U192=\"\"), \"N/A\", 'Data Inputs'!U192*B197)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U192=0, 'Data Inputs'!U192=\"\"), \"N/A\", IF((G197-(D197-J197))>K197, K197, IF(K197>(G197-(D197-J197)), IF((G197-(D197-J197))<0, 0, (G197-(D197-J197))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O196+N197>=O196,IF(O196>='Data Inputs'!D192*B197,O196,IF(O196+N197>'Data Inputs'!D192*B197,'Data Inputs'!D192*B197,IF(O196+N197<'Data Inputs'!E192*B197,'Data Inputs'!E192*B197,O196+N197))),IF(O196+N197<O196,IF(O196+N197<'Data Inputs'!E192*B197,'Data Inputs'!E192*B197,O196+N197),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B197*'Data Inputs'!D192","v":799.09999999999991},{"$f":"$B197*'Data Inputs'!E192","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C193","v":"2025-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F198<'Data Inputs'!F193,(F198-'Data Inputs'!F193)*E198/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U193=0, 'Data Inputs'!U193=\"\"), \"N/A\", 'Data Inputs'!U193*B198)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U193=0, 'Data Inputs'!U193=\"\"), \"N/A\", IF((G198-(D198-J198))>K198, K198, IF(K198>(G198-(D198-J198)), IF((G198-(D198-J198))<0, 0, (G198-(D198-J198))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O197+N198>=O197,IF(O197>='Data Inputs'!D193*B198,O197,IF(O197+N198>'Data Inputs'!D193*B198,'Data Inputs'!D193*B198,IF(O197+N198<'Data Inputs'!E193*B198,'Data Inputs'!E193*B198,O197+N198))),IF(O197+N198<O197,IF(O197+N198<'Data Inputs'!E193*B198,'Data Inputs'!E193*B198,O197+N198),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B198*'Data Inputs'!D193","v":799.09999999999991},{"$f":"$B198*'Data Inputs'!E193","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C194","v":"2025-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F199<'Data Inputs'!F194,(F199-'Data Inputs'!F194)*E199/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U194=0, 'Data Inputs'!U194=\"\"), \"N/A\", 'Data Inputs'!U194*B199)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U194=0, 'Data Inputs'!U194=\"\"), \"N/A\", IF((G199-(D199-J199))>K199, K199, IF(K199>(G199-(D199-J199)), IF((G199-(D199-J199))<0, 0, (G199-(D199-J199))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O198+N199>=O198,IF(O198>='Data Inputs'!D194*B199,O198,IF(O198+N199>'Data Inputs'!D194*B199,'Data Inputs'!D194*B199,IF(O198+N199<'Data Inputs'!E194*B199,'Data Inputs'!E194*B199,O198+N199))),IF(O198+N199<O198,IF(O198+N199<'Data Inputs'!E194*B199,'Data Inputs'!E194*B199,O198+N199),\"ERROR\")),2)","v":799.1},{"$f":"IF(B199>0,IF(O199=0,0,O199/B199),\"-\")","v":5},0,{"$f":"$B199*'Data Inputs'!D194","v":799.09999999999991},{"$f":"$B199*'Data Inputs'!E194","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C195","v":"2025-08-01"},159.82,31,{"$f":"IF(B200*C200=0,0,B200*C200)","v":4954.42},130673,4.1569000000000003,{"$f":"IF(F200*E200>0,E200/100*F200,0)","v":5431.9459370000004},null,null,{"$f":"-IF(F200<'Data Inputs'!F195,(F200-'Data Inputs'!F195)*E200/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U195=0, 'Data Inputs'!U195=\"\"), \"N/A\", 'Data Inputs'!U195*B200)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U195=0, 'Data Inputs'!U195=\"\"), \"N/A\", IF((G200-(D200-J200))>K200, K200, IF(K200>(G200-(D200-J200)), IF((G200-(D200-J200))<0, 0, (G200-(D200-J200))),0)))","v":"N/A"},{"$f":"(IF(D200=0,0,D200))+(IF(L200=\"N/A\",0,L200))+(H200)-(I200)-(IF(J200>0,J200,0))","v":4954.42},{"$f":"ROUND(G200-M200,2)","v":477.53},{"$f":"ROUND(IF(O199+N200>=O199,IF(O199>='Data Inputs'!D195*B200,O199,IF(O199+N200>'Data Inputs'!D195*B200,'Data Inputs'!D195*B200,IF(O199+N200<'Data Inputs'!E195*B200,'Data Inputs'!E195*B200,O199+N200))),IF(O199+N200<O199,IF(O199+N200<'Data Inputs'!E195*B200,'Data Inputs'!E195*B200,O199+N200),\"ERROR\")),2)","v":799.1},5,{"$f":"IF(O199>=0,0,IF(O199-I199>0,0,ROUNDDOWN(-O199-I200,0)))","v":0},{"$f":"$B200*'Data Inputs'!D195","v":799.09999999999991},{"$f":"$B200*'Data Inputs'!E195","v":-2397.2999999999997},{"$f":"G200/$C200","v":175.22406248387099},{"$f":"M200/C200","v":159.82},100,{"$f":"IF(E200*C200*V200>0,(E200/C200)/V200,0)","v":42.152580645161287},{"$f":"IF(W200>0,W200*F200/100,0)","v":1.7522406248387097},{"$f":"IF(AND(P200>=10,N200>0),\"Upper Flexibility Limit Exceeded: \"&TEXT((O199+N200-O200)/F200*100,\"#,###\")&\" Litres Unpaid\",IF(AND(P200<=-30,N200<0),\"Lower Flexibility Limit Exceeded: \"&TEXT(-(O199+N200-O200),\"#,##0.00\")&\" Underproduction Credits Lost\",\"\"))","v":""}]
[{"$f":"'Data Inputs'!C196","v":"2025-09-01"},{"$f":"B200","v":159.82},30,4794.5999999999995,{"$f":"E200","v":130673},4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F201<'Data Inputs'!F196,(F201-'Data Inputs'!F196)*E201/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U196=0, 'Data Inputs'!U196=\"\"), \"N/A\", 'Data Inputs'!U196*B201)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U196=0, 'Data Inputs'!U196=\"\"), \"N/A\", IF((G201-(D201-J201))>K201, K201, IF(K201>(G201-(D201-J201)), IF((G201-(D201-J201))<0, 0, (G201-(D201-J201))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O200+N201>=O200,IF(O200>='Data Inputs'!D196*B201,O200,IF(O200+N201>'Data Inputs'!D196*B201,'Data Inputs'!D196*B201,IF(O200+N201<'Data Inputs'!E196*B201,'Data Inputs'!E196*B201,O200+N201))),IF(O200+N201<O200,IF(O200+N201<'Data Inputs'!E196*B201,'Data Inputs'!E196*B201,O200+N201),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B201*'Data Inputs'!D196","v":799.09999999999991},{"$f":"$B201*'Data Inputs'!E196","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C197","v":"2025-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F202<'Data Inputs'!F197,(F202-'Data Inputs'!F197)*E202/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U197=0, 'Data Inputs'!U197=\"\"), \"N/A\", 'Data Inputs'!U197*B202)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U197=0, 'Data Inputs'!U197=\"\"), \"N/A\", IF((G202-(D202-J202))>K202, K202, IF(K202>(G202-(D202-J202)), IF((G202-(D202-J202))<0, 0, (G202-(D202-J202))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O201+N202>=O201,IF(O201>='Data Inputs'!D197*B202,O201,IF(O201+N202>'Data Inputs'!D197*B202,'Data Inputs'!D197*B202,IF(O201+N202<'Data Inputs'!E197*B202,'Data Inputs'!E197*B202,O201+N202))),IF(O201+N202<O201,IF(O201+N202<'Data Inputs'!E197*B202,'Data Inputs'!E197*B202,O201+N202),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B202*'Data Inputs'!D197","v":799.09999999999991},{"$f":"$B202*'Data Inputs'!E197","v":-2397.2999999999997},175.22406248387099,159.82,{"$f":"V201","v":100},42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C198","v":"2025-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F203<'Data Inputs'!F198,(F203-'Data Inputs'!F198)*E203/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U198=0, 'Data Inputs'!U198=\"\"), \"N/A\", 'Data Inputs'!U198*B203)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U198=0, 'Data Inputs'!U198=\"\"), \"N/A\", IF((G203-(D203-J203))>K203, K203, IF(K203>(G203-(D203-J203)), IF((G203-(D203-J203))<0, 0, (G203-(D203-J203))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O202+N203>=O202,IF(O202>='Data Inputs'!D198*B203,O202,IF(O202+N203>'Data Inputs'!D198*B203,'Data Inputs'!D198*B203,IF(O202+N203<'Data Inputs'!E198*B203,'Data Inputs'!E198*B203,O202+N203))),IF(O202+N203<O202,IF(O202+N203<'Data Inputs'!E198*B203,'Data Inputs'!E198*B203,O202+N203),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B203*'Data Inputs'!D198","v":799.09999999999991},{"$f":"$B203*'Data Inputs'!E198","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C199","v":"2025-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F204<'Data Inputs'!F199,(F204-'Data Inputs'!F199)*E204/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U199=0, 'Data Inputs'!U199=\"\"), \"N/A\", 'Data Inputs'!U199*B204)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U199=0, 'Data Inputs'!U199=\"\"), \"N/A\", IF((G204-(D204-J204))>K204, K204, IF(K204>(G204-(D204-J204)), IF((G204-(D204-J204))<0, 0, (G204-(D204-J204))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O203+N204>=O203,IF(O203>='Data Inputs'!D199*B204,O203,IF(O203+N204>'Data Inputs'!D199*B204,'Data Inputs'!D199*B204,IF(O203+N204<'Data Inputs'!E199*B204,'Data Inputs'!E199*B204,O203+N204))),IF(O203+N204<O203,IF(O203+N204<'Data Inputs'!E199*B204,'Data Inputs'!E199*B204,O203+N204),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B204*'Data Inputs'!D199","v":799.09999999999991},{"$f":"$B204*'Data Inputs'!E199","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C200","v":"2026-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F205<'Data Inputs'!F200,(F205-'Data Inputs'!F200)*E205/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U200=0, 'Data Inputs'!U200=\"\"), \"N/A\", 'Data Inputs'!U200*B205)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U200=0, 'Data Inputs'!U200=\"\"), \"N/A\", IF((G205-(D205-J205))>K205, K205, IF(K205>(G205-(D205-J205)), IF((G205-(D205-J205))<0, 0, (G205-(D205-J205))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O204+N205>=O204,IF(O204>='Data Inputs'!D200*B205,O204,IF(O204+N205>'Data Inputs'!D200*B205,'Data Inputs'!D200*B205,IF(O204+N205<'Data Inputs'!E200*B205,'Data Inputs'!E200*B205,O204+N205))),IF(O204+N205<O204,IF(O204+N205<'Data Inputs'!E200*B205,'Data Inputs'!E200*B205,O204+N205),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B205*'Data Inputs'!D200","v":799.09999999999991},{"$f":"$B205*'Data Inputs'!E200","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C201","v":"2026-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F206<'Data Inputs'!F201,(F206-'Data Inputs'!F201)*E206/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U201=0, 'Data Inputs'!U201=\"\"), \"N/A\", 'Data Inputs'!U201*B206)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U201=0, 'Data Inputs'!U201=\"\"), \"N/A\", IF((G206-(D206-J206))>K206, K206, IF(K206>(G206-(D206-J206)), IF((G206-(D206-J206))<0, 0, (G206-(D206-J206))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O205+N206>=O205,IF(O205>='Data Inputs'!D201*B206,O205,IF(O205+N206>'Data Inputs'!D201*B206,'Data Inputs'!D201*B206,IF(O205+N206<'Data Inputs'!E201*B206,'Data Inputs'!E201*B206,O205+N206))),IF(O205+N206<O205,IF(O205+N206<'Data Inputs'!E201*B206,'Data Inputs'!E201*B206,O205+N206),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B206*'Data Inputs'!D201","v":799.09999999999991},{"$f":"$B206*'Data Inputs'!E201","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C202","v":"2026-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F207<'Data Inputs'!F202,(F207-'Data Inputs'!F202)*E207/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U202=0, 'Data Inputs'!U202=\"\"), \"N/A\", 'Data Inputs'!U202*B207)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U202=0, 'Data Inputs'!U202=\"\"), \"N/A\", IF((G207-(D207-J207))>K207, K207, IF(K207>(G207-(D207-J207)), IF((G207-(D207-J207))<0, 0, (G207-(D207-J207))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O206+N207>=O206,IF(O206>='Data Inputs'!D202*B207,O206,IF(O206+N207>'Data Inputs'!D202*B207,'Data Inputs'!D202*B207,IF(O206+N207<'Data Inputs'!E202*B207,'Data Inputs'!E202*B207,O206+N207))),IF(O206+N207<O206,IF(O206+N207<'Data Inputs'!E202*B207,'Data Inputs'!E202*B207,O206+N207),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B207*'Data Inputs'!D202","v":799.09999999999991},{"$f":"$B207*'Data Inputs'!E202","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C203","v":"2026-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F208<'Data Inputs'!F203,(F208-'Data Inputs'!F203)*E208/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U203=0, 'Data Inputs'!U203=\"\"), \"N/A\", 'Data Inputs'!U203*B208)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U203=0, 'Data Inputs'!U203=\"\"), \"N/A\", IF((G208-(D208-J208))>K208, K208, IF(K208>(G208-(D208-J208)), IF((G208-(D208-J208))<0, 0, (G208-(D208-J208))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O207+N208>=O207,IF(O207>='Data Inputs'!D203*B208,O207,IF(O207+N208>'Data Inputs'!D203*B208,'Data Inputs'!D203*B208,IF(O207+N208<'Data Inputs'!E203*B208,'Data Inputs'!E203*B208,O207+N208))),IF(O207+N208<O207,IF(O207+N208<'Data Inputs'!E203*B208,'Data Inputs'!E203*B208,O207+N208),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B208*'Data Inputs'!D203","v":799.09999999999991},{"$f":"$B208*'Data Inputs'!E203","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C204","v":"2026-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F209<'Data Inputs'!F204,(F209-'Data Inputs'!F204)*E209/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U204=0, 'Data Inputs'!U204=\"\"), \"N/A\", 'Data Inputs'!U204*B209)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U204=0, 'Data Inputs'!U204=\"\"), \"N/A\", IF((G209-(D209-J209))>K209, K209, IF(K209>(G209-(D209-J209)), IF((G209-(D209-J209))<0, 0, (G209-(D209-J209))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O208+N209>=O208,IF(O208>='Data Inputs'!D204*B209,O208,IF(O208+N209>'Data Inputs'!D204*B209,'Data Inputs'!D204*B209,IF(O208+N209<'Data Inputs'!E204*B209,'Data Inputs'!E204*B209,O208+N209))),IF(O208+N209<O208,IF(O208+N209<'Data Inputs'!E204*B209,'Data Inputs'!E204*B209,O208+N209),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B209*'Data Inputs'!D204","v":799.09999999999991},{"$f":"$B209*'Data Inputs'!E204","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C205","v":"2026-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F210<'Data Inputs'!F205,(F210-'Data Inputs'!F205)*E210/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U205=0, 'Data Inputs'!U205=\"\"), \"N/A\", 'Data Inputs'!U205*B210)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U205=0, 'Data Inputs'!U205=\"\"), \"N/A\", IF((G210-(D210-J210))>K210, K210, IF(K210>(G210-(D210-J210)), IF((G210-(D210-J210))<0, 0, (G210-(D210-J210))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O209+N210>=O209,IF(O209>='Data Inputs'!D205*B210,O209,IF(O209+N210>'Data Inputs'!D205*B210,'Data Inputs'!D205*B210,IF(O209+N210<'Data Inputs'!E205*B210,'Data Inputs'!E205*B210,O209+N210))),IF(O209+N210<O209,IF(O209+N210<'Data Inputs'!E205*B210,'Data Inputs'!E205*B210,O209+N210),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B210*'Data Inputs'!D205","v":799.09999999999991},{"$f":"$B210*'Data Inputs'!E205","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C206","v":"2026-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F211<'Data Inputs'!F206,(F211-'Data Inputs'!F206)*E211/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U206=0, 'Data Inputs'!U206=\"\"), \"N/A\", 'Data Inputs'!U206*B211)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U206=0, 'Data Inputs'!U206=\"\"), \"N/A\", IF((G211-(D211-J211))>K211, K211, IF(K211>(G211-(D211-J211)), IF((G211-(D211-J211))<0, 0, (G211-(D211-J211))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O210+N211>=O210,IF(O210>='Data Inputs'!D206*B211,O210,IF(O210+N211>'Data Inputs'!D206*B211,'Data Inputs'!D206*B211,IF(O210+N211<'Data Inputs'!E206*B211,'Data Inputs'!E206*B211,O210+N211))),IF(O210+N211<O210,IF(O210+N211<'Data Inputs'!E206*B211,'Data Inputs'!E206*B211,O210+N211),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B211*'Data Inputs'!D206","v":799.09999999999991},{"$f":"$B211*'Data Inputs'!E206","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C207","v":"2026-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F212<'Data Inputs'!F207,(F212-'Data Inputs'!F207)*E212/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U207=0, 'Data Inputs'!U207=\"\"), \"N/A\", 'Data Inputs'!U207*B212)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U207=0, 'Data Inputs'!U207=\"\"), \"N/A\", IF((G212-(D212-J212))>K212, K212, IF(K212>(G212-(D212-J212)), IF((G212-(D212-J212))<0, 0, (G212-(D212-J212))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O211+N212>=O211,IF(O211>='Data Inputs'!D207*B212,O211,IF(O211+N212>'Data Inputs'!D207*B212,'Data Inputs'!D207*B212,IF(O211+N212<'Data Inputs'!E207*B212,'Data Inputs'!E207*B212,O211+N212))),IF(O211+N212<O211,IF(O211+N212<'Data Inputs'!E207*B212,'Data Inputs'!E207*B212,O211+N212),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B212*'Data Inputs'!D207","v":799.09999999999991},{"$f":"$B212*'Data Inputs'!E207","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C208","v":"2026-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F213<'Data Inputs'!F208,(F213-'Data Inputs'!F208)*E213/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U208=0, 'Data Inputs'!U208=\"\"), \"N/A\", 'Data Inputs'!U208*B213)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U208=0, 'Data Inputs'!U208=\"\"), \"N/A\", IF((G213-(D213-J213))>K213, K213, IF(K213>(G213-(D213-J213)), IF((G213-(D213-J213))<0, 0, (G213-(D213-J213))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O212+N213>=O212,IF(O212>='Data Inputs'!D208*B213,O212,IF(O212+N213>'Data Inputs'!D208*B213,'Data Inputs'!D208*B213,IF(O212+N213<'Data Inputs'!E208*B213,'Data Inputs'!E208*B213,O212+N213))),IF(O212+N213<O212,IF(O212+N213<'Data Inputs'!E208*B213,'Data Inputs'!E208*B213,O212+N213),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B213*'Data Inputs'!D208","v":799.09999999999991},{"$f":"$B213*'Data Inputs'!E208","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C209","v":"2026-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F214<'Data Inputs'!F209,(F214-'Data Inputs'!F209)*E214/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U209=0, 'Data Inputs'!U209=\"\"), \"N/A\", 'Data Inputs'!U209*B214)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U209=0, 'Data Inputs'!U209=\"\"), \"N/A\", IF((G214-(D214-J214))>K214, K214, IF(K214>(G214-(D214-J214)), IF((G214-(D214-J214))<0, 0, (G214-(D214-J214))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O213+N214>=O213,IF(O213>='Data Inputs'!D209*B214,O213,IF(O213+N214>'Data Inputs'!D209*B214,'Data Inputs'!D209*B214,IF(O213+N214<'Data Inputs'!E209*B214,'Data Inputs'!E209*B214,O213+N214))),IF(O213+N214<O213,IF(O213+N214<'Data Inputs'!E209*B214,'Data Inputs'!E209*B214,O213+N214),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B214*'Data Inputs'!D209","v":799.09999999999991},{"$f":"$B214*'Data Inputs'!E209","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C210","v":"2026-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F215<'Data Inputs'!F210,(F215-'Data Inputs'!F210)*E215/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U210=0, 'Data Inputs'!U210=\"\"), \"N/A\", 'Data Inputs'!U210*B215)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U210=0, 'Data Inputs'!U210=\"\"), \"N/A\", IF((G215-(D215-J215))>K215, K215, IF(K215>(G215-(D215-J215)), IF((G215-(D215-J215))<0, 0, (G215-(D215-J215))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O214+N215>=O214,IF(O214>='Data Inputs'!D210*B215,O214,IF(O214+N215>'Data Inputs'!D210*B215,'Data Inputs'!D210*B215,IF(O214+N215<'Data Inputs'!E210*B215,'Data Inputs'!E210*B215,O214+N215))),IF(O214+N215<O214,IF(O214+N215<'Data Inputs'!E210*B215,'Data Inputs'!E210*B215,O214+N215),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B215*'Data Inputs'!D210","v":799.09999999999991},{"$f":"$B215*'Data Inputs'!E210","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C211","v":"2026-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F216<'Data Inputs'!F211,(F216-'Data Inputs'!F211)*E216/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U211=0, 'Data Inputs'!U211=\"\"), \"N/A\", 'Data Inputs'!U211*B216)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U211=0, 'Data Inputs'!U211=\"\"), \"N/A\", IF((G216-(D216-J216))>K216, K216, IF(K216>(G216-(D216-J216)), IF((G216-(D216-J216))<0, 0, (G216-(D216-J216))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O215+N216>=O215,IF(O215>='Data Inputs'!D211*B216,O215,IF(O215+N216>'Data Inputs'!D211*B216,'Data Inputs'!D211*B216,IF(O215+N216<'Data Inputs'!E211*B216,'Data Inputs'!E211*B216,O215+N216))),IF(O215+N216<O215,IF(O215+N216<'Data Inputs'!E211*B216,'Data Inputs'!E211*B216,O215+N216),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B216*'Data Inputs'!D211","v":799.09999999999991},{"$f":"$B216*'Data Inputs'!E211","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C212","v":"2027-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F217<'Data Inputs'!F212,(F217-'Data Inputs'!F212)*E217/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U212=0, 'Data Inputs'!U212=\"\"), \"N/A\", 'Data Inputs'!U212*B217)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U212=0, 'Data Inputs'!U212=\"\"), \"N/A\", IF((G217-(D217-J217))>K217, K217, IF(K217>(G217-(D217-J217)), IF((G217-(D217-J217))<0, 0, (G217-(D217-J217))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O216+N217>=O216,IF(O216>='Data Inputs'!D212*B217,O216,IF(O216+N217>'Data Inputs'!D212*B217,'Data Inputs'!D212*B217,IF(O216+N217<'Data Inputs'!E212*B217,'Data Inputs'!E212*B217,O216+N217))),IF(O216+N217<O216,IF(O216+N217<'Data Inputs'!E212*B217,'Data Inputs'!E212*B217,O216+N217),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B217*'Data Inputs'!D212","v":799.09999999999991},{"$f":"$B217*'Data Inputs'!E212","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C213","v":"2027-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F218<'Data Inputs'!F213,(F218-'Data Inputs'!F213)*E218/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U213=0, 'Data Inputs'!U213=\"\"), \"N/A\", 'Data Inputs'!U213*B218)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U213=0, 'Data Inputs'!U213=\"\"), \"N/A\", IF((G218-(D218-J218))>K218, K218, IF(K218>(G218-(D218-J218)), IF((G218-(D218-J218))<0, 0, (G218-(D218-J218))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O217+N218>=O217,IF(O217>='Data Inputs'!D213*B218,O217,IF(O217+N218>'Data Inputs'!D213*B218,'Data Inputs'!D213*B218,IF(O217+N218<'Data Inputs'!E213*B218,'Data Inputs'!E213*B218,O217+N218))),IF(O217+N218<O217,IF(O217+N218<'Data Inputs'!E213*B218,'Data Inputs'!E213*B218,O217+N218),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B218*'Data Inputs'!D213","v":799.09999999999991},{"$f":"$B218*'Data Inputs'!E213","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C214","v":"2027-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F219<'Data Inputs'!F214,(F219-'Data Inputs'!F214)*E219/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U214=0, 'Data Inputs'!U214=\"\"), \"N/A\", 'Data Inputs'!U214*B219)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U214=0, 'Data Inputs'!U214=\"\"), \"N/A\", IF((G219-(D219-J219))>K219, K219, IF(K219>(G219-(D219-J219)), IF((G219-(D219-J219))<0, 0, (G219-(D219-J219))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O218+N219>=O218,IF(O218>='Data Inputs'!D214*B219,O218,IF(O218+N219>'Data Inputs'!D214*B219,'Data Inputs'!D214*B219,IF(O218+N219<'Data Inputs'!E214*B219,'Data Inputs'!E214*B219,O218+N219))),IF(O218+N219<O218,IF(O218+N219<'Data Inputs'!E214*B219,'Data Inputs'!E214*B219,O218+N219),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B219*'Data Inputs'!D214","v":799.09999999999991},{"$f":"$B219*'Data Inputs'!E214","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C215","v":"2027-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F220<'Data Inputs'!F215,(F220-'Data Inputs'!F215)*E220/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U215=0, 'Data Inputs'!U215=\"\"), \"N/A\", 'Data Inputs'!U215*B220)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U215=0, 'Data Inputs'!U215=\"\"), \"N/A\", IF((G220-(D220-J220))>K220, K220, IF(K220>(G220-(D220-J220)), IF((G220-(D220-J220))<0, 0, (G220-(D220-J220))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O219+N220>=O219,IF(O219>='Data Inputs'!D215*B220,O219,IF(O219+N220>'Data Inputs'!D215*B220,'Data Inputs'!D215*B220,IF(O219+N220<'Data Inputs'!E215*B220,'Data Inputs'!E215*B220,O219+N220))),IF(O219+N220<O219,IF(O219+N220<'Data Inputs'!E215*B220,'Data Inputs'!E215*B220,O219+N220),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B220*'Data Inputs'!D215","v":799.09999999999991},{"$f":"$B220*'Data Inputs'!E215","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C216","v":"2027-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F221<'Data Inputs'!F216,(F221-'Data Inputs'!F216)*E221/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U216=0, 'Data Inputs'!U216=\"\"), \"N/A\", 'Data Inputs'!U216*B221)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U216=0, 'Data Inputs'!U216=\"\"), \"N/A\", IF((G221-(D221-J221))>K221, K221, IF(K221>(G221-(D221-J221)), IF((G221-(D221-J221))<0, 0, (G221-(D221-J221))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O220+N221>=O220,IF(O220>='Data Inputs'!D216*B221,O220,IF(O220+N221>'Data Inputs'!D216*B221,'Data Inputs'!D216*B221,IF(O220+N221<'Data Inputs'!E216*B221,'Data Inputs'!E216*B221,O220+N221))),IF(O220+N221<O220,IF(O220+N221<'Data Inputs'!E216*B221,'Data Inputs'!E216*B221,O220+N221),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B221*'Data Inputs'!D216","v":799.09999999999991},{"$f":"$B221*'Data Inputs'!E216","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C217","v":"2027-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F222<'Data Inputs'!F217,(F222-'Data Inputs'!F217)*E222/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U217=0, 'Data Inputs'!U217=\"\"), \"N/A\", 'Data Inputs'!U217*B222)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U217=0, 'Data Inputs'!U217=\"\"), \"N/A\", IF((G222-(D222-J222))>K222, K222, IF(K222>(G222-(D222-J222)), IF((G222-(D222-J222))<0, 0, (G222-(D222-J222))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O221+N222>=O221,IF(O221>='Data Inputs'!D217*B222,O221,IF(O221+N222>'Data Inputs'!D217*B222,'Data Inputs'!D217*B222,IF(O221+N222<'Data Inputs'!E217*B222,'Data Inputs'!E217*B222,O221+N222))),IF(O221+N222<O221,IF(O221+N222<'Data Inputs'!E217*B222,'Data Inputs'!E217*B222,O221+N222),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B222*'Data Inputs'!D217","v":799.09999999999991},{"$f":"$B222*'Data Inputs'!E217","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C218","v":"2027-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F223<'Data Inputs'!F218,(F223-'Data Inputs'!F218)*E223/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U218=0, 'Data Inputs'!U218=\"\"), \"N/A\", 'Data Inputs'!U218*B223)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U218=0, 'Data Inputs'!U218=\"\"), \"N/A\", IF((G223-(D223-J223))>K223, K223, IF(K223>(G223-(D223-J223)), IF((G223-(D223-J223))<0, 0, (G223-(D223-J223))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O222+N223>=O222,IF(O222>='Data Inputs'!D218*B223,O222,IF(O222+N223>'Data Inputs'!D218*B223,'Data Inputs'!D218*B223,IF(O222+N223<'Data Inputs'!E218*B223,'Data Inputs'!E218*B223,O222+N223))),IF(O222+N223<O222,IF(O222+N223<'Data Inputs'!E218*B223,'Data Inputs'!E218*B223,O222+N223),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B223*'Data Inputs'!D218","v":799.09999999999991},{"$f":"$B223*'Data Inputs'!E218","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C219","v":"2027-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F224<'Data Inputs'!F219,(F224-'Data Inputs'!F219)*E224/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U219=0, 'Data Inputs'!U219=\"\"), \"N/A\", 'Data Inputs'!U219*B224)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U219=0, 'Data Inputs'!U219=\"\"), \"N/A\", IF((G224-(D224-J224))>K224, K224, IF(K224>(G224-(D224-J224)), IF((G224-(D224-J224))<0, 0, (G224-(D224-J224))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O223+N224>=O223,IF(O223>='Data Inputs'!D219*B224,O223,IF(O223+N224>'Data Inputs'!D219*B224,'Data Inputs'!D219*B224,IF(O223+N224<'Data Inputs'!E219*B224,'Data Inputs'!E219*B224,O223+N224))),IF(O223+N224<O223,IF(O223+N224<'Data Inputs'!E219*B224,'Data Inputs'!E219*B224,O223+N224),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B224*'Data Inputs'!D219","v":799.09999999999991},{"$f":"$B224*'Data Inputs'!E219","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C220","v":"2027-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F225<'Data Inputs'!F220,(F225-'Data Inputs'!F220)*E225/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U220=0, 'Data Inputs'!U220=\"\"), \"N/A\", 'Data Inputs'!U220*B225)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U220=0, 'Data Inputs'!U220=\"\"), \"N/A\", IF((G225-(D225-J225))>K225, K225, IF(K225>(G225-(D225-J225)), IF((G225-(D225-J225))<0, 0, (G225-(D225-J225))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O224+N225>=O224,IF(O224>='Data Inputs'!D220*B225,O224,IF(O224+N225>'Data Inputs'!D220*B225,'Data Inputs'!D220*B225,IF(O224+N225<'Data Inputs'!E220*B225,'Data Inputs'!E220*B225,O224+N225))),IF(O224+N225<O224,IF(O224+N225<'Data Inputs'!E220*B225,'Data Inputs'!E220*B225,O224+N225),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B225*'Data Inputs'!D220","v":799.09999999999991},{"$f":"$B225*'Data Inputs'!E220","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C221","v":"2027-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F226<'Data Inputs'!F221,(F226-'Data Inputs'!F221)*E226/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U221=0, 'Data Inputs'!U221=\"\"), \"N/A\", 'Data Inputs'!U221*B226)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U221=0, 'Data Inputs'!U221=\"\"), \"N/A\", IF((G226-(D226-J226))>K226, K226, IF(K226>(G226-(D226-J226)), IF((G226-(D226-J226))<0, 0, (G226-(D226-J226))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O225+N226>=O225,IF(O225>='Data Inputs'!D221*B226,O225,IF(O225+N226>'Data Inputs'!D221*B226,'Data Inputs'!D221*B226,IF(O225+N226<'Data Inputs'!E221*B226,'Data Inputs'!E221*B226,O225+N226))),IF(O225+N226<O225,IF(O225+N226<'Data Inputs'!E221*B226,'Data Inputs'!E221*B226,O225+N226),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B226*'Data Inputs'!D221","v":799.09999999999991},{"$f":"$B226*'Data Inputs'!E221","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C222","v":"2027-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F227<'Data Inputs'!F222,(F227-'Data Inputs'!F222)*E227/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U222=0, 'Data Inputs'!U222=\"\"), \"N/A\", 'Data Inputs'!U222*B227)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U222=0, 'Data Inputs'!U222=\"\"), \"N/A\", IF((G227-(D227-J227))>K227, K227, IF(K227>(G227-(D227-J227)), IF((G227-(D227-J227))<0, 0, (G227-(D227-J227))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O226+N227>=O226,IF(O226>='Data Inputs'!D222*B227,O226,IF(O226+N227>'Data Inputs'!D222*B227,'Data Inputs'!D222*B227,IF(O226+N227<'Data Inputs'!E222*B227,'Data Inputs'!E222*B227,O226+N227))),IF(O226+N227<O226,IF(O226+N227<'Data Inputs'!E222*B227,'Data Inputs'!E222*B227,O226+N227),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B227*'Data Inputs'!D222","v":799.09999999999991},{"$f":"$B227*'Data Inputs'!E222","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C223","v":"2027-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F228<'Data Inputs'!F223,(F228-'Data Inputs'!F223)*E228/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U223=0, 'Data Inputs'!U223=\"\"), \"N/A\", 'Data Inputs'!U223*B228)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U223=0, 'Data Inputs'!U223=\"\"), \"N/A\", IF((G228-(D228-J228))>K228, K228, IF(K228>(G228-(D228-J228)), IF((G228-(D228-J228))<0, 0, (G228-(D228-J228))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O227+N228>=O227,IF(O227>='Data Inputs'!D223*B228,O227,IF(O227+N228>'Data Inputs'!D223*B228,'Data Inputs'!D223*B228,IF(O227+N228<'Data Inputs'!E223*B228,'Data Inputs'!E223*B228,O227+N228))),IF(O227+N228<O227,IF(O227+N228<'Data Inputs'!E223*B228,'Data Inputs'!E223*B228,O227+N228),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B228*'Data Inputs'!D223","v":799.09999999999991},{"$f":"$B228*'Data Inputs'!E223","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C224","v":"2028-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F229<'Data Inputs'!F224,(F229-'Data Inputs'!F224)*E229/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U224=0, 'Data Inputs'!U224=\"\"), \"N/A\", 'Data Inputs'!U224*B229)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U224=0, 'Data Inputs'!U224=\"\"), \"N/A\", IF((G229-(D229-J229))>K229, K229, IF(K229>(G229-(D229-J229)), IF((G229-(D229-J229))<0, 0, (G229-(D229-J229))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O228+N229>=O228,IF(O228>='Data Inputs'!D224*B229,O228,IF(O228+N229>'Data Inputs'!D224*B229,'Data Inputs'!D224*B229,IF(O228+N229<'Data Inputs'!E224*B229,'Data Inputs'!E224*B229,O228+N229))),IF(O228+N229<O228,IF(O228+N229<'Data Inputs'!E224*B229,'Data Inputs'!E224*B229,O228+N229),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B229*'Data Inputs'!D224","v":799.09999999999991},{"$f":"$B229*'Data Inputs'!E224","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C225","v":"2028-02-01"},159.82,29,4634.78,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F230<'Data Inputs'!F225,(F230-'Data Inputs'!F225)*E230/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U225=0, 'Data Inputs'!U225=\"\"), \"N/A\", 'Data Inputs'!U225*B230)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U225=0, 'Data Inputs'!U225=\"\"), \"N/A\", IF((G230-(D230-J230))>K230, K230, IF(K230>(G230-(D230-J230)), IF((G230-(D230-J230))<0, 0, (G230-(D230-J230))),0)))","v":"N/A"},4634.78,797.17,{"$f":"ROUND(IF(O229+N230>=O229,IF(O229>='Data Inputs'!D225*B230,O229,IF(O229+N230>'Data Inputs'!D225*B230,'Data Inputs'!D225*B230,IF(O229+N230<'Data Inputs'!E225*B230,'Data Inputs'!E225*B230,O229+N230))),IF(O229+N230<O229,IF(O229+N230<'Data Inputs'!E225*B230,'Data Inputs'!E225*B230,O229+N230),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B230*'Data Inputs'!D225","v":799.09999999999991},{"$f":"$B230*'Data Inputs'!E225","v":-2397.2999999999997},187.30848058620691,159.82,100,45.059655172413798,1.8730848058620695,""]
[{"$f":"'Data Inputs'!C226","v":"2028-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F231<'Data Inputs'!F226,(F231-'Data Inputs'!F226)*E231/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U226=0, 'Data Inputs'!U226=\"\"), \"N/A\", 'Data Inputs'!U226*B231)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U226=0, 'Data Inputs'!U226=\"\"), \"N/A\", IF((G231-(D231-J231))>K231, K231, IF(K231>(G231-(D231-J231)), IF((G231-(D231-J231))<0, 0, (G231-(D231-J231))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O230+N231>=O230,IF(O230>='Data Inputs'!D226*B231,O230,IF(O230+N231>'Data Inputs'!D226*B231,'Data Inputs'!D226*B231,IF(O230+N231<'Data Inputs'!E226*B231,'Data Inputs'!E226*B231,O230+N231))),IF(O230+N231<O230,IF(O230+N231<'Data Inputs'!E226*B231,'Data Inputs'!E226*B231,O230+N231),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B231*'Data Inputs'!D226","v":799.09999999999991},{"$f":"$B231*'Data Inputs'!E226","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C227","v":"2028-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F232<'Data Inputs'!F227,(F232-'Data Inputs'!F227)*E232/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U227=0, 'Data Inputs'!U227=\"\"), \"N/A\", 'Data Inputs'!U227*B232)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U227=0, 'Data Inputs'!U227=\"\"), \"N/A\", IF((G232-(D232-J232))>K232, K232, IF(K232>(G232-(D232-J232)), IF((G232-(D232-J232))<0, 0, (G232-(D232-J232))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O231+N232>=O231,IF(O231>='Data Inputs'!D227*B232,O231,IF(O231+N232>'Data Inputs'!D227*B232,'Data Inputs'!D227*B232,IF(O231+N232<'Data Inputs'!E227*B232,'Data Inputs'!E227*B232,O231+N232))),IF(O231+N232<O231,IF(O231+N232<'Data Inputs'!E227*B232,'Data Inputs'!E227*B232,O231+N232),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B232*'Data Inputs'!D227","v":799.09999999999991},{"$f":"$B232*'Data Inputs'!E227","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C228","v":"2028-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F233<'Data Inputs'!F228,(F233-'Data Inputs'!F228)*E233/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U228=0, 'Data Inputs'!U228=\"\"), \"N/A\", 'Data Inputs'!U228*B233)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U228=0, 'Data Inputs'!U228=\"\"), \"N/A\", IF((G233-(D233-J233))>K233, K233, IF(K233>(G233-(D233-J233)), IF((G233-(D233-J233))<0, 0, (G233-(D233-J233))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O232+N233>=O232,IF(O232>='Data Inputs'!D228*B233,O232,IF(O232+N233>'Data Inputs'!D228*B233,'Data Inputs'!D228*B233,IF(O232+N233<'Data Inputs'!E228*B233,'Data Inputs'!E228*B233,O232+N233))),IF(O232+N233<O232,IF(O232+N233<'Data Inputs'!E228*B233,'Data Inputs'!E228*B233,O232+N233),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B233*'Data Inputs'!D228","v":799.09999999999991},{"$f":"$B233*'Data Inputs'!E228","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C229","v":"2028-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F234<'Data Inputs'!F229,(F234-'Data Inputs'!F229)*E234/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U229=0, 'Data Inputs'!U229=\"\"), \"N/A\", 'Data Inputs'!U229*B234)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U229=0, 'Data Inputs'!U229=\"\"), \"N/A\", IF((G234-(D234-J234))>K234, K234, IF(K234>(G234-(D234-J234)), IF((G234-(D234-J234))<0, 0, (G234-(D234-J234))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O233+N234>=O233,IF(O233>='Data Inputs'!D229*B234,O233,IF(O233+N234>'Data Inputs'!D229*B234,'Data Inputs'!D229*B234,IF(O233+N234<'Data Inputs'!E229*B234,'Data Inputs'!E229*B234,O233+N234))),IF(O233+N234<O233,IF(O233+N234<'Data Inputs'!E229*B234,'Data Inputs'!E229*B234,O233+N234),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B234*'Data Inputs'!D229","v":799.09999999999991},{"$f":"$B234*'Data Inputs'!E229","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C230","v":"2028-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F235<'Data Inputs'!F230,(F235-'Data Inputs'!F230)*E235/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U230=0, 'Data Inputs'!U230=\"\"), \"N/A\", 'Data Inputs'!U230*B235)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U230=0, 'Data Inputs'!U230=\"\"), \"N/A\", IF((G235-(D235-J235))>K235, K235, IF(K235>(G235-(D235-J235)), IF((G235-(D235-J235))<0, 0, (G235-(D235-J235))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O234+N235>=O234,IF(O234>='Data Inputs'!D230*B235,O234,IF(O234+N235>'Data Inputs'!D230*B235,'Data Inputs'!D230*B235,IF(O234+N235<'Data Inputs'!E230*B235,'Data Inputs'!E230*B235,O234+N235))),IF(O234+N235<O234,IF(O234+N235<'Data Inputs'!E230*B235,'Data Inputs'!E230*B235,O234+N235),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B235*'Data Inputs'!D230","v":799.09999999999991},{"$f":"$B235*'Data Inputs'!E230","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C231","v":"2028-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F236<'Data Inputs'!F231,(F236-'Data Inputs'!F231)*E236/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U231=0, 'Data Inputs'!U231=\"\"), \"N/A\", 'Data Inputs'!U231*B236)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U231=0, 'Data Inputs'!U231=\"\"), \"N/A\", IF((G236-(D236-J236))>K236, K236, IF(K236>(G236-(D236-J236)), IF((G236-(D236-J236))<0, 0, (G236-(D236-J236))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O235+N236>=O235,IF(O235>='Data Inputs'!D231*B236,O235,IF(O235+N236>'Data Inputs'!D231*B236,'Data Inputs'!D231*B236,IF(O235+N236<'Data Inputs'!E231*B236,'Data Inputs'!E231*B236,O235+N236))),IF(O235+N236<O235,IF(O235+N236<'Data Inputs'!E231*B236,'Data Inputs'!E231*B236,O235+N236),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B236*'Data Inputs'!D231","v":799.09999999999991},{"$f":"$B236*'Data Inputs'!E231","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C232","v":"2028-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F237<'Data Inputs'!F232,(F237-'Data Inputs'!F232)*E237/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U232=0, 'Data Inputs'!U232=\"\"), \"N/A\", 'Data Inputs'!U232*B237)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U232=0, 'Data Inputs'!U232=\"\"), \"N/A\", IF((G237-(D237-J237))>K237, K237, IF(K237>(G237-(D237-J237)), IF((G237-(D237-J237))<0, 0, (G237-(D237-J237))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O236+N237>=O236,IF(O236>='Data Inputs'!D232*B237,O236,IF(O236+N237>'Data Inputs'!D232*B237,'Data Inputs'!D232*B237,IF(O236+N237<'Data Inputs'!E232*B237,'Data Inputs'!E232*B237,O236+N237))),IF(O236+N237<O236,IF(O236+N237<'Data Inputs'!E232*B237,'Data Inputs'!E232*B237,O236+N237),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B237*'Data Inputs'!D232","v":799.09999999999991},{"$f":"$B237*'Data Inputs'!E232","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C233","v":"2028-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F238<'Data Inputs'!F233,(F238-'Data Inputs'!F233)*E238/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U233=0, 'Data Inputs'!U233=\"\"), \"N/A\", 'Data Inputs'!U233*B238)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U233=0, 'Data Inputs'!U233=\"\"), \"N/A\", IF((G238-(D238-J238))>K238, K238, IF(K238>(G238-(D238-J238)), IF((G238-(D238-J238))<0, 0, (G238-(D238-J238))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O237+N238>=O237,IF(O237>='Data Inputs'!D233*B238,O237,IF(O237+N238>'Data Inputs'!D233*B238,'Data Inputs'!D233*B238,IF(O237+N238<'Data Inputs'!E233*B238,'Data Inputs'!E233*B238,O237+N238))),IF(O237+N238<O237,IF(O237+N238<'Data Inputs'!E233*B238,'Data Inputs'!E233*B238,O237+N238),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B238*'Data Inputs'!D233","v":799.09999999999991},{"$f":"$B238*'Data Inputs'!E233","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C234","v":"2028-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F239<'Data Inputs'!F234,(F239-'Data Inputs'!F234)*E239/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U234=0, 'Data Inputs'!U234=\"\"), \"N/A\", 'Data Inputs'!U234*B239)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U234=0, 'Data Inputs'!U234=\"\"), \"N/A\", IF((G239-(D239-J239))>K239, K239, IF(K239>(G239-(D239-J239)), IF((G239-(D239-J239))<0, 0, (G239-(D239-J239))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O238+N239>=O238,IF(O238>='Data Inputs'!D234*B239,O238,IF(O238+N239>'Data Inputs'!D234*B239,'Data Inputs'!D234*B239,IF(O238+N239<'Data Inputs'!E234*B239,'Data Inputs'!E234*B239,O238+N239))),IF(O238+N239<O238,IF(O238+N239<'Data Inputs'!E234*B239,'Data Inputs'!E234*B239,O238+N239),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B239*'Data Inputs'!D234","v":799.09999999999991},{"$f":"$B239*'Data Inputs'!E234","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C235","v":"2028-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F240<'Data Inputs'!F235,(F240-'Data Inputs'!F235)*E240/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U235=0, 'Data Inputs'!U235=\"\"), \"N/A\", 'Data Inputs'!U235*B240)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U235=0, 'Data Inputs'!U235=\"\"), \"N/A\", IF((G240-(D240-J240))>K240, K240, IF(K240>(G240-(D240-J240)), IF((G240-(D240-J240))<0, 0, (G240-(D240-J240))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O239+N240>=O239,IF(O239>='Data Inputs'!D235*B240,O239,IF(O239+N240>'Data Inputs'!D235*B240,'Data Inputs'!D235*B240,IF(O239+N240<'Data Inputs'!E235*B240,'Data Inputs'!E235*B240,O239+N240))),IF(O239+N240<O239,IF(O239+N240<'Data Inputs'!E235*B240,'Data Inputs'!E235*B240,O239+N240),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B240*'Data Inputs'!D235","v":799.09999999999991},{"$f":"$B240*'Data Inputs'!E235","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C236","v":"2029-01-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F241<'Data Inputs'!F236,(F241-'Data Inputs'!F236)*E241/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U236=0, 'Data Inputs'!U236=\"\"), \"N/A\", 'Data Inputs'!U236*B241)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U236=0, 'Data Inputs'!U236=\"\"), \"N/A\", IF((G241-(D241-J241))>K241, K241, IF(K241>(G241-(D241-J241)), IF((G241-(D241-J241))<0, 0, (G241-(D241-J241))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O240+N241>=O240,IF(O240>='Data Inputs'!D236*B241,O240,IF(O240+N241>'Data Inputs'!D236*B241,'Data Inputs'!D236*B241,IF(O240+N241<'Data Inputs'!E236*B241,'Data Inputs'!E236*B241,O240+N241))),IF(O240+N241<O240,IF(O240+N241<'Data Inputs'!E236*B241,'Data Inputs'!E236*B241,O240+N241),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B241*'Data Inputs'!D236","v":799.09999999999991},{"$f":"$B241*'Data Inputs'!E236","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C237","v":"2029-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F242<'Data Inputs'!F237,(F242-'Data Inputs'!F237)*E242/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U237=0, 'Data Inputs'!U237=\"\"), \"N/A\", 'Data Inputs'!U237*B242)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U237=0, 'Data Inputs'!U237=\"\"), \"N/A\", IF((G242-(D242-J242))>K242, K242, IF(K242>(G242-(D242-J242)), IF((G242-(D242-J242))<0, 0, (G242-(D242-J242))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O241+N242>=O241,IF(O241>='Data Inputs'!D237*B242,O241,IF(O241+N242>'Data Inputs'!D237*B242,'Data Inputs'!D237*B242,IF(O241+N242<'Data Inputs'!E237*B242,'Data Inputs'!E237*B242,O241+N242))),IF(O241+N242<O241,IF(O241+N242<'Data Inputs'!E237*B242,'Data Inputs'!E237*B242,O241+N242),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B242*'Data Inputs'!D237","v":799.09999999999991},{"$f":"$B242*'Data Inputs'!E237","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C238","v":"2029-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F243<'Data Inputs'!F238,(F243-'Data Inputs'!F238)*E243/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U238=0, 'Data Inputs'!U238=\"\"), \"N/A\", 'Data Inputs'!U238*B243)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U238=0, 'Data Inputs'!U238=\"\"), \"N/A\", IF((G243-(D243-J243))>K243, K243, IF(K243>(G243-(D243-J243)), IF((G243-(D243-J243))<0, 0, (G243-(D243-J243))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O242+N243>=O242,IF(O242>='Data Inputs'!D238*B243,O242,IF(O242+N243>'Data Inputs'!D238*B243,'Data Inputs'!D238*B243,IF(O242+N243<'Data Inputs'!E238*B243,'Data Inputs'!E238*B243,O242+N243))),IF(O242+N243<O242,IF(O242+N243<'Data Inputs'!E238*B243,'Data Inputs'!E238*B243,O242+N243),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B243*'Data Inputs'!D238","v":799.09999999999991},{"$f":"$B243*'Data Inputs'!E238","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C239","v":"2029-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F244<'Data Inputs'!F239,(F244-'Data Inputs'!F239)*E244/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U239=0, 'Data Inputs'!U239=\"\"), \"N/A\", 'Data Inputs'!U239*B244)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U239=0, 'Data Inputs'!U239=\"\"), \"N/A\", IF((G244-(D244-J244))>K244, K244, IF(K244>(G244-(D244-J244)), IF((G244-(D244-J244))<0, 0, (G244-(D244-J244))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O243+N244>=O243,IF(O243>='Data Inputs'!D239*B244,O243,IF(O243+N244>'Data Inputs'!D239*B244,'Data Inputs'!D239*B244,IF(O243+N244<'Data Inputs'!E239*B244,'Data Inputs'!E239*B244,O243+N244))),IF(O243+N244<O243,IF(O243+N244<'Data Inputs'!E239*B244,'Data Inputs'!E239*B244,O243+N244),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B244*'Data Inputs'!D239","v":799.09999999999991},{"$f":"$B244*'Data Inputs'!E239","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C240","v":"2029-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F245<'Data Inputs'!F240,(F245-'Data Inputs'!F240)*E245/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U240=0, 'Data Inputs'!U240=\"\"), \"N/A\", 'Data Inputs'!U240*B245)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U240=0, 'Data Inputs'!U240=\"\"), \"N/A\", IF((G245-(D245-J245))>K245, K245, IF(K245>(G245-(D245-J245)), IF((G245-(D245-J245))<0, 0, (G245-(D245-J245))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O244+N245>=O244,IF(O244>='Data Inputs'!D240*B245,O244,IF(O244+N245>'Data Inputs'!D240*B245,'Data Inputs'!D240*B245,IF(O244+N245<'Data Inputs'!E240*B245,'Data Inputs'!E240*B245,O244+N245))),IF(O244+N245<O244,IF(O244+N245<'Data Inputs'!E240*B245,'Data Inputs'!E240*B245,O244+N245),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B245*'Data Inputs'!D240","v":799.09999999999991},{"$f":"$B245*'Data Inputs'!E240","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C241","v":"2029-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F246<'Data Inputs'!F241,(F246-'Data Inputs'!F241)*E246/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U241=0, 'Data Inputs'!U241=\"\"), \"N/A\", 'Data Inputs'!U241*B246)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U241=0, 'Data Inputs'!U241=\"\"), \"N/A\", IF((G246-(D246-J246))>K246, K246, IF(K246>(G246-(D246-J246)), IF((G246-(D246-J246))<0, 0, (G246-(D246-J246))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O245+N246>=O245,IF(O245>='Data Inputs'!D241*B246,O245,IF(O245+N246>'Data Inputs'!D241*B246,'Data Inputs'!D241*B246,IF(O245+N246<'Data Inputs'!E241*B246,'Data Inputs'!E241*B246,O245+N246))),IF(O245+N246<O245,IF(O245+N246<'Data Inputs'!E241*B246,'Data Inputs'!E241*B246,O245+N246),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B246*'Data Inputs'!D241","v":799.09999999999991},{"$f":"$B246*'Data Inputs'!E241","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C242","v":"2029-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F247<'Data Inputs'!F242,(F247-'Data Inputs'!F242)*E247/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U242=0, 'Data Inputs'!U242=\"\"), \"N/A\", 'Data Inputs'!U242*B247)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U242=0, 'Data Inputs'!U242=\"\"), \"N/A\", IF((G247-(D247-J247))>K247, K247, IF(K247>(G247-(D247-J247)), IF((G247-(D247-J247))<0, 0, (G247-(D247-J247))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O246+N247>=O246,IF(O246>='Data Inputs'!D242*B247,O246,IF(O246+N247>'Data Inputs'!D242*B247,'Data Inputs'!D242*B247,IF(O246+N247<'Data Inputs'!E242*B247,'Data Inputs'!E242*B247,O246+N247))),IF(O246+N247<O246,IF(O246+N247<'Data Inputs'!E242*B247,'Data Inputs'!E242*B247,O246+N247),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B247*'Data Inputs'!D242","v":799.09999999999991},{"$f":"$B247*'Data Inputs'!E242","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C243","v":"2029-08-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F248<'Data Inputs'!F243,(F248-'Data Inputs'!F243)*E248/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U243=0, 'Data Inputs'!U243=\"\"), \"N/A\", 'Data Inputs'!U243*B248)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U243=0, 'Data Inputs'!U243=\"\"), \"N/A\", IF((G248-(D248-J248))>K248, K248, IF(K248>(G248-(D248-J248)), IF((G248-(D248-J248))<0, 0, (G248-(D248-J248))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O247+N248>=O247,IF(O247>='Data Inputs'!D243*B248,O247,IF(O247+N248>'Data Inputs'!D243*B248,'Data Inputs'!D243*B248,IF(O247+N248<'Data Inputs'!E243*B248,'Data Inputs'!E243*B248,O247+N248))),IF(O247+N248<O247,IF(O247+N248<'Data Inputs'!E243*B248,'Data Inputs'!E243*B248,O247+N248),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B248*'Data Inputs'!D243","v":799.09999999999991},{"$f":"$B248*'Data Inputs'!E243","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C244","v":"2029-09-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F249<'Data Inputs'!F244,(F249-'Data Inputs'!F244)*E249/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U244=0, 'Data Inputs'!U244=\"\"), \"N/A\", 'Data Inputs'!U244*B249)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U244=0, 'Data Inputs'!U244=\"\"), \"N/A\", IF((G249-(D249-J249))>K249, K249, IF(K249>(G249-(D249-J249)), IF((G249-(D249-J249))<0, 0, (G249-(D249-J249))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O248+N249>=O248,IF(O248>='Data Inputs'!D244*B249,O248,IF(O248+N249>'Data Inputs'!D244*B249,'Data Inputs'!D244*B249,IF(O248+N249<'Data Inputs'!E244*B249,'Data Inputs'!E244*B249,O248+N249))),IF(O248+N249<O248,IF(O248+N249<'Data Inputs'!E244*B249,'Data Inputs'!E244*B249,O248+N249),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B249*'Data Inputs'!D244","v":799.09999999999991},{"$f":"$B249*'Data Inputs'!E244","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C245","v":"2029-10-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F250<'Data Inputs'!F245,(F250-'Data Inputs'!F245)*E250/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U245=0, 'Data Inputs'!U245=\"\"), \"N/A\", 'Data Inputs'!U245*B250)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U245=0, 'Data Inputs'!U245=\"\"), \"N/A\", IF((G250-(D250-J250))>K250, K250, IF(K250>(G250-(D250-J250)), IF((G250-(D250-J250))<0, 0, (G250-(D250-J250))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O249+N250>=O249,IF(O249>='Data Inputs'!D245*B250,O249,IF(O249+N250>'Data Inputs'!D245*B250,'Data Inputs'!D245*B250,IF(O249+N250<'Data Inputs'!E245*B250,'Data Inputs'!E245*B250,O249+N250))),IF(O249+N250<O249,IF(O249+N250<'Data Inputs'!E245*B250,'Data Inputs'!E245*B250,O249+N250),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B250*'Data Inputs'!D245","v":799.09999999999991},{"$f":"$B250*'Data Inputs'!E245","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C246","v":"2029-11-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F251<'Data Inputs'!F246,(F251-'Data Inputs'!F246)*E251/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U246=0, 'Data Inputs'!U246=\"\"), \"N/A\", 'Data Inputs'!U246*B251)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U246=0, 'Data Inputs'!U246=\"\"), \"N/A\", IF((G251-(D251-J251))>K251, K251, IF(K251>(G251-(D251-J251)), IF((G251-(D251-J251))<0, 0, (G251-(D251-J251))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O250+N251>=O250,IF(O250>='Data Inputs'!D246*B251,O250,IF(O250+N251>'Data Inputs'!D246*B251,'Data Inputs'!D246*B251,IF(O250+N251<'Data Inputs'!E246*B251,'Data Inputs'!E246*B251,O250+N251))),IF(O250+N251<O250,IF(O250+N251<'Data Inputs'!E246*B251,'Data Inputs'!E246*B251,O250+N251),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B251*'Data Inputs'!D246","v":799.09999999999991},{"$f":"$B251*'Data Inputs'!E246","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C247","v":"2029-12-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F252<'Data Inputs'!F247,(F252-'Data Inputs'!F247)*E252/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U247=0, 'Data Inputs'!U247=\"\"), \"N/A\", 'Data Inputs'!U247*B252)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U247=0, 'Data Inputs'!U247=\"\"), \"N/A\", IF((G252-(D252-J252))>K252, K252, IF(K252>(G252-(D252-J252)), IF((G252-(D252-J252))<0, 0, (G252-(D252-J252))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O251+N252>=O251,IF(O251>='Data Inputs'!D247*B252,O251,IF(O251+N252>'Data Inputs'!D247*B252,'Data Inputs'!D247*B252,IF(O251+N252<'Data Inputs'!E247*B252,'Data Inputs'!E247*B252,O251+N252))),IF(O251+N252<O251,IF(O251+N252<'Data Inputs'!E247*B252,'Data Inputs'!E247*B252,O251+N252),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B252*'Data Inputs'!D247","v":799.09999999999991},{"$f":"$B252*'Data Inputs'!E247","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C248","v":"2030-01-01"},159.82,{"$f":"EOMONTH(A252, 1)-EOMONTH(A252, 0)","v":31},4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F253<'Data Inputs'!F248,(F253-'Data Inputs'!F248)*E253/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U248=0, 'Data Inputs'!U248=\"\"), \"N/A\", 'Data Inputs'!U248*B253)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U248=0, 'Data Inputs'!U248=\"\"), \"N/A\", IF((G253-(D253-J253))>K253, K253, IF(K253>(G253-(D253-J253)), IF((G253-(D253-J253))<0, 0, (G253-(D253-J253))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O252+N253>=O252,IF(O252>='Data Inputs'!D248*B253,O252,IF(O252+N253>'Data Inputs'!D248*B253,'Data Inputs'!D248*B253,IF(O252+N253<'Data Inputs'!E248*B253,'Data Inputs'!E248*B253,O252+N253))),IF(O252+N253<O252,IF(O252+N253<'Data Inputs'!E248*B253,'Data Inputs'!E248*B253,O252+N253),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B253*'Data Inputs'!D248","v":799.09999999999991},{"$f":"$B253*'Data Inputs'!E248","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C249","v":"2030-02-01"},159.82,28,4474.96,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F254<'Data Inputs'!F249,(F254-'Data Inputs'!F249)*E254/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U249=0, 'Data Inputs'!U249=\"\"), \"N/A\", 'Data Inputs'!U249*B254)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U249=0, 'Data Inputs'!U249=\"\"), \"N/A\", IF((G254-(D254-J254))>K254, K254, IF(K254>(G254-(D254-J254)), IF((G254-(D254-J254))<0, 0, (G254-(D254-J254))),0)))","v":"N/A"},4474.96,956.99,{"$f":"ROUND(IF(O253+N254>=O253,IF(O253>='Data Inputs'!D249*B254,O253,IF(O253+N254>'Data Inputs'!D249*B254,'Data Inputs'!D249*B254,IF(O253+N254<'Data Inputs'!E249*B254,'Data Inputs'!E249*B254,O253+N254))),IF(O253+N254<O253,IF(O253+N254<'Data Inputs'!E249*B254,'Data Inputs'!E249*B254,O253+N254),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B254*'Data Inputs'!D249","v":799.09999999999991},{"$f":"$B254*'Data Inputs'!E249","v":-2397.2999999999997},193.99806917857146,159.82,100,46.668928571428566,1.9399806917857143,""]
[{"$f":"'Data Inputs'!C250","v":"2030-03-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F255<'Data Inputs'!F250,(F255-'Data Inputs'!F250)*E255/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U250=0, 'Data Inputs'!U250=\"\"), \"N/A\", 'Data Inputs'!U250*B255)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U250=0, 'Data Inputs'!U250=\"\"), \"N/A\", IF((G255-(D255-J255))>K255, K255, IF(K255>(G255-(D255-J255)), IF((G255-(D255-J255))<0, 0, (G255-(D255-J255))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O254+N255>=O254,IF(O254>='Data Inputs'!D250*B255,O254,IF(O254+N255>'Data Inputs'!D250*B255,'Data Inputs'!D250*B255,IF(O254+N255<'Data Inputs'!E250*B255,'Data Inputs'!E250*B255,O254+N255))),IF(O254+N255<O254,IF(O254+N255<'Data Inputs'!E250*B255,'Data Inputs'!E250*B255,O254+N255),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B255*'Data Inputs'!D250","v":799.09999999999991},{"$f":"$B255*'Data Inputs'!E250","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C251","v":"2030-04-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F256<'Data Inputs'!F251,(F256-'Data Inputs'!F251)*E256/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U251=0, 'Data Inputs'!U251=\"\"), \"N/A\", 'Data Inputs'!U251*B256)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U251=0, 'Data Inputs'!U251=\"\"), \"N/A\", IF((G256-(D256-J256))>K256, K256, IF(K256>(G256-(D256-J256)), IF((G256-(D256-J256))<0, 0, (G256-(D256-J256))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O255+N256>=O255,IF(O255>='Data Inputs'!D251*B256,O255,IF(O255+N256>'Data Inputs'!D251*B256,'Data Inputs'!D251*B256,IF(O255+N256<'Data Inputs'!E251*B256,'Data Inputs'!E251*B256,O255+N256))),IF(O255+N256<O255,IF(O255+N256<'Data Inputs'!E251*B256,'Data Inputs'!E251*B256,O255+N256),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B256*'Data Inputs'!D251","v":799.09999999999991},{"$f":"$B256*'Data Inputs'!E251","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C252","v":"2030-05-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F257<'Data Inputs'!F252,(F257-'Data Inputs'!F252)*E257/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U252=0, 'Data Inputs'!U252=\"\"), \"N/A\", 'Data Inputs'!U252*B257)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U252=0, 'Data Inputs'!U252=\"\"), \"N/A\", IF((G257-(D257-J257))>K257, K257, IF(K257>(G257-(D257-J257)), IF((G257-(D257-J257))<0, 0, (G257-(D257-J257))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O256+N257>=O256,IF(O256>='Data Inputs'!D252*B257,O256,IF(O256+N257>'Data Inputs'!D252*B257,'Data Inputs'!D252*B257,IF(O256+N257<'Data Inputs'!E252*B257,'Data Inputs'!E252*B257,O256+N257))),IF(O256+N257<O256,IF(O256+N257<'Data Inputs'!E252*B257,'Data Inputs'!E252*B257,O256+N257),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B257*'Data Inputs'!D252","v":799.09999999999991},{"$f":"$B257*'Data Inputs'!E252","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
[{"$f":"'Data Inputs'!C253","v":"2030-06-01"},159.82,30,4794.5999999999995,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F258<'Data Inputs'!F253,(F258-'Data Inputs'!F253)*E258/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U253=0, 'Data Inputs'!U253=\"\"), \"N/A\", 'Data Inputs'!U253*B258)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U253=0, 'Data Inputs'!U253=\"\"), \"N/A\", IF((G258-(D258-J258))>K258, K258, IF(K258>(G258-(D258-J258)), IF((G258-(D258-J258))<0, 0, (G258-(D258-J258))),0)))","v":"N/A"},4794.5999999999995,637.35,{"$f":"ROUND(IF(O257+N258>=O257,IF(O257>='Data Inputs'!D253*B258,O257,IF(O257+N258>'Data Inputs'!D253*B258,'Data Inputs'!D253*B258,IF(O257+N258<'Data Inputs'!E253*B258,'Data Inputs'!E253*B258,O257+N258))),IF(O257+N258<O257,IF(O257+N258<'Data Inputs'!E253*B258,'Data Inputs'!E253*B258,O257+N258),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B258*'Data Inputs'!D253","v":799.09999999999991},{"$f":"$B258*'Data Inputs'!E253","v":-2397.2999999999997},181.06486456666667,159.82,100,43.557666666666663,1.8106486456666666,""]
[{"$f":"'Data Inputs'!C254","v":"2030-07-01"},159.82,31,4954.42,130673,4.1569000000000003,5431.9459370000004,null,null,{"$f":"-IF(F259<'Data Inputs'!F254,(F259-'Data Inputs'!F254)*E259/100,0)","v":0},{"$f":"IF(OR('Data Inputs'!U254=0, 'Data Inputs'!U254=\"\"), \"N/A\", 'Data Inputs'!U254*B259)","v":"N/A"},{"$f":"IF(OR('Data Inputs'!U254=0, 'Data Inputs'!U254=\"\"), \"N/A\", IF((G259-(D259-J259))>K259, K259, IF(K259>(G259-(D259-J259)), IF((G259-(D259-J259))<0, 0, (G259-(D259-J259))),0)))","v":"N/A"},4954.42,477.53,{"$f":"ROUND(IF(O258+N259>=O258,IF(O258>='Data Inputs'!D254*B259,O258,IF(O258+N259>'Data Inputs'!D254*B259,'Data Inputs'!D254*B259,IF(O258+N259<'Data Inputs'!E254*B259,'Data Inputs'!E254*B259,O258+N259))),IF(O258+N259<O258,IF(O258+N259<'Data Inputs'!E254*B259,'Data Inputs'!E254*B259,O258+N259),\"ERROR\")),2)","v":799.1},5,0,{"$f":"$B259*'Data Inputs'!D254","v":799.09999999999991},{"$f":"$B259*'Data Inputs'!E254","v":-2397.2999999999997},175.22406248387099,159.82,100,42.152580645161287,1.7522406248387097,""]
["Total",null,{"$f":"SUBTOTAL(9,C8:C259)","v":397},{"$f":"SUBTOTAL(9,D8:D259)","v":63448.539999999986},{"$f":"SUBTOTAL(9,E8:E259)","v":1698749},null,{"$f":"SUBTOTAL(9,G8:G259)","v":70615.297180999987},{"$f":"SUBTOTAL(9,H8:H259)","v":0},0,{"$f":"SUBTOTAL(9,J8:J259)","v":0},{"$f":"SUBTOTAL(9,K8:K259)","v":3516.04},2391.497811000002,{"$f":"SUBTOTAL(9,M8:M259)","v":65840.037810999987}]
["Average",{"$f":"SUBTOTAL(1,B7:B259)","v":159.81999999999996},{"$f":"SUBTOTAL(1,C8:C259)","v":30.53846153846154},{"$f":"SUBTOTAL(1,D8:D259)","v":4880.6569230769219},{"$f":"SUBTOTAL(1,E8:E259)","v":130673},{"$f":"SUBTOTAL(1,F8:F259)","v":4.1569000000000003},{"$f":"SUBTOTAL(1,G8:G259)","v":5431.9459369999986},{"$f":"IFERROR(SUBTOTAL(1,H8:H259),\"N/A\")","v":"N/A"},{"$f":"IFERROR(SUBTOTAL(1,I8:I259),\"N/A\")","v":"N/A"},{"$f":"SUBTOTAL(1,J8:J259)","v":0},{"$f":"SUBTOTAL(1,K8:K259)","v":703.20799999999997},478.29956220000042,{"$f":"SUBTOTAL(1,M8:M259)","v":5064.6182931538451},{"$f":"SUBTOTAL(1,N8:N259)","v":367.33076923076925},{"$f":"SUBTOTAL(1,O7:O259)","v":412.03692307692313},{"$f":"SUBTOTAL(1,P7:P259)","v":2.5781311667934119},null,null,null,{"$f":"SUBTOTAL(1,T8:T259)","v":177.95080297875705},{"$f":"SUBTOTAL(1,U8:U259)","v":165.85967131546735},{"$f":"SUBTOTAL(1,V8:V259)","v":100},{"$f":"SUBTOTAL(1,W8:W259)","v":42.808535923105438},{"$f":"SUBTOTAL(1,X8:X259)","v":1.7795080297875703}]

{"sheet":"Revenue Calculator","index":3,"n_rows":262,"n_cols":37,"rows_kept":262,"cut":false,"hidden":false,"merged":[[4,3,6,3],[5,10,6,10],[5,28,6,28],[5,27,6,27],[4,12,4,15],[5,7,6,7],[5,8,6,8],[5,9,6,9],[4,4,6,4],[5,6,6,6],[4,19,4,29],[5,29,6,29],[0,0,0,16],[1,10,1,14],[2,10,2,14],[4,18,6,18],[5,11,6,11],[4,5,4,11],[5,12,6,12],[5,13,6,13],[5,14,6,14],[5,15,6,15],[1,2,1,3],[2,2,2,3],[4,0,6,0],[5,5,6,5],[4,1,6,1],[4,2,6,2],[4,30,6,30],[4,33,6,33],[4,36,6,36],[4,16,6,16],[4,17,6,17],[5,24,5,25],[5,22,6,22],[5,20,6,20],[5,21,6,21],[5,23,6,23],[5,19,6,19],[4,32,5,32],[4,34,6,34],[4,35,5,35],[4,31,6,31],[5,26,6,26]]}
["Alberta Milk Revenue Calculator v5.0"]
[null,null,"Fiscal Year Begins",null,null,null,null,null,null,"Farm Name:"]
[null,null,"2019-01-01",null,null,null,null,null,null,"Date:",{"$f":"TODAY()","v":"2021-11-26"}]
[]
["Month","Monthly\nMilk Volume\nShipped (L)","Butterfat Density (kg/hl)","Protein Density (kg/hl)","Lactose and Other Solids Density (kg/hl)","Total Components Produced",null,null,null,null,null,null,"SNF/BF Ratio Limits",null,null,null,"If You Qualified For the Milk Quality Bonus, Enter \"Y\" For the Appropriate Months","Milk Quality Bonus ($)","Environmental Compliance Bonus ($/hl)","Milk Pay Deductions",null,null,null,null,null,null,null,null,null,null,"Milk Quality Penalties ($)","Total Gross Revenue ($)","Gross Revenue ($)","Total Deductions ($)","Total Net Revenue ($)","Net Revenue ($)","Notes"]
[null,null,null,null,null,"Butterfat Produced (kg)","Protein Produced (kg)","Lactose and Other Solids Produced (kg)","Butterfat Eligible - After Overproduction Penalties (kg)"," Protein Eligible - After Overproduction Penalties (kg)","Lactose and Other Solids Eligible - After Overproduction Penalties (kg)","Value of Overproduction Penalty ($)","Year To Date SNF/BF Ratio","SNF Penalty Incurred Year To Date?","Amount of Excess SNF Penalty or Commuted SNF Penalty  Penalty (kg)","Value of Excess SNF Penalty or Commuted SNF Penalty Penalty ($)",null,null,null,"Alberta Milk Marketing Assessement ($)","Alberta Milk Research Assessment ($)","Alberta Milk Administration Assessment ($)","Central Milk Testing Lab Fee ($)","Hauling Volume Assessment ($/hl)","Hauling Yard Charge ($/pickup)",null,"Hauling Inter-Provincial ($/hl)","Unusual Item Deductions ($)","GST ($)","Pool Deductions ($)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Pickups","Total Pickup Charge ($)",null,null,null,null,null,null,"Per Hectolitre",null,null,"Per Hectolitre"]
["B"]
["2009-08-31",{"$f":"'Quota Calculator'!E8","v":100000},{"$f":"'Quota Calculator'!F8","v":3.42},3.19,5.67,{"$f":"C9*B9/100","v":3420},{"$f":"$B9*D9/100","v":3190},{"$f":"$B9*E9/100","v":5670},{"$f":"IF('Quota Calculator'!P8>='Data Inputs'!D3, 'Quota Calculator'!G8-('Quota Calculator'!N8-'Quota Calculator'!O8+'Quota Calculator'!O7), 'Quota Calculator'!G8)","v":3420},{"$f":"IF($C9>0,$I9*D9/$C9,0)","v":3190},{"$f":"IF($C9>0,$I9*E9/$C9,0)","v":5670.0000000000009},{"$f":"ROUND(-'Data Inputs'!P3*('Revenue Calculator'!F9-'Revenue Calculator'!I9)-'Data Inputs'!Q3*('Revenue Calculator'!G9-'Revenue Calculator'!J9)-'Data Inputs'!R3*('Revenue Calculator'!H9-'Revenue Calculator'!K9), 2)","v":0},{"$f":"IFERROR(SUM(G9:H9)/SUM(F9), 0)","v":2.5906432748538011},{"$f":"IF(M9>'Data Inputs'!G3, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N9=\"YES\",(M9-'Data Inputs'!G3)*I9,0)","v":594.88599999999951},{"$f":"IF(O9<>0,-O9*H9/SUM(I9:J9)*'Data Inputs'!R3-G9/SUM(I9:J9)*'Data Inputs'!Q3,0)","v":-1975.8705170490152},"Y",{"$f":"IF(Q9=\"y\", 'Data Inputs'!T3*B9/100, 0)","v":364.5},{"$f":"'Data Inputs'!S3*B9/100","v":170},{"$f":"(-$B9/100*'Data Inputs'!H3)","v":-1290},{"$f":"(-$B9/100*'Data Inputs'!I3)","v":-50},{"$f":"(-$B9/100*'Data Inputs'!J3)","v":-340},{"$f":"-'Data Inputs'!K3","v":-34},{"$f":"(-B9/100*'Data Inputs'!M3)","v":-2260},{"$f":"IF('Quota Calculator'!C8>30, 16, 15)","v":16},{"$f":"ROUND(-Y9*'Data Inputs'!L3,2)","v":-303.52},{"$f":"(-B9/100*'Data Inputs'!N3)","v":0},0,{"$f":"0.05*(Z9+X9+W9+V9+U9+T9+AA9+AB9)","v":-213.87600000000003},{"$f":"-SUM(F9:H9)*'Data Inputs'!O3","v":-433.48399999999998},0,{"$f":"I9*'Data Inputs'!P3+'Revenue Calculator'!J9*'Data Inputs'!Q3+'Revenue Calculator'!K9*'Data Inputs'!R3+R9+S9+P9","v":70381.367482950984},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C8>0),AF9/'Quota Calculator'!C8,IF(AND(AG$7=\"Per Hectolitre\",$B9>0),AF9/($B9/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F9>0),AF9/$F9,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C8>0),AF9/'Quota Calculator'!V8/'Quota Calculator'!C8,\"-\"))))","v":70.381367482950978},{"$f":"SUM(T9:X9,Z9:AE9)","v":-4924.880000000001},{"$f":"'Data Inputs'!P3*F9+'Data Inputs'!Q3*G9+'Data Inputs'!R3*H9+P9+R9+S9+T9+U9+V9+W9+X9+Z9+AE9+L9+AC9+AB9+AD9","v":65456.487482950979},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C8>0),AI9/'Quota Calculator'!C8,IF(AND(AJ$7=\"Per Hectolitre\",$B9>0),AI9/($B9/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F9>0),AI9/$F9,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C8>0),AI9/'Quota Calculator'!V8/'Quota Calculator'!C8,\"-\"))))","v":65.456487482950976}]
["2009-09-30",{"$f":"'Quota Calculator'!E9","v":70000},{"$f":"'Quota Calculator'!F9","v":3.42},3.27,5.65,{"$f":"C10*B10/100","v":2394},{"$f":"$B10*D10/100","v":2289},{"$f":"$B10*E10/100","v":3955},{"$f":"IF('Quota Calculator'!P9>='Data Inputs'!D4, 'Quota Calculator'!G9-('Quota Calculator'!N9-'Quota Calculator'!O9+'Quota Calculator'!O8), 'Quota Calculator'!G9)","v":2394},{"$f":"IF($C10>0,$I10*D10/$C10,0)","v":2289},{"$f":"IF($C10>0,$I10*E10/$C10,0)","v":3955},{"$f":"ROUND(-'Data Inputs'!P4*('Revenue Calculator'!F10-'Revenue Calculator'!I10)-'Data Inputs'!Q4*('Revenue Calculator'!G10-'Revenue Calculator'!J10)-'Data Inputs'!R4*('Revenue Calculator'!H10-'Revenue Calculator'!K10), 2)","v":0},{"$f":"IFERROR(SUM(G9:H10)/SUM(F9:F10), 0)","v":2.5978672170622636},{"$f":"IF(M10>'Data Inputs'!G4, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N10=\"YES\",(M10-'Data Inputs'!G4)*SUM(I9:I10,0)-SUM(O9),-SUM(O9))","v":458.42020000000093},{"$f":"IF(O10<>0,-O10*H10/SUM(I10:J10)*'Data Inputs'!R4-G10/SUM(I10:J10)*'Data Inputs'!Q4,0)","v":-1230.6500804331863},{"$f":"Q9","v":"Y"},{"$f":"IF(Q10=\"y\", 'Data Inputs'!T4*B10/100, 0)","v":241.43},{"$f":"'Data Inputs'!S4*B10/100","v":119},{"$f":"(-$B10/100*'Data Inputs'!H4)","v":-903},{"$f":"(-$B10/100*'Data Inputs'!I4)","v":-35},{"$f":"(-$B10/100*'Data Inputs'!J4)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K4","v":-34},{"$f":"(-B10/100*'Data Inputs'!M4)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C9>30, 16, 15)","v":15},{"$f":"ROUND(-Y10*'Data Inputs'!L4,2)","v":-284.55},{"$f":"(-B10/100*'Data Inputs'!N4)","v":0},0,{"$f":"0.05*(Z10+X10+W10+V10+U10+T10+AA10+AB10)","v":-153.82749999999999},{"$f":"-SUM(F10:H10)*'Data Inputs'!O4","v":-160.66679999999999},0,{"$f":"I10*'Data Inputs'!P4+'Revenue Calculator'!J10*'Data Inputs'!Q4+'Revenue Calculator'!K10*'Data Inputs'!R4+R10+S10+P10","v":46415.86841956681},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C9>0),AF10/'Quota Calculator'!C9,IF(AND(AG$7=\"Per Hectolitre\",$B10>0),AF10/($B10/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F10>0),AF10/$F10,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C9>0),AF10/'Quota Calculator'!V9/'Quota Calculator'!C9,\"-\"))))","v":66.308383456524012},-3391.0443,{"$f":"'Data Inputs'!P4*F10+'Data Inputs'!Q4*G10+'Data Inputs'!R4*H10+P10+R10+S10+T10+U10+V10+W10+X10+Z10+AE10+L10+AC10+AB10+AD10","v":43024.824119566809},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C9>0),AI10/'Quota Calculator'!C9,IF(AND(AJ$7=\"Per Hectolitre\",$B10>0),AI10/($B10/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F10>0),AI10/$F10,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C9>0),AI10/'Quota Calculator'!V9/'Quota Calculator'!C9,\"-\"))))","v":61.464034456524011}]
["2009-10-31",{"$f":"'Quota Calculator'!E10","v":70000},{"$f":"'Quota Calculator'!F10","v":3.42},3.42,5.72,2394,2394,4004,{"$f":"IF('Quota Calculator'!P10>='Data Inputs'!D5, 'Quota Calculator'!G10-('Quota Calculator'!N10-'Quota Calculator'!O10+'Quota Calculator'!O9), 'Quota Calculator'!G10)","v":2394},{"$f":"IF($C11>0,$I11*D11/$C11,0)","v":2394},4004,{"$f":"ROUND(-'Data Inputs'!P5*('Revenue Calculator'!F11-'Revenue Calculator'!I11)-'Data Inputs'!Q5*('Revenue Calculator'!G11-'Revenue Calculator'!J11)-'Data Inputs'!R5*('Revenue Calculator'!H11-'Revenue Calculator'!K11), 2)","v":0},{"$f":"IFERROR(SUM(G9:H11)/SUM(F9:F11), 0)","v":2.6196393762183234},{"$f":"IF(M11>'Data Inputs'!G5, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N11=\"YES\",(M11-'Data Inputs'!G5)*SUM(I9:I11,0)-SUM(O9:O10),-SUM(O9:O10))","v":612.42019999999775},{"$f":"IF(O11<>0,-O11*H11/SUM(I11:J11)*'Data Inputs'!R5-G11/SUM(I11:J11)*'Data Inputs'!Q5,0)","v":-1595.4958843461932},{"$f":"Q10","v":"Y"},{"$f":"IF(Q11=\"y\", 'Data Inputs'!T5*B11/100, 0)","v":235.48},{"$f":"'Data Inputs'!S5*B11/100","v":119},{"$f":"(-$B11/100*'Data Inputs'!H5)","v":-903},{"$f":"(-$B11/100*'Data Inputs'!I5)","v":-35},{"$f":"(-$B11/100*'Data Inputs'!J5)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K5","v":-34},{"$f":"(-B11/100*'Data Inputs'!M5)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C10>30, 16, 15)","v":16},{"$f":"ROUND(-Y11*'Data Inputs'!L5,2)","v":-303.52},{"$f":"(-B11/100*'Data Inputs'!N5)","v":0},0,-154.77600000000001,{"$f":"-SUM(F11:H11)*'Data Inputs'!O5","v":-272.55200000000002},0,{"$f":"I11*'Data Inputs'!P5+'Revenue Calculator'!J11*'Data Inputs'!Q5+'Revenue Calculator'!K11*'Data Inputs'!R5+R11+S11+P11","v":47429.639715653808},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C10>0),AF11/'Quota Calculator'!C10,IF(AND(AG$7=\"Per Hectolitre\",$B11>0),AF11/($B11/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F11>0),AF11/$F11,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C10>0),AF11/'Quota Calculator'!V10/'Quota Calculator'!C10,\"-\"))))","v":67.756628165219723},-3522.848,{"$f":"'Data Inputs'!P5*F11+'Data Inputs'!Q5*G11+'Data Inputs'!R5*H11+P11+R11+S11+T11+U11+V11+W11+X11+Z11+AE11+L11+AC11+AB11+AD11","v":43906.79171565381},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C10>0),AI11/'Quota Calculator'!C10,IF(AND(AJ$7=\"Per Hectolitre\",$B11>0),AI11/($B11/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F11>0),AI11/$F11,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C10>0),AI11/'Quota Calculator'!V10/'Quota Calculator'!C10,\"-\"))))","v":62.72398816521973}]
["2009-11-30",{"$f":"'Quota Calculator'!E11","v":70000},{"$f":"'Quota Calculator'!F11","v":3.42},3.33,5.71,2394,2331,3997,{"$f":"IF('Quota Calculator'!P11>='Data Inputs'!D6, 'Quota Calculator'!G11-('Quota Calculator'!N11-'Quota Calculator'!O11+'Quota Calculator'!O10), 'Quota Calculator'!G11)","v":2394},{"$f":"IF($C12>0,$I12*D12/$C12,0)","v":2331},3997,{"$f":"ROUND(-'Data Inputs'!P6*('Revenue Calculator'!F12-'Revenue Calculator'!I12)-'Data Inputs'!Q6*('Revenue Calculator'!G12-'Revenue Calculator'!J12)-'Data Inputs'!R6*('Revenue Calculator'!H12-'Revenue Calculator'!K12), 2)","v":0},{"$f":"IFERROR(SUM(G9:H12)/SUM(F9:F12), 0)","v":2.6249764195434824},{"$f":"IF(M12>'Data Inputs'!G6, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N12=\"YES\",(M12-'Data Inputs'!G6)*SUM(I9:I12,0)-SUM(O9:O11),-SUM(O9:O11))","v":542.42020000000139},{"$f":"IF(O12<>0,-O12*H12/SUM(I12:J12)*'Data Inputs'!R6-G12/SUM(I12:J12)*'Data Inputs'!Q6,0)","v":-1729.6761157190563},"Y",{"$f":"IF(Q12=\"y\", 'Data Inputs'!T6*B12/100, 0)","v":217.21},{"$f":"'Data Inputs'!S6*B12/100","v":119},{"$f":"(-$B12/100*'Data Inputs'!H6)","v":-903},{"$f":"(-$B12/100*'Data Inputs'!I6)","v":-35},{"$f":"(-$B12/100*'Data Inputs'!J6)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K6","v":-34},{"$f":"(-B12/100*'Data Inputs'!M6)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C11>30, 16, 15)","v":15},{"$f":"ROUND(-Y12*'Data Inputs'!L6,2)","v":-284.55},{"$f":"(-B12/100*'Data Inputs'!N6)","v":0},0,-153.82749999999999,{"$f":"-SUM(F12:H12)*'Data Inputs'!O6","v":-191.01179999999999},0,{"$f":"I12*'Data Inputs'!P6+'Revenue Calculator'!J12*'Data Inputs'!Q6+'Revenue Calculator'!K12*'Data Inputs'!R6+R12+S12+P12","v":48754.974184280945},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C11>0),AF12/'Quota Calculator'!C11,IF(AND(AG$7=\"Per Hectolitre\",$B12>0),AF12/($B12/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F12>0),AF12/$F12,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C11>0),AF12/'Quota Calculator'!V11/'Quota Calculator'!C11,\"-\"))))","v":69.649963120401353},-3421.3892999999998,{"$f":"'Data Inputs'!P6*F12+'Data Inputs'!Q6*G12+'Data Inputs'!R6*H12+P12+R12+S12+T12+U12+V12+W12+X12+Z12+AE12+L12+AC12+AB12+AD12","v":45333.584884280943},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C11>0),AI12/'Quota Calculator'!C11,IF(AND(AJ$7=\"Per Hectolitre\",$B12>0),AI12/($B12/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F12>0),AI12/$F12,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C11>0),AI12/'Quota Calculator'!V11/'Quota Calculator'!C11,\"-\"))))","v":64.762264120401341}]
["2009-12-31",{"$f":"'Quota Calculator'!E12","v":70000},{"$f":"'Quota Calculator'!F12","v":3.42},3.35,5.7,2394,2345,3990,{"$f":"IF('Quota Calculator'!P12>='Data Inputs'!D7, 'Quota Calculator'!G12-('Quota Calculator'!N12-'Quota Calculator'!O12+'Quota Calculator'!O11), 'Quota Calculator'!G12)","v":2394},2345,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P7*('Revenue Calculator'!F13-'Revenue Calculator'!I13)-'Data Inputs'!Q7*('Revenue Calculator'!G13-'Revenue Calculator'!J13)-'Data Inputs'!R7*('Revenue Calculator'!H13-'Revenue Calculator'!K13), 2)","v":0},{"$f":"IFERROR(SUM(G9:H13)/SUM(F9:F13),0)","v":2.6288858110187752},{"$f":"IF(M13>'Data Inputs'!G7, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N13=\"YES\",(M13-'Data Inputs'!G7)*SUM(I9:I13,0)-SUM(O9:O12),-SUM(O9:O12))","v":549.42020000000139},{"$f":"IF(O13<>0,-O13*H13/SUM(I13:J13)*'Data Inputs'!R7-G13/SUM(I13:J13)*'Data Inputs'!Q7,0)","v":-1845.1416166682468},"Y",{"$f":"IF(Q13=\"y\", 'Data Inputs'!T7*B13/100, 0)","v":228.27},{"$f":"'Data Inputs'!S7*B13/100","v":119},{"$f":"(-$B13/100*'Data Inputs'!H7)","v":-903},{"$f":"(-$B13/100*'Data Inputs'!I7)","v":-35},{"$f":"(-$B13/100*'Data Inputs'!J7)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K7","v":-34},{"$f":"(-B13/100*'Data Inputs'!M7)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C12>30, 16, 15)","v":16},{"$f":"ROUND(-Y13*'Data Inputs'!L7,2)","v":-303.52},{"$f":"(-B13/100*'Data Inputs'!N7)","v":0},0,-154.77600000000001,{"$f":"-SUM(F13:H13)*'Data Inputs'!O7","v":-343.04970000000003},0,{"$f":"I13*'Data Inputs'!P7+'Revenue Calculator'!J13*'Data Inputs'!Q7+'Revenue Calculator'!K13*'Data Inputs'!R7+R13+S13+P13","v":50619.098183331756},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C12>0),AF13/'Quota Calculator'!C12,IF(AND(AG$7=\"Per Hectolitre\",$B13>0),AF13/($B13/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F13>0),AF13/$F13,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C12>0),AF13/'Quota Calculator'!V12/'Quota Calculator'!C12,\"-\"))))","v":72.312997404759656},-3593.3456999999999,{"$f":"'Data Inputs'!P7*F13+'Data Inputs'!Q7*G13+'Data Inputs'!R7*H13+P13+R13+S13+T13+U13+V13+W13+X13+Z13+AE13+L13+AC13+AB13+AD13","v":47025.752483331758},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C12>0),AI13/'Quota Calculator'!C12,IF(AND(AJ$7=\"Per Hectolitre\",$B13>0),AI13/($B13/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F13>0),AI13/$F13,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C12>0),AI13/'Quota Calculator'!V12/'Quota Calculator'!C12,\"-\"))))","v":67.179646404759652}]
["2010-01-31",{"$f":"'Quota Calculator'!E13","v":70000},{"$f":"'Quota Calculator'!F13","v":3.42},3.39,5.7,2394,2373,3990,{"$f":"IF('Quota Calculator'!P13>='Data Inputs'!D8, 'Quota Calculator'!G13-('Quota Calculator'!N13-'Quota Calculator'!O13+'Quota Calculator'!O12), 'Quota Calculator'!G13)","v":2394},2373,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P8*('Revenue Calculator'!F14-'Revenue Calculator'!I14)-'Data Inputs'!Q8*('Revenue Calculator'!G14-'Revenue Calculator'!J14)-'Data Inputs'!R8*('Revenue Calculator'!H14-'Revenue Calculator'!K14), 2)","v":0},{"$f":"IFERROR(SUM(G9:H14)/SUM(F9:F14), 0)","v":2.6333983105912933},{"$f":"IF(M14>'Data Inputs'!G8, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N14=\"YES\",(M14-'Data Inputs'!G8)*SUM(I9:I14,0)-SUM(O9:O13),-SUM(O9:O13))","v":577.42020000000139},{"$f":"IF(O14<>0,-O14*H14/SUM(I14:J14)*'Data Inputs'!R8-G14/SUM(I14:J14)*'Data Inputs'!Q8,0)","v":-1502.2307294713689},"Y",{"$f":"IF(Q14=\"y\", 'Data Inputs'!T8*B14/100, 0)","v":207.69},{"$f":"'Data Inputs'!S8*B14/100","v":119},{"$f":"(-$B14/100*'Data Inputs'!H8)","v":-903},{"$f":"(-$B14/100*'Data Inputs'!I8)","v":-35},{"$f":"(-$B14/100*'Data Inputs'!J8)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K8","v":-34},{"$f":"(-B14/100*'Data Inputs'!M8)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C13>30, 16, 15)","v":16},{"$f":"ROUND(-Y14*'Data Inputs'!L8,2)","v":-303.52},{"$f":"(-B14/100*'Data Inputs'!N8)","v":0},0,-154.77600000000001,{"$f":"-SUM(F14:H14)*'Data Inputs'!O8","v":-375.67529999999999},0,{"$f":"I14*'Data Inputs'!P8+'Revenue Calculator'!J14*'Data Inputs'!Q8+'Revenue Calculator'!K14*'Data Inputs'!R8+R14+S14+P14","v":47096.504070528637},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C13>0),AF14/'Quota Calculator'!C13,IF(AND(AG$7=\"Per Hectolitre\",$B14>0),AF14/($B14/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F14>0),AF14/$F14,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C13>0),AF14/'Quota Calculator'!V13/'Quota Calculator'!C13,\"-\"))))","v":67.28072010075519},-3625.9712999999997,{"$f":"'Data Inputs'!P8*F14+'Data Inputs'!Q8*G14+'Data Inputs'!R8*H14+P14+R14+S14+T14+U14+V14+W14+X14+Z14+AE14+L14+AC14+AB14+AD14","v":43470.53277052864},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C13>0),AI14/'Quota Calculator'!C13,IF(AND(AJ$7=\"Per Hectolitre\",$B14>0),AI14/($B14/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F14>0),AI14/$F14,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C13>0),AI14/'Quota Calculator'!V13/'Quota Calculator'!C13,\"-\"))))","v":62.1007611007552}]
["2010-02-28",{"$f":"'Quota Calculator'!E14","v":70000},{"$f":"'Quota Calculator'!F14","v":3.42},3.37,5.7,2394,2359,3990,{"$f":"IF('Quota Calculator'!P14>='Data Inputs'!D9, 'Quota Calculator'!G14-('Quota Calculator'!N14-'Quota Calculator'!O14+'Quota Calculator'!O13), 'Quota Calculator'!G14)","v":2394},2359.0000000000005,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P9*('Revenue Calculator'!F15-'Revenue Calculator'!I15)-'Data Inputs'!Q9*('Revenue Calculator'!G15-'Revenue Calculator'!J15)-'Data Inputs'!R9*('Revenue Calculator'!H15-'Revenue Calculator'!K15), 2)","v":0},{"$f":"IFERROR(SUM(G9:H15)/SUM(F9:F15), 0)","v":2.6359086819613133},{"$f":"IF(M15>'Data Inputs'!G9, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N15=\"YES\",(M15-'Data Inputs'!G9)*SUM(I9:I15,0)-SUM(O9:O14),-SUM(O9:O14))","v":563.42019999999275},{"$f":"IF(O15<>0,-O15*H15/SUM(I15:J15)*'Data Inputs'!R9-G15/SUM(I15:J15)*'Data Inputs'!Q9,0)","v":-1722.5921227357655},"Y",{"$f":"IF(Q15=\"y\", 'Data Inputs'!T9*B15/100, 0)","v":220.64},{"$f":"'Data Inputs'!S9*B15/100","v":119},{"$f":"(-$B15/100*'Data Inputs'!H9)","v":-903},{"$f":"(-$B15/100*'Data Inputs'!I9)","v":-35},{"$f":"(-$B15/100*'Data Inputs'!J9)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K9","v":-34},{"$f":"(-B15/100*'Data Inputs'!M9)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C14>30, 16, 15)","v":15},{"$f":"ROUND(-Y15*'Data Inputs'!L9,2)","v":-284.55},{"$f":"(-B15/100*'Data Inputs'!N9)","v":0},0,-153.82749999999999,{"$f":"-SUM(F15:H15)*'Data Inputs'!O9","v":-301.63350000000003},0,{"$f":"I15*'Data Inputs'!P9+'Revenue Calculator'!J15*'Data Inputs'!Q9+'Revenue Calculator'!K15*'Data Inputs'!R9+R15+S15+P15","v":48670.458277264232},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C14>0),AF15/'Quota Calculator'!C14,IF(AND(AG$7=\"Per Hectolitre\",$B15>0),AF15/($B15/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F15>0),AF15/$F15,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C14>0),AF15/'Quota Calculator'!V14/'Quota Calculator'!C14,\"-\"))))","v":69.529226110377479},-3532.011,{"$f":"'Data Inputs'!P9*F15+'Data Inputs'!Q9*G15+'Data Inputs'!R9*H15+P15+R15+S15+T15+U15+V15+W15+X15+Z15+AE15+L15+AC15+AB15+AD15","v":45138.447277264226},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C14>0),AI15/'Quota Calculator'!C14,IF(AND(AJ$7=\"Per Hectolitre\",$B15>0),AI15/($B15/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F15>0),AI15/$F15,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C14>0),AI15/'Quota Calculator'!V14/'Quota Calculator'!C14,\"-\"))))","v":64.483496110377459}]
["2010-03-31",{"$f":"'Quota Calculator'!E15","v":70000},{"$f":"'Quota Calculator'!F15","v":3.42},3.29,5.67,2394,2303,3969,{"$f":"IF('Quota Calculator'!P15>='Data Inputs'!D10, 'Quota Calculator'!G15-('Quota Calculator'!N15-'Quota Calculator'!O15+'Quota Calculator'!O14), 'Quota Calculator'!G15)","v":2394},2303,3969,{"$f":"ROUND(-'Data Inputs'!P10*('Revenue Calculator'!F16-'Revenue Calculator'!I16)-'Data Inputs'!Q10*('Revenue Calculator'!G16-'Revenue Calculator'!J16)-'Data Inputs'!R10*('Revenue Calculator'!H16-'Revenue Calculator'!K16), 2)","v":0},{"$f":"IFERROR(SUM(G9:H16)/SUM(F9:F16), 0)","v":2.6340073347209834},{"$f":"IF(M16>'Data Inputs'!G10, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N16=\"YES\",(M16-'Data Inputs'!G10)*SUM(I9:I16,0)-SUM(O9:O15),-SUM(O9:O15))","v":486.42020000000593},{"$f":"IF(O16<>0,-O16*H16/SUM(I16:J16)*'Data Inputs'!R10-G16/SUM(I16:J16)*'Data Inputs'!Q10,0)","v":-1415.7795172081842},"Y",{"$f":"IF(Q16=\"y\", 'Data Inputs'!T10*B16/100, 0)","v":229.46},{"$f":"'Data Inputs'!S10*B16/100","v":119},{"$f":"(-$B16/100*'Data Inputs'!H10)","v":-903},{"$f":"(-$B16/100*'Data Inputs'!I10)","v":-35},{"$f":"(-$B16/100*'Data Inputs'!J10)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K10","v":-34},{"$f":"(-B16/100*'Data Inputs'!M10)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C15>30, 16, 15)","v":16},{"$f":"ROUND(-Y16*'Data Inputs'!L10,2)","v":-303.52},{"$f":"(-B16/100*'Data Inputs'!N10)","v":0},0,-154.77600000000001,{"$f":"-SUM(F16:H16)*'Data Inputs'!O10","v":-210.5838},0,{"$f":"I16*'Data Inputs'!P10+'Revenue Calculator'!J16*'Data Inputs'!Q10+'Revenue Calculator'!K16*'Data Inputs'!R10+R16+S16+P16","v":48657.384182791815},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C15>0),AF16/'Quota Calculator'!C15,IF(AND(AG$7=\"Per Hectolitre\",$B16>0),AF16/($B16/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F16>0),AF16/$F16,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C15>0),AF16/'Quota Calculator'!V15/'Quota Calculator'!C15,\"-\"))))","v":69.510548832559735},-3460.8797999999997,{"$f":"'Data Inputs'!P10*F16+'Data Inputs'!Q10*G16+'Data Inputs'!R10*H16+P16+R16+S16+T16+U16+V16+W16+X16+Z16+AE16+L16+AC16+AB16+AD16","v":45196.50438279182},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C15>0),AI16/'Quota Calculator'!C15,IF(AND(AJ$7=\"Per Hectolitre\",$B16>0),AI16/($B16/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F16>0),AI16/$F16,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C15>0),AI16/'Quota Calculator'!V15/'Quota Calculator'!C15,\"-\"))))","v":64.566434832559736}]
["2010-04-30",{"$f":"'Quota Calculator'!E16","v":70000},{"$f":"'Quota Calculator'!F16","v":3.42},3.25,5.64,2394,2275,3948,{"$f":"IF('Quota Calculator'!P16>='Data Inputs'!D11, 'Quota Calculator'!G16-('Quota Calculator'!N16-'Quota Calculator'!O16+'Quota Calculator'!O15), 'Quota Calculator'!G16)","v":2394},2275,3948,{"$f":"ROUND(-'Data Inputs'!P11*('Revenue Calculator'!F17-'Revenue Calculator'!I17)-'Data Inputs'!Q11*('Revenue Calculator'!G17-'Revenue Calculator'!J17)-'Data Inputs'!R11*('Revenue Calculator'!H17-'Revenue Calculator'!K17), 2)","v":0},{"$f":"IFERROR(SUM(G9:H17)/SUM(F9:F17), 0)","v":2.6303384724437358},{"$f":"IF(M17>'Data Inputs'!G11, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N17=\"YES\",(M17-'Data Inputs'!G11)*SUM(I9:I17,0)-SUM(O9:O16),-SUM(O9:O16))","v":437.42020000000048},{"$f":"IF(O17<>0,-O17*H17/SUM(I17:J17)*'Data Inputs'!R11-G17/SUM(I17:J17)*'Data Inputs'!Q11,0)","v":-1280.8019199425501},"Y",{"$f":"IF(Q17=\"y\", 'Data Inputs'!T11*B17/100, 0)","v":233.31},{"$f":"'Data Inputs'!S11*B17/100","v":119},{"$f":"(-$B17/100*'Data Inputs'!H11)","v":-903},{"$f":"(-$B17/100*'Data Inputs'!I11)","v":-35},{"$f":"(-$B17/100*'Data Inputs'!J11)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K11","v":-34},{"$f":"(-B17/100*'Data Inputs'!M11)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C16>30, 16, 15)","v":15},{"$f":"ROUND(-Y17*'Data Inputs'!L11,2)","v":-284.55},{"$f":"(-B17/100*'Data Inputs'!N11)","v":0},0,-153.82749999999999,{"$f":"-SUM(F17:H17)*'Data Inputs'!O11","v":-311.93540000000002},0,{"$f":"I17*'Data Inputs'!P11+'Revenue Calculator'!J17*'Data Inputs'!Q11+'Revenue Calculator'!K17*'Data Inputs'!R11+R17+S17+P17","v":48586.009480057444},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C16>0),AF17/'Quota Calculator'!C16,IF(AND(AG$7=\"Per Hectolitre\",$B17>0),AF17/($B17/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F17>0),AF17/$F17,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C16>0),AF17/'Quota Calculator'!V16/'Quota Calculator'!C16,\"-\"))))","v":69.408584971510635},-3542.3128999999999,{"$f":"'Data Inputs'!P11*F17+'Data Inputs'!Q11*G17+'Data Inputs'!R11*H17+P17+R17+S17+T17+U17+V17+W17+X17+Z17+AE17+L17+AC17+AB17+AD17","v":45043.69658005744},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C16>0),AI17/'Quota Calculator'!C16,IF(AND(AJ$7=\"Per Hectolitre\",$B17>0),AI17/($B17/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F17>0),AI17/$F17,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C16>0),AI17/'Quota Calculator'!V16/'Quota Calculator'!C16,\"-\"))))","v":64.348137971510624}]
["2010-05-31",{"$f":"'Quota Calculator'!E17","v":70000},{"$f":"'Quota Calculator'!F17","v":3.42},3.26,5.66,2394,2281.9999999999995,3962,{"$f":"IF('Quota Calculator'!P17>='Data Inputs'!D12, 'Quota Calculator'!G17-('Quota Calculator'!N17-'Quota Calculator'!O17+'Quota Calculator'!O16), 'Quota Calculator'!G17)","v":2394},2282,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P12*('Revenue Calculator'!F18-'Revenue Calculator'!I18)-'Data Inputs'!Q12*('Revenue Calculator'!G18-'Revenue Calculator'!J18)-'Data Inputs'!R12*('Revenue Calculator'!H18-'Revenue Calculator'!K18), 2)","v":0},{"$f":"IFERROR(SUM(G9:H18)/SUM(F9:F18), 0)","v":2.6282143715453015},{"$f":"IF(M18>'Data Inputs'!G12, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N18=\"YES\",(M18-'Data Inputs'!G12)*SUM(I9:I18,0)-SUM(O9:O17),-SUM(O9:O17))","v":458.4201999999932},{"$f":"IF(O18<>0,-O18*H18/SUM(I18:J18)*'Data Inputs'!R12-G18/SUM(I18:J18)*'Data Inputs'!Q12,0)","v":-1470.344975043691},"Y",{"$f":"IF(Q18=\"y\", 'Data Inputs'!T12*B18/100, 0)","v":233.66},{"$f":"'Data Inputs'!S12*B18/100","v":119},{"$f":"(-$B18/100*'Data Inputs'!H12)","v":-903},{"$f":"(-$B18/100*'Data Inputs'!I12)","v":-35},{"$f":"(-$B18/100*'Data Inputs'!J12)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K12","v":-34},{"$f":"(-B18/100*'Data Inputs'!M12)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C17>30, 16, 15)","v":16},{"$f":"ROUND(-Y18*'Data Inputs'!L12,2)","v":-303.52},{"$f":"(-B18/100*'Data Inputs'!N12)","v":0},0,-154.77600000000001,{"$f":"-SUM(F18:H18)*'Data Inputs'!O12","v":-197.81020000000001},0,{"$f":"I18*'Data Inputs'!P12+'Revenue Calculator'!J18*'Data Inputs'!Q12+'Revenue Calculator'!K18*'Data Inputs'!R12+R18+S18+P18","v":49216.384824956309},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C17>0),AF18/'Quota Calculator'!C17,IF(AND(AG$7=\"Per Hectolitre\",$B18>0),AF18/($B18/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F18>0),AF18/$F18,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C17>0),AF18/'Quota Calculator'!V17/'Quota Calculator'!C17,\"-\"))))","v":70.309121178509017},-3448.1061999999997,{"$f":"'Data Inputs'!P12*F18+'Data Inputs'!Q12*G18+'Data Inputs'!R12*H18+P18+R18+S18+T18+U18+V18+W18+X18+Z18+AE18+L18+AC18+AB18+AD18","v":45768.278624956314},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C17>0),AI18/'Quota Calculator'!C17,IF(AND(AJ$7=\"Per Hectolitre\",$B18>0),AI18/($B18/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F18>0),AI18/$F18,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C17>0),AI18/'Quota Calculator'!V17/'Quota Calculator'!C17,\"-\"))))","v":65.383255178509017}]
["2010-06-30",{"$f":"'Quota Calculator'!E18","v":70000},{"$f":"'Quota Calculator'!F18","v":3.42},3.25,5.68,2394,2275,3976,{"$f":"IF('Quota Calculator'!P18>='Data Inputs'!D13, 'Quota Calculator'!G18-('Quota Calculator'!N18-'Quota Calculator'!O18+'Quota Calculator'!O17), 'Quota Calculator'!G18)","v":2394},2275,3976,{"$f":"ROUND(-'Data Inputs'!P13*('Revenue Calculator'!F19-'Revenue Calculator'!I19)-'Data Inputs'!Q13*('Revenue Calculator'!G19-'Revenue Calculator'!J19)-'Data Inputs'!R13*('Revenue Calculator'!H19-'Revenue Calculator'!K19), 2)","v":0},{"$f":"IFERROR(SUM(G9:H19)/SUM(F9:F19), 0)","v":2.6267178362573098},{"$f":"IF(M19>'Data Inputs'!G13, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N19=\"YES\",(M19-'Data Inputs'!G13)*SUM(I9:I19,0)-SUM(O9:O18),-SUM(O9:O18))","v":465.42019999999957},{"$f":"IF(O19<>0,-O19*H19/SUM(I19:J19)*'Data Inputs'!R13-G19/SUM(I19:J19)*'Data Inputs'!Q13,0)","v":-1582.9920550601485},"Y",{"$f":"IF(Q19=\"y\", 'Data Inputs'!T13*B19/100, 0)","v":249.2},{"$f":"'Data Inputs'!S13*B19/100","v":119},{"$f":"(-$B19/100*'Data Inputs'!H13)","v":-903},{"$f":"(-$B19/100*'Data Inputs'!I13)","v":-35},{"$f":"(-$B19/100*'Data Inputs'!J13)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K13","v":-34},{"$f":"(-B19/100*'Data Inputs'!M13)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C18>30, 16, 15)","v":15},{"$f":"ROUND(-Y19*'Data Inputs'!L13,2)","v":-284.55},{"$f":"(-B19/100*'Data Inputs'!N13)","v":0},0,-153.82749999999999,{"$f":"-SUM(F19:H19)*'Data Inputs'!O13","v":-399.399},0,{"$f":"I19*'Data Inputs'!P13+'Revenue Calculator'!J19*'Data Inputs'!Q13+'Revenue Calculator'!K19*'Data Inputs'!R13+R19+S19+P19","v":50960.920344939856},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C18>0),AF19/'Quota Calculator'!C18,IF(AND(AG$7=\"Per Hectolitre\",$B19>0),AF19/($B19/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F19>0),AF19/$F19,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C18>0),AF19/'Quota Calculator'!V18/'Quota Calculator'!C18,\"-\"))))","v":72.801314778485505},-3629.7764999999999,{"$f":"'Data Inputs'!P13*F19+'Data Inputs'!Q13*G19+'Data Inputs'!R13*H19+P19+R19+S19+T19+U19+V19+W19+X19+Z19+AE19+L19+AC19+AB19+AD19","v":47331.143844939856},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C18>0),AI19/'Quota Calculator'!C18,IF(AND(AJ$7=\"Per Hectolitre\",$B19>0),AI19/($B19/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F19>0),AI19/$F19,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C18>0),AI19/'Quota Calculator'!V18/'Quota Calculator'!C18,\"-\"))))","v":67.615919778485505}]
["2010-07-31",{"$f":"'Quota Calculator'!E19","v":70000},{"$f":"'Quota Calculator'!F19","v":3.42},3.26,5.69,2394,2281.9999999999995,3983,{"$f":"IF('Quota Calculator'!P19>='Data Inputs'!D14, 'Quota Calculator'!G19-('Quota Calculator'!N19-'Quota Calculator'!O19+'Quota Calculator'!O18), 'Quota Calculator'!G19)","v":2394},2282,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P14*('Revenue Calculator'!F20-'Revenue Calculator'!I20)-'Data Inputs'!Q14*('Revenue Calculator'!G20-'Revenue Calculator'!J20)-'Data Inputs'!R14*('Revenue Calculator'!H20-'Revenue Calculator'!K20), 2)","v":0},{"$f":"IFERROR(SUM(G9:H20)/SUM(F9:F20), 0)","v":2.6259326477112319},{"$f":"IF(M20>'Data Inputs'!G14, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N20=\"YES\",(M20-'Data Inputs'!G14)*SUM(I9:I20,0)-SUM(O9:O19),-SUM(O9:O19))","v":479.42019999999775},{"$f":"IF(O20<>0,-O20*H20/SUM(I20:J20)*'Data Inputs'!R14-G20/SUM(I20:J20)*'Data Inputs'!Q14,0)","v":-1338.2513065417304},"Y",{"$f":"IF(Q20=\"y\", 'Data Inputs'!T14*B20/100, 0)","v":279.02},{"$f":"'Data Inputs'!S14*B20/100","v":119},{"$f":"(-$B20/100*'Data Inputs'!H14)","v":-903},{"$f":"(-$B20/100*'Data Inputs'!I14)","v":-35},{"$f":"(-$B20/100*'Data Inputs'!J14)","v":-238.00000000000003},{"$f":"-'Data Inputs'!K14","v":-34},{"$f":"(-B20/100*'Data Inputs'!M14)","v":-1581.9999999999998},{"$f":"IF('Quota Calculator'!C19>30, 16, 15)","v":16},{"$f":"ROUND(-Y20*'Data Inputs'!L14,2)","v":-303.52},{"$f":"(-B20/100*'Data Inputs'!N14)","v":0},0,{"$f":"0.05*(Z20+X20+W20+V20+U20+T20+AA20+AB20)","v":-154.77600000000001},{"$f":"-SUM(F20:H20)*'Data Inputs'!O14","v":-348.09179999999998},0,{"$f":"I20*'Data Inputs'!P14+'Revenue Calculator'!J20*'Data Inputs'!Q14+'Revenue Calculator'!K20*'Data Inputs'!R14+R20+S20+P20","v":49599.565693458266},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C19>0),AF20/'Quota Calculator'!C19,IF(AND(AG$7=\"Per Hectolitre\",$B20>0),AF20/($B20/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F20>0),AF20/$F20,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C19>0),AF20/'Quota Calculator'!V19/'Quota Calculator'!C19,\"-\"))))","v":70.856522419226096},-3598.3878,{"$f":"'Data Inputs'!P14*F20+'Data Inputs'!Q14*G20+'Data Inputs'!R14*H20+P20+R20+S20+T20+U20+V20+W20+X20+Z20+AE20+L20+AC20+AB20+AD20","v":46001.177893458269},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C19>0),AI20/'Quota Calculator'!C19,IF(AND(AJ$7=\"Per Hectolitre\",$B20>0),AI20/($B20/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F20>0),AI20/$F20,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C19>0),AI20/'Quota Calculator'!V19/'Quota Calculator'!C19,\"-\"))))","v":65.715968419226101}]
["2010-08-31",{"$f":"'Quota Calculator'!E20","v":70000},{"$f":"'Quota Calculator'!F20","v":3.42},3.28,5.69,2394,2296,3983,{"$f":"IF('Quota Calculator'!P20>='Data Inputs'!D15, 'Quota Calculator'!G20-('Quota Calculator'!N20-'Quota Calculator'!O20+'Quota Calculator'!O19), 'Quota Calculator'!G20)","v":2394},2296,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P15*('Revenue Calculator'!F21-'Revenue Calculator'!I21)-'Data Inputs'!Q15*('Revenue Calculator'!G21-'Revenue Calculator'!J21)-'Data Inputs'!R15*('Revenue Calculator'!H21-'Revenue Calculator'!K21), 2)","v":0},{"$f":"IFERROR(SUM(G21:H21)/SUM(F21), 0)","v":2.6228070175438596},{"$f":"IF(M21>'Data Inputs'!G15, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N21=\"YES\",(M21-'Data Inputs'!G15)*I21,0)","v":493.42019999999968},{"$f":"IF(O21<>0,-O21*H21/SUM(I21:J21)*'Data Inputs'!R15-G21/SUM(I21:J21)*'Data Inputs'!Q15,0)","v":-1633.131774842745},null,{"$f":"IF(Q21=\"y\", 'Data Inputs'!T15*B21/100, 0)","v":0},{"$f":"'Data Inputs'!S15*B21/100","v":119},{"$f":"(-$B21/100*'Data Inputs'!H15)","v":-903},{"$f":"(-$B21/100*'Data Inputs'!I15)","v":-35},{"$f":"(-$B21/100*'Data Inputs'!J15)","v":-280},{"$f":"-'Data Inputs'!K15","v":-34},{"$f":"(-B21/100*'Data Inputs'!M15)","v":-1666},{"$f":"IF('Quota Calculator'!C20>30, 16, 15)","v":16},{"$f":"ROUND(-Y21*'Data Inputs'!L15,2)","v":-312.64},{"$f":"(-B21/100*'Data Inputs'!N15)","v":0},0,{"$f":"0.05*(Z21+X21+W21+V21+U21+T21+AA21+AB21)","v":-161.53200000000001},{"$f":"-SUM(F21:H21)*'Data Inputs'!O15","v":-134.4315},0,{"$f":"I21*'Data Inputs'!P15+'Revenue Calculator'!J21*'Data Inputs'!Q15+'Revenue Calculator'!K21*'Data Inputs'!R15+R21+S21+P21","v":50336.307425157254},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C20>0),AF21/'Quota Calculator'!C20,IF(AND(AG$7=\"Per Hectolitre\",$B21>0),AF21/($B21/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F21>0),AF21/$F21,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C20>0),AF21/'Quota Calculator'!V20/'Quota Calculator'!C20,\"-\"))))","v":71.909010607367506},-3526.6035000000002,{"$f":"'Data Inputs'!P15*F21+'Data Inputs'!Q15*G21+'Data Inputs'!R15*H21+P21+R21+S21+T21+U21+V21+W21+X21+Z21+AE21+L21+AC21+AB21+AD21","v":46809.703925157257},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C20>0),AI21/'Quota Calculator'!C20,IF(AND(AJ$7=\"Per Hectolitre\",$B21>0),AI21/($B21/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F21>0),AI21/$F21,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C20>0),AI21/'Quota Calculator'!V20/'Quota Calculator'!C20,\"-\"))))","v":66.871005607367508}]
["2010-09-30",{"$f":"'Quota Calculator'!E21","v":70000},{"$f":"'Quota Calculator'!F21","v":3.42},3.39,5.72,2394,2373,4004,{"$f":"IF('Quota Calculator'!P21>='Data Inputs'!D16, 'Quota Calculator'!G21-('Quota Calculator'!N21-'Quota Calculator'!O21+'Quota Calculator'!O20), 'Quota Calculator'!G21)","v":2394},2373,4004,{"$f":"ROUND(-'Data Inputs'!P16*('Revenue Calculator'!F22-'Revenue Calculator'!I22)-'Data Inputs'!Q16*('Revenue Calculator'!G22-'Revenue Calculator'!J22)-'Data Inputs'!R16*('Revenue Calculator'!H22-'Revenue Calculator'!K22), 2)","v":0},{"$f":"IFERROR(SUM(G21:H22)/SUM(F21:F22), 0)","v":2.6432748538011697},{"$f":"IF(M22>'Data Inputs'!G16, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N22=\"YES\",(M22-'Data Inputs'!G16)*SUM(I21:I22,0)-SUM(O21),-SUM(O21))","v":591.42020000000036},{"$f":"IF(O22<>0,-O22*H22/SUM(I22:J22)*'Data Inputs'!R16-G22/SUM(I22:J22)*'Data Inputs'!Q16,0)","v":-1747.2766549483711},null,{"$f":"IF(Q22=\"y\", 'Data Inputs'!T16*B22/100, 0)","v":0},{"$f":"'Data Inputs'!S16*B22/100","v":119},{"$f":"(-$B22/100*'Data Inputs'!H16)","v":-903},{"$f":"(-$B22/100*'Data Inputs'!I16)","v":-35},{"$f":"(-$B22/100*'Data Inputs'!J16)","v":-280},{"$f":"-'Data Inputs'!K16","v":-34},{"$f":"(-B22/100*'Data Inputs'!M16)","v":-1666},{"$f":"IF('Quota Calculator'!C21>30, 16, 15)","v":15},{"$f":"ROUND(-Y22*'Data Inputs'!L16,2)","v":-293.10000000000002},{"$f":"(-B22/100*'Data Inputs'!N16)","v":0},0,{"$f":"0.05*(Z22+X22+W22+V22+U22+T22+AA22+AB22)","v":-160.55500000000001},{"$f":"-SUM(F22:H22)*'Data Inputs'!O16","v":-181.55969999999999},0,{"$f":"I22*'Data Inputs'!P16+'Revenue Calculator'!J22*'Data Inputs'!Q16+'Revenue Calculator'!K22*'Data Inputs'!R16+R22+S22+P22","v":49105.249545051622},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C21>0),AF22/'Quota Calculator'!C21,IF(AND(AG$7=\"Per Hectolitre\",$B22>0),AF22/($B22/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F22>0),AF22/$F22,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C21>0),AF22/'Quota Calculator'!V21/'Quota Calculator'!C21,\"-\"))))","v":70.150356492930882},-3553.2146999999995,{"$f":"'Data Inputs'!P16*F22+'Data Inputs'!Q16*G22+'Data Inputs'!R16*H22+P22+R22+S22+T22+U22+V22+W22+X22+Z22+AE22+L22+AC22+AB22+AD22","v":45552.034845051625},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C21>0),AI22/'Quota Calculator'!C21,IF(AND(AJ$7=\"Per Hectolitre\",$B22>0),AI22/($B22/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F22>0),AI22/$F22,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C21>0),AI22/'Quota Calculator'!V21/'Quota Calculator'!C21,\"-\"))))","v":65.074335492930899}]
["2010-10-31",{"$f":"'Quota Calculator'!E22","v":70000},{"$f":"'Quota Calculator'!F22","v":3.42},3.45,5.69,2394,2415,3983,{"$f":"IF('Quota Calculator'!P22>='Data Inputs'!D17, 'Quota Calculator'!G22-('Quota Calculator'!N22-'Quota Calculator'!O22+'Quota Calculator'!O21), 'Quota Calculator'!G22)","v":2394},2415.0000000000005,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P17*('Revenue Calculator'!F23-'Revenue Calculator'!I23)-'Data Inputs'!Q17*('Revenue Calculator'!G23-'Revenue Calculator'!J23)-'Data Inputs'!R17*('Revenue Calculator'!H23-'Revenue Calculator'!K23), 2)","v":0},{"$f":"IFERROR(SUM(G21:H23)/SUM(F21:F23), 0)","v":2.6530214424951266},{"$f":"IF(M23>'Data Inputs'!G17, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N23=\"YES\",(M23-'Data Inputs'!G17)*SUM(I21:I23,0)-SUM(O21:O22),-SUM(O21:O22))","v":612.42019999999889},{"$f":"IF(O23<>0,-O23*H23/SUM(I23:J23)*'Data Inputs'!R17-G23/SUM(I23:J23)*'Data Inputs'!Q17,0)","v":-1875.6811064415397},null,{"$f":"IF(Q23=\"y\", 'Data Inputs'!T17*B23/100, 0)","v":0},{"$f":"'Data Inputs'!S17*B23/100","v":119},{"$f":"(-$B23/100*'Data Inputs'!H17)","v":-903},{"$f":"(-$B23/100*'Data Inputs'!I17)","v":-35},{"$f":"(-$B23/100*'Data Inputs'!J17)","v":-280},{"$f":"-'Data Inputs'!K17","v":-34},{"$f":"(-B23/100*'Data Inputs'!M17)","v":-1666},{"$f":"IF('Quota Calculator'!C22>30, 16, 15)","v":16},{"$f":"ROUND(-Y23*'Data Inputs'!L17,2)","v":-312.64},{"$f":"(-B23/100*'Data Inputs'!N17)","v":0},0,-161.53200000000001,{"$f":"-SUM(F23:H23)*'Data Inputs'!O17","v":-241.78},0,{"$f":"I23*'Data Inputs'!P17+'Revenue Calculator'!J23*'Data Inputs'!Q17+'Revenue Calculator'!K23*'Data Inputs'!R17+R23+S23+P23","v":48819.850493558464},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C22>0),AF23/'Quota Calculator'!C22,IF(AND(AG$7=\"Per Hectolitre\",$B23>0),AF23/($B23/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F23>0),AF23/$F23,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C22>0),AF23/'Quota Calculator'!V22/'Quota Calculator'!C22,\"-\"))))","v":69.742643562226377},-3633.9520000000002,{"$f":"'Data Inputs'!P17*F23+'Data Inputs'!Q17*G23+'Data Inputs'!R17*H23+P23+R23+S23+T23+U23+V23+W23+X23+Z23+AE23+L23+AC23+AB23+AD23","v":45185.898493558467},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C22>0),AI23/'Quota Calculator'!C22,IF(AND(AJ$7=\"Per Hectolitre\",$B23>0),AI23/($B23/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F23>0),AI23/$F23,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C22>0),AI23/'Quota Calculator'!V22/'Quota Calculator'!C22,\"-\"))))","v":64.551283562226388}]
["2010-11-30",{"$f":"'Quota Calculator'!E23","v":70000},{"$f":"'Quota Calculator'!F23","v":3.42},3.42,5.66,2394,2394,3962,{"$f":"IF('Quota Calculator'!P23>='Data Inputs'!D18, 'Quota Calculator'!G23-('Quota Calculator'!N23-'Quota Calculator'!O23+'Quota Calculator'!O22), 'Quota Calculator'!G23)","v":2394},2394,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P18*('Revenue Calculator'!F24-'Revenue Calculator'!I24)-'Data Inputs'!Q18*('Revenue Calculator'!G24-'Revenue Calculator'!J24)-'Data Inputs'!R18*('Revenue Calculator'!H24-'Revenue Calculator'!K24), 2)","v":0},{"$f":"IFERROR(SUM(G21:H24)/SUM(F21:F24), 0)","v":2.6535087719298245},{"$f":"IF(M24>'Data Inputs'!G18, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N24=\"YES\",(M24-'Data Inputs'!G18)*SUM(I21:I24,0)-SUM(O21:O23),-SUM(O21:O23))","v":570.4201999999998},{"$f":"IF(O24<>0,-O24*H24/SUM(I24:J24)*'Data Inputs'!R18-G24/SUM(I24:J24)*'Data Inputs'!Q18,0)","v":-1814.6619596802332},null,{"$f":"IF(Q24=\"y\", 'Data Inputs'!T18*B24/100, 0)","v":0},{"$f":"'Data Inputs'!S18*B24/100","v":119},{"$f":"(-$B24/100*'Data Inputs'!H18)","v":-903},{"$f":"(-$B24/100*'Data Inputs'!I18)","v":-35},{"$f":"(-$B24/100*'Data Inputs'!J18)","v":-280},{"$f":"-'Data Inputs'!K18","v":-34},{"$f":"(-B24/100*'Data Inputs'!M18)","v":-1666},{"$f":"IF('Quota Calculator'!C23>30, 16, 15)","v":15},{"$f":"ROUND(-Y24*'Data Inputs'!L18,2)","v":-293.10000000000002},{"$f":"(-B24/100*'Data Inputs'!N18)","v":0},0,-160.55500000000001,{"$f":"-SUM(F24:H24)*'Data Inputs'!O18","v":-246.75},0,{"$f":"I24*'Data Inputs'!P18+'Revenue Calculator'!J24*'Data Inputs'!Q18+'Revenue Calculator'!K24*'Data Inputs'!R18+R24+S24+P24","v":49602.370840319767},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C23>0),AF24/'Quota Calculator'!C23,IF(AND(AG$7=\"Per Hectolitre\",$B24>0),AF24/($B24/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F24>0),AF24/$F24,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C23>0),AF24/'Quota Calculator'!V23/'Quota Calculator'!C23,\"-\"))))","v":70.860529771885382},-3618.4049999999997,{"$f":"'Data Inputs'!P18*F24+'Data Inputs'!Q18*G24+'Data Inputs'!R18*H24+P24+R24+S24+T24+U24+V24+W24+X24+Z24+AE24+L24+AC24+AB24+AD24","v":45983.965840319768},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C23>0),AI24/'Quota Calculator'!C23,IF(AND(AJ$7=\"Per Hectolitre\",$B24>0),AI24/($B24/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F24>0),AI24/$F24,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C23>0),AI24/'Quota Calculator'!V23/'Quota Calculator'!C23,\"-\"))))","v":65.69137977188538}]
["2010-12-31",{"$f":"'Quota Calculator'!E24","v":70000},{"$f":"'Quota Calculator'!F24","v":3.42},3.47,5.7,2394,2429,3990,{"$f":"IF('Quota Calculator'!P24>='Data Inputs'!D19, 'Quota Calculator'!G24-('Quota Calculator'!N24-'Quota Calculator'!O24+'Quota Calculator'!O23), 'Quota Calculator'!G24)","v":2394},2429,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P19*('Revenue Calculator'!F25-'Revenue Calculator'!I25)-'Data Inputs'!Q19*('Revenue Calculator'!G25-'Revenue Calculator'!J25)-'Data Inputs'!R19*('Revenue Calculator'!H25-'Revenue Calculator'!K25), 2)","v":0},{"$f":"IFERROR(SUM(G21:H25)/SUM(F21:F25),0)","v":2.65906432748538},{"$f":"IF(M25>'Data Inputs'!G19, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N25=\"YES\",(M25-'Data Inputs'!G19)*SUM(I21:I25,0)-SUM(O21:O24),-SUM(O21:O24))","v":633.42019999999911},{"$f":"IF(O25<>0,-O25*H25/SUM(I25:J25)*'Data Inputs'!R19-G25/SUM(I25:J25)*'Data Inputs'!Q19,0)","v":-2096.3525992092859},null,{"$f":"IF(Q25=\"y\", 'Data Inputs'!T19*B25/100, 0)","v":0},{"$f":"'Data Inputs'!S19*B25/100","v":119},{"$f":"(-$B25/100*'Data Inputs'!H19)","v":-903},{"$f":"(-$B25/100*'Data Inputs'!I19)","v":-35},{"$f":"(-$B25/100*'Data Inputs'!J19)","v":-280},{"$f":"-'Data Inputs'!K19","v":-34},{"$f":"(-B25/100*'Data Inputs'!M19)","v":-1666},{"$f":"IF('Quota Calculator'!C24>30, 16, 15)","v":16},{"$f":"ROUND(-Y25*'Data Inputs'!L19,2)","v":-312.64},{"$f":"(-B25/100*'Data Inputs'!N19)","v":0},0,-161.53200000000001,{"$f":"-SUM(F25:H25)*'Data Inputs'!O19","v":-457.3947},0,{"$f":"I25*'Data Inputs'!P19+'Revenue Calculator'!J25*'Data Inputs'!Q19+'Revenue Calculator'!K25*'Data Inputs'!R19+R25+S25+P25","v":50130.61730079072},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C24>0),AF25/'Quota Calculator'!C24,IF(AND(AG$7=\"Per Hectolitre\",$B25>0),AF25/($B25/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F25>0),AF25/$F25,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C24>0),AF25/'Quota Calculator'!V24/'Quota Calculator'!C24,\"-\"))))","v":71.615167572558178},-3849.5666999999999,{"$f":"'Data Inputs'!P19*F25+'Data Inputs'!Q19*G25+'Data Inputs'!R19*H25+P25+R25+S25+T25+U25+V25+W25+X25+Z25+AE25+L25+AC25+AB25+AD25","v":46281.050600790717},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C24>0),AI25/'Quota Calculator'!C24,IF(AND(AJ$7=\"Per Hectolitre\",$B25>0),AI25/($B25/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F25>0),AI25/$F25,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C24>0),AI25/'Quota Calculator'!V24/'Quota Calculator'!C24,\"-\"))))","v":66.115786572558164}]
["2011-01-31",{"$f":"'Quota Calculator'!E25","v":70000},{"$f":"'Quota Calculator'!F25","v":3.42},3.43,5.71,2394,2401,3997,{"$f":"IF('Quota Calculator'!P25>='Data Inputs'!D20, 'Quota Calculator'!G25-('Quota Calculator'!N25-'Quota Calculator'!O25+'Quota Calculator'!O24), 'Quota Calculator'!G25)","v":2394},2401,3997,{"$f":"ROUND(-'Data Inputs'!P20*('Revenue Calculator'!F26-'Revenue Calculator'!I26)-'Data Inputs'!Q20*('Revenue Calculator'!G26-'Revenue Calculator'!J26)-'Data Inputs'!R20*('Revenue Calculator'!H26-'Revenue Calculator'!K26), 2)","v":0},{"$f":"IFERROR(SUM(G21:H26)/SUM(F21:F26), 0)","v":2.6613060428849904},{"$f":"IF(M26>'Data Inputs'!G20, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N26=\"YES\",(M26-'Data Inputs'!G20)*SUM(I21:I26,0)-SUM(O21:O25),-SUM(O21:O25))","v":612.42020000000321},{"$f":"IF(O26<>0,-O26*H26/SUM(I26:J26)*'Data Inputs'!R20-G26/SUM(I26:J26)*'Data Inputs'!Q20,0)","v":-1899.9471159743748},null,{"$f":"IF(Q26=\"y\", 'Data Inputs'!T20*B26/100, 0)","v":0},{"$f":"'Data Inputs'!S20*B26/100","v":119},{"$f":"(-$B26/100*'Data Inputs'!H20)","v":-903},{"$f":"(-$B26/100*'Data Inputs'!I20)","v":-35},{"$f":"(-$B26/100*'Data Inputs'!J20)","v":-280},{"$f":"-'Data Inputs'!K20","v":-34},{"$f":"(-B26/100*'Data Inputs'!M20)","v":-1666},{"$f":"IF('Quota Calculator'!C25>30, 16, 15)","v":16},{"$f":"ROUND(-Y26*'Data Inputs'!L20,2)","v":-312.64},{"$f":"(-B26/100*'Data Inputs'!N20)","v":0},0,-161.53200000000001,{"$f":"-SUM(F26:H26)*'Data Inputs'!O20","v":-404.43200000000002},0,{"$f":"I26*'Data Inputs'!P20+'Revenue Calculator'!J26*'Data Inputs'!Q20+'Revenue Calculator'!K26*'Data Inputs'!R20+R26+S26+P26","v":49082.062984025622},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C25>0),AF26/'Quota Calculator'!C25,IF(AND(AG$7=\"Per Hectolitre\",$B26>0),AF26/($B26/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F26>0),AF26/$F26,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C25>0),AF26/'Quota Calculator'!V25/'Quota Calculator'!C25,\"-\"))))","v":70.117232834322323},-3796.6040000000003,{"$f":"'Data Inputs'!P20*F26+'Data Inputs'!Q20*G26+'Data Inputs'!R20*H26+P26+R26+S26+T26+U26+V26+W26+X26+Z26+AE26+L26+AC26+AB26+AD26","v":45285.458984025623},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C25>0),AI26/'Quota Calculator'!C25,IF(AND(AJ$7=\"Per Hectolitre\",$B26>0),AI26/($B26/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F26>0),AI26/$F26,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C25>0),AI26/'Quota Calculator'!V25/'Quota Calculator'!C25,\"-\"))))","v":64.69351283432232}]
["2011-02-28",{"$f":"'Quota Calculator'!E26","v":70000},{"$f":"'Quota Calculator'!F26","v":3.42},3.39,5.67,2394,2373,3969,{"$f":"IF('Quota Calculator'!P26>='Data Inputs'!D21, 'Quota Calculator'!G26-('Quota Calculator'!N26-'Quota Calculator'!O26+'Quota Calculator'!O25), 'Quota Calculator'!G26)","v":2394},2373,3969,{"$f":"ROUND(-'Data Inputs'!P21*('Revenue Calculator'!F27-'Revenue Calculator'!I27)-'Data Inputs'!Q21*('Revenue Calculator'!G27-'Revenue Calculator'!J27)-'Data Inputs'!R21*('Revenue Calculator'!H27-'Revenue Calculator'!K27), 2)","v":0},{"$f":"IFERROR(SUM(G21:H27)/SUM(F21:F27), 0)","v":2.6595655806182124},{"$f":"IF(M27>'Data Inputs'!G21, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N27=\"YES\",(M27-'Data Inputs'!G21)*SUM(I21:I27,0)-SUM(O21:O26),-SUM(O21:O26))","v":556.42020000000048},{"$f":"IF(O27<>0,-O27*H27/SUM(I27:J27)*'Data Inputs'!R21-G27/SUM(I27:J27)*'Data Inputs'!Q21,0)","v":-1800.7878339973586},null,{"$f":"IF(Q27=\"y\", 'Data Inputs'!T21*B27/100, 0)","v":0},{"$f":"'Data Inputs'!S21*B27/100","v":119},{"$f":"(-$B27/100*'Data Inputs'!H21)","v":-903},{"$f":"(-$B27/100*'Data Inputs'!I21)","v":-35},{"$f":"(-$B27/100*'Data Inputs'!J21)","v":-280},{"$f":"-'Data Inputs'!K21","v":-34},{"$f":"(-B27/100*'Data Inputs'!M21)","v":-1666},{"$f":"IF('Quota Calculator'!C26>30, 16, 15)","v":15},{"$f":"ROUND(-Y27*'Data Inputs'!L21,2)","v":-293.10000000000002},{"$f":"(-B27/100*'Data Inputs'!N21)","v":0},0,-160.55500000000001,{"$f":"-SUM(F27:H27)*'Data Inputs'!O21","v":-205.29599999999999},0,{"$f":"I27*'Data Inputs'!P21+'Revenue Calculator'!J27*'Data Inputs'!Q21+'Revenue Calculator'!K27*'Data Inputs'!R21+R27+S27+P27","v":50259.108166002639},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C26>0),AF27/'Quota Calculator'!C26,IF(AND(AG$7=\"Per Hectolitre\",$B27>0),AF27/($B27/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F27>0),AF27/$F27,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C26>0),AF27/'Quota Calculator'!V26/'Quota Calculator'!C26,\"-\"))))","v":71.798725951432345},-3576.9509999999996,{"$f":"'Data Inputs'!P21*F27+'Data Inputs'!Q21*G27+'Data Inputs'!R21*H27+P27+R27+S27+T27+U27+V27+W27+X27+Z27+AE27+L27+AC27+AB27+AD27","v":46682.157166002638},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C26>0),AI27/'Quota Calculator'!C26,IF(AND(AJ$7=\"Per Hectolitre\",$B27>0),AI27/($B27/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F27>0),AI27/$F27,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C26>0),AI27/'Quota Calculator'!V26/'Quota Calculator'!C26,\"-\"))))","v":66.68879595143234}]
["2011-03-31",{"$f":"'Quota Calculator'!E27","v":70000},{"$f":"'Quota Calculator'!F27","v":3.42},3.43,5.67,2394,2401,3969,{"$f":"IF('Quota Calculator'!P27>='Data Inputs'!D22, 'Quota Calculator'!G27-('Quota Calculator'!N27-'Quota Calculator'!O27+'Quota Calculator'!O26), 'Quota Calculator'!G27)","v":2394},2401,3969,{"$f":"ROUND(-'Data Inputs'!P22*('Revenue Calculator'!F28-'Revenue Calculator'!I28)-'Data Inputs'!Q22*('Revenue Calculator'!G28-'Revenue Calculator'!J28)-'Data Inputs'!R22*('Revenue Calculator'!H28-'Revenue Calculator'!K28), 2)","v":0},{"$f":"IFERROR(SUM(G21:H28)/SUM(F21:F28), 0)","v":2.6597222222222223},{"$f":"IF(M28>'Data Inputs'!G22, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N28=\"YES\",(M28-'Data Inputs'!G22)*SUM(I21:I28,0)-SUM(O21:O27),-SUM(O21:O27))","v":584.42019999999866},{"$f":"IF(O28<>0,-O28*H28/SUM(I28:J28)*'Data Inputs'!R22-G28/SUM(I28:J28)*'Data Inputs'!Q22,0)","v":-1628.9205019507115},null,{"$f":"IF(Q28=\"y\", 'Data Inputs'!T22*B28/100, 0)","v":0},{"$f":"'Data Inputs'!S22*B28/100","v":119},{"$f":"(-$B28/100*'Data Inputs'!H22)","v":-903},{"$f":"(-$B28/100*'Data Inputs'!I22)","v":-35},{"$f":"(-$B28/100*'Data Inputs'!J22)","v":-280},{"$f":"-'Data Inputs'!K22","v":-34},{"$f":"(-B28/100*'Data Inputs'!M22)","v":-1666},{"$f":"IF('Quota Calculator'!C27>30, 16, 15)","v":16},{"$f":"ROUND(-Y28*'Data Inputs'!L22,2)","v":-312.64},{"$f":"(-B28/100*'Data Inputs'!N22)","v":0},0,-161.53200000000001,{"$f":"-SUM(F28:H28)*'Data Inputs'!O22","v":-241.88640000000001},0,{"$f":"I28*'Data Inputs'!P22+'Revenue Calculator'!J28*'Data Inputs'!Q22+'Revenue Calculator'!K28*'Data Inputs'!R22+R28+S28+P28","v":48448.920598049292},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C27>0),AF28/'Quota Calculator'!C27,IF(AND(AG$7=\"Per Hectolitre\",$B28>0),AF28/($B28/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F28>0),AF28/$F28,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C27>0),AF28/'Quota Calculator'!V27/'Quota Calculator'!C27,\"-\"))))","v":69.212743711498987},-3634.0583999999999,{"$f":"'Data Inputs'!P22*F28+'Data Inputs'!Q22*G28+'Data Inputs'!R22*H28+P28+R28+S28+T28+U28+V28+W28+X28+Z28+AE28+L28+AC28+AB28+AD28","v":44814.86219804929},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C27>0),AI28/'Quota Calculator'!C27,IF(AND(AJ$7=\"Per Hectolitre\",$B28>0),AI28/($B28/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F28>0),AI28/$F28,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C27>0),AI28/'Quota Calculator'!V27/'Quota Calculator'!C27,\"-\"))))","v":64.021231711498984}]
["2011-04-30",{"$f":"'Quota Calculator'!E28","v":70000},{"$f":"'Quota Calculator'!F28","v":3.42},3.39,5.71,2394,2373,3997,{"$f":"IF('Quota Calculator'!P28>='Data Inputs'!D23, 'Quota Calculator'!G28-('Quota Calculator'!N28-'Quota Calculator'!O28+'Quota Calculator'!O27), 'Quota Calculator'!G28)","v":2394},2373,3997,{"$f":"ROUND(-'Data Inputs'!P23*('Revenue Calculator'!F29-'Revenue Calculator'!I29)-'Data Inputs'!Q23*('Revenue Calculator'!G29-'Revenue Calculator'!J29)-'Data Inputs'!R23*('Revenue Calculator'!H29-'Revenue Calculator'!K29), 2)","v":0},{"$f":"IFERROR(SUM(G21:H29)/SUM(F21:F29), 0)","v":2.6598440545808968},{"$f":"IF(M29>'Data Inputs'!G23, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N29=\"YES\",(M29-'Data Inputs'!G23)*SUM(I21:I29,0)-SUM(O21:O28),-SUM(O21:O28))","v":584.42020000000048},{"$f":"IF(O29<>0,-O29*H29/SUM(I29:J29)*'Data Inputs'!R23-G29/SUM(I29:J29)*'Data Inputs'!Q23,0)","v":-1723.2991129876666},null,{"$f":"IF(Q29=\"y\", 'Data Inputs'!T23*B29/100, 0)","v":0},{"$f":"'Data Inputs'!S23*B29/100","v":119},{"$f":"(-$B29/100*'Data Inputs'!H23)","v":-903},{"$f":"(-$B29/100*'Data Inputs'!I23)","v":-35},{"$f":"(-$B29/100*'Data Inputs'!J23)","v":-280},{"$f":"-'Data Inputs'!K23","v":-34},{"$f":"(-B29/100*'Data Inputs'!M23)","v":-1666},{"$f":"IF('Quota Calculator'!C28>30, 16, 15)","v":15},{"$f":"ROUND(-Y29*'Data Inputs'!L23,2)","v":-293.10000000000002},{"$f":"(-B29/100*'Data Inputs'!N23)","v":0},0,-160.55500000000001,{"$f":"-SUM(F29:H29)*'Data Inputs'!O23","v":-351.43639999999999},0,{"$f":"I29*'Data Inputs'!P23+'Revenue Calculator'!J29*'Data Inputs'!Q23+'Revenue Calculator'!K29*'Data Inputs'!R23+R29+S29+P29","v":49643.926587012327},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C28>0),AF29/'Quota Calculator'!C28,IF(AND(AG$7=\"Per Hectolitre\",$B29>0),AF29/($B29/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F29>0),AF29/$F29,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C28>0),AF29/'Quota Calculator'!V28/'Quota Calculator'!C28,\"-\"))))","v":70.919895124303324},-3723.0913999999998,{"$f":"'Data Inputs'!P23*F29+'Data Inputs'!Q23*G29+'Data Inputs'!R23*H29+P29+R29+S29+T29+U29+V29+W29+X29+Z29+AE29+L29+AC29+AB29+AD29","v":45920.83518701233},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C28>0),AI29/'Quota Calculator'!C28,IF(AND(AJ$7=\"Per Hectolitre\",$B29>0),AI29/($B29/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F29>0),AI29/$F29,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C28>0),AI29/'Quota Calculator'!V28/'Quota Calculator'!C28,\"-\"))))","v":65.601193124303322}]
["2011-05-31",{"$f":"'Quota Calculator'!E29","v":70000},{"$f":"'Quota Calculator'!F29","v":3.42},3.32,5.69,2394,2324,3983,{"$f":"IF('Quota Calculator'!P29>='Data Inputs'!D24, 'Quota Calculator'!G29-('Quota Calculator'!N29-'Quota Calculator'!O29+'Quota Calculator'!O28), 'Quota Calculator'!G29)","v":2394},2324,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P24*('Revenue Calculator'!F30-'Revenue Calculator'!I30)-'Data Inputs'!Q24*('Revenue Calculator'!G30-'Revenue Calculator'!J30)-'Data Inputs'!R24*('Revenue Calculator'!H30-'Revenue Calculator'!K30), 2)","v":0},{"$f":"IFERROR(SUM(G21:H30)/SUM(F21:F30), 0)","v":2.657309941520468},{"$f":"IF(M30>'Data Inputs'!G24, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N30=\"YES\",(M30-'Data Inputs'!G24)*SUM(I21:I30,0)-SUM(O21:O29),-SUM(O21:O29))","v":521.42020000000048},{"$f":"IF(O30<>0,-O30*H30/SUM(I30:J30)*'Data Inputs'!R24-G30/SUM(I30:J30)*'Data Inputs'!Q24,0)","v":-1777.1434912116335},null,{"$f":"IF(Q30=\"y\", 'Data Inputs'!T24*B30/100, 0)","v":0},{"$f":"'Data Inputs'!S24*B30/100","v":119},{"$f":"(-$B30/100*'Data Inputs'!H24)","v":-903},{"$f":"(-$B30/100*'Data Inputs'!I24)","v":-35},{"$f":"(-$B30/100*'Data Inputs'!J24)","v":-280},{"$f":"-'Data Inputs'!K24","v":-34},{"$f":"(-B30/100*'Data Inputs'!M24)","v":-1666},{"$f":"IF('Quota Calculator'!C29>30, 16, 15)","v":16},{"$f":"ROUND(-Y30*'Data Inputs'!L24,2)","v":-312.64},{"$f":"(-B30/100*'Data Inputs'!N24)","v":0},0,-161.53200000000001,{"$f":"-SUM(F30:H30)*'Data Inputs'!O24","v":-307.14529999999996},0,{"$f":"I30*'Data Inputs'!P24+'Revenue Calculator'!J30*'Data Inputs'!Q24+'Revenue Calculator'!K30*'Data Inputs'!R24+R30+S30+P30","v":51266.211908788377},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C29>0),AF30/'Quota Calculator'!C29,IF(AND(AG$7=\"Per Hectolitre\",$B30>0),AF30/($B30/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F30>0),AF30/$F30,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C29>0),AF30/'Quota Calculator'!V29/'Quota Calculator'!C29,\"-\"))))","v":73.237445583983401},-3699.3173000000002,{"$f":"'Data Inputs'!P24*F30+'Data Inputs'!Q24*G30+'Data Inputs'!R24*H30+P30+R30+S30+T30+U30+V30+W30+X30+Z30+AE30+L30+AC30+AB30+AD30","v":47566.894608788374},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C29>0),AI30/'Quota Calculator'!C29,IF(AND(AJ$7=\"Per Hectolitre\",$B30>0),AI30/($B30/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F30>0),AI30/$F30,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C29>0),AI30/'Quota Calculator'!V29/'Quota Calculator'!C29,\"-\"))))","v":67.952706583983385}]
["2011-06-30",{"$f":"'Quota Calculator'!E30","v":70000},{"$f":"'Quota Calculator'!F30","v":3.42},3.31,5.69,2394,2317,3983,{"$f":"IF('Quota Calculator'!P30>='Data Inputs'!D25, 'Quota Calculator'!G30-('Quota Calculator'!N30-'Quota Calculator'!O30+'Quota Calculator'!O29), 'Quota Calculator'!G30)","v":2394},2317,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P25*('Revenue Calculator'!F31-'Revenue Calculator'!I31)-'Data Inputs'!Q25*('Revenue Calculator'!G31-'Revenue Calculator'!J31)-'Data Inputs'!R25*('Revenue Calculator'!H31-'Revenue Calculator'!K31), 2)","v":0},{"$f":"IFERROR(SUM(G21:H31)/SUM(F21:F31), 0)","v":2.6549707602339181},{"$f":"IF(M31>'Data Inputs'!G25, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N31=\"YES\",(M31-'Data Inputs'!G25)*SUM(I21:I31,0)-SUM(O21:O30),-SUM(O21:O30))","v":514.42019999999593},{"$f":"IF(O31<>0,-O31*H31/SUM(I31:J31)*'Data Inputs'!R25-G31/SUM(I31:J31)*'Data Inputs'!Q25,0)","v":-1830.5380570174},null,{"$f":"IF(Q31=\"y\", 'Data Inputs'!T25*B31/100, 0)","v":0},{"$f":"'Data Inputs'!S25*B31/100","v":119},{"$f":"(-$B31/100*'Data Inputs'!H25)","v":-903},{"$f":"(-$B31/100*'Data Inputs'!I25)","v":-35},{"$f":"(-$B31/100*'Data Inputs'!J25)","v":-280},{"$f":"-'Data Inputs'!K25","v":-34},{"$f":"(-B31/100*'Data Inputs'!M25)","v":-1666},{"$f":"IF('Quota Calculator'!C30>30, 16, 15)","v":15},{"$f":"ROUND(-Y31*'Data Inputs'!L25,2)","v":-293.10000000000002},{"$f":"(-B31/100*'Data Inputs'!N25)","v":0},0,-160.55500000000001,{"$f":"-SUM(F31:H31)*'Data Inputs'!O25","v":-453.82680000000005},0,{"$f":"I31*'Data Inputs'!P25+'Revenue Calculator'!J31*'Data Inputs'!Q25+'Revenue Calculator'!K31*'Data Inputs'!R25+R31+S31+P31","v":51576.850942982601},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C30>0),AF31/'Quota Calculator'!C30,IF(AND(AG$7=\"Per Hectolitre\",$B31>0),AF31/($B31/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F31>0),AF31/$F31,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C30>0),AF31/'Quota Calculator'!V30/'Quota Calculator'!C30,\"-\"))))","v":73.681215632832291},-3825.4817999999996,{"$f":"'Data Inputs'!P25*F31+'Data Inputs'!Q25*G31+'Data Inputs'!R25*H31+P31+R31+S31+T31+U31+V31+W31+X31+Z31+AE31+L31+AC31+AB31+AD31","v":47751.369142982592},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C30>0),AI31/'Quota Calculator'!C30,IF(AND(AJ$7=\"Per Hectolitre\",$B31>0),AI31/($B31/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F31>0),AI31/$F31,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C30>0),AI31/'Quota Calculator'!V30/'Quota Calculator'!C30,\"-\"))))","v":68.216241632832279}]
["2011-07-31",{"$f":"'Quota Calculator'!E31","v":70000},{"$f":"'Quota Calculator'!F31","v":3.42},3.28,5.69,2394,2296,3983,{"$f":"IF('Quota Calculator'!P31>='Data Inputs'!D26, 'Quota Calculator'!G31-('Quota Calculator'!N31-'Quota Calculator'!O31+'Quota Calculator'!O30), 'Quota Calculator'!G31)","v":2394},2296,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P26*('Revenue Calculator'!F32-'Revenue Calculator'!I32)-'Data Inputs'!Q26*('Revenue Calculator'!G32-'Revenue Calculator'!J32)-'Data Inputs'!R26*('Revenue Calculator'!H32-'Revenue Calculator'!K32), 2)","v":0},{"$f":"IFERROR(SUM(G21:H32)/SUM(F21:F32), 0)","v":2.6522904483430798},{"$f":"IF(M32>'Data Inputs'!G26, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N32=\"YES\",(M32-'Data Inputs'!G26)*SUM(I21:I32,0)-SUM(O21:O31),-SUM(O21:O31))","v":493.42019999999775},{"$f":"IF(O32<>0,-O32*H32/SUM(I32:J32)*'Data Inputs'!R26-G32/SUM(I32:J32)*'Data Inputs'!Q26,0)","v":-1642.777800721306},null,{"$f":"IF(Q32=\"y\", 'Data Inputs'!T26*B32/100, 0)","v":0},{"$f":"'Data Inputs'!S26*B32/100","v":119},{"$f":"(-$B32/100*'Data Inputs'!H26)","v":-903},{"$f":"(-$B32/100*'Data Inputs'!I26)","v":-35},{"$f":"(-$B32/100*'Data Inputs'!J26)","v":-280},{"$f":"-'Data Inputs'!K26","v":-34},{"$f":"(-B32/100*'Data Inputs'!M26)","v":-1666},{"$f":"IF('Quota Calculator'!C31>30, 16, 15)","v":16},{"$f":"ROUND(-Y32*'Data Inputs'!L26,2)","v":-312.64},{"$f":"(-B32/100*'Data Inputs'!N26)","v":0},0,-161.53200000000001,{"$f":"-SUM(F32:H32)*'Data Inputs'!O26","v":-354.72570000000002},0,{"$f":"I32*'Data Inputs'!P26+'Revenue Calculator'!J32*'Data Inputs'!Q26+'Revenue Calculator'!K32*'Data Inputs'!R26+R32+S32+P32","v":52013.1041992787},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C31>0),AF32/'Quota Calculator'!C31,IF(AND(AG$7=\"Per Hectolitre\",$B32>0),AF32/($B32/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F32>0),AF32/$F32,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C31>0),AF32/'Quota Calculator'!V31/'Quota Calculator'!C31,\"-\"))))","v":74.304434570398143},-3746.8977,{"$f":"'Data Inputs'!P26*F32+'Data Inputs'!Q26*G32+'Data Inputs'!R26*H32+P32+R32+S32+T32+U32+V32+W32+X32+Z32+AE32+L32+AC32+AB32+AD32","v":48266.206499278691},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C31>0),AI32/'Quota Calculator'!C31,IF(AND(AJ$7=\"Per Hectolitre\",$B32>0),AI32/($B32/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F32>0),AI32/$F32,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C31>0),AI32/'Quota Calculator'!V31/'Quota Calculator'!C31,\"-\"))))","v":68.95172357039813}]
["2011-08-31",{"$f":"'Quota Calculator'!E32","v":70000},{"$f":"'Quota Calculator'!F32","v":3.42},3.33,5.67,2394,2331,3969,{"$f":"IF('Quota Calculator'!P32>='Data Inputs'!D27, 'Quota Calculator'!G32-('Quota Calculator'!N32-'Quota Calculator'!O32+'Quota Calculator'!O31), 'Quota Calculator'!G32)","v":2394},2331,3969,{"$f":"ROUND(-'Data Inputs'!P27*('Revenue Calculator'!F33-'Revenue Calculator'!I33)-'Data Inputs'!Q27*('Revenue Calculator'!G33-'Revenue Calculator'!J33)-'Data Inputs'!R27*('Revenue Calculator'!H33-'Revenue Calculator'!K33), 2)","v":0},{"$f":"IFERROR(SUM(G33:H33)/SUM(F33), 0)","v":2.6315789473684212},{"$f":"IF(M33>'Data Inputs'!G27, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N33=\"YES\",(M33-'Data Inputs'!G27)*I33,0)","v":514.42020000000025},{"$f":"IF(O33<>0,-O33*H33/SUM(I33:J33)*'Data Inputs'!R27-G33/SUM(I33:J33)*'Data Inputs'!Q27,0)","v":-1609.8312925216007},null,{"$f":"IF(Q33=\"y\", 'Data Inputs'!T27*B33/100, 0)","v":0},{"$f":"'Data Inputs'!S27*B33/100","v":119},{"$f":"(-$B33/100*'Data Inputs'!H27)","v":-903},{"$f":"(-$B33/100*'Data Inputs'!I27)","v":-35},{"$f":"(-$B33/100*'Data Inputs'!J27)","v":-294},{"$f":"-'Data Inputs'!K27","v":-34},{"$f":"(-B33/100*'Data Inputs'!M27)","v":-1799},{"$f":"IF('Quota Calculator'!C32>30, 16, 15)","v":16},{"$f":"ROUND(-Y33*'Data Inputs'!L27,2)","v":-337.6},{"$f":"(-B33/100*'Data Inputs'!N27)","v":0},0,-170.13,{"$f":"-SUM(F33:H33)*'Data Inputs'!O27","v":-351.23759999999999},0,{"$f":"I33*'Data Inputs'!P27+'Revenue Calculator'!J33*'Data Inputs'!Q27+'Revenue Calculator'!K33*'Data Inputs'!R27+R33+S33+P33","v":49991.275607478397},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C32>0),AF33/'Quota Calculator'!C32,IF(AND(AG$7=\"Per Hectolitre\",$B33>0),AF33/($B33/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F33>0),AF33/$F33,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C32>0),AF33/'Quota Calculator'!V32/'Quota Calculator'!C32,\"-\"))))","v":71.416108010683431},-3923.9675999999999,{"$f":"'Data Inputs'!P27*F33+'Data Inputs'!Q27*G33+'Data Inputs'!R27*H33+P33+R33+S33+T33+U33+V33+W33+X33+Z33+AE33+L33+AC33+AB33+AD33","v":46067.308007478401},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C32>0),AI33/'Quota Calculator'!C32,IF(AND(AJ$7=\"Per Hectolitre\",$B33>0),AI33/($B33/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F33>0),AI33/$F33,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C32>0),AI33/'Quota Calculator'!V32/'Quota Calculator'!C32,\"-\"))))","v":65.810440010683436}]
["2011-09-30",{"$f":"'Quota Calculator'!E33","v":70000},{"$f":"'Quota Calculator'!F33","v":3.42},3.37,5.66,2394,2359,3962,{"$f":"IF('Quota Calculator'!P33>='Data Inputs'!D28, 'Quota Calculator'!G33-('Quota Calculator'!N33-'Quota Calculator'!O33+'Quota Calculator'!O32), 'Quota Calculator'!G33)","v":2394},2359.0000000000005,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P28*('Revenue Calculator'!F34-'Revenue Calculator'!I34)-'Data Inputs'!Q28*('Revenue Calculator'!G34-'Revenue Calculator'!J34)-'Data Inputs'!R28*('Revenue Calculator'!H34-'Revenue Calculator'!K34), 2)","v":0},{"$f":"IFERROR(SUM(G33:H34)/SUM(F33:F34), 0)","v":2.6359649122807016},{"$f":"IF(M34>'Data Inputs'!G28, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N34=\"YES\",(M34-'Data Inputs'!G28)*SUM(I33:I34,0)-SUM(O33),-SUM(O33))","v":535.42019999999889},{"$f":"IF(O34<>0,-O34*H34/SUM(I34:J34)*'Data Inputs'!R28-G34/SUM(I34:J34)*'Data Inputs'!Q28,0)","v":-1594.0280280672721},null,{"$f":"IF(Q34=\"y\", 'Data Inputs'!T28*B34/100, 0)","v":0},{"$f":"'Data Inputs'!S28*B34/100","v":119},{"$f":"(-$B34/100*'Data Inputs'!H28)","v":-903},{"$f":"(-$B34/100*'Data Inputs'!I28)","v":-35},{"$f":"(-$B34/100*'Data Inputs'!J28)","v":-294},{"$f":"-'Data Inputs'!K28","v":-34},{"$f":"(-B34/100*'Data Inputs'!M28)","v":-1799},{"$f":"IF('Quota Calculator'!C33>30, 16, 15)","v":15},{"$f":"ROUND(-Y34*'Data Inputs'!L28,2)","v":-316.5},{"$f":"(-B34/100*'Data Inputs'!N28)","v":0},0,{"$f":"0.05*(Z34+X34+W34+V34+U34+T34+AA34+AB34)","v":-169.07500000000002},{"$f":"-SUM(F34:H34)*'Data Inputs'!O28","v":-352.08600000000001},0,{"$f":"I34*'Data Inputs'!P28+'Revenue Calculator'!J34*'Data Inputs'!Q28+'Revenue Calculator'!K34*'Data Inputs'!R28+R34+S34+P34","v":49316.841071932729},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C33>0),AF34/'Quota Calculator'!C33,IF(AND(AG$7=\"Per Hectolitre\",$B34>0),AF34/($B34/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F34>0),AF34/$F34,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C33>0),AF34/'Quota Calculator'!V33/'Quota Calculator'!C33,\"-\"))))","v":70.452630102761049},-3902.6610000000001,{"$f":"'Data Inputs'!P28*F34+'Data Inputs'!Q28*G34+'Data Inputs'!R28*H34+P34+R34+S34+T34+U34+V34+W34+X34+Z34+AE34+L34+AC34+AB34+AD34","v":45414.180071932729},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C33>0),AI34/'Quota Calculator'!C33,IF(AND(AJ$7=\"Per Hectolitre\",$B34>0),AI34/($B34/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F34>0),AI34/$F34,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C33>0),AI34/'Quota Calculator'!V33/'Quota Calculator'!C33,\"-\"))))","v":64.877400102761044}]
["2011-10-31",{"$f":"'Quota Calculator'!E34","v":70000},{"$f":"'Quota Calculator'!F34","v":3.42},3.4,5.69,2394,2380,3983,{"$f":"IF('Quota Calculator'!P34>='Data Inputs'!D29, 'Quota Calculator'!G34-('Quota Calculator'!N34-'Quota Calculator'!O34+'Quota Calculator'!O33), 'Quota Calculator'!G34)","v":2394},2380,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P29*('Revenue Calculator'!F35-'Revenue Calculator'!I35)-'Data Inputs'!Q29*('Revenue Calculator'!G35-'Revenue Calculator'!J35)-'Data Inputs'!R29*('Revenue Calculator'!H35-'Revenue Calculator'!K35), 2)","v":0},{"$f":"IFERROR(SUM(G33:H35)/SUM(F33:F35), 0)","v":2.6432748538011697},{"$f":"IF(M35>'Data Inputs'!G29, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N35=\"YES\",(M35-'Data Inputs'!G29)*SUM(I33:I35,0)-SUM(O33:O34),-SUM(O33:O34))","v":577.42020000000093},{"$f":"IF(O35<>0,-O35*H35/SUM(I35:J35)*'Data Inputs'!R29-G35/SUM(I35:J35)*'Data Inputs'!Q29,0)","v":-1748.1672240698267},null,{"$f":"IF(Q35=\"y\", 'Data Inputs'!T29*B35/100, 0)","v":0},{"$f":"'Data Inputs'!S29*B35/100","v":119},{"$f":"(-$B35/100*'Data Inputs'!H29)","v":-903},{"$f":"(-$B35/100*'Data Inputs'!I29)","v":-35},{"$f":"(-$B35/100*'Data Inputs'!J29)","v":-294},{"$f":"-'Data Inputs'!K29","v":-34},{"$f":"(-B35/100*'Data Inputs'!M29)","v":-1799},{"$f":"IF('Quota Calculator'!C34>30, 16, 15)","v":16},{"$f":"ROUND(-Y35*'Data Inputs'!L29,2)","v":-337.6},{"$f":"(-B35/100*'Data Inputs'!N29)","v":0},0,-170.13,{"$f":"-SUM(F35:H35)*'Data Inputs'!O29","v":-27.146699999999999},0,{"$f":"I35*'Data Inputs'!P29+'Revenue Calculator'!J35*'Data Inputs'!Q29+'Revenue Calculator'!K35*'Data Inputs'!R29+R35+S35+P35","v":49400.51847593017},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C34>0),AF35/'Quota Calculator'!C34,IF(AND(AG$7=\"Per Hectolitre\",$B35>0),AF35/($B35/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F35>0),AF35/$F35,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C34>0),AF35/'Quota Calculator'!V34/'Quota Calculator'!C34,\"-\"))))","v":70.572169251328816},-3599.8766999999998,{"$f":"'Data Inputs'!P29*F35+'Data Inputs'!Q29*G35+'Data Inputs'!R29*H35+P35+R35+S35+T35+U35+V35+W35+X35+Z35+AE35+L35+AC35+AB35+AD35","v":45800.641775930177},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C34>0),AI35/'Quota Calculator'!C34,IF(AND(AJ$7=\"Per Hectolitre\",$B35>0),AI35/($B35/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F35>0),AI35/$F35,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C34>0),AI35/'Quota Calculator'!V34/'Quota Calculator'!C34,\"-\"))))","v":65.42948825132882}]
["2011-11-30",{"$f":"'Quota Calculator'!E35","v":70000},{"$f":"'Quota Calculator'!F35","v":3.42},3.37,5.71,2394,2359,3997,{"$f":"IF('Quota Calculator'!P35>='Data Inputs'!D30, 'Quota Calculator'!G35-('Quota Calculator'!N35-'Quota Calculator'!O35+'Quota Calculator'!O34), 'Quota Calculator'!G35)","v":2394},2359.0000000000005,3997,{"$f":"ROUND(-'Data Inputs'!P30*('Revenue Calculator'!F36-'Revenue Calculator'!I36)-'Data Inputs'!Q30*('Revenue Calculator'!G36-'Revenue Calculator'!J36)-'Data Inputs'!R30*('Revenue Calculator'!H36-'Revenue Calculator'!K36), 2)","v":0},{"$f":"IFERROR(SUM(G33:H36)/SUM(F33:F36), 0)","v":2.6461988304093569},{"$f":"IF(M36>'Data Inputs'!G30, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N36=\"YES\",(M36-'Data Inputs'!G30)*SUM(I33:I36,0)-SUM(O33:O35),-SUM(O33:O35))","v":570.42020000000093},{"$f":"IF(O36<>0,-O36*H36/SUM(I36:J36)*'Data Inputs'!R30-G36/SUM(I36:J36)*'Data Inputs'!Q30,0)","v":-1957.8960508301359},null,{"$f":"IF(Q36=\"y\", 'Data Inputs'!T30*B36/100, 0)","v":0},{"$f":"'Data Inputs'!S30*B36/100","v":119},{"$f":"(-$B36/100*'Data Inputs'!H30)","v":-903},{"$f":"(-$B36/100*'Data Inputs'!I30)","v":-35},{"$f":"(-$B36/100*'Data Inputs'!J30)","v":-294},{"$f":"-'Data Inputs'!K30","v":-34},{"$f":"(-B36/100*'Data Inputs'!M30)","v":-1799},{"$f":"IF('Quota Calculator'!C35>30, 16, 15)","v":15},{"$f":"ROUND(-Y36*'Data Inputs'!L30,2)","v":-316.5},{"$f":"(-B36/100*'Data Inputs'!N30)","v":0},0,-169.07500000000002,{"$f":"-SUM(F36:H36)*'Data Inputs'!O30","v":-43.75},0,{"$f":"I36*'Data Inputs'!P30+'Revenue Calculator'!J36*'Data Inputs'!Q30+'Revenue Calculator'!K36*'Data Inputs'!R30+R36+S36+P36","v":51312.293649169864},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C35>0),AF36/'Quota Calculator'!C35,IF(AND(AG$7=\"Per Hectolitre\",$B36>0),AF36/($B36/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F36>0),AF36/$F36,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C35>0),AF36/'Quota Calculator'!V35/'Quota Calculator'!C35,\"-\"))))","v":73.303276641671232},-3594.3249999999998,{"$f":"'Data Inputs'!P30*F36+'Data Inputs'!Q30*G36+'Data Inputs'!R30*H36+P36+R36+S36+T36+U36+V36+W36+X36+Z36+AE36+L36+AC36+AB36+AD36","v":47717.968649169867},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C35>0),AI36/'Quota Calculator'!C35,IF(AND(AJ$7=\"Per Hectolitre\",$B36>0),AI36/($B36/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F36>0),AI36/$F36,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C35>0),AI36/'Quota Calculator'!V35/'Quota Calculator'!C35,\"-\"))))","v":68.168526641671235}]
["2011-12-31",{"$f":"'Quota Calculator'!E36","v":70000},{"$f":"'Quota Calculator'!F36","v":3.42},3.33,5.71,2394,2331,3997,{"$f":"IF('Quota Calculator'!P36>='Data Inputs'!D31, 'Quota Calculator'!G36-('Quota Calculator'!N36-'Quota Calculator'!O36+'Quota Calculator'!O35), 'Quota Calculator'!G36)","v":2394},2331,3997,{"$f":"ROUND(-'Data Inputs'!P31*('Revenue Calculator'!F37-'Revenue Calculator'!I37)-'Data Inputs'!Q31*('Revenue Calculator'!G37-'Revenue Calculator'!J37)-'Data Inputs'!R31*('Revenue Calculator'!H37-'Revenue Calculator'!K37), 2)","v":0},{"$f":"IFERROR(SUM(G33:H37)/SUM(F33:F37),0)","v":2.6456140350877191},{"$f":"IF(M37>'Data Inputs'!G31, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N37=\"YES\",(M37-'Data Inputs'!G31)*SUM(I33:I37,0)-SUM(O33:O36),-SUM(O33:O36))","v":542.42019999999548},{"$f":"IF(O37<>0,-O37*H37/SUM(I37:J37)*'Data Inputs'!R31-G37/SUM(I37:J37)*'Data Inputs'!Q31,0)","v":-1766.508117115452},null,{"$f":"IF(Q37=\"y\", 'Data Inputs'!T31*B37/100, 0)","v":0},{"$f":"'Data Inputs'!S31*B37/100","v":119},{"$f":"(-$B37/100*'Data Inputs'!H31)","v":-903},{"$f":"(-$B37/100*'Data Inputs'!I31)","v":-35},{"$f":"(-$B37/100*'Data Inputs'!J31)","v":-294},{"$f":"-'Data Inputs'!K31","v":-34},{"$f":"(-B37/100*'Data Inputs'!M31)","v":-1799},{"$f":"IF('Quota Calculator'!C36>30, 16, 15)","v":16},{"$f":"ROUND(-Y37*'Data Inputs'!L31,2)","v":-337.6},{"$f":"(-B37/100*'Data Inputs'!N31)","v":0},0,-170.13,{"$f":"-SUM(F37:H37)*'Data Inputs'!O31","v":-41.865599999999993},0,{"$f":"I37*'Data Inputs'!P31+'Revenue Calculator'!J37*'Data Inputs'!Q31+'Revenue Calculator'!K37*'Data Inputs'!R31+R37+S37+P37","v":50068.108282884554},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C36>0),AF37/'Quota Calculator'!C36,IF(AND(AG$7=\"Per Hectolitre\",$B37>0),AF37/($B37/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F37>0),AF37/$F37,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C36>0),AF37/'Quota Calculator'!V36/'Quota Calculator'!C36,\"-\"))))","v":71.525868975549358},-3614.5956000000001,{"$f":"'Data Inputs'!P31*F37+'Data Inputs'!Q31*G37+'Data Inputs'!R31*H37+P37+R37+S37+T37+U37+V37+W37+X37+Z37+AE37+L37+AC37+AB37+AD37","v":46453.51268288456},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C36>0),AI37/'Quota Calculator'!C36,IF(AND(AJ$7=\"Per Hectolitre\",$B37>0),AI37/($B37/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F37>0),AI37/$F37,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C36>0),AI37/'Quota Calculator'!V36/'Quota Calculator'!C36,\"-\"))))","v":66.362160975549372}]
["2012-01-31",{"$f":"'Quota Calculator'!E37","v":70000},{"$f":"'Quota Calculator'!F37","v":3.42},3.33,5.71,2394,2331,3997,{"$f":"IF('Quota Calculator'!P37>='Data Inputs'!D32, 'Quota Calculator'!G37-('Quota Calculator'!N37-'Quota Calculator'!O37+'Quota Calculator'!O36), 'Quota Calculator'!G37)","v":2394},2331,3997,{"$f":"ROUND(-'Data Inputs'!P32*('Revenue Calculator'!F38-'Revenue Calculator'!I38)-'Data Inputs'!Q32*('Revenue Calculator'!G38-'Revenue Calculator'!J38)-'Data Inputs'!R32*('Revenue Calculator'!H38-'Revenue Calculator'!K38), 2)","v":0},{"$f":"IFERROR(SUM(G33:H38)/SUM(F33:F38), 0)","v":2.6452241715399611},{"$f":"IF(M38>'Data Inputs'!G32, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N38=\"YES\",(M38-'Data Inputs'!G32)*SUM(I33:I38,0)-SUM(O33:O37),-SUM(O33:O37))","v":542.42020000000457},{"$f":"IF(O38<>0,-O38*H38/SUM(I38:J38)*'Data Inputs'!R32-G38/SUM(I38:J38)*'Data Inputs'!Q32,0)","v":-1597.5580263317465},null,{"$f":"IF(Q38=\"y\", 'Data Inputs'!T32*B38/100, 0)","v":0},{"$f":"'Data Inputs'!S32*B38/100","v":119},{"$f":"(-$B38/100*'Data Inputs'!H32)","v":-903},{"$f":"(-$B38/100*'Data Inputs'!I32)","v":-35},{"$f":"(-$B38/100*'Data Inputs'!J32)","v":-294},{"$f":"-'Data Inputs'!K32","v":-34},{"$f":"(-B38/100*'Data Inputs'!M32)","v":-1799},{"$f":"IF('Quota Calculator'!C37>30, 16, 15)","v":16},{"$f":"ROUND(-Y38*'Data Inputs'!L32,2)","v":-337.6},{"$f":"(-B38/100*'Data Inputs'!N32)","v":0},0,-170.13,{"$f":"-SUM(F38:H38)*'Data Inputs'!O32","v":-310.50319999999999},0,{"$f":"I38*'Data Inputs'!P32+'Revenue Calculator'!J38*'Data Inputs'!Q32+'Revenue Calculator'!K38*'Data Inputs'!R32+R38+S38+P38","v":49766.889373668258},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C37>0),AF38/'Quota Calculator'!C37,IF(AND(AG$7=\"Per Hectolitre\",$B38>0),AF38/($B38/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F38>0),AF38/$F38,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C37>0),AF38/'Quota Calculator'!V37/'Quota Calculator'!C37,\"-\"))))","v":71.095556248097509},-3883.2332000000001,{"$f":"'Data Inputs'!P32*F38+'Data Inputs'!Q32*G38+'Data Inputs'!R32*H38+P38+R38+S38+T38+U38+V38+W38+X38+Z38+AE38+L38+AC38+AB38+AD38","v":45883.656173668263},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C37>0),AI38/'Quota Calculator'!C37,IF(AND(AJ$7=\"Per Hectolitre\",$B38>0),AI38/($B38/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F38>0),AI38/$F38,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C37>0),AI38/'Quota Calculator'!V37/'Quota Calculator'!C37,\"-\"))))","v":65.54808024809752}]
["2012-02-29",{"$f":"'Quota Calculator'!E38","v":70000},{"$f":"'Quota Calculator'!F38","v":3.42},3.37,5.73,2394,2359,4011.0000000000005,{"$f":"IF('Quota Calculator'!P38>='Data Inputs'!D33, 'Quota Calculator'!G38-('Quota Calculator'!N38-'Quota Calculator'!O38+'Quota Calculator'!O37), 'Quota Calculator'!G38)","v":2394},2359.0000000000005,4011.0000000000005,{"$f":"ROUND(-'Data Inputs'!P33*('Revenue Calculator'!F39-'Revenue Calculator'!I39)-'Data Inputs'!Q33*('Revenue Calculator'!G39-'Revenue Calculator'!J39)-'Data Inputs'!R33*('Revenue Calculator'!H39-'Revenue Calculator'!K39), 2)","v":0},{"$f":"IFERROR(SUM(G33:H39)/SUM(F33:F39), 0)","v":2.6474519632414371},{"$f":"IF(M39>'Data Inputs'!G33, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N39=\"YES\",(M39-'Data Inputs'!G33)*SUM(I33:I39,0)-SUM(O33:O38),-SUM(O33:O38))","v":584.42020000000002},{"$f":"IF(O39<>0,-O39*H39/SUM(I39:J39)*'Data Inputs'!R33-G39/SUM(I39:J39)*'Data Inputs'!Q33,0)","v":-1826.6107408102509},null,{"$f":"IF(Q39=\"y\", 'Data Inputs'!T33*B39/100, 0)","v":0},{"$f":"'Data Inputs'!S33*B39/100","v":119},{"$f":"(-$B39/100*'Data Inputs'!H33)","v":-903},{"$f":"(-$B39/100*'Data Inputs'!I33)","v":-35},{"$f":"(-$B39/100*'Data Inputs'!J33)","v":-294},{"$f":"-'Data Inputs'!K33","v":-39},{"$f":"(-B39/100*'Data Inputs'!M33)","v":-1799},{"$f":"IF('Quota Calculator'!C38>30, 16, 15)","v":15},{"$f":"ROUND(-Y39*'Data Inputs'!L33,2)","v":-316.5},{"$f":"(-B39/100*'Data Inputs'!N33)","v":0},0,-169.32500000000002,{"$f":"-SUM(F39:H39)*'Data Inputs'!O33","v":-350.56},0,{"$f":"I39*'Data Inputs'!P33+'Revenue Calculator'!J39*'Data Inputs'!Q33+'Revenue Calculator'!K39*'Data Inputs'!R33+R39+S39+P39","v":50812.134159189751},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C38>0),AF39/'Quota Calculator'!C38,IF(AND(AG$7=\"Per Hectolitre\",$B39>0),AF39/($B39/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F39>0),AF39/$F39,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C38>0),AF39/'Quota Calculator'!V38/'Quota Calculator'!C38,\"-\"))))","v":72.588763084556788},-3906.3849999999998,{"$f":"'Data Inputs'!P33*F39+'Data Inputs'!Q33*G39+'Data Inputs'!R33*H39+P39+R39+S39+T39+U39+V39+W39+X39+Z39+AE39+L39+AC39+AB39+AD39","v":46905.749159189756},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C38>0),AI39/'Quota Calculator'!C38,IF(AND(AJ$7=\"Per Hectolitre\",$B39>0),AI39/($B39/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F39>0),AI39/$F39,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C38>0),AI39/'Quota Calculator'!V38/'Quota Calculator'!C38,\"-\"))))","v":67.0082130845568}]
["2012-03-31",{"$f":"'Quota Calculator'!E39","v":70000},{"$f":"'Quota Calculator'!F39","v":3.42},3.36,5.73,2394,2352,4011.0000000000005,{"$f":"IF('Quota Calculator'!P39>='Data Inputs'!D34, 'Quota Calculator'!G39-('Quota Calculator'!N39-'Quota Calculator'!O39+'Quota Calculator'!O38), 'Quota Calculator'!G39)","v":2394},2352,4011.0000000000005,{"$f":"ROUND(-'Data Inputs'!P34*('Revenue Calculator'!F40-'Revenue Calculator'!I40)-'Data Inputs'!Q34*('Revenue Calculator'!G40-'Revenue Calculator'!J40)-'Data Inputs'!R34*('Revenue Calculator'!H40-'Revenue Calculator'!K40), 2)","v":0},{"$f":"IFERROR(SUM(G33:H40)/SUM(F33:F40), 0)","v":2.6487573099415203},{"$f":"IF(M40>'Data Inputs'!G34, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N40=\"YES\",(M40-'Data Inputs'!G34)*SUM(I33:I40,0)-SUM(O33:O39),-SUM(O33:O39))","v":577.42019999999366},{"$f":"IF(O40<>0,-O40*H40/SUM(I40:J40)*'Data Inputs'!R34-G40/SUM(I40:J40)*'Data Inputs'!Q34,0)","v":-1727.1397383310432},null,{"$f":"IF(Q40=\"y\", 'Data Inputs'!T34*B40/100, 0)","v":0},{"$f":"'Data Inputs'!S34*B40/100","v":119},{"$f":"(-$B40/100*'Data Inputs'!H34)","v":-903},{"$f":"(-$B40/100*'Data Inputs'!I34)","v":-35},{"$f":"(-$B40/100*'Data Inputs'!J34)","v":-294},{"$f":"-'Data Inputs'!K34","v":-39},{"$f":"(-B40/100*'Data Inputs'!M34)","v":-1799},{"$f":"IF('Quota Calculator'!C39>30, 16, 15)","v":16},{"$f":"ROUND(-Y40*'Data Inputs'!L34,2)","v":-337.6},{"$f":"(-B40/100*'Data Inputs'!N34)","v":0},0,-170.38,{"$f":"-SUM(F40:H40)*'Data Inputs'!O34","v":-92.824200000000005},0,{"$f":"I40*'Data Inputs'!P34+'Revenue Calculator'!J40*'Data Inputs'!Q34+'Revenue Calculator'!K40*'Data Inputs'!R34+R40+S40+P40","v":50698.469161668967},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C39>0),AF40/'Quota Calculator'!C39,IF(AND(AG$7=\"Per Hectolitre\",$B40>0),AF40/($B40/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F40>0),AF40/$F40,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C39>0),AF40/'Quota Calculator'!V39/'Quota Calculator'!C39,\"-\"))))","v":72.426384516669955},-3670.8042,{"$f":"'Data Inputs'!P34*F40+'Data Inputs'!Q34*G40+'Data Inputs'!R34*H40+P40+R40+S40+T40+U40+V40+W40+X40+Z40+AE40+L40+AC40+AB40+AD40","v":47027.664961668968},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C39>0),AI40/'Quota Calculator'!C39,IF(AND(AJ$7=\"Per Hectolitre\",$B40>0),AI40/($B40/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F40>0),AI40/$F40,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C39>0),AI40/'Quota Calculator'!V39/'Quota Calculator'!C39,\"-\"))))","v":67.182378516669957}]
["2012-04-30",{"$f":"'Quota Calculator'!E40","v":70000},{"$f":"'Quota Calculator'!F40","v":3.42},3.37,5.72,2394,2359,4004,{"$f":"IF('Quota Calculator'!P40>='Data Inputs'!D35, 'Quota Calculator'!G40-('Quota Calculator'!N40-'Quota Calculator'!O40+'Quota Calculator'!O39), 'Quota Calculator'!G40)","v":2394},2359.0000000000005,4004,{"$f":"ROUND(-'Data Inputs'!P35*('Revenue Calculator'!F41-'Revenue Calculator'!I41)-'Data Inputs'!Q35*('Revenue Calculator'!G41-'Revenue Calculator'!J41)-'Data Inputs'!R35*('Revenue Calculator'!H41-'Revenue Calculator'!K41), 2)","v":0},{"$f":"IFERROR(SUM(G33:H41)/SUM(F33:F41), 0)","v":2.649772579597141},{"$f":"IF(M41>'Data Inputs'!G35, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N41=\"YES\",(M41-'Data Inputs'!G35)*SUM(I33:I41,0)-SUM(O33:O40),-SUM(O33:O40))","v":577.42020000000321},{"$f":"IF(O41<>0,-O41*H41/SUM(I41:J41)*'Data Inputs'!R35-G41/SUM(I41:J41)*'Data Inputs'!Q35,0)","v":-1845.2343373968883},null,{"$f":"IF(Q41=\"y\", 'Data Inputs'!T35*B41/100, 0)","v":0},{"$f":"'Data Inputs'!S35*B41/100","v":119},{"$f":"(-$B41/100*'Data Inputs'!H35)","v":-903},{"$f":"(-$B41/100*'Data Inputs'!I35)","v":-35},{"$f":"(-$B41/100*'Data Inputs'!J35)","v":-294},{"$f":"-'Data Inputs'!K35","v":-39},{"$f":"(-B41/100*'Data Inputs'!M35)","v":-1799},{"$f":"IF('Quota Calculator'!C40>30, 16, 15)","v":15},{"$f":"ROUND(-Y41*'Data Inputs'!L35,2)","v":-316.5},{"$f":"(-B41/100*'Data Inputs'!N35)","v":0},0,-169.32500000000002,{"$f":"-SUM(F41:H41)*'Data Inputs'!O35","v":-172.5129},0,{"$f":"I41*'Data Inputs'!P35+'Revenue Calculator'!J41*'Data Inputs'!Q35+'Revenue Calculator'!K41*'Data Inputs'!R35+R41+S41+P41","v":51164.23826260311},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C40>0),AF41/'Quota Calculator'!C40,IF(AND(AG$7=\"Per Hectolitre\",$B41>0),AF41/($B41/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F41>0),AF41/$F41,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C40>0),AF41/'Quota Calculator'!V40/'Quota Calculator'!C40,\"-\"))))","v":73.091768946575868},-3728.3379,{"$f":"'Data Inputs'!P35*F41+'Data Inputs'!Q35*G41+'Data Inputs'!R35*H41+P41+R41+S41+T41+U41+V41+W41+X41+Z41+AE41+L41+AC41+AB41+AD41","v":47435.900362603112},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C40>0),AI41/'Quota Calculator'!C40,IF(AND(AJ$7=\"Per Hectolitre\",$B41>0),AI41/($B41/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F41>0),AI41/$F41,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C40>0),AI41/'Quota Calculator'!V40/'Quota Calculator'!C40,\"-\"))))","v":67.765571946575875}]
["2012-05-31",{"$f":"'Quota Calculator'!E41","v":70000},{"$f":"'Quota Calculator'!F41","v":3.42},3.32,5.71,2394,2324,3997,{"$f":"IF('Quota Calculator'!P41>='Data Inputs'!D36, 'Quota Calculator'!G41-('Quota Calculator'!N41-'Quota Calculator'!O41+'Quota Calculator'!O40), 'Quota Calculator'!G41)","v":2394},2324,3997,{"$f":"ROUND(-'Data Inputs'!P36*('Revenue Calculator'!F42-'Revenue Calculator'!I42)-'Data Inputs'!Q36*('Revenue Calculator'!G42-'Revenue Calculator'!J42)-'Data Inputs'!R36*('Revenue Calculator'!H42-'Revenue Calculator'!K42), 2)","v":0},{"$f":"IFERROR(SUM(G33:H42)/SUM(F33:F42), 0)","v":2.6488304093567252},{"$f":"IF(M42>'Data Inputs'!G36, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N42=\"YES\",(M42-'Data Inputs'!G36)*SUM(I33:I42,0)-SUM(O33:O41),-SUM(O33:O41))","v":535.42020000000139},{"$f":"IF(O42<>0,-O42*H42/SUM(I42:J42)*'Data Inputs'!R36-G42/SUM(I42:J42)*'Data Inputs'!Q36,0)","v":-1598.2693017157014},null,{"$f":"IF(Q42=\"y\", 'Data Inputs'!T36*B42/100, 0)","v":0},{"$f":"'Data Inputs'!S36*B42/100","v":119},{"$f":"(-$B42/100*'Data Inputs'!H36)","v":-903},{"$f":"(-$B42/100*'Data Inputs'!I36)","v":-35},{"$f":"(-$B42/100*'Data Inputs'!J36)","v":-294},{"$f":"-'Data Inputs'!K36","v":-39},{"$f":"(-B42/100*'Data Inputs'!M36)","v":-1799},{"$f":"IF('Quota Calculator'!C41>30, 16, 15)","v":16},{"$f":"ROUND(-Y42*'Data Inputs'!L36,2)","v":-337.6},{"$f":"(-B42/100*'Data Inputs'!N36)","v":0},0,-170.38,{"$f":"-SUM(F42:H42)*'Data Inputs'!O36","v":-73.205999999999989},0,{"$f":"I42*'Data Inputs'!P36+'Revenue Calculator'!J42*'Data Inputs'!Q36+'Revenue Calculator'!K42*'Data Inputs'!R36+R42+S42+P42","v":50983.645398284301},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C41>0),AF42/'Quota Calculator'!C41,IF(AND(AG$7=\"Per Hectolitre\",$B42>0),AF42/($B42/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F42>0),AF42/$F42,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C41>0),AF42/'Quota Calculator'!V41/'Quota Calculator'!C41,\"-\"))))","v":72.833779140406151},-3651.1860000000001,{"$f":"'Data Inputs'!P36*F42+'Data Inputs'!Q36*G42+'Data Inputs'!R36*H42+P42+R42+S42+T42+U42+V42+W42+X42+Z42+AE42+L42+AC42+AB42+AD42","v":47332.459398284307},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C41>0),AI42/'Quota Calculator'!C41,IF(AND(AJ$7=\"Per Hectolitre\",$B42>0),AI42/($B42/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F42>0),AI42/$F42,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C41>0),AI42/'Quota Calculator'!V41/'Quota Calculator'!C41,\"-\"))))","v":67.617799140406149}]
["2012-06-30",{"$f":"'Quota Calculator'!E42","v":70000},{"$f":"'Quota Calculator'!F42","v":3.42},3.28,5.69,2394,2296,3983,{"$f":"IF('Quota Calculator'!P42>='Data Inputs'!D37, 'Quota Calculator'!G42-('Quota Calculator'!N42-'Quota Calculator'!O42+'Quota Calculator'!O41), 'Quota Calculator'!G42)","v":2394},2296,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P37*('Revenue Calculator'!F43-'Revenue Calculator'!I43)-'Data Inputs'!Q37*('Revenue Calculator'!G43-'Revenue Calculator'!J43)-'Data Inputs'!R37*('Revenue Calculator'!H43-'Revenue Calculator'!K43), 2)","v":0},{"$f":"IFERROR(SUM(G33:H43)/SUM(F33:F43), 0)","v":2.6464646464646466},{"$f":"IF(M43>'Data Inputs'!G37, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N43=\"YES\",(M43-'Data Inputs'!G37)*SUM(I33:I43,0)-SUM(O33:O42),-SUM(O33:O42))","v":493.42020000000321},{"$f":"IF(O43<>0,-O43*H43/SUM(I43:J43)*'Data Inputs'!R37-G43/SUM(I43:J43)*'Data Inputs'!Q37,0)","v":-1485.0465026241886},null,{"$f":"IF(Q43=\"y\", 'Data Inputs'!T37*B43/100, 0)","v":0},{"$f":"'Data Inputs'!S37*B43/100","v":119},{"$f":"(-$B43/100*'Data Inputs'!H37)","v":-903},{"$f":"(-$B43/100*'Data Inputs'!I37)","v":-35},{"$f":"(-$B43/100*'Data Inputs'!J37)","v":-294},{"$f":"-'Data Inputs'!K37","v":-39},{"$f":"(-B43/100*'Data Inputs'!M37)","v":-1799},{"$f":"IF('Quota Calculator'!C42>30, 16, 15)","v":15},{"$f":"ROUND(-Y43*'Data Inputs'!L37,2)","v":-316.5},{"$f":"(-B43/100*'Data Inputs'!N37)","v":0},0,-169.32500000000002,{"$f":"-SUM(F43:H43)*'Data Inputs'!O37","v":-24.284399999999998},0,{"$f":"I43*'Data Inputs'!P37+'Revenue Calculator'!J43*'Data Inputs'!Q37+'Revenue Calculator'!K43*'Data Inputs'!R37+R43+S43+P43","v":50830.070897375816},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C42>0),AF43/'Quota Calculator'!C42,IF(AND(AG$7=\"Per Hectolitre\",$B43>0),AF43/($B43/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F43>0),AF43/$F43,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C42>0),AF43/'Quota Calculator'!V42/'Quota Calculator'!C42,\"-\"))))","v":72.61438699625117},-3580.1093999999998,{"$f":"'Data Inputs'!P37*F43+'Data Inputs'!Q37*G43+'Data Inputs'!R37*H43+P43+R43+S43+T43+U43+V43+W43+X43+Z43+AE43+L43+AC43+AB43+AD43","v":47249.961497375822},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C42>0),AI43/'Quota Calculator'!C42,IF(AND(AJ$7=\"Per Hectolitre\",$B43>0),AI43/($B43/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F43>0),AI43/$F43,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C42>0),AI43/'Quota Calculator'!V42/'Quota Calculator'!C42,\"-\"))))","v":67.499944996251173}]
["2012-07-31",{"$f":"'Quota Calculator'!E43","v":70000},{"$f":"'Quota Calculator'!F43","v":3.42},3.28,5.67,2394,2296,3969,{"$f":"IF('Quota Calculator'!P43>='Data Inputs'!D38, 'Quota Calculator'!G43-('Quota Calculator'!N43-'Quota Calculator'!O43+'Quota Calculator'!O42), 'Quota Calculator'!G43)","v":2394},2296,3969,{"$f":"ROUND(-'Data Inputs'!P38*('Revenue Calculator'!F44-'Revenue Calculator'!I44)-'Data Inputs'!Q38*('Revenue Calculator'!G44-'Revenue Calculator'!J44)-'Data Inputs'!R38*('Revenue Calculator'!H44-'Revenue Calculator'!K44), 2)","v":0},{"$f":"IFERROR(SUM(G33:H44)/SUM(F33:F44), 0)","v":2.6440058479532165},{"$f":"IF(M44>'Data Inputs'!G38, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N44=\"YES\",(M44-'Data Inputs'!G38)*SUM(I33:I44,0)-SUM(O33:O43),-SUM(O33:O43))","v":479.42019999999866},{"$f":"IF(O44<>0,-O44*H44/SUM(I44:J44)*'Data Inputs'!R38-G44/SUM(I44:J44)*'Data Inputs'!Q38,0)","v":-1345.9834605803842},null,{"$f":"IF(Q44=\"y\", 'Data Inputs'!T38*B44/100, 0)","v":0},{"$f":"'Data Inputs'!S38*B44/100","v":119},{"$f":"(-$B44/100*'Data Inputs'!H38)","v":-903},{"$f":"(-$B44/100*'Data Inputs'!I38)","v":-35},{"$f":"(-$B44/100*'Data Inputs'!J38)","v":-294},{"$f":"-'Data Inputs'!K38","v":-39},{"$f":"(-B44/100*'Data Inputs'!M38)","v":-1799},{"$f":"IF('Quota Calculator'!C43>30, 16, 15)","v":16},{"$f":"ROUND(-Y44*'Data Inputs'!L38,2)","v":-337.6},{"$f":"(-B44/100*'Data Inputs'!N38)","v":0},0,{"$f":"0.05*(Z44+X44+W44+V44+U44+T44+AA44+AB44)","v":-170.38},{"$f":"-SUM(F44:H44)*'Data Inputs'!O38","v":-13.8544},0,{"$f":"I44*'Data Inputs'!P38+'Revenue Calculator'!J44*'Data Inputs'!Q38+'Revenue Calculator'!K44*'Data Inputs'!R38+R44+S44+P44","v":48606.260839419614},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C43>0),AF44/'Quota Calculator'!C43,IF(AND(AG$7=\"Per Hectolitre\",$B44>0),AF44/($B44/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F44>0),AF44/$F44,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C43>0),AF44/'Quota Calculator'!V43/'Quota Calculator'!C43,\"-\"))))","v":69.437515484885168},-3591.8344000000002,{"$f":"'Data Inputs'!P38*F44+'Data Inputs'!Q38*G44+'Data Inputs'!R38*H44+P44+R44+S44+T44+U44+V44+W44+X44+Z44+AE44+L44+AC44+AB44+AD44","v":45014.426439419622},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C43>0),AI44/'Quota Calculator'!C43,IF(AND(AJ$7=\"Per Hectolitre\",$B44>0),AI44/($B44/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F44>0),AI44/$F44,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C43>0),AI44/'Quota Calculator'!V43/'Quota Calculator'!C43,\"-\"))))","v":64.306323484885169}]
["2012-08-31",{"$f":"'Quota Calculator'!E44","v":70000},{"$f":"'Quota Calculator'!F44","v":3.42},3.28,5.65,2394,2296,3955,{"$f":"IF('Quota Calculator'!P44>='Data Inputs'!D39, 'Quota Calculator'!G44-('Quota Calculator'!N44-'Quota Calculator'!O44+'Quota Calculator'!O43), 'Quota Calculator'!G44)","v":2394},2296,3955,{"$f":"ROUND(-'Data Inputs'!P39*('Revenue Calculator'!F45-'Revenue Calculator'!I45)-'Data Inputs'!Q39*('Revenue Calculator'!G45-'Revenue Calculator'!J45)-'Data Inputs'!R39*('Revenue Calculator'!H45-'Revenue Calculator'!K45), 2)","v":0},{"$f":"IFERROR(SUM(G45:H45)/SUM(F45), 0)","v":2.6111111111111112},{"$f":"IF(M45>'Data Inputs'!G39, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N45=\"YES\",(M45-'Data Inputs'!G39)*I45,0)","v":465.42019999999997},{"$f":"IF(O45<>0,-O45*H45/SUM(I45:J45)*'Data Inputs'!R39-G45/SUM(I45:J45)*'Data Inputs'!Q39,0)","v":-1385.4863911437312},null,{"$f":"IF(Q45=\"y\", 'Data Inputs'!T39*B45/100, 0)","v":0},{"$f":"'Data Inputs'!S39*B45/100","v":119},{"$f":"(-$B45/100*'Data Inputs'!H39)","v":-979.99999999999989},{"$f":"(-$B45/100*'Data Inputs'!I39)","v":-35},{"$f":"(-$B45/100*'Data Inputs'!J39)","v":-308},{"$f":"-'Data Inputs'!K39","v":-39},{"$f":"(-B45/100*'Data Inputs'!M39)","v":-1813},{"$f":"IF('Quota Calculator'!C44>30, 16, 15)","v":16},{"$f":"ROUND(-Y45*'Data Inputs'!L39,2)","v":-340.16},{"$f":"(-B45/100*'Data Inputs'!N39)","v":0},0,-175.75800000000001,{"$f":"-SUM(F45:H45)*'Data Inputs'!O39","v":-193.648},0,{"$f":"I45*'Data Inputs'!P39+'Revenue Calculator'!J45*'Data Inputs'!Q39+'Revenue Calculator'!K45*'Data Inputs'!R39+R45+S45+P45","v":49125.301908856272},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C44>0),AF45/'Quota Calculator'!C44,IF(AND(AG$7=\"Per Hectolitre\",$B45>0),AF45/($B45/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F45>0),AF45/$F45,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C44>0),AF45/'Quota Calculator'!V44/'Quota Calculator'!C44,\"-\"))))","v":70.179002726937526},-3884.5659999999998,{"$f":"'Data Inputs'!P39*F45+'Data Inputs'!Q39*G45+'Data Inputs'!R39*H45+P45+R45+S45+T45+U45+V45+W45+X45+Z45+AE45+L45+AC45+AB45+AD45","v":45240.735908856266},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C44>0),AI45/'Quota Calculator'!C44,IF(AND(AJ$7=\"Per Hectolitre\",$B45>0),AI45/($B45/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F45>0),AI45/$F45,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C44>0),AI45/'Quota Calculator'!V44/'Quota Calculator'!C44,\"-\"))))","v":64.629622726937527}]
["2012-09-30",{"$f":"'Quota Calculator'!E45","v":70000},{"$f":"'Quota Calculator'!F45","v":3.42},3.29,5.66,2394,2303,3962,{"$f":"IF('Quota Calculator'!P45>='Data Inputs'!D40, 'Quota Calculator'!G45-('Quota Calculator'!N45-'Quota Calculator'!O45+'Quota Calculator'!O44), 'Quota Calculator'!G45)","v":2394},2303,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P40*('Revenue Calculator'!F46-'Revenue Calculator'!I46)-'Data Inputs'!Q40*('Revenue Calculator'!G46-'Revenue Calculator'!J46)-'Data Inputs'!R40*('Revenue Calculator'!H46-'Revenue Calculator'!K46), 2)","v":0},{"$f":"IFERROR(SUM(G45:H46)/SUM(F45:F46), 0)","v":2.6140350877192984},{"$f":"IF(M46>'Data Inputs'!G40, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N46=\"YES\",(M46-'Data Inputs'!G40)*SUM(I45:I46,0)-SUM(O45),-SUM(O45))","v":479.42020000000031},{"$f":"IF(O46<>0,-O46*H46/SUM(I46:J46)*'Data Inputs'!R40-G46/SUM(I46:J46)*'Data Inputs'!Q40,0)","v":-1464.5580018397027},null,{"$f":"IF(Q46=\"y\", 'Data Inputs'!T40*B46/100, 0)","v":0},{"$f":"'Data Inputs'!S40*B46/100","v":119},{"$f":"(-$B46/100*'Data Inputs'!H40)","v":-979.99999999999989},{"$f":"(-$B46/100*'Data Inputs'!I40)","v":-35},{"$f":"(-$B46/100*'Data Inputs'!J40)","v":-308},{"$f":"-'Data Inputs'!K40","v":-39},{"$f":"(-B46/100*'Data Inputs'!M40)","v":-1813},{"$f":"IF('Quota Calculator'!C45>30, 16, 15)","v":15},{"$f":"ROUND(-Y46*'Data Inputs'!L40,2)","v":-318.89999999999998},{"$f":"(-B46/100*'Data Inputs'!N40)","v":0},0,-174.69500000000002,{"$f":"-SUM(F46:H46)*'Data Inputs'!O40","v":-72.735599999999991},0,{"$f":"I46*'Data Inputs'!P40+'Revenue Calculator'!J46*'Data Inputs'!Q40+'Revenue Calculator'!K46*'Data Inputs'!R40+R46+S46+P46","v":49587.978498160301},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C45>0),AF46/'Quota Calculator'!C45,IF(AND(AG$7=\"Per Hectolitre\",$B46>0),AF46/($B46/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F46>0),AF46/$F46,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C45>0),AF46/'Quota Calculator'!V45/'Quota Calculator'!C45,\"-\"))))","v":70.839969283086148},-3741.3306000000002,{"$f":"'Data Inputs'!P40*F46+'Data Inputs'!Q40*G46+'Data Inputs'!R40*H46+P46+R46+S46+T46+U46+V46+W46+X46+Z46+AE46+L46+AC46+AB46+AD46","v":45846.6478981603},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C45>0),AI46/'Quota Calculator'!C45,IF(AND(AJ$7=\"Per Hectolitre\",$B46>0),AI46/($B46/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F46>0),AI46/$F46,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C45>0),AI46/'Quota Calculator'!V45/'Quota Calculator'!C45,\"-\"))))","v":65.495211283086135}]
["2012-10-31",{"$f":"'Quota Calculator'!E46","v":70000},{"$f":"'Quota Calculator'!F46","v":3.42},3.35,5.65,2394,2345,3955,{"$f":"IF('Quota Calculator'!P46>='Data Inputs'!D41, 'Quota Calculator'!G46-('Quota Calculator'!N46-'Quota Calculator'!O46+'Quota Calculator'!O45), 'Quota Calculator'!G46)","v":2394},2345,3955,{"$f":"ROUND(-'Data Inputs'!P41*('Revenue Calculator'!F47-'Revenue Calculator'!I47)-'Data Inputs'!Q41*('Revenue Calculator'!G47-'Revenue Calculator'!J47)-'Data Inputs'!R41*('Revenue Calculator'!H47-'Revenue Calculator'!K47), 2)","v":0},{"$f":"IFERROR(SUM(G45:H47)/SUM(F45:F47), 0)","v":2.6198830409356724},{"$f":"IF(M47>'Data Inputs'!G41, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N47=\"YES\",(M47-'Data Inputs'!G41)*SUM(I45:I47,0)-SUM(O45:O46),-SUM(O45:O46))","v":514.4201999999982},{"$f":"IF(O47<>0,-O47*H47/SUM(I47:J47)*'Data Inputs'!R41-G47/SUM(I47:J47)*'Data Inputs'!Q41,0)","v":-1508.368159160704},null,{"$f":"IF(Q47=\"y\", 'Data Inputs'!T41*B47/100, 0)","v":0},{"$f":"'Data Inputs'!S41*B47/100","v":119},{"$f":"(-$B47/100*'Data Inputs'!H41)","v":-979.99999999999989},{"$f":"(-$B47/100*'Data Inputs'!I41)","v":-35},{"$f":"(-$B47/100*'Data Inputs'!J41)","v":-308},{"$f":"-'Data Inputs'!K41","v":-39},{"$f":"(-B47/100*'Data Inputs'!M41)","v":-1813},{"$f":"IF('Quota Calculator'!C46>30, 16, 15)","v":16},{"$f":"ROUND(-Y47*'Data Inputs'!L41,2)","v":-340.16},{"$f":"(-B47/100*'Data Inputs'!N41)","v":0},0,-175.75800000000001,{"$f":"-SUM(F47:H47)*'Data Inputs'!O41","v":-37.3842},0,{"$f":"I47*'Data Inputs'!P41+'Revenue Calculator'!J47*'Data Inputs'!Q41+'Revenue Calculator'!K47*'Data Inputs'!R41+R47+S47+P47","v":49237.628540839294},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C46>0),AF47/'Quota Calculator'!C46,IF(AND(AG$7=\"Per Hectolitre\",$B47>0),AF47/($B47/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F47>0),AF47/$F47,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C46>0),AF47/'Quota Calculator'!V46/'Quota Calculator'!C46,\"-\"))))","v":70.339469344056141},-3728.3021999999996,{"$f":"'Data Inputs'!P41*F47+'Data Inputs'!Q41*G47+'Data Inputs'!R41*H47+P47+R47+S47+T47+U47+V47+W47+X47+Z47+AE47+L47+AC47+AB47+AD47","v":45509.326340839289},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C46>0),AI47/'Quota Calculator'!C46,IF(AND(AJ$7=\"Per Hectolitre\",$B47>0),AI47/($B47/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F47>0),AI47/$F47,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C46>0),AI47/'Quota Calculator'!V46/'Quota Calculator'!C46,\"-\"))))","v":65.013323344056133}]
["2012-11-30",{"$f":"'Quota Calculator'!E47","v":70000},{"$f":"'Quota Calculator'!F47","v":3.42},3.35,5.65,2394,2345,3955,{"$f":"IF('Quota Calculator'!P47>='Data Inputs'!D42, 'Quota Calculator'!G47-('Quota Calculator'!N47-'Quota Calculator'!O47+'Quota Calculator'!O46), 'Quota Calculator'!G47)","v":2394},2345,3955,{"$f":"ROUND(-'Data Inputs'!P42*('Revenue Calculator'!F48-'Revenue Calculator'!I48)-'Data Inputs'!Q42*('Revenue Calculator'!G48-'Revenue Calculator'!J48)-'Data Inputs'!R42*('Revenue Calculator'!H48-'Revenue Calculator'!K48), 2)","v":0},{"$f":"IFERROR(SUM(G45:H48)/SUM(F45:F48), 0)","v":2.6228070175438596},{"$f":"IF(M48>'Data Inputs'!G42, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N48=\"YES\",(M48-'Data Inputs'!G42)*SUM(I45:I48,0)-SUM(O45:O47),-SUM(O45:O47))","v":514.42020000000025},{"$f":"IF(O48<>0,-O48*H48/SUM(I48:J48)*'Data Inputs'!R42-G48/SUM(I48:J48)*'Data Inputs'!Q42,0)","v":-1628.1600797580509},null,{"$f":"IF(Q48=\"y\", 'Data Inputs'!T42*B48/100, 0)","v":0},{"$f":"'Data Inputs'!S42*B48/100","v":119},{"$f":"(-$B48/100*'Data Inputs'!H42)","v":-979.99999999999989},{"$f":"(-$B48/100*'Data Inputs'!I42)","v":-35},{"$f":"(-$B48/100*'Data Inputs'!J42)","v":-308},{"$f":"-'Data Inputs'!K42","v":-39},{"$f":"(-B48/100*'Data Inputs'!M42)","v":-1813},{"$f":"IF('Quota Calculator'!C47>30, 16, 15)","v":15},{"$f":"ROUND(-Y48*'Data Inputs'!L42,2)","v":-318.89999999999998},{"$f":"(-B48/100*'Data Inputs'!N42)","v":0},0,-174.69500000000002,{"$f":"-SUM(F48:H48)*'Data Inputs'!O42","v":-89.548199999999994},0,{"$f":"I48*'Data Inputs'!P42+'Revenue Calculator'!J48*'Data Inputs'!Q42+'Revenue Calculator'!K48*'Data Inputs'!R42+R48+S48+P48","v":50510.233920241946},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C47>0),AF48/'Quota Calculator'!C47,IF(AND(AG$7=\"Per Hectolitre\",$B48>0),AF48/($B48/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F48>0),AF48/$F48,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C47>0),AF48/'Quota Calculator'!V47/'Quota Calculator'!C47,\"-\"))))","v":72.157477028917071},-3758.1432000000004,{"$f":"'Data Inputs'!P42*F48+'Data Inputs'!Q42*G48+'Data Inputs'!R42*H48+P48+R48+S48+T48+U48+V48+W48+X48+Z48+AE48+L48+AC48+AB48+AD48","v":46752.090720241948},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C47>0),AI48/'Quota Calculator'!C47,IF(AND(AJ$7=\"Per Hectolitre\",$B48>0),AI48/($B48/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F48>0),AI48/$F48,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C47>0),AI48/'Quota Calculator'!V47/'Quota Calculator'!C47,\"-\"))))","v":66.788701028917075}]
["2012-12-31",{"$f":"'Quota Calculator'!E48","v":70000},{"$f":"'Quota Calculator'!F48","v":3.42},3.3,5.67,2394,2310,3969,{"$f":"IF('Quota Calculator'!P48>='Data Inputs'!D43, 'Quota Calculator'!G48-('Quota Calculator'!N48-'Quota Calculator'!O48+'Quota Calculator'!O47), 'Quota Calculator'!G48)","v":2394},2310,3969,{"$f":"ROUND(-'Data Inputs'!P43*('Revenue Calculator'!F49-'Revenue Calculator'!I49)-'Data Inputs'!Q43*('Revenue Calculator'!G49-'Revenue Calculator'!J49)-'Data Inputs'!R43*('Revenue Calculator'!H49-'Revenue Calculator'!K49), 2)","v":0},{"$f":"IFERROR(SUM(G45:H49)/SUM(F45:F49),0)","v":2.6228070175438596},{"$f":"IF(M49>'Data Inputs'!G43, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N49=\"YES\",(M49-'Data Inputs'!G43)*SUM(I45:I49,0)-SUM(O45:O48),-SUM(O45:O48))","v":493.42019999999957},{"$f":"IF(O49<>0,-O49*H49/SUM(I49:J49)*'Data Inputs'!R43-G49/SUM(I49:J49)*'Data Inputs'!Q43,0)","v":-1644.5487104747306},null,{"$f":"IF(Q49=\"y\", 'Data Inputs'!T43*B49/100, 0)","v":0},{"$f":"'Data Inputs'!S43*B49/100","v":119},{"$f":"(-$B49/100*'Data Inputs'!H43)","v":-979.99999999999989},{"$f":"(-$B49/100*'Data Inputs'!I43)","v":-35},{"$f":"(-$B49/100*'Data Inputs'!J43)","v":-308},{"$f":"-'Data Inputs'!K43","v":-39},{"$f":"(-B49/100*'Data Inputs'!M43)","v":-1813},{"$f":"IF('Quota Calculator'!C48>30, 16, 15)","v":16},{"$f":"ROUND(-Y49*'Data Inputs'!L43,2)","v":-340.16},{"$f":"(-B49/100*'Data Inputs'!N43)","v":0},0,-175.75800000000001,{"$f":"-SUM(F49:H49)*'Data Inputs'!O43","v":-195.14249999999998},0,{"$f":"I49*'Data Inputs'!P43+'Revenue Calculator'!J49*'Data Inputs'!Q43+'Revenue Calculator'!K49*'Data Inputs'!R43+R49+S49+P49","v":50740.878789525268},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C48>0),AF49/'Quota Calculator'!C48,IF(AND(AG$7=\"Per Hectolitre\",$B49>0),AF49/($B49/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F49>0),AF49/$F49,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C48>0),AF49/'Quota Calculator'!V48/'Quota Calculator'!C48,\"-\"))))","v":72.486969699321818},-3886.0604999999996,{"$f":"'Data Inputs'!P43*F49+'Data Inputs'!Q43*G49+'Data Inputs'!R43*H49+P49+R49+S49+T49+U49+V49+W49+X49+Z49+AE49+L49+AC49+AB49+AD49","v":46854.818289525261},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C48>0),AI49/'Quota Calculator'!C48,IF(AND(AJ$7=\"Per Hectolitre\",$B49>0),AI49/($B49/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F49>0),AI49/$F49,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C48>0),AI49/'Quota Calculator'!V48/'Quota Calculator'!C48,\"-\"))))","v":66.935454699321795}]
["2013-01-31",{"$f":"'Quota Calculator'!E49","v":70000},{"$f":"'Quota Calculator'!F49","v":3.42},3.27,5.69,2394,2289,3983,{"$f":"IF('Quota Calculator'!P49>='Data Inputs'!D44, 'Quota Calculator'!G49-('Quota Calculator'!N49-'Quota Calculator'!O49+'Quota Calculator'!O48), 'Quota Calculator'!G49)","v":2394},2289,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P44*('Revenue Calculator'!F50-'Revenue Calculator'!I50)-'Data Inputs'!Q44*('Revenue Calculator'!G50-'Revenue Calculator'!J50)-'Data Inputs'!R44*('Revenue Calculator'!H50-'Revenue Calculator'!K50), 2)","v":0},{"$f":"IFERROR(SUM(G45:H50)/SUM(F45:F50), 0)","v":2.6223196881091617},{"$f":"IF(M50>'Data Inputs'!G44, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N50=\"YES\",(M50-'Data Inputs'!G44)*SUM(I45:I50,0)-SUM(O45:O49),-SUM(O45:O49))","v":486.42019999999957},{"$f":"IF(O50<>0,-O50*H50/SUM(I50:J50)*'Data Inputs'!R44-G50/SUM(I50:J50)*'Data Inputs'!Q44,0)","v":-1457.1740372677416},null,{"$f":"IF(Q50=\"y\", 'Data Inputs'!T44*B50/100, 0)","v":0},{"$f":"'Data Inputs'!S44*B50/100","v":119},{"$f":"(-$B50/100*'Data Inputs'!H44)","v":-979.99999999999989},{"$f":"(-$B50/100*'Data Inputs'!I44)","v":-35},{"$f":"(-$B50/100*'Data Inputs'!J44)","v":-308},{"$f":"-'Data Inputs'!K44","v":-39},{"$f":"(-B50/100*'Data Inputs'!M44)","v":-1813},{"$f":"IF('Quota Calculator'!C49>30, 16, 15)","v":16},{"$f":"ROUND(-Y50*'Data Inputs'!L44,2)","v":-340.16},{"$f":"(-B50/100*'Data Inputs'!N44)","v":0},0,-175.75800000000001,{"$f":"-SUM(F50:H50)*'Data Inputs'!O44","v":-172.45340000000002},0,{"$f":"I50*'Data Inputs'!P44+'Revenue Calculator'!J50*'Data Inputs'!Q44+'Revenue Calculator'!K50*'Data Inputs'!R44+R50+S50+P50","v":49576.366562732255},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C49>0),AF50/'Quota Calculator'!C49,IF(AND(AG$7=\"Per Hectolitre\",$B50>0),AF50/($B50/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F50>0),AF50/$F50,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C49>0),AF50/'Quota Calculator'!V49/'Quota Calculator'!C49,\"-\"))))","v":70.82338080390322},-3863.3713999999995,{"$f":"'Data Inputs'!P44*F50+'Data Inputs'!Q44*G50+'Data Inputs'!R44*H50+P50+R50+S50+T50+U50+V50+W50+X50+Z50+AE50+L50+AC50+AB50+AD50","v":45712.995162732252},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C49>0),AI50/'Quota Calculator'!C49,IF(AND(AJ$7=\"Per Hectolitre\",$B50>0),AI50/($B50/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F50>0),AI50/$F50,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C49>0),AI50/'Quota Calculator'!V49/'Quota Calculator'!C49,\"-\"))))","v":65.304278803903216}]
["2013-02-28",{"$f":"'Quota Calculator'!E50","v":70000},{"$f":"'Quota Calculator'!F50","v":3.42},3.22,5.66,2394,2254,3962,{"$f":"IF('Quota Calculator'!P50>='Data Inputs'!D45, 'Quota Calculator'!G50-('Quota Calculator'!N50-'Quota Calculator'!O50+'Quota Calculator'!O49), 'Quota Calculator'!G50)","v":2394},2254,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P45*('Revenue Calculator'!F51-'Revenue Calculator'!I51)-'Data Inputs'!Q45*('Revenue Calculator'!G51-'Revenue Calculator'!J51)-'Data Inputs'!R45*('Revenue Calculator'!H51-'Revenue Calculator'!K51), 2)","v":0},{"$f":"IFERROR(SUM(G45:H51)/SUM(F45:F51), 0)","v":2.6186299081035922},{"$f":"IF(M51>'Data Inputs'!G45, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N51=\"YES\",(M51-'Data Inputs'!G45)*SUM(I45:I51,0)-SUM(O45:O50),-SUM(O45:O50))","v":430.42019999999911},{"$f":"IF(O51<>0,-O51*H51/SUM(I51:J51)*'Data Inputs'!R45-G51/SUM(I51:J51)*'Data Inputs'!Q45,0)","v":-1454.0367585677682},null,{"$f":"IF(Q51=\"y\", 'Data Inputs'!T45*B51/100, 0)","v":0},{"$f":"'Data Inputs'!S45*B51/100","v":119},{"$f":"(-$B51/100*'Data Inputs'!H45)","v":-979.99999999999989},{"$f":"(-$B51/100*'Data Inputs'!I45)","v":-35},{"$f":"(-$B51/100*'Data Inputs'!J45)","v":-308},{"$f":"-'Data Inputs'!K45","v":-39},{"$f":"(-B51/100*'Data Inputs'!M45)","v":-1813},{"$f":"IF('Quota Calculator'!C50>30, 16, 15)","v":15},{"$f":"ROUND(-Y51*'Data Inputs'!L45,2)","v":-318.89999999999998},{"$f":"(-B51/100*'Data Inputs'!N45)","v":0},0,-174.69500000000002,{"$f":"-SUM(F51:H51)*'Data Inputs'!O45","v":-297.04500000000002},0,{"$f":"I51*'Data Inputs'!P45+'Revenue Calculator'!J51*'Data Inputs'!Q45+'Revenue Calculator'!K51*'Data Inputs'!R45+R51+S51+P51","v":51021.834241432232},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C50>0),AF51/'Quota Calculator'!C50,IF(AND(AG$7=\"Per Hectolitre\",$B51>0),AF51/($B51/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F51>0),AF51/$F51,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C50>0),AF51/'Quota Calculator'!V50/'Quota Calculator'!C50,\"-\"))))","v":72.888334630617479},-3965.6400000000003,{"$f":"'Data Inputs'!P45*F51+'Data Inputs'!Q45*G51+'Data Inputs'!R45*H51+P51+R51+S51+T51+U51+V51+W51+X51+Z51+AE51+L51+AC51+AB51+AD51","v":47056.194241432233},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C50>0),AI51/'Quota Calculator'!C50,IF(AND(AJ$7=\"Per Hectolitre\",$B51>0),AI51/($B51/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F51>0),AI51/$F51,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C50>0),AI51/'Quota Calculator'!V50/'Quota Calculator'!C50,\"-\"))))","v":67.22313463061748}]
["2013-03-31",{"$f":"'Quota Calculator'!E51","v":70000},{"$f":"'Quota Calculator'!F51","v":3.42},3.22,5.66,2394,2254,3962,{"$f":"IF('Quota Calculator'!P51>='Data Inputs'!D46, 'Quota Calculator'!G51-('Quota Calculator'!N51-'Quota Calculator'!O51+'Quota Calculator'!O50), 'Quota Calculator'!G51)","v":2394},2254,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P46*('Revenue Calculator'!F52-'Revenue Calculator'!I52)-'Data Inputs'!Q46*('Revenue Calculator'!G52-'Revenue Calculator'!J52)-'Data Inputs'!R46*('Revenue Calculator'!H52-'Revenue Calculator'!K52), 2)","v":0},{"$f":"IFERROR(SUM(G45:H52)/SUM(F45:F52), 0)","v":2.6158625730994154},{"$f":"IF(M52>'Data Inputs'!G46, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N52=\"YES\",(M52-'Data Inputs'!G46)*SUM(I45:I52,0)-SUM(O45:O51),-SUM(O45:O51))","v":430.42020000000502},{"$f":"IF(O52<>0,-O52*H52/SUM(I52:J52)*'Data Inputs'!R46-G52/SUM(I52:J52)*'Data Inputs'!Q46,0)","v":-1259.7048469773038},null,{"$f":"IF(Q52=\"y\", 'Data Inputs'!T46*B52/100, 0)","v":0},{"$f":"'Data Inputs'!S46*B52/100","v":119},{"$f":"(-$B52/100*'Data Inputs'!H46)","v":-979.99999999999989},{"$f":"(-$B52/100*'Data Inputs'!I46)","v":-35},{"$f":"(-$B52/100*'Data Inputs'!J46)","v":-308},{"$f":"-'Data Inputs'!K46","v":-39},{"$f":"(-B52/100*'Data Inputs'!M46)","v":-1813},{"$f":"IF('Quota Calculator'!C51>30, 16, 15)","v":16},{"$f":"ROUND(-Y52*'Data Inputs'!L46,2)","v":-340.16},{"$f":"(-B52/100*'Data Inputs'!N46)","v":0},0,-175.75800000000001,{"$f":"-SUM(F52:H52)*'Data Inputs'!O46","v":-30.995999999999999},0,{"$f":"I52*'Data Inputs'!P46+'Revenue Calculator'!J52*'Data Inputs'!Q46+'Revenue Calculator'!K52*'Data Inputs'!R46+R52+S52+P52","v":49544.634753022692},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C51>0),AF52/'Quota Calculator'!C51,IF(AND(AG$7=\"Per Hectolitre\",$B52>0),AF52/($B52/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F52>0),AF52/$F52,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C51>0),AF52/'Quota Calculator'!V51/'Quota Calculator'!C51,\"-\"))))","v":70.77804964717528},-3721.9139999999998,{"$f":"'Data Inputs'!P46*F52+'Data Inputs'!Q46*G52+'Data Inputs'!R46*H52+P52+R52+S52+T52+U52+V52+W52+X52+Z52+AE52+L52+AC52+AB52+AD52","v":45822.720753022688},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C51>0),AI52/'Quota Calculator'!C51,IF(AND(AJ$7=\"Per Hectolitre\",$B52>0),AI52/($B52/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F52>0),AI52/$F52,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C51>0),AI52/'Quota Calculator'!V51/'Quota Calculator'!C51,\"-\"))))","v":65.461029647175266}]
["2013-04-30",{"$f":"'Quota Calculator'!E52","v":70000},{"$f":"'Quota Calculator'!F52","v":3.42},3.22,5.69,2394,2254,3983,{"$f":"IF('Quota Calculator'!P52>='Data Inputs'!D47, 'Quota Calculator'!G52-('Quota Calculator'!N52-'Quota Calculator'!O52+'Quota Calculator'!O51), 'Quota Calculator'!G52)","v":2394},2254,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P47*('Revenue Calculator'!F53-'Revenue Calculator'!I53)-'Data Inputs'!Q47*('Revenue Calculator'!G53-'Revenue Calculator'!J53)-'Data Inputs'!R47*('Revenue Calculator'!H53-'Revenue Calculator'!K53), 2)","v":0},{"$f":"IFERROR(SUM(G45:H53)/SUM(F45:F53), 0)","v":2.6146848602988952},{"$f":"IF(M53>'Data Inputs'!G47, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N53=\"YES\",(M53-'Data Inputs'!G47)*SUM(I45:I53,0)-SUM(O45:O52),-SUM(O45:O52))","v":451.4201999999932},{"$f":"IF(O53<>0,-O53*H53/SUM(I53:J53)*'Data Inputs'!R47-G53/SUM(I53:J53)*'Data Inputs'!Q47,0)","v":-1302.8120533169983},null,{"$f":"IF(Q53=\"y\", 'Data Inputs'!T47*B53/100, 0)","v":0},{"$f":"'Data Inputs'!S47*B53/100","v":119},{"$f":"(-$B53/100*'Data Inputs'!H47)","v":-979.99999999999989},{"$f":"(-$B53/100*'Data Inputs'!I47)","v":-35},{"$f":"(-$B53/100*'Data Inputs'!J47)","v":-308},{"$f":"-'Data Inputs'!K47","v":-39},{"$f":"(-B53/100*'Data Inputs'!M47)","v":-1813},{"$f":"IF('Quota Calculator'!C52>30, 16, 15)","v":15},{"$f":"ROUND(-Y53*'Data Inputs'!L47,2)","v":-318.89999999999998},{"$f":"(-B53/100*'Data Inputs'!N47)","v":0},0,-174.69500000000002,{"$f":"-SUM(F53:H53)*'Data Inputs'!O47","v":-33.660899999999998},0,{"$f":"I53*'Data Inputs'!P47+'Revenue Calculator'!J53*'Data Inputs'!Q47+'Revenue Calculator'!K53*'Data Inputs'!R47+R53+S53+P53","v":50415.913046683003},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C52>0),AF53/'Quota Calculator'!C52,IF(AND(AG$7=\"Per Hectolitre\",$B53>0),AF53/($B53/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F53>0),AF53/$F53,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C52>0),AF53/'Quota Calculator'!V52/'Quota Calculator'!C52,\"-\"))))","v":72.022732923832862},-3702.2559000000001,{"$f":"'Data Inputs'!P47*F53+'Data Inputs'!Q47*G53+'Data Inputs'!R47*H53+P53+R53+S53+T53+U53+V53+W53+X53+Z53+AE53+L53+AC53+AB53+AD53","v":46713.657146682999},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C52>0),AI53/'Quota Calculator'!C52,IF(AND(AJ$7=\"Per Hectolitre\",$B53>0),AI53/($B53/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F53>0),AI53/$F53,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C52>0),AI53/'Quota Calculator'!V52/'Quota Calculator'!C52,\"-\"))))","v":66.733795923832858}]
["2013-05-31",{"$f":"'Quota Calculator'!E53","v":70000},{"$f":"'Quota Calculator'!F53","v":3.42},3.21,5.66,2394,2247,3962,{"$f":"IF('Quota Calculator'!P53>='Data Inputs'!D48, 'Quota Calculator'!G53-('Quota Calculator'!N53-'Quota Calculator'!O53+'Quota Calculator'!O52), 'Quota Calculator'!G53)","v":2394},2247,3962.0000000000005,{"$f":"ROUND(-'Data Inputs'!P48*('Revenue Calculator'!F54-'Revenue Calculator'!I54)-'Data Inputs'!Q48*('Revenue Calculator'!G54-'Revenue Calculator'!J54)-'Data Inputs'!R48*('Revenue Calculator'!H54-'Revenue Calculator'!K54), 2)","v":0},{"$f":"IFERROR(SUM(G45:H54)/SUM(F45:F54), 0)","v":2.6125730994152048},{"$f":"IF(M54>'Data Inputs'!G48, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N54=\"YES\",(M54-'Data Inputs'!G48)*SUM(I45:I54,0)-SUM(O45:O53),-SUM(O45:O53))","v":423.42020000000502},{"$f":"IF(O54<>0,-O54*H54/SUM(I54:J54)*'Data Inputs'!R48-G54/SUM(I54:J54)*'Data Inputs'!Q48,0)","v":-1454.5657704841199},null,{"$f":"IF(Q54=\"y\", 'Data Inputs'!T48*B54/100, 0)","v":0},{"$f":"'Data Inputs'!S48*B54/100","v":119},{"$f":"(-$B54/100*'Data Inputs'!H48)","v":-979.99999999999989},{"$f":"(-$B54/100*'Data Inputs'!I48)","v":-35},{"$f":"(-$B54/100*'Data Inputs'!J48)","v":-308},{"$f":"-'Data Inputs'!K48","v":-39},{"$f":"(-B54/100*'Data Inputs'!M48)","v":-1813},{"$f":"IF('Quota Calculator'!C53>30, 16, 15)","v":16},{"$f":"ROUND(-Y54*'Data Inputs'!L48,2)","v":-340.16},{"$f":"(-B54/100*'Data Inputs'!N48)","v":0},0,{"$f":"0.05*(Z54+X54+W54+V54+U54+T54+AA54+AB54)","v":-175.75800000000001},{"$f":"-SUM(F54:H54)*'Data Inputs'!O48","v":-209.91320000000002},0,{"$f":"I54*'Data Inputs'!P48+'Revenue Calculator'!J54*'Data Inputs'!Q48+'Revenue Calculator'!K54*'Data Inputs'!R48+R54+S54+P54","v":52452.644229515878},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C53>0),AF54/'Quota Calculator'!C53,IF(AND(AG$7=\"Per Hectolitre\",$B54>0),AF54/($B54/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F54>0),AF54/$F54,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C53>0),AF54/'Quota Calculator'!V53/'Quota Calculator'!C53,\"-\"))))","v":74.932348899308394},-3900.8311999999996,{"$f":"'Data Inputs'!P48*F54+'Data Inputs'!Q48*G54+'Data Inputs'!R48*H54+P54+R54+S54+T54+U54+V54+W54+X54+Z54+AE54+L54+AC54+AB54+AD54","v":48551.81302951587},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C53>0),AI54/'Quota Calculator'!C53,IF(AND(AJ$7=\"Per Hectolitre\",$B54>0),AI54/($B54/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F54>0),AI54/$F54,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C53>0),AI54/'Quota Calculator'!V53/'Quota Calculator'!C53,\"-\"))))","v":69.359732899308383}]
["2013-06-30",{"$f":"'Quota Calculator'!E54","v":70000},{"$f":"'Quota Calculator'!F54","v":3.42},3.23,5.69,2394,2261,3983,{"$f":"IF('Quota Calculator'!P54>='Data Inputs'!D49, 'Quota Calculator'!G54-('Quota Calculator'!N54-'Quota Calculator'!O54+'Quota Calculator'!O53), 'Quota Calculator'!G54)","v":2394},2261,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P49*('Revenue Calculator'!F55-'Revenue Calculator'!I55)-'Data Inputs'!Q49*('Revenue Calculator'!G55-'Revenue Calculator'!J55)-'Data Inputs'!R49*('Revenue Calculator'!H55-'Revenue Calculator'!K55), 2)","v":0},{"$f":"IFERROR(SUM(G45:H55)/SUM(F45:F55), 0)","v":2.6121743753322701},{"$f":"IF(M55>'Data Inputs'!G49, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N55=\"YES\",(M55-'Data Inputs'!G49)*SUM(I45:I55,0)-SUM(O45:O54),-SUM(O45:O54))","v":458.42019999999957},{"$f":"IF(O55<>0,-O55*H55/SUM(I55:J55)*'Data Inputs'!R49-G55/SUM(I55:J55)*'Data Inputs'!Q49,0)","v":-1587.0129219532314},null,{"$f":"IF(Q55=\"y\", 'Data Inputs'!T49*B55/100, 0)","v":0},{"$f":"'Data Inputs'!S49*B55/100","v":119},{"$f":"(-$B55/100*'Data Inputs'!H49)","v":-979.99999999999989},{"$f":"(-$B55/100*'Data Inputs'!I49)","v":-35},{"$f":"(-$B55/100*'Data Inputs'!J49)","v":-308},{"$f":"-'Data Inputs'!K49","v":-39},{"$f":"(-B55/100*'Data Inputs'!M49)","v":-1813},{"$f":"IF('Quota Calculator'!C54>30, 16, 15)","v":15},{"$f":"ROUND(-Y55*'Data Inputs'!L49,2)","v":-318.89999999999998},{"$f":"(-B55/100*'Data Inputs'!N49)","v":0},0,-174.69500000000002,{"$f":"-SUM(F55:H55)*'Data Inputs'!O49","v":-10.365599999999999},0,{"$f":"I55*'Data Inputs'!P49+'Revenue Calculator'!J55*'Data Inputs'!Q49+'Revenue Calculator'!K55*'Data Inputs'!R49+R55+S55+P55","v":52117.38677804677},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C54>0),AF55/'Quota Calculator'!C54,IF(AND(AG$7=\"Per Hectolitre\",$B55>0),AF55/($B55/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F55>0),AF55/$F55,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C54>0),AF55/'Quota Calculator'!V54/'Quota Calculator'!C54,\"-\"))))","v":74.453409682923962},-3678.9606000000003,{"$f":"'Data Inputs'!P49*F55+'Data Inputs'!Q49*G55+'Data Inputs'!R49*H55+P55+R55+S55+T55+U55+V55+W55+X55+Z55+AE55+L55+AC55+AB55+AD55","v":48438.426178046764},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C54>0),AI55/'Quota Calculator'!C54,IF(AND(AJ$7=\"Per Hectolitre\",$B55>0),AI55/($B55/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F55>0),AI55/$F55,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C54>0),AI55/'Quota Calculator'!V54/'Quota Calculator'!C54,\"-\"))))","v":69.197751682923951}]
["2013-07-31",{"$f":"'Quota Calculator'!E55","v":70000},{"$f":"'Quota Calculator'!F55","v":3.42},3.23,5.69,2394,2261,3983,{"$f":"IF('Quota Calculator'!P55>='Data Inputs'!D50, 'Quota Calculator'!G55-('Quota Calculator'!N55-'Quota Calculator'!O55+'Quota Calculator'!O54), 'Quota Calculator'!G55)","v":2394},2261,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P50*('Revenue Calculator'!F56-'Revenue Calculator'!I56)-'Data Inputs'!Q50*('Revenue Calculator'!G56-'Revenue Calculator'!J56)-'Data Inputs'!R50*('Revenue Calculator'!H56-'Revenue Calculator'!K56), 2)","v":0},{"$f":"IFERROR(SUM(G45:H56)/SUM(F45:F56), 0)","v":2.611842105263158},{"$f":"IF(M56>'Data Inputs'!G50, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N56=\"YES\",(M56-'Data Inputs'!G50)*SUM(I45:I56,0)-SUM(O45:O55),-SUM(O45:O55))","v":458.42020000000048},{"$f":"IF(O56<>0,-O56*H56/SUM(I56:J56)*'Data Inputs'!R50-G56/SUM(I56:J56)*'Data Inputs'!Q50,0)","v":-1509.0136621403326},null,{"$f":"IF(Q56=\"y\", 'Data Inputs'!T50*B56/100, 0)","v":0},{"$f":"'Data Inputs'!S50*B56/100","v":119},{"$f":"(-$B56/100*'Data Inputs'!H50)","v":-979.99999999999989},{"$f":"(-$B56/100*'Data Inputs'!I50)","v":-35},{"$f":"(-$B56/100*'Data Inputs'!J50)","v":-308},{"$f":"-'Data Inputs'!K50","v":-39},{"$f":"(-B56/100*'Data Inputs'!M50)","v":-1813},{"$f":"IF('Quota Calculator'!C55>30, 16, 15)","v":16},{"$f":"ROUND(-Y56*'Data Inputs'!L50,2)","v":-340.16},{"$f":"(-B56/100*'Data Inputs'!N50)","v":0},0,-175.75800000000001,{"$f":"-SUM(F56:H56)*'Data Inputs'!O50","v":-34.552},0,{"$f":"I56*'Data Inputs'!P50+'Revenue Calculator'!J56*'Data Inputs'!Q50+'Revenue Calculator'!K56*'Data Inputs'!R50+R56+S56+P56","v":52397.317137859674},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C55>0),AF56/'Quota Calculator'!C55,IF(AND(AG$7=\"Per Hectolitre\",$B56>0),AF56/($B56/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F56>0),AF56/$F56,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C55>0),AF56/'Quota Calculator'!V55/'Quota Calculator'!C55,\"-\"))))","v":74.853310196942388},-3725.47,{"$f":"'Data Inputs'!P50*F56+'Data Inputs'!Q50*G56+'Data Inputs'!R50*H56+P56+R56+S56+T56+U56+V56+W56+X56+Z56+AE56+L56+AC56+AB56+AD56","v":48671.847137859651},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C55>0),AI56/'Quota Calculator'!C55,IF(AND(AJ$7=\"Per Hectolitre\",$B56>0),AI56/($B56/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F56>0),AI56/$F56,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C55>0),AI56/'Quota Calculator'!V55/'Quota Calculator'!C55,\"-\"))))","v":69.531210196942354}]
["2013-08-31",{"$f":"'Quota Calculator'!E56","v":70000},{"$f":"'Quota Calculator'!F56","v":3.42},3.26,5.67,2394,2281.9999999999995,3969,{"$f":"IF('Quota Calculator'!P56>='Data Inputs'!D51, 'Quota Calculator'!G56-('Quota Calculator'!N56-'Quota Calculator'!O56+'Quota Calculator'!O55), 'Quota Calculator'!G56)","v":2394},2282,3969,{"$f":"ROUND(-'Data Inputs'!P51*('Revenue Calculator'!F57-'Revenue Calculator'!I57)-'Data Inputs'!Q51*('Revenue Calculator'!G57-'Revenue Calculator'!J57)-'Data Inputs'!R51*('Revenue Calculator'!H57-'Revenue Calculator'!K57), 2)","v":0},{"$f":"IFERROR(SUM(G57:H57)/SUM(F57), 0)","v":2.6111111111111112},{"$f":"IF(M57>'Data Inputs'!G51, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N57=\"YES\",(M57-'Data Inputs'!G51)*I57,0)","v":465.42019999999997},{"$f":"IF(O57<>0,-O57*H57/SUM(I57:J57)*'Data Inputs'!R51-G57/SUM(I57:J57)*'Data Inputs'!Q51,0)","v":-1552.8466288108978},null,{"$f":"IF(Q57=\"y\", 'Data Inputs'!T51*B57/100, 0)","v":0},{"$f":"'Data Inputs'!S51*B57/100","v":119},{"$f":"(-$B57/100*'Data Inputs'!H51)","v":-1050},{"$f":"(-$B57/100*'Data Inputs'!I51)","v":-35},{"$f":"(-$B57/100*'Data Inputs'!J51)","v":-308},{"$f":"-'Data Inputs'!K51","v":-39},{"$f":"(-B57/100*'Data Inputs'!M51)","v":-1820},{"$f":"IF('Quota Calculator'!C56>30, 16, 15)","v":16},{"$f":"ROUND(-Y57*'Data Inputs'!L51,2)","v":-341.6},{"$f":"(-B57/100*'Data Inputs'!N51)","v":0},0,-179.68,{"$f":"-SUM(F57:H57)*'Data Inputs'!O51","v":-109.7915},0,{"$f":"I57*'Data Inputs'!P51+'Revenue Calculator'!J57*'Data Inputs'!Q51+'Revenue Calculator'!K57*'Data Inputs'!R51+R57+S57+P57","v":52232.294571189101},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C56>0),AF57/'Quota Calculator'!C56,IF(AND(AG$7=\"Per Hectolitre\",$B57>0),AF57/($B57/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F57>0),AF57/$F57,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C56>0),AF57/'Quota Calculator'!V56/'Quota Calculator'!C56,\"-\"))))","v":74.617563673127293},-3883.0714999999996,{"$f":"'Data Inputs'!P51*F57+'Data Inputs'!Q51*G57+'Data Inputs'!R51*H57+P57+R57+S57+T57+U57+V57+W57+X57+Z57+AE57+L57+AC57+AB57+AD57","v":48349.223071189095},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C56>0),AI57/'Quota Calculator'!C56,IF(AND(AJ$7=\"Per Hectolitre\",$B57>0),AI57/($B57/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F57>0),AI57/$F57,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C56>0),AI57/'Quota Calculator'!V56/'Quota Calculator'!C56,\"-\"))))","v":69.070318673127275}]
["2013-09-30",{"$f":"'Quota Calculator'!E57","v":70000},{"$f":"'Quota Calculator'!F57","v":3.42},3.31,5.69,2394,2317,3983,{"$f":"IF('Quota Calculator'!P57>='Data Inputs'!D52, 'Quota Calculator'!G57-('Quota Calculator'!N57-'Quota Calculator'!O57+'Quota Calculator'!O56), 'Quota Calculator'!G57)","v":2394},2317,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P52*('Revenue Calculator'!F58-'Revenue Calculator'!I58)-'Data Inputs'!Q52*('Revenue Calculator'!G58-'Revenue Calculator'!J58)-'Data Inputs'!R52*('Revenue Calculator'!H58-'Revenue Calculator'!K58), 2)","v":0},{"$f":"IFERROR(SUM(G57:H58)/SUM(F57:F58), 0)","v":2.621345029239766},{"$f":"IF(M58>'Data Inputs'!G52, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N58=\"YES\",(M58-'Data Inputs'!G52)*SUM(I57:I58,0)-SUM(O57),-SUM(O57))","v":514.42019999999911},{"$f":"IF(O58<>0,-O58*H58/SUM(I58:J58)*'Data Inputs'!R52-G58/SUM(I58:J58)*'Data Inputs'!Q52,0)","v":-1722.862101445465},null,{"$f":"IF(Q58=\"y\", 'Data Inputs'!T52*B58/100, 0)","v":0},{"$f":"'Data Inputs'!S52*B58/100","v":119},{"$f":"(-$B58/100*'Data Inputs'!H52)","v":-1050},{"$f":"(-$B58/100*'Data Inputs'!I52)","v":-35},{"$f":"(-$B58/100*'Data Inputs'!J52)","v":-308},{"$f":"-'Data Inputs'!K52","v":-39},{"$f":"(-B58/100*'Data Inputs'!M52)","v":-1820},{"$f":"IF('Quota Calculator'!C57>30, 16, 15)","v":15},{"$f":"ROUND(-Y58*'Data Inputs'!L52,2)","v":-320.25},{"$f":"(-B58/100*'Data Inputs'!N52)","v":0},0,-178.61250000000001,{"$f":"-SUM(F58:H58)*'Data Inputs'!O52","v":-37.3842},0,{"$f":"I58*'Data Inputs'!P52+'Revenue Calculator'!J58*'Data Inputs'!Q52+'Revenue Calculator'!K58*'Data Inputs'!R52+R58+S58+P58","v":52740.779298554538},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C57>0),AF58/'Quota Calculator'!C57,IF(AND(AG$7=\"Per Hectolitre\",$B58>0),AF58/($B58/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F58>0),AF58/$F58,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C57>0),AF58/'Quota Calculator'!V57/'Quota Calculator'!C57,\"-\"))))","v":75.343970426506488},-3788.2467000000001,{"$f":"'Data Inputs'!P52*F58+'Data Inputs'!Q52*G58+'Data Inputs'!R52*H58+P58+R58+S58+T58+U58+V58+W58+X58+Z58+AE58+L58+AC58+AB58+AD58","v":48952.532598554535},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C57>0),AI58/'Quota Calculator'!C57,IF(AND(AJ$7=\"Per Hectolitre\",$B58>0),AI58/($B58/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F58>0),AI58/$F58,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C57>0),AI58/'Quota Calculator'!V57/'Quota Calculator'!C57,\"-\"))))","v":69.932189426506483}]
["2013-10-31",{"$f":"'Quota Calculator'!E58","v":70000},{"$f":"'Quota Calculator'!F58","v":3.42},3.4,5.7,2394,2380,3990,{"$f":"IF('Quota Calculator'!P58>='Data Inputs'!D53, 'Quota Calculator'!G58-('Quota Calculator'!N58-'Quota Calculator'!O58+'Quota Calculator'!O57), 'Quota Calculator'!G58)","v":2394},2380,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P53*('Revenue Calculator'!F59-'Revenue Calculator'!I59)-'Data Inputs'!Q53*('Revenue Calculator'!G59-'Revenue Calculator'!J59)-'Data Inputs'!R53*('Revenue Calculator'!H59-'Revenue Calculator'!K59), 2)","v":0},{"$f":"IFERROR(SUM(G57:H59)/SUM(F57:F59), 0)","v":2.634502923976608},{"$f":"IF(M59>'Data Inputs'!G53, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N59=\"YES\",(M59-'Data Inputs'!G53)*SUM(I57:I59,0)-SUM(O57:O58),-SUM(O57:O58))","v":584.42019999999911},{"$f":"IF(O59<>0,-O59*H59/SUM(I59:J59)*'Data Inputs'!R53-G59/SUM(I59:J59)*'Data Inputs'!Q53,0)","v":-1893.002215378883},null,{"$f":"IF(Q59=\"y\", 'Data Inputs'!T53*B59/100, 0)","v":0},{"$f":"'Data Inputs'!S53*B59/100","v":119},{"$f":"(-$B59/100*'Data Inputs'!H53)","v":-1050},{"$f":"(-$B59/100*'Data Inputs'!I53)","v":-35},{"$f":"(-$B59/100*'Data Inputs'!J53)","v":-308},{"$f":"-'Data Inputs'!K53","v":-39},{"$f":"(-B59/100*'Data Inputs'!M53)","v":-1820},{"$f":"IF('Quota Calculator'!C58>30, 16, 15)","v":16},{"$f":"ROUND(-Y59*'Data Inputs'!L53,2)","v":-341.6},{"$f":"(-B59/100*'Data Inputs'!N53)","v":0},0,-179.68,{"$f":"-SUM(F59:H59)*'Data Inputs'!O53","v":-268.17840000000001},0,{"$f":"I59*'Data Inputs'!P53+'Revenue Calculator'!J59*'Data Inputs'!Q53+'Revenue Calculator'!K59*'Data Inputs'!R53+R59+S59+P59","v":52318.983584621128},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C58>0),AF59/'Quota Calculator'!C58,IF(AND(AG$7=\"Per Hectolitre\",$B59>0),AF59/($B59/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F59>0),AF59/$F59,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C58>0),AF59/'Quota Calculator'!V58/'Quota Calculator'!C58,\"-\"))))","v":74.741405120887322},-4041.4583999999995,{"$f":"'Data Inputs'!P53*F59+'Data Inputs'!Q53*G59+'Data Inputs'!R53*H59+P59+R59+S59+T59+U59+V59+W59+X59+Z59+AE59+L59+AC59+AB59+AD59","v":48277.525184621132},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C58>0),AI59/'Quota Calculator'!C58,IF(AND(AJ$7=\"Per Hectolitre\",$B59>0),AI59/($B59/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F59>0),AI59/$F59,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C58>0),AI59/'Quota Calculator'!V58/'Quota Calculator'!C58,\"-\"))))","v":68.967893120887325}]
["2013-11-30",{"$f":"'Quota Calculator'!E59","v":70000},{"$f":"'Quota Calculator'!F59","v":3.42},3.43,5.7,2394,2401,3990,{"$f":"IF('Quota Calculator'!P59>='Data Inputs'!D54, 'Quota Calculator'!G59-('Quota Calculator'!N59-'Quota Calculator'!O59+'Quota Calculator'!O58), 'Quota Calculator'!G59)","v":2394},2401,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P54*('Revenue Calculator'!F60-'Revenue Calculator'!I60)-'Data Inputs'!Q54*('Revenue Calculator'!G60-'Revenue Calculator'!J60)-'Data Inputs'!R54*('Revenue Calculator'!H60-'Revenue Calculator'!K60), 2)","v":0},{"$f":"IFERROR(SUM(G57:H60)/SUM(F57:F60), 0)","v":2.6432748538011697},{"$f":"IF(M60>'Data Inputs'!G54, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N60=\"YES\",(M60-'Data Inputs'!G54)*SUM(I57:I60,0)-SUM(O57:O59),-SUM(O57:O59))","v":605.42020000000184},{"$f":"IF(O60<>0,-O60*H60/SUM(I60:J60)*'Data Inputs'!R54-G60/SUM(I60:J60)*'Data Inputs'!Q54,0)","v":-1981.6859530765023},null,{"$f":"IF(Q60=\"y\", 'Data Inputs'!T54*B60/100, 0)","v":0},{"$f":"'Data Inputs'!S54*B60/100","v":119},{"$f":"(-$B60/100*'Data Inputs'!H54)","v":-1050},{"$f":"(-$B60/100*'Data Inputs'!I54)","v":-35},{"$f":"(-$B60/100*'Data Inputs'!J54)","v":-308},{"$f":"-'Data Inputs'!K54","v":-39},{"$f":"(-B60/100*'Data Inputs'!M54)","v":-1820},{"$f":"IF('Quota Calculator'!C59>30, 16, 15)","v":15},{"$f":"ROUND(-Y60*'Data Inputs'!L54,2)","v":-320.25},{"$f":"(-B60/100*'Data Inputs'!N54)","v":0},0,-178.61250000000001,{"$f":"-SUM(F60:H60)*'Data Inputs'!O54","v":-247.73699999999999},0,{"$f":"I60*'Data Inputs'!P54+'Revenue Calculator'!J60*'Data Inputs'!Q54+'Revenue Calculator'!K60*'Data Inputs'!R54+R60+S60+P60","v":51257.612046923503},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C59>0),AF60/'Quota Calculator'!C59,IF(AND(AG$7=\"Per Hectolitre\",$B60>0),AF60/($B60/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F60>0),AF60/$F60,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C59>0),AF60/'Quota Calculator'!V59/'Quota Calculator'!C59,\"-\"))))","v":73.22516006703357},-3998.5995000000003,{"$f":"'Data Inputs'!P54*F60+'Data Inputs'!Q54*G60+'Data Inputs'!R54*H60+P60+R60+S60+T60+U60+V60+W60+X60+Z60+AE60+L60+AC60+AB60+AD60","v":47259.012546923492},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C59>0),AI60/'Quota Calculator'!C59,IF(AND(AJ$7=\"Per Hectolitre\",$B60>0),AI60/($B60/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F60>0),AI60/$F60,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C59>0),AI60/'Quota Calculator'!V59/'Quota Calculator'!C59,\"-\"))))","v":67.512875067033562}]
["2013-12-31",{"$f":"'Quota Calculator'!E60","v":70000},{"$f":"'Quota Calculator'!F60","v":3.42},3.36,5.7,2394,2352,3990,{"$f":"IF('Quota Calculator'!P60>='Data Inputs'!D55, 'Quota Calculator'!G60-('Quota Calculator'!N60-'Quota Calculator'!O60+'Quota Calculator'!O59), 'Quota Calculator'!G60)","v":2394},2352,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P55*('Revenue Calculator'!F61-'Revenue Calculator'!I61)-'Data Inputs'!Q55*('Revenue Calculator'!G61-'Revenue Calculator'!J61)-'Data Inputs'!R55*('Revenue Calculator'!H61-'Revenue Calculator'!K61), 2)","v":0},{"$f":"IFERROR(SUM(G57:H61)/SUM(F57:F61),0)","v":2.6444444444444444},{"$f":"IF(M61>'Data Inputs'!G55, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N61=\"YES\",(M61-'Data Inputs'!G55)*SUM(I57:I61,0)-SUM(O57:O60),-SUM(O57:O60))","v":556.4201999999982},{"$f":"IF(O61<>0,-O61*H61/SUM(I61:J61)*'Data Inputs'!R55-G61/SUM(I61:J61)*'Data Inputs'!Q55,0)","v":-1901.8086466114985},null,{"$f":"IF(Q61=\"y\", 'Data Inputs'!T55*B61/100, 0)","v":0},{"$f":"'Data Inputs'!S55*B61/100","v":119},{"$f":"(-$B61/100*'Data Inputs'!H55)","v":-1050},{"$f":"(-$B61/100*'Data Inputs'!I55)","v":-35},{"$f":"(-$B61/100*'Data Inputs'!J55)","v":-308},{"$f":"-'Data Inputs'!K55","v":-39},{"$f":"(-B61/100*'Data Inputs'!M55)","v":-1820},{"$f":"IF('Quota Calculator'!C60>30, 16, 15)","v":16},{"$f":"ROUND(-Y61*'Data Inputs'!L55,2)","v":-341.6},{"$f":"(-B61/100*'Data Inputs'!N55)","v":0},0,-179.68,{"$f":"-SUM(F61:H61)*'Data Inputs'!O55","v":-190.44479999999999},0,{"$f":"I61*'Data Inputs'!P55+'Revenue Calculator'!J61*'Data Inputs'!Q55+'Revenue Calculator'!K61*'Data Inputs'!R55+R61+S61+P61","v":51319.332753388502},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C60>0),AF61/'Quota Calculator'!C60,IF(AND(AG$7=\"Per Hectolitre\",$B61>0),AF61/($B61/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F61>0),AF61/$F61,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C60>0),AF61/'Quota Calculator'!V60/'Quota Calculator'!C60,\"-\"))))","v":73.313332504840716},-3963.7248,{"$f":"'Data Inputs'!P55*F61+'Data Inputs'!Q55*G61+'Data Inputs'!R55*H61+P61+R61+S61+T61+U61+V61+W61+X61+Z61+AE61+L61+AC61+AB61+AD61","v":47355.607953388506},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C60>0),AI61/'Quota Calculator'!C60,IF(AND(AJ$7=\"Per Hectolitre\",$B61>0),AI61/($B61/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F61>0),AI61/$F61,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C60>0),AI61/'Quota Calculator'!V60/'Quota Calculator'!C60,\"-\"))))","v":67.650868504840716}]
["2014-01-31",{"$f":"'Quota Calculator'!E61","v":70000},{"$f":"'Quota Calculator'!F61","v":3.42},3.3,5.72,2394,2310,4004,{"$f":"IF('Quota Calculator'!P61>='Data Inputs'!D56, 'Quota Calculator'!G61-('Quota Calculator'!N61-'Quota Calculator'!O61+'Quota Calculator'!O60), 'Quota Calculator'!G61)","v":2394},2310,4004,{"$f":"ROUND(-'Data Inputs'!P56*('Revenue Calculator'!F62-'Revenue Calculator'!I62)-'Data Inputs'!Q56*('Revenue Calculator'!G62-'Revenue Calculator'!J62)-'Data Inputs'!R56*('Revenue Calculator'!H62-'Revenue Calculator'!K62), 2)","v":0},{"$f":"IFERROR(SUM(G57:H62)/SUM(F57:F62), 0)","v":2.6432748538011697},{"$f":"IF(M62>'Data Inputs'!G56, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N62=\"YES\",(M62-'Data Inputs'!G56)*SUM(I57:I62,0)-SUM(O57:O61),-SUM(O57:O61))","v":528.42020000000184},{"$f":"IF(O62<>0,-O62*H62/SUM(I62:J62)*'Data Inputs'!R56-G62/SUM(I62:J62)*'Data Inputs'!Q56,0)","v":-1633.837102465601},null,{"$f":"IF(Q62=\"y\", 'Data Inputs'!T56*B62/100, 0)","v":0},{"$f":"'Data Inputs'!S56*B62/100","v":119},{"$f":"(-$B62/100*'Data Inputs'!H56)","v":-1050},{"$f":"(-$B62/100*'Data Inputs'!I56)","v":-35},{"$f":"(-$B62/100*'Data Inputs'!J56)","v":-308},{"$f":"-'Data Inputs'!K56","v":-39},{"$f":"(-B62/100*'Data Inputs'!M56)","v":-1820},{"$f":"IF('Quota Calculator'!C61>30, 16, 15)","v":16},{"$f":"ROUND(-Y62*'Data Inputs'!L56,2)","v":-341.6},{"$f":"(-B62/100*'Data Inputs'!N56)","v":0},0,-179.68,{"$f":"-SUM(F62:H62)*'Data Inputs'!O56","v":-181.12639999999999},0,{"$f":"I62*'Data Inputs'!P56+'Revenue Calculator'!J62*'Data Inputs'!Q56+'Revenue Calculator'!K62*'Data Inputs'!R56+R62+S62+P62","v":50417.8114975344},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C61>0),AF62/'Quota Calculator'!C61,IF(AND(AG$7=\"Per Hectolitre\",$B62>0),AF62/($B62/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F62>0),AF62/$F62,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C61>0),AF62/'Quota Calculator'!V61/'Quota Calculator'!C61,\"-\"))))","v":72.025444996477717},-3954.4063999999998,{"$f":"'Data Inputs'!P56*F62+'Data Inputs'!Q56*G62+'Data Inputs'!R56*H62+P62+R62+S62+T62+U62+V62+W62+X62+Z62+AE62+L62+AC62+AB62+AD62","v":46463.4050975344},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C61>0),AI62/'Quota Calculator'!C61,IF(AND(AJ$7=\"Per Hectolitre\",$B62>0),AI62/($B62/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F62>0),AI62/$F62,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C61>0),AI62/'Quota Calculator'!V61/'Quota Calculator'!C61,\"-\"))))","v":66.376292996477716}]
["2014-02-28",{"$f":"'Quota Calculator'!E62","v":70000},{"$f":"'Quota Calculator'!F62","v":3.42},3.31,5.72,2394,2317,4004,{"$f":"IF('Quota Calculator'!P62>='Data Inputs'!D57, 'Quota Calculator'!G62-('Quota Calculator'!N62-'Quota Calculator'!O62+'Quota Calculator'!O61), 'Quota Calculator'!G62)","v":2394},2317,4004,{"$f":"ROUND(-'Data Inputs'!P57*('Revenue Calculator'!F63-'Revenue Calculator'!I63)-'Data Inputs'!Q57*('Revenue Calculator'!G63-'Revenue Calculator'!J63)-'Data Inputs'!R57*('Revenue Calculator'!H63-'Revenue Calculator'!K63), 2)","v":0},{"$f":"IFERROR(SUM(G57:H63)/SUM(F57:F63), 0)","v":2.6428571428571428},{"$f":"IF(M63>'Data Inputs'!G57, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N63=\"YES\",(M63-'Data Inputs'!G57)*SUM(I57:I63,0)-SUM(O57:O62),-SUM(O57:O62))","v":535.42019999999775},{"$f":"IF(O63<>0,-O63*H63/SUM(I63:J63)*'Data Inputs'!R57-G63/SUM(I63:J63)*'Data Inputs'!Q57,0)","v":-1748.8927858744651},null,{"$f":"IF(Q63=\"y\", 'Data Inputs'!T57*B63/100, 0)","v":0},{"$f":"'Data Inputs'!S57*B63/100","v":119},{"$f":"(-$B63/100*'Data Inputs'!H57)","v":-1050},{"$f":"(-$B63/100*'Data Inputs'!I57)","v":-35},{"$f":"(-$B63/100*'Data Inputs'!J57)","v":-308},{"$f":"-'Data Inputs'!K57","v":-39},{"$f":"(-B63/100*'Data Inputs'!M57)","v":-1820},{"$f":"IF('Quota Calculator'!C62>30, 16, 15)","v":15},{"$f":"ROUND(-Y63*'Data Inputs'!L57,2)","v":-320.25},{"$f":"(-B63/100*'Data Inputs'!N57)","v":0},0,-178.61250000000001,{"$f":"-SUM(F63:H63)*'Data Inputs'!O57","v":-168.1995},0,{"$f":"I63*'Data Inputs'!P57+'Revenue Calculator'!J63*'Data Inputs'!Q57+'Revenue Calculator'!K63*'Data Inputs'!R57+R63+S63+P63","v":51606.545014125535},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C62>0),AF63/'Quota Calculator'!C62,IF(AND(AG$7=\"Per Hectolitre\",$B63>0),AF63/($B63/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F63>0),AF63/$F63,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C62>0),AF63/'Quota Calculator'!V62/'Quota Calculator'!C62,\"-\"))))","v":73.723635734465049},-3919.0620000000004,{"$f":"'Data Inputs'!P57*F63+'Data Inputs'!Q57*G63+'Data Inputs'!R57*H63+P63+R63+S63+T63+U63+V63+W63+X63+Z63+AE63+L63+AC63+AB63+AD63","v":47687.48301412553},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C62>0),AI63/'Quota Calculator'!C62,IF(AND(AJ$7=\"Per Hectolitre\",$B63>0),AI63/($B63/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F63>0),AI63/$F63,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C62>0),AI63/'Quota Calculator'!V62/'Quota Calculator'!C62,\"-\"))))","v":68.124975734465039}]
["2014-03-31",{"$f":"'Quota Calculator'!E63","v":70000},{"$f":"'Quota Calculator'!F63","v":3.42},3.29,5.7,2394,2303,3990,{"$f":"IF('Quota Calculator'!P63>='Data Inputs'!D58, 'Quota Calculator'!G63-('Quota Calculator'!N63-'Quota Calculator'!O63+'Quota Calculator'!O62), 'Quota Calculator'!G63)","v":2394},2303,3990.0000000000005,{"$f":"ROUND(-'Data Inputs'!P58*('Revenue Calculator'!F64-'Revenue Calculator'!I64)-'Data Inputs'!Q58*('Revenue Calculator'!G64-'Revenue Calculator'!J64)-'Data Inputs'!R58*('Revenue Calculator'!H64-'Revenue Calculator'!K64), 2)","v":0},{"$f":"IFERROR(SUM(G57:H64)/SUM(F57:F64), 0)","v":2.6410818713450293},{"$f":"IF(M64>'Data Inputs'!G58, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N64=\"YES\",(M64-'Data Inputs'!G58)*SUM(I57:I64,0)-SUM(O57:O63),-SUM(O57:O63))","v":507.42020000000139},{"$f":"IF(O64<>0,-O64*H64/SUM(I64:J64)*'Data Inputs'!R58-G64/SUM(I64:J64)*'Data Inputs'!Q58,0)","v":-1686.975235725489},null,{"$f":"IF(Q64=\"y\", 'Data Inputs'!T58*B64/100, 0)","v":0},{"$f":"'Data Inputs'!S58*B64/100","v":119},{"$f":"(-$B64/100*'Data Inputs'!H58)","v":-1050},{"$f":"(-$B64/100*'Data Inputs'!I58)","v":-35},{"$f":"(-$B64/100*'Data Inputs'!J58)","v":-308},{"$f":"-'Data Inputs'!K58","v":-39},{"$f":"(-B64/100*'Data Inputs'!M58)","v":-1820},{"$f":"IF('Quota Calculator'!C63>30, 16, 15)","v":16},{"$f":"ROUND(-Y64*'Data Inputs'!L58,2)","v":-341.6},{"$f":"(-B64/100*'Data Inputs'!N58)","v":0},0,-179.68,{"$f":"-SUM(F64:H64)*'Data Inputs'!O58","v":-323.15639999999996},0,{"$f":"I64*'Data Inputs'!P58+'Revenue Calculator'!J64*'Data Inputs'!Q58+'Revenue Calculator'!K64*'Data Inputs'!R58+R64+S64+P64","v":51596.51376427451},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C63>0),AF64/'Quota Calculator'!C63,IF(AND(AG$7=\"Per Hectolitre\",$B64>0),AF64/($B64/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F64>0),AF64/$F64,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C63>0),AF64/'Quota Calculator'!V63/'Quota Calculator'!C63,\"-\"))))","v":73.709305377535017},-4096.4363999999996,{"$f":"'Data Inputs'!P58*F64+'Data Inputs'!Q58*G64+'Data Inputs'!R58*H64+P64+R64+S64+T64+U64+V64+W64+X64+Z64+AE64+L64+AC64+AB64+AD64","v":47500.077364274512},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C63>0),AI64/'Quota Calculator'!C63,IF(AND(AJ$7=\"Per Hectolitre\",$B64>0),AI64/($B64/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F64>0),AI64/$F64,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C63>0),AI64/'Quota Calculator'!V63/'Quota Calculator'!C63,\"-\"))))","v":67.857253377535017}]
["2014-04-30",{"$f":"'Quota Calculator'!E64","v":70000},{"$f":"'Quota Calculator'!F64","v":3.42},3.27,5.67,2394,2289,3969,{"$f":"IF('Quota Calculator'!P64>='Data Inputs'!D59, 'Quota Calculator'!G64-('Quota Calculator'!N64-'Quota Calculator'!O64+'Quota Calculator'!O63), 'Quota Calculator'!G64)","v":2394},2289,3969,{"$f":"ROUND(-'Data Inputs'!P59*('Revenue Calculator'!F65-'Revenue Calculator'!I65)-'Data Inputs'!Q59*('Revenue Calculator'!G65-'Revenue Calculator'!J65)-'Data Inputs'!R59*('Revenue Calculator'!H65-'Revenue Calculator'!K65), 2)","v":0},{"$f":"IFERROR(SUM(G57:H65)/SUM(F57:F65), 0)","v":2.6380766731643925},{"$f":"IF(M65>'Data Inputs'!G59, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N65=\"YES\",(M65-'Data Inputs'!G59)*SUM(I57:I65,0)-SUM(O57:O64),-SUM(O57:O64))","v":472.42020000000048},{"$f":"IF(O65<>0,-O65*H65/SUM(I65:J65)*'Data Inputs'!R59-G65/SUM(I65:J65)*'Data Inputs'!Q59,0)","v":-1508.1278562591945},null,{"$f":"IF(Q65=\"y\", 'Data Inputs'!T59*B65/100, 0)","v":0},{"$f":"'Data Inputs'!S59*B65/100","v":119},{"$f":"(-$B65/100*'Data Inputs'!H59)","v":-1050},{"$f":"(-$B65/100*'Data Inputs'!I59)","v":-35},{"$f":"(-$B65/100*'Data Inputs'!J59)","v":-308},{"$f":"-'Data Inputs'!K59","v":-39},{"$f":"(-B65/100*'Data Inputs'!M59)","v":-1820},{"$f":"IF('Quota Calculator'!C64>30, 16, 15)","v":15},{"$f":"ROUND(-Y65*'Data Inputs'!L59,2)","v":-320.25},{"$f":"(-B65/100*'Data Inputs'!N59)","v":0},0,-178.61250000000001,{"$f":"-SUM(F65:H65)*'Data Inputs'!O59","v":-194.67},0,{"$f":"I65*'Data Inputs'!P59+'Revenue Calculator'!J65*'Data Inputs'!Q59+'Revenue Calculator'!K65*'Data Inputs'!R59+R65+S65+P65","v":51403.675143740802},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C64>0),AF65/'Quota Calculator'!C64,IF(AND(AG$7=\"Per Hectolitre\",$B65>0),AF65/($B65/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F65>0),AF65/$F65,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C64>0),AF65/'Quota Calculator'!V64/'Quota Calculator'!C64,\"-\"))))","v":73.433821633915429},-3945.5325000000003,{"$f":"'Data Inputs'!P59*F65+'Data Inputs'!Q59*G65+'Data Inputs'!R59*H65+P65+R65+S65+T65+U65+V65+W65+X65+Z65+AE65+L65+AC65+AB65+AD65","v":47458.142643740801},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C64>0),AI65/'Quota Calculator'!C64,IF(AND(AJ$7=\"Per Hectolitre\",$B65>0),AI65/($B65/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F65>0),AI65/$F65,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C64>0),AI65/'Quota Calculator'!V64/'Quota Calculator'!C64,\"-\"))))","v":67.797346633915424}]
["2014-05-31",{"$f":"'Quota Calculator'!E65","v":70000},{"$f":"'Quota Calculator'!F65","v":3.42},3.24,5.67,2394,2268.0000000000005,3969,{"$f":"IF('Quota Calculator'!P65>='Data Inputs'!D60, 'Quota Calculator'!G65-('Quota Calculator'!N65-'Quota Calculator'!O65+'Quota Calculator'!O64), 'Quota Calculator'!G65)","v":2394},2268,3969,{"$f":"ROUND(-'Data Inputs'!P60*('Revenue Calculator'!F66-'Revenue Calculator'!I66)-'Data Inputs'!Q60*('Revenue Calculator'!G66-'Revenue Calculator'!J66)-'Data Inputs'!R60*('Revenue Calculator'!H66-'Revenue Calculator'!K66), 2)","v":0},{"$f":"IFERROR(SUM(G57:H66)/SUM(F57:F66), 0)","v":2.6347953216374269},{"$f":"IF(M66>'Data Inputs'!G60, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N66=\"YES\",(M66-'Data Inputs'!G60)*SUM(I57:I66,0)-SUM(O57:O65),-SUM(O57:O65))","v":451.42019999999866},{"$f":"IF(O66<>0,-O66*H66/SUM(I66:J66)*'Data Inputs'!R60-G66/SUM(I66:J66)*'Data Inputs'!Q60,0)","v":-1584.4413358435086},null,{"$f":"IF(Q66=\"y\", 'Data Inputs'!T60*B66/100, 0)","v":0},{"$f":"'Data Inputs'!S60*B66/100","v":119},{"$f":"(-$B66/100*'Data Inputs'!H60)","v":-1050},{"$f":"(-$B66/100*'Data Inputs'!I60)","v":-35},{"$f":"(-$B66/100*'Data Inputs'!J60)","v":-308},{"$f":"-'Data Inputs'!K60","v":-39},{"$f":"(-B66/100*'Data Inputs'!M60)","v":-1820},{"$f":"IF('Quota Calculator'!C65>30, 16, 15)","v":16},{"$f":"ROUND(-Y66*'Data Inputs'!L60,2)","v":-341.6},{"$f":"(-B66/100*'Data Inputs'!N60)","v":0},0,-179.68,{"$f":"-SUM(F66:H66)*'Data Inputs'!O60","v":-168.30449999999999},0,{"$f":"I66*'Data Inputs'!P60+'Revenue Calculator'!J66*'Data Inputs'!Q60+'Revenue Calculator'!K66*'Data Inputs'!R60+R66+S66+P66","v":53242.404164156484},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C65>0),AF66/'Quota Calculator'!C65,IF(AND(AG$7=\"Per Hectolitre\",$B66>0),AF66/($B66/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F66>0),AF66/$F66,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C65>0),AF66/'Quota Calculator'!V65/'Quota Calculator'!C65,\"-\"))))","v":76.0605773773664},-3941.5844999999999,{"$f":"'Data Inputs'!P60*F66+'Data Inputs'!Q60*G66+'Data Inputs'!R60*H66+P66+R66+S66+T66+U66+V66+W66+X66+Z66+AE66+L66+AC66+AB66+AD66","v":49300.819664156501},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C65>0),AI66/'Quota Calculator'!C65,IF(AND(AJ$7=\"Per Hectolitre\",$B66>0),AI66/($B66/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F66>0),AI66/$F66,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C65>0),AI66/'Quota Calculator'!V65/'Quota Calculator'!C65,\"-\"))))","v":70.429742377366424}]
["2014-06-30",{"$f":"'Quota Calculator'!E66","v":70000},{"$f":"'Quota Calculator'!F66","v":3.42},3.21,5.68,2394,2247,3976,{"$f":"IF('Quota Calculator'!P66>='Data Inputs'!D61, 'Quota Calculator'!G66-('Quota Calculator'!N66-'Quota Calculator'!O66+'Quota Calculator'!O65), 'Quota Calculator'!G66)","v":2394},2247,3976,{"$f":"ROUND(-'Data Inputs'!P61*('Revenue Calculator'!F67-'Revenue Calculator'!I67)-'Data Inputs'!Q61*('Revenue Calculator'!G67-'Revenue Calculator'!J67)-'Data Inputs'!R61*('Revenue Calculator'!H67-'Revenue Calculator'!K67), 2)","v":0},{"$f":"IFERROR(SUM(G57:H67)/SUM(F57:F67), 0)","v":2.6315789473684212},{"$f":"IF(M67>'Data Inputs'!G61, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N67=\"YES\",(M67-'Data Inputs'!G61)*SUM(I57:I67,0)-SUM(O57:O66),-SUM(O57:O66))","v":437.42020000000502},{"$f":"IF(O67<>0,-O67*H67/SUM(I67:J67)*'Data Inputs'!R61-G67/SUM(I67:J67)*'Data Inputs'!Q61,0)","v":-1570.1325631568204},null,{"$f":"IF(Q67=\"y\", 'Data Inputs'!T61*B67/100, 0)","v":0},{"$f":"'Data Inputs'!S61*B67/100","v":119},{"$f":"(-$B67/100*'Data Inputs'!H61)","v":-1050},{"$f":"(-$B67/100*'Data Inputs'!I61)","v":-35},{"$f":"(-$B67/100*'Data Inputs'!J61)","v":-308},{"$f":"-'Data Inputs'!K61","v":-39},{"$f":"(-B67/100*'Data Inputs'!M61)","v":-1820},{"$f":"IF('Quota Calculator'!C66>30, 16, 15)","v":15},{"$f":"ROUND(-Y67*'Data Inputs'!L61,2)","v":-320.25},{"$f":"(-B67/100*'Data Inputs'!N61)","v":0},0,-178.61250000000001,{"$f":"-SUM(F67:H67)*'Data Inputs'!O61","v":-261.95679999999999},0,{"$f":"I67*'Data Inputs'!P61+'Revenue Calculator'!J67*'Data Inputs'!Q61+'Revenue Calculator'!K67*'Data Inputs'!R61+R67+S67+P67","v":53801.031536843184},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C66>0),AF67/'Quota Calculator'!C66,IF(AND(AG$7=\"Per Hectolitre\",$B67>0),AF67/($B67/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F67>0),AF67/$F67,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C66>0),AF67/'Quota Calculator'!V66/'Quota Calculator'!C66,\"-\"))))","v":76.85861648120455},-4012.8193000000001,{"$f":"'Data Inputs'!P61*F67+'Data Inputs'!Q61*G67+'Data Inputs'!R61*H67+P67+R67+S67+T67+U67+V67+W67+X67+Z67+AE67+L67+AC67+AB67+AD67","v":49788.212236843181},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C66>0),AI67/'Quota Calculator'!C66,IF(AND(AJ$7=\"Per Hectolitre\",$B67>0),AI67/($B67/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F67>0),AI67/$F67,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C66>0),AI67/'Quota Calculator'!V66/'Quota Calculator'!C66,\"-\"))))","v":71.126017481204542}]
["2014-07-31",{"$f":"'Quota Calculator'!E67","v":70000},{"$f":"'Quota Calculator'!F67","v":3.42},3.19,5.65,2394,2233,3955,{"$f":"IF('Quota Calculator'!P67>='Data Inputs'!D62, 'Quota Calculator'!G67-('Quota Calculator'!N67-'Quota Calculator'!O67+'Quota Calculator'!O66), 'Quota Calculator'!G67)","v":2394},2233,3955,{"$f":"ROUND(-'Data Inputs'!P62*('Revenue Calculator'!F68-'Revenue Calculator'!I68)-'Data Inputs'!Q62*('Revenue Calculator'!G68-'Revenue Calculator'!J68)-'Data Inputs'!R62*('Revenue Calculator'!H68-'Revenue Calculator'!K68), 2)","v":0},{"$f":"IFERROR(SUM(G57:H68)/SUM(F57:F68), 0)","v":2.6276803118908383},{"$f":"IF(M68>'Data Inputs'!G62, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N68=\"YES\",(M68-'Data Inputs'!G62)*SUM(I57:I68,0)-SUM(O57:O67),-SUM(O57:O67))","v":402.42019999999684},{"$f":"IF(O68<>0,-O68*H68/SUM(I68:J68)*'Data Inputs'!R62-G68/SUM(I68:J68)*'Data Inputs'!Q62,0)","v":-1374.5953659415927},null,{"$f":"IF(Q68=\"y\", 'Data Inputs'!T62*B68/100, 0)","v":0},{"$f":"'Data Inputs'!S62*B68/100","v":119},{"$f":"(-$B68/100*'Data Inputs'!H62)","v":-1050},{"$f":"(-$B68/100*'Data Inputs'!I62)","v":-35},{"$f":"(-$B68/100*'Data Inputs'!J62)","v":-308},{"$f":"-'Data Inputs'!K62","v":-39},{"$f":"(-B68/100*'Data Inputs'!M62)","v":-1820},{"$f":"IF('Quota Calculator'!C67>30, 16, 15)","v":16},{"$f":"ROUND(-Y68*'Data Inputs'!L62,2)","v":-341.6},{"$f":"(-B68/100*'Data Inputs'!N62)","v":0},0,-179.68,{"$f":"-SUM(F68:H68)*'Data Inputs'!O62","v":-509.77080000000001},0,{"$f":"I68*'Data Inputs'!P62+'Revenue Calculator'!J68*'Data Inputs'!Q62+'Revenue Calculator'!K68*'Data Inputs'!R62+R68+S68+P68","v":52373.751734058409},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C67>0),AF68/'Quota Calculator'!C67,IF(AND(AG$7=\"Per Hectolitre\",$B68>0),AF68/($B68/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F68>0),AF68/$F68,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C67>0),AF68/'Quota Calculator'!V67/'Quota Calculator'!C67,\"-\"))))","v":74.819645334369156},-4283.0508,{"$f":"'Data Inputs'!P62*F68+'Data Inputs'!Q62*G68+'Data Inputs'!R62*H68+P68+R68+S68+T68+U68+V68+W68+X68+Z68+AE68+L68+AC68+AB68+AD68","v":48090.700934058412},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C67>0),AI68/'Quota Calculator'!C67,IF(AND(AJ$7=\"Per Hectolitre\",$B68>0),AI68/($B68/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F68>0),AI68/$F68,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C67>0),AI68/'Quota Calculator'!V67/'Quota Calculator'!C67,\"-\"))))","v":68.701001334369167}]
["2014-08-31",{"$f":"'Quota Calculator'!E68","v":70000},{"$f":"'Quota Calculator'!F68","v":3.42},3.23,5.68,2394,2261,3976,{"$f":"IF('Quota Calculator'!P68>='Data Inputs'!D63, 'Quota Calculator'!G68-('Quota Calculator'!N68-'Quota Calculator'!O68+'Quota Calculator'!O67), 'Quota Calculator'!G68)","v":2394},2261,3976,{"$f":"ROUND(-'Data Inputs'!P63*('Revenue Calculator'!F69-'Revenue Calculator'!I69)-'Data Inputs'!Q63*('Revenue Calculator'!G69-'Revenue Calculator'!J69)-'Data Inputs'!R63*('Revenue Calculator'!H69-'Revenue Calculator'!K69), 2)","v":0},{"$f":"IFERROR(SUM(G69:H69)/SUM(F69), 0)","v":2.6052631578947367},{"$f":"IF(M69>'Data Inputs'!G63, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N69=\"YES\",(M69-'Data Inputs'!G63)*I69,0)","v":451.42019999999957},{"$f":"IF(O69<>0,-O69*H69/SUM(I69:J69)*'Data Inputs'!R63-G69/SUM(I69:J69)*'Data Inputs'!Q63,0)","v":-1462.6858171808708},null,{"$f":"IF(Q69=\"y\", 'Data Inputs'!T63*B69/100, 0)","v":0},{"$f":"'Data Inputs'!S63*B69/100","v":84},{"$f":"(-$B69/100*'Data Inputs'!H63)","v":-1050},{"$f":"(-$B69/100*'Data Inputs'!I63)","v":-35},{"$f":"(-$B69/100*'Data Inputs'!J63)","v":-350},{"$f":"-'Data Inputs'!K63","v":-39},{"$f":"(-B69/100*'Data Inputs'!M63)","v":-2135},{"$f":"IF('Quota Calculator'!C68>30, 16, 15)","v":16},{"$f":"ROUND(-Y69*'Data Inputs'!L63,2)","v":-344.96},{"$f":"(-B69/100*'Data Inputs'!N63)","v":0},0,-197.69800000000001,{"$f":"-SUM(F69:H69)*'Data Inputs'!O63","v":-35.387100000000004},0,{"$f":"I69*'Data Inputs'!P63+'Revenue Calculator'!J69*'Data Inputs'!Q63+'Revenue Calculator'!K69*'Data Inputs'!R63+R69+S69+P69","v":52567.289482819127},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C68>0),AF69/'Quota Calculator'!C68,IF(AND(AG$7=\"Per Hectolitre\",$B69>0),AF69/($B69/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F69>0),AF69/$F69,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C68>0),AF69/'Quota Calculator'!V68/'Quota Calculator'!C68,\"-\"))))","v":75.096127832598754},-4187.0451000000003,{"$f":"'Data Inputs'!P63*F69+'Data Inputs'!Q63*G69+'Data Inputs'!R63*H69+P69+R69+S69+T69+U69+V69+W69+X69+Z69+AE69+L69+AC69+AB69+AD69","v":48380.244382819132},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C68>0),AI69/'Quota Calculator'!C68,IF(AND(AJ$7=\"Per Hectolitre\",$B69>0),AI69/($B69/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F69>0),AI69/$F69,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C68>0),AI69/'Quota Calculator'!V68/'Quota Calculator'!C68,\"-\"))))","v":69.114634832598753}]
["2014-09-30",{"$f":"'Quota Calculator'!E69","v":70000},{"$f":"'Quota Calculator'!F69","v":3.42},3.36,5.69,2394,2352,3983,{"$f":"IF('Quota Calculator'!P69>='Data Inputs'!D64, 'Quota Calculator'!G69-('Quota Calculator'!N69-'Quota Calculator'!O69+'Quota Calculator'!O68), 'Quota Calculator'!G69)","v":2394},2352,3983.0000000000005,{"$f":"ROUND(-'Data Inputs'!P64*('Revenue Calculator'!F70-'Revenue Calculator'!I70)-'Data Inputs'!Q64*('Revenue Calculator'!G70-'Revenue Calculator'!J70)-'Data Inputs'!R64*('Revenue Calculator'!H70-'Revenue Calculator'!K70), 2)","v":0},{"$f":"IFERROR(SUM(G69:H70)/SUM(F69:F70), 0)","v":2.6257309941520468},{"$f":"IF(M70>'Data Inputs'!G64, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N70=\"YES\",(M70-'Data Inputs'!G64)*SUM(I69:I70,0)-SUM(O69),-SUM(O69))","v":549.42020000000025},{"$f":"IF(O70<>0,-O70*H70/SUM(I70:J70)*'Data Inputs'!R64-G70/SUM(I70:J70)*'Data Inputs'!Q64,0)","v":-1621.2786957696173},null,{"$f":"IF(Q70=\"y\", 'Data Inputs'!T64*B70/100, 0)","v":0},{"$f":"'Data Inputs'!S64*B70/100","v":105},{"$f":"(-$B70/100*'Data Inputs'!H64)","v":-1050},{"$f":"(-$B70/100*'Data Inputs'!I64)","v":-35},{"$f":"(-$B70/100*'Data Inputs'!J64)","v":-350},{"$f":"-'Data Inputs'!K64","v":-39},{"$f":"(-B70/100*'Data Inputs'!M64)","v":-2135},{"$f":"IF('Quota Calculator'!C69>30, 16, 15)","v":15},{"$f":"ROUND(-Y70*'Data Inputs'!L64,2)","v":-323.39999999999998},{"$f":"(-B70/100*'Data Inputs'!N64)","v":0},0,-196.62,{"$f":"-SUM(F70:H70)*'Data Inputs'!O64","v":97.764799999999994},0,{"$f":"I70*'Data Inputs'!P64+'Revenue Calculator'!J70*'Data Inputs'!Q64+'Revenue Calculator'!K70*'Data Inputs'!R64+R70+S70+P70","v":51226.003904230383},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C69>0),AF70/'Quota Calculator'!C69,IF(AND(AG$7=\"Per Hectolitre\",$B70>0),AF70/($B70/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F70>0),AF70/$F70,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C69>0),AF70/'Quota Calculator'!V69/'Quota Calculator'!C69,\"-\"))))","v":73.180005577471974},-4031.2552000000005,{"$f":"'Data Inputs'!P64*F70+'Data Inputs'!Q64*G70+'Data Inputs'!R64*H70+P70+R70+S70+T70+U70+V70+W70+X70+Z70+AE70+L70+AC70+AB70+AD70","v":47194.748704230376},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C69>0),AI70/'Quota Calculator'!C69,IF(AND(AJ$7=\"Per Hectolitre\",$B70>0),AI70/($B70/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F70>0),AI70/$F70,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C69>0),AI70/'Quota Calculator'!V69/'Quota Calculator'!C69,\"-\"))))","v":67.421069577471968}]
["2014-10-31",{"$f":"'Quota Calculator'!E70","v":70000},{"$f":"'Quota Calculator'!F70","v":3.42},3.41,5.73,2394,2387,4011.0000000000005,{"$f":"IF('Quota Calculator'!P70>='Data Inputs'!D65, 'Quota Calculator'!G70-('Quota Calculator'!N70-'Quota Calculator'!O70+'Quota Calculator'!O69), 'Quota Calculator'!G70)","v":2394},2387,4011.0000000000005,{"$f":"ROUND(-'Data Inputs'!P65*('Revenue Calculator'!F71-'Revenue Calculator'!I71)-'Data Inputs'!Q65*('Revenue Calculator'!G71-'Revenue Calculator'!J71)-'Data Inputs'!R65*('Revenue Calculator'!H71-'Revenue Calculator'!K71), 2)","v":0},{"$f":"IFERROR(SUM(G69:H71)/SUM(F69:F71), 0)","v":2.6413255360623782},{"$f":"IF(M71>'Data Inputs'!G65, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N71=\"YES\",(M71-'Data Inputs'!G65)*SUM(I69:I71,0)-SUM(O69:O70),-SUM(O69:O70))","v":612.4201999999998},{"$f":"IF(O71<>0,-O71*H71/SUM(I71:J71)*'Data Inputs'!R65-G71/SUM(I71:J71)*'Data Inputs'!Q65,0)","v":-1796.2429507151387},null,{"$f":"IF(Q71=\"y\", 'Data Inputs'!T65*B71/100, 0)","v":0},{"$f":"'Data Inputs'!S65*B71/100","v":112},{"$f":"(-$B71/100*'Data Inputs'!H65)","v":-1050},{"$f":"(-$B71/100*'Data Inputs'!I65)","v":-35},{"$f":"(-$B71/100*'Data Inputs'!J65)","v":-350},{"$f":"-'Data Inputs'!K65","v":-39},{"$f":"(-B71/100*'Data Inputs'!M65)","v":-2135},{"$f":"IF('Quota Calculator'!C70>30, 16, 15)","v":16},{"$f":"ROUND(-Y71*'Data Inputs'!L65,2)","v":-344.96},{"$f":"(-B71/100*'Data Inputs'!N65)","v":0},0,-197.69800000000001,{"$f":"-SUM(F71:H71)*'Data Inputs'!O65","v":23.738400000000002},0,{"$f":"I71*'Data Inputs'!P65+'Revenue Calculator'!J71*'Data Inputs'!Q65+'Revenue Calculator'!K71*'Data Inputs'!R65+R71+S71+P71","v":50965.172749284866},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C70>0),AF71/'Quota Calculator'!C70,IF(AND(AG$7=\"Per Hectolitre\",$B71>0),AF71/($B71/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F71>0),AF71/$F71,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C70>0),AF71/'Quota Calculator'!V70/'Quota Calculator'!C70,\"-\"))))","v":72.807389641835528},-4127.9196000000002,{"$f":"'Data Inputs'!P65*F71+'Data Inputs'!Q65*G71+'Data Inputs'!R65*H71+P71+R71+S71+T71+U71+V71+W71+X71+Z71+AE71+L71+AC71+AB71+AD71","v":46837.253149284872},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C70>0),AI71/'Quota Calculator'!C70,IF(AND(AJ$7=\"Per Hectolitre\",$B71>0),AI71/($B71/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F71>0),AI71/$F71,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C70>0),AI71/'Quota Calculator'!V70/'Quota Calculator'!C70,\"-\"))))","v":66.910361641835536}]
["2014-11-30",{"$f":"'Quota Calculator'!E71","v":70000},{"$f":"'Quota Calculator'!F71","v":3.42},3.47,5.74,2394,2429,4018,{"$f":"IF('Quota Calculator'!P71>='Data Inputs'!D66, 'Quota Calculator'!G71-('Quota Calculator'!N71-'Quota Calculator'!O71+'Quota Calculator'!O70), 'Quota Calculator'!G71)","v":2394},2429,4018.0000000000005,{"$f":"ROUND(-'Data Inputs'!P66*('Revenue Calculator'!F72-'Revenue Calculator'!I72)-'Data Inputs'!Q66*('Revenue Calculator'!G72-'Revenue Calculator'!J72)-'Data Inputs'!R66*('Revenue Calculator'!H72-'Revenue Calculator'!K72), 2)","v":0},{"$f":"IFERROR(SUM(G69:H72)/SUM(F69:F72), 0)","v":2.6542397660818713},{"$f":"IF(M72>'Data Inputs'!G66, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N72=\"YES\",(M72-'Data Inputs'!G66)*SUM(I69:I72,0)-SUM(O69:O71),-SUM(O69:O71))","v":661.42019999999911},{"$f":"IF(O72<>0,-O72*H72/SUM(I72:J72)*'Data Inputs'!R66-G72/SUM(I72:J72)*'Data Inputs'!Q66,0)","v":-1934.6710539101864},null,{"$f":"IF(Q72=\"y\", 'Data Inputs'!T66*B72/100, 0)","v":0},{"$f":"'Data Inputs'!S66*B72/100","v":112},{"$f":"(-$B72/100*'Data Inputs'!H66)","v":-1050},{"$f":"(-$B72/100*'Data Inputs'!I66)","v":-35},{"$f":"(-$B72/100*'Data Inputs'!J66)","v":-350},{"$f":"-'Data Inputs'!K66","v":-39},{"$f":"(-B72/100*'Data Inputs'!M66)","v":-2135},{"$f":"IF('Quota Calculator'!C71>30, 16, 15)","v":15},{"$f":"ROUND(-Y72*'Data Inputs'!L66,2)","v":-323.39999999999998},{"$f":"(-B72/100*'Data Inputs'!N66)","v":0},0,-196.62,{"$f":"-SUM(F72:H72)*'Data Inputs'!O66","v":52.161899999999996},0,{"$f":"I72*'Data Inputs'!P66+'Revenue Calculator'!J72*'Data Inputs'!Q66+'Revenue Calculator'!K72*'Data Inputs'!R66+R72+S72+P72","v":50346.494246089809},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C71>0),AF72/'Quota Calculator'!C71,IF(AND(AG$7=\"Per Hectolitre\",$B72>0),AF72/($B72/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F72>0),AF72/$F72,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C71>0),AF72/'Quota Calculator'!V71/'Quota Calculator'!C71,\"-\"))))","v":71.923563208699733},-4076.8581000000004,{"$f":"'Data Inputs'!P66*F72+'Data Inputs'!Q66*G72+'Data Inputs'!R66*H72+P72+R72+S72+T72+U72+V72+W72+X72+Z72+AE72+L72+AC72+AB72+AD72","v":46269.636146089804},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C71>0),AI72/'Quota Calculator'!C71,IF(AND(AJ$7=\"Per Hectolitre\",$B72>0),AI72/($B72/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F72>0),AI72/$F72,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C71>0),AI72/'Quota Calculator'!V71/'Quota Calculator'!C71,\"-\"))))","v":66.099480208699717}]
["2014-12-31",{"$f":"'Quota Calculator'!E72","v":70000},{"$f":"'Quota Calculator'!F72","v":3.42},3.42,5.75,2394,2394,4025,{"$f":"IF('Quota Calculator'!P72>='Data Inputs'!D67, 'Quota Calculator'!G72-('Quota Calculator'!N72-'Quota Calculator'!O72+'Quota Calculator'!O71), 'Quota Calculator'!G72)","v":2394},{"$f":"IF($C73>0,$I73*D73/$C73,0)","v":2394},{"$f":"IF($C73>0,$I73*E73/$C73,0)","v":4025},{"$f":"ROUND(-'Data Inputs'!P67*('Revenue Calculator'!F73-'Revenue Calculator'!I73)-'Data Inputs'!Q67*('Revenue Calculator'!G73-'Revenue Calculator'!J73)-'Data Inputs'!R67*('Revenue Calculator'!H73-'Revenue Calculator'!K73), 2)","v":0},{"$f":"IFERROR(SUM(G69:H73)/SUM(F69:F73),0)","v":2.6596491228070174},{"$f":"IF(M73>'Data Inputs'!G67, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N73=\"YES\",(M73-'Data Inputs'!G67)*SUM(I69:I73,0)-SUM(O69:O72),-SUM(O69:O72))","v":633.4201999999982},{"$f":"IF(O73<>0,-O73*H73/SUM(I73:J73)*'Data Inputs'!R67-G73/SUM(I73:J73)*'Data Inputs'!Q67,0)","v":-2056.2256117309885},null,{"$f":"IF(Q73=\"y\", 'Data Inputs'!T67*B73/100, 0)","v":0},{"$f":"'Data Inputs'!S67*B73/100","v":109.62},{"$f":"(-$B73/100*'Data Inputs'!H67)","v":-1050},{"$f":"(-$B73/100*'Data Inputs'!I67)","v":-35},{"$f":"(-$B73/100*'Data Inputs'!J67)","v":-350},{"$f":"-'Data Inputs'!K67","v":-39},{"$f":"(-B73/100*'Data Inputs'!M67)","v":-2135},{"$f":"IF('Quota Calculator'!C72>30, 16, 15)","v":16},{"$f":"ROUND(-Y73*'Data Inputs'!L67,2)","v":-344.96},{"$f":"(-B73/100*'Data Inputs'!N67)","v":0},0,-197.69800000000001,{"$f":"-SUM(F73:H73)*'Data Inputs'!O67","v":47.590200000000003},0,{"$f":"I73*'Data Inputs'!P67+'Revenue Calculator'!J73*'Data Inputs'!Q67+'Revenue Calculator'!K73*'Data Inputs'!R67+R73+S73+P73","v":50535.215388269011},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C72>0),AF73/'Quota Calculator'!C72,IF(AND(AG$7=\"Per Hectolitre\",$B73>0),AF73/($B73/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F73>0),AF73/$F73,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C72>0),AF73/'Quota Calculator'!V72/'Quota Calculator'!C72,\"-\"))))","v":72.193164840384298},{"$f":"SUM(T73:X73,Z73:AE73)","v":-4104.0678000000007},{"$f":"'Data Inputs'!P67*F73+'Data Inputs'!Q67*G73+'Data Inputs'!R67*H73+P73+R73+S73+T73+U73+V73+W73+X73+Z73+AE73+L73+AC73+AB73+AD73","v":46431.147588269014},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C72>0),AI73/'Quota Calculator'!C72,IF(AND(AJ$7=\"Per Hectolitre\",$B73>0),AI73/($B73/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F73>0),AI73/$F73,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C72>0),AI73/'Quota Calculator'!V72/'Quota Calculator'!C72,\"-\"))))","v":66.330210840384311}]
["2015-01-31",{"$f":"'Quota Calculator'!E73","v":70000},{"$f":"'Quota Calculator'!F73","v":3.42},3.38,5.78,{"$f":"C74*B74/100","v":2394},{"$f":"$B74*D74/100","v":2366},{"$f":"$B74*E74/100","v":4046},{"$f":"IF('Quota Calculator'!P73>='Data Inputs'!D68, 'Quota Calculator'!G73-('Quota Calculator'!N73-'Quota Calculator'!O73+'Quota Calculator'!O72), 'Quota Calculator'!G73)","v":2394},2366,4046,{"$f":"ROUND(-'Data Inputs'!P68*('Revenue Calculator'!F74-'Revenue Calculator'!I74)-'Data Inputs'!Q68*('Revenue Calculator'!G74-'Revenue Calculator'!J74)-'Data Inputs'!R68*('Revenue Calculator'!H74-'Revenue Calculator'!K74), 2)","v":0},{"$f":"IFERROR(SUM(G69:H74)/SUM(F69:F74), 0)","v":2.662768031189084},{"$f":"IF(M74>'Data Inputs'!G68, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N74=\"YES\",(M74-'Data Inputs'!G68)*SUM(I69:I74,0)-SUM(O69:O73),-SUM(O69:O73))","v":626.42020000000457},{"$f":"IF(O74<>0,-O74*H74/SUM(I74:J74)*'Data Inputs'!R68-G74/SUM(I74:J74)*'Data Inputs'!Q68,0)","v":-1773.5331530272483},null,{"$f":"IF(Q74=\"y\", 'Data Inputs'!T68*B74/100, 0)","v":0},{"$f":"'Data Inputs'!S68*B74/100","v":100.8},{"$f":"(-$B74/100*'Data Inputs'!H68)","v":-1050},{"$f":"(-$B74/100*'Data Inputs'!I68)","v":-35},{"$f":"(-$B74/100*'Data Inputs'!J68)","v":-350},{"$f":"-'Data Inputs'!K68","v":-39},{"$f":"(-B74/100*'Data Inputs'!M68)","v":-2135},{"$f":"IF('Quota Calculator'!C73>30, 16, 15)","v":16},{"$f":"ROUND(-Y74*'Data Inputs'!L68,2)","v":-344.96},{"$f":"(-B74/100*'Data Inputs'!N68)","v":0},0,-197.69800000000001,{"$f":"-SUM(F74:H74)*'Data Inputs'!O68","v":-30.821000000000002},0,{"$f":"I74*'Data Inputs'!P68+'Revenue Calculator'!J74*'Data Inputs'!Q68+'Revenue Calculator'!K74*'Data Inputs'!R68+R74+S74+P74","v":49792.917446972766},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C73>0),AF74/'Quota Calculator'!C73,IF(AND(AG$7=\"Per Hectolitre\",$B74>0),AF74/($B74/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F74>0),AF74/$F74,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C73>0),AF74/'Quota Calculator'!V73/'Quota Calculator'!C73,\"-\"))))","v":71.132739209961088},-4182.4790000000003,{"$f":"'Data Inputs'!P68*F74+'Data Inputs'!Q68*G74+'Data Inputs'!R68*H74+P74+R74+S74+T74+U74+V74+W74+X74+Z74+AE74+L74+AC74+AB74+AD74","v":45610.438446972767},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C73>0),AI74/'Quota Calculator'!C73,IF(AND(AJ$7=\"Per Hectolitre\",$B74>0),AI74/($B74/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F74>0),AI74/$F74,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C73>0),AI74/'Quota Calculator'!V73/'Quota Calculator'!C73,\"-\"))))","v":65.157769209961089}]
["2015-02-28",{"$f":"'Quota Calculator'!E74","v":70000},{"$f":"'Quota Calculator'!F74","v":3.42},3.4,5.79,2394,2380,4053,{"$f":"IF('Quota Calculator'!P74>='Data Inputs'!D69, 'Quota Calculator'!G74-('Quota Calculator'!N74-'Quota Calculator'!O74+'Quota Calculator'!O73), 'Quota Calculator'!G74)","v":2394},2380,4053,{"$f":"ROUND(-'Data Inputs'!P69*('Revenue Calculator'!F75-'Revenue Calculator'!I75)-'Data Inputs'!Q69*('Revenue Calculator'!G75-'Revenue Calculator'!J75)-'Data Inputs'!R69*('Revenue Calculator'!H75-'Revenue Calculator'!K75), 2)","v":0},{"$f":"IFERROR(SUM(G69:H75)/SUM(F69:F75), 0)","v":2.6662489557226401},{"$f":"IF(M75>'Data Inputs'!G69, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N75=\"YES\",(M75-'Data Inputs'!G69)*SUM(I69:I75,0)-SUM(O69:O74),-SUM(O69:O74))","v":647.42020000000002},{"$f":"IF(O75<>0,-O75*H75/SUM(I75:J75)*'Data Inputs'!R69-G75/SUM(I75:J75)*'Data Inputs'!Q69,0)","v":-1976.3909384095018},null,{"$f":"IF(Q75=\"y\", 'Data Inputs'!T69*B75/100, 0)","v":0},{"$f":"'Data Inputs'!S69*B75/100","v":101.85},{"$f":"(-$B75/100*'Data Inputs'!H69)","v":-1050},{"$f":"(-$B75/100*'Data Inputs'!I69)","v":-35},{"$f":"(-$B75/100*'Data Inputs'!J69)","v":-350},{"$f":"-'Data Inputs'!K69","v":-39},{"$f":"(-B75/100*'Data Inputs'!M69)","v":-2135},{"$f":"IF('Quota Calculator'!C74>30, 16, 15)","v":15},{"$f":"ROUND(-Y75*'Data Inputs'!L69,2)","v":-323.39999999999998},{"$f":"(-B75/100*'Data Inputs'!N69)","v":0},0,-196.62,{"$f":"-SUM(F75:H75)*'Data Inputs'!O69","v":98.862399999999994},0,{"$f":"I75*'Data Inputs'!P69+'Revenue Calculator'!J75*'Data Inputs'!Q69+'Revenue Calculator'!K75*'Data Inputs'!R69+R75+S75+P75","v":50620.8572615905},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C74>0),AF75/'Quota Calculator'!C74,IF(AND(AG$7=\"Per Hectolitre\",$B75>0),AF75/($B75/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F75>0),AF75/$F75,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C74>0),AF75/'Quota Calculator'!V74/'Quota Calculator'!C74,\"-\"))))","v":72.315510373700718},-4030.1576000000005,{"$f":"'Data Inputs'!P69*F75+'Data Inputs'!Q69*G75+'Data Inputs'!R69*H75+P75+R75+S75+T75+U75+V75+W75+X75+Z75+AE75+L75+AC75+AB75+AD75","v":46590.699661590494},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C74>0),AI75/'Quota Calculator'!C74,IF(AND(AJ$7=\"Per Hectolitre\",$B75>0),AI75/($B75/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F75>0),AI75/$F75,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C74>0),AI75/'Quota Calculator'!V74/'Quota Calculator'!C74,\"-\"))))","v":66.558142373700704}]
["2015-03-31",{"$f":"'Quota Calculator'!E75","v":70000},{"$f":"'Quota Calculator'!F75","v":3.42},3.41,5.77,2394,2387,4038.9999999999995,{"$f":"IF('Quota Calculator'!P75>='Data Inputs'!D70, 'Quota Calculator'!G75-('Quota Calculator'!N75-'Quota Calculator'!O75+'Quota Calculator'!O74), 'Quota Calculator'!G75)","v":2394},2387,4039,{"$f":"ROUND(-'Data Inputs'!P70*('Revenue Calculator'!F76-'Revenue Calculator'!I76)-'Data Inputs'!Q70*('Revenue Calculator'!G76-'Revenue Calculator'!J76)-'Data Inputs'!R70*('Revenue Calculator'!H76-'Revenue Calculator'!K76), 2)","v":0},{"$f":"IFERROR(SUM(G69:H76)/SUM(F69:F76), 0)","v":2.6684941520467835},{"$f":"IF(M76>'Data Inputs'!G70, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N76=\"YES\",(M76-'Data Inputs'!G70)*SUM(I69:I76,0)-SUM(O69:O75),-SUM(O69:O75))","v":640.42019999999502},{"$f":"IF(O76<>0,-O76*H76/SUM(I76:J76)*'Data Inputs'!R70-G76/SUM(I76:J76)*'Data Inputs'!Q70,0)","v":-2020.6893848620339},null,{"$f":"IF(Q76=\"y\", 'Data Inputs'!T70*B76/100, 0)","v":0},{"$f":"'Data Inputs'!S70*B76/100","v":85.12},{"$f":"(-$B76/100*'Data Inputs'!H70)","v":-1050},{"$f":"(-$B76/100*'Data Inputs'!I70)","v":-35},{"$f":"(-$B76/100*'Data Inputs'!J70)","v":-350},{"$f":"-'Data Inputs'!K70","v":-39},{"$f":"(-B76/100*'Data Inputs'!M70)","v":-2135},{"$f":"IF('Quota Calculator'!C75>30, 16, 15)","v":16},{"$f":"ROUND(-Y76*'Data Inputs'!L70,2)","v":-344.96},{"$f":"(-B76/100*'Data Inputs'!N70)","v":0},0,-197.69800000000001,{"$f":"-SUM(F76:H76)*'Data Inputs'!O70","v":-35.28},0,{"$f":"I76*'Data Inputs'!P70+'Revenue Calculator'!J76*'Data Inputs'!Q70+'Revenue Calculator'!K76*'Data Inputs'!R70+R76+S76+P76","v":51074.467415137966},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C75>0),AF76/'Quota Calculator'!C75,IF(AND(AG$7=\"Per Hectolitre\",$B76>0),AF76/($B76/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F76>0),AF76/$F76,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C75>0),AF76/'Quota Calculator'!V75/'Quota Calculator'!C75,\"-\"))))","v":72.963524878768524},-4186.9380000000001,{"$f":"'Data Inputs'!P70*F76+'Data Inputs'!Q70*G76+'Data Inputs'!R70*H76+P76+R76+S76+T76+U76+V76+W76+X76+Z76+AE76+L76+AC76+AB76+AD76","v":46887.529415137971},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C75>0),AI76/'Quota Calculator'!C75,IF(AND(AJ$7=\"Per Hectolitre\",$B76>0),AI76/($B76/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F76>0),AI76/$F76,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C75>0),AI76/'Quota Calculator'!V75/'Quota Calculator'!C75,\"-\"))))","v":66.982184878768535}]
["2015-04-30",{"$f":"'Quota Calculator'!E76","v":70000},{"$f":"'Quota Calculator'!F76","v":3.42},3.39,5.77,2394,2373,4038.9999999999995,{"$f":"IF('Quota Calculator'!P76>='Data Inputs'!D71, 'Quota Calculator'!G76-('Quota Calculator'!N76-'Quota Calculator'!O76+'Quota Calculator'!O75), 'Quota Calculator'!G76)","v":2394},2373,4039,{"$f":"ROUND(-'Data Inputs'!P71*('Revenue Calculator'!F77-'Revenue Calculator'!I77)-'Data Inputs'!Q71*('Revenue Calculator'!G77-'Revenue Calculator'!J77)-'Data Inputs'!R71*('Revenue Calculator'!H77-'Revenue Calculator'!K77), 2)","v":0},{"$f":"IFERROR(SUM(G69:H77)/SUM(F69:F77), 0)","v":2.6695906432748537},{"$f":"IF(M77>'Data Inputs'!G71, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N77=\"YES\",(M77-'Data Inputs'!G71)*SUM(I69:I77,0)-SUM(O69:O76),-SUM(O69:O76))","v":626.42020000000048},{"$f":"IF(O77<>0,-O77*H77/SUM(I77:J77)*'Data Inputs'!R71-G77/SUM(I77:J77)*'Data Inputs'!Q71,0)","v":-1639.3339114131877},null,{"$f":"IF(Q77=\"y\", 'Data Inputs'!T71*B77/100, 0)","v":0},{"$f":"'Data Inputs'!S71*B77/100","v":100.8},{"$f":"(-$B77/100*'Data Inputs'!H71)","v":-1050},{"$f":"(-$B77/100*'Data Inputs'!I71)","v":-35},{"$f":"(-$B77/100*'Data Inputs'!J71)","v":-350},{"$f":"-'Data Inputs'!K71","v":-39},{"$f":"(-B77/100*'Data Inputs'!M71)","v":-2135},{"$f":"IF('Quota Calculator'!C76>30, 16, 15)","v":15},{"$f":"ROUND(-Y77*'Data Inputs'!L71,2)","v":-323.39999999999998},{"$f":"(-B77/100*'Data Inputs'!N71)","v":0},0,-196.62,{"$f":"-SUM(F77:H77)*'Data Inputs'!O71","v":56.358400000000003},0,{"$f":"I77*'Data Inputs'!P71+'Revenue Calculator'!J77*'Data Inputs'!Q71+'Revenue Calculator'!K77*'Data Inputs'!R71+R77+S77+P77","v":48785.444688586816},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C76>0),AF77/'Quota Calculator'!C76,IF(AND(AG$7=\"Per Hectolitre\",$B77>0),AF77/($B77/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F77>0),AF77/$F77,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C76>0),AF77/'Quota Calculator'!V76/'Quota Calculator'!C76,\"-\"))))","v":69.693492412266878},-4072.6616000000004,{"$f":"'Data Inputs'!P71*F77+'Data Inputs'!Q71*G77+'Data Inputs'!R71*H77+P77+R77+S77+T77+U77+V77+W77+X77+Z77+AE77+L77+AC77+AB77+AD77","v":44712.78308858681},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C76>0),AI77/'Quota Calculator'!C76,IF(AND(AJ$7=\"Per Hectolitre\",$B77>0),AI77/($B77/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F77>0),AI77/$F77,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C76>0),AI77/'Quota Calculator'!V76/'Quota Calculator'!C76,\"-\"))))","v":63.875404412266874}]
["2015-05-31",{"$f":"'Quota Calculator'!E77","v":70000},{"$f":"'Quota Calculator'!F77","v":3.42},3.36,5.75,2394,2352,4025,{"$f":"IF('Quota Calculator'!P77>='Data Inputs'!D72, 'Quota Calculator'!G77-('Quota Calculator'!N77-'Quota Calculator'!O77+'Quota Calculator'!O76), 'Quota Calculator'!G77)","v":2394},2352,4025,{"$f":"ROUND(-'Data Inputs'!P72*('Revenue Calculator'!F78-'Revenue Calculator'!I78)-'Data Inputs'!Q72*('Revenue Calculator'!G78-'Revenue Calculator'!J78)-'Data Inputs'!R72*('Revenue Calculator'!H78-'Revenue Calculator'!K78), 2)","v":0},{"$f":"IFERROR(SUM(G69:H78)/SUM(F69:F78), 0)","v":2.6690058479532164},{"$f":"IF(M78>'Data Inputs'!G72, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N78=\"YES\",(M78-'Data Inputs'!G72)*SUM(I69:I78,0)-SUM(O69:O77),-SUM(O69:O77))","v":591.42020000000139},{"$f":"IF(O78<>0,-O78*H78/SUM(I78:J78)*'Data Inputs'!R72-G78/SUM(I78:J78)*'Data Inputs'!Q72,0)","v":-1885.3427286393853},null,{"$f":"IF(Q78=\"y\", 'Data Inputs'!T72*B78/100, 0)","v":0},{"$f":"'Data Inputs'!S72*B78/100","v":99.26},{"$f":"(-$B78/100*'Data Inputs'!H72)","v":-1050},{"$f":"(-$B78/100*'Data Inputs'!I72)","v":-35},{"$f":"(-$B78/100*'Data Inputs'!J72)","v":-350},{"$f":"-'Data Inputs'!K72","v":-39},{"$f":"(-B78/100*'Data Inputs'!M72)","v":-2135},{"$f":"IF('Quota Calculator'!C77>30, 16, 15)","v":16},{"$f":"ROUND(-Y78*'Data Inputs'!L72,2)","v":-344.96},{"$f":"(-B78/100*'Data Inputs'!N72)","v":0},0,-197.69800000000001,{"$f":"-SUM(F78:H78)*'Data Inputs'!O72","v":28.944299999999998},0,{"$f":"I78*'Data Inputs'!P72+'Revenue Calculator'!J78*'Data Inputs'!Q72+'Revenue Calculator'!K78*'Data Inputs'!R72+R78+S78+P78","v":50807.932171360619},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C77>0),AF78/'Quota Calculator'!C77,IF(AND(AG$7=\"Per Hectolitre\",$B78>0),AF78/($B78/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F78>0),AF78/$F78,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C77>0),AF78/'Quota Calculator'!V77/'Quota Calculator'!C77,\"-\"))))","v":72.58276024480088},-4122.7137000000002,{"$f":"'Data Inputs'!P72*F78+'Data Inputs'!Q72*G78+'Data Inputs'!R72*H78+P78+R78+S78+T78+U78+V78+W78+X78+Z78+AE78+L78+AC78+AB78+AD78","v":46685.218471360626},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C77>0),AI78/'Quota Calculator'!C77,IF(AND(AJ$7=\"Per Hectolitre\",$B78>0),AI78/($B78/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F78>0),AI78/$F78,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C77>0),AI78/'Quota Calculator'!V77/'Quota Calculator'!C77,\"-\"))))","v":66.693169244800899}]
["2015-06-30",{"$f":"'Quota Calculator'!E78","v":70000},{"$f":"'Quota Calculator'!F78","v":3.42},3.32,5.71,2394,2324,3997,{"$f":"IF('Quota Calculator'!P78>='Data Inputs'!D73, 'Quota Calculator'!G78-('Quota Calculator'!N78-'Quota Calculator'!O78+'Quota Calculator'!O77), 'Quota Calculator'!G78)","v":2394},2324,3997,{"$f":"ROUND(-'Data Inputs'!P73*('Revenue Calculator'!F79-'Revenue Calculator'!I79)-'Data Inputs'!Q73*('Revenue Calculator'!G79-'Revenue Calculator'!J79)-'Data Inputs'!R73*('Revenue Calculator'!H79-'Revenue Calculator'!K79), 2)","v":0},{"$f":"IFERROR(SUM(G69:H79)/SUM(F69:F79), 0)","v":2.6664008506113768},{"$f":"IF(M79>'Data Inputs'!G73, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N79=\"YES\",(M79-'Data Inputs'!G73)*SUM(I69:I79,0)-SUM(O69:O78),-SUM(O69:O78))","v":535.42019999999593},{"$f":"IF(O79<>0,-O79*H79/SUM(I79:J79)*'Data Inputs'!R73-G79/SUM(I79:J79)*'Data Inputs'!Q73,0)","v":-1612.203937916991},null,{"$f":"IF(Q79=\"y\", 'Data Inputs'!T73*B79/100, 0)","v":0},{"$f":"'Data Inputs'!S73*B79/100","v":82.88},{"$f":"(-$B79/100*'Data Inputs'!H73)","v":-1050},{"$f":"(-$B79/100*'Data Inputs'!I73)","v":-35},{"$f":"(-$B79/100*'Data Inputs'!J73)","v":-350},{"$f":"-'Data Inputs'!K73","v":-39},{"$f":"(-B79/100*'Data Inputs'!M73)","v":-2135},{"$f":"IF('Quota Calculator'!C78>30, 16, 15)","v":15},{"$f":"ROUND(-Y79*'Data Inputs'!L73,2)","v":-323.39999999999998},{"$f":"(-B79/100*'Data Inputs'!N73)","v":0},0,-196.62,{"$f":"-SUM(F79:H79)*'Data Inputs'!O73","v":129.8535},0,{"$f":"I79*'Data Inputs'!P73+'Revenue Calculator'!J79*'Data Inputs'!Q73+'Revenue Calculator'!K79*'Data Inputs'!R73+R79+S79+P79","v":51037.568762082999},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C78>0),AF79/'Quota Calculator'!C78,IF(AND(AG$7=\"Per Hectolitre\",$B79>0),AF79/($B79/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F79>0),AF79/$F79,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C78>0),AF79/'Quota Calculator'!V78/'Quota Calculator'!C78,\"-\"))))","v":72.910812517261434},-3999.1665000000003,{"$f":"'Data Inputs'!P73*F79+'Data Inputs'!Q73*G79+'Data Inputs'!R73*H79+P79+R79+S79+T79+U79+V79+W79+X79+Z79+AE79+L79+AC79+AB79+AD79","v":47038.402262083},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C78>0),AI79/'Quota Calculator'!C78,IF(AND(AJ$7=\"Per Hectolitre\",$B79>0),AI79/($B79/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F79>0),AI79/$F79,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C78>0),AI79/'Quota Calculator'!V78/'Quota Calculator'!C78,\"-\"))))","v":67.197717517261424}]
["2015-07-31",{"$f":"'Quota Calculator'!E79","v":70000},{"$f":"'Quota Calculator'!F79","v":3.42},3.31,5.74,2394,2317,4018,{"$f":"IF('Quota Calculator'!P79>='Data Inputs'!D74, 'Quota Calculator'!G79-('Quota Calculator'!N79-'Quota Calculator'!O79+'Quota Calculator'!O78), 'Quota Calculator'!G79)","v":2394},2317,4018.0000000000005,{"$f":"ROUND(-'Data Inputs'!P74*('Revenue Calculator'!F80-'Revenue Calculator'!I80)-'Data Inputs'!Q74*('Revenue Calculator'!G80-'Revenue Calculator'!J80)-'Data Inputs'!R74*('Revenue Calculator'!H80-'Revenue Calculator'!K80), 2)","v":0},{"$f":"IFERROR(SUM(G69:H80)/SUM(F69:F80), 0)","v":2.664717348927875},{"$f":"IF(M80>'Data Inputs'!G74, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N80=\"YES\",(M80-'Data Inputs'!G74)*SUM(I69:I80,0)-SUM(O69:O79),-SUM(O69:O79))","v":549.42019999999775},{"$f":"IF(O80<>0,-O80*H80/SUM(I80:J80)*'Data Inputs'!R74-G80/SUM(I80:J80)*'Data Inputs'!Q74,0)","v":-1695.5813352878981},null,{"$f":"IF(Q80=\"y\", 'Data Inputs'!T74*B80/100, 0)","v":0},{"$f":"'Data Inputs'!S74*B80/100","v":101.71},{"$f":"(-$B80/100*'Data Inputs'!H74)","v":-1050},{"$f":"(-$B80/100*'Data Inputs'!I74)","v":-35},{"$f":"(-$B80/100*'Data Inputs'!J74)","v":-350},{"$f":"-'Data Inputs'!K74","v":-39},{"$f":"(-B80/100*'Data Inputs'!M74)","v":-2135},{"$f":"IF('Quota Calculator'!C79>30, 16, 15)","v":16},{"$f":"ROUND(-Y80*'Data Inputs'!L74,2)","v":-344.96},{"$f":"(-B80/100*'Data Inputs'!N74)","v":0},0,-197.69800000000001,{"$f":"-SUM(F80:H80)*'Data Inputs'!O74","v":21.822500000000002},0,{"$f":"I80*'Data Inputs'!P74+'Revenue Calculator'!J80*'Data Inputs'!Q74+'Revenue Calculator'!K80*'Data Inputs'!R74+R80+S80+P80","v":51053.816064712104},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C79>0),AF80/'Quota Calculator'!C79,IF(AND(AG$7=\"Per Hectolitre\",$B80>0),AF80/($B80/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F80>0),AF80/$F80,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C79>0),AF80/'Quota Calculator'!V79/'Quota Calculator'!C79,\"-\"))))","v":72.934022949588723},-4129.8355000000001,{"$f":"'Data Inputs'!P74*F80+'Data Inputs'!Q74*G80+'Data Inputs'!R74*H80+P80+R80+S80+T80+U80+V80+W80+X80+Z80+AE80+L80+AC80+AB80+AD80","v":46923.980564712103},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C79>0),AI80/'Quota Calculator'!C79,IF(AND(AJ$7=\"Per Hectolitre\",$B80>0),AI80/($B80/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F80>0),AI80/$F80,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C79>0),AI80/'Quota Calculator'!V79/'Quota Calculator'!C79,\"-\"))))","v":67.034257949588721}]
["2015-08-31",{"$f":"'Quota Calculator'!E80","v":70000},{"$f":"'Quota Calculator'!F80","v":3.42},3.31,5.73,2394,2317,4011.0000000000005,{"$f":"IF('Quota Calculator'!P80>='Data Inputs'!D75, 'Quota Calculator'!G80-('Quota Calculator'!N80-'Quota Calculator'!O80+'Quota Calculator'!O79), 'Quota Calculator'!G80)","v":2394},2317,4011.0000000000005,{"$f":"ROUND(-'Data Inputs'!P75*('Revenue Calculator'!F81-'Revenue Calculator'!I81)-'Data Inputs'!Q75*('Revenue Calculator'!G81-'Revenue Calculator'!J81)-'Data Inputs'!R75*('Revenue Calculator'!H81-'Revenue Calculator'!K81), 2)","v":0},{"$f":"IFERROR(SUM(G81:H81)/SUM(F81), 0)","v":2.6432748538011697},{"$f":"IF(M81>'Data Inputs'!G75, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N81=\"YES\",(M81-'Data Inputs'!G75)*I81,0)","v":542.42020000000002},{"$f":"IF(O81<>0,-O81*H81/SUM(I81:J81)*'Data Inputs'!R75-G81/SUM(I81:J81)*'Data Inputs'!Q75,0)","v":-1563.6987721951859},null,{"$f":"IF(Q81=\"y\", 'Data Inputs'!T75*B81/100, 0)","v":0},{"$f":"'Data Inputs'!S75*B81/100","v":86.52},{"$f":"(-$B81/100*'Data Inputs'!H75)","v":-1050},{"$f":"(-$B81/100*'Data Inputs'!I75)","v":-35},{"$f":"(-$B81/100*'Data Inputs'!J75)","v":-350},{"$f":"-'Data Inputs'!K75","v":-39},{"$f":"(-B81/100*'Data Inputs'!M75)","v":-2135},{"$f":"IF('Quota Calculator'!C80>30, 16, 15)","v":16},{"$f":"ROUND(-Y81*'Data Inputs'!L75,2)","v":-344.96},{"$f":"(-B81/100*'Data Inputs'!N75)","v":0},0,-197.69800000000001,{"$f":"-SUM(F81:H81)*'Data Inputs'!O75","v":13.083},0,{"$f":"I81*'Data Inputs'!P75+'Revenue Calculator'!J81*'Data Inputs'!Q75+'Revenue Calculator'!K81*'Data Inputs'!R75+R81+S81+P81","v":48642.310927804807},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C80>0),AF81/'Quota Calculator'!C80,IF(AND(AG$7=\"Per Hectolitre\",$B81>0),AF81/($B81/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F81>0),AF81/$F81,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C80>0),AF81/'Quota Calculator'!V80/'Quota Calculator'!C80,\"-\"))))","v":69.489015611149725},-4138.5750000000007,{"$f":"'Data Inputs'!P75*F81+'Data Inputs'!Q75*G81+'Data Inputs'!R75*H81+P81+R81+S81+T81+U81+V81+W81+X81+Z81+AE81+L81+AC81+AB81+AD81","v":44503.73592780481},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C80>0),AI81/'Quota Calculator'!C80,IF(AND(AJ$7=\"Per Hectolitre\",$B81>0),AI81/($B81/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F81>0),AI81/$F81,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C80>0),AI81/'Quota Calculator'!V80/'Quota Calculator'!C80,\"-\"))))","v":63.576765611149732}]
["2015-09-30",{"$f":"'Quota Calculator'!E81","v":70000},{"$f":"'Quota Calculator'!F81","v":3.42},3.39,5.73,2394,2373,4011.0000000000005,{"$f":"IF('Quota Calculator'!P81>='Data Inputs'!D76, 'Quota Calculator'!G81-('Quota Calculator'!N81-'Quota Calculator'!O81+'Quota Calculator'!O80), 'Quota Calculator'!G81)","v":2394},2373,4011.0000000000005,{"$f":"ROUND(-'Data Inputs'!P76*('Revenue Calculator'!F82-'Revenue Calculator'!I82)-'Data Inputs'!Q76*('Revenue Calculator'!G82-'Revenue Calculator'!J82)-'Data Inputs'!R76*('Revenue Calculator'!H82-'Revenue Calculator'!K82), 2)","v":0},{"$f":"IFERROR(SUM(G81:H82)/SUM(F81:F82), 0)","v":2.6549707602339181},{"$f":"IF(M82>'Data Inputs'!G76, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N82=\"YES\",(M82-'Data Inputs'!G76)*SUM(I81:I82,0)-SUM(O81),-SUM(O81))","v":598.42019999999957},{"$f":"IF(O82<>0,-O82*H82/SUM(I82:J82)*'Data Inputs'!R76-G82/SUM(I82:J82)*'Data Inputs'!Q76,0)","v":-1675.0377463486334},null,{"$f":"IF(Q82=\"y\", 'Data Inputs'!T76*B82/100, 0)","v":0},{"$f":"'Data Inputs'!S76*B82/100","v":99.26},{"$f":"(-$B82/100*'Data Inputs'!H76)","v":-1050},{"$f":"(-$B82/100*'Data Inputs'!I76)","v":-35},{"$f":"(-$B82/100*'Data Inputs'!J76)","v":-350},{"$f":"-'Data Inputs'!K76","v":-39},{"$f":"(-B82/100*'Data Inputs'!M76)","v":-2135},{"$f":"IF('Quota Calculator'!C81>30, 16, 15)","v":15},{"$f":"ROUND(-Y82*'Data Inputs'!L76,2)","v":-323.39999999999998},{"$f":"(-B82/100*'Data Inputs'!N76)","v":0},0,-196.62,{"$f":"-SUM(F82:H82)*'Data Inputs'!O76","v":57.934800000000003},0,{"$f":"I82*'Data Inputs'!P76+'Revenue Calculator'!J82*'Data Inputs'!Q76+'Revenue Calculator'!K82*'Data Inputs'!R76+R82+S82+P82","v":48211.232253651375},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C81>0),AF82/'Quota Calculator'!C81,IF(AND(AG$7=\"Per Hectolitre\",$B82>0),AF82/($B82/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F82>0),AF82/$F82,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C81>0),AF82/'Quota Calculator'!V81/'Quota Calculator'!C81,\"-\"))))","v":68.873188933787674},-4071.0852000000004,{"$f":"'Data Inputs'!P76*F82+'Data Inputs'!Q76*G82+'Data Inputs'!R76*H82+P82+R82+S82+T82+U82+V82+W82+X82+Z82+AE82+L82+AC82+AB82+AD82","v":44140.147053651373},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C81>0),AI82/'Quota Calculator'!C81,IF(AND(AJ$7=\"Per Hectolitre\",$B82>0),AI82/($B82/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F82>0),AI82/$F82,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C81>0),AI82/'Quota Calculator'!V81/'Quota Calculator'!C81,\"-\"))))","v":63.057352933787676}]
["2015-10-31",{"$f":"'Quota Calculator'!E82","v":70000},{"$f":"'Quota Calculator'!F82","v":3.42},3.36,5.75,2394,2352,4025,{"$f":"IF('Quota Calculator'!P82>='Data Inputs'!D77, 'Quota Calculator'!G82-('Quota Calculator'!N82-'Quota Calculator'!O82+'Quota Calculator'!O81), 'Quota Calculator'!G82)","v":2394},2352,4025,{"$f":"ROUND(-'Data Inputs'!P77*('Revenue Calculator'!F83-'Revenue Calculator'!I83)-'Data Inputs'!Q77*('Revenue Calculator'!G83-'Revenue Calculator'!J83)-'Data Inputs'!R77*('Revenue Calculator'!H83-'Revenue Calculator'!K83), 2)","v":0},{"$f":"IFERROR(SUM(G81:H83)/SUM(F81:F83), 0)","v":2.6578947368421053},{"$f":"IF(M83>'Data Inputs'!G77, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N83=\"YES\",(M83-'Data Inputs'!G77)*SUM(I81:I83,0)-SUM(O81:O82),-SUM(O81:O82))","v":591.42020000000025},{"$f":"IF(O83<>0,-O83*H83/SUM(I83:J83)*'Data Inputs'!R77-G83/SUM(I83:J83)*'Data Inputs'!Q77,0)","v":-1707.4052901747796},null,{"$f":"IF(Q83=\"y\", 'Data Inputs'!T77*B83/100, 0)","v":0},{"$f":"'Data Inputs'!S77*B83/100","v":106.19},{"$f":"(-$B83/100*'Data Inputs'!H77)","v":-1050},{"$f":"(-$B83/100*'Data Inputs'!I77)","v":-35},{"$f":"(-$B83/100*'Data Inputs'!J77)","v":-350},{"$f":"-'Data Inputs'!K77","v":-39},{"$f":"(-B83/100*'Data Inputs'!M77)","v":-2135},{"$f":"IF('Quota Calculator'!C82>30, 16, 15)","v":16},{"$f":"ROUND(-Y83*'Data Inputs'!L77,2)","v":-344.96},{"$f":"(-B83/100*'Data Inputs'!N77)","v":-54.53},0,-200.42450000000002,{"$f":"-SUM(F83:H83)*'Data Inputs'!O77","v":7.0167999999999999},0,{"$f":"I83*'Data Inputs'!P77+'Revenue Calculator'!J83*'Data Inputs'!Q77+'Revenue Calculator'!K83*'Data Inputs'!R77+R83+S83+P83","v":49144.950809825226},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C82>0),AF83/'Quota Calculator'!C82,IF(AND(AG$7=\"Per Hectolitre\",$B83>0),AF83/($B83/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F83>0),AF83/$F83,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C82>0),AF83/'Quota Calculator'!V82/'Quota Calculator'!C82,\"-\"))))","v":70.207072585464616},-4201.8976999999995,{"$f":"'Data Inputs'!P77*F83+'Data Inputs'!Q77*G83+'Data Inputs'!R77*H83+P83+R83+S83+T83+U83+V83+W83+X83+Z83+AE83+L83+AC83+AB83+AD83","v":44997.583109825224},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C82>0),AI83/'Quota Calculator'!C82,IF(AND(AJ$7=\"Per Hectolitre\",$B83>0),AI83/($B83/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F83>0),AI83/$F83,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C82>0),AI83/'Quota Calculator'!V82/'Quota Calculator'!C82,\"-\"))))","v":64.28226158546461}]
["2015-11-30",{"$f":"'Quota Calculator'!E83","v":70000},{"$f":"'Quota Calculator'!F83","v":3.42},3.35,5.75,2394,2345,4025,{"$f":"IF('Quota Calculator'!P83>='Data Inputs'!D78, 'Quota Calculator'!G83-('Quota Calculator'!N83-'Quota Calculator'!O83+'Quota Calculator'!O82), 'Quota Calculator'!G83)","v":2394},2345,4025,{"$f":"ROUND(-'Data Inputs'!P78*('Revenue Calculator'!F84-'Revenue Calculator'!I84)-'Data Inputs'!Q78*('Revenue Calculator'!G84-'Revenue Calculator'!J84)-'Data Inputs'!R78*('Revenue Calculator'!H84-'Revenue Calculator'!K84), 2)","v":0},{"$f":"IFERROR(SUM(G81:H84)/SUM(F81:F84), 0)","v":2.6586257309941521},{"$f":"IF(M84>'Data Inputs'!G78, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N84=\"YES\",(M84-'Data Inputs'!G78)*SUM(I81:I84,0)-SUM(O81:O83),-SUM(O81:O83))","v":584.42020000000025},{"$f":"IF(O84<>0,-O84*H84/SUM(I84:J84)*'Data Inputs'!R78-G84/SUM(I84:J84)*'Data Inputs'!Q78,0)","v":-1953.7918249903998},null,{"$f":"IF(Q84=\"y\", 'Data Inputs'!T78*B84/100, 0)","v":0},{"$f":"'Data Inputs'!S78*B84/100","v":105.42},{"$f":"(-$B84/100*'Data Inputs'!H78)","v":-1050},{"$f":"(-$B84/100*'Data Inputs'!I78)","v":-35},{"$f":"(-$B84/100*'Data Inputs'!J78)","v":-350},{"$f":"-'Data Inputs'!K78","v":-39},{"$f":"(-B84/100*'Data Inputs'!M78)","v":-2135},{"$f":"IF('Quota Calculator'!C83>30, 16, 15)","v":15},{"$f":"ROUND(-Y84*'Data Inputs'!L78,2)","v":-323.39999999999998},{"$f":"(-B84/100*'Data Inputs'!N78)","v":0},0,-196.62,{"$f":"-SUM(F84:H84)*'Data Inputs'!O78","v":-11.3932},0,{"$f":"I84*'Data Inputs'!P78+'Revenue Calculator'!J84*'Data Inputs'!Q78+'Revenue Calculator'!K84*'Data Inputs'!R78+R84+S84+P84","v":50754.445575009595},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C83>0),AF84/'Quota Calculator'!C83,IF(AND(AG$7=\"Per Hectolitre\",$B84>0),AF84/($B84/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F84>0),AF84/$F84,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C83>0),AF84/'Quota Calculator'!V83/'Quota Calculator'!C83,\"-\"))))","v":72.506350821442282},-4140.4132000000009,{"$f":"'Data Inputs'!P78*F84+'Data Inputs'!Q78*G84+'Data Inputs'!R78*H84+P84+R84+S84+T84+U84+V84+W84+X84+Z84+AE84+L84+AC84+AB84+AD84","v":46614.032375009592},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C83>0),AI84/'Quota Calculator'!C83,IF(AND(AJ$7=\"Per Hectolitre\",$B84>0),AI84/($B84/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F84>0),AI84/$F84,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C83>0),AI84/'Quota Calculator'!V83/'Quota Calculator'!C83,\"-\"))))","v":66.591474821442276}]
["2015-12-31",{"$f":"'Quota Calculator'!E84","v":70000},{"$f":"'Quota Calculator'!F84","v":3.42},3.35,5.77,2394,2345,4038.9999999999995,{"$f":"IF('Quota Calculator'!P84>='Data Inputs'!D79, 'Quota Calculator'!G84-('Quota Calculator'!N84-'Quota Calculator'!O84+'Quota Calculator'!O83), 'Quota Calculator'!G84)","v":2394},2345,4039,{"$f":"ROUND(-'Data Inputs'!P79*('Revenue Calculator'!F85-'Revenue Calculator'!I85)-'Data Inputs'!Q79*('Revenue Calculator'!G85-'Revenue Calculator'!J85)-'Data Inputs'!R79*('Revenue Calculator'!H85-'Revenue Calculator'!K85), 2)","v":0},{"$f":"IFERROR(SUM(G81:H85)/SUM(F81:F85),0)","v":2.6602339181286552},{"$f":"IF(M85>'Data Inputs'!G79, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N85=\"YES\",(M85-'Data Inputs'!G79)*SUM(I81:I85,0)-SUM(O81:O84),-SUM(O81:O84))","v":598.42020000000139},{"$f":"IF(O85<>0,-O85*H85/SUM(I85:J85)*'Data Inputs'!R79-G85/SUM(I85:J85)*'Data Inputs'!Q79,0)","v":-1954.6611515756915},null,{"$f":"IF(Q85=\"y\", 'Data Inputs'!T79*B85/100, 0)","v":0},{"$f":"'Data Inputs'!S79*B85/100","v":106.26},{"$f":"(-$B85/100*'Data Inputs'!H79)","v":-1050},{"$f":"(-$B85/100*'Data Inputs'!I79)","v":-35},{"$f":"(-$B85/100*'Data Inputs'!J79)","v":-350},{"$f":"-'Data Inputs'!K79","v":-39},{"$f":"(-B85/100*'Data Inputs'!M79)","v":-2135},{"$f":"IF('Quota Calculator'!C84>30, 16, 15)","v":16},{"$f":"ROUND(-Y85*'Data Inputs'!L79,2)","v":-344.96},{"$f":"(-B85/100*'Data Inputs'!N79)","v":-56.42},0,-200.51900000000001,{"$f":"-SUM(F85:H85)*'Data Inputs'!O79","v":50.034600000000005},0,{"$f":"I85*'Data Inputs'!P79+'Revenue Calculator'!J85*'Data Inputs'!Q79+'Revenue Calculator'!K85*'Data Inputs'!R79+R85+S85+P85","v":50891.067448424314},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C84>0),AF85/'Quota Calculator'!C84,IF(AND(AG$7=\"Per Hectolitre\",$B85>0),AF85/($B85/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F85>0),AF85/$F85,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C84>0),AF85/'Quota Calculator'!V84/'Quota Calculator'!C84,\"-\"))))","v":72.701524926320445},-4160.8644000000004,{"$f":"'Data Inputs'!P79*F85+'Data Inputs'!Q79*G85+'Data Inputs'!R79*H85+P85+R85+S85+T85+U85+V85+W85+X85+Z85+AE85+L85+AC85+AB85+AD85","v":46786.623048424313},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C84>0),AI85/'Quota Calculator'!C84,IF(AND(AJ$7=\"Per Hectolitre\",$B85>0),AI85/($B85/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F85>0),AI85/$F85,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C84>0),AI85/'Quota Calculator'!V84/'Quota Calculator'!C84,\"-\"))))","v":66.838032926320452}]
["2016-01-31",{"$f":"'Quota Calculator'!E85","v":98036},{"$f":"'Quota Calculator'!F85","v":4.07},3.35,5.79,{"$f":"C86*B86/100","v":3990.0652},3284.2060000000001,5676.2844000000005,{"$f":"IF('Quota Calculator'!P85>='Data Inputs'!D80, 'Quota Calculator'!G85-('Quota Calculator'!N85-'Quota Calculator'!O85+'Quota Calculator'!O84), 'Quota Calculator'!G85)","v":3990.0652000000005},3284.2060000000001,5676.2844000000005,{"$f":"ROUND(-'Data Inputs'!P80*('Revenue Calculator'!F86-'Revenue Calculator'!I86)-'Data Inputs'!Q80*('Revenue Calculator'!G86-'Revenue Calculator'!J86)-'Data Inputs'!R80*('Revenue Calculator'!H86-'Revenue Calculator'!K86), 2)","v":0},{"$f":"IFERROR(SUM(G81:H86)/SUM(F81:F86), 0)","v":2.5565992299329698},{"$f":"IF(M86>'Data Inputs'!G80, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N86=\"YES\",(M86-'Data Inputs'!G80)*SUM(I81:I86,0)-SUM(O81:O85),-SUM(O81:O85))","v":-682.30016884001225},{"$f":"IF(O86<>0,-O86*H86/SUM(I86:J86)*'Data Inputs'!R80-G86/SUM(I86:J86)*'Data Inputs'!Q80,0)","v":1729.1117223887486},"Y",{"$f":"IF(Q86=\"y\", 'Data Inputs'!T80*B86/100, 0)","v":249.50162},{"$f":"'Data Inputs'!S80*B86/100","v":117.64319999999999},{"$f":"(-$B86/100*'Data Inputs'!H80)","v":-1470.54},{"$f":"(-$B86/100*'Data Inputs'!I80)","v":-49.018000000000001},{"$f":"(-$B86/100*'Data Inputs'!J80)","v":-490.18},{"$f":"-'Data Inputs'!K80","v":-39},{"$f":"(-B86/100*'Data Inputs'!M80)","v":-3029.3123999999998},{"$f":"IF('Quota Calculator'!C85>30, 16, 15)","v":16},{"$f":"ROUND(-Y86*'Data Inputs'!L80,2)","v":-349.12},{"$f":"(-B86/100*'Data Inputs'!N80)","v":-69.409487999999996},0,{"$f":"0.05*(Z86+X86+W86+V86+U86+T86+AA86+AB86)","v":-274.8289944},{"$f":"-SUM(F86:H86)*'Data Inputs'!O80","v":54.392333519999994},0,{"$f":"I86*'Data Inputs'!P80+'Revenue Calculator'!J86*'Data Inputs'!Q80+'Revenue Calculator'!K86*'Data Inputs'!R80+R86+S86+P86","v":80295.924842468754},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C85>0),AF86/'Quota Calculator'!C85,IF(AND(AG$7=\"Per Hectolitre\",$B86>0),AF86/($B86/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F86>0),AF86/$F86,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C85>0),AF86/'Quota Calculator'!V85/'Quota Calculator'!C85,\"-\"))))","v":81.904529807895827},-5717.0165488800003,{"$f":"'Data Inputs'!P80*F86+'Data Inputs'!Q80*G86+'Data Inputs'!R80*H86+P86+R86+S86+T86+U86+V86+W86+X86+Z86+AE86+L86+AC86+AB86+AD86","v":74648.317781588761},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C85>0),AI86/'Quota Calculator'!C85,IF(AND(AJ$7=\"Per Hectolitre\",$B86>0),AI86/($B86/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F86>0),AI86/$F86,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C85>0),AI86/'Quota Calculator'!V85/'Quota Calculator'!C85,\"-\"))))","v":76.143781653258756}]
["2016-02-29",{"$f":"'Quota Calculator'!E86","v":86134},{"$f":"'Quota Calculator'!F86","v":4.08},3.33,5.77,3514.2672000000002,2868.2622000000001,4969.9317999999994,{"$f":"IF('Quota Calculator'!P86>='Data Inputs'!D81, 'Quota Calculator'!G86-('Quota Calculator'!N86-'Quota Calculator'!O86+'Quota Calculator'!O85), 'Quota Calculator'!G86)","v":3514.2672000000002},2868.2622000000001,4969.9318000000003,{"$f":"ROUND(-'Data Inputs'!P81*('Revenue Calculator'!F87-'Revenue Calculator'!I87)-'Data Inputs'!Q81*('Revenue Calculator'!G87-'Revenue Calculator'!J87)-'Data Inputs'!R81*('Revenue Calculator'!H87-'Revenue Calculator'!K87), 2)","v":0},{"$f":"IFERROR(SUM(G81:H87)/SUM(F81:F87), 0)","v":2.4977330878875206},{"$f":"IF(M87>'Data Inputs'!G81, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N87=\"YES\",(M87-'Data Inputs'!G81)*SUM(I81:I87,0)-SUM(O81:O86),-SUM(O81:O86))","v":-654.73554224000122},{"$f":"IF(O87<>0,-O87*H87/SUM(I87:J87)*'Data Inputs'!R81-G87/SUM(I87:J87)*'Data Inputs'!Q81,0)","v":1326.2753683161961},"Y",{"$f":"IF(Q87=\"y\", 'Data Inputs'!T81*B87/100, 0)","v":223.34546199999997},{"$f":"'Data Inputs'!S81*B87/100","v":123.34388799999999},{"$f":"(-$B87/100*'Data Inputs'!H81)","v":-1292.01},{"$f":"(-$B87/100*'Data Inputs'!I81)","v":-43.067000000000007},{"$f":"(-$B87/100*'Data Inputs'!J81)","v":-430.67},{"$f":"-'Data Inputs'!K81","v":-39},{"$f":"(-B87/100*'Data Inputs'!M81)","v":-2661.5405999999998},{"$f":"IF('Quota Calculator'!C86>30, 16, 15)","v":15},{"$f":"ROUND(-Y87*'Data Inputs'!L81,2)","v":-327.3},{"$f":"(-B87/100*'Data Inputs'!N81)","v":-55.12576},0,-242.43566799999999,{"$f":"-SUM(F87:H87)*'Data Inputs'!O81","v":-43.139352559999999},0,{"$f":"I87*'Data Inputs'!P81+'Revenue Calculator'!J87*'Data Inputs'!Q81+'Revenue Calculator'!K87*'Data Inputs'!R81+R87+S87+P87","v":67128.53760847621},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C86>0),AF87/'Quota Calculator'!C86,IF(AND(AG$7=\"Per Hectolitre\",$B87>0),AF87/($B87/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F87>0),AF87/$F87,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C86>0),AF87/'Quota Calculator'!V86/'Quota Calculator'!C86,\"-\"))))","v":77.93500546645484},-5134.2883805599995,{"$f":"'Data Inputs'!P81*F87+'Data Inputs'!Q81*G87+'Data Inputs'!R81*H87+P87+R87+S87+T87+U87+V87+W87+X87+Z87+AE87+L87+AC87+AB87+AD87","v":62049.374987916206},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C86>0),AI87/'Quota Calculator'!C86,IF(AND(AJ$7=\"Per Hectolitre\",$B87>0),AI87/($B87/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F87>0),AI87/$F87,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C86>0),AI87/'Quota Calculator'!V86/'Quota Calculator'!C86,\"-\"))))","v":72.03819047985256}]
["2016-03-31",{"$f":"'Quota Calculator'!E87","v":100752},{"$f":"'Quota Calculator'!F87","v":4.2},3.28,5.79,4231.5839999999998,3304.6655999999998,5833.5407999999998,{"$f":"IF('Quota Calculator'!P87>='Data Inputs'!D82, 'Quota Calculator'!G87-('Quota Calculator'!N87-'Quota Calculator'!O87+'Quota Calculator'!O86), 'Quota Calculator'!G87)","v":4231.5839999999998},3304.6655999999998,5833.5407999999989,{"$f":"ROUND(-'Data Inputs'!P82*('Revenue Calculator'!F88-'Revenue Calculator'!I88)-'Data Inputs'!Q82*('Revenue Calculator'!G88-'Revenue Calculator'!J88)-'Data Inputs'!R82*('Revenue Calculator'!H88-'Revenue Calculator'!K88), 2)","v":0},{"$f":"IFERROR(SUM(G81:H88)/SUM(F81:F88), 0)","v":2.437361619987827},{"$f":"IF(M88>'Data Inputs'!G82, \"YES\", \"NO\")","v":"YES"},{"$f":"IF(N88=\"YES\",(M88-'Data Inputs'!G82)*SUM(I81:I88,0)-SUM(O81:O87),-SUM(O81:O87))","v":-1088.2626527999946},{"$f":"IF(O88<>0,-O88*H88/SUM(I88:J88)*'Data Inputs'!R82-G88/SUM(I88:J88)*'Data Inputs'!Q82,0)","v":2714.2571039389486},"Y",{"$f":"IF(Q88=\"y\", 'Data Inputs'!T82*B88/100, 0)","v":192.033312},{"$f":"'Data Inputs'!S82*B88/100","v":137.62723199999999},{"$f":"(-$B88/100*'Data Inputs'!H82)","v":-1511.28},{"$f":"(-$B88/100*'Data Inputs'!I82)","v":-50.376000000000005},{"$f":"(-$B88/100*'Data Inputs'!J82)","v":-503.76},{"$f":"-'Data Inputs'!K82","v":-39},{"$f":"(-B88/100*'Data Inputs'!M82)","v":-3113.2367999999997},{"$f":"IF('Quota Calculator'!C87>30, 16, 15)","v":16},{"$f":"ROUND(-Y88*'Data Inputs'!L82,2)","v":-349.12},{"$f":"(-B88/100*'Data Inputs'!N82)","v":-219.13559999999998},0,-289.29541999999998,{"$f":"-SUM(F88:H88)*'Data Inputs'!O82","v":37.435413119999993},0,{"$f":"I88*'Data Inputs'!P82+'Revenue Calculator'!J88*'Data Inputs'!Q82+'Revenue Calculator'!K88*'Data Inputs'!R82+R88+S88+P88","v":85758.244772098929},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C87>0),AF88/'Quota Calculator'!C87,IF(AND(AG$7=\"Per Hectolitre\",$B88>0),AF88/($B88/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F88>0),AF88/$F88,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C87>0),AF88/'Quota Calculator'!V87/'Quota Calculator'!C87,\"-\"))))","v":85.118156237195223},-6037.7684068799999,{"$f":"'Data Inputs'!P82*F88+'Data Inputs'!Q82*G88+'Data Inputs'!R82*H88+P88+R88+S88+T88+U88+V88+W88+X88+Z88+AE88+L88+AC88+AB88+AD88","v":79939.611965218937},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C87>0),AI88/'Quota Calculator'!C87,IF(AND(AJ$7=\"Per Hectolitre\",$B88>0),AI88/($B88/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F88>0),AI88/$F88,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C87>0),AI88/'Quota Calculator'!V87/'Quota Calculator'!C87,\"-\"))))","v":79.342952958967501}]
["2016-04-30",{"$f":"'Quota Calculator'!E88","v":101703},{"$f":"'Quota Calculator'!F88","v":4.16},3.31,5.8,4230.8448000000008,3366.3692999999998,5898.7740000000003,{"$f":"IF('Quota Calculator'!P88>='Data Inputs'!D83, 'Quota Calculator'!G88-('Quota Calculator'!N88-'Quota Calculator'!O88+'Quota Calculator'!O87), 'Quota Calculator'!G88)","v":4230.8447999999999},3366.3692999999994,5898.7739999999994,{"$f":"ROUND(-'Data Inputs'!P83*('Revenue Calculator'!F89-'Revenue Calculator'!I89)-'Data Inputs'!Q83*('Revenue Calculator'!G89-'Revenue Calculator'!J89)-'Data Inputs'!R83*('Revenue Calculator'!H89-'Revenue Calculator'!K89), 2)","v":0},{"$f":"IFERROR(SUM(G81:H89)/SUM(F81:F89), 0)","v":2.3998857140247161},{"$f":"IF(M89>'Data Inputs'!G83, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N89=\"YES\",(M89-'Data Inputs'!G83)*SUM(I81:I89,0)-SUM(O81:O88),-SUM(O81:O88))","v":-489.80263611999339},{"$f":"IF(O89<>0,-O89*H89/SUM(I89:J89)*'Data Inputs'!R83-G89/SUM(I89:J89)*'Data Inputs'!Q83,0)","v":1313.5132283982514},"Y",{"$f":"IF(Q89=\"y\", 'Data Inputs'!T83*B89/100, 0)","v":266.25845399999997},{"$f":"'Data Inputs'!S83*B89/100","v":140.451843},{"$f":"(-$B89/100*'Data Inputs'!H83)","v":-1525.5450000000001},{"$f":"(-$B89/100*'Data Inputs'!I83)","v":-50.851500000000001},{"$f":"(-$B89/100*'Data Inputs'!J83)","v":-508.51499999999999},{"$f":"-'Data Inputs'!K83","v":-39},{"$f":"(-B89/100*'Data Inputs'!M83)","v":-3142.6226999999999},{"$f":"IF('Quota Calculator'!C88>30, 16, 15)","v":15},{"$f":"ROUND(-Y89*'Data Inputs'!L83,2)","v":-327.3},{"$f":"(-B89/100*'Data Inputs'!N83)","v":-13.22139},0,-280.3527795,{"$f":"-SUM(F89:H89)*'Data Inputs'!O83","v":-9.4471916700000023},0,{"$f":"I89*'Data Inputs'!P83+'Revenue Calculator'!J89*'Data Inputs'!Q83+'Revenue Calculator'!K89*'Data Inputs'!R83+R89+S89+P89","v":84526.856976898256},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C88>0),AF89/'Quota Calculator'!C88,IF(AND(AG$7=\"Per Hectolitre\",$B89>0),AF89/($B89/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F89>0),AF89/$F89,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C88>0),AF89/'Quota Calculator'!V88/'Quota Calculator'!C88,\"-\"))))","v":83.111468665524384},-5896.8555611700003,{"$f":"'Data Inputs'!P83*F89+'Data Inputs'!Q83*G89+'Data Inputs'!R83*H89+P89+R89+S89+T89+U89+V89+W89+X89+Z89+AE89+L89+AC89+AB89+AD89","v":78643.222805728248},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C88>0),AI89/'Quota Calculator'!C88,IF(AND(AJ$7=\"Per Hectolitre\",$B89>0),AI89/($B89/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F89>0),AI89/$F89,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C88>0),AI89/'Quota Calculator'!V88/'Quota Calculator'!C88,\"-\"))))","v":77.326354980411836}]
["2016-05-31",{"$f":"'Quota Calculator'!E89","v":103750},{"$f":"'Quota Calculator'!F89","v":4.16},3.32,5.8,4316,3444.5,6017.5,{"$f":"IF('Quota Calculator'!P89>='Data Inputs'!D84, 'Quota Calculator'!G89-('Quota Calculator'!N89-'Quota Calculator'!O89+'Quota Calculator'!O88), 'Quota Calculator'!G89)","v":4316},3444.4999999999995,6017.5,{"$f":"ROUND(-'Data Inputs'!P84*('Revenue Calculator'!F90-'Revenue Calculator'!I90)-'Data Inputs'!Q84*('Revenue Calculator'!G90-'Revenue Calculator'!J90)-'Data Inputs'!R84*('Revenue Calculator'!H90-'Revenue Calculator'!K90), 2)","v":0},{"$f":"IFERROR(SUM(G81:H90)/SUM(F81:F90), 0)","v":2.372108038303399},{"$f":"IF(M90>'Data Inputs'!G84, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N90=\"YES\",(M90-'Data Inputs'!G84)*SUM(I81:I90,0)-SUM(O81:O89),-SUM(O81:O89))","v":0},{"$f":"IF(O90<>0,-O90*H90/SUM(I90:J90)*'Data Inputs'!R84-G90/SUM(I90:J90)*'Data Inputs'!Q84,0)","v":0},"Y",{"$f":"IF(Q90=\"y\", 'Data Inputs'!T84*B90/100, 0)","v":260.61999999999995},{"$f":"'Data Inputs'!S84*B90/100","v":141.7225},{"$f":"(-$B90/100*'Data Inputs'!H84)","v":-1556.25},{"$f":"(-$B90/100*'Data Inputs'!I84)","v":-51.875},{"$f":"(-$B90/100*'Data Inputs'!J84)","v":-518.75},{"$f":"-'Data Inputs'!K84","v":-39},{"$f":"(-B90/100*'Data Inputs'!M84)","v":-3205.875},{"$f":"IF('Quota Calculator'!C89>30, 16, 15)","v":16},{"$f":"ROUND(-Y90*'Data Inputs'!L84,2)","v":-349.12},{"$f":"(-B90/100*'Data Inputs'!N84)","v":-131.24375000000001},0,{"$f":"0.05*(Z90+X90+W90+V90+U90+T90+AA90+AB90)","v":-292.60568749999999},{"$f":"-SUM(F90:H90)*'Data Inputs'!O84","v":-77.156800000000004},0,{"$f":"I90*'Data Inputs'!P84+'Revenue Calculator'!J90*'Data Inputs'!Q84+'Revenue Calculator'!K90*'Data Inputs'!R84+R90+S90+P90","v":85420.284150000007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C89>0),AF90/'Quota Calculator'!C89,IF(AND(AG$7=\"Per Hectolitre\",$B90>0),AF90/($B90/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F90>0),AF90/$F90,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C89>0),AF90/'Quota Calculator'!V89/'Quota Calculator'!C89,\"-\"))))","v":82.33280400000001},-6221.8762374999997,{"$f":"'Data Inputs'!P84*F90+'Data Inputs'!Q84*G90+'Data Inputs'!R84*H90+P90+R90+S90+T90+U90+V90+W90+X90+Z90+AE90+L90+AC90+AB90+AD90","v":79329.651662500008},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C89>0),AI90/'Quota Calculator'!C89,IF(AND(AJ$7=\"Per Hectolitre\",$B90>0),AI90/($B90/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F90>0),AI90/$F90,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C89>0),AI90/'Quota Calculator'!V89/'Quota Calculator'!C89,\"-\"))))","v":76.462314855421695}]
["2016-06-30",{"$f":"'Quota Calculator'!E90","v":103845},{"$f":"'Quota Calculator'!F90","v":4.08},3.34,5.77,4236.8760000000002,3468.4229999999998,5991.856499999999,{"$f":"IF('Quota Calculator'!P90>='Data Inputs'!D85, 'Quota Calculator'!G90-('Quota Calculator'!N90-'Quota Calculator'!O90+'Quota Calculator'!O89), 'Quota Calculator'!G90)","v":4236.8760000000002},3468.4229999999998,5991.8564999999999,{"$f":"ROUND(-'Data Inputs'!P85*('Revenue Calculator'!F91-'Revenue Calculator'!I91)-'Data Inputs'!Q85*('Revenue Calculator'!G91-'Revenue Calculator'!J91)-'Data Inputs'!R85*('Revenue Calculator'!H91-'Revenue Calculator'!K91), 2)","v":0},{"$f":"IFERROR(SUM(G81:H91)/SUM(F81:F91), 0)","v":2.3559377455251869},{"$f":"IF(M91>'Data Inputs'!G85, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N91=\"YES\",(M91-'Data Inputs'!G85)*SUM(I81:I91,0)-SUM(O81:O90),-SUM(O81:O90))","v":0},{"$f":"IF(O91<>0,-O91*H91/SUM(I91:J91)*'Data Inputs'!R85-G91/SUM(I91:J91)*'Data Inputs'!Q85,0)","v":0},"Y",{"$f":"IF(Q91=\"y\", 'Data Inputs'!T85*B91/100, 0)","v":260.85863999999998},{"$f":"'Data Inputs'!S85*B91/100","v":141.85227},{"$f":"(-$B91/100*'Data Inputs'!H85)","v":-1557.6750000000002},{"$f":"(-$B91/100*'Data Inputs'!I85)","v":-51.922500000000007},{"$f":"(-$B91/100*'Data Inputs'!J85)","v":-519.22500000000002},{"$f":"-'Data Inputs'!K85","v":-39},{"$f":"(-B91/100*'Data Inputs'!M85)","v":-3208.8105},{"$f":"IF('Quota Calculator'!C90>30, 16, 15)","v":15},{"$f":"ROUND(-Y91*'Data Inputs'!L85,2)","v":-327.3},{"$f":"(-B91/100*'Data Inputs'!N85)","v":-357.43449000000004},0,-303.0683745,{"$f":"-SUM(F91:H91)*'Data Inputs'!O85","v":-24.654879899999997},0,{"$f":"I91*'Data Inputs'!P85+'Revenue Calculator'!J91*'Data Inputs'!Q85+'Revenue Calculator'!K91*'Data Inputs'!R85+R91+S91+P91","v":84919.348441199996},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C90>0),AF91/'Quota Calculator'!C90,IF(AND(AG$7=\"Per Hectolitre\",$B91>0),AF91/($B91/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F91>0),AF91/$F91,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C90>0),AF91/'Quota Calculator'!V90/'Quota Calculator'!C90,\"-\"))))","v":81.775095999999991},-6389.0907443999995,{"$f":"'Data Inputs'!P85*F91+'Data Inputs'!Q85*G91+'Data Inputs'!R85*H91+P91+R91+S91+T91+U91+V91+W91+X91+Z91+AE91+L91+AC91+AB91+AD91","v":78887.692186799977},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C90>0),AI91/'Quota Calculator'!C90,IF(AND(AJ$7=\"Per Hectolitre\",$B91>0),AI91/($B91/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F91>0),AI91/$F91,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C90>0),AI91/'Quota Calculator'!V90/'Quota Calculator'!C90,\"-\"))))","v":75.966769884732031}]
["2016-07-31",{"$f":"'Quota Calculator'!E91","v":114103},{"$f":"'Quota Calculator'!F91","v":4},3.32,5.75,4564.12,3788.2195999999994,6560.9224999999997,{"$f":"IF('Quota Calculator'!P91>='Data Inputs'!D86, 'Quota Calculator'!G91-('Quota Calculator'!N91-'Quota Calculator'!O91+'Quota Calculator'!O90), 'Quota Calculator'!G91)","v":4564.12},3788.2195999999999,6560.9224999999997,{"$f":"ROUND(-'Data Inputs'!P86*('Revenue Calculator'!F92-'Revenue Calculator'!I92)-'Data Inputs'!Q86*('Revenue Calculator'!G92-'Revenue Calculator'!J92)-'Data Inputs'!R86*('Revenue Calculator'!H92-'Revenue Calculator'!K92), 2)","v":0},{"$f":"IFERROR(SUM(G81:H92)/SUM(F81:F92), 0)","v":2.3461057469302706},{"$f":"IF(M92>'Data Inputs'!G86, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N92=\"YES\",(M92-'Data Inputs'!G86)*SUM(I81:I92,0)-SUM(O81:O91),-SUM(O81:O91))","v":0},{"$f":"IF(O92<>0,-O92*H92/SUM(I92:J92)*'Data Inputs'!R86-G92/SUM(I92:J92)*'Data Inputs'!Q86,0)","v":0},"Y",{"$f":"IF(Q92=\"y\", 'Data Inputs'!T86*B92/100, 0)","v":334.20768700000002},{"$f":"'Data Inputs'!S86*B92/100","v":156.891625},{"$f":"(-$B92/100*'Data Inputs'!H86)","v":-1711.5450000000001},{"$f":"(-$B92/100*'Data Inputs'!I86)","v":-57.051500000000004},{"$f":"(-$B92/100*'Data Inputs'!J86)","v":-570.51499999999999},{"$f":"-'Data Inputs'!K86","v":-39},{"$f":"(-B92/100*'Data Inputs'!M86)","v":-3525.7826999999997},{"$f":"IF('Quota Calculator'!C91>30, 16, 15)","v":16},{"$f":"ROUND(-Y92*'Data Inputs'!L86,2)","v":-349.12},{"$f":"(-B92/100*'Data Inputs'!N86)","v":-351.77954900000003},0,-330.23968745000002,{"$f":"-SUM(F92:H92)*'Data Inputs'!O86","v":-16.404588310000001},0,{"$f":"I92*'Data Inputs'!P86+'Revenue Calculator'!J92*'Data Inputs'!Q86+'Revenue Calculator'!K92*'Data Inputs'!R86+R92+S92+P92","v":92068.678067850007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C91>0),AF92/'Quota Calculator'!C91,IF(AND(AG$7=\"Per Hectolitre\",$B92>0),AF92/($B92/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F92>0),AF92/$F92,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C91>0),AF92/'Quota Calculator'!V91/'Quota Calculator'!C91,\"-\"))))","v":80.689095000000009},-6951.4380247599993,{"$f":"'Data Inputs'!P86*F92+'Data Inputs'!Q86*G92+'Data Inputs'!R86*H92+P92+R92+S92+T92+U92+V92+W92+X92+Z92+AE92+L92+AC92+AB92+AD92","v":85469.019592090015},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C91>0),AI92/'Quota Calculator'!C91,IF(AND(AJ$7=\"Per Hectolitre\",$B92>0),AI92/($B92/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F92>0),AI92/$F92,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C91>0),AI92/'Quota Calculator'!V91/'Quota Calculator'!C91,\"-\"))))","v":74.905146746439641}]
["2016-08-31",{"$f":"'Quota Calculator'!E92","v":107616},{"$f":"'Quota Calculator'!F92","v":4.0599999999999996},3.31,5.73,4369.2095999999992,3562.0896000000002,6166.3968000000004,{"$f":"IF('Quota Calculator'!P92>='Data Inputs'!D87, 'Quota Calculator'!G92-('Quota Calculator'!N92-'Quota Calculator'!O92+'Quota Calculator'!O91), 'Quota Calculator'!G92)","v":4369.2096000000001},3562.0896000000007,6166.3968000000013,{"$f":"ROUND(-'Data Inputs'!P87*('Revenue Calculator'!F93-'Revenue Calculator'!I93)-'Data Inputs'!Q87*('Revenue Calculator'!G93-'Revenue Calculator'!J93)-'Data Inputs'!R87*('Revenue Calculator'!H93-'Revenue Calculator'!K93), 2)","v":0},{"$f":"IFERROR(SUM(G93:H93)/SUM(F93), 0)","v":2.2266009852216757},{"$f":"IF(M93>'Data Inputs'!G87, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N93=\"YES\",(M93-'Data Inputs'!G87)*I93,0)","v":0},{"$f":"IF(O93<>0,-O93*H93/SUM(I93:J93)*'Data Inputs'!R87-G93/SUM(I93:J93)*'Data Inputs'!Q87,0)","v":0},"Y",{"$f":"IF(Q93=\"y\", 'Data Inputs'!T87*B93/100, 0)","v":328.22879999999998},{"$f":"'Data Inputs'!S87*B93/100","v":146.89584000000002},{"$f":"(-$B93/100*'Data Inputs'!H87)","v":-1614.2400000000002},{"$f":"(-$B93/100*'Data Inputs'!I87)","v":-53.808000000000007},{"$f":"(-$B93/100*'Data Inputs'!J87)","v":-538.08000000000004},{"$f":"-'Data Inputs'!K87","v":-39},{"$f":"(-B93/100*'Data Inputs'!M87)","v":-3325.3344000000002},{"$f":"IF('Quota Calculator'!C92>30, 16, 15)","v":16},{"$f":"ROUND(-Y93*'Data Inputs'!L87,2)","v":-349.12},{"$f":"(-B93/100*'Data Inputs'!N87)","v":0},0,-295.97912000000008,{"$f":"-SUM(F93:H93)*'Data Inputs'!O87","v":-62.029862400000006},0,{"$f":"I93*'Data Inputs'!P87+'Revenue Calculator'!J93*'Data Inputs'!Q87+'Revenue Calculator'!K93*'Data Inputs'!R87+R93+S93+P93","v":86875.583717760004},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C92>0),AF93/'Quota Calculator'!C92,IF(AND(AG$7=\"Per Hectolitre\",$B93>0),AF93/($B93/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F93>0),AF93/$F93,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C92>0),AF93/'Quota Calculator'!V92/'Quota Calculator'!C92,\"-\"))))","v":80.727385999999996},-6277.5913823999999,{"$f":"'Data Inputs'!P87*F93+'Data Inputs'!Q87*G93+'Data Inputs'!R87*H93+P93+R93+S93+T93+U93+V93+W93+X93+Z93+AE93+L93+AC93+AB93+AD93","v":80597.992335359973},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C92>0),AI93/'Quota Calculator'!C92,IF(AND(AJ$7=\"Per Hectolitre\",$B93>0),AI93/($B93/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F93>0),AI93/$F93,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C92>0),AI93/'Quota Calculator'!V92/'Quota Calculator'!C92,\"-\"))))","v":74.894060674397835}]
["2016-09-30",{"$f":"'Quota Calculator'!E93","v":101083},{"$f":"'Quota Calculator'!F93","v":4.13},3.39,5.74,4174.7278999999999,3426.7136999999998,5802.1642000000002,{"$f":"IF('Quota Calculator'!P93>='Data Inputs'!D88, 'Quota Calculator'!G93-('Quota Calculator'!N93-'Quota Calculator'!O93+'Quota Calculator'!O92), 'Quota Calculator'!G93)","v":4174.7278999999999},3426.7136999999998,5802.1642000000002,{"$f":"ROUND(-'Data Inputs'!P88*('Revenue Calculator'!F94-'Revenue Calculator'!I94)-'Data Inputs'!Q88*('Revenue Calculator'!G94-'Revenue Calculator'!J94)-'Data Inputs'!R88*('Revenue Calculator'!H94-'Revenue Calculator'!K94), 2)","v":0},{"$f":"IFERROR(SUM(G93:H94)/SUM(F93:F94), 0)","v":2.2188088688616929},{"$f":"IF(M94>'Data Inputs'!G88, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N94=\"YES\",(M94-'Data Inputs'!G88)*SUM(I93:I94,0)-SUM(O93),-SUM(O93))","v":0},{"$f":"IF(O94<>0,-O94*H94/SUM(I94:J94)*'Data Inputs'!R88-G94/SUM(I94:J94)*'Data Inputs'!Q88,0)","v":0},"Y",{"$f":"IF(Q94=\"y\", 'Data Inputs'!T88*B94/100, 0)","v":304.05766399999999},{"$f":"'Data Inputs'!S88*B94/100","v":144.953022},{"$f":"(-$B94/100*'Data Inputs'!H88)","v":-1516.2450000000001},{"$f":"(-$B94/100*'Data Inputs'!I88)","v":-50.541500000000006},{"$f":"(-$B94/100*'Data Inputs'!J88)","v":-505.41500000000002},{"$f":"-'Data Inputs'!K88","v":-39},{"$f":"(-B94/100*'Data Inputs'!M88)","v":-3123.4647},{"$f":"IF('Quota Calculator'!C93>30, 16, 15)","v":15},{"$f":"ROUND(-Y94*'Data Inputs'!L88,2)","v":-327.3},{"$f":"(-B94/100*'Data Inputs'!N88)","v":0},0,-278.09831000000003,{"$f":"-SUM(F94:H94)*'Data Inputs'!O88","v":-92.484880020000006},0,{"$f":"I94*'Data Inputs'!P88+'Revenue Calculator'!J94*'Data Inputs'!Q88+'Revenue Calculator'!K94*'Data Inputs'!R88+R94+S94+P94","v":81841.05138347001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C93>0),AF94/'Quota Calculator'!C93,IF(AND(AG$7=\"Per Hectolitre\",$B94>0),AF94/($B94/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F94>0),AF94/$F94,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C93>0),AF94/'Quota Calculator'!V93/'Quota Calculator'!C93,\"-\"))))","v":80.964209000000011},-5932.5493900199999,{"$f":"'Data Inputs'!P88*F94+'Data Inputs'!Q88*G94+'Data Inputs'!R88*H94+P94+R94+S94+T94+U94+V94+W94+X94+Z94+AE94+L94+AC94+AB94+AD94","v":75908.501993450016},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C93>0),AI94/'Quota Calculator'!C93,IF(AND(AJ$7=\"Per Hectolitre\",$B94>0),AI94/($B94/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F94>0),AI94/$F94,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C93>0),AI94/'Quota Calculator'!V93/'Quota Calculator'!C93,\"-\"))))","v":75.095220752698296}]
["2016-10-31",{"$f":"'Quota Calculator'!E94","v":109698},{"$f":"'Quota Calculator'!F94","v":4.21},3.43,5.75,4618.2858000000006,3762.6414,6307.6350000000002,{"$f":"IF('Quota Calculator'!P94>='Data Inputs'!D89, 'Quota Calculator'!G94-('Quota Calculator'!N94-'Quota Calculator'!O94+'Quota Calculator'!O93), 'Quota Calculator'!G94)","v":4618.2857999999997},3762.6414,6307.6349999999993,{"$f":"ROUND(-'Data Inputs'!P89*('Revenue Calculator'!F95-'Revenue Calculator'!I95)-'Data Inputs'!Q89*('Revenue Calculator'!G95-'Revenue Calculator'!J95)-'Data Inputs'!R89*('Revenue Calculator'!H95-'Revenue Calculator'!K95), 2)","v":0},{"$f":"IFERROR(SUM(G93:H95)/SUM(F93:F95), 0)","v":2.2053751891597222},{"$f":"IF(M95>'Data Inputs'!G89, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N95=\"YES\",(M95-'Data Inputs'!G89)*SUM(I93:I95,0)-SUM(O93:O94),-SUM(O93:O94))","v":0},{"$f":"IF(O95<>0,-O95*H95/SUM(I95:J95)*'Data Inputs'!R89-G95/SUM(I95:J95)*'Data Inputs'!Q89,0)","v":0},"Y",{"$f":"IF(Q95=\"y\", 'Data Inputs'!T89*B95/100, 0)","v":305.289534},{"$f":"'Data Inputs'!S89*B95/100","v":157.745724},{"$f":"(-$B95/100*'Data Inputs'!H89)","v":-1645.47},{"$f":"(-$B95/100*'Data Inputs'!I89)","v":-54.849000000000004},{"$f":"(-$B95/100*'Data Inputs'!J89)","v":-548.49},{"$f":"-'Data Inputs'!K89","v":-39},{"$f":"(-B95/100*'Data Inputs'!M89)","v":-3389.6682000000001},{"$f":"IF('Quota Calculator'!C94>30, 16, 15)","v":16},{"$f":"ROUND(-Y95*'Data Inputs'!L89,2)","v":-349.12},{"$f":"(-B95/100*'Data Inputs'!N89)","v":0},0,-301.32986,{"$f":"-SUM(F95:H95)*'Data Inputs'!O89","v":-108.69536028},0,{"$f":"I95*'Data Inputs'!P89+'Revenue Calculator'!J95*'Data Inputs'!Q89+'Revenue Calculator'!K95*'Data Inputs'!R89+R95+S95+P95","v":88829.616327719981},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C94>0),AF95/'Quota Calculator'!C94,IF(AND(AG$7=\"Per Hectolitre\",$B95>0),AF95/($B95/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F95>0),AF95/$F95,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C94>0),AF95/'Quota Calculator'!V94/'Quota Calculator'!C94,\"-\"))))","v":80.97651399999998},-6436.6224202800004,{"$f":"'Data Inputs'!P89*F95+'Data Inputs'!Q89*G95+'Data Inputs'!R89*H95+P95+R95+S95+T95+U95+V95+W95+X95+Z95+AE95+L95+AC95+AB95+AD95","v":82392.993907439988},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C94>0),AI95/'Quota Calculator'!C94,IF(AND(AJ$7=\"Per Hectolitre\",$B95>0),AI95/($B95/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F95>0),AI95/$F95,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C94>0),AI95/'Quota Calculator'!V94/'Quota Calculator'!C94,\"-\"))))","v":75.108929886998837}]
["2016-11-30",{"$f":"'Quota Calculator'!E95","v":100441},{"$f":"'Quota Calculator'!F95","v":4.12},3.39,5.77,4138.1692000000003,3404.9499000000001,5795.4456999999993,{"$f":"IF('Quota Calculator'!P95>='Data Inputs'!D90, 'Quota Calculator'!G95-('Quota Calculator'!N95-'Quota Calculator'!O95+'Quota Calculator'!O94), 'Quota Calculator'!G95)","v":4138.1692000000003},3404.9499000000001,5795.4456999999993,{"$f":"ROUND(-'Data Inputs'!P90*('Revenue Calculator'!F96-'Revenue Calculator'!I96)-'Data Inputs'!Q90*('Revenue Calculator'!G96-'Revenue Calculator'!J96)-'Data Inputs'!R90*('Revenue Calculator'!H96-'Revenue Calculator'!K96), 2)","v":0},{"$f":"IFERROR(SUM(G93:H96)/SUM(F93:F96), 0)","v":2.2096629483984249},{"$f":"IF(M96>'Data Inputs'!G90, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N96=\"YES\",(M96-'Data Inputs'!G90)*SUM(I93:I96,0)-SUM(O93:O95),-SUM(O93:O95))","v":0},{"$f":"IF(O96<>0,-O96*H96/SUM(I96:J96)*'Data Inputs'!R90-G96/SUM(I96:J96)*'Data Inputs'!Q90,0)","v":0},"Y",{"$f":"IF(Q96=\"y\", 'Data Inputs'!T90*B96/100, 0)","v":292.08242799999999},{"$f":"'Data Inputs'!S90*B96/100","v":155.18134499999999},{"$f":"(-$B96/100*'Data Inputs'!H90)","v":-1506.615},{"$f":"(-$B96/100*'Data Inputs'!I90)","v":-50.220500000000001},{"$f":"(-$B96/100*'Data Inputs'!J90)","v":-502.20499999999998},{"$f":"-'Data Inputs'!K90","v":-39},{"$f":"(-B96/100*'Data Inputs'!M90)","v":-3103.6268999999998},{"$f":"IF('Quota Calculator'!C95>30, 16, 15)","v":15},{"$f":"ROUND(-Y96*'Data Inputs'!L90,2)","v":-327.3},{"$f":"(-B96/100*'Data Inputs'!N90)","v":0},0,-276.44837000000001,{"$f":"-SUM(F96:H96)*'Data Inputs'!O90","v":10.670851840000001},0,{"$f":"I96*'Data Inputs'!P90+'Revenue Calculator'!J96*'Data Inputs'!Q90+'Revenue Calculator'!K96*'Data Inputs'!R90+R96+S96+P96","v":80570.176421019991},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C95>0),AF96/'Quota Calculator'!C95,IF(AND(AG$7=\"Per Hectolitre\",$B96>0),AF96/($B96/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F96>0),AF96/$F96,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C95>0),AF96/'Quota Calculator'!V95/'Quota Calculator'!C95,\"-\"))))","v":80.216421999999994},-5794.7449181600005,{"$f":"'Data Inputs'!P90*F96+'Data Inputs'!Q90*G96+'Data Inputs'!R90*H96+P96+R96+S96+T96+U96+V96+W96+X96+Z96+AE96+L96+AC96+AB96+AD96","v":74775.431502859981},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C95>0),AI96/'Quota Calculator'!C95,IF(AND(AJ$7=\"Per Hectolitre\",$B96>0),AI96/($B96/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F96>0),AI96/$F96,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C95>0),AI96/'Quota Calculator'!V95/'Quota Calculator'!C95,\"-\"))))","v":74.447119704961111}]
["2016-12-31",{"$f":"'Quota Calculator'!E96","v":96683},{"$f":"'Quota Calculator'!F96","v":4.1100000000000003},3.4,5.79,3973.6713,3287.2220000000002,5597.9456999999993,{"$f":"IF('Quota Calculator'!P96>='Data Inputs'!D91, 'Quota Calculator'!G96-('Quota Calculator'!N96-'Quota Calculator'!O96+'Quota Calculator'!O95), 'Quota Calculator'!G96)","v":3973.6713000000004},3287.2219999999998,5597.9457000000002,{"$f":"ROUND(-'Data Inputs'!P91*('Revenue Calculator'!F97-'Revenue Calculator'!I97)-'Data Inputs'!Q91*('Revenue Calculator'!G97-'Revenue Calculator'!J97)-'Data Inputs'!R91*('Revenue Calculator'!H97-'Revenue Calculator'!K97), 2)","v":0},{"$f":"IFERROR(SUM(G93:H97)/SUM(F93:F97),0)","v":2.2145841266114843},{"$f":"IF(M97>'Data Inputs'!G91, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N97=\"YES\",(M97-'Data Inputs'!G91)*SUM(I93:I97,0)-SUM(O93:O96),-SUM(O93:O96))","v":0},{"$f":"IF(O97<>0,-O97*H97/SUM(I97:J97)*'Data Inputs'!R91-G97/SUM(I97:J97)*'Data Inputs'!Q91,0)","v":0},"Y",{"$f":"IF(Q97=\"y\", 'Data Inputs'!T91*B97/100, 0)","v":242.96437900000001},{"$f":"'Data Inputs'!S91*B97/100","v":134.38937000000001},{"$f":"(-$B97/100*'Data Inputs'!H91)","v":-1450.2450000000001},{"$f":"(-$B97/100*'Data Inputs'!I91)","v":-48.341500000000003},{"$f":"(-$B97/100*'Data Inputs'!J91)","v":-483.41500000000002},{"$f":"-'Data Inputs'!K91","v":-39},{"$f":"(-B97/100*'Data Inputs'!M91)","v":-2987.5047},{"$f":"IF('Quota Calculator'!C96>30, 16, 15)","v":16},{"$f":"ROUND(-Y97*'Data Inputs'!L91,2)","v":-349.12},{"$f":"(-B97/100*'Data Inputs'!N91)","v":0},0,-267.88130999999998,{"$f":"-SUM(F97:H97)*'Data Inputs'!O91","v":-25.717677999999999},0,{"$f":"I97*'Data Inputs'!P91+'Revenue Calculator'!J97*'Data Inputs'!Q91+'Revenue Calculator'!K97*'Data Inputs'!R91+R97+S97+P97","v":77581.850176240012},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C96>0),AF97/'Quota Calculator'!C96,IF(AND(AG$7=\"Per Hectolitre\",$B97>0),AF97/($B97/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F97>0),AF97/$F97,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C96>0),AF97/'Quota Calculator'!V96/'Quota Calculator'!C96,\"-\"))))","v":80.243528000000012},-5651.2251879999994,{"$f":"'Data Inputs'!P91*F97+'Data Inputs'!Q91*G97+'Data Inputs'!R91*H97+P97+R97+S97+T97+U97+V97+W97+X97+Z97+AE97+L97+AC97+AB97+AD97","v":71930.624988240015},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C96>0),AI97/'Quota Calculator'!C96,IF(AND(AJ$7=\"Per Hectolitre\",$B97>0),AI97/($B97/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F97>0),AI97/$F97,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C96>0),AI97/'Quota Calculator'!V96/'Quota Calculator'!C96,\"-\"))))","v":74.398420599526304}]
["2017-01-31",{"$f":"'Quota Calculator'!E97","v":105427},{"$f":"'Quota Calculator'!F97","v":4.1399999999999997},3.36,5.8,4364.6777999999995,3542.3471999999997,6114.7659999999996,{"$f":"IF('Quota Calculator'!P97>='Data Inputs'!D92, 'Quota Calculator'!G97-('Quota Calculator'!N97-'Quota Calculator'!O97+'Quota Calculator'!O96), 'Quota Calculator'!G97)","v":4364.6777999999995},3542.3471999999997,6114.7659999999996,{"$f":"ROUND(-'Data Inputs'!P92*('Revenue Calculator'!F98-'Revenue Calculator'!I98)-'Data Inputs'!Q92*('Revenue Calculator'!G98-'Revenue Calculator'!J98)-'Data Inputs'!R92*('Revenue Calculator'!H98-'Revenue Calculator'!K98), 2)","v":0},{"$f":"IFERROR(SUM(G93:H98)/SUM(F93:F98), 0)","v":2.2142396099502788},{"$f":"IF(M98>'Data Inputs'!G92, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N98=\"YES\",(M98-'Data Inputs'!G92)*SUM(I93:I98,0)-SUM(O93:O97),-SUM(O93:O97))","v":0},{"$f":"IF(O98<>0,-O98*H98/SUM(I98:J98)*'Data Inputs'!R92-G98/SUM(I98:J98)*'Data Inputs'!Q92,0)","v":0},"Y",{"$f":"IF(Q98=\"y\", 'Data Inputs'!T92*B98/100, 0)","v":304.68403000000001},{"$f":"'Data Inputs'!S92*B98/100","v":159.82733200000001},{"$f":"(-$B98/100*'Data Inputs'!H92)","v":-1581.405},{"$f":"(-$B98/100*'Data Inputs'!I92)","v":-52.713500000000003},{"$f":"(-$B98/100*'Data Inputs'!J92)","v":-527.13499999999999},{"$f":"-'Data Inputs'!K92","v":-39},{"$f":"(-B98/100*'Data Inputs'!M92)","v":-3257.6942999999997},{"$f":"IF('Quota Calculator'!C97>30, 16, 15)","v":16},{"$f":"ROUND(-Y98*'Data Inputs'!L92,2)","v":-349.12},{"$f":"(-B98/100*'Data Inputs'!N92)","v":0},0,-290.35338999999993,{"$f":"-SUM(F98:H98)*'Data Inputs'!O92","v":-71.511134100000007},0,{"$f":"I98*'Data Inputs'!P92+'Revenue Calculator'!J98*'Data Inputs'!Q92+'Revenue Calculator'!K98*'Data Inputs'!R92+R98+S98+P98","v":85992.519346720001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C97>0),AF98/'Quota Calculator'!C97,IF(AND(AG$7=\"Per Hectolitre\",$B98>0),AF98/($B98/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F98>0),AF98/$F98,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C97>0),AF98/'Quota Calculator'!V97/'Quota Calculator'!C97,\"-\"))))","v":81.565936000000008},-6168.9323241000002,{"$f":"'Data Inputs'!P92*F98+'Data Inputs'!Q92*G98+'Data Inputs'!R92*H98+P98+R98+S98+T98+U98+V98+W98+X98+Z98+AE98+L98+AC98+AB98+AD98","v":79823.587022620006},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C97>0),AI98/'Quota Calculator'!C97,IF(AND(AJ$7=\"Per Hectolitre\",$B98>0),AI98/($B98/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F98>0),AI98/$F98,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C97>0),AI98/'Quota Calculator'!V97/'Quota Calculator'!C97,\"-\"))))","v":75.714557962021118}]
["2017-02-28",{"$f":"'Quota Calculator'!E98","v":88203},{"$f":"'Quota Calculator'!F98","v":4.2699999999999996},3.29,5.83,3766.2680999999993,2901.8786999999998,5142.2348999999995,{"$f":"IF('Quota Calculator'!P98>='Data Inputs'!D93, 'Quota Calculator'!G98-('Quota Calculator'!N98-'Quota Calculator'!O98+'Quota Calculator'!O97), 'Quota Calculator'!G98)","v":3766.2680999999993},2901.8786999999998,5142.2349000000004,{"$f":"ROUND(-'Data Inputs'!P93*('Revenue Calculator'!F99-'Revenue Calculator'!I99)-'Data Inputs'!Q93*('Revenue Calculator'!G99-'Revenue Calculator'!J99)-'Data Inputs'!R93*('Revenue Calculator'!H99-'Revenue Calculator'!K99), 2)","v":0},{"$f":"IFERROR(SUM(G93:H99)/SUM(F93:F99), 0)","v":2.2041968855395409},{"$f":"IF(M99>'Data Inputs'!G93, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N99=\"YES\",(M99-'Data Inputs'!G93)*SUM(I93:I99,0)-SUM(O93:O98),-SUM(O93:O98))","v":0},{"$f":"IF(O99<>0,-O99*H99/SUM(I99:J99)*'Data Inputs'!R93-G99/SUM(I99:J99)*'Data Inputs'!Q93,0)","v":0},"Y",{"$f":"IF(Q99=\"y\", 'Data Inputs'!T93*B99/100, 0)","v":228.97498800000002},{"$f":"'Data Inputs'!S93*B99/100","v":126.92411700000001},{"$f":"(-$B99/100*'Data Inputs'!H93)","v":-1323.0450000000001},{"$f":"(-$B99/100*'Data Inputs'!I93)","v":-44.101500000000001},{"$f":"(-$B99/100*'Data Inputs'!J93)","v":-441.01499999999999},{"$f":"-'Data Inputs'!K93","v":-39},{"$f":"(-B99/100*'Data Inputs'!M93)","v":-2725.4726999999998},{"$f":"IF('Quota Calculator'!C98>30, 16, 15)","v":15},{"$f":"ROUND(-Y99*'Data Inputs'!L93,2)","v":-327.3},{"$f":"(-B99/100*'Data Inputs'!N93)","v":0},0,-244.99671000000001,{"$f":"-SUM(F99:H99)*'Data Inputs'!O93","v":-56.689832159999987},0,{"$f":"I99*'Data Inputs'!P93+'Revenue Calculator'!J99*'Data Inputs'!Q93+'Revenue Calculator'!K99*'Data Inputs'!R93+R99+S99+P99","v":74488.881793260007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C98>0),AF99/'Quota Calculator'!C98,IF(AND(AG$7=\"Per Hectolitre\",$B99>0),AF99/($B99/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F99>0),AF99/$F99,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C98>0),AF99/'Quota Calculator'!V98/'Quota Calculator'!C98,\"-\"))))","v":84.451642000000007},-5201.6207421600011,{"$f":"'Data Inputs'!P93*F99+'Data Inputs'!Q93*G99+'Data Inputs'!R93*H99+P99+R99+S99+T99+U99+V99+W99+X99+Z99+AE99+L99+AC99+AB99+AD99","v":69287.26105109998},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C98>0),AI99/'Quota Calculator'!C98,IF(AND(AJ$7=\"Per Hectolitre\",$B99>0),AI99/($B99/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F99>0),AI99/$F99,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C98>0),AI99/'Quota Calculator'!V98/'Quota Calculator'!C98,\"-\"))))","v":78.554313403285576}]
["2017-03-31",{"$f":"'Quota Calculator'!E99","v":97443},{"$f":"'Quota Calculator'!F99","v":4.32},3.31,5.83,4209.5375999999997,3225.3633,5680.9269000000004,{"$f":"IF('Quota Calculator'!P99>='Data Inputs'!D94, 'Quota Calculator'!G99-('Quota Calculator'!N99-'Quota Calculator'!O99+'Quota Calculator'!O98), 'Quota Calculator'!G99)","v":4209.5375999999997},3225.3632999999995,5680.9268999999986,{"$f":"ROUND(-'Data Inputs'!P94*('Revenue Calculator'!F100-'Revenue Calculator'!I100)-'Data Inputs'!Q94*('Revenue Calculator'!G100-'Revenue Calculator'!J100)-'Data Inputs'!R94*('Revenue Calculator'!H100-'Revenue Calculator'!K100), 2)","v":0},{"$f":"IFERROR(SUM(G93:H100)/SUM(F93:F100), 0)","v":2.1931195545209672},{"$f":"IF(M100>'Data Inputs'!G94, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N100=\"YES\",(M100-'Data Inputs'!G94)*SUM(I93:I100,0)-SUM(O93:O99),-SUM(O93:O99))","v":0},{"$f":"IF(O100<>0,-O100*H100/SUM(I100:J100)*'Data Inputs'!R94-G100/SUM(I100:J100)*'Data Inputs'!Q94,0)","v":0},"Y",{"$f":"IF(Q100=\"y\", 'Data Inputs'!T94*B100/100, 0)","v":214.27715700000002},{"$f":"'Data Inputs'!S94*B100/100","v":118.29580199999998},{"$f":"(-$B100/100*'Data Inputs'!H94)","v":-1461.645},{"$f":"(-$B100/100*'Data Inputs'!I94)","v":-48.721499999999999},{"$f":"(-$B100/100*'Data Inputs'!J94)","v":-487.21499999999997},{"$f":"-'Data Inputs'!K94","v":-39},{"$f":"(-B100/100*'Data Inputs'!M94)","v":-3010.9886999999999},{"$f":"IF('Quota Calculator'!C99>30, 16, 15)","v":16},{"$f":"ROUND(-Y100*'Data Inputs'!L94,2)","v":-349.12},{"$f":"(-B100/100*'Data Inputs'!N94)","v":0},0,{"$f":"0.05*(Z100+X100+W100+V100+U100+T100+AA100+AB100)","v":-269.83451000000002},{"$f":"-SUM(F100:H100)*'Data Inputs'!O94","v":-41.970648959999998},0,{"$f":"I100*'Data Inputs'!P94+'Revenue Calculator'!J100*'Data Inputs'!Q94+'Revenue Calculator'!K100*'Data Inputs'!R94+R100+S100+P100","v":82922.203946519992},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C99>0),AF100/'Quota Calculator'!C99,IF(AND(AG$7=\"Per Hectolitre\",$B100>0),AF100/($B100/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F100>0),AF100/$F100,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C99>0),AF100/'Quota Calculator'!V99/'Quota Calculator'!C99,\"-\"))))","v":85.098163999999997},-5708.49535896,{"$f":"'Data Inputs'!P94*F100+'Data Inputs'!Q94*G100+'Data Inputs'!R94*H100+P100+R100+S100+T100+U100+V100+W100+X100+Z100+AE100+L100+AC100+AB100+AD100","v":77213.708587560002},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C99>0),AI100/'Quota Calculator'!C99,IF(AND(AJ$7=\"Per Hectolitre\",$B100>0),AI100/($B100/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F100>0),AI100/$F100,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C99>0),AI100/'Quota Calculator'!V99/'Quota Calculator'!C99,\"-\"))))","v":79.23987211760722}]
["2017-04-30",{"$f":"'Quota Calculator'!E100","v":101007},{"$f":"'Quota Calculator'!F100","v":4.16},3.3,5.82,4201.8912,3333.2309999999998,5878.6073999999999,{"$f":"IF('Quota Calculator'!P100>='Data Inputs'!D95, 'Quota Calculator'!G100-('Quota Calculator'!N100-'Quota Calculator'!O100+'Quota Calculator'!O99), 'Quota Calculator'!G100)","v":4201.8912},3333.2309999999998,5878.6073999999999,{"$f":"ROUND(-'Data Inputs'!P95*('Revenue Calculator'!F101-'Revenue Calculator'!I101)-'Data Inputs'!Q95*('Revenue Calculator'!G101-'Revenue Calculator'!J101)-'Data Inputs'!R95*('Revenue Calculator'!H101-'Revenue Calculator'!K101), 2)","v":0},{"$f":"IFERROR(SUM(G93:H101)/SUM(F93:F101), 0)","v":2.1930293462193688},{"$f":"IF(M101>'Data Inputs'!G95, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N101=\"YES\",(M101-'Data Inputs'!G95)*SUM(I93:I101,0)-SUM(O93:O100),-SUM(O93:O100))","v":0},{"$f":"IF(O101<>0,-O101*H101/SUM(I101:J101)*'Data Inputs'!R95-G101/SUM(I101:J101)*'Data Inputs'!Q95,0)","v":0},"Y",{"$f":"IF(Q101=\"y\", 'Data Inputs'!T95*B101/100, 0)","v":256.35576600000002},{"$f":"'Data Inputs'!S95*B101/100","v":138.278583},{"$f":"(-$B101/100*'Data Inputs'!H95)","v":-1515.105},{"$f":"(-$B101/100*'Data Inputs'!I95)","v":-50.503500000000003},{"$f":"(-$B101/100*'Data Inputs'!J95)","v":-505.03500000000003},{"$f":"-'Data Inputs'!K95","v":-39},{"$f":"(-B101/100*'Data Inputs'!M95)","v":-3121.1163000000001},{"$f":"IF('Quota Calculator'!C100>30, 16, 15)","v":15},{"$f":"ROUND(-Y101*'Data Inputs'!L95,2)","v":-327.3},{"$f":"(-B101/100*'Data Inputs'!N95)","v":0},0,-277.90298999999999,{"$f":"-SUM(F101:H101)*'Data Inputs'!O95","v":-4.0241188799999996},0,{"$f":"I101*'Data Inputs'!P95+'Revenue Calculator'!J101*'Data Inputs'!Q95+'Revenue Calculator'!K101*'Data Inputs'!R95+R101+S101+P101","v":84039.054265259998},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C100>0),AF101/'Quota Calculator'!C100,IF(AND(AG$7=\"Per Hectolitre\",$B101>0),AF101/($B101/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F101>0),AF101/$F101,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C100>0),AF101/'Quota Calculator'!V100/'Quota Calculator'!C100,\"-\"))))","v":83.201217999999997},-5839.9869088799996,{"$f":"'Data Inputs'!P95*F101+'Data Inputs'!Q95*G101+'Data Inputs'!R95*H101+P101+R101+S101+T101+U101+V101+W101+X101+Z101+AE101+L101+AC101+AB101+AD101","v":78199.067356379994},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C100>0),AI101/'Quota Calculator'!C100,IF(AND(AJ$7=\"Per Hectolitre\",$B101>0),AI101/($B101/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F101>0),AI101/$F101,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C100>0),AI101/'Quota Calculator'!V100/'Quota Calculator'!C100,\"-\"))))","v":77.419453460037417}]
["2017-05-31",{"$f":"'Quota Calculator'!E101","v":116259},{"$f":"'Quota Calculator'!F101","v":3.96},3.35,5.8,4603.8564000000006,3894.6765,6743.0219999999999,{"$f":"IF('Quota Calculator'!P101>='Data Inputs'!D96, 'Quota Calculator'!G101-('Quota Calculator'!N101-'Quota Calculator'!O101+'Quota Calculator'!O100), 'Quota Calculator'!G101)","v":4603.8563999999997},3894.6765,6743.0219999999999,{"$f":"ROUND(-'Data Inputs'!P96*('Revenue Calculator'!F102-'Revenue Calculator'!I102)-'Data Inputs'!Q96*('Revenue Calculator'!G102-'Revenue Calculator'!J102)-'Data Inputs'!R96*('Revenue Calculator'!H102-'Revenue Calculator'!K102), 2)","v":0},{"$f":"IFERROR(SUM(G93:H102)/SUM(F93:F102), 0)","v":2.205789896571416},{"$f":"IF(M102>'Data Inputs'!G96, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N102=\"YES\",(M102-'Data Inputs'!G96)*SUM(I93:I102,0)-SUM(O93:O101),-SUM(O93:O101))","v":0},{"$f":"IF(O102<>0,-O102*H102/SUM(I102:J102)*'Data Inputs'!R96-G102/SUM(I102:J102)*'Data Inputs'!Q96,0)","v":0},"Y",{"$f":"IF(Q102=\"y\", 'Data Inputs'!T96*B102/100, 0)","v":270.999729},{"$f":"'Data Inputs'!S96*B102/100","v":148.113966},{"$f":"(-$B102/100*'Data Inputs'!H96)","v":-1743.8849999999998},{"$f":"(-$B102/100*'Data Inputs'!I96)","v":-58.1295},{"$f":"(-$B102/100*'Data Inputs'!J96)","v":-581.29499999999996},{"$f":"-'Data Inputs'!K96","v":-39},{"$f":"(-B102/100*'Data Inputs'!M96)","v":-3592.4030999999995},{"$f":"IF('Quota Calculator'!C101>30, 16, 15)","v":16},{"$f":"ROUND(-Y102*'Data Inputs'!L96,2)","v":-349.12},{"$f":"(-B102/100*'Data Inputs'!N96)","v":0},0,-318.19163000000003,{"$f":"-SUM(F102:H102)*'Data Inputs'!O96","v":-221.00254605000001},0,{"$f":"I102*'Data Inputs'!P96+'Revenue Calculator'!J102*'Data Inputs'!Q96+'Revenue Calculator'!K102*'Data Inputs'!R96+R102+S102+P102","v":93644.57485383001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C101>0),AF102/'Quota Calculator'!C101,IF(AND(AG$7=\"Per Hectolitre\",$B102>0),AF102/($B102/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F102>0),AF102/$F102,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C101>0),AF102/'Quota Calculator'!V101/'Quota Calculator'!C101,\"-\"))))","v":80.548237000000015},-6903.0267760499992,{"$f":"'Data Inputs'!P96*F102+'Data Inputs'!Q96*G102+'Data Inputs'!R96*H102+P102+R102+S102+T102+U102+V102+W102+X102+Z102+AE102+L102+AC102+AB102+AD102","v":86741.54807778004},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C101>0),AI102/'Quota Calculator'!C101,IF(AND(AJ$7=\"Per Hectolitre\",$B102>0),AI102/($B102/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F102>0),AI102/$F102,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C101>0),AI102/'Quota Calculator'!V101/'Quota Calculator'!C101,\"-\"))))","v":74.610609138028067}]
["2017-06-30",{"$f":"'Quota Calculator'!E102","v":118678},{"$f":"'Quota Calculator'!F102","v":3.92},3.33,5.77,4652.1776,3951.9773999999998,6847.7205999999996,{"$f":"IF('Quota Calculator'!P102>='Data Inputs'!D97, 'Quota Calculator'!G102-('Quota Calculator'!N102-'Quota Calculator'!O102+'Quota Calculator'!O101), 'Quota Calculator'!G102)","v":4652.1776},3951.9774000000002,6847.7205999999996,{"$f":"ROUND(-'Data Inputs'!P97*('Revenue Calculator'!F103-'Revenue Calculator'!I103)-'Data Inputs'!Q97*('Revenue Calculator'!G103-'Revenue Calculator'!J103)-'Data Inputs'!R97*('Revenue Calculator'!H103-'Revenue Calculator'!K103), 2)","v":0},{"$f":"IFERROR(SUM(G93:H103)/SUM(F93:F103), 0)","v":2.2172184794414607},{"$f":"IF(M103>'Data Inputs'!G97, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N103=\"YES\",(M103-'Data Inputs'!G97)*SUM(I93:I103,0)-SUM(O93:O102),-SUM(O93:O102))","v":0},{"$f":"IF(O103<>0,-O103*H103/SUM(I103:J103)*'Data Inputs'!R97-G103/SUM(I103:J103)*'Data Inputs'!Q97,0)","v":0},"Y",{"$f":"IF(Q103=\"y\", 'Data Inputs'!T97*B103/100, 0)","v":312.36049600000001},{"$f":"'Data Inputs'!S97*B103/100","v":155.942892},{"$f":"(-$B103/100*'Data Inputs'!H97)","v":-1780.17},{"$f":"(-$B103/100*'Data Inputs'!I97)","v":-59.338999999999999},{"$f":"(-$B103/100*'Data Inputs'!J97)","v":-593.39},{"$f":"-'Data Inputs'!K97","v":-39},{"$f":"(-B103/100*'Data Inputs'!M97)","v":-3667.1501999999996},{"$f":"IF('Quota Calculator'!C102>30, 16, 15)","v":15},{"$f":"ROUND(-Y103*'Data Inputs'!L97,2)","v":-327.3},{"$f":"(-B103/100*'Data Inputs'!N97)","v":0},0,-323.31745999999998,{"$f":"-SUM(F103:H103)*'Data Inputs'!O97","v":-180.78694451999999},0,{"$f":"I103*'Data Inputs'!P97+'Revenue Calculator'!J103*'Data Inputs'!Q97+'Revenue Calculator'!K103*'Data Inputs'!R97+R103+S103+P103","v":93858.147110980004},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C102>0),AF103/'Quota Calculator'!C102,IF(AND(AG$7=\"Per Hectolitre\",$B103>0),AF103/($B103/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F103>0),AF103/$F103,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C102>0),AF103/'Quota Calculator'!V102/'Quota Calculator'!C102,\"-\"))))","v":79.086391000000006},-6970.4536045200002,{"$f":"'Data Inputs'!P97*F103+'Data Inputs'!Q97*G103+'Data Inputs'!R97*H103+P103+R103+S103+T103+U103+V103+W103+X103+Z103+AE103+L103+AC103+AB103+AD103","v":86887.693506459967},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C102>0),AI103/'Quota Calculator'!C102,IF(AND(AJ$7=\"Per Hectolitre\",$B103>0),AI103/($B103/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F103>0),AI103/$F103,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C102>0),AI103/'Quota Calculator'!V102/'Quota Calculator'!C102,\"-\"))))","v":73.212974187684296}]
["2017-07-31",{"$f":"'Quota Calculator'!E103","v":124315},{"$f":"'Quota Calculator'!F103","v":3.87},3.35,5.76,4810.9904999999999,4164.5524999999998,7160.5439999999999,{"$f":"IF('Quota Calculator'!P103>='Data Inputs'!D98, 'Quota Calculator'!G103-('Quota Calculator'!N103-'Quota Calculator'!O103+'Quota Calculator'!O102), 'Quota Calculator'!G103)","v":4810.9905000000008},4164.5525000000007,7160.5440000000008,{"$f":"ROUND(-'Data Inputs'!P98*('Revenue Calculator'!F104-'Revenue Calculator'!I104)-'Data Inputs'!Q98*('Revenue Calculator'!G104-'Revenue Calculator'!J104)-'Data Inputs'!R98*('Revenue Calculator'!H104-'Revenue Calculator'!K104), 2)","v":0},{"$f":"IFERROR(SUM(G93:H104)/SUM(F93:F104), 0)","v":2.2299022792676726},{"$f":"IF(M104>'Data Inputs'!G98, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N104=\"YES\",(M104-'Data Inputs'!G98)*SUM(I93:I104,0)-SUM(O93:O103),-SUM(O93:O103))","v":0},{"$f":"IF(O104<>0,-O104*H104/SUM(I104:J104)*'Data Inputs'!R98-G104/SUM(I104:J104)*'Data Inputs'!Q98,0)","v":0},"Y",{"$f":"IF(Q104=\"y\", 'Data Inputs'!T98*B104/100, 0)","v":342.36350999999996},{"$f":"'Data Inputs'!S98*B104/100","v":158.12868},{"$f":"(-$B104/100*'Data Inputs'!H98)","v":-1864.7250000000001},{"$f":"(-$B104/100*'Data Inputs'!I98)","v":-62.157500000000006},{"$f":"(-$B104/100*'Data Inputs'!J98)","v":-621.57500000000005},{"$f":"-'Data Inputs'!K98","v":-39},{"$f":"(-B104/100*'Data Inputs'!M98)","v":-3841.3335000000002},{"$f":"IF('Quota Calculator'!C103>30, 16, 15)","v":16},{"$f":"ROUND(-Y104*'Data Inputs'!L98,2)","v":-349.12},{"$f":"(-B104/100*'Data Inputs'!N98)","v":0},0,-338.89555000000007,{"$f":"-SUM(F104:H104)*'Data Inputs'!O98","v":104.88456549999999},0,{"$f":"I104*'Data Inputs'!P98+'Revenue Calculator'!J104*'Data Inputs'!Q98+'Revenue Calculator'!K104*'Data Inputs'!R98+R104+S104+P104","v":95042.637699949992},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C103>0),AF104/'Quota Calculator'!C103,IF(AND(AG$7=\"Per Hectolitre\",$B104>0),AF104/($B104/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F104>0),AF104/$F104,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C103>0),AF104/'Quota Calculator'!V103/'Quota Calculator'!C103,\"-\"))))","v":76.453072999999989},-7011.9219845000016,{"$f":"'Data Inputs'!P98*F104+'Data Inputs'!Q98*G104+'Data Inputs'!R98*H104+P104+R104+S104+T104+U104+V104+W104+X104+Z104+AE104+L104+AC104+AB104+AD104","v":88030.715715449987},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C103>0),AI104/'Quota Calculator'!C103,IF(AND(AJ$7=\"Per Hectolitre\",$B104>0),AI104/($B104/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F104>0),AI104/$F104,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C103>0),AI104/'Quota Calculator'!V103/'Quota Calculator'!C103,\"-\"))))","v":70.812625761533184}]
["2017-08-31",{"$f":"'Quota Calculator'!E104","v":129402},{"$f":"'Quota Calculator'!F104","v":3.88},3.35,5.78,5020.7975999999999,4334.9670000000006,7479.4356000000007,{"$f":"IF('Quota Calculator'!P104>='Data Inputs'!D99, 'Quota Calculator'!G104-('Quota Calculator'!N104-'Quota Calculator'!O104+'Quota Calculator'!O103), 'Quota Calculator'!G104)","v":5020.7975999999999},4334.9669999999996,7479.4355999999998,{"$f":"ROUND(-'Data Inputs'!P99*('Revenue Calculator'!F105-'Revenue Calculator'!I105)-'Data Inputs'!Q99*('Revenue Calculator'!G105-'Revenue Calculator'!J105)-'Data Inputs'!R99*('Revenue Calculator'!H105-'Revenue Calculator'!K105), 2)","v":0},{"$f":"IFERROR(SUM(G105:H105)/SUM(F105), 0)","v":2.3530927835051552},{"$f":"IF(M105>'Data Inputs'!G99, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N105=\"YES\",(M105-'Data Inputs'!G99)*I105,0)","v":0},{"$f":"IF(O105<>0,-O105*H105/SUM(I105:J105)*'Data Inputs'!R99-G105/SUM(I105:J105)*'Data Inputs'!Q99,0)","v":0},null,{"$f":"IF(Q105=\"y\", 'Data Inputs'!T99*B105/100, 0)","v":0},{"$f":"'Data Inputs'!S99*B105/100","v":158.258646},{"$f":"(-$B105/100*'Data Inputs'!H99)","v":-1941.03},{"$f":"(-$B105/100*'Data Inputs'!I99)","v":-64.701000000000008},{"$f":"(-$B105/100*'Data Inputs'!J99)","v":-647.01},{"$f":"-'Data Inputs'!K99","v":-39},{"$f":"(-B105/100*'Data Inputs'!M99)","v":-3998.5218},{"$f":"IF('Quota Calculator'!C104>30, 16, 15)","v":16},{"$f":"ROUND(-Y105*'Data Inputs'!L99,2)","v":-349.12},{"$f":"(-B105/100*'Data Inputs'!N99)","v":0},0,-351.96914000000004,{"$f":"-SUM(F105:H105)*'Data Inputs'!O99","v":176.76960210000001},0,{"$f":"I105*'Data Inputs'!P99+'Revenue Calculator'!J105*'Data Inputs'!Q99+'Revenue Calculator'!K105*'Data Inputs'!R99+R105+S105+P105","v":96483.167710019989},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C104>0),AF105/'Quota Calculator'!C104,IF(AND(AG$7=\"Per Hectolitre\",$B105>0),AF105/($B105/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F105>0),AF105/$F105,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C104>0),AF105/'Quota Calculator'!V104/'Quota Calculator'!C104,\"-\"))))","v":74.560800999999998},-7214.5823379000003,{"$f":"'Data Inputs'!P99*F105+'Data Inputs'!Q99*G105+'Data Inputs'!R99*H105+P105+R105+S105+T105+U105+V105+W105+X105+Z105+AE105+L105+AC105+AB105+AD105","v":89268.585372120011},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C104>0),AI105/'Quota Calculator'!C104,IF(AND(AJ$7=\"Per Hectolitre\",$B105>0),AI105/($B105/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F105>0),AI105/$F105,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C104>0),AI105/'Quota Calculator'!V104/'Quota Calculator'!C104,\"-\"))))","v":68.985475782538145}]
["2017-09-30",{"$f":"'Quota Calculator'!E105","v":114030},{"$f":"'Quota Calculator'!F105","v":4.03},3.35,5.75,4595.4090000000006,3820.0050000000001,6556.7250000000004,{"$f":"IF('Quota Calculator'!P105>='Data Inputs'!D100, 'Quota Calculator'!G105-('Quota Calculator'!N105-'Quota Calculator'!O105+'Quota Calculator'!O104), 'Quota Calculator'!G105)","v":4595.4089999999997},3820.0049999999997,6556.7249999999995,{"$f":"ROUND(-'Data Inputs'!P100*('Revenue Calculator'!F106-'Revenue Calculator'!I106)-'Data Inputs'!Q100*('Revenue Calculator'!G106-'Revenue Calculator'!J106)-'Data Inputs'!R100*('Revenue Calculator'!H106-'Revenue Calculator'!K106), 2)","v":0},{"$f":"IFERROR(SUM(G105:H106)/SUM(F105:F106), 0)","v":2.3076805151004143},{"$f":"IF(M106>'Data Inputs'!G100, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N106=\"YES\",(M106-'Data Inputs'!G100)*SUM(I105:I106,0)-SUM(O105),-SUM(O105))","v":0},{"$f":"IF(O106<>0,-O106*H106/SUM(I106:J106)*'Data Inputs'!R100-G106/SUM(I106:J106)*'Data Inputs'!Q100,0)","v":0},null,{"$f":"IF(Q106=\"y\", 'Data Inputs'!T100*B106/100, 0)","v":0},{"$f":"'Data Inputs'!S100*B106/100","v":150.5196},{"$f":"(-$B106/100*'Data Inputs'!H100)","v":-1710.4499999999998},{"$f":"(-$B106/100*'Data Inputs'!I100)","v":-57.015000000000001},{"$f":"(-$B106/100*'Data Inputs'!J100)","v":-570.15},{"$f":"-'Data Inputs'!K100","v":-39},{"$f":"(-B106/100*'Data Inputs'!M100)","v":-3523.5269999999996},{"$f":"IF('Quota Calculator'!C105>30, 16, 15)","v":15},{"$f":"ROUND(-Y106*'Data Inputs'!L100,2)","v":-327.3},{"$f":"(-B106/100*'Data Inputs'!N100)","v":0},0,-311.37210000000005,{"$f":"-SUM(F106:H106)*'Data Inputs'!O100","v":-34.435919699999999},0,{"$f":"I106*'Data Inputs'!P100+'Revenue Calculator'!J106*'Data Inputs'!Q100+'Revenue Calculator'!K106*'Data Inputs'!R100+R106+S106+P106","v":87800.487572700004},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C105>0),AF106/'Quota Calculator'!C105,IF(AND(AG$7=\"Per Hectolitre\",$B106>0),AF106/($B106/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F106>0),AF106/$F106,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C105>0),AF106/'Quota Calculator'!V105/'Quota Calculator'!C105,\"-\"))))","v":76.997709},-6573.2500196999999,{"$f":"'Data Inputs'!P100*F106+'Data Inputs'!Q100*G106+'Data Inputs'!R100*H106+P106+R106+S106+T106+U106+V106+W106+X106+Z106+AE106+L106+AC106+AB106+AD106","v":81227.237553000014},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C105>0),AI106/'Quota Calculator'!C105,IF(AND(AJ$7=\"Per Hectolitre\",$B106>0),AI106/($B106/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F106>0),AI106/$F106,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C105>0),AI106/'Quota Calculator'!V105/'Quota Calculator'!C105,\"-\"))))","v":71.233217182320459}]
["2017-10-31",{"$f":"'Quota Calculator'!E106","v":105273},{"$f":"'Quota Calculator'!F106","v":4.18},3.41,5.74,4400.4114,3589.8092999999999,6042.6702000000005,{"$f":"IF('Quota Calculator'!P106>='Data Inputs'!D101, 'Quota Calculator'!G106-('Quota Calculator'!N106-'Quota Calculator'!O106+'Quota Calculator'!O105), 'Quota Calculator'!G106)","v":4400.4114},3589.8093000000003,6042.6702000000005,{"$f":"ROUND(-'Data Inputs'!P101*('Revenue Calculator'!F107-'Revenue Calculator'!I107)-'Data Inputs'!Q101*('Revenue Calculator'!G107-'Revenue Calculator'!J107)-'Data Inputs'!R101*('Revenue Calculator'!H107-'Revenue Calculator'!K107), 2)","v":0},{"$f":"IFERROR(SUM(G105:H107)/SUM(F105:F107), 0)","v":2.2704201612685742},{"$f":"IF(M107>'Data Inputs'!G101, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N107=\"YES\",(M107-'Data Inputs'!G101)*SUM(I105:I107,0)-SUM(O105:O106),-SUM(O105:O106))","v":0},{"$f":"IF(O107<>0,-O107*H107/SUM(I107:J107)*'Data Inputs'!R101-G107/SUM(I107:J107)*'Data Inputs'!Q101,0)","v":0},null,{"$f":"IF(Q107=\"y\", 'Data Inputs'!T101*B107/100, 0)","v":0},{"$f":"'Data Inputs'!S101*B107/100","v":135.69689699999998},{"$f":"(-$B107/100*'Data Inputs'!H101)","v":-1579.095},{"$f":"(-$B107/100*'Data Inputs'!I101)","v":-52.636500000000005},{"$f":"(-$B107/100*'Data Inputs'!J101)","v":-526.36500000000001},{"$f":"-'Data Inputs'!K101","v":-39},{"$f":"(-B107/100*'Data Inputs'!M101)","v":-3252.9357},{"$f":"IF('Quota Calculator'!C106>30, 16, 15)","v":16},{"$f":"ROUND(-Y107*'Data Inputs'!L101,2)","v":-349.12},{"$f":"(-B107/100*'Data Inputs'!N101)","v":0},0,-289.95760999999999,{"$f":"-SUM(F107:H107)*'Data Inputs'!O101","v":-2.8065781800000003},0,{"$f":"I107*'Data Inputs'!P101+'Revenue Calculator'!J107*'Data Inputs'!Q101+'Revenue Calculator'!K107*'Data Inputs'!R101+R107+S107+P107","v":83731.303934460011},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C106>0),AF107/'Quota Calculator'!C106,IF(AND(AG$7=\"Per Hectolitre\",$B107>0),AF107/($B107/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F107>0),AF107/$F107,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C106>0),AF107/'Quota Calculator'!V106/'Quota Calculator'!C106,\"-\"))))","v":79.537302000000011},-6091.9163881799996,{"$f":"'Data Inputs'!P101*F107+'Data Inputs'!Q101*G107+'Data Inputs'!R101*H107+P107+R107+S107+T107+U107+V107+W107+X107+Z107+AE107+L107+AC107+AB107+AD107","v":77639.387546280021},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C106>0),AI107/'Quota Calculator'!C106,IF(AND(AJ$7=\"Per Hectolitre\",$B107>0),AI107/($B107/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F107>0),AI107/$F107,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C106>0),AI107/'Quota Calculator'!V106/'Quota Calculator'!C106,\"-\"))))","v":73.750522495112719}]
["2017-11-30",{"$f":"'Quota Calculator'!E107","v":98068},{"$f":"'Quota Calculator'!F107","v":4.25},3.39,5.75,4167.8900000000003,3324.5052000000001,5638.91,{"$f":"IF('Quota Calculator'!P107>='Data Inputs'!D102, 'Quota Calculator'!G107-('Quota Calculator'!N107-'Quota Calculator'!O107+'Quota Calculator'!O106), 'Quota Calculator'!G107)","v":4167.8899999999994},3324.5051999999996,5638.9099999999989,{"$f":"ROUND(-'Data Inputs'!P102*('Revenue Calculator'!F108-'Revenue Calculator'!I108)-'Data Inputs'!Q102*('Revenue Calculator'!G108-'Revenue Calculator'!J108)-'Data Inputs'!R102*('Revenue Calculator'!H108-'Revenue Calculator'!K108), 2)","v":0},{"$f":"IFERROR(SUM(G105:H108)/SUM(F105:F108), 0)","v":2.2429546787848205},{"$f":"IF(M108>'Data Inputs'!G102, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N108=\"YES\",(M108-'Data Inputs'!G102)*SUM(I105:I108,0)-SUM(O105:O107),-SUM(O105:O107))","v":0},{"$f":"IF(O108<>0,-O108*H108/SUM(I108:J108)*'Data Inputs'!R102-G108/SUM(I108:J108)*'Data Inputs'!Q102,0)","v":0},null,{"$f":"IF(Q108=\"y\", 'Data Inputs'!T102*B108/100, 0)","v":0},{"$f":"'Data Inputs'!S102*B108/100","v":134.84350000000001},{"$f":"(-$B108/100*'Data Inputs'!H102)","v":-1471.02},{"$f":"(-$B108/100*'Data Inputs'!I102)","v":-49.033999999999999},{"$f":"(-$B108/100*'Data Inputs'!J102)","v":-490.34},{"$f":"-'Data Inputs'!K102","v":-39},{"$f":"(-B108/100*'Data Inputs'!M102)","v":-3030.3011999999999},{"$f":"IF('Quota Calculator'!C107>30, 16, 15)","v":15},{"$f":"ROUND(-Y108*'Data Inputs'!L102,2)","v":-327.3},{"$f":"(-B108/100*'Data Inputs'!N102)","v":0},0,-270.34976,{"$f":"-SUM(F108:H108)*'Data Inputs'!O102","v":-44.646437679999998},0,{"$f":"I108*'Data Inputs'!P102+'Revenue Calculator'!J108*'Data Inputs'!Q102+'Revenue Calculator'!K108*'Data Inputs'!R102+R108+S108+P108","v":79133.604257799991},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C107>0),AF108/'Quota Calculator'!C107,IF(AND(AG$7=\"Per Hectolitre\",$B108>0),AF108/($B108/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F108>0),AF108/$F108,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C107>0),AF108/'Quota Calculator'!V107/'Quota Calculator'!C107,\"-\"))))","v":80.692584999999994},-5721.9913976800008,{"$f":"'Data Inputs'!P102*F108+'Data Inputs'!Q102*G108+'Data Inputs'!R102*H108+P108+R108+S108+T108+U108+V108+W108+X108+Z108+AE108+L108+AC108+AB108+AD108","v":73411.612860120003},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C107>0),AI108/'Quota Calculator'!C107,IF(AND(AJ$7=\"Per Hectolitre\",$B108>0),AI108/($B108/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F108>0),AI108/$F108,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C107>0),AI108/'Quota Calculator'!V107/'Quota Calculator'!C107,\"-\"))))","v":74.857866847615952}]
["2017-12-31",{"$f":"'Quota Calculator'!E108","v":104098},{"$f":"'Quota Calculator'!F108","v":4.3099999999999996},3.35,5.78,4486.6237999999994,3487.2829999999999,6016.8644000000004,{"$f":"IF('Quota Calculator'!P108>='Data Inputs'!D103, 'Quota Calculator'!G108-('Quota Calculator'!N108-'Quota Calculator'!O108+'Quota Calculator'!O107), 'Quota Calculator'!G108)","v":4486.6237999999994},3487.2829999999999,6016.8643999999995,{"$f":"ROUND(-'Data Inputs'!P103*('Revenue Calculator'!F109-'Revenue Calculator'!I109)-'Data Inputs'!Q103*('Revenue Calculator'!G109-'Revenue Calculator'!J109)-'Data Inputs'!R103*('Revenue Calculator'!H109-'Revenue Calculator'!K109), 2)","v":0},{"$f":"IFERROR(SUM(G105:H109)/SUM(F105:F109),0)","v":2.2182913117729743},{"$f":"IF(M109>'Data Inputs'!G103, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N109=\"YES\",(M109-'Data Inputs'!G103)*SUM(I105:I109,0)-SUM(O105:O108),-SUM(O105:O108))","v":0},{"$f":"IF(O109<>0,-O109*H109/SUM(I109:J109)*'Data Inputs'!R103-G109/SUM(I109:J109)*'Data Inputs'!Q103,0)","v":0},null,{"$f":"IF(Q109=\"y\", 'Data Inputs'!T103*B109/100, 0)","v":0},{"$f":"'Data Inputs'!S103*B109/100","v":131.475774},{"$f":"(-$B109/100*'Data Inputs'!H103)","v":-1561.47},{"$f":"(-$B109/100*'Data Inputs'!I103)","v":-52.049000000000007},{"$f":"(-$B109/100*'Data Inputs'!J103)","v":-520.49},{"$f":"-'Data Inputs'!K103","v":-39},{"$f":"(-B109/100*'Data Inputs'!M103)","v":-3216.6282000000001},{"$f":"IF('Quota Calculator'!C108>30, 16, 15)","v":16},{"$f":"ROUND(-Y109*'Data Inputs'!L103,2)","v":-349.12},{"$f":"(-B109/100*'Data Inputs'!N103)","v":0},0,-286.93786,{"$f":"-SUM(F109:H109)*'Data Inputs'!O103","v":-69.953856000000002},0,{"$f":"I109*'Data Inputs'!P103+'Revenue Calculator'!J109*'Data Inputs'!Q103+'Revenue Calculator'!K109*'Data Inputs'!R103+R109+S109+P109","v":82642.824456099988},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C108>0),AF109/'Quota Calculator'!C108,IF(AND(AG$7=\"Per Hectolitre\",$B109>0),AF109/($B109/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F109>0),AF109/$F109,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C108>0),AF109/'Quota Calculator'!V108/'Quota Calculator'!C108,\"-\"))))","v":79.389444999999981},-6095.6489160000001,{"$f":"'Data Inputs'!P103*F109+'Data Inputs'!Q103*G109+'Data Inputs'!R103*H109+P109+R109+S109+T109+U109+V109+W109+X109+Z109+AE109+L109+AC109+AB109+AD109","v":76547.175540099983},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C108>0),AI109/'Quota Calculator'!C108,IF(AND(AJ$7=\"Per Hectolitre\",$B109>0),AI109/($B109/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F109>0),AI109/$F109,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C108>0),AI109/'Quota Calculator'!V108/'Quota Calculator'!C108,\"-\"))))","v":73.533761974389506}]
["2018-01-31",{"$f":"'Quota Calculator'!E109","v":100551},{"$f":"'Quota Calculator'!F109","v":4.3099999999999996},3.35,5.8,4333.7480999999998,3368.4585000000002,5831.9579999999996,{"$f":"IF('Quota Calculator'!P109>='Data Inputs'!D104, 'Quota Calculator'!G109-('Quota Calculator'!N109-'Quota Calculator'!O109+'Quota Calculator'!O108), 'Quota Calculator'!G109)","v":4333.7480999999998},3368.4585000000002,5831.9580000000005,{"$f":"ROUND(-'Data Inputs'!P104*('Revenue Calculator'!F110-'Revenue Calculator'!I110)-'Data Inputs'!Q104*('Revenue Calculator'!G110-'Revenue Calculator'!J110)-'Data Inputs'!R104*('Revenue Calculator'!H110-'Revenue Calculator'!K110), 2)","v":0},{"$f":"IFERROR(SUM(G105:H110)/SUM(F105:F110), 0)","v":2.2029941040396923},{"$f":"IF(M110>'Data Inputs'!G104, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N110=\"YES\",(M110-'Data Inputs'!G104)*SUM(I105:I110,0)-SUM(O105:O109),-SUM(O105:O109))","v":0},{"$f":"IF(O110<>0,-O110*H110/SUM(I110:J110)*'Data Inputs'!R104-G110/SUM(I110:J110)*'Data Inputs'!Q104,0)","v":0},null,{"$f":"IF(Q110=\"y\", 'Data Inputs'!T104*B110/100, 0)","v":0},{"$f":"'Data Inputs'!S104*B110/100","v":131.219055},{"$f":"(-$B110/100*'Data Inputs'!H104)","v":-1508.2649999999999},{"$f":"(-$B110/100*'Data Inputs'!I104)","v":-50.275500000000001},{"$f":"(-$B110/100*'Data Inputs'!J104)","v":-502.755},{"$f":"-'Data Inputs'!K104","v":-39},{"$f":"(-B110/100*'Data Inputs'!M104)","v":-3107.0258999999996},{"$f":"IF('Quota Calculator'!C109>30, 16, 15)","v":16},{"$f":"ROUND(-Y110*'Data Inputs'!L104,2)","v":-349.12},{"$f":"(-B110/100*'Data Inputs'!N104)","v":0},0,-277.82207,{"$f":"-SUM(F110:H110)*'Data Inputs'!O104","v":-58.196907780000004},0,{"$f":"I110*'Data Inputs'!P104+'Revenue Calculator'!J110*'Data Inputs'!Q104+'Revenue Calculator'!K110*'Data Inputs'!R104+R110+S110+P110","v":80608.440638219996},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C109>0),AF110/'Quota Calculator'!C109,IF(AND(AG$7=\"Per Hectolitre\",$B110>0),AF110/($B110/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F110>0),AF110/$F110,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C109>0),AF110/'Quota Calculator'!V109/'Quota Calculator'!C109,\"-\"))))","v":80.166721999999993},-5892.4603777799994,{"$f":"'Data Inputs'!P104*F110+'Data Inputs'!Q104*G110+'Data Inputs'!R104*H110+P110+R110+S110+T110+U110+V110+W110+X110+Z110+AE110+L110+AC110+AB110+AD110","v":74715.980260440003},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C109>0),AI110/'Quota Calculator'!C109,IF(AND(AJ$7=\"Per Hectolitre\",$B110>0),AI110/($B110/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F110>0),AI110/$F110,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C109>0),AI110/'Quota Calculator'!V109/'Quota Calculator'!C109,\"-\"))))","v":74.306551163528965}]
["2018-02-28",{"$f":"'Quota Calculator'!E110","v":96296},{"$f":"'Quota Calculator'!F110","v":4.2699999999999996},3.36,5.82,4111.8391999999994,3235.5455999999999,5604.4272000000001,{"$f":"IF('Quota Calculator'!P110>='Data Inputs'!D105, 'Quota Calculator'!G110-('Quota Calculator'!N110-'Quota Calculator'!O110+'Quota Calculator'!O109), 'Quota Calculator'!G110)","v":4111.8391999999994},3235.5455999999999,5604.4272000000001,{"$f":"ROUND(-'Data Inputs'!P105*('Revenue Calculator'!F111-'Revenue Calculator'!I111)-'Data Inputs'!Q105*('Revenue Calculator'!G111-'Revenue Calculator'!J111)-'Data Inputs'!R105*('Revenue Calculator'!H111-'Revenue Calculator'!K111), 2)","v":0},{"$f":"IFERROR(SUM(G105:H111)/SUM(F105:F111), 0)","v":2.1959758604498889},{"$f":"IF(M111>'Data Inputs'!G105, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N111=\"YES\",(M111-'Data Inputs'!G105)*SUM(I105:I111,0)-SUM(O105:O110),-SUM(O105:O110))","v":0},{"$f":"IF(O111<>0,-O111*H111/SUM(I111:J111)*'Data Inputs'!R105-G111/SUM(I111:J111)*'Data Inputs'!Q105,0)","v":0},null,{"$f":"IF(Q111=\"y\", 'Data Inputs'!T105*B111/100, 0)","v":0},{"$f":"'Data Inputs'!S105*B111/100","v":127.688496},{"$f":"(-$B111/100*'Data Inputs'!H105)","v":-1444.44},{"$f":"(-$B111/100*'Data Inputs'!I105)","v":-48.148000000000003},{"$f":"(-$B111/100*'Data Inputs'!J105)","v":-481.48},{"$f":"-'Data Inputs'!K105","v":-39},{"$f":"(-B111/100*'Data Inputs'!M105)","v":-2975.5464000000002},{"$f":"IF('Quota Calculator'!C110>30, 16, 15)","v":15},{"$f":"ROUND(-Y111*'Data Inputs'!L105,2)","v":-327.3},{"$f":"(-B111/100*'Data Inputs'!N105)","v":0},0,-265.79572000000002,{"$f":"-SUM(F111:H111)*'Data Inputs'!O105","v":15.542174399999999},0,{"$f":"I111*'Data Inputs'!P105+'Revenue Calculator'!J111*'Data Inputs'!Q105+'Revenue Calculator'!K111*'Data Inputs'!R105+R111+S111+P111","v":74192.457862959986},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C110>0),AF111/'Quota Calculator'!C110,IF(AND(AG$7=\"Per Hectolitre\",$B111>0),AF111/($B111/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F111>0),AF111/$F111,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C110>0),AF111/'Quota Calculator'!V110/'Quota Calculator'!C110,\"-\"))))","v":77.046250999999984},-5566.1679456000011,{"$f":"'Data Inputs'!P105*F111+'Data Inputs'!Q105*G111+'Data Inputs'!R105*H111+P111+R111+S111+T111+U111+V111+W111+X111+Z111+AE111+L111+AC111+AB111+AD111","v":68626.289917359987},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C110>0),AI111/'Quota Calculator'!C110,IF(AND(AJ$7=\"Per Hectolitre\",$B111>0),AI111/($B111/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F111>0),AI111/$F111,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C110>0),AI111/'Quota Calculator'!V110/'Quota Calculator'!C110,\"-\"))))","v":71.26598188643348}]
["2018-03-31",{"$f":"'Quota Calculator'!E111","v":113435},{"$f":"'Quota Calculator'!F111","v":4.22},3.38,5.83,4786.9569999999994,3834.1030000000001,6613.2605000000003,{"$f":"IF('Quota Calculator'!P111>='Data Inputs'!D106, 'Quota Calculator'!G111-('Quota Calculator'!N111-'Quota Calculator'!O111+'Quota Calculator'!O110), 'Quota Calculator'!G111)","v":4786.9569999999994},3834.1029999999996,6613.2605000000003,{"$f":"ROUND(-'Data Inputs'!P106*('Revenue Calculator'!F112-'Revenue Calculator'!I112)-'Data Inputs'!Q106*('Revenue Calculator'!G112-'Revenue Calculator'!J112)-'Data Inputs'!R106*('Revenue Calculator'!H112-'Revenue Calculator'!K112), 2)","v":0},{"$f":"IFERROR(SUM(G105:H112)/SUM(F105:F112), 0)","v":2.1941744149145772},{"$f":"IF(M112>'Data Inputs'!G106, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N112=\"YES\",(M112-'Data Inputs'!G106)*SUM(I105:I112,0)-SUM(O105:O111),-SUM(O105:O111))","v":0},{"$f":"IF(O112<>0,-O112*H112/SUM(I112:J112)*'Data Inputs'!R106-G112/SUM(I112:J112)*'Data Inputs'!Q106,0)","v":0},null,{"$f":"IF(Q112=\"y\", 'Data Inputs'!T106*B112/100, 0)","v":0},{"$f":"'Data Inputs'!S106*B112/100","v":126.13972},{"$f":"(-$B112/100*'Data Inputs'!H106)","v":-1701.5249999999999},{"$f":"(-$B112/100*'Data Inputs'!I106)","v":-56.717500000000001},{"$f":"(-$B112/100*'Data Inputs'!J106)","v":-567.17499999999995},{"$f":"-'Data Inputs'!K106","v":-39},{"$f":"(-B112/100*'Data Inputs'!M106)","v":-3505.1414999999997},{"$f":"IF('Quota Calculator'!C111>30, 16, 15)","v":16},{"$f":"ROUND(-Y112*'Data Inputs'!L106,2)","v":-349.12},{"$f":"(-B112/100*'Data Inputs'!N106)","v":0},0,-310.93394999999998,{"$f":"-SUM(F112:H112)*'Data Inputs'!O106","v":278.78806515000002},0,{"$f":"I112*'Data Inputs'!P106+'Revenue Calculator'!J112*'Data Inputs'!Q106+'Revenue Calculator'!K112*'Data Inputs'!R106+R112+S112+P112","v":89037.311720699989},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C111>0),AF112/'Quota Calculator'!C111,IF(AND(AG$7=\"Per Hectolitre\",$B112>0),AF112/($B112/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F112>0),AF112/$F112,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C111>0),AF112/'Quota Calculator'!V111/'Quota Calculator'!C111,\"-\"))))","v":78.491922000000002},-6250.8248848499989,{"$f":"'Data Inputs'!P106*F112+'Data Inputs'!Q106*G112+'Data Inputs'!R106*H112+P112+R112+S112+T112+U112+V112+W112+X112+Z112+AE112+L112+AC112+AB112+AD112","v":82786.486835849995},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C111>0),AI112/'Quota Calculator'!C111,IF(AND(AJ$7=\"Per Hectolitre\",$B112>0),AI112/($B112/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F112>0),AI112/$F112,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C111>0),AI112/'Quota Calculator'!V111/'Quota Calculator'!C111,\"-\"))))","v":72.981431512187598}]
["2018-04-30",{"$f":"'Quota Calculator'!E112","v":106020},{"$f":"'Quota Calculator'!F112","v":4.2300000000000004},3.43,5.81,4484.6460000000006,3636.4860000000003,6159.7619999999997,{"$f":"IF('Quota Calculator'!P112>='Data Inputs'!D107, 'Quota Calculator'!G112-('Quota Calculator'!N112-'Quota Calculator'!O112+'Quota Calculator'!O111), 'Quota Calculator'!G112)","v":4484.6460000000006},3636.4860000000003,6159.7619999999997,{"$f":"ROUND(-'Data Inputs'!P107*('Revenue Calculator'!F113-'Revenue Calculator'!I113)-'Data Inputs'!Q107*('Revenue Calculator'!G113-'Revenue Calculator'!J113)-'Data Inputs'!R107*('Revenue Calculator'!H113-'Revenue Calculator'!K113), 2)","v":0},{"$f":"IFERROR(SUM(G105:H113)/SUM(F105:F113), 0)","v":2.1930887666165266},{"$f":"IF(M113>'Data Inputs'!G107, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N113=\"YES\",(M113-'Data Inputs'!G107)*SUM(I105:I113,0)-SUM(O105:O112),-SUM(O105:O112))","v":0},{"$f":"IF(O113<>0,-O113*H113/SUM(I113:J113)*'Data Inputs'!R107-G113/SUM(I113:J113)*'Data Inputs'!Q107,0)","v":0},null,{"$f":"IF(Q113=\"y\", 'Data Inputs'!T107*B113/100, 0)","v":0},{"$f":"'Data Inputs'!S107*B113/100","v":136.87181999999999},{"$f":"(-$B113/100*'Data Inputs'!H107)","v":-1590.3000000000002},{"$f":"(-$B113/100*'Data Inputs'!I107)","v":-53.010000000000005},{"$f":"(-$B113/100*'Data Inputs'!J107)","v":-530.1},{"$f":"-'Data Inputs'!K107","v":-39},{"$f":"(-B113/100*'Data Inputs'!M107)","v":-3276.018},{"$f":"IF('Quota Calculator'!C112>30, 16, 15)","v":15},{"$f":"ROUND(-Y113*'Data Inputs'!L107,2)","v":-327.3},{"$f":"(-B113/100*'Data Inputs'!N107)","v":0},0,-290.78640000000007,{"$f":"-SUM(F113:H113)*'Data Inputs'!O107","v":369.87515459999997},0,{"$f":"I113*'Data Inputs'!P107+'Revenue Calculator'!J113*'Data Inputs'!Q107+'Revenue Calculator'!K113*'Data Inputs'!R107+R113+S113+P113","v":84158.086528800006},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C112>0),AF113/'Quota Calculator'!C112,IF(AND(AG$7=\"Per Hectolitre\",$B113>0),AF113/($B113/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F113>0),AF113/$F113,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C112>0),AF113/'Quota Calculator'!V112/'Quota Calculator'!C112,\"-\"))))","v":79.379444000000007},-5736.6392453999997,{"$f":"'Data Inputs'!P107*F113+'Data Inputs'!Q107*G113+'Data Inputs'!R107*H113+P113+R113+S113+T113+U113+V113+W113+X113+Z113+AE113+L113+AC113+AB113+AD113","v":78421.447283400004},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C112>0),AI113/'Quota Calculator'!C112,IF(AND(AJ$7=\"Per Hectolitre\",$B113>0),AI113/($B113/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F113>0),AI113/$F113,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C112>0),AI113/'Quota Calculator'!V112/'Quota Calculator'!C112,\"-\"))))","v":73.968541108658741}]
["2018-05-31",{"$f":"'Quota Calculator'!E113","v":111552},{"$f":"'Quota Calculator'!F113","v":4.05},3.38,5.77,4517.8559999999998,3770.4576000000002,6436.5503999999992,{"$f":"IF('Quota Calculator'!P113>='Data Inputs'!D108, 'Quota Calculator'!G113-('Quota Calculator'!N113-'Quota Calculator'!O113+'Quota Calculator'!O112), 'Quota Calculator'!G113)","v":4517.8559999999998},3770.4576000000002,6436.5503999999992,{"$f":"ROUND(-'Data Inputs'!P108*('Revenue Calculator'!F114-'Revenue Calculator'!I114)-'Data Inputs'!Q108*('Revenue Calculator'!G114-'Revenue Calculator'!J114)-'Data Inputs'!R108*('Revenue Calculator'!H114-'Revenue Calculator'!K114), 2)","v":0},{"$f":"IFERROR(SUM(G105:H114)/SUM(F105:F114), 0)","v":2.1997459521054186},{"$f":"IF(M114>'Data Inputs'!G108, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N114=\"YES\",(M114-'Data Inputs'!G108)*SUM(I105:I114,0)-SUM(O105:O113),-SUM(O105:O113))","v":0},{"$f":"IF(O114<>0,-O114*H114/SUM(I114:J114)*'Data Inputs'!R108-G114/SUM(I114:J114)*'Data Inputs'!Q108,0)","v":0},null,{"$f":"IF(Q114=\"y\", 'Data Inputs'!T108*B114/100, 0)","v":0},{"$f":"'Data Inputs'!S108*B114/100","v":132.30067199999999},{"$f":"(-$B114/100*'Data Inputs'!H108)","v":-1673.28},{"$f":"(-$B114/100*'Data Inputs'!I108)","v":-55.776000000000003},{"$f":"(-$B114/100*'Data Inputs'!J108)","v":-557.76},{"$f":"-'Data Inputs'!K108","v":-39},{"$f":"(-B114/100*'Data Inputs'!M108)","v":-3446.9567999999999},{"$f":"IF('Quota Calculator'!C113>30, 16, 15)","v":16},{"$f":"ROUND(-Y114*'Data Inputs'!L108,2)","v":-349.12},{"$f":"(-B114/100*'Data Inputs'!N108)","v":0},0,-306.09463999999997,{"$f":"-SUM(F114:H114)*'Data Inputs'!O108","v":191.42323199999996},0,{"$f":"I114*'Data Inputs'!P108+'Revenue Calculator'!J114*'Data Inputs'!Q108+'Revenue Calculator'!K114*'Data Inputs'!R108+R114+S114+P114","v":86022.951100799997},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C113>0),AF114/'Quota Calculator'!C113,IF(AND(AG$7=\"Per Hectolitre\",$B114>0),AF114/($B114/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F114>0),AF114/$F114,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C113>0),AF114/'Quota Calculator'!V113/'Quota Calculator'!C113,\"-\"))))","v":77.114665000000002},-6236.5642079999998,{"$f":"'Data Inputs'!P108*F114+'Data Inputs'!Q108*G114+'Data Inputs'!R108*H114+P114+R114+S114+T114+U114+V114+W114+X114+Z114+AE114+L114+AC114+AB114+AD114","v":79786.386892800016},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C113>0),AI114/'Quota Calculator'!C113,IF(AND(AJ$7=\"Per Hectolitre\",$B114>0),AI114/($B114/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F114>0),AI114/$F114,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C113>0),AI114/'Quota Calculator'!V113/'Quota Calculator'!C113,\"-\"))))","v":71.523941204819295}]
["2018-06-30",{"$f":"'Quota Calculator'!E114","v":120635},{"$f":"'Quota Calculator'!F114","v":4.09},3.41,5.76,4933.9714999999997,4113.6535000000003,6948.576,{"$f":"IF('Quota Calculator'!P114>='Data Inputs'!D109, 'Quota Calculator'!G114-('Quota Calculator'!N114-'Quota Calculator'!O114+'Quota Calculator'!O113), 'Quota Calculator'!G114)","v":4933.9714999999997},4113.6535000000003,6948.5759999999991,{"$f":"ROUND(-'Data Inputs'!P109*('Revenue Calculator'!F115-'Revenue Calculator'!I115)-'Data Inputs'!Q109*('Revenue Calculator'!G115-'Revenue Calculator'!J115)-'Data Inputs'!R109*('Revenue Calculator'!H115-'Revenue Calculator'!K115), 2)","v":0},{"$f":"IFERROR(SUM(G105:H115)/SUM(F105:F115), 0)","v":2.2039342554461352},{"$f":"IF(M115>'Data Inputs'!G109, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N115=\"YES\",(M115-'Data Inputs'!G109)*SUM(I105:I115,0)-SUM(O105:O114),-SUM(O105:O114))","v":0},{"$f":"IF(O115<>0,-O115*H115/SUM(I115:J115)*'Data Inputs'!R109-G115/SUM(I115:J115)*'Data Inputs'!Q109,0)","v":0},null,{"$f":"IF(Q115=\"y\", 'Data Inputs'!T109*B115/100, 0)","v":0},{"$f":"'Data Inputs'!S109*B115/100","v":230.41284999999999},{"$f":"(-$B115/100*'Data Inputs'!H109)","v":-1809.5249999999999},{"$f":"(-$B115/100*'Data Inputs'!I109)","v":-60.317499999999995},{"$f":"(-$B115/100*'Data Inputs'!J109)","v":-603.17499999999995},{"$f":"-'Data Inputs'!K109","v":-39},{"$f":"(-B115/100*'Data Inputs'!M109)","v":-3727.6214999999997},{"$f":"IF('Quota Calculator'!C114>30, 16, 15)","v":15},{"$f":"ROUND(-Y115*'Data Inputs'!L109,2)","v":-327.3},{"$f":"(-B115/100*'Data Inputs'!N109)","v":0},0,-328.34694999999999,{"$f":"-SUM(F115:H115)*'Data Inputs'!O109","v":-78.3813849},0,{"$f":"I115*'Data Inputs'!P109+'Revenue Calculator'!J115*'Data Inputs'!Q109+'Revenue Calculator'!K115*'Data Inputs'!R109+R115+S115+P115","v":95870.312532849988},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C114>0),AF115/'Quota Calculator'!C114,IF(AND(AG$7=\"Per Hectolitre\",$B115>0),AF115/($B115/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F115>0),AF115/$F115,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C114>0),AF115/'Quota Calculator'!V114/'Quota Calculator'!C114,\"-\"))))","v":79.471390999999997},-6973.6673348999993,{"$f":"'Data Inputs'!P109*F115+'Data Inputs'!Q109*G115+'Data Inputs'!R109*H115+P115+R115+S115+T115+U115+V115+W115+X115+Z115+AE115+L115+AC115+AB115+AD115","v":88896.645197949983},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C114>0),AI115/'Quota Calculator'!C114,IF(AND(AJ$7=\"Per Hectolitre\",$B115>0),AI115/($B115/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F115>0),AI115/$F115,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C114>0),AI115/'Quota Calculator'!V114/'Quota Calculator'!C114,\"-\"))))","v":73.690591617648266}]
["2018-07-31",{"$f":"'Quota Calculator'!E115","v":135094},{"$f":"'Quota Calculator'!F115","v":3.97},3.38,5.77,5363.2318000000005,4566.1772000000001,7794.9237999999987,{"$f":"IF('Quota Calculator'!P115>='Data Inputs'!D110, 'Quota Calculator'!G115-('Quota Calculator'!N115-'Quota Calculator'!O115+'Quota Calculator'!O114), 'Quota Calculator'!G115)","v":5363.2318000000005},4566.1772000000001,7794.9237999999996,{"$f":"ROUND(-'Data Inputs'!P110*('Revenue Calculator'!F116-'Revenue Calculator'!I116)-'Data Inputs'!Q110*('Revenue Calculator'!G116-'Revenue Calculator'!J116)-'Data Inputs'!R110*('Revenue Calculator'!H116-'Revenue Calculator'!K116), 2)","v":0},{"$f":"IFERROR(SUM(G105:H116)/SUM(F105:F116), 0)","v":2.2137324000953318},{"$f":"IF(M116>'Data Inputs'!G110, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N116=\"YES\",(M116-'Data Inputs'!G110)*SUM(I105:I116,0)-SUM(O105:O115),-SUM(O105:O115))","v":0},{"$f":"IF(O116<>0,-O116*H116/SUM(I116:J116)*'Data Inputs'!R110-G116/SUM(I116:J116)*'Data Inputs'!Q110,0)","v":0},null,{"$f":"IF(Q116=\"y\", 'Data Inputs'!T110*B116/100, 0)","v":0},{"$f":"'Data Inputs'!S110*B116/100","v":257.624258},{"$f":"(-$B116/100*'Data Inputs'!H110)","v":-2026.41},{"$f":"(-$B116/100*'Data Inputs'!I110)","v":-67.547000000000011},{"$f":"(-$B116/100*'Data Inputs'!J110)","v":-675.47},{"$f":"-'Data Inputs'!K110","v":-39},{"$f":"(-B116/100*'Data Inputs'!M110)","v":-4174.4045999999998},{"$f":"IF('Quota Calculator'!C115>30, 16, 15)","v":16},{"$f":"ROUND(-Y116*'Data Inputs'!L110,2)","v":-349.12},{"$f":"(-B116/100*'Data Inputs'!N110)","v":0},0,-366.59757999999999,{"$f":"-SUM(F116:H116)*'Data Inputs'!O110","v":333.21745663999997},0,{"$f":"I116*'Data Inputs'!P110+'Revenue Calculator'!J116*'Data Inputs'!Q110+'Revenue Calculator'!K116*'Data Inputs'!R110+R116+S116+P116","v":104602.18183296001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C115>0),AF116/'Quota Calculator'!C115,IF(AND(AG$7=\"Per Hectolitre\",$B116>0),AF116/($B116/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F116>0),AF116/$F116,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C115>0),AF116/'Quota Calculator'!V115/'Quota Calculator'!C115,\"-\"))))","v":77.429184000000006},-7365.3317233599992,{"$f":"'Data Inputs'!P110*F116+'Data Inputs'!Q110*G116+'Data Inputs'!R110*H116+P116+R116+S116+T116+U116+V116+W116+X116+Z116+AE116+L116+AC116+AB116+AD116","v":97236.850109600011},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C115>0),AI116/'Quota Calculator'!C115,IF(AND(AJ$7=\"Per Hectolitre\",$B116>0),AI116/($B116/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F116>0),AI116/$F116,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C115>0),AI116/'Quota Calculator'!V115/'Quota Calculator'!C115,\"-\"))))","v":71.977178934371622}]
["2018-08-31",{"$f":"'Quota Calculator'!E116","v":123104},{"$f":"'Quota Calculator'!F116","v":3.89},3.4,5.77,4788.7456000000002,4185.5360000000001,7103.1007999999993,{"$f":"IF('Quota Calculator'!P116>='Data Inputs'!D111, 'Quota Calculator'!G116-('Quota Calculator'!N116-'Quota Calculator'!O116+'Quota Calculator'!O115), 'Quota Calculator'!G116)","v":4788.7456000000002},4185.5360000000001,7103.1007999999993,{"$f":"ROUND(-'Data Inputs'!P111*('Revenue Calculator'!F117-'Revenue Calculator'!I117)-'Data Inputs'!Q111*('Revenue Calculator'!G117-'Revenue Calculator'!J117)-'Data Inputs'!R111*('Revenue Calculator'!H117-'Revenue Calculator'!K117), 2)","v":0},{"$f":"IFERROR(SUM(G117:H117)/SUM(F117), 0)","v":2.3573264781491003},{"$f":"IF(M117>'Data Inputs'!G111, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N117=\"YES\",(M117-'Data Inputs'!G111)*I117,0)","v":0},{"$f":"IF(O117<>0,-O117*H117/SUM(I117:J117)*'Data Inputs'!R111-G117/SUM(I117:J117)*'Data Inputs'!Q111,0)","v":0},"Y",{"$f":"IF(Q117=\"y\", 'Data Inputs'!T111*B117/100, 0)","v":314.03830399999998},{"$f":"'Data Inputs'!S111*B117/100","v":149.81756800000002},{"$f":"(-$B117/100*'Data Inputs'!H111)","v":-1846.56},{"$f":"(-$B117/100*'Data Inputs'!I111)","v":-61.552},{"$f":"(-$B117/100*'Data Inputs'!J111)","v":-615.52},{"$f":"-'Data Inputs'!K111","v":-39},{"$f":"(-B117/100*'Data Inputs'!M111)","v":-3877.7759999999998},{"$f":"IF('Quota Calculator'!C116>30, 16, 15)","v":16},{"$f":"ROUND(-Y117*'Data Inputs'!L111,2)","v":-356},{"$f":"(-B117/100*'Data Inputs'!N111)","v":0},0,-339.82040000000001,{"$f":"-SUM(F117:H117)*'Data Inputs'!O111","v":-165.59703872},0,{"$f":"I117*'Data Inputs'!P111+'Revenue Calculator'!J117*'Data Inputs'!Q111+'Revenue Calculator'!K117*'Data Inputs'!R111+R117+S117+P117","v":93033.037535680007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C116>0),AF117/'Quota Calculator'!C116,IF(AND(AG$7=\"Per Hectolitre\",$B117>0),AF117/($B117/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F117>0),AF117/$F117,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C116>0),AF117/'Quota Calculator'!V116/'Quota Calculator'!C116,\"-\"))))","v":75.572717000000011},-7301.8254387199995,{"$f":"'Data Inputs'!P111*F117+'Data Inputs'!Q111*G117+'Data Inputs'!R111*H117+P117+R117+S117+T117+U117+V117+W117+X117+Z117+AE117+L117+AC117+AB117+AD117","v":85731.212096960007},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C116>0),AI117/'Quota Calculator'!C116,IF(AND(AJ$7=\"Per Hectolitre\",$B117>0),AI117/($B117/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F117>0),AI117/$F117,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C116>0),AI117/'Quota Calculator'!V116/'Quota Calculator'!C116,\"-\"))))","v":69.641288745256048}]
["2018-09-30",{"$f":"'Quota Calculator'!E117","v":122306},{"$f":"'Quota Calculator'!F117","v":4.05},3.36,5.97,4953.393,4109.4816000000001,7301.6681999999992,{"$f":"IF('Quota Calculator'!P117>='Data Inputs'!D112, 'Quota Calculator'!G117-('Quota Calculator'!N117-'Quota Calculator'!O117+'Quota Calculator'!O116), 'Quota Calculator'!G117)","v":4953.3929999999991},4109.4815999999992,7301.6681999999983,{"$f":"ROUND(-'Data Inputs'!P112*('Revenue Calculator'!F118-'Revenue Calculator'!I118)-'Data Inputs'!Q112*('Revenue Calculator'!G118-'Revenue Calculator'!J118)-'Data Inputs'!R112*('Revenue Calculator'!H118-'Revenue Calculator'!K118), 2)","v":0},{"$f":"IFERROR(SUM(G117:H118)/SUM(F117:F118), 0)","v":2.3300619640127067},{"$f":"IF(M118>'Data Inputs'!G112, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N118=\"YES\",(M118-'Data Inputs'!G112)*SUM(I117:I118,0)-SUM(O117),-SUM(O117))","v":0},{"$f":"IF(O118<>0,-O118*H118/SUM(I118:J118)*'Data Inputs'!R112-G118/SUM(I118:J118)*'Data Inputs'!Q112,0)","v":0},"Y",{"$f":"IF(Q118=\"y\", 'Data Inputs'!T112*B118/100, 0)","v":315.06025599999998},{"$f":"'Data Inputs'!S112*B118/100","v":160.09855399999998},{"$f":"(-$B118/100*'Data Inputs'!H112)","v":-1834.59},{"$f":"(-$B118/100*'Data Inputs'!I112)","v":-61.152999999999999},{"$f":"(-$B118/100*'Data Inputs'!J112)","v":-611.53},{"$f":"-'Data Inputs'!K112","v":-39},{"$f":"(-B118/100*'Data Inputs'!M112)","v":-3852.6389999999997},{"$f":"IF('Quota Calculator'!C117>30, 16, 15)","v":15},{"$f":"ROUND(-Y118*'Data Inputs'!L112,2)","v":-333.75},{"$f":"(-B118/100*'Data Inputs'!N112)","v":-602.96857999999997},0,-366.78152899999998,{"$f":"-SUM(F118:H118)*'Data Inputs'!O112","v":-101.46016535999999},0,{"$f":"I118*'Data Inputs'!P112+'Revenue Calculator'!J118*'Data Inputs'!Q112+'Revenue Calculator'!K118*'Data Inputs'!R112+R118+S118+P118","v":96286.889410139978},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C117>0),AF118/'Quota Calculator'!C117,IF(AND(AG$7=\"Per Hectolitre\",$B118>0),AF118/($B118/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F118>0),AF118/$F118,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C117>0),AF118/'Quota Calculator'!V117/'Quota Calculator'!C117,\"-\"))))","v":78.726218999999986},-7803.8722743600001,{"$f":"'Data Inputs'!P112*F118+'Data Inputs'!Q112*G118+'Data Inputs'!R112*H118+P118+R118+S118+T118+U118+V118+W118+X118+Z118+AE118+L118+AC118+AB118+AD118","v":89085.98571578},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C117>0),AI118/'Quota Calculator'!C117,IF(AND(AJ$7=\"Per Hectolitre\",$B118>0),AI118/($B118/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F118>0),AI118/$F118,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C117>0),AI118/'Quota Calculator'!V117/'Quota Calculator'!C117,\"-\"))))","v":72.83860621374258}]
["2018-10-31",{"$f":"'Quota Calculator'!E118","v":122976},{"$f":"'Quota Calculator'!F118","v":4.24},3.38,5.96,5214.1824000000006,4156.5888000000004,7329.3696,{"$f":"IF('Quota Calculator'!P118>='Data Inputs'!D113, 'Quota Calculator'!G118-('Quota Calculator'!N118-'Quota Calculator'!O118+'Quota Calculator'!O117), 'Quota Calculator'!G118)","v":5214.1824000000006},4156.5887999999995,7329.3696000000009,{"$f":"ROUND(-'Data Inputs'!P113*('Revenue Calculator'!F119-'Revenue Calculator'!I119)-'Data Inputs'!Q113*('Revenue Calculator'!G119-'Revenue Calculator'!J119)-'Data Inputs'!R113*('Revenue Calculator'!H119-'Revenue Calculator'!K119), 2)","v":0},{"$f":"IFERROR(SUM(G117:H119)/SUM(F117:F119), 0)","v":2.285705488669306},{"$f":"IF(M119>'Data Inputs'!G113, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N119=\"YES\",(M119-'Data Inputs'!G113)*SUM(I117:I119,0)-SUM(O117:O118),-SUM(O117:O118))","v":0},{"$f":"IF(O119<>0,-O119*H119/SUM(I119:J119)*'Data Inputs'!R113-G119/SUM(I119:J119)*'Data Inputs'!Q113,0)","v":0},"Y",{"$f":"IF(Q119=\"y\", 'Data Inputs'!T113*B119/100, 0)","v":287.64086400000002},{"$f":"'Data Inputs'!S113*B119/100","v":155.56464},{"$f":"(-$B119/100*'Data Inputs'!H113)","v":-1844.6399999999999},{"$f":"(-$B119/100*'Data Inputs'!I113)","v":-61.488},{"$f":"(-$B119/100*'Data Inputs'!J113)","v":-614.88},{"$f":"-'Data Inputs'!K113","v":-39},{"$f":"(-B119/100*'Data Inputs'!M113)","v":-3873.7439999999997},{"$f":"IF('Quota Calculator'!C118>30, 16, 15)","v":16},{"$f":"ROUND(-Y119*'Data Inputs'!L113,2)","v":-356},{"$f":"(-B119/100*'Data Inputs'!N113)","v":-584.75087999999994},0,-368.725144,{"$f":"-SUM(F119:H119)*'Data Inputs'!O113","v":-16.7001408},0,{"$f":"I119*'Data Inputs'!P113+'Revenue Calculator'!J119*'Data Inputs'!Q113+'Revenue Calculator'!K119*'Data Inputs'!R113+R119+S119+P119","v":102738.00446784},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C118>0),AF119/'Quota Calculator'!C118,IF(AND(AG$7=\"Per Hectolitre\",$B119>0),AF119/($B119/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F119>0),AF119/$F119,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C118>0),AF119/'Quota Calculator'!V118/'Quota Calculator'!C118,\"-\"))))","v":83.543133999999995},-7759.9281647999987,{"$f":"'Data Inputs'!P113*F119+'Data Inputs'!Q113*G119+'Data Inputs'!R113*H119+P119+R119+S119+T119+U119+V119+W119+X119+Z119+AE119+L119+AC119+AB119+AD119","v":95562.82718303999},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C118>0),AI119/'Quota Calculator'!C118,IF(AND(AJ$7=\"Per Hectolitre\",$B119>0),AI119/($B119/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F119>0),AI119/$F119,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C118>0),AI119/'Quota Calculator'!V118/'Quota Calculator'!C118,\"-\"))))","v":77.708518071038242}]
["2018-11-30",{"$f":"'Quota Calculator'!E119","v":111211},{"$f":"'Quota Calculator'!F119","v":4.22},3.4,5.95,4693.1041999999998,3781.1739999999995,6617.0545000000011,{"$f":"IF('Quota Calculator'!P119>='Data Inputs'!D114, 'Quota Calculator'!G119-('Quota Calculator'!N119-'Quota Calculator'!O119+'Quota Calculator'!O118), 'Quota Calculator'!G119)","v":4693.1041999999989},3781.1739999999991,6617.0544999999993,{"$f":"ROUND(-'Data Inputs'!P114*('Revenue Calculator'!F120-'Revenue Calculator'!I120)-'Data Inputs'!Q114*('Revenue Calculator'!G120-'Revenue Calculator'!J120)-'Data Inputs'!R114*('Revenue Calculator'!H120-'Revenue Calculator'!K120), 2)","v":0},{"$f":"IFERROR(SUM(G117:H120)/SUM(F117:F120), 0)","v":2.2689708755450009},{"$f":"IF(M120>'Data Inputs'!G114, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N120=\"YES\",(M120-'Data Inputs'!G114)*SUM(I117:I120,0)-SUM(O117:O119),-SUM(O117:O119))","v":0},{"$f":"IF(O120<>0,-O120*H120/SUM(I120:J120)*'Data Inputs'!R114-G120/SUM(I120:J120)*'Data Inputs'!Q114,0)","v":0},"Y",{"$f":"IF(Q120=\"y\", 'Data Inputs'!T114*B120/100, 0)","v":263.79249199999998},{"$f":"'Data Inputs'!S114*B120/100","v":149.24516200000002},{"$f":"(-$B120/100*'Data Inputs'!H114)","v":-1668.165},{"$f":"(-$B120/100*'Data Inputs'!I114)","v":-55.605499999999999},{"$f":"(-$B120/100*'Data Inputs'!J114)","v":-556.05499999999995},{"$f":"-'Data Inputs'!K114","v":-39},{"$f":"(-B120/100*'Data Inputs'!M114)","v":-3503.1464999999994},{"$f":"IF('Quota Calculator'!C119>30, 16, 15)","v":15},{"$f":"ROUND(-Y120*'Data Inputs'!L114,2)","v":-333.75},{"$f":"(-B120/100*'Data Inputs'!N114)","v":-465.19561299999998},0,-331.04588064999996,{"$f":"-SUM(F120:H120)*'Data Inputs'!O114","v":-1080.53942132},0,{"$f":"I120*'Data Inputs'!P114+'Revenue Calculator'!J120*'Data Inputs'!Q114+'Revenue Calculator'!K120*'Data Inputs'!R114+R120+S120+P120","v":92332.759260839972},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C119>0),AF120/'Quota Calculator'!C119,IF(AND(AG$7=\"Per Hectolitre\",$B120>0),AF120/($B120/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F120>0),AF120/$F120,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C119>0),AF120/'Quota Calculator'!V119/'Quota Calculator'!C119,\"-\"))))","v":83.024843999999987},-8032.5029149699994,{"$f":"'Data Inputs'!P114*F120+'Data Inputs'!Q114*G120+'Data Inputs'!R114*H120+P120+R120+S120+T120+U120+V120+W120+X120+Z120+AE120+L120+AC120+AB120+AD120","v":84765.451958869991},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C119>0),AI120/'Quota Calculator'!C119,IF(AND(AJ$7=\"Per Hectolitre\",$B120>0),AI120/($B120/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F120>0),AI120/$F120,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C119>0),AI120/'Quota Calculator'!V119/'Quota Calculator'!C119,\"-\"))))","v":76.220384637194158}]
["2018-12-31",{"$f":"'Quota Calculator'!E120","v":118657},{"$f":"'Quota Calculator'!F120","v":4.17},3.18,5.9,4947.9969000000001,3773.2926000000002,7000.7630000000008,{"$f":"IF('Quota Calculator'!P120>='Data Inputs'!D115, 'Quota Calculator'!G120-('Quota Calculator'!N120-'Quota Calculator'!O120+'Quota Calculator'!O119), 'Quota Calculator'!G120)","v":4947.9969000000001},3773.2926000000007,7000.7629999999999,{"$f":"ROUND(-'Data Inputs'!P115*('Revenue Calculator'!F121-'Revenue Calculator'!I121)-'Data Inputs'!Q115*('Revenue Calculator'!G121-'Revenue Calculator'!J121)-'Data Inputs'!R115*('Revenue Calculator'!H121-'Revenue Calculator'!K121), 2)","v":0},{"$f":"IFERROR(SUM(G117:H121)/SUM(F117:F121),0)","v":2.2505622286328943},{"$f":"IF(M121>'Data Inputs'!G115, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N121=\"YES\",(M121-'Data Inputs'!G115)*SUM(I117:I121,0)-SUM(O117:O120),-SUM(O117:O120))","v":0},{"$f":"IF(O121<>0,-O121*H121/SUM(I121:J121)*'Data Inputs'!R115-G121/SUM(I121:J121)*'Data Inputs'!Q115,0)","v":0},"Y",{"$f":"IF(Q121=\"y\", 'Data Inputs'!T115*B121/100, 0)","v":272.43647199999998},{"$f":"'Data Inputs'!S115*B121/100","v":149.74513400000001},{"$f":"(-$B121/100*'Data Inputs'!H115)","v":-1779.855},{"$f":"(-$B121/100*'Data Inputs'!I115)","v":-59.328499999999998},{"$f":"(-$B121/100*'Data Inputs'!J115)","v":-593.28499999999997},{"$f":"-'Data Inputs'!K115","v":-39},{"$f":"(-B121/100*'Data Inputs'!M115)","v":-3737.6954999999998},{"$f":"IF('Quota Calculator'!C120>30, 16, 15)","v":16},{"$f":"ROUND(-Y121*'Data Inputs'!L115,2)","v":-356},{"$f":"(-B121/100*'Data Inputs'!N115)","v":-476.05188399999997},0,-352.06079419999998,{"$f":"-SUM(F121:H121)*'Data Inputs'!O115","v":227.96976125000003},0,{"$f":"I121*'Data Inputs'!P115+'Revenue Calculator'!J121*'Data Inputs'!Q115+'Revenue Calculator'!K121*'Data Inputs'!R115+R121+S121+P121","v":99717.837042670013},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C120>0),AF121/'Quota Calculator'!C120,IF(AND(AG$7=\"Per Hectolitre\",$B121>0),AF121/($B121/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F121>0),AF121/$F121,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C120>0),AF121/'Quota Calculator'!V120/'Quota Calculator'!C120,\"-\"))))","v":84.038731000000013},-7165.3069169499986,{"$f":"'Data Inputs'!P115*F121+'Data Inputs'!Q115*G121+'Data Inputs'!R115*H121+P121+R121+S121+T121+U121+V121+W121+X121+Z121+AE121+L121+AC121+AB121+AD121","v":93028.582009720005},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C120>0),AI121/'Quota Calculator'!C120,IF(AND(AJ$7=\"Per Hectolitre\",$B121>0),AI121/($B121/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F121>0),AI121/$F121,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C120>0),AI121/'Quota Calculator'!V120/'Quota Calculator'!C120,\"-\"))))","v":78.401259099522164}]
["2019-01-31",{"$f":"'Quota Calculator'!E121","v":130490},{"$f":"'Quota Calculator'!F121","v":4.09},3.16,5.93,5337.0410000000002,4123.4840000000004,7738.0569999999998,{"$f":"IF('Quota Calculator'!P121>='Data Inputs'!D116, 'Quota Calculator'!G121-('Quota Calculator'!N121-'Quota Calculator'!O121+'Quota Calculator'!O120), 'Quota Calculator'!G121)","v":5337.0410000000002},4123.4840000000004,7738.0569999999998,{"$f":"ROUND(-'Data Inputs'!P116*('Revenue Calculator'!F122-'Revenue Calculator'!I122)-'Data Inputs'!Q116*('Revenue Calculator'!G122-'Revenue Calculator'!J122)-'Data Inputs'!R116*('Revenue Calculator'!H122-'Revenue Calculator'!K122), 2)","v":0},{"$f":"IFERROR(SUM(G117:H122)/SUM(F117:F122), 0)","v":2.245557900118142},{"$f":"IF(M122>'Data Inputs'!G116, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N122=\"YES\",(M122-'Data Inputs'!G116)*SUM(I117:I122,0)-SUM(O117:O121),-SUM(O117:O121))","v":0},{"$f":"IF(O122<>0,-O122*H122/SUM(I122:J122)*'Data Inputs'!R116-G122/SUM(I122:J122)*'Data Inputs'!Q116,0)","v":0},"Y",{"$f":"IF(Q122=\"y\", 'Data Inputs'!T116*B122/100, 0)","v":300.25749000000002},{"$f":"'Data Inputs'!S116*B122/100","v":163.24298999999999},{"$f":"(-$B122/100*'Data Inputs'!H116)","v":-1957.3500000000001},{"$f":"(-$B122/100*'Data Inputs'!I116)","v":-65.245000000000005},{"$f":"(-$B122/100*'Data Inputs'!J116)","v":-652.45000000000005},{"$f":"-'Data Inputs'!K116","v":-39},{"$f":"(-B122/100*'Data Inputs'!M116)","v":-4110.4350000000004},{"$f":"IF('Quota Calculator'!C121>30, 16, 15)","v":16},{"$f":"ROUND(-Y122*'Data Inputs'!L116,2)","v":-356},{"$f":"(-B122/100*'Data Inputs'!N116)","v":-429.70357000000001},0,-380.50917850000002,{"$f":"-SUM(F122:H122)*'Data Inputs'!O116","v":-56.755320600000005},0,{"$f":"I122*'Data Inputs'!P116+'Revenue Calculator'!J122*'Data Inputs'!Q116+'Revenue Calculator'!K122*'Data Inputs'!R116+R122+S122+P122","v":107841.08036240001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C121>0),AF122/'Quota Calculator'!C121,IF(AND(AG$7=\"Per Hectolitre\",$B122>0),AF122/($B122/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F122>0),AF122/$F122,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C121>0),AF122/'Quota Calculator'!V121/'Quota Calculator'!C121,\"-\"))))","v":82.643175999999997},-8047.4480691000008,{"$f":"'Data Inputs'!P116*F122+'Data Inputs'!Q116*G122+'Data Inputs'!R116*H122+P122+R122+S122+T122+U122+V122+W122+X122+Z122+AE122+L122+AC122+AB122+AD122","v":100223.33586330002},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C121>0),AI122/'Quota Calculator'!C121,IF(AND(AJ$7=\"Per Hectolitre\",$B122>0),AI122/($B122/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F122>0),AI122/$F122,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C121>0),AI122/'Quota Calculator'!V121/'Quota Calculator'!C121,\"-\"))))","v":76.805376552456138}]
["2019-02-28",{"$f":"'Quota Calculator'!E122","v":110905},{"$f":"'Quota Calculator'!F122","v":4.12},3.17,5.94,4569.2860000000001,3515.6884999999997,6587.7570000000005,{"$f":"IF('Quota Calculator'!P122>='Data Inputs'!D117, 'Quota Calculator'!G122-('Quota Calculator'!N122-'Quota Calculator'!O122+'Quota Calculator'!O121), 'Quota Calculator'!G122)","v":4569.2860000000001},3515.6884999999997,6587.7570000000005,{"$f":"ROUND(-'Data Inputs'!P117*('Revenue Calculator'!F123-'Revenue Calculator'!I123)-'Data Inputs'!Q117*('Revenue Calculator'!G123-'Revenue Calculator'!J123)-'Data Inputs'!R117*('Revenue Calculator'!H123-'Revenue Calculator'!K123), 2)","v":0},{"$f":"IFERROR(SUM(G117:H123)/SUM(F117:F123), 0)","v":2.2410033001312311},{"$f":"IF(M123>'Data Inputs'!G117, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N123=\"YES\",(M123-'Data Inputs'!G117)*SUM(I117:I123,0)-SUM(O117:O122),-SUM(O117:O122))","v":0},{"$f":"IF(O123<>0,-O123*H123/SUM(I123:J123)*'Data Inputs'!R117-G123/SUM(I123:J123)*'Data Inputs'!Q117,0)","v":0},"Y",{"$f":"IF(Q123=\"y\", 'Data Inputs'!T117*B123/100, 0)","v":270.16458},{"$f":"'Data Inputs'!S117*B123/100","v":155.48881},{"$f":"(-$B123/100*'Data Inputs'!H117)","v":-1663.5749999999998},{"$f":"(-$B123/100*'Data Inputs'!I117)","v":-55.452500000000001},{"$f":"(-$B123/100*'Data Inputs'!J117)","v":-554.52499999999998},{"$f":"-'Data Inputs'!K117","v":-39},{"$f":"(-B123/100*'Data Inputs'!M117)","v":-3493.5074999999997},{"$f":"IF('Quota Calculator'!C122>30, 16, 15)","v":15},{"$f":"ROUND(-Y123*'Data Inputs'!L117,2)","v":-333.75},{"$f":"(-B123/100*'Data Inputs'!N117)","v":-258.96317499999998},0,-319.93865875,{"$f":"-SUM(F123:H123)*'Data Inputs'!O117","v":51.354560250000006},0,{"$f":"I123*'Data Inputs'!P117+'Revenue Calculator'!J123*'Data Inputs'!Q117+'Revenue Calculator'!K123*'Data Inputs'!R117+R123+S123+P123","v":90683.109098750007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C122>0),AF123/'Quota Calculator'!C122,IF(AND(AG$7=\"Per Hectolitre\",$B123>0),AF123/($B123/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F123>0),AF123/$F123,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C122>0),AF123/'Quota Calculator'!V122/'Quota Calculator'!C122,\"-\"))))","v":81.766475000000014},-6667.3572734999998,{"$f":"'Data Inputs'!P117*F123+'Data Inputs'!Q117*G123+'Data Inputs'!R117*H123+P123+R123+S123+T123+U123+V123+W123+X123+Z123+AE123+L123+AC123+AB123+AD123","v":84274.715000250013},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C122>0),AI123/'Quota Calculator'!C122,IF(AND(AJ$7=\"Per Hectolitre\",$B123>0),AI123/($B123/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F123>0),AI123/$F123,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C122>0),AI123/'Quota Calculator'!V122/'Quota Calculator'!C122,\"-\"))))","v":75.988201614219392}]
["2019-03-31",{"$f":"'Quota Calculator'!E123","v":108530},{"$f":"'Quota Calculator'!F123","v":4.1100000000000003},3.13,5.91,4460.5830000000005,3396.9889999999996,6414.1230000000005,{"$f":"IF('Quota Calculator'!P123>='Data Inputs'!D118, 'Quota Calculator'!G123-('Quota Calculator'!N123-'Quota Calculator'!O123+'Quota Calculator'!O122), 'Quota Calculator'!G123)","v":4460.5830000000005},3396.989,6414.1230000000005,{"$f":"ROUND(-'Data Inputs'!P118*('Revenue Calculator'!F124-'Revenue Calculator'!I124)-'Data Inputs'!Q118*('Revenue Calculator'!G124-'Revenue Calculator'!J124)-'Data Inputs'!R118*('Revenue Calculator'!H124-'Revenue Calculator'!K124), 2)","v":0},{"$f":"IFERROR(SUM(G117:H124)/SUM(F117:F124), 0)","v":2.2362535915250557},{"$f":"IF(M124>'Data Inputs'!G118, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N124=\"YES\",(M124-'Data Inputs'!G118)*SUM(I117:I124,0)-SUM(O117:O123),-SUM(O117:O123))","v":0},{"$f":"IF(O124<>0,-O124*H124/SUM(I124:J124)*'Data Inputs'!R118-G124/SUM(I124:J124)*'Data Inputs'!Q118,0)","v":0},"Y",{"$f":"IF(Q124=\"y\", 'Data Inputs'!T118*B124/100, 0)","v":210.76526000000001},{"$f":"'Data Inputs'!S118*B124/100","v":122.85596},{"$f":"(-$B124/100*'Data Inputs'!H118)","v":-1627.9499999999998},{"$f":"(-$B124/100*'Data Inputs'!I118)","v":-54.265000000000001},{"$f":"(-$B124/100*'Data Inputs'!J118)","v":-542.65},{"$f":"-'Data Inputs'!K118","v":-39},{"$f":"(-B124/100*'Data Inputs'!M118)","v":-3418.6949999999997},{"$f":"IF('Quota Calculator'!C123>30, 16, 15)","v":16},{"$f":"ROUND(-Y124*'Data Inputs'!L118,2)","v":-356},{"$f":"(-B124/100*'Data Inputs'!N118)","v":-226.82769999999999},0,-313.269385,{"$f":"-SUM(F124:H124)*'Data Inputs'!O118","v":8.5630169999999985},0,{"$f":"I124*'Data Inputs'!P118+'Revenue Calculator'!J124*'Data Inputs'!Q118+'Revenue Calculator'!K124*'Data Inputs'!R118+R124+S124+P124","v":88333.071664500007},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C123>0),AF124/'Quota Calculator'!C123,IF(AND(AG$7=\"Per Hectolitre\",$B124>0),AF124/($B124/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F124>0),AF124/$F124,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C123>0),AF124/'Quota Calculator'!V123/'Quota Calculator'!C123,\"-\"))))","v":81.390465000000006},-6570.0940679999985,{"$f":"'Data Inputs'!P118*F124+'Data Inputs'!Q118*G124+'Data Inputs'!R118*H124+P124+R124+S124+T124+U124+V124+W124+X124+Z124+AE124+L124+AC124+AB124+AD124","v":81989.80529650001},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C123>0),AI124/'Quota Calculator'!C123,IF(AND(AJ$7=\"Per Hectolitre\",$B124>0),AI124/($B124/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F124>0),AI124/$F124,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C123>0),AI124/'Quota Calculator'!V123/'Quota Calculator'!C123,\"-\"))))","v":75.545752599742016}]
["2019-04-30",{"$f":"'Quota Calculator'!E124","v":102528},{"$f":"'Quota Calculator'!F124","v":4.07},3.09,5.89,4172.8896000000004,3168.1151999999997,6038.8991999999989,{"$f":"IF('Quota Calculator'!P124>='Data Inputs'!D119, 'Quota Calculator'!G124-('Quota Calculator'!N124-'Quota Calculator'!O124+'Quota Calculator'!O123), 'Quota Calculator'!G124)","v":4172.8896000000004},3168.1151999999997,6038.8991999999998,{"$f":"ROUND(-'Data Inputs'!P119*('Revenue Calculator'!F125-'Revenue Calculator'!I125)-'Data Inputs'!Q119*('Revenue Calculator'!G125-'Revenue Calculator'!J125)-'Data Inputs'!R119*('Revenue Calculator'!H125-'Revenue Calculator'!K125), 2)","v":0},{"$f":"IFERROR(SUM(G117:H125)/SUM(F117:F125), 0)","v":2.2333645562528197},{"$f":"IF(M125>'Data Inputs'!G119, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N125=\"YES\",(M125-'Data Inputs'!G119)*SUM(I117:I125,0)-SUM(O117:O124),-SUM(O117:O124))","v":0},{"$f":"IF(O125<>0,-O125*H125/SUM(I125:J125)*'Data Inputs'!R119-G125/SUM(I125:J125)*'Data Inputs'!Q119,0)","v":0},"Y",{"$f":"IF(Q125=\"y\", 'Data Inputs'!T119*B125/100, 0)","v":213.46329600000001},{"$f":"'Data Inputs'!S119*B125/100","v":125.18668799999999},{"$f":"(-$B125/100*'Data Inputs'!H119)","v":-1537.92},{"$f":"(-$B125/100*'Data Inputs'!I119)","v":-51.264000000000003},{"$f":"(-$B125/100*'Data Inputs'!J119)","v":-512.64},{"$f":"-'Data Inputs'!K119","v":-39},{"$f":"(-B125/100*'Data Inputs'!M119)","v":-3229.6319999999996},{"$f":"IF('Quota Calculator'!C124>30, 16, 15)","v":15},{"$f":"ROUND(-Y125*'Data Inputs'!L119,2)","v":-333.75},{"$f":"(-B125/100*'Data Inputs'!N119)","v":-285.13036800000003},0,-299.46681840000002,{"$f":"-SUM(F125:H125)*'Data Inputs'!O119","v":37.463731199999998},0,{"$f":"I125*'Data Inputs'!P119+'Revenue Calculator'!J125*'Data Inputs'!Q119+'Revenue Calculator'!K125*'Data Inputs'!R119+R125+S125+P125","v":80959.439934720023},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C124>0),AF125/'Quota Calculator'!C124,IF(AND(AG$7=\"Per Hectolitre\",$B125>0),AF125/($B125/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F125>0),AF125/$F125,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C124>0),AF125/'Quota Calculator'!V124/'Quota Calculator'!C124,\"-\"))))","v":78.963249000000019},-6251.3394552,{"$f":"'Data Inputs'!P119*F125+'Data Inputs'!Q119*G125+'Data Inputs'!R119*H125+P125+R125+S125+T125+U125+V125+W125+X125+Z125+AE125+L125+AC125+AB125+AD125","v":74993.230847520026},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C124>0),AI125/'Quota Calculator'!C124,IF(AND(AJ$7=\"Per Hectolitre\",$B125>0),AI125/($B125/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F125>0),AI125/$F125,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C124>0),AI125/'Quota Calculator'!V124/'Quota Calculator'!C124,\"-\"))))","v":73.144146816011258}]
["2019-05-31",{"$f":"'Quota Calculator'!E125","v":117131},{"$f":"'Quota Calculator'!F125","v":4.07},3.09,5.89,4767.2317000000003,3619.3478999999998,6899.0158999999994,{"$f":"IF('Quota Calculator'!P125>='Data Inputs'!D120, 'Quota Calculator'!G125-('Quota Calculator'!N125-'Quota Calculator'!O125+'Quota Calculator'!O124), 'Quota Calculator'!G125)","v":4767.2317000000003},3619.3478999999998,6899.0158999999994,{"$f":"ROUND(-'Data Inputs'!P120*('Revenue Calculator'!F126-'Revenue Calculator'!I126)-'Data Inputs'!Q120*('Revenue Calculator'!G126-'Revenue Calculator'!J126)-'Data Inputs'!R120*('Revenue Calculator'!H126-'Revenue Calculator'!K126), 2)","v":0},{"$f":"IFERROR(SUM(G117:H126)/SUM(F117:F126), 0)","v":2.2306799935222723},{"$f":"IF(M126>'Data Inputs'!G120, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N126=\"YES\",(M126-'Data Inputs'!G120)*SUM(I117:I126,0)-SUM(O117:O125),-SUM(O117:O125))","v":0},{"$f":"IF(O126<>0,-O126*H126/SUM(I126:J126)*'Data Inputs'!R120-G126/SUM(I126:J126)*'Data Inputs'!Q120,0)","v":0},"Y",{"$f":"IF(Q126=\"y\", 'Data Inputs'!T120*B126/100, 0)","v":245.03805199999999},{"$f":"'Data Inputs'!S120*B126/100","v":141.259986},{"$f":"(-$B126/100*'Data Inputs'!H120)","v":-1756.9649999999999},{"$f":"(-$B126/100*'Data Inputs'!I120)","v":-58.5655},{"$f":"(-$B126/100*'Data Inputs'!J120)","v":-585.65499999999997},{"$f":"-'Data Inputs'!K120","v":-39},{"$f":"(-B126/100*'Data Inputs'!M120)","v":-3689.6264999999999},{"$f":"IF('Quota Calculator'!C125>30, 16, 15)","v":16},{"$f":"ROUND(-Y126*'Data Inputs'!L120,2)","v":-356},{"$f":"(-B126/100*'Data Inputs'!N120)","v":-299.62109800000002},0,-339.27165489999999,{"$f":"-SUM(F126:H126)*'Data Inputs'!O120","v":151.32739545000001},0,{"$f":"I126*'Data Inputs'!P120+'Revenue Calculator'!J126*'Data Inputs'!Q120+'Revenue Calculator'!K126*'Data Inputs'!R120+R126+S126+P126","v":93025.633466150015},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C125>0),AF126/'Quota Calculator'!C125,IF(AND(AG$7=\"Per Hectolitre\",$B126>0),AF126/($B126/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F126>0),AF126/$F126,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C125>0),AF126/'Quota Calculator'!V125/'Quota Calculator'!C125,\"-\"))))","v":79.420165000000011},-6973.3773574499992,{"$f":"'Data Inputs'!P120*F126+'Data Inputs'!Q120*G126+'Data Inputs'!R120*H126+P126+R126+S126+T126+U126+V126+W126+X126+Z126+AE126+L126+AC126+AB126+AD126","v":86351.877206700025},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C125>0),AI126/'Quota Calculator'!C125,IF(AND(AJ$7=\"Per Hectolitre\",$B126>0),AI126/($B126/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F126>0),AI126/$F126,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C125>0),AI126/'Quota Calculator'!V125/'Quota Calculator'!C125,\"-\"))))","v":73.722479281061396}]
["2019-06-30",{"$f":"'Quota Calculator'!E126","v":121670},{"$f":"'Quota Calculator'!F126","v":4.07},3.03,5.89,4951.9690000000001,3686.6009999999997,7166.3629999999994,{"$f":"IF('Quota Calculator'!P126>='Data Inputs'!D121, 'Quota Calculator'!G126-('Quota Calculator'!N126-'Quota Calculator'!O126+'Quota Calculator'!O125), 'Quota Calculator'!G126)","v":4951.969000000001},3686.6010000000001,7166.3630000000012,{"$f":"ROUND(-'Data Inputs'!P121*('Revenue Calculator'!F127-'Revenue Calculator'!I127)-'Data Inputs'!Q121*('Revenue Calculator'!G127-'Revenue Calculator'!J127)-'Data Inputs'!R121*('Revenue Calculator'!H127-'Revenue Calculator'!K127), 2)","v":0},{"$f":"IFERROR(SUM(G117:H127)/SUM(F117:F127), 0)","v":2.2270230268176454},{"$f":"IF(M127>'Data Inputs'!G121, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N127=\"YES\",(M127-'Data Inputs'!G121)*SUM(I117:I127,0)-SUM(O117:O126),-SUM(O117:O126))","v":0},{"$f":"IF(O127<>0,-O127*H127/SUM(I127:J127)*'Data Inputs'!R121-G127/SUM(I127:J127)*'Data Inputs'!Q121,0)","v":0},"Y",{"$f":"IF(Q127=\"y\", 'Data Inputs'!T121*B127/100, 0)","v":315.97698999999994},{"$f":"'Data Inputs'!S121*B127/100","v":155.37259000000003},{"$f":"(-$B127/100*'Data Inputs'!H121)","v":-1825.0500000000002},{"$f":"(-$B127/100*'Data Inputs'!I121)","v":-60.835000000000008},{"$f":"(-$B127/100*'Data Inputs'!J121)","v":-608.35},{"$f":"-'Data Inputs'!K121","v":-39},{"$f":"(-B127/100*'Data Inputs'!M121)","v":-3832.605},{"$f":"IF('Quota Calculator'!C126>30, 16, 15)","v":15},{"$f":"ROUND(-Y127*'Data Inputs'!L121,2)","v":-333.75},{"$f":"(-B127/100*'Data Inputs'!N121)","v":-312.81357000000003},0,-350.62017850000007,{"$f":"-SUM(F127:H127)*'Data Inputs'!O121","v":-60.058745399999999},0,{"$f":"I127*'Data Inputs'!P121+'Revenue Calculator'!J127*'Data Inputs'!Q121+'Revenue Calculator'!K127*'Data Inputs'!R121+R127+S127+P127","v":98094.770621000003},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C126>0),AF127/'Quota Calculator'!C126,IF(AND(AG$7=\"Per Hectolitre\",$B127>0),AF127/($B127/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F127>0),AF127/$F127,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C126>0),AF127/'Quota Calculator'!V126/'Quota Calculator'!C126,\"-\"))))","v":80.623630000000006},-7423.0824939000004,{"$f":"'Data Inputs'!P121*F127+'Data Inputs'!Q121*G127+'Data Inputs'!R121*H127+P127+R127+S127+T127+U127+V127+W127+X127+Z127+AE127+L127+AC127+AB127+AD127","v":90984.501697099971},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C126>0),AI127/'Quota Calculator'!C126,IF(AND(AJ$7=\"Per Hectolitre\",$B127>0),AI127/($B127/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F127>0),AI127/$F127,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C126>0),AI127/'Quota Calculator'!V126/'Quota Calculator'!C126,\"-\"))))","v":74.779733456973759}]
["2019-07-31",{"$f":"'Quota Calculator'!E127","v":125636},{"$f":"'Quota Calculator'!F127","v":4.03},3.06,5.92,5063.1307999999999,3844.4616000000005,7437.6512000000002,{"$f":"IF('Quota Calculator'!P127>='Data Inputs'!D122, 'Quota Calculator'!G127-('Quota Calculator'!N127-'Quota Calculator'!O127+'Quota Calculator'!O126), 'Quota Calculator'!G127)","v":5063.1307999999999},3844.4616000000001,7437.6511999999993,{"$f":"ROUND(-'Data Inputs'!P122*('Revenue Calculator'!F128-'Revenue Calculator'!I128)-'Data Inputs'!Q122*('Revenue Calculator'!G128-'Revenue Calculator'!J128)-'Data Inputs'!R122*('Revenue Calculator'!H128-'Revenue Calculator'!K128), 2)","v":0},{"$f":"IFERROR(SUM(G117:H128)/SUM(F117:F128), 0)","v":2.227133592598225},{"$f":"IF(M128>'Data Inputs'!G122, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N128=\"YES\",(M128-'Data Inputs'!G122)*SUM(I117:I128,0)-SUM(O117:O127),-SUM(O117:O127))","v":0},{"$f":"IF(O128<>0,-O128*H128/SUM(I128:J128)*'Data Inputs'!R122-G128/SUM(I128:J128)*'Data Inputs'!Q122,0)","v":0},"Y",{"$f":"IF(Q128=\"y\", 'Data Inputs'!T122*B128/100, 0)","v":326.27669199999997},{"$f":"'Data Inputs'!S122*B128/100","v":160.437172},{"$f":"(-$B128/100*'Data Inputs'!H122)","v":-1884.54},{"$f":"(-$B128/100*'Data Inputs'!I122)","v":-62.817999999999998},{"$f":"(-$B128/100*'Data Inputs'!J122)","v":-628.17999999999995},{"$f":"-'Data Inputs'!K122","v":-39},{"$f":"(-B128/100*'Data Inputs'!M122)","v":-3957.5339999999997},{"$f":"IF('Quota Calculator'!C127>30, 16, 15)","v":16},{"$f":"ROUND(-Y128*'Data Inputs'!L122,2)","v":-356},{"$f":"(-B128/100*'Data Inputs'!N122)","v":0},0,-346.40360000000004,{"$f":"-SUM(F128:H128)*'Data Inputs'!O122","v":-62.111925680000006},0,{"$f":"I128*'Data Inputs'!P122+'Revenue Calculator'!J128*'Data Inputs'!Q122+'Revenue Calculator'!K128*'Data Inputs'!R122+R128+S128+P128","v":100567.19812552001},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C127>0),AF128/'Quota Calculator'!C127,IF(AND(AG$7=\"Per Hectolitre\",$B128>0),AF128/($B128/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F128>0),AF128/$F128,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C127>0),AF128/'Quota Calculator'!V127/'Quota Calculator'!C127,\"-\"))))","v":80.046482000000012},-7336.58752568,{"$f":"'Data Inputs'!P122*F128+'Data Inputs'!Q122*G128+'Data Inputs'!R122*H128+P128+R128+S128+T128+U128+V128+W128+X128+Z128+AE128+L128+AC128+AB128+AD128","v":93230.610599840016},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C127>0),AI128/'Quota Calculator'!C127,IF(AND(AJ$7=\"Per Hectolitre\",$B128>0),AI128/($B128/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F128>0),AI128/$F128,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C127>0),AI128/'Quota Calculator'!V127/'Quota Calculator'!C127,\"-\"))))","v":74.206923652328967}]
["2019-08-31",{"$f":"'Quota Calculator'!E128","v":139009},{"$f":"'Quota Calculator'!F128","v":4.0590000000000002},{"$f":"D128","v":3.06},{"$f":"E128","v":5.92},5642.3753100000004,4253.6754000000001,8229.3328000000001,{"$f":"IF('Quota Calculator'!P128>='Data Inputs'!D123, 'Quota Calculator'!G128-('Quota Calculator'!N128-'Quota Calculator'!O128+'Quota Calculator'!O127), 'Quota Calculator'!G128)","v":5642.3753099999994},4253.6753999999992,8229.3327999999983,{"$f":"ROUND(-'Data Inputs'!P123*('Revenue Calculator'!F129-'Revenue Calculator'!I129)-'Data Inputs'!Q123*('Revenue Calculator'!G129-'Revenue Calculator'!J129)-'Data Inputs'!R123*('Revenue Calculator'!H129-'Revenue Calculator'!K129), 2)","v":0},{"$f":"IFERROR(SUM(G129:H129)/SUM(F129), 0)","v":2.2123675782212366},{"$f":"IF(M129>'Data Inputs'!G123, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N129=\"YES\",(M129-'Data Inputs'!G123)*I129,0)","v":0},{"$f":"IF(O129<>0,-O129*H129/SUM(I129:J129)*'Data Inputs'!R123-G129/SUM(I129:J129)*'Data Inputs'!Q123,0)","v":0},"Y",{"$f":"IF(Q129=\"y\", 'Data Inputs'!T123*B129/100, 0)","v":361.00637299999994},{"$f":"'Data Inputs'!S123*B129/100","v":177.51449300000002},{"$f":"(-$B129/100*'Data Inputs'!H123)","v":-2085.1349999999998},{"$f":"(-$B129/100*'Data Inputs'!I123)","v":-69.504499999999993},{"$f":"(-$B129/100*'Data Inputs'!J123)","v":-695.04499999999996},{"$f":"-'Data Inputs'!K123","v":-39},{"$f":"(-B129/100*'Data Inputs'!M123)","v":-4378.7834999999995},{"$f":"IF('Quota Calculator'!C128>30, 16, 15)","v":16},{"$f":"ROUND(-Y129*'Data Inputs'!L123,2)","v":-356},{"$f":"(-B129/100*'Data Inputs'!N123)","v":0},0,-381.17339999999996,{"$f":"-SUM(F129:H129)*'Data Inputs'!O123","v":-68.876457337999994},0,{"$f":"I129*'Data Inputs'!P123+'Revenue Calculator'!J129*'Data Inputs'!Q123+'Revenue Calculator'!K129*'Data Inputs'!R123+R129+S129+P129","v":111950.76720352197},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C128>0),AF129/'Quota Calculator'!C128,IF(AND(AG$7=\"Per Hectolitre\",$B129>0),AF129/($B129/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F129>0),AF129/$F129,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C128>0),AF129/'Quota Calculator'!V128/'Quota Calculator'!C128,\"-\"))))","v":80.53490579999999},-8073.517857337999,{"$f":"'Data Inputs'!P123*F129+'Data Inputs'!Q123*G129+'Data Inputs'!R123*H129+P129+R129+S129+T129+U129+V129+W129+X129+Z129+AE129+L129+AC129+AB129+AD129","v":103877.24934618399},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C128>0),AI129/'Quota Calculator'!C128,IF(AND(AJ$7=\"Per Hectolitre\",$B129>0),AI129/($B129/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F129>0),AI129/$F129,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C128>0),AI129/'Quota Calculator'!V128/'Quota Calculator'!C128,\"-\"))))","v":74.726995623437332}]
["2019-09-30",{"$f":"'Quota Calculator'!E129","v":130673},{"$f":"'Quota Calculator'!F129","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P129>='Data Inputs'!D124, 'Quota Calculator'!G129-('Quota Calculator'!N129-'Quota Calculator'!O129+'Quota Calculator'!O128), 'Quota Calculator'!G129)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P124*('Revenue Calculator'!F130-'Revenue Calculator'!I130)-'Data Inputs'!Q124*('Revenue Calculator'!G130-'Revenue Calculator'!J130)-'Data Inputs'!R124*('Revenue Calculator'!H130-'Revenue Calculator'!K130), 2)","v":0},{"$f":"IFERROR(SUM(G129:H130)/SUM(F129:F130), 0)","v":2.1868106459852275},{"$f":"IF(M130>'Data Inputs'!G124, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N130=\"YES\",(M130-'Data Inputs'!G124)*SUM(I129:I130,0)-SUM(O129),-SUM(O129))","v":0},{"$f":"IF(O130<>0,-O130*H130/SUM(I130:J130)*'Data Inputs'!R124-G130/SUM(I130:J130)*'Data Inputs'!Q124,0)","v":0},"Y",{"$f":"IF(Q130=\"y\", 'Data Inputs'!T124*B130/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S124*B130/100","v":166.86942099999999},{"$f":"(-$B130/100*'Data Inputs'!H124)","v":-1960.095},{"$f":"(-$B130/100*'Data Inputs'!I124)","v":-65.336500000000001},{"$f":"(-$B130/100*'Data Inputs'!J124)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K124","v":-39},{"$f":"(-B130/100*'Data Inputs'!M124)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C129>30, 16, 15)","v":15},{"$f":"ROUND(-Y130*'Data Inputs'!L124,2)","v":-333.75},{"$f":"(-B130/100*'Data Inputs'!N124)","v":0},0,-358.38730000000004,{"$f":"-SUM(F130:H130)*'Data Inputs'!O124","v":-65.232249080600013},0,{"$f":"I130*'Data Inputs'!P124+'Revenue Calculator'!J130*'Data Inputs'!Q124+'Revenue Calculator'!K130*'Data Inputs'!R124+R130+S130+P130","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C129>0),AF130/'Quota Calculator'!C129,IF(AND(AG$7=\"Per Hectolitre\",$B130>0),AF130/($B130/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F130>0),AF130/$F130,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C129>0),AF130/'Quota Calculator'!V129/'Quota Calculator'!C129,\"-\"))))","v":82.183757180000001},-7591.3655490806004,{"$f":"'Data Inputs'!P124*F130+'Data Inputs'!Q124*G130+'Data Inputs'!R124*H130+P130+R130+S130+T130+U130+V130+W130+X130+Z130+AE130+L130+AC130+AB130+AD130","v":99800.61547074077},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C129>0),AI130/'Quota Calculator'!C129,IF(AND(AJ$7=\"Per Hectolitre\",$B130>0),AI130/($B130/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F130>0),AI130/$F130,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C129>0),AI130/'Quota Calculator'!V129/'Quota Calculator'!C129,\"-\"))))","v":76.37432022739263}]
["2019-10-31",{"$f":"'Quota Calculator'!E130","v":130673},{"$f":"'Quota Calculator'!F130","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P130>='Data Inputs'!D125, 'Quota Calculator'!G130-('Quota Calculator'!N130-'Quota Calculator'!O130+'Quota Calculator'!O129), 'Quota Calculator'!G130)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P125*('Revenue Calculator'!F131-'Revenue Calculator'!I131)-'Data Inputs'!Q125*('Revenue Calculator'!G131-'Revenue Calculator'!J131)-'Data Inputs'!R125*('Revenue Calculator'!H131-'Revenue Calculator'!K131), 2)","v":0},{"$f":"IFERROR(SUM(G129:H131)/SUM(F129:F131), 0)","v":2.1780744610052838},{"$f":"IF(M131>'Data Inputs'!G125, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N131=\"YES\",(M131-'Data Inputs'!G125)*SUM(I129:I131,0)-SUM(O129:O130),-SUM(O129:O130))","v":0},{"$f":"IF(O131<>0,-O131*H131/SUM(I131:J131)*'Data Inputs'!R125-G131/SUM(I131:J131)*'Data Inputs'!Q125,0)","v":0},"Y",{"$f":"IF(Q131=\"y\", 'Data Inputs'!T125*B131/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S125*B131/100","v":166.86942099999999},{"$f":"(-$B131/100*'Data Inputs'!H125)","v":-1960.095},{"$f":"(-$B131/100*'Data Inputs'!I125)","v":-65.336500000000001},{"$f":"(-$B131/100*'Data Inputs'!J125)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K125","v":-39},{"$f":"(-B131/100*'Data Inputs'!M125)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C130>30, 16, 15)","v":16},{"$f":"ROUND(-Y131*'Data Inputs'!L125,2)","v":-356},{"$f":"(-B131/100*'Data Inputs'!N125)","v":0},0,-359.49980000000005,{"$f":"-SUM(F131:H131)*'Data Inputs'!O125","v":-65.232249080600013},0,{"$f":"I131*'Data Inputs'!P125+'Revenue Calculator'!J131*'Data Inputs'!Q125+'Revenue Calculator'!K131*'Data Inputs'!R125+R131+S131+P131","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C130>0),AF131/'Quota Calculator'!C130,IF(AND(AG$7=\"Per Hectolitre\",$B131>0),AF131/($B131/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F131>0),AF131/$F131,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C130>0),AF131/'Quota Calculator'!V130/'Quota Calculator'!C130,\"-\"))))","v":82.183757180000001},-7614.7280490806006,{"$f":"'Data Inputs'!P125*F131+'Data Inputs'!Q125*G131+'Data Inputs'!R125*H131+P131+R131+S131+T131+U131+V131+W131+X131+Z131+AE131+L131+AC131+AB131+AD131","v":99777.252970740767},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C130>0),AI131/'Quota Calculator'!C130,IF(AND(AJ$7=\"Per Hectolitre\",$B131>0),AI131/($B131/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F131>0),AI131/$F131,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C130>0),AI131/'Quota Calculator'!V130/'Quota Calculator'!C130,\"-\"))))","v":76.356441629671593}]
["2019-11-30",{"$f":"'Quota Calculator'!E131","v":130673},{"$f":"'Quota Calculator'!F131","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P131>='Data Inputs'!D126, 'Quota Calculator'!G131-('Quota Calculator'!N131-'Quota Calculator'!O131+'Quota Calculator'!O130), 'Quota Calculator'!G131)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P126*('Revenue Calculator'!F132-'Revenue Calculator'!I132)-'Data Inputs'!Q126*('Revenue Calculator'!G132-'Revenue Calculator'!J132)-'Data Inputs'!R126*('Revenue Calculator'!H132-'Revenue Calculator'!K132), 2)","v":0},{"$f":"IFERROR(SUM(G129:H132)/SUM(F129:F132), 0)","v":2.1736644701638461},{"$f":"IF(M132>'Data Inputs'!G126, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N132=\"YES\",(M132-'Data Inputs'!G126)*SUM(I129:I132,0)-SUM(O129:O131),-SUM(O129:O131))","v":0},{"$f":"IF(O132<>0,-O132*H132/SUM(I132:J132)*'Data Inputs'!R126-G132/SUM(I132:J132)*'Data Inputs'!Q126,0)","v":0},"Y",{"$f":"IF(Q132=\"y\", 'Data Inputs'!T126*B132/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S126*B132/100","v":166.86942099999999},{"$f":"(-$B132/100*'Data Inputs'!H126)","v":-1960.095},{"$f":"(-$B132/100*'Data Inputs'!I126)","v":-65.336500000000001},{"$f":"(-$B132/100*'Data Inputs'!J126)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K126","v":-39},{"$f":"(-B132/100*'Data Inputs'!M126)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C131>30, 16, 15)","v":15},{"$f":"ROUND(-Y132*'Data Inputs'!L126,2)","v":-333.75},{"$f":"(-B132/100*'Data Inputs'!N126)","v":0},0,-358.38730000000004,{"$f":"-SUM(F132:H132)*'Data Inputs'!O126","v":-65.232249080600013},0,{"$f":"I132*'Data Inputs'!P126+'Revenue Calculator'!J132*'Data Inputs'!Q126+'Revenue Calculator'!K132*'Data Inputs'!R126+R132+S132+P132","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C131>0),AF132/'Quota Calculator'!C131,IF(AND(AG$7=\"Per Hectolitre\",$B132>0),AF132/($B132/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F132>0),AF132/$F132,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C131>0),AF132/'Quota Calculator'!V131/'Quota Calculator'!C131,\"-\"))))","v":82.183757180000001},-7591.3655490806004,{"$f":"'Data Inputs'!P126*F132+'Data Inputs'!Q126*G132+'Data Inputs'!R126*H132+P132+R132+S132+T132+U132+V132+W132+X132+Z132+AE132+L132+AC132+AB132+AD132","v":99800.61547074077},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C131>0),AI132/'Quota Calculator'!C131,IF(AND(AJ$7=\"Per Hectolitre\",$B132>0),AI132/($B132/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F132>0),AI132/$F132,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C131>0),AI132/'Quota Calculator'!V131/'Quota Calculator'!C131,\"-\"))))","v":76.37432022739263}]
["2019-12-31",{"$f":"'Quota Calculator'!E132","v":130673},{"$f":"'Quota Calculator'!F132","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P132>='Data Inputs'!D127, 'Quota Calculator'!G132-('Quota Calculator'!N132-'Quota Calculator'!O132+'Quota Calculator'!O131), 'Quota Calculator'!G132)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P127*('Revenue Calculator'!F133-'Revenue Calculator'!I133)-'Data Inputs'!Q127*('Revenue Calculator'!G133-'Revenue Calculator'!J133)-'Data Inputs'!R127*('Revenue Calculator'!H133-'Revenue Calculator'!K133), 2)","v":0},{"$f":"IFERROR(SUM(G129:H133)/SUM(F129:F133),0)","v":2.171004913565965},{"$f":"IF(M133>'Data Inputs'!G127, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N133=\"YES\",(M133-'Data Inputs'!G127)*SUM(I129:I133,0)-SUM(O129:O132),-SUM(O129:O132))","v":0},{"$f":"IF(O133<>0,-O133*H133/SUM(I133:J133)*'Data Inputs'!R127-G133/SUM(I133:J133)*'Data Inputs'!Q127,0)","v":0},"Y",{"$f":"IF(Q133=\"y\", 'Data Inputs'!T127*B133/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S127*B133/100","v":166.86942099999999},{"$f":"(-$B133/100*'Data Inputs'!H127)","v":-1960.095},{"$f":"(-$B133/100*'Data Inputs'!I127)","v":-65.336500000000001},{"$f":"(-$B133/100*'Data Inputs'!J127)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K127","v":-39},{"$f":"(-B133/100*'Data Inputs'!M127)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C132>30, 16, 15)","v":16},{"$f":"ROUND(-Y133*'Data Inputs'!L127,2)","v":-356},{"$f":"(-B133/100*'Data Inputs'!N127)","v":0},0,-359.49980000000005,{"$f":"-SUM(F133:H133)*'Data Inputs'!O127","v":-65.232249080600013},0,{"$f":"I133*'Data Inputs'!P127+'Revenue Calculator'!J133*'Data Inputs'!Q127+'Revenue Calculator'!K133*'Data Inputs'!R127+R133+S133+P133","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C132>0),AF133/'Quota Calculator'!C132,IF(AND(AG$7=\"Per Hectolitre\",$B133>0),AF133/($B133/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F133>0),AF133/$F133,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C132>0),AF133/'Quota Calculator'!V132/'Quota Calculator'!C132,\"-\"))))","v":82.183757180000001},-7614.7280490806006,{"$f":"'Data Inputs'!P127*F133+'Data Inputs'!Q127*G133+'Data Inputs'!R127*H133+P133+R133+S133+T133+U133+V133+W133+X133+Z133+AE133+L133+AC133+AB133+AD133","v":99777.252970740767},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C132>0),AI133/'Quota Calculator'!C132,IF(AND(AJ$7=\"Per Hectolitre\",$B133>0),AI133/($B133/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F133>0),AI133/$F133,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C132>0),AI133/'Quota Calculator'!V132/'Quota Calculator'!C132,\"-\"))))","v":76.356441629671593}]
["2020-01-31",{"$f":"'Quota Calculator'!E133","v":130673},{"$f":"'Quota Calculator'!F133","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P133>='Data Inputs'!D128, 'Quota Calculator'!G133-('Quota Calculator'!N133-'Quota Calculator'!O133+'Quota Calculator'!O132), 'Quota Calculator'!G133)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P128*('Revenue Calculator'!F134-'Revenue Calculator'!I134)-'Data Inputs'!Q128*('Revenue Calculator'!G134-'Revenue Calculator'!J134)-'Data Inputs'!R128*('Revenue Calculator'!H134-'Revenue Calculator'!K134), 2)","v":0},{"$f":"IFERROR(SUM(G129:H134)/SUM(F129:F134), 0)","v":2.1692261887109421},{"$f":"IF(M134>'Data Inputs'!G128, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N134=\"YES\",(M134-'Data Inputs'!G128)*SUM(I129:I134,0)-SUM(O129:O133),-SUM(O129:O133))","v":0},{"$f":"IF(O134<>0,-O134*H134/SUM(I134:J134)*'Data Inputs'!R128-G134/SUM(I134:J134)*'Data Inputs'!Q128,0)","v":0},{"$f":"Q133","v":"Y"},{"$f":"IF(Q134=\"y\", 'Data Inputs'!T128*B134/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S128*B134/100","v":166.86942099999999},{"$f":"(-$B134/100*'Data Inputs'!H128)","v":-1960.095},{"$f":"(-$B134/100*'Data Inputs'!I128)","v":-65.336500000000001},{"$f":"(-$B134/100*'Data Inputs'!J128)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K128","v":-39},{"$f":"(-B134/100*'Data Inputs'!M128)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C133>30, 16, 15)","v":16},{"$f":"ROUND(-Y134*'Data Inputs'!L128,2)","v":-356},{"$f":"(-B134/100*'Data Inputs'!N128)","v":0},0,-359.49980000000005,{"$f":"-SUM(F134:H134)*'Data Inputs'!O128","v":-65.232249080600013},0,{"$f":"I134*'Data Inputs'!P128+'Revenue Calculator'!J134*'Data Inputs'!Q128+'Revenue Calculator'!K134*'Data Inputs'!R128+R134+S134+P134","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C133>0),AF134/'Quota Calculator'!C133,IF(AND(AG$7=\"Per Hectolitre\",$B134>0),AF134/($B134/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F134>0),AF134/$F134,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C133>0),AF134/'Quota Calculator'!V133/'Quota Calculator'!C133,\"-\"))))","v":82.183757180000001},-7614.7280490806006,{"$f":"'Data Inputs'!P128*F134+'Data Inputs'!Q128*G134+'Data Inputs'!R128*H134+P134+R134+S134+T134+U134+V134+W134+X134+Z134+AE134+L134+AC134+AB134+AD134","v":99777.252970740767},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C133>0),AI134/'Quota Calculator'!C133,IF(AND(AJ$7=\"Per Hectolitre\",$B134>0),AI134/($B134/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F134>0),AI134/$F134,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C133>0),AI134/'Quota Calculator'!V133/'Quota Calculator'!C133,\"-\"))))","v":76.356441629671593}]
["2020-02-29",{"$f":"'Quota Calculator'!E134","v":130673},{"$f":"'Quota Calculator'!F134","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P134>='Data Inputs'!D129, 'Quota Calculator'!G134-('Quota Calculator'!N134-'Quota Calculator'!O134+'Quota Calculator'!O133), 'Quota Calculator'!G134)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P129*('Revenue Calculator'!F135-'Revenue Calculator'!I135)-'Data Inputs'!Q129*('Revenue Calculator'!G135-'Revenue Calculator'!J135)-'Data Inputs'!R129*('Revenue Calculator'!H135-'Revenue Calculator'!K135), 2)","v":0},{"$f":"IFERROR(SUM(G129:H135)/SUM(F129:F135), 0)","v":2.1679528739295977},{"$f":"IF(M135>'Data Inputs'!G129, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N135=\"YES\",(M135-'Data Inputs'!G129)*SUM(I129:I135,0)-SUM(O129:O134),-SUM(O129:O134))","v":0},{"$f":"IF(O135<>0,-O135*H135/SUM(I135:J135)*'Data Inputs'!R129-G135/SUM(I135:J135)*'Data Inputs'!Q129,0)","v":0},"Y",{"$f":"IF(Q135=\"y\", 'Data Inputs'!T129*B135/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S129*B135/100","v":166.86942099999999},{"$f":"(-$B135/100*'Data Inputs'!H129)","v":-1960.095},{"$f":"(-$B135/100*'Data Inputs'!I129)","v":-65.336500000000001},{"$f":"(-$B135/100*'Data Inputs'!J129)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K129","v":-39},{"$f":"(-B135/100*'Data Inputs'!M129)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C134>30, 16, 15)","v":15},{"$f":"ROUND(-Y135*'Data Inputs'!L129,2)","v":-333.75},{"$f":"(-B135/100*'Data Inputs'!N129)","v":0},0,-358.38730000000004,{"$f":"-SUM(F135:H135)*'Data Inputs'!O129","v":-65.232249080600013},0,{"$f":"I135*'Data Inputs'!P129+'Revenue Calculator'!J135*'Data Inputs'!Q129+'Revenue Calculator'!K135*'Data Inputs'!R129+R135+S135+P135","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C134>0),AF135/'Quota Calculator'!C134,IF(AND(AG$7=\"Per Hectolitre\",$B135>0),AF135/($B135/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F135>0),AF135/$F135,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C134>0),AF135/'Quota Calculator'!V134/'Quota Calculator'!C134,\"-\"))))","v":82.183757180000001},-7591.3655490806004,{"$f":"'Data Inputs'!P129*F135+'Data Inputs'!Q129*G135+'Data Inputs'!R129*H135+P135+R135+S135+T135+U135+V135+W135+X135+Z135+AE135+L135+AC135+AB135+AD135","v":99800.61547074077},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C134>0),AI135/'Quota Calculator'!C134,IF(AND(AJ$7=\"Per Hectolitre\",$B135>0),AI135/($B135/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F135>0),AI135/$F135,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C134>0),AI135/'Quota Calculator'!V134/'Quota Calculator'!C134,\"-\"))))","v":76.37432022739263}]
["2020-03-31",{"$f":"'Quota Calculator'!E135","v":130673},{"$f":"'Quota Calculator'!F135","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P135>='Data Inputs'!D130, 'Quota Calculator'!G135-('Quota Calculator'!N135-'Quota Calculator'!O135+'Quota Calculator'!O134), 'Quota Calculator'!G135)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P130*('Revenue Calculator'!F136-'Revenue Calculator'!I136)-'Data Inputs'!Q130*('Revenue Calculator'!G136-'Revenue Calculator'!J136)-'Data Inputs'!R130*('Revenue Calculator'!H136-'Revenue Calculator'!K136), 2)","v":0},{"$f":"IFERROR(SUM(G129:H136)/SUM(F129:F136), 0)","v":2.1669963537962169},{"$f":"IF(M136>'Data Inputs'!G130, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N136=\"YES\",(M136-'Data Inputs'!G130)*SUM(I129:I136,0)-SUM(O129:O135),-SUM(O129:O135))","v":0},{"$f":"IF(O136<>0,-O136*H136/SUM(I136:J136)*'Data Inputs'!R130-G136/SUM(I136:J136)*'Data Inputs'!Q130,0)","v":0},"Y",{"$f":"IF(Q136=\"y\", 'Data Inputs'!T130*B136/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S130*B136/100","v":166.86942099999999},{"$f":"(-$B136/100*'Data Inputs'!H130)","v":-1960.095},{"$f":"(-$B136/100*'Data Inputs'!I130)","v":-65.336500000000001},{"$f":"(-$B136/100*'Data Inputs'!J130)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K130","v":-39},{"$f":"(-B136/100*'Data Inputs'!M130)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C135>30, 16, 15)","v":16},{"$f":"ROUND(-Y136*'Data Inputs'!L130,2)","v":-356},{"$f":"(-B136/100*'Data Inputs'!N130)","v":0},0,-359.49980000000005,{"$f":"-SUM(F136:H136)*'Data Inputs'!O130","v":-65.232249080600013},0,{"$f":"I136*'Data Inputs'!P130+'Revenue Calculator'!J136*'Data Inputs'!Q130+'Revenue Calculator'!K136*'Data Inputs'!R130+R136+S136+P136","v":107391.9810198214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C135>0),AF136/'Quota Calculator'!C135,IF(AND(AG$7=\"Per Hectolitre\",$B136>0),AF136/($B136/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F136>0),AF136/$F136,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C135>0),AF136/'Quota Calculator'!V135/'Quota Calculator'!C135,\"-\"))))","v":82.183757180000001},-7614.7280490806006,{"$f":"'Data Inputs'!P130*F136+'Data Inputs'!Q130*G136+'Data Inputs'!R130*H136+P136+R136+S136+T136+U136+V136+W136+X136+Z136+AE136+L136+AC136+AB136+AD136","v":99777.252970740767},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C135>0),AI136/'Quota Calculator'!C135,IF(AND(AJ$7=\"Per Hectolitre\",$B136>0),AI136/($B136/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F136>0),AI136/$F136,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C135>0),AI136/'Quota Calculator'!V135/'Quota Calculator'!C135,\"-\"))))","v":76.356441629671593}]
["2020-04-30",{"$f":"'Quota Calculator'!E136","v":130673},{"$f":"'Quota Calculator'!F136","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P136>='Data Inputs'!D131, 'Quota Calculator'!G136-('Quota Calculator'!N136-'Quota Calculator'!O136+'Quota Calculator'!O135), 'Quota Calculator'!G136)","v":5176.4359370000002},{"$f":"IF($C137>0,$I137*D137/$C137,0)","v":3810.506379085376},{"$f":"IF($C137>0,$I137*E137/$C137,0)","v":7371.960053655368},{"$f":"ROUND(-'Data Inputs'!P131*('Revenue Calculator'!F137-'Revenue Calculator'!I137)-'Data Inputs'!Q131*('Revenue Calculator'!G137-'Revenue Calculator'!J137)-'Data Inputs'!R131*('Revenue Calculator'!H137-'Revenue Calculator'!K137), 2)","v":-5027.7299999999996},{"$f":"IFERROR(SUM(G129:H137)/SUM(F129:F137), 0)","v":2.1662514826792809},{"$f":"IF(M137>'Data Inputs'!G131, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N137=\"YES\",(M137-'Data Inputs'!G131)*SUM(I129:I137,0)-SUM(O129:O136),-SUM(O129:O136))","v":0},{"$f":"IF(O137<>0,-O137*H137/SUM(I137:J137)*'Data Inputs'!R131-G137/SUM(I137:J137)*'Data Inputs'!Q131,0)","v":0},"Y",{"$f":"IF(Q137=\"y\", 'Data Inputs'!T131*B137/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S131*B137/100","v":166.86942099999999},{"$f":"(-$B137/100*'Data Inputs'!H131)","v":-1960.095},{"$f":"(-$B137/100*'Data Inputs'!I131)","v":-65.336500000000001},{"$f":"(-$B137/100*'Data Inputs'!J131)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K131","v":-39},{"$f":"(-B137/100*'Data Inputs'!M131)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C136>30, 16, 15)","v":15},{"$f":"ROUND(-Y137*'Data Inputs'!L131,2)","v":-333.75},{"$f":"(-B137/100*'Data Inputs'!N131)","v":0},0,-358.38730000000004,{"$f":"-SUM(F137:H137)*'Data Inputs'!O131","v":-65.232249080600013},0,{"$f":"I137*'Data Inputs'!P131+'Revenue Calculator'!J137*'Data Inputs'!Q131+'Revenue Calculator'!K137*'Data Inputs'!R131+R137+S137+P137","v":102364.24707792675},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C136>0),AF137/'Quota Calculator'!C136,IF(AND(AG$7=\"Per Hectolitre\",$B137>0),AF137/($B137/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F137>0),AF137/$F137,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C136>0),AF137/'Quota Calculator'!V136/'Quota Calculator'!C136,\"-\"))))","v":78.336188101541055},{"$f":"SUM(T137:X137,Z137:AE137)","v":-7591.3655490806004},{"$f":"'Data Inputs'!P131*F137+'Data Inputs'!Q131*G137+'Data Inputs'!R131*H137+P137+R137+S137+T137+U137+V137+W137+X137+Z137+AE137+L137+AC137+AB137+AD137","v":94772.885470740774},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C136>0),AI137/'Quota Calculator'!C136,IF(AND(AJ$7=\"Per Hectolitre\",$B137>0),AI137/($B137/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F137>0),AI137/$F137,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C136>0),AI137/'Quota Calculator'!V136/'Quota Calculator'!C136,\"-\"))))","v":72.526754165543593}]
["2020-05-31",{"$f":"'Quota Calculator'!E137","v":130673},{"$f":"'Quota Calculator'!F137","v":4.1569000000000003},3.06,5.92,{"$f":"C138*B138/100","v":5431.9459370000004},{"$f":"$B138*D138/100","v":3998.5938000000001},{"$f":"$B138*E138/100","v":7735.8416000000007},{"$f":"IF('Quota Calculator'!P137>='Data Inputs'!D132, 'Quota Calculator'!G137-('Quota Calculator'!N137-'Quota Calculator'!O137+'Quota Calculator'!O136), 'Quota Calculator'!G137)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P132*('Revenue Calculator'!F138-'Revenue Calculator'!I138)-'Data Inputs'!Q132*('Revenue Calculator'!G138-'Revenue Calculator'!J138)-'Data Inputs'!R132*('Revenue Calculator'!H138-'Revenue Calculator'!K138), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G129:H138)/SUM(F129:F138), 0)","v":2.1656550108982136},{"$f":"IF(M138>'Data Inputs'!G132, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N138=\"YES\",(M138-'Data Inputs'!G132)*SUM(I129:I138,0)-SUM(O129:O137),-SUM(O129:O137))","v":0},{"$f":"IF(O138<>0,-O138*H138/SUM(I138:J138)*'Data Inputs'!R132-G138/SUM(I138:J138)*'Data Inputs'!Q132,0)","v":0},"Y",{"$f":"IF(Q138=\"y\", 'Data Inputs'!T132*B138/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S132*B138/100","v":166.86942099999999},{"$f":"(-$B138/100*'Data Inputs'!H132)","v":-1960.095},{"$f":"(-$B138/100*'Data Inputs'!I132)","v":-65.336500000000001},{"$f":"(-$B138/100*'Data Inputs'!J132)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K132","v":-39},{"$f":"(-B138/100*'Data Inputs'!M132)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C137>30, 16, 15)","v":16},{"$f":"ROUND(-Y138*'Data Inputs'!L132,2)","v":-356},{"$f":"(-B138/100*'Data Inputs'!N132)","v":0},0,-359.49980000000005,{"$f":"-SUM(F138:H138)*'Data Inputs'!O132","v":-65.232249080600013},0,{"$f":"I138*'Data Inputs'!P132+'Revenue Calculator'!J138*'Data Inputs'!Q132+'Revenue Calculator'!K138*'Data Inputs'!R132+R138+S138+P138","v":97995.504211583189},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C137>0),AF138/'Quota Calculator'!C137,IF(AND(AG$7=\"Per Hectolitre\",$B138>0),AF138/($B138/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F138>0),AF138/$F138,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C137>0),AF138/'Quota Calculator'!V137/'Quota Calculator'!C137,\"-\"))))","v":74.992924484463657},-7614.7280490806006,{"$f":"'Data Inputs'!P132*F138+'Data Inputs'!Q132*G138+'Data Inputs'!R132*H138+P138+R138+S138+T138+U138+V138+W138+X138+Z138+AE138+L138+AC138+AB138+AD138","v":90380.772970740771},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C137>0),AI138/'Quota Calculator'!C137,IF(AND(AJ$7=\"Per Hectolitre\",$B138>0),AI138/($B138/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F138>0),AI138/$F138,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C137>0),AI138/'Quota Calculator'!V137/'Quota Calculator'!C137,\"-\"))))","v":69.165606491578799}]
["2020-06-30",{"$f":"'Quota Calculator'!E138","v":130673},{"$f":"'Quota Calculator'!F138","v":4.1569000000000003},{"$f":"D138","v":3.06},{"$f":"E138","v":5.92},5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P138>='Data Inputs'!D133, 'Quota Calculator'!G138-('Quota Calculator'!N138-'Quota Calculator'!O138+'Quota Calculator'!O137), 'Quota Calculator'!G138)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P133*('Revenue Calculator'!F139-'Revenue Calculator'!I139)-'Data Inputs'!Q133*('Revenue Calculator'!G139-'Revenue Calculator'!J139)-'Data Inputs'!R133*('Revenue Calculator'!H139-'Revenue Calculator'!K139), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G129:H139)/SUM(F129:F139), 0)","v":2.165166607940757},{"$f":"IF(M139>'Data Inputs'!G133, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N139=\"YES\",(M139-'Data Inputs'!G133)*SUM(I129:I139,0)-SUM(O129:O138),-SUM(O129:O138))","v":0},{"$f":"IF(O139<>0,-O139*H139/SUM(I139:J139)*'Data Inputs'!R133-G139/SUM(I139:J139)*'Data Inputs'!Q133,0)","v":0},"Y",{"$f":"IF(Q139=\"y\", 'Data Inputs'!T133*B139/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S133*B139/100","v":166.86942099999999},{"$f":"(-$B139/100*'Data Inputs'!H133)","v":-1960.095},{"$f":"(-$B139/100*'Data Inputs'!I133)","v":-65.336500000000001},{"$f":"(-$B139/100*'Data Inputs'!J133)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K133","v":-39},{"$f":"(-B139/100*'Data Inputs'!M133)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C138>30, 16, 15)","v":15},{"$f":"ROUND(-Y139*'Data Inputs'!L133,2)","v":-333.75},{"$f":"(-B139/100*'Data Inputs'!N133)","v":0},0,-358.38730000000004,{"$f":"-SUM(F139:H139)*'Data Inputs'!O133","v":-65.232249080600013},0,{"$f":"I139*'Data Inputs'!P133+'Revenue Calculator'!J139*'Data Inputs'!Q133+'Revenue Calculator'!K139*'Data Inputs'!R133+R139+S139+P139","v":94850.686245188117},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C138>0),AF139/'Quota Calculator'!C138,IF(AND(AG$7=\"Per Hectolitre\",$B139>0),AF139/($B139/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F139>0),AF139/$F139,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C138>0),AF139/'Quota Calculator'!V138/'Quota Calculator'!C138,\"-\"))))","v":72.586292688763649},-7591.3655490806004,{"$f":"'Data Inputs'!P133*F139+'Data Inputs'!Q133*G139+'Data Inputs'!R133*H139+P139+R139+S139+T139+U139+V139+W139+X139+Z139+AE139+L139+AC139+AB139+AD139","v":87259.325470740776},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C138>0),AI139/'Quota Calculator'!C138,IF(AND(AJ$7=\"Per Hectolitre\",$B139>0),AI139/($B139/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F139>0),AI139/$F139,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C138>0),AI139/'Quota Calculator'!V138/'Quota Calculator'!C138,\"-\"))))","v":66.776859390035256}]
["2020-07-31",{"$f":"'Quota Calculator'!E139","v":130673},{"$f":"'Quota Calculator'!F139","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P139>='Data Inputs'!D134, 'Quota Calculator'!G139-('Quota Calculator'!N139-'Quota Calculator'!O139+'Quota Calculator'!O138), 'Quota Calculator'!G139)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P134*('Revenue Calculator'!F140-'Revenue Calculator'!I140)-'Data Inputs'!Q134*('Revenue Calculator'!G140-'Revenue Calculator'!J140)-'Data Inputs'!R134*('Revenue Calculator'!H140-'Revenue Calculator'!K140), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G129:H140)/SUM(F129:F140), 0)","v":2.1647593435391492},{"$f":"IF(M140>'Data Inputs'!G134, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N140=\"YES\",(M140-'Data Inputs'!G134)*SUM(I129:I140,0)-SUM(O129:O139),-SUM(O129:O139))","v":0},{"$f":"IF(O140<>0,-O140*H140/SUM(I140:J140)*'Data Inputs'!R134-G140/SUM(I140:J140)*'Data Inputs'!Q134,0)","v":0},"Y",{"$f":"IF(Q140=\"y\", 'Data Inputs'!T134*B140/100, 0)","v":339.35778099999993},{"$f":"'Data Inputs'!S134*B140/100","v":166.86942099999999},{"$f":"(-$B140/100*'Data Inputs'!H134)","v":-1960.095},{"$f":"(-$B140/100*'Data Inputs'!I134)","v":-65.336500000000001},{"$f":"(-$B140/100*'Data Inputs'!J134)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K134","v":-39},{"$f":"(-B140/100*'Data Inputs'!M134)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C139>30, 16, 15)","v":16},{"$f":"ROUND(-Y140*'Data Inputs'!L134,2)","v":-356},{"$f":"(-B140/100*'Data Inputs'!N134)","v":0},0,{"$f":"0.05*(Z140+X140+W140+V140+U140+T140+AA140+AB140)","v":-359.49980000000005},{"$f":"-SUM(F140:H140)*'Data Inputs'!O134","v":-65.232249080600013},0,{"$f":"I140*'Data Inputs'!P134+'Revenue Calculator'!J140*'Data Inputs'!Q134+'Revenue Calculator'!K140*'Data Inputs'!R134+R140+S140+P140","v":97995.504211583189},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C139>0),AF140/'Quota Calculator'!C139,IF(AND(AG$7=\"Per Hectolitre\",$B140>0),AF140/($B140/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F140>0),AF140/$F140,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C139>0),AF140/'Quota Calculator'!V139/'Quota Calculator'!C139,\"-\"))))","v":74.992924484463657},-7614.7280490806006,{"$f":"'Data Inputs'!P134*F140+'Data Inputs'!Q134*G140+'Data Inputs'!R134*H140+P140+R140+S140+T140+U140+V140+W140+X140+Z140+AE140+L140+AC140+AB140+AD140","v":90380.772970740771},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C139>0),AI140/'Quota Calculator'!C139,IF(AND(AJ$7=\"Per Hectolitre\",$B140>0),AI140/($B140/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F140>0),AI140/$F140,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C139>0),AI140/'Quota Calculator'!V139/'Quota Calculator'!C139,\"-\"))))","v":69.165606491578799}]
["2020-08-31",{"$f":"'Quota Calculator'!E140","v":130673},{"$f":"'Quota Calculator'!F140","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P140>='Data Inputs'!D135, 'Quota Calculator'!G140-('Quota Calculator'!N140-'Quota Calculator'!O140+'Quota Calculator'!O139), 'Quota Calculator'!G140)","v":5274.0559370000001},3882.3669482595201,7510.9844227765871,{"$f":"ROUND(-'Data Inputs'!P135*('Revenue Calculator'!F141-'Revenue Calculator'!I141)-'Data Inputs'!Q135*('Revenue Calculator'!G141-'Revenue Calculator'!J141)-'Data Inputs'!R135*('Revenue Calculator'!H141-'Revenue Calculator'!K141), 2)","v":-3106.84},{"$f":"IFERROR(SUM(G141:H141)/SUM(F141), 0)","v":2.1602636580143857},{"$f":"IF(M141>'Data Inputs'!G135, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N141=\"YES\",(M141-'Data Inputs'!G135)*I141,0)","v":0},{"$f":"IF(O141<>0,-O141*H141/SUM(I141:J141)*'Data Inputs'!R135-G141/SUM(I141:J141)*'Data Inputs'!Q135,0)","v":0},null,{"$f":"IF(Q141=\"y\", 'Data Inputs'!T135*B141/100, 0)","v":0},{"$f":"'Data Inputs'!S135*B141/100","v":166.86942099999999},{"$f":"(-$B141/100*'Data Inputs'!H135)","v":-1960.095},{"$f":"(-$B141/100*'Data Inputs'!I135)","v":-65.336500000000001},{"$f":"(-$B141/100*'Data Inputs'!J135)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K135","v":-39},{"$f":"(-B141/100*'Data Inputs'!M135)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C140>30, 16, 15)","v":16},{"$f":"ROUND(-Y141*'Data Inputs'!L135,2)","v":-356},{"$f":"(-B141/100*'Data Inputs'!N135)","v":0},0,-359.49980000000005,{"$f":"-SUM(F141:H141)*'Data Inputs'!O135","v":-65.232249080600013},0,{"$f":"I141*'Data Inputs'!P135+'Revenue Calculator'!J141*'Data Inputs'!Q135+'Revenue Calculator'!K141*'Data Inputs'!R135+R141+S141+P141","v":103945.78236337331},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C140>0),AF141/'Quota Calculator'!C140,IF(AND(AG$7=\"Per Hectolitre\",$B141>0),AF141/($B141/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F141>0),AF141/$F141,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C140>0),AF141/'Quota Calculator'!V140/'Quota Calculator'!C140,\"-\"))))","v":79.54648807586365},-7614.7280490806006,{"$f":"'Data Inputs'!P135*F141+'Data Inputs'!Q135*G141+'Data Inputs'!R135*H141+P141+R141+S141+T141+U141+V141+W141+X141+Z141+AE141+L141+AC141+AB141+AD141","v":96331.055189740771},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C140>0),AI141/'Quota Calculator'!C140,IF(AND(AJ$7=\"Per Hectolitre\",$B141>0),AI141/($B141/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F141>0),AI141/$F141,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C140>0),AI141/'Quota Calculator'!V140/'Quota Calculator'!C140,\"-\"))))","v":73.719173195488565}]
["2020-09-30",{"$f":"'Quota Calculator'!E141","v":130673},{"$f":"'Quota Calculator'!F141","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P141>='Data Inputs'!D136, 'Quota Calculator'!G141-('Quota Calculator'!N141-'Quota Calculator'!O141+'Quota Calculator'!O140), 'Quota Calculator'!G141)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P136*('Revenue Calculator'!F142-'Revenue Calculator'!I142)-'Data Inputs'!Q136*('Revenue Calculator'!G142-'Revenue Calculator'!J142)-'Data Inputs'!R136*('Revenue Calculator'!H142-'Revenue Calculator'!K142), 2)","v":0},{"$f":"IFERROR(SUM(G141:H142)/SUM(F141:F142), 0)","v":2.1602636580143857},{"$f":"IF(M142>'Data Inputs'!G136, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N142=\"YES\",(M142-'Data Inputs'!G136)*SUM(I141:I142,0)-SUM(O141),-SUM(O141))","v":0},{"$f":"IF(O142<>0,-O142*H142/SUM(I142:J142)*'Data Inputs'!R136-G142/SUM(I142:J142)*'Data Inputs'!Q136,0)","v":0},null,{"$f":"IF(Q142=\"y\", 'Data Inputs'!T136*B142/100, 0)","v":0},{"$f":"'Data Inputs'!S136*B142/100","v":166.86942099999999},{"$f":"(-$B142/100*'Data Inputs'!H136)","v":-1960.095},{"$f":"(-$B142/100*'Data Inputs'!I136)","v":-65.336500000000001},{"$f":"(-$B142/100*'Data Inputs'!J136)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K136","v":-39},{"$f":"(-B142/100*'Data Inputs'!M136)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C141>30, 16, 15)","v":15},{"$f":"ROUND(-Y142*'Data Inputs'!L136,2)","v":-333.75},{"$f":"(-B142/100*'Data Inputs'!N136)","v":0},0,-358.38730000000004,{"$f":"-SUM(F142:H142)*'Data Inputs'!O136","v":-65.232249080600013},0,{"$f":"I142*'Data Inputs'!P136+'Revenue Calculator'!J142*'Data Inputs'!Q136+'Revenue Calculator'!K142*'Data Inputs'!R136+R142+S142+P142","v":107052.6232388214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C141>0),AF142/'Quota Calculator'!C141,IF(AND(AG$7=\"Per Hectolitre\",$B142>0),AF142/($B142/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F142>0),AF142/$F142,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C141>0),AF142/'Quota Calculator'!V141/'Quota Calculator'!C141,\"-\"))))","v":81.924057179999991},-7591.3655490806004,{"$f":"'Data Inputs'!P136*F142+'Data Inputs'!Q136*G142+'Data Inputs'!R136*H142+P142+R142+S142+T142+U142+V142+W142+X142+Z142+AE142+L142+AC142+AB142+AD142","v":99461.257689740771},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C141>0),AI142/'Quota Calculator'!C141,IF(AND(AJ$7=\"Per Hectolitre\",$B142>0),AI142/($B142/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F142>0),AI142/$F142,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C141>0),AI142/'Quota Calculator'!V141/'Quota Calculator'!C141,\"-\"))))","v":76.114620227392635}]
["2020-10-31",{"$f":"'Quota Calculator'!E142","v":130673},{"$f":"'Quota Calculator'!F142","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P142>='Data Inputs'!D137, 'Quota Calculator'!G142-('Quota Calculator'!N142-'Quota Calculator'!O142+'Quota Calculator'!O141), 'Quota Calculator'!G142)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P137*('Revenue Calculator'!F143-'Revenue Calculator'!I143)-'Data Inputs'!Q137*('Revenue Calculator'!G143-'Revenue Calculator'!J143)-'Data Inputs'!R137*('Revenue Calculator'!H143-'Revenue Calculator'!K143), 2)","v":0},{"$f":"IFERROR(SUM(G141:H143)/SUM(F141:F143), 0)","v":2.1602636580143857},{"$f":"IF(M143>'Data Inputs'!G137, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N143=\"YES\",(M143-'Data Inputs'!G137)*SUM(I141:I143,0)-SUM(O141:O142),-SUM(O141:O142))","v":0},{"$f":"IF(O143<>0,-O143*H143/SUM(I143:J143)*'Data Inputs'!R137-G143/SUM(I143:J143)*'Data Inputs'!Q137,0)","v":0},null,{"$f":"IF(Q143=\"y\", 'Data Inputs'!T137*B143/100, 0)","v":0},{"$f":"'Data Inputs'!S137*B143/100","v":166.86942099999999},{"$f":"(-$B143/100*'Data Inputs'!H137)","v":-1960.095},{"$f":"(-$B143/100*'Data Inputs'!I137)","v":-65.336500000000001},{"$f":"(-$B143/100*'Data Inputs'!J137)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K137","v":-39},{"$f":"(-B143/100*'Data Inputs'!M137)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C142>30, 16, 15)","v":16},{"$f":"ROUND(-Y143*'Data Inputs'!L137,2)","v":-356},{"$f":"(-B143/100*'Data Inputs'!N137)","v":0},0,-359.49980000000005,{"$f":"-SUM(F143:H143)*'Data Inputs'!O137","v":-65.232249080600013},0,{"$f":"I143*'Data Inputs'!P137+'Revenue Calculator'!J143*'Data Inputs'!Q137+'Revenue Calculator'!K143*'Data Inputs'!R137+R143+S143+P143","v":107052.6232388214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C142>0),AF143/'Quota Calculator'!C142,IF(AND(AG$7=\"Per Hectolitre\",$B143>0),AF143/($B143/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F143>0),AF143/$F143,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C142>0),AF143/'Quota Calculator'!V142/'Quota Calculator'!C142,\"-\"))))","v":81.924057179999991},-7614.7280490806006,{"$f":"'Data Inputs'!P137*F143+'Data Inputs'!Q137*G143+'Data Inputs'!R137*H143+P143+R143+S143+T143+U143+V143+W143+X143+Z143+AE143+L143+AC143+AB143+AD143","v":99437.895189740768},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C142>0),AI143/'Quota Calculator'!C142,IF(AND(AJ$7=\"Per Hectolitre\",$B143>0),AI143/($B143/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F143>0),AI143/$F143,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C142>0),AI143/'Quota Calculator'!V142/'Quota Calculator'!C142,\"-\"))))","v":76.096741629671598}]
["2020-11-30",{"$f":"'Quota Calculator'!E143","v":130673},{"$f":"'Quota Calculator'!F143","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P143>='Data Inputs'!D138, 'Quota Calculator'!G143-('Quota Calculator'!N143-'Quota Calculator'!O143+'Quota Calculator'!O142), 'Quota Calculator'!G143)","v":5431.9459370000004},3998.5938000000006,7735.8415999999997,{"$f":"ROUND(-'Data Inputs'!P138*('Revenue Calculator'!F144-'Revenue Calculator'!I144)-'Data Inputs'!Q138*('Revenue Calculator'!G144-'Revenue Calculator'!J144)-'Data Inputs'!R138*('Revenue Calculator'!H144-'Revenue Calculator'!K144), 2)","v":0},{"$f":"IFERROR(SUM(G141:H144)/SUM(F141:F144), 0)","v":2.1602636580143857},{"$f":"IF(M144>'Data Inputs'!G138, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N144=\"YES\",(M144-'Data Inputs'!G138)*SUM(I141:I144,0)-SUM(O141:O143),-SUM(O141:O143))","v":0},{"$f":"IF(O144<>0,-O144*H144/SUM(I144:J144)*'Data Inputs'!R138-G144/SUM(I144:J144)*'Data Inputs'!Q138,0)","v":0},null,{"$f":"IF(Q144=\"y\", 'Data Inputs'!T138*B144/100, 0)","v":0},{"$f":"'Data Inputs'!S138*B144/100","v":166.86942099999999},{"$f":"(-$B144/100*'Data Inputs'!H138)","v":-1960.095},{"$f":"(-$B144/100*'Data Inputs'!I138)","v":-65.336500000000001},{"$f":"(-$B144/100*'Data Inputs'!J138)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K138","v":-39},{"$f":"(-B144/100*'Data Inputs'!M138)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C143>30, 16, 15)","v":15},{"$f":"ROUND(-Y144*'Data Inputs'!L138,2)","v":-333.75},{"$f":"(-B144/100*'Data Inputs'!N138)","v":0},0,-358.38730000000004,{"$f":"-SUM(F144:H144)*'Data Inputs'!O138","v":-65.232249080600013},0,{"$f":"I144*'Data Inputs'!P138+'Revenue Calculator'!J144*'Data Inputs'!Q138+'Revenue Calculator'!K144*'Data Inputs'!R138+R144+S144+P144","v":107052.6232388214},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C143>0),AF144/'Quota Calculator'!C143,IF(AND(AG$7=\"Per Hectolitre\",$B144>0),AF144/($B144/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F144>0),AF144/$F144,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C143>0),AF144/'Quota Calculator'!V143/'Quota Calculator'!C143,\"-\"))))","v":81.924057179999991},-7591.3655490806004,{"$f":"'Data Inputs'!P138*F144+'Data Inputs'!Q138*G144+'Data Inputs'!R138*H144+P144+R144+S144+T144+U144+V144+W144+X144+Z144+AE144+L144+AC144+AB144+AD144","v":99461.257689740771},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C143>0),AI144/'Quota Calculator'!C143,IF(AND(AJ$7=\"Per Hectolitre\",$B144>0),AI144/($B144/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F144>0),AI144/$F144,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C143>0),AI144/'Quota Calculator'!V143/'Quota Calculator'!C143,\"-\"))))","v":76.114620227392635}]
["2020-12-31",{"$f":"'Quota Calculator'!E144","v":130673},{"$f":"'Quota Calculator'!F144","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P144>='Data Inputs'!D139, 'Quota Calculator'!G144-('Quota Calculator'!N144-'Quota Calculator'!O144+'Quota Calculator'!O143), 'Quota Calculator'!G144)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P139*('Revenue Calculator'!F145-'Revenue Calculator'!I145)-'Data Inputs'!Q139*('Revenue Calculator'!G145-'Revenue Calculator'!J145)-'Data Inputs'!R139*('Revenue Calculator'!H145-'Revenue Calculator'!K145), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G141:H145)/SUM(F141:F145),0)","v":2.1602636580143857},{"$f":"IF(M145>'Data Inputs'!G139, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N145=\"YES\",(M145-'Data Inputs'!G139)*SUM(I141:I145,0)-SUM(O141:O144),-SUM(O141:O144))","v":0},{"$f":"IF(O145<>0,-O145*H145/SUM(I145:J145)*'Data Inputs'!R139-G145/SUM(I145:J145)*'Data Inputs'!Q139,0)","v":0},null,{"$f":"IF(Q145=\"y\", 'Data Inputs'!T139*B145/100, 0)","v":0},{"$f":"'Data Inputs'!S139*B145/100","v":166.86942099999999},{"$f":"(-$B145/100*'Data Inputs'!H139)","v":-1960.095},{"$f":"(-$B145/100*'Data Inputs'!I139)","v":-65.336500000000001},{"$f":"(-$B145/100*'Data Inputs'!J139)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K139","v":-39},{"$f":"(-B145/100*'Data Inputs'!M139)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C144>30, 16, 15)","v":16},{"$f":"ROUND(-Y145*'Data Inputs'!L139,2)","v":-356},{"$f":"(-B145/100*'Data Inputs'!N139)","v":0},0,-359.49980000000005,{"$f":"-SUM(F145:H145)*'Data Inputs'!O139","v":-65.232249080600013},0,{"$f":"I145*'Data Inputs'!P139+'Revenue Calculator'!J145*'Data Inputs'!Q139+'Revenue Calculator'!K145*'Data Inputs'!R139+R145+S145+P145","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C144>0),AF145/'Quota Calculator'!C144,IF(AND(AG$7=\"Per Hectolitre\",$B145>0),AF145/($B145/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F145>0),AF145/$F145,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C144>0),AF145/'Quota Calculator'!V144/'Quota Calculator'!C144,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P139*F145+'Data Inputs'!Q139*G145+'Data Inputs'!R139*H145+P145+R145+S145+T145+U145+V145+W145+X145+Z145+AE145+L145+AC145+AB145+AD145","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C144>0),AI145/'Quota Calculator'!C144,IF(AND(AJ$7=\"Per Hectolitre\",$B145>0),AI145/($B145/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F145>0),AI145/$F145,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C144>0),AI145/'Quota Calculator'!V144/'Quota Calculator'!C144,\"-\"))))","v":68.905906491578804}]
["2021-01-31",{"$f":"'Quota Calculator'!E145","v":130673},{"$f":"'Quota Calculator'!F145","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P145>='Data Inputs'!D140, 'Quota Calculator'!G145-('Quota Calculator'!N145-'Quota Calculator'!O145+'Quota Calculator'!O144), 'Quota Calculator'!G145)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P140*('Revenue Calculator'!F146-'Revenue Calculator'!I146)-'Data Inputs'!Q140*('Revenue Calculator'!G146-'Revenue Calculator'!J146)-'Data Inputs'!R140*('Revenue Calculator'!H146-'Revenue Calculator'!K146), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G141:H146)/SUM(F141:F146), 0)","v":2.1602636580143861},{"$f":"IF(M146>'Data Inputs'!G140, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N146=\"YES\",(M146-'Data Inputs'!G140)*SUM(I141:I146,0)-SUM(O141:O145),-SUM(O141:O145))","v":0},{"$f":"IF(O146<>0,-O146*H146/SUM(I146:J146)*'Data Inputs'!R140-G146/SUM(I146:J146)*'Data Inputs'!Q140,0)","v":0},null,{"$f":"IF(Q146=\"y\", 'Data Inputs'!T140*B146/100, 0)","v":0},{"$f":"'Data Inputs'!S140*B146/100","v":166.86942099999999},{"$f":"(-$B146/100*'Data Inputs'!H140)","v":-1960.095},{"$f":"(-$B146/100*'Data Inputs'!I140)","v":-65.336500000000001},{"$f":"(-$B146/100*'Data Inputs'!J140)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K140","v":-39},{"$f":"(-B146/100*'Data Inputs'!M140)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C145>30, 16, 15)","v":16},{"$f":"ROUND(-Y146*'Data Inputs'!L140,2)","v":-356},{"$f":"(-B146/100*'Data Inputs'!N140)","v":0},0,-359.49980000000005,{"$f":"-SUM(F146:H146)*'Data Inputs'!O140","v":-65.232249080600013},0,{"$f":"I146*'Data Inputs'!P140+'Revenue Calculator'!J146*'Data Inputs'!Q140+'Revenue Calculator'!K146*'Data Inputs'!R140+R146+S146+P146","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C145>0),AF146/'Quota Calculator'!C145,IF(AND(AG$7=\"Per Hectolitre\",$B146>0),AF146/($B146/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F146>0),AF146/$F146,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C145>0),AF146/'Quota Calculator'!V145/'Quota Calculator'!C145,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P140*F146+'Data Inputs'!Q140*G146+'Data Inputs'!R140*H146+P146+R146+S146+T146+U146+V146+W146+X146+Z146+AE146+L146+AC146+AB146+AD146","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C145>0),AI146/'Quota Calculator'!C145,IF(AND(AJ$7=\"Per Hectolitre\",$B146>0),AI146/($B146/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F146>0),AI146/$F146,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C145>0),AI146/'Quota Calculator'!V145/'Quota Calculator'!C145,\"-\"))))","v":68.905906491578804}]
["2021-02-28",{"$f":"'Quota Calculator'!E146","v":130673},{"$f":"'Quota Calculator'!F146","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P146>='Data Inputs'!D141, 'Quota Calculator'!G146-('Quota Calculator'!N146-'Quota Calculator'!O146+'Quota Calculator'!O145), 'Quota Calculator'!G146)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P141*('Revenue Calculator'!F147-'Revenue Calculator'!I147)-'Data Inputs'!Q141*('Revenue Calculator'!G147-'Revenue Calculator'!J147)-'Data Inputs'!R141*('Revenue Calculator'!H147-'Revenue Calculator'!K147), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G141:H147)/SUM(F141:F147), 0)","v":2.1602636580143857},{"$f":"IF(M147>'Data Inputs'!G141, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N147=\"YES\",(M147-'Data Inputs'!G141)*SUM(I141:I147,0)-SUM(O141:O146),-SUM(O141:O146))","v":0},{"$f":"IF(O147<>0,-O147*H147/SUM(I147:J147)*'Data Inputs'!R141-G147/SUM(I147:J147)*'Data Inputs'!Q141,0)","v":0},null,{"$f":"IF(Q147=\"y\", 'Data Inputs'!T141*B147/100, 0)","v":0},{"$f":"'Data Inputs'!S141*B147/100","v":166.86942099999999},{"$f":"(-$B147/100*'Data Inputs'!H141)","v":-1960.095},{"$f":"(-$B147/100*'Data Inputs'!I141)","v":-65.336500000000001},{"$f":"(-$B147/100*'Data Inputs'!J141)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K141","v":-39},{"$f":"(-B147/100*'Data Inputs'!M141)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C146>30, 16, 15)","v":15},{"$f":"ROUND(-Y147*'Data Inputs'!L141,2)","v":-333.75},{"$f":"(-B147/100*'Data Inputs'!N141)","v":0},0,-358.38730000000004,{"$f":"-SUM(F147:H147)*'Data Inputs'!O141","v":-65.232249080600013},0,{"$f":"I147*'Data Inputs'!P141+'Revenue Calculator'!J147*'Data Inputs'!Q141+'Revenue Calculator'!K147*'Data Inputs'!R141+R147+S147+P147","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C146>0),AF147/'Quota Calculator'!C146,IF(AND(AG$7=\"Per Hectolitre\",$B147>0),AF147/($B147/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F147>0),AF147/$F147,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C146>0),AF147/'Quota Calculator'!V146/'Quota Calculator'!C146,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P141*F147+'Data Inputs'!Q141*G147+'Data Inputs'!R141*H147+P147+R147+S147+T147+U147+V147+W147+X147+Z147+AE147+L147+AC147+AB147+AD147","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C146>0),AI147/'Quota Calculator'!C146,IF(AND(AJ$7=\"Per Hectolitre\",$B147>0),AI147/($B147/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F147>0),AI147/$F147,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C146>0),AI147/'Quota Calculator'!V146/'Quota Calculator'!C146,\"-\"))))","v":61.703892686125492}]
["2021-03-31",{"$f":"'Quota Calculator'!E147","v":130673},{"$f":"'Quota Calculator'!F147","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P147>='Data Inputs'!D142, 'Quota Calculator'!G147-('Quota Calculator'!N147-'Quota Calculator'!O147+'Quota Calculator'!O146), 'Quota Calculator'!G147)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P142*('Revenue Calculator'!F148-'Revenue Calculator'!I148)-'Data Inputs'!Q142*('Revenue Calculator'!G148-'Revenue Calculator'!J148)-'Data Inputs'!R142*('Revenue Calculator'!H148-'Revenue Calculator'!K148), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G141:H148)/SUM(F141:F148), 0)","v":2.1602636580143861},{"$f":"IF(M148>'Data Inputs'!G142, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N148=\"YES\",(M148-'Data Inputs'!G142)*SUM(I141:I148,0)-SUM(O141:O147),-SUM(O141:O147))","v":0},{"$f":"IF(O148<>0,-O148*H148/SUM(I148:J148)*'Data Inputs'!R142-G148/SUM(I148:J148)*'Data Inputs'!Q142,0)","v":0},null,{"$f":"IF(Q148=\"y\", 'Data Inputs'!T142*B148/100, 0)","v":0},{"$f":"'Data Inputs'!S142*B148/100","v":166.86942099999999},{"$f":"(-$B148/100*'Data Inputs'!H142)","v":-1960.095},{"$f":"(-$B148/100*'Data Inputs'!I142)","v":-65.336500000000001},{"$f":"(-$B148/100*'Data Inputs'!J142)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K142","v":-39},{"$f":"(-B148/100*'Data Inputs'!M142)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C147>30, 16, 15)","v":16},{"$f":"ROUND(-Y148*'Data Inputs'!L142,2)","v":-356},{"$f":"(-B148/100*'Data Inputs'!N142)","v":0},0,-359.49980000000005,{"$f":"-SUM(F148:H148)*'Data Inputs'!O142","v":-65.232249080600013},0,{"$f":"I148*'Data Inputs'!P142+'Revenue Calculator'!J148*'Data Inputs'!Q142+'Revenue Calculator'!K148*'Data Inputs'!R142+R148+S148+P148","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C147>0),AF148/'Quota Calculator'!C147,IF(AND(AG$7=\"Per Hectolitre\",$B148>0),AF148/($B148/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F148>0),AF148/$F148,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C147>0),AF148/'Quota Calculator'!V147/'Quota Calculator'!C147,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P142*F148+'Data Inputs'!Q142*G148+'Data Inputs'!R142*H148+P148+R148+S148+T148+U148+V148+W148+X148+Z148+AE148+L148+AC148+AB148+AD148","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C147>0),AI148/'Quota Calculator'!C147,IF(AND(AJ$7=\"Per Hectolitre\",$B148>0),AI148/($B148/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F148>0),AI148/$F148,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C147>0),AI148/'Quota Calculator'!V147/'Quota Calculator'!C147,\"-\"))))","v":68.905906491578804}]
["2021-04-30",{"$f":"'Quota Calculator'!E148","v":130673},{"$f":"'Quota Calculator'!F148","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P148>='Data Inputs'!D143, 'Quota Calculator'!G148-('Quota Calculator'!N148-'Quota Calculator'!O148+'Quota Calculator'!O147), 'Quota Calculator'!G148)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P143*('Revenue Calculator'!F149-'Revenue Calculator'!I149)-'Data Inputs'!Q143*('Revenue Calculator'!G149-'Revenue Calculator'!J149)-'Data Inputs'!R143*('Revenue Calculator'!H149-'Revenue Calculator'!K149), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G141:H149)/SUM(F141:F149), 0)","v":2.1602636580143861},{"$f":"IF(M149>'Data Inputs'!G143, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N149=\"YES\",(M149-'Data Inputs'!G143)*SUM(I141:I149,0)-SUM(O141:O148),-SUM(O141:O148))","v":0},{"$f":"IF(O149<>0,-O149*H149/SUM(I149:J149)*'Data Inputs'!R143-G149/SUM(I149:J149)*'Data Inputs'!Q143,0)","v":0},null,{"$f":"IF(Q149=\"y\", 'Data Inputs'!T143*B149/100, 0)","v":0},{"$f":"'Data Inputs'!S143*B149/100","v":166.86942099999999},{"$f":"(-$B149/100*'Data Inputs'!H143)","v":-1960.095},{"$f":"(-$B149/100*'Data Inputs'!I143)","v":-65.336500000000001},{"$f":"(-$B149/100*'Data Inputs'!J143)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K143","v":-39},{"$f":"(-B149/100*'Data Inputs'!M143)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C148>30, 16, 15)","v":15},{"$f":"ROUND(-Y149*'Data Inputs'!L143,2)","v":-333.75},{"$f":"(-B149/100*'Data Inputs'!N143)","v":0},0,-358.38730000000004,{"$f":"-SUM(F149:H149)*'Data Inputs'!O143","v":-65.232249080600013},0,{"$f":"I149*'Data Inputs'!P143+'Revenue Calculator'!J149*'Data Inputs'!Q143+'Revenue Calculator'!K149*'Data Inputs'!R143+R149+S149+P149","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C148>0),AF149/'Quota Calculator'!C148,IF(AND(AG$7=\"Per Hectolitre\",$B149>0),AF149/($B149/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F149>0),AF149/$F149,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C148>0),AF149/'Quota Calculator'!V148/'Quota Calculator'!C148,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P143*F149+'Data Inputs'!Q143*G149+'Data Inputs'!R143*H149+P149+R149+S149+T149+U149+V149+W149+X149+Z149+AE149+L149+AC149+AB149+AD149","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C148>0),AI149/'Quota Calculator'!C148,IF(AND(AJ$7=\"Per Hectolitre\",$B149>0),AI149/($B149/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F149>0),AI149/$F149,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C148>0),AI149/'Quota Calculator'!V148/'Quota Calculator'!C148,\"-\"))))","v":66.51715939003526}]
["2021-05-31",{"$f":"'Quota Calculator'!E149","v":130673},{"$f":"'Quota Calculator'!F149","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P149>='Data Inputs'!D144, 'Quota Calculator'!G149-('Quota Calculator'!N149-'Quota Calculator'!O149+'Quota Calculator'!O148), 'Quota Calculator'!G149)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P144*('Revenue Calculator'!F150-'Revenue Calculator'!I150)-'Data Inputs'!Q144*('Revenue Calculator'!G150-'Revenue Calculator'!J150)-'Data Inputs'!R144*('Revenue Calculator'!H150-'Revenue Calculator'!K150), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G141:H150)/SUM(F141:F150), 0)","v":2.1602636580143861},{"$f":"IF(M150>'Data Inputs'!G144, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N150=\"YES\",(M150-'Data Inputs'!G144)*SUM(I141:I150,0)-SUM(O141:O149),-SUM(O141:O149))","v":0},{"$f":"IF(O150<>0,-O150*H150/SUM(I150:J150)*'Data Inputs'!R144-G150/SUM(I150:J150)*'Data Inputs'!Q144,0)","v":0},null,{"$f":"IF(Q150=\"y\", 'Data Inputs'!T144*B150/100, 0)","v":0},{"$f":"'Data Inputs'!S144*B150/100","v":166.86942099999999},{"$f":"(-$B150/100*'Data Inputs'!H144)","v":-1960.095},{"$f":"(-$B150/100*'Data Inputs'!I144)","v":-65.336500000000001},{"$f":"(-$B150/100*'Data Inputs'!J144)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K144","v":-39},{"$f":"(-B150/100*'Data Inputs'!M144)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C149>30, 16, 15)","v":16},{"$f":"ROUND(-Y150*'Data Inputs'!L144,2)","v":-356},{"$f":"(-B150/100*'Data Inputs'!N144)","v":0},0,{"$f":"0.05*(Z150+X150+W150+V150+U150+T150+AA150+AB150)","v":-359.49980000000005},{"$f":"-SUM(F150:H150)*'Data Inputs'!O144","v":-65.232249080600013},0,{"$f":"I150*'Data Inputs'!P144+'Revenue Calculator'!J150*'Data Inputs'!Q144+'Revenue Calculator'!K150*'Data Inputs'!R144+R150+S150+P150","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C149>0),AF150/'Quota Calculator'!C149,IF(AND(AG$7=\"Per Hectolitre\",$B150>0),AF150/($B150/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F150>0),AF150/$F150,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C149>0),AF150/'Quota Calculator'!V149/'Quota Calculator'!C149,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P144*F150+'Data Inputs'!Q144*G150+'Data Inputs'!R144*H150+P150+R150+S150+T150+U150+V150+W150+X150+Z150+AE150+L150+AC150+AB150+AD150","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C149>0),AI150/'Quota Calculator'!C149,IF(AND(AJ$7=\"Per Hectolitre\",$B150>0),AI150/($B150/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F150>0),AI150/$F150,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C149>0),AI150/'Quota Calculator'!V149/'Quota Calculator'!C149,\"-\"))))","v":68.905906491578804}]
["2021-06-30",{"$f":"'Quota Calculator'!E150","v":130673},{"$f":"'Quota Calculator'!F150","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P150>='Data Inputs'!D145, 'Quota Calculator'!G150-('Quota Calculator'!N150-'Quota Calculator'!O150+'Quota Calculator'!O149), 'Quota Calculator'!G150)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P145*('Revenue Calculator'!F151-'Revenue Calculator'!I151)-'Data Inputs'!Q145*('Revenue Calculator'!G151-'Revenue Calculator'!J151)-'Data Inputs'!R145*('Revenue Calculator'!H151-'Revenue Calculator'!K151), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G141:H151)/SUM(F141:F151), 0)","v":2.1602636580143861},{"$f":"IF(M151>'Data Inputs'!G145, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N151=\"YES\",(M151-'Data Inputs'!G145)*SUM(I141:I151,0)-SUM(O141:O150),-SUM(O141:O150))","v":0},{"$f":"IF(O151<>0,-O151*H151/SUM(I151:J151)*'Data Inputs'!R145-G151/SUM(I151:J151)*'Data Inputs'!Q145,0)","v":0},null,{"$f":"IF(Q151=\"y\", 'Data Inputs'!T145*B151/100, 0)","v":0},{"$f":"'Data Inputs'!S145*B151/100","v":166.86942099999999},{"$f":"(-$B151/100*'Data Inputs'!H145)","v":-1960.095},{"$f":"(-$B151/100*'Data Inputs'!I145)","v":-65.336500000000001},{"$f":"(-$B151/100*'Data Inputs'!J145)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K145","v":-39},{"$f":"(-B151/100*'Data Inputs'!M145)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C150>30, 16, 15)","v":15},{"$f":"ROUND(-Y151*'Data Inputs'!L145,2)","v":-333.75},{"$f":"(-B151/100*'Data Inputs'!N145)","v":0},0,-358.38730000000004,{"$f":"-SUM(F151:H151)*'Data Inputs'!O145","v":-65.232249080600013},0,{"$f":"I151*'Data Inputs'!P145+'Revenue Calculator'!J151*'Data Inputs'!Q145+'Revenue Calculator'!K151*'Data Inputs'!R145+R151+S151+P151","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C150>0),AF151/'Quota Calculator'!C150,IF(AND(AG$7=\"Per Hectolitre\",$B151>0),AF151/($B151/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F151>0),AF151/$F151,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C150>0),AF151/'Quota Calculator'!V150/'Quota Calculator'!C150,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P145*F151+'Data Inputs'!Q145*G151+'Data Inputs'!R145*H151+P151+R151+S151+T151+U151+V151+W151+X151+Z151+AE151+L151+AC151+AB151+AD151","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C150>0),AI151/'Quota Calculator'!C150,IF(AND(AJ$7=\"Per Hectolitre\",$B151>0),AI151/($B151/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F151>0),AI151/$F151,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C150>0),AI151/'Quota Calculator'!V150/'Quota Calculator'!C150,\"-\"))))","v":66.51715939003526}]
["2021-07-31",{"$f":"'Quota Calculator'!E151","v":130673},{"$f":"'Quota Calculator'!F151","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P151>='Data Inputs'!D146, 'Quota Calculator'!G151-('Quota Calculator'!N151-'Quota Calculator'!O151+'Quota Calculator'!O150), 'Quota Calculator'!G151)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P146*('Revenue Calculator'!F152-'Revenue Calculator'!I152)-'Data Inputs'!Q146*('Revenue Calculator'!G152-'Revenue Calculator'!J152)-'Data Inputs'!R146*('Revenue Calculator'!H152-'Revenue Calculator'!K152), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G141:H152)/SUM(F141:F152), 0)","v":2.1602636580143866},{"$f":"IF(M152>'Data Inputs'!G146, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N152=\"YES\",(M152-'Data Inputs'!G146)*SUM(I141:I152,0)-SUM(O141:O151),-SUM(O141:O151))","v":0},{"$f":"IF(O152<>0,-O152*H152/SUM(I152:J152)*'Data Inputs'!R146-G152/SUM(I152:J152)*'Data Inputs'!Q146,0)","v":0},null,{"$f":"IF(Q152=\"y\", 'Data Inputs'!T146*B152/100, 0)","v":0},{"$f":"'Data Inputs'!S146*B152/100","v":166.86942099999999},{"$f":"(-$B152/100*'Data Inputs'!H146)","v":-1960.095},{"$f":"(-$B152/100*'Data Inputs'!I146)","v":-65.336500000000001},{"$f":"(-$B152/100*'Data Inputs'!J146)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K146","v":-39},{"$f":"(-B152/100*'Data Inputs'!M146)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C151>30, 16, 15)","v":16},{"$f":"ROUND(-Y152*'Data Inputs'!L146,2)","v":-356},{"$f":"(-B152/100*'Data Inputs'!N146)","v":0},0,-359.49980000000005,{"$f":"-SUM(F152:H152)*'Data Inputs'!O146","v":-65.232249080600013},0,{"$f":"I152*'Data Inputs'!P146+'Revenue Calculator'!J152*'Data Inputs'!Q146+'Revenue Calculator'!K152*'Data Inputs'!R146+R152+S152+P152","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C151>0),AF152/'Quota Calculator'!C151,IF(AND(AG$7=\"Per Hectolitre\",$B152>0),AF152/($B152/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F152>0),AF152/$F152,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C151>0),AF152/'Quota Calculator'!V151/'Quota Calculator'!C151,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P146*F152+'Data Inputs'!Q146*G152+'Data Inputs'!R146*H152+P152+R152+S152+T152+U152+V152+W152+X152+Z152+AE152+L152+AC152+AB152+AD152","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C151>0),AI152/'Quota Calculator'!C151,IF(AND(AJ$7=\"Per Hectolitre\",$B152>0),AI152/($B152/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F152>0),AI152/$F152,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C151>0),AI152/'Quota Calculator'!V151/'Quota Calculator'!C151,\"-\"))))","v":68.905906491578804}]
["2021-08-31",{"$f":"'Quota Calculator'!E152","v":130673},{"$f":"'Quota Calculator'!F152","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P152>='Data Inputs'!D147, 'Quota Calculator'!G152-('Quota Calculator'!N152-'Quota Calculator'!O152+'Quota Calculator'!O151), 'Quota Calculator'!G152)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P147*('Revenue Calculator'!F153-'Revenue Calculator'!I153)-'Data Inputs'!Q147*('Revenue Calculator'!G153-'Revenue Calculator'!J153)-'Data Inputs'!R147*('Revenue Calculator'!H153-'Revenue Calculator'!K153), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H153)/SUM(F153), 0)","v":2.1602636580143857},{"$f":"IF(M153>'Data Inputs'!G147, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N153=\"YES\",(M153-'Data Inputs'!G147)*I153,0)","v":0},{"$f":"IF(O153<>0,-O153*H153/SUM(I153:J153)*'Data Inputs'!R147-G153/SUM(I153:J153)*'Data Inputs'!Q147,0)","v":0},null,{"$f":"IF(Q153=\"y\", 'Data Inputs'!T147*B153/100, 0)","v":0},{"$f":"'Data Inputs'!S147*B153/100","v":166.86942099999999},{"$f":"(-$B153/100*'Data Inputs'!H147)","v":-1960.095},{"$f":"(-$B153/100*'Data Inputs'!I147)","v":-65.336500000000001},{"$f":"(-$B153/100*'Data Inputs'!J147)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K147","v":-39},{"$f":"(-B153/100*'Data Inputs'!M147)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C152>30, 16, 15)","v":16},{"$f":"ROUND(-Y153*'Data Inputs'!L147,2)","v":-356},{"$f":"(-B153/100*'Data Inputs'!N147)","v":0},0,-359.49980000000005,{"$f":"-SUM(F153:H153)*'Data Inputs'!O147","v":-65.232249080600013},0,{"$f":"I153*'Data Inputs'!P147+'Revenue Calculator'!J153*'Data Inputs'!Q147+'Revenue Calculator'!K153*'Data Inputs'!R147+R153+S153+P153","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C152>0),AF153/'Quota Calculator'!C152,IF(AND(AG$7=\"Per Hectolitre\",$B153>0),AF153/($B153/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F153>0),AF153/$F153,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C152>0),AF153/'Quota Calculator'!V152/'Quota Calculator'!C152,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P147*F153+'Data Inputs'!Q147*G153+'Data Inputs'!R147*H153+P153+R153+S153+T153+U153+V153+W153+X153+Z153+AE153+L153+AC153+AB153+AD153","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C152>0),AI153/'Quota Calculator'!C152,IF(AND(AJ$7=\"Per Hectolitre\",$B153>0),AI153/($B153/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F153>0),AI153/$F153,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C152>0),AI153/'Quota Calculator'!V152/'Quota Calculator'!C152,\"-\"))))","v":68.905906491578804}]
["2021-09-30",{"$f":"'Quota Calculator'!E153","v":130673},{"$f":"'Quota Calculator'!F153","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P153>='Data Inputs'!D148, 'Quota Calculator'!G153-('Quota Calculator'!N153-'Quota Calculator'!O153+'Quota Calculator'!O152), 'Quota Calculator'!G153)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P148*('Revenue Calculator'!F154-'Revenue Calculator'!I154)-'Data Inputs'!Q148*('Revenue Calculator'!G154-'Revenue Calculator'!J154)-'Data Inputs'!R148*('Revenue Calculator'!H154-'Revenue Calculator'!K154), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G153:H154)/SUM(F153:F154), 0)","v":2.1602636580143857},{"$f":"IF(M154>'Data Inputs'!G148, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N154=\"YES\",(M154-'Data Inputs'!G148)*SUM(I153:I154,0)-SUM(O153),-SUM(O153))","v":0},{"$f":"IF(O154<>0,-O154*H154/SUM(I154:J154)*'Data Inputs'!R148-G154/SUM(I154:J154)*'Data Inputs'!Q148,0)","v":0},null,{"$f":"IF(Q154=\"y\", 'Data Inputs'!T148*B154/100, 0)","v":0},{"$f":"'Data Inputs'!S148*B154/100","v":166.86942099999999},{"$f":"(-$B154/100*'Data Inputs'!H148)","v":-1960.095},{"$f":"(-$B154/100*'Data Inputs'!I148)","v":-65.336500000000001},{"$f":"(-$B154/100*'Data Inputs'!J148)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K148","v":-39},{"$f":"(-B154/100*'Data Inputs'!M148)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C153>30, 16, 15)","v":15},{"$f":"ROUND(-Y154*'Data Inputs'!L148,2)","v":-333.75},{"$f":"(-B154/100*'Data Inputs'!N148)","v":0},0,-358.38730000000004,{"$f":"-SUM(F154:H154)*'Data Inputs'!O148","v":-65.232249080600013},0,{"$f":"I154*'Data Inputs'!P148+'Revenue Calculator'!J154*'Data Inputs'!Q148+'Revenue Calculator'!K154*'Data Inputs'!R148+R154+S154+P154","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C153>0),AF154/'Quota Calculator'!C153,IF(AND(AG$7=\"Per Hectolitre\",$B154>0),AF154/($B154/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F154>0),AF154/$F154,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C153>0),AF154/'Quota Calculator'!V153/'Quota Calculator'!C153,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P148*F154+'Data Inputs'!Q148*G154+'Data Inputs'!R148*H154+P154+R154+S154+T154+U154+V154+W154+X154+Z154+AE154+L154+AC154+AB154+AD154","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C153>0),AI154/'Quota Calculator'!C153,IF(AND(AJ$7=\"Per Hectolitre\",$B154>0),AI154/($B154/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F154>0),AI154/$F154,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C153>0),AI154/'Quota Calculator'!V153/'Quota Calculator'!C153,\"-\"))))","v":66.51715939003526}]
["2021-10-31",{"$f":"'Quota Calculator'!E154","v":130673},{"$f":"'Quota Calculator'!F154","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P154>='Data Inputs'!D149, 'Quota Calculator'!G154-('Quota Calculator'!N154-'Quota Calculator'!O154+'Quota Calculator'!O153), 'Quota Calculator'!G154)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P149*('Revenue Calculator'!F155-'Revenue Calculator'!I155)-'Data Inputs'!Q149*('Revenue Calculator'!G155-'Revenue Calculator'!J155)-'Data Inputs'!R149*('Revenue Calculator'!H155-'Revenue Calculator'!K155), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H155)/SUM(F153:F155), 0)","v":2.1602636580143857},{"$f":"IF(M155>'Data Inputs'!G149, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N155=\"YES\",(M155-'Data Inputs'!G149)*SUM(I153:I155,0)-SUM(O153:O154),-SUM(O153:O154))","v":0},{"$f":"IF(O155<>0,-O155*H155/SUM(I155:J155)*'Data Inputs'!R149-G155/SUM(I155:J155)*'Data Inputs'!Q149,0)","v":0},null,{"$f":"IF(Q155=\"y\", 'Data Inputs'!T149*B155/100, 0)","v":0},{"$f":"'Data Inputs'!S149*B155/100","v":166.86942099999999},{"$f":"(-$B155/100*'Data Inputs'!H149)","v":-1960.095},{"$f":"(-$B155/100*'Data Inputs'!I149)","v":-65.336500000000001},{"$f":"(-$B155/100*'Data Inputs'!J149)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K149","v":-39},{"$f":"(-B155/100*'Data Inputs'!M149)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C154>30, 16, 15)","v":16},{"$f":"ROUND(-Y155*'Data Inputs'!L149,2)","v":-356},{"$f":"(-B155/100*'Data Inputs'!N149)","v":0},0,-359.49980000000005,{"$f":"-SUM(F155:H155)*'Data Inputs'!O149","v":-65.232249080600013},0,{"$f":"I155*'Data Inputs'!P149+'Revenue Calculator'!J155*'Data Inputs'!Q149+'Revenue Calculator'!K155*'Data Inputs'!R149+R155+S155+P155","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C154>0),AF155/'Quota Calculator'!C154,IF(AND(AG$7=\"Per Hectolitre\",$B155>0),AF155/($B155/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F155>0),AF155/$F155,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C154>0),AF155/'Quota Calculator'!V154/'Quota Calculator'!C154,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P149*F155+'Data Inputs'!Q149*G155+'Data Inputs'!R149*H155+P155+R155+S155+T155+U155+V155+W155+X155+Z155+AE155+L155+AC155+AB155+AD155","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C154>0),AI155/'Quota Calculator'!C154,IF(AND(AJ$7=\"Per Hectolitre\",$B155>0),AI155/($B155/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F155>0),AI155/$F155,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C154>0),AI155/'Quota Calculator'!V154/'Quota Calculator'!C154,\"-\"))))","v":68.905906491578804}]
["2021-11-30",{"$f":"'Quota Calculator'!E155","v":130673},{"$f":"'Quota Calculator'!F155","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P155>='Data Inputs'!D150, 'Quota Calculator'!G155-('Quota Calculator'!N155-'Quota Calculator'!O155+'Quota Calculator'!O154), 'Quota Calculator'!G155)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P150*('Revenue Calculator'!F156-'Revenue Calculator'!I156)-'Data Inputs'!Q150*('Revenue Calculator'!G156-'Revenue Calculator'!J156)-'Data Inputs'!R150*('Revenue Calculator'!H156-'Revenue Calculator'!K156), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G153:H156)/SUM(F153:F156), 0)","v":2.1602636580143857},{"$f":"IF(M156>'Data Inputs'!G150, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N156=\"YES\",(M156-'Data Inputs'!G150)*SUM(I153:I156,0)-SUM(O153:O155),-SUM(O153:O155))","v":0},{"$f":"IF(O156<>0,-O156*H156/SUM(I156:J156)*'Data Inputs'!R150-G156/SUM(I156:J156)*'Data Inputs'!Q150,0)","v":0},null,{"$f":"IF(Q156=\"y\", 'Data Inputs'!T150*B156/100, 0)","v":0},{"$f":"'Data Inputs'!S150*B156/100","v":166.86942099999999},{"$f":"(-$B156/100*'Data Inputs'!H150)","v":-1960.095},{"$f":"(-$B156/100*'Data Inputs'!I150)","v":-65.336500000000001},{"$f":"(-$B156/100*'Data Inputs'!J150)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K150","v":-39},{"$f":"(-B156/100*'Data Inputs'!M150)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C155>30, 16, 15)","v":15},{"$f":"ROUND(-Y156*'Data Inputs'!L150,2)","v":-333.75},{"$f":"(-B156/100*'Data Inputs'!N150)","v":0},0,-358.38730000000004,{"$f":"-SUM(F156:H156)*'Data Inputs'!O150","v":-65.232249080600013},0,{"$f":"I156*'Data Inputs'!P150+'Revenue Calculator'!J156*'Data Inputs'!Q150+'Revenue Calculator'!K156*'Data Inputs'!R150+R156+S156+P156","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C155>0),AF156/'Quota Calculator'!C155,IF(AND(AG$7=\"Per Hectolitre\",$B156>0),AF156/($B156/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F156>0),AF156/$F156,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C155>0),AF156/'Quota Calculator'!V155/'Quota Calculator'!C155,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P150*F156+'Data Inputs'!Q150*G156+'Data Inputs'!R150*H156+P156+R156+S156+T156+U156+V156+W156+X156+Z156+AE156+L156+AC156+AB156+AD156","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C155>0),AI156/'Quota Calculator'!C155,IF(AND(AJ$7=\"Per Hectolitre\",$B156>0),AI156/($B156/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F156>0),AI156/$F156,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C155>0),AI156/'Quota Calculator'!V155/'Quota Calculator'!C155,\"-\"))))","v":66.51715939003526}]
["2021-12-31",{"$f":"'Quota Calculator'!E156","v":130673},{"$f":"'Quota Calculator'!F156","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P156>='Data Inputs'!D151, 'Quota Calculator'!G156-('Quota Calculator'!N156-'Quota Calculator'!O156+'Quota Calculator'!O155), 'Quota Calculator'!G156)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P151*('Revenue Calculator'!F157-'Revenue Calculator'!I157)-'Data Inputs'!Q151*('Revenue Calculator'!G157-'Revenue Calculator'!J157)-'Data Inputs'!R151*('Revenue Calculator'!H157-'Revenue Calculator'!K157), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H157)/SUM(F153:F157),0)","v":2.1602636580143857},{"$f":"IF(M157>'Data Inputs'!G151, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N157=\"YES\",(M157-'Data Inputs'!G151)*SUM(I153:I157,0)-SUM(O153:O156),-SUM(O153:O156))","v":0},{"$f":"IF(O157<>0,-O157*H157/SUM(I157:J157)*'Data Inputs'!R151-G157/SUM(I157:J157)*'Data Inputs'!Q151,0)","v":0},null,{"$f":"IF(Q157=\"y\", 'Data Inputs'!T151*B157/100, 0)","v":0},{"$f":"'Data Inputs'!S151*B157/100","v":166.86942099999999},{"$f":"(-$B157/100*'Data Inputs'!H151)","v":-1960.095},{"$f":"(-$B157/100*'Data Inputs'!I151)","v":-65.336500000000001},{"$f":"(-$B157/100*'Data Inputs'!J151)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K151","v":-39},{"$f":"(-B157/100*'Data Inputs'!M151)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C156>30, 16, 15)","v":16},{"$f":"ROUND(-Y157*'Data Inputs'!L151,2)","v":-356},{"$f":"(-B157/100*'Data Inputs'!N151)","v":0},0,-359.49980000000005,{"$f":"-SUM(F157:H157)*'Data Inputs'!O151","v":-65.232249080600013},0,{"$f":"I157*'Data Inputs'!P151+'Revenue Calculator'!J157*'Data Inputs'!Q151+'Revenue Calculator'!K157*'Data Inputs'!R151+R157+S157+P157","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C156>0),AF157/'Quota Calculator'!C156,IF(AND(AG$7=\"Per Hectolitre\",$B157>0),AF157/($B157/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F157>0),AF157/$F157,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C156>0),AF157/'Quota Calculator'!V156/'Quota Calculator'!C156,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P151*F157+'Data Inputs'!Q151*G157+'Data Inputs'!R151*H157+P157+R157+S157+T157+U157+V157+W157+X157+Z157+AE157+L157+AC157+AB157+AD157","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C156>0),AI157/'Quota Calculator'!C156,IF(AND(AJ$7=\"Per Hectolitre\",$B157>0),AI157/($B157/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F157>0),AI157/$F157,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C156>0),AI157/'Quota Calculator'!V156/'Quota Calculator'!C156,\"-\"))))","v":68.905906491578804}]
["2022-01-31",{"$f":"'Quota Calculator'!E157","v":130673},{"$f":"'Quota Calculator'!F157","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P157>='Data Inputs'!D152, 'Quota Calculator'!G157-('Quota Calculator'!N157-'Quota Calculator'!O157+'Quota Calculator'!O156), 'Quota Calculator'!G157)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P152*('Revenue Calculator'!F158-'Revenue Calculator'!I158)-'Data Inputs'!Q152*('Revenue Calculator'!G158-'Revenue Calculator'!J158)-'Data Inputs'!R152*('Revenue Calculator'!H158-'Revenue Calculator'!K158), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H158)/SUM(F153:F158), 0)","v":2.1602636580143861},{"$f":"IF(M158>'Data Inputs'!G152, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N158=\"YES\",(M158-'Data Inputs'!G152)*SUM(I153:I158,0)-SUM(O153:O157),-SUM(O153:O157))","v":0},{"$f":"IF(O158<>0,-O158*H158/SUM(I158:J158)*'Data Inputs'!R152-G158/SUM(I158:J158)*'Data Inputs'!Q152,0)","v":0},null,{"$f":"IF(Q158=\"y\", 'Data Inputs'!T152*B158/100, 0)","v":0},{"$f":"'Data Inputs'!S152*B158/100","v":166.86942099999999},{"$f":"(-$B158/100*'Data Inputs'!H152)","v":-1960.095},{"$f":"(-$B158/100*'Data Inputs'!I152)","v":-65.336500000000001},{"$f":"(-$B158/100*'Data Inputs'!J152)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K152","v":-39},{"$f":"(-B158/100*'Data Inputs'!M152)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C157>30, 16, 15)","v":16},{"$f":"ROUND(-Y158*'Data Inputs'!L152,2)","v":-356},{"$f":"(-B158/100*'Data Inputs'!N152)","v":0},0,-359.49980000000005,{"$f":"-SUM(F158:H158)*'Data Inputs'!O152","v":-65.232249080600013},0,{"$f":"I158*'Data Inputs'!P152+'Revenue Calculator'!J158*'Data Inputs'!Q152+'Revenue Calculator'!K158*'Data Inputs'!R152+R158+S158+P158","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C157>0),AF158/'Quota Calculator'!C157,IF(AND(AG$7=\"Per Hectolitre\",$B158>0),AF158/($B158/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F158>0),AF158/$F158,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C157>0),AF158/'Quota Calculator'!V157/'Quota Calculator'!C157,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P152*F158+'Data Inputs'!Q152*G158+'Data Inputs'!R152*H158+P158+R158+S158+T158+U158+V158+W158+X158+Z158+AE158+L158+AC158+AB158+AD158","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C157>0),AI158/'Quota Calculator'!C157,IF(AND(AJ$7=\"Per Hectolitre\",$B158>0),AI158/($B158/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F158>0),AI158/$F158,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C157>0),AI158/'Quota Calculator'!V157/'Quota Calculator'!C157,\"-\"))))","v":68.905906491578804}]
["2022-02-28",{"$f":"'Quota Calculator'!E158","v":130673},{"$f":"'Quota Calculator'!F158","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P158>='Data Inputs'!D153, 'Quota Calculator'!G158-('Quota Calculator'!N158-'Quota Calculator'!O158+'Quota Calculator'!O157), 'Quota Calculator'!G158)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P153*('Revenue Calculator'!F159-'Revenue Calculator'!I159)-'Data Inputs'!Q153*('Revenue Calculator'!G159-'Revenue Calculator'!J159)-'Data Inputs'!R153*('Revenue Calculator'!H159-'Revenue Calculator'!K159), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G153:H159)/SUM(F153:F159), 0)","v":2.1602636580143857},{"$f":"IF(M159>'Data Inputs'!G153, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N159=\"YES\",(M159-'Data Inputs'!G153)*SUM(I153:I159,0)-SUM(O153:O158),-SUM(O153:O158))","v":0},{"$f":"IF(O159<>0,-O159*H159/SUM(I159:J159)*'Data Inputs'!R153-G159/SUM(I159:J159)*'Data Inputs'!Q153,0)","v":0},null,{"$f":"IF(Q159=\"y\", 'Data Inputs'!T153*B159/100, 0)","v":0},{"$f":"'Data Inputs'!S153*B159/100","v":166.86942099999999},{"$f":"(-$B159/100*'Data Inputs'!H153)","v":-1960.095},{"$f":"(-$B159/100*'Data Inputs'!I153)","v":-65.336500000000001},{"$f":"(-$B159/100*'Data Inputs'!J153)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K153","v":-39},{"$f":"(-B159/100*'Data Inputs'!M153)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C158>30, 16, 15)","v":15},{"$f":"ROUND(-Y159*'Data Inputs'!L153,2)","v":-333.75},{"$f":"(-B159/100*'Data Inputs'!N153)","v":0},0,-358.38730000000004,{"$f":"-SUM(F159:H159)*'Data Inputs'!O153","v":-65.232249080600013},0,{"$f":"I159*'Data Inputs'!P153+'Revenue Calculator'!J159*'Data Inputs'!Q153+'Revenue Calculator'!K159*'Data Inputs'!R153+R159+S159+P159","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C158>0),AF159/'Quota Calculator'!C158,IF(AND(AG$7=\"Per Hectolitre\",$B159>0),AF159/($B159/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F159>0),AF159/$F159,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C158>0),AF159/'Quota Calculator'!V158/'Quota Calculator'!C158,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P153*F159+'Data Inputs'!Q153*G159+'Data Inputs'!R153*H159+P159+R159+S159+T159+U159+V159+W159+X159+Z159+AE159+L159+AC159+AB159+AD159","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C158>0),AI159/'Quota Calculator'!C158,IF(AND(AJ$7=\"Per Hectolitre\",$B159>0),AI159/($B159/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F159>0),AI159/$F159,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C158>0),AI159/'Quota Calculator'!V158/'Quota Calculator'!C158,\"-\"))))","v":61.703892686125492}]
["2022-03-31",{"$f":"'Quota Calculator'!E159","v":130673},{"$f":"'Quota Calculator'!F159","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P159>='Data Inputs'!D154, 'Quota Calculator'!G159-('Quota Calculator'!N159-'Quota Calculator'!O159+'Quota Calculator'!O158), 'Quota Calculator'!G159)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P154*('Revenue Calculator'!F160-'Revenue Calculator'!I160)-'Data Inputs'!Q154*('Revenue Calculator'!G160-'Revenue Calculator'!J160)-'Data Inputs'!R154*('Revenue Calculator'!H160-'Revenue Calculator'!K160), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H160)/SUM(F153:F160), 0)","v":2.1602636580143861},{"$f":"IF(M160>'Data Inputs'!G154, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N160=\"YES\",(M160-'Data Inputs'!G154)*SUM(I153:I160,0)-SUM(O153:O159),-SUM(O153:O159))","v":0},{"$f":"IF(O160<>0,-O160*H160/SUM(I160:J160)*'Data Inputs'!R154-G160/SUM(I160:J160)*'Data Inputs'!Q154,0)","v":0},null,{"$f":"IF(Q160=\"y\", 'Data Inputs'!T154*B160/100, 0)","v":0},{"$f":"'Data Inputs'!S154*B160/100","v":166.86942099999999},{"$f":"(-$B160/100*'Data Inputs'!H154)","v":-1960.095},{"$f":"(-$B160/100*'Data Inputs'!I154)","v":-65.336500000000001},{"$f":"(-$B160/100*'Data Inputs'!J154)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K154","v":-39},{"$f":"(-B160/100*'Data Inputs'!M154)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C159>30, 16, 15)","v":16},{"$f":"ROUND(-Y160*'Data Inputs'!L154,2)","v":-356},{"$f":"(-B160/100*'Data Inputs'!N154)","v":0},0,-359.49980000000005,{"$f":"-SUM(F160:H160)*'Data Inputs'!O154","v":-65.232249080600013},0,{"$f":"I160*'Data Inputs'!P154+'Revenue Calculator'!J160*'Data Inputs'!Q154+'Revenue Calculator'!K160*'Data Inputs'!R154+R160+S160+P160","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C159>0),AF160/'Quota Calculator'!C159,IF(AND(AG$7=\"Per Hectolitre\",$B160>0),AF160/($B160/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F160>0),AF160/$F160,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C159>0),AF160/'Quota Calculator'!V159/'Quota Calculator'!C159,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P154*F160+'Data Inputs'!Q154*G160+'Data Inputs'!R154*H160+P160+R160+S160+T160+U160+V160+W160+X160+Z160+AE160+L160+AC160+AB160+AD160","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C159>0),AI160/'Quota Calculator'!C159,IF(AND(AJ$7=\"Per Hectolitre\",$B160>0),AI160/($B160/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F160>0),AI160/$F160,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C159>0),AI160/'Quota Calculator'!V159/'Quota Calculator'!C159,\"-\"))))","v":68.905906491578804}]
["2022-04-30",{"$f":"'Quota Calculator'!E160","v":130673},{"$f":"'Quota Calculator'!F160","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P160>='Data Inputs'!D155, 'Quota Calculator'!G160-('Quota Calculator'!N160-'Quota Calculator'!O160+'Quota Calculator'!O159), 'Quota Calculator'!G160)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P155*('Revenue Calculator'!F161-'Revenue Calculator'!I161)-'Data Inputs'!Q155*('Revenue Calculator'!G161-'Revenue Calculator'!J161)-'Data Inputs'!R155*('Revenue Calculator'!H161-'Revenue Calculator'!K161), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G153:H161)/SUM(F153:F161), 0)","v":2.1602636580143861},{"$f":"IF(M161>'Data Inputs'!G155, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N161=\"YES\",(M161-'Data Inputs'!G155)*SUM(I153:I161,0)-SUM(O153:O160),-SUM(O153:O160))","v":0},{"$f":"IF(O161<>0,-O161*H161/SUM(I161:J161)*'Data Inputs'!R155-G161/SUM(I161:J161)*'Data Inputs'!Q155,0)","v":0},null,{"$f":"IF(Q161=\"y\", 'Data Inputs'!T155*B161/100, 0)","v":0},{"$f":"'Data Inputs'!S155*B161/100","v":166.86942099999999},{"$f":"(-$B161/100*'Data Inputs'!H155)","v":-1960.095},{"$f":"(-$B161/100*'Data Inputs'!I155)","v":-65.336500000000001},{"$f":"(-$B161/100*'Data Inputs'!J155)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K155","v":-39},{"$f":"(-B161/100*'Data Inputs'!M155)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C160>30, 16, 15)","v":15},{"$f":"ROUND(-Y161*'Data Inputs'!L155,2)","v":-333.75},{"$f":"(-B161/100*'Data Inputs'!N155)","v":0},0,-358.38730000000004,{"$f":"-SUM(F161:H161)*'Data Inputs'!O155","v":-65.232249080600013},0,{"$f":"I161*'Data Inputs'!P155+'Revenue Calculator'!J161*'Data Inputs'!Q155+'Revenue Calculator'!K161*'Data Inputs'!R155+R161+S161+P161","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C160>0),AF161/'Quota Calculator'!C160,IF(AND(AG$7=\"Per Hectolitre\",$B161>0),AF161/($B161/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F161>0),AF161/$F161,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C160>0),AF161/'Quota Calculator'!V160/'Quota Calculator'!C160,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P155*F161+'Data Inputs'!Q155*G161+'Data Inputs'!R155*H161+P161+R161+S161+T161+U161+V161+W161+X161+Z161+AE161+L161+AC161+AB161+AD161","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C160>0),AI161/'Quota Calculator'!C160,IF(AND(AJ$7=\"Per Hectolitre\",$B161>0),AI161/($B161/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F161>0),AI161/$F161,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C160>0),AI161/'Quota Calculator'!V160/'Quota Calculator'!C160,\"-\"))))","v":66.51715939003526}]
["2022-05-31",{"$f":"'Quota Calculator'!E161","v":130673},{"$f":"'Quota Calculator'!F161","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P161>='Data Inputs'!D156, 'Quota Calculator'!G161-('Quota Calculator'!N161-'Quota Calculator'!O161+'Quota Calculator'!O160), 'Quota Calculator'!G161)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P156*('Revenue Calculator'!F162-'Revenue Calculator'!I162)-'Data Inputs'!Q156*('Revenue Calculator'!G162-'Revenue Calculator'!J162)-'Data Inputs'!R156*('Revenue Calculator'!H162-'Revenue Calculator'!K162), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H162)/SUM(F153:F162), 0)","v":2.1602636580143861},{"$f":"IF(M162>'Data Inputs'!G156, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N162=\"YES\",(M162-'Data Inputs'!G156)*SUM(I153:I162,0)-SUM(O153:O161),-SUM(O153:O161))","v":0},{"$f":"IF(O162<>0,-O162*H162/SUM(I162:J162)*'Data Inputs'!R156-G162/SUM(I162:J162)*'Data Inputs'!Q156,0)","v":0},null,{"$f":"IF(Q162=\"y\", 'Data Inputs'!T156*B162/100, 0)","v":0},{"$f":"'Data Inputs'!S156*B162/100","v":166.86942099999999},{"$f":"(-$B162/100*'Data Inputs'!H156)","v":-1960.095},{"$f":"(-$B162/100*'Data Inputs'!I156)","v":-65.336500000000001},{"$f":"(-$B162/100*'Data Inputs'!J156)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K156","v":-39},{"$f":"(-B162/100*'Data Inputs'!M156)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C161>30, 16, 15)","v":16},{"$f":"ROUND(-Y162*'Data Inputs'!L156,2)","v":-356},{"$f":"(-B162/100*'Data Inputs'!N156)","v":0},0,-359.49980000000005,{"$f":"-SUM(F162:H162)*'Data Inputs'!O156","v":-65.232249080600013},0,{"$f":"I162*'Data Inputs'!P156+'Revenue Calculator'!J162*'Data Inputs'!Q156+'Revenue Calculator'!K162*'Data Inputs'!R156+R162+S162+P162","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C161>0),AF162/'Quota Calculator'!C161,IF(AND(AG$7=\"Per Hectolitre\",$B162>0),AF162/($B162/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F162>0),AF162/$F162,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C161>0),AF162/'Quota Calculator'!V161/'Quota Calculator'!C161,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P156*F162+'Data Inputs'!Q156*G162+'Data Inputs'!R156*H162+P162+R162+S162+T162+U162+V162+W162+X162+Z162+AE162+L162+AC162+AB162+AD162","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C161>0),AI162/'Quota Calculator'!C161,IF(AND(AJ$7=\"Per Hectolitre\",$B162>0),AI162/($B162/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F162>0),AI162/$F162,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C161>0),AI162/'Quota Calculator'!V161/'Quota Calculator'!C161,\"-\"))))","v":68.905906491578804}]
["2022-06-30",{"$f":"'Quota Calculator'!E162","v":130673},{"$f":"'Quota Calculator'!F162","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P162>='Data Inputs'!D157, 'Quota Calculator'!G162-('Quota Calculator'!N162-'Quota Calculator'!O162+'Quota Calculator'!O161), 'Quota Calculator'!G162)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P157*('Revenue Calculator'!F163-'Revenue Calculator'!I163)-'Data Inputs'!Q157*('Revenue Calculator'!G163-'Revenue Calculator'!J163)-'Data Inputs'!R157*('Revenue Calculator'!H163-'Revenue Calculator'!K163), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G153:H163)/SUM(F153:F163), 0)","v":2.1602636580143861},{"$f":"IF(M163>'Data Inputs'!G157, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N163=\"YES\",(M163-'Data Inputs'!G157)*SUM(I153:I163,0)-SUM(O153:O162),-SUM(O153:O162))","v":0},{"$f":"IF(O163<>0,-O163*H163/SUM(I163:J163)*'Data Inputs'!R157-G163/SUM(I163:J163)*'Data Inputs'!Q157,0)","v":0},null,{"$f":"IF(Q163=\"y\", 'Data Inputs'!T157*B163/100, 0)","v":0},{"$f":"'Data Inputs'!S157*B163/100","v":166.86942099999999},{"$f":"(-$B163/100*'Data Inputs'!H157)","v":-1960.095},{"$f":"(-$B163/100*'Data Inputs'!I157)","v":-65.336500000000001},{"$f":"(-$B163/100*'Data Inputs'!J157)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K157","v":-39},{"$f":"(-B163/100*'Data Inputs'!M157)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C162>30, 16, 15)","v":15},{"$f":"ROUND(-Y163*'Data Inputs'!L157,2)","v":-333.75},{"$f":"(-B163/100*'Data Inputs'!N157)","v":0},0,-358.38730000000004,{"$f":"-SUM(F163:H163)*'Data Inputs'!O157","v":-65.232249080600013},0,{"$f":"I163*'Data Inputs'!P157+'Revenue Calculator'!J163*'Data Inputs'!Q157+'Revenue Calculator'!K163*'Data Inputs'!R157+R163+S163+P163","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C162>0),AF163/'Quota Calculator'!C162,IF(AND(AG$7=\"Per Hectolitre\",$B163>0),AF163/($B163/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F163>0),AF163/$F163,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C162>0),AF163/'Quota Calculator'!V162/'Quota Calculator'!C162,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P157*F163+'Data Inputs'!Q157*G163+'Data Inputs'!R157*H163+P163+R163+S163+T163+U163+V163+W163+X163+Z163+AE163+L163+AC163+AB163+AD163","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C162>0),AI163/'Quota Calculator'!C162,IF(AND(AJ$7=\"Per Hectolitre\",$B163>0),AI163/($B163/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F163>0),AI163/$F163,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C162>0),AI163/'Quota Calculator'!V162/'Quota Calculator'!C162,\"-\"))))","v":66.51715939003526}]
["2022-07-31",{"$f":"'Quota Calculator'!E163","v":130673},{"$f":"'Quota Calculator'!F163","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P163>='Data Inputs'!D158, 'Quota Calculator'!G163-('Quota Calculator'!N163-'Quota Calculator'!O163+'Quota Calculator'!O162), 'Quota Calculator'!G163)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P158*('Revenue Calculator'!F164-'Revenue Calculator'!I164)-'Data Inputs'!Q158*('Revenue Calculator'!G164-'Revenue Calculator'!J164)-'Data Inputs'!R158*('Revenue Calculator'!H164-'Revenue Calculator'!K164), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G153:H164)/SUM(F153:F164), 0)","v":2.1602636580143866},{"$f":"IF(M164>'Data Inputs'!G158, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N164=\"YES\",(M164-'Data Inputs'!G158)*SUM(I153:I164,0)-SUM(O153:O163),-SUM(O153:O163))","v":0},{"$f":"IF(O164<>0,-O164*H164/SUM(I164:J164)*'Data Inputs'!R158-G164/SUM(I164:J164)*'Data Inputs'!Q158,0)","v":0},null,{"$f":"IF(Q164=\"y\", 'Data Inputs'!T158*B164/100, 0)","v":0},{"$f":"'Data Inputs'!S158*B164/100","v":166.86942099999999},{"$f":"(-$B164/100*'Data Inputs'!H158)","v":-1960.095},{"$f":"(-$B164/100*'Data Inputs'!I158)","v":-65.336500000000001},{"$f":"(-$B164/100*'Data Inputs'!J158)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K158","v":-39},{"$f":"(-B164/100*'Data Inputs'!M158)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C163>30, 16, 15)","v":16},{"$f":"ROUND(-Y164*'Data Inputs'!L158,2)","v":-356},{"$f":"(-B164/100*'Data Inputs'!N158)","v":0},0,-359.49980000000005,{"$f":"-SUM(F164:H164)*'Data Inputs'!O158","v":-65.232249080600013},0,{"$f":"I164*'Data Inputs'!P158+'Revenue Calculator'!J164*'Data Inputs'!Q158+'Revenue Calculator'!K164*'Data Inputs'!R158+R164+S164+P164","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C163>0),AF164/'Quota Calculator'!C163,IF(AND(AG$7=\"Per Hectolitre\",$B164>0),AF164/($B164/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F164>0),AF164/$F164,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C163>0),AF164/'Quota Calculator'!V163/'Quota Calculator'!C163,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P158*F164+'Data Inputs'!Q158*G164+'Data Inputs'!R158*H164+P164+R164+S164+T164+U164+V164+W164+X164+Z164+AE164+L164+AC164+AB164+AD164","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C163>0),AI164/'Quota Calculator'!C163,IF(AND(AJ$7=\"Per Hectolitre\",$B164>0),AI164/($B164/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F164>0),AI164/$F164,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C163>0),AI164/'Quota Calculator'!V163/'Quota Calculator'!C163,\"-\"))))","v":68.905906491578804}]
["2022-08-31",{"$f":"'Quota Calculator'!E164","v":130673},{"$f":"'Quota Calculator'!F164","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P164>='Data Inputs'!D159, 'Quota Calculator'!G164-('Quota Calculator'!N164-'Quota Calculator'!O164+'Quota Calculator'!O163), 'Quota Calculator'!G164)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P159*('Revenue Calculator'!F165-'Revenue Calculator'!I165)-'Data Inputs'!Q159*('Revenue Calculator'!G165-'Revenue Calculator'!J165)-'Data Inputs'!R159*('Revenue Calculator'!H165-'Revenue Calculator'!K165), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H165)/SUM(F165), 0)","v":2.1602636580143857},{"$f":"IF(M165>'Data Inputs'!G159, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N165=\"YES\",(M165-'Data Inputs'!G159)*I165,0)","v":0},{"$f":"IF(O165<>0,-O165*H165/SUM(I165:J165)*'Data Inputs'!R159-G165/SUM(I165:J165)*'Data Inputs'!Q159,0)","v":0},null,{"$f":"IF(Q165=\"y\", 'Data Inputs'!T159*B165/100, 0)","v":0},{"$f":"'Data Inputs'!S159*B165/100","v":166.86942099999999},{"$f":"(-$B165/100*'Data Inputs'!H159)","v":-1960.095},{"$f":"(-$B165/100*'Data Inputs'!I159)","v":-65.336500000000001},{"$f":"(-$B165/100*'Data Inputs'!J159)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K159","v":-39},{"$f":"(-B165/100*'Data Inputs'!M159)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C164>30, 16, 15)","v":16},{"$f":"ROUND(-Y165*'Data Inputs'!L159,2)","v":-356},{"$f":"(-B165/100*'Data Inputs'!N159)","v":0},0,-359.49980000000005,{"$f":"-SUM(F165:H165)*'Data Inputs'!O159","v":-65.232249080600013},0,{"$f":"I165*'Data Inputs'!P159+'Revenue Calculator'!J165*'Data Inputs'!Q159+'Revenue Calculator'!K165*'Data Inputs'!R159+R165+S165+P165","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C164>0),AF165/'Quota Calculator'!C164,IF(AND(AG$7=\"Per Hectolitre\",$B165>0),AF165/($B165/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F165>0),AF165/$F165,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C164>0),AF165/'Quota Calculator'!V164/'Quota Calculator'!C164,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P159*F165+'Data Inputs'!Q159*G165+'Data Inputs'!R159*H165+P165+R165+S165+T165+U165+V165+W165+X165+Z165+AE165+L165+AC165+AB165+AD165","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C164>0),AI165/'Quota Calculator'!C164,IF(AND(AJ$7=\"Per Hectolitre\",$B165>0),AI165/($B165/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F165>0),AI165/$F165,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C164>0),AI165/'Quota Calculator'!V164/'Quota Calculator'!C164,\"-\"))))","v":68.905906491578804}]
["2022-09-30",{"$f":"'Quota Calculator'!E165","v":130673},{"$f":"'Quota Calculator'!F165","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P165>='Data Inputs'!D160, 'Quota Calculator'!G165-('Quota Calculator'!N165-'Quota Calculator'!O165+'Quota Calculator'!O164), 'Quota Calculator'!G165)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P160*('Revenue Calculator'!F166-'Revenue Calculator'!I166)-'Data Inputs'!Q160*('Revenue Calculator'!G166-'Revenue Calculator'!J166)-'Data Inputs'!R160*('Revenue Calculator'!H166-'Revenue Calculator'!K166), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G165:H166)/SUM(F165:F166), 0)","v":2.1602636580143857},{"$f":"IF(M166>'Data Inputs'!G160, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N166=\"YES\",(M166-'Data Inputs'!G160)*SUM(I165:I166,0)-SUM(O165),-SUM(O165))","v":0},{"$f":"IF(O166<>0,-O166*H166/SUM(I166:J166)*'Data Inputs'!R160-G166/SUM(I166:J166)*'Data Inputs'!Q160,0)","v":0},null,{"$f":"IF(Q166=\"y\", 'Data Inputs'!T160*B166/100, 0)","v":0},{"$f":"'Data Inputs'!S160*B166/100","v":166.86942099999999},{"$f":"(-$B166/100*'Data Inputs'!H160)","v":-1960.095},{"$f":"(-$B166/100*'Data Inputs'!I160)","v":-65.336500000000001},{"$f":"(-$B166/100*'Data Inputs'!J160)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K160","v":-39},{"$f":"(-B166/100*'Data Inputs'!M160)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C165>30, 16, 15)","v":15},{"$f":"ROUND(-Y166*'Data Inputs'!L160,2)","v":-333.75},{"$f":"(-B166/100*'Data Inputs'!N160)","v":0},0,-358.38730000000004,{"$f":"-SUM(F166:H166)*'Data Inputs'!O160","v":-65.232249080600013},0,{"$f":"I166*'Data Inputs'!P160+'Revenue Calculator'!J166*'Data Inputs'!Q160+'Revenue Calculator'!K166*'Data Inputs'!R160+R166+S166+P166","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C165>0),AF166/'Quota Calculator'!C165,IF(AND(AG$7=\"Per Hectolitre\",$B166>0),AF166/($B166/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F166>0),AF166/$F166,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C165>0),AF166/'Quota Calculator'!V165/'Quota Calculator'!C165,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P160*F166+'Data Inputs'!Q160*G166+'Data Inputs'!R160*H166+P166+R166+S166+T166+U166+V166+W166+X166+Z166+AE166+L166+AC166+AB166+AD166","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C165>0),AI166/'Quota Calculator'!C165,IF(AND(AJ$7=\"Per Hectolitre\",$B166>0),AI166/($B166/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F166>0),AI166/$F166,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C165>0),AI166/'Quota Calculator'!V165/'Quota Calculator'!C165,\"-\"))))","v":66.51715939003526}]
["2022-10-31",{"$f":"'Quota Calculator'!E166","v":130673},{"$f":"'Quota Calculator'!F166","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P166>='Data Inputs'!D161, 'Quota Calculator'!G166-('Quota Calculator'!N166-'Quota Calculator'!O166+'Quota Calculator'!O165), 'Quota Calculator'!G166)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P161*('Revenue Calculator'!F167-'Revenue Calculator'!I167)-'Data Inputs'!Q161*('Revenue Calculator'!G167-'Revenue Calculator'!J167)-'Data Inputs'!R161*('Revenue Calculator'!H167-'Revenue Calculator'!K167), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H167)/SUM(F165:F167), 0)","v":2.1602636580143857},{"$f":"IF(M167>'Data Inputs'!G161, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N167=\"YES\",(M167-'Data Inputs'!G161)*SUM(I165:I167,0)-SUM(O165:O166),-SUM(O165:O166))","v":0},{"$f":"IF(O167<>0,-O167*H167/SUM(I167:J167)*'Data Inputs'!R161-G167/SUM(I167:J167)*'Data Inputs'!Q161,0)","v":0},null,{"$f":"IF(Q167=\"y\", 'Data Inputs'!T161*B167/100, 0)","v":0},{"$f":"'Data Inputs'!S161*B167/100","v":166.86942099999999},{"$f":"(-$B167/100*'Data Inputs'!H161)","v":-1960.095},{"$f":"(-$B167/100*'Data Inputs'!I161)","v":-65.336500000000001},{"$f":"(-$B167/100*'Data Inputs'!J161)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K161","v":-39},{"$f":"(-B167/100*'Data Inputs'!M161)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C166>30, 16, 15)","v":16},{"$f":"ROUND(-Y167*'Data Inputs'!L161,2)","v":-356},{"$f":"(-B167/100*'Data Inputs'!N161)","v":0},0,-359.49980000000005,{"$f":"-SUM(F167:H167)*'Data Inputs'!O161","v":-65.232249080600013},0,{"$f":"I167*'Data Inputs'!P161+'Revenue Calculator'!J167*'Data Inputs'!Q161+'Revenue Calculator'!K167*'Data Inputs'!R161+R167+S167+P167","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C166>0),AF167/'Quota Calculator'!C166,IF(AND(AG$7=\"Per Hectolitre\",$B167>0),AF167/($B167/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F167>0),AF167/$F167,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C166>0),AF167/'Quota Calculator'!V166/'Quota Calculator'!C166,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P161*F167+'Data Inputs'!Q161*G167+'Data Inputs'!R161*H167+P167+R167+S167+T167+U167+V167+W167+X167+Z167+AE167+L167+AC167+AB167+AD167","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C166>0),AI167/'Quota Calculator'!C166,IF(AND(AJ$7=\"Per Hectolitre\",$B167>0),AI167/($B167/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F167>0),AI167/$F167,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C166>0),AI167/'Quota Calculator'!V166/'Quota Calculator'!C166,\"-\"))))","v":68.905906491578804}]
["2022-11-30",{"$f":"'Quota Calculator'!E167","v":130673},{"$f":"'Quota Calculator'!F167","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P167>='Data Inputs'!D162, 'Quota Calculator'!G167-('Quota Calculator'!N167-'Quota Calculator'!O167+'Quota Calculator'!O166), 'Quota Calculator'!G167)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P162*('Revenue Calculator'!F168-'Revenue Calculator'!I168)-'Data Inputs'!Q162*('Revenue Calculator'!G168-'Revenue Calculator'!J168)-'Data Inputs'!R162*('Revenue Calculator'!H168-'Revenue Calculator'!K168), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G165:H168)/SUM(F165:F168), 0)","v":2.1602636580143857},{"$f":"IF(M168>'Data Inputs'!G162, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N168=\"YES\",(M168-'Data Inputs'!G162)*SUM(I165:I168,0)-SUM(O165:O167),-SUM(O165:O167))","v":0},{"$f":"IF(O168<>0,-O168*H168/SUM(I168:J168)*'Data Inputs'!R162-G168/SUM(I168:J168)*'Data Inputs'!Q162,0)","v":0},null,{"$f":"IF(Q168=\"y\", 'Data Inputs'!T162*B168/100, 0)","v":0},{"$f":"'Data Inputs'!S162*B168/100","v":166.86942099999999},{"$f":"(-$B168/100*'Data Inputs'!H162)","v":-1960.095},{"$f":"(-$B168/100*'Data Inputs'!I162)","v":-65.336500000000001},{"$f":"(-$B168/100*'Data Inputs'!J162)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K162","v":-39},{"$f":"(-B168/100*'Data Inputs'!M162)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C167>30, 16, 15)","v":15},{"$f":"ROUND(-Y168*'Data Inputs'!L162,2)","v":-333.75},{"$f":"(-B168/100*'Data Inputs'!N162)","v":0},0,-358.38730000000004,{"$f":"-SUM(F168:H168)*'Data Inputs'!O162","v":-65.232249080600013},0,{"$f":"I168*'Data Inputs'!P162+'Revenue Calculator'!J168*'Data Inputs'!Q162+'Revenue Calculator'!K168*'Data Inputs'!R162+R168+S168+P168","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C167>0),AF168/'Quota Calculator'!C167,IF(AND(AG$7=\"Per Hectolitre\",$B168>0),AF168/($B168/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F168>0),AF168/$F168,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C167>0),AF168/'Quota Calculator'!V167/'Quota Calculator'!C167,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P162*F168+'Data Inputs'!Q162*G168+'Data Inputs'!R162*H168+P168+R168+S168+T168+U168+V168+W168+X168+Z168+AE168+L168+AC168+AB168+AD168","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C167>0),AI168/'Quota Calculator'!C167,IF(AND(AJ$7=\"Per Hectolitre\",$B168>0),AI168/($B168/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F168>0),AI168/$F168,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C167>0),AI168/'Quota Calculator'!V167/'Quota Calculator'!C167,\"-\"))))","v":66.51715939003526}]
["2022-12-31",{"$f":"'Quota Calculator'!E168","v":130673},{"$f":"'Quota Calculator'!F168","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P168>='Data Inputs'!D163, 'Quota Calculator'!G168-('Quota Calculator'!N168-'Quota Calculator'!O168+'Quota Calculator'!O167), 'Quota Calculator'!G168)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P163*('Revenue Calculator'!F169-'Revenue Calculator'!I169)-'Data Inputs'!Q163*('Revenue Calculator'!G169-'Revenue Calculator'!J169)-'Data Inputs'!R163*('Revenue Calculator'!H169-'Revenue Calculator'!K169), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H169)/SUM(F165:F169),0)","v":2.1602636580143857},{"$f":"IF(M169>'Data Inputs'!G163, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N169=\"YES\",(M169-'Data Inputs'!G163)*SUM(I165:I169,0)-SUM(O165:O168),-SUM(O165:O168))","v":0},{"$f":"IF(O169<>0,-O169*H169/SUM(I169:J169)*'Data Inputs'!R163-G169/SUM(I169:J169)*'Data Inputs'!Q163,0)","v":0},null,{"$f":"IF(Q169=\"y\", 'Data Inputs'!T163*B169/100, 0)","v":0},{"$f":"'Data Inputs'!S163*B169/100","v":166.86942099999999},{"$f":"(-$B169/100*'Data Inputs'!H163)","v":-1960.095},{"$f":"(-$B169/100*'Data Inputs'!I163)","v":-65.336500000000001},{"$f":"(-$B169/100*'Data Inputs'!J163)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K163","v":-39},{"$f":"(-B169/100*'Data Inputs'!M163)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C168>30, 16, 15)","v":16},{"$f":"ROUND(-Y169*'Data Inputs'!L163,2)","v":-356},{"$f":"(-B169/100*'Data Inputs'!N163)","v":0},0,-359.49980000000005,{"$f":"-SUM(F169:H169)*'Data Inputs'!O163","v":-65.232249080600013},0,{"$f":"I169*'Data Inputs'!P163+'Revenue Calculator'!J169*'Data Inputs'!Q163+'Revenue Calculator'!K169*'Data Inputs'!R163+R169+S169+P169","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C168>0),AF169/'Quota Calculator'!C168,IF(AND(AG$7=\"Per Hectolitre\",$B169>0),AF169/($B169/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F169>0),AF169/$F169,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C168>0),AF169/'Quota Calculator'!V168/'Quota Calculator'!C168,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P163*F169+'Data Inputs'!Q163*G169+'Data Inputs'!R163*H169+P169+R169+S169+T169+U169+V169+W169+X169+Z169+AE169+L169+AC169+AB169+AD169","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C168>0),AI169/'Quota Calculator'!C168,IF(AND(AJ$7=\"Per Hectolitre\",$B169>0),AI169/($B169/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F169>0),AI169/$F169,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C168>0),AI169/'Quota Calculator'!V168/'Quota Calculator'!C168,\"-\"))))","v":68.905906491578804}]
["2023-01-31",{"$f":"'Quota Calculator'!E169","v":130673},{"$f":"'Quota Calculator'!F169","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P169>='Data Inputs'!D164, 'Quota Calculator'!G169-('Quota Calculator'!N169-'Quota Calculator'!O169+'Quota Calculator'!O168), 'Quota Calculator'!G169)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P164*('Revenue Calculator'!F170-'Revenue Calculator'!I170)-'Data Inputs'!Q164*('Revenue Calculator'!G170-'Revenue Calculator'!J170)-'Data Inputs'!R164*('Revenue Calculator'!H170-'Revenue Calculator'!K170), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H170)/SUM(F165:F170), 0)","v":2.1602636580143861},{"$f":"IF(M170>'Data Inputs'!G164, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N170=\"YES\",(M170-'Data Inputs'!G164)*SUM(I165:I170,0)-SUM(O165:O169),-SUM(O165:O169))","v":0},{"$f":"IF(O170<>0,-O170*H170/SUM(I170:J170)*'Data Inputs'!R164-G170/SUM(I170:J170)*'Data Inputs'!Q164,0)","v":0},null,{"$f":"IF(Q170=\"y\", 'Data Inputs'!T164*B170/100, 0)","v":0},{"$f":"'Data Inputs'!S164*B170/100","v":166.86942099999999},{"$f":"(-$B170/100*'Data Inputs'!H164)","v":-1960.095},{"$f":"(-$B170/100*'Data Inputs'!I164)","v":-65.336500000000001},{"$f":"(-$B170/100*'Data Inputs'!J164)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K164","v":-39},{"$f":"(-B170/100*'Data Inputs'!M164)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C169>30, 16, 15)","v":16},{"$f":"ROUND(-Y170*'Data Inputs'!L164,2)","v":-356},{"$f":"(-B170/100*'Data Inputs'!N164)","v":0},0,-359.49980000000005,{"$f":"-SUM(F170:H170)*'Data Inputs'!O164","v":-65.232249080600013},0,{"$f":"I170*'Data Inputs'!P164+'Revenue Calculator'!J170*'Data Inputs'!Q164+'Revenue Calculator'!K170*'Data Inputs'!R164+R170+S170+P170","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C169>0),AF170/'Quota Calculator'!C169,IF(AND(AG$7=\"Per Hectolitre\",$B170>0),AF170/($B170/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F170>0),AF170/$F170,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C169>0),AF170/'Quota Calculator'!V169/'Quota Calculator'!C169,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P164*F170+'Data Inputs'!Q164*G170+'Data Inputs'!R164*H170+P170+R170+S170+T170+U170+V170+W170+X170+Z170+AE170+L170+AC170+AB170+AD170","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C169>0),AI170/'Quota Calculator'!C169,IF(AND(AJ$7=\"Per Hectolitre\",$B170>0),AI170/($B170/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F170>0),AI170/$F170,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C169>0),AI170/'Quota Calculator'!V169/'Quota Calculator'!C169,\"-\"))))","v":68.905906491578804}]
["2023-02-28",{"$f":"'Quota Calculator'!E170","v":130673},{"$f":"'Quota Calculator'!F170","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P170>='Data Inputs'!D165, 'Quota Calculator'!G170-('Quota Calculator'!N170-'Quota Calculator'!O170+'Quota Calculator'!O169), 'Quota Calculator'!G170)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P165*('Revenue Calculator'!F171-'Revenue Calculator'!I171)-'Data Inputs'!Q165*('Revenue Calculator'!G171-'Revenue Calculator'!J171)-'Data Inputs'!R165*('Revenue Calculator'!H171-'Revenue Calculator'!K171), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G165:H171)/SUM(F165:F171), 0)","v":2.1602636580143857},{"$f":"IF(M171>'Data Inputs'!G165, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N171=\"YES\",(M171-'Data Inputs'!G165)*SUM(I165:I171,0)-SUM(O165:O170),-SUM(O165:O170))","v":0},{"$f":"IF(O171<>0,-O171*H171/SUM(I171:J171)*'Data Inputs'!R165-G171/SUM(I171:J171)*'Data Inputs'!Q165,0)","v":0},null,{"$f":"IF(Q171=\"y\", 'Data Inputs'!T165*B171/100, 0)","v":0},{"$f":"'Data Inputs'!S165*B171/100","v":166.86942099999999},{"$f":"(-$B171/100*'Data Inputs'!H165)","v":-1960.095},{"$f":"(-$B171/100*'Data Inputs'!I165)","v":-65.336500000000001},{"$f":"(-$B171/100*'Data Inputs'!J165)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K165","v":-39},{"$f":"(-B171/100*'Data Inputs'!M165)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C170>30, 16, 15)","v":15},{"$f":"ROUND(-Y171*'Data Inputs'!L165,2)","v":-333.75},{"$f":"(-B171/100*'Data Inputs'!N165)","v":0},0,-358.38730000000004,{"$f":"-SUM(F171:H171)*'Data Inputs'!O165","v":-65.232249080600013},0,{"$f":"I171*'Data Inputs'!P165+'Revenue Calculator'!J171*'Data Inputs'!Q165+'Revenue Calculator'!K171*'Data Inputs'!R165+R171+S171+P171","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C170>0),AF171/'Quota Calculator'!C170,IF(AND(AG$7=\"Per Hectolitre\",$B171>0),AF171/($B171/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F171>0),AF171/$F171,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C170>0),AF171/'Quota Calculator'!V170/'Quota Calculator'!C170,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P165*F171+'Data Inputs'!Q165*G171+'Data Inputs'!R165*H171+P171+R171+S171+T171+U171+V171+W171+X171+Z171+AE171+L171+AC171+AB171+AD171","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C170>0),AI171/'Quota Calculator'!C170,IF(AND(AJ$7=\"Per Hectolitre\",$B171>0),AI171/($B171/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F171>0),AI171/$F171,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C170>0),AI171/'Quota Calculator'!V170/'Quota Calculator'!C170,\"-\"))))","v":61.703892686125492}]
["2023-03-31",{"$f":"'Quota Calculator'!E171","v":130673},{"$f":"'Quota Calculator'!F171","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P171>='Data Inputs'!D166, 'Quota Calculator'!G171-('Quota Calculator'!N171-'Quota Calculator'!O171+'Quota Calculator'!O170), 'Quota Calculator'!G171)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P166*('Revenue Calculator'!F172-'Revenue Calculator'!I172)-'Data Inputs'!Q166*('Revenue Calculator'!G172-'Revenue Calculator'!J172)-'Data Inputs'!R166*('Revenue Calculator'!H172-'Revenue Calculator'!K172), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H172)/SUM(F165:F172), 0)","v":2.1602636580143861},{"$f":"IF(M172>'Data Inputs'!G166, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N172=\"YES\",(M172-'Data Inputs'!G166)*SUM(I165:I172,0)-SUM(O165:O171),-SUM(O165:O171))","v":0},{"$f":"IF(O172<>0,-O172*H172/SUM(I172:J172)*'Data Inputs'!R166-G172/SUM(I172:J172)*'Data Inputs'!Q166,0)","v":0},null,{"$f":"IF(Q172=\"y\", 'Data Inputs'!T166*B172/100, 0)","v":0},{"$f":"'Data Inputs'!S166*B172/100","v":166.86942099999999},{"$f":"(-$B172/100*'Data Inputs'!H166)","v":-1960.095},{"$f":"(-$B172/100*'Data Inputs'!I166)","v":-65.336500000000001},{"$f":"(-$B172/100*'Data Inputs'!J166)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K166","v":-39},{"$f":"(-B172/100*'Data Inputs'!M166)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C171>30, 16, 15)","v":16},{"$f":"ROUND(-Y172*'Data Inputs'!L166,2)","v":-356},{"$f":"(-B172/100*'Data Inputs'!N166)","v":0},0,-359.49980000000005,{"$f":"-SUM(F172:H172)*'Data Inputs'!O166","v":-65.232249080600013},0,{"$f":"I172*'Data Inputs'!P166+'Revenue Calculator'!J172*'Data Inputs'!Q166+'Revenue Calculator'!K172*'Data Inputs'!R166+R172+S172+P172","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C171>0),AF172/'Quota Calculator'!C171,IF(AND(AG$7=\"Per Hectolitre\",$B172>0),AF172/($B172/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F172>0),AF172/$F172,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C171>0),AF172/'Quota Calculator'!V171/'Quota Calculator'!C171,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P166*F172+'Data Inputs'!Q166*G172+'Data Inputs'!R166*H172+P172+R172+S172+T172+U172+V172+W172+X172+Z172+AE172+L172+AC172+AB172+AD172","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C171>0),AI172/'Quota Calculator'!C171,IF(AND(AJ$7=\"Per Hectolitre\",$B172>0),AI172/($B172/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F172>0),AI172/$F172,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C171>0),AI172/'Quota Calculator'!V171/'Quota Calculator'!C171,\"-\"))))","v":68.905906491578804}]
["2023-04-30",{"$f":"'Quota Calculator'!E172","v":130673},{"$f":"'Quota Calculator'!F172","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P172>='Data Inputs'!D167, 'Quota Calculator'!G172-('Quota Calculator'!N172-'Quota Calculator'!O172+'Quota Calculator'!O171), 'Quota Calculator'!G172)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P167*('Revenue Calculator'!F173-'Revenue Calculator'!I173)-'Data Inputs'!Q167*('Revenue Calculator'!G173-'Revenue Calculator'!J173)-'Data Inputs'!R167*('Revenue Calculator'!H173-'Revenue Calculator'!K173), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G165:H173)/SUM(F165:F173), 0)","v":2.1602636580143861},{"$f":"IF(M173>'Data Inputs'!G167, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N173=\"YES\",(M173-'Data Inputs'!G167)*SUM(I165:I173,0)-SUM(O165:O172),-SUM(O165:O172))","v":0},{"$f":"IF(O173<>0,-O173*H173/SUM(I173:J173)*'Data Inputs'!R167-G173/SUM(I173:J173)*'Data Inputs'!Q167,0)","v":0},null,{"$f":"IF(Q173=\"y\", 'Data Inputs'!T167*B173/100, 0)","v":0},{"$f":"'Data Inputs'!S167*B173/100","v":166.86942099999999},{"$f":"(-$B173/100*'Data Inputs'!H167)","v":-1960.095},{"$f":"(-$B173/100*'Data Inputs'!I167)","v":-65.336500000000001},{"$f":"(-$B173/100*'Data Inputs'!J167)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K167","v":-39},{"$f":"(-B173/100*'Data Inputs'!M167)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C172>30, 16, 15)","v":15},{"$f":"ROUND(-Y173*'Data Inputs'!L167,2)","v":-333.75},{"$f":"(-B173/100*'Data Inputs'!N167)","v":0},0,-358.38730000000004,{"$f":"-SUM(F173:H173)*'Data Inputs'!O167","v":-65.232249080600013},0,{"$f":"I173*'Data Inputs'!P167+'Revenue Calculator'!J173*'Data Inputs'!Q167+'Revenue Calculator'!K173*'Data Inputs'!R167+R173+S173+P173","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C172>0),AF173/'Quota Calculator'!C172,IF(AND(AG$7=\"Per Hectolitre\",$B173>0),AF173/($B173/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F173>0),AF173/$F173,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C172>0),AF173/'Quota Calculator'!V172/'Quota Calculator'!C172,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P167*F173+'Data Inputs'!Q167*G173+'Data Inputs'!R167*H173+P173+R173+S173+T173+U173+V173+W173+X173+Z173+AE173+L173+AC173+AB173+AD173","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C172>0),AI173/'Quota Calculator'!C172,IF(AND(AJ$7=\"Per Hectolitre\",$B173>0),AI173/($B173/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F173>0),AI173/$F173,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C172>0),AI173/'Quota Calculator'!V172/'Quota Calculator'!C172,\"-\"))))","v":66.51715939003526}]
["2023-05-31",{"$f":"'Quota Calculator'!E173","v":130673},{"$f":"'Quota Calculator'!F173","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P173>='Data Inputs'!D168, 'Quota Calculator'!G173-('Quota Calculator'!N173-'Quota Calculator'!O173+'Quota Calculator'!O172), 'Quota Calculator'!G173)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P168*('Revenue Calculator'!F174-'Revenue Calculator'!I174)-'Data Inputs'!Q168*('Revenue Calculator'!G174-'Revenue Calculator'!J174)-'Data Inputs'!R168*('Revenue Calculator'!H174-'Revenue Calculator'!K174), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H174)/SUM(F165:F174), 0)","v":2.1602636580143861},{"$f":"IF(M174>'Data Inputs'!G168, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N174=\"YES\",(M174-'Data Inputs'!G168)*SUM(I165:I174,0)-SUM(O165:O173),-SUM(O165:O173))","v":0},{"$f":"IF(O174<>0,-O174*H174/SUM(I174:J174)*'Data Inputs'!R168-G174/SUM(I174:J174)*'Data Inputs'!Q168,0)","v":0},null,{"$f":"IF(Q174=\"y\", 'Data Inputs'!T168*B174/100, 0)","v":0},{"$f":"'Data Inputs'!S168*B174/100","v":166.86942099999999},{"$f":"(-$B174/100*'Data Inputs'!H168)","v":-1960.095},{"$f":"(-$B174/100*'Data Inputs'!I168)","v":-65.336500000000001},{"$f":"(-$B174/100*'Data Inputs'!J168)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K168","v":-39},{"$f":"(-B174/100*'Data Inputs'!M168)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C173>30, 16, 15)","v":16},{"$f":"ROUND(-Y174*'Data Inputs'!L168,2)","v":-356},{"$f":"(-B174/100*'Data Inputs'!N168)","v":0},0,-359.49980000000005,{"$f":"-SUM(F174:H174)*'Data Inputs'!O168","v":-65.232249080600013},0,{"$f":"I174*'Data Inputs'!P168+'Revenue Calculator'!J174*'Data Inputs'!Q168+'Revenue Calculator'!K174*'Data Inputs'!R168+R174+S174+P174","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C173>0),AF174/'Quota Calculator'!C173,IF(AND(AG$7=\"Per Hectolitre\",$B174>0),AF174/($B174/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F174>0),AF174/$F174,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C173>0),AF174/'Quota Calculator'!V173/'Quota Calculator'!C173,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P168*F174+'Data Inputs'!Q168*G174+'Data Inputs'!R168*H174+P174+R174+S174+T174+U174+V174+W174+X174+Z174+AE174+L174+AC174+AB174+AD174","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C173>0),AI174/'Quota Calculator'!C173,IF(AND(AJ$7=\"Per Hectolitre\",$B174>0),AI174/($B174/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F174>0),AI174/$F174,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C173>0),AI174/'Quota Calculator'!V173/'Quota Calculator'!C173,\"-\"))))","v":68.905906491578804}]
["2023-06-30",{"$f":"'Quota Calculator'!E174","v":130673},{"$f":"'Quota Calculator'!F174","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P174>='Data Inputs'!D169, 'Quota Calculator'!G174-('Quota Calculator'!N174-'Quota Calculator'!O174+'Quota Calculator'!O173), 'Quota Calculator'!G174)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P169*('Revenue Calculator'!F175-'Revenue Calculator'!I175)-'Data Inputs'!Q169*('Revenue Calculator'!G175-'Revenue Calculator'!J175)-'Data Inputs'!R169*('Revenue Calculator'!H175-'Revenue Calculator'!K175), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G165:H175)/SUM(F165:F175), 0)","v":2.1602636580143861},{"$f":"IF(M175>'Data Inputs'!G169, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N175=\"YES\",(M175-'Data Inputs'!G169)*SUM(I165:I175,0)-SUM(O165:O174),-SUM(O165:O174))","v":0},{"$f":"IF(O175<>0,-O175*H175/SUM(I175:J175)*'Data Inputs'!R169-G175/SUM(I175:J175)*'Data Inputs'!Q169,0)","v":0},null,{"$f":"IF(Q175=\"y\", 'Data Inputs'!T169*B175/100, 0)","v":0},{"$f":"'Data Inputs'!S169*B175/100","v":166.86942099999999},{"$f":"(-$B175/100*'Data Inputs'!H169)","v":-1960.095},{"$f":"(-$B175/100*'Data Inputs'!I169)","v":-65.336500000000001},{"$f":"(-$B175/100*'Data Inputs'!J169)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K169","v":-39},{"$f":"(-B175/100*'Data Inputs'!M169)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C174>30, 16, 15)","v":15},{"$f":"ROUND(-Y175*'Data Inputs'!L169,2)","v":-333.75},{"$f":"(-B175/100*'Data Inputs'!N169)","v":0},0,-358.38730000000004,{"$f":"-SUM(F175:H175)*'Data Inputs'!O169","v":-65.232249080600013},0,{"$f":"I175*'Data Inputs'!P169+'Revenue Calculator'!J175*'Data Inputs'!Q169+'Revenue Calculator'!K175*'Data Inputs'!R169+R175+S175+P175","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C174>0),AF175/'Quota Calculator'!C174,IF(AND(AG$7=\"Per Hectolitre\",$B175>0),AF175/($B175/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F175>0),AF175/$F175,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C174>0),AF175/'Quota Calculator'!V174/'Quota Calculator'!C174,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P169*F175+'Data Inputs'!Q169*G175+'Data Inputs'!R169*H175+P175+R175+S175+T175+U175+V175+W175+X175+Z175+AE175+L175+AC175+AB175+AD175","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C174>0),AI175/'Quota Calculator'!C174,IF(AND(AJ$7=\"Per Hectolitre\",$B175>0),AI175/($B175/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F175>0),AI175/$F175,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C174>0),AI175/'Quota Calculator'!V174/'Quota Calculator'!C174,\"-\"))))","v":66.51715939003526}]
["2023-07-31",{"$f":"'Quota Calculator'!E175","v":130673},{"$f":"'Quota Calculator'!F175","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P175>='Data Inputs'!D170, 'Quota Calculator'!G175-('Quota Calculator'!N175-'Quota Calculator'!O175+'Quota Calculator'!O174), 'Quota Calculator'!G175)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P170*('Revenue Calculator'!F176-'Revenue Calculator'!I176)-'Data Inputs'!Q170*('Revenue Calculator'!G176-'Revenue Calculator'!J176)-'Data Inputs'!R170*('Revenue Calculator'!H176-'Revenue Calculator'!K176), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G165:H176)/SUM(F165:F176), 0)","v":2.1602636580143866},{"$f":"IF(M176>'Data Inputs'!G170, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N176=\"YES\",(M176-'Data Inputs'!G170)*SUM(I165:I176,0)-SUM(O165:O175),-SUM(O165:O175))","v":0},{"$f":"IF(O176<>0,-O176*H176/SUM(I176:J176)*'Data Inputs'!R170-G176/SUM(I176:J176)*'Data Inputs'!Q170,0)","v":0},null,{"$f":"IF(Q176=\"y\", 'Data Inputs'!T170*B176/100, 0)","v":0},{"$f":"'Data Inputs'!S170*B176/100","v":166.86942099999999},{"$f":"(-$B176/100*'Data Inputs'!H170)","v":-1960.095},{"$f":"(-$B176/100*'Data Inputs'!I170)","v":-65.336500000000001},{"$f":"(-$B176/100*'Data Inputs'!J170)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K170","v":-39},{"$f":"(-B176/100*'Data Inputs'!M170)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C175>30, 16, 15)","v":16},{"$f":"ROUND(-Y176*'Data Inputs'!L170,2)","v":-356},{"$f":"(-B176/100*'Data Inputs'!N170)","v":0},0,-359.49980000000005,{"$f":"-SUM(F176:H176)*'Data Inputs'!O170","v":-65.232249080600013},0,{"$f":"I176*'Data Inputs'!P170+'Revenue Calculator'!J176*'Data Inputs'!Q170+'Revenue Calculator'!K176*'Data Inputs'!R170+R176+S176+P176","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C175>0),AF176/'Quota Calculator'!C175,IF(AND(AG$7=\"Per Hectolitre\",$B176>0),AF176/($B176/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F176>0),AF176/$F176,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C175>0),AF176/'Quota Calculator'!V175/'Quota Calculator'!C175,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P170*F176+'Data Inputs'!Q170*G176+'Data Inputs'!R170*H176+P176+R176+S176+T176+U176+V176+W176+X176+Z176+AE176+L176+AC176+AB176+AD176","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C175>0),AI176/'Quota Calculator'!C175,IF(AND(AJ$7=\"Per Hectolitre\",$B176>0),AI176/($B176/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F176>0),AI176/$F176,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C175>0),AI176/'Quota Calculator'!V175/'Quota Calculator'!C175,\"-\"))))","v":68.905906491578804}]
["2023-08-31",{"$f":"'Quota Calculator'!E176","v":130673},{"$f":"'Quota Calculator'!F176","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P176>='Data Inputs'!D171, 'Quota Calculator'!G176-('Quota Calculator'!N176-'Quota Calculator'!O176+'Quota Calculator'!O175), 'Quota Calculator'!G176)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P171*('Revenue Calculator'!F177-'Revenue Calculator'!I177)-'Data Inputs'!Q171*('Revenue Calculator'!G177-'Revenue Calculator'!J177)-'Data Inputs'!R171*('Revenue Calculator'!H177-'Revenue Calculator'!K177), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H177)/SUM(F177), 0)","v":2.1602636580143857},{"$f":"IF(M177>'Data Inputs'!G171, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N177=\"YES\",(M177-'Data Inputs'!G171)*I177,0)","v":0},{"$f":"IF(O177<>0,-O177*H177/SUM(I177:J177)*'Data Inputs'!R171-G177/SUM(I177:J177)*'Data Inputs'!Q171,0)","v":0},null,{"$f":"IF(Q177=\"y\", 'Data Inputs'!T171*B177/100, 0)","v":0},{"$f":"'Data Inputs'!S171*B177/100","v":166.86942099999999},{"$f":"(-$B177/100*'Data Inputs'!H171)","v":-1960.095},{"$f":"(-$B177/100*'Data Inputs'!I171)","v":-65.336500000000001},{"$f":"(-$B177/100*'Data Inputs'!J171)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K171","v":-39},{"$f":"(-B177/100*'Data Inputs'!M171)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C176>30, 16, 15)","v":16},{"$f":"ROUND(-Y177*'Data Inputs'!L171,2)","v":-356},{"$f":"(-B177/100*'Data Inputs'!N171)","v":0},0,-359.49980000000005,{"$f":"-SUM(F177:H177)*'Data Inputs'!O171","v":-65.232249080600013},0,{"$f":"I177*'Data Inputs'!P171+'Revenue Calculator'!J177*'Data Inputs'!Q171+'Revenue Calculator'!K177*'Data Inputs'!R171+R177+S177+P177","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C176>0),AF177/'Quota Calculator'!C176,IF(AND(AG$7=\"Per Hectolitre\",$B177>0),AF177/($B177/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F177>0),AF177/$F177,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C176>0),AF177/'Quota Calculator'!V176/'Quota Calculator'!C176,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P171*F177+'Data Inputs'!Q171*G177+'Data Inputs'!R171*H177+P177+R177+S177+T177+U177+V177+W177+X177+Z177+AE177+L177+AC177+AB177+AD177","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C176>0),AI177/'Quota Calculator'!C176,IF(AND(AJ$7=\"Per Hectolitre\",$B177>0),AI177/($B177/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F177>0),AI177/$F177,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C176>0),AI177/'Quota Calculator'!V176/'Quota Calculator'!C176,\"-\"))))","v":68.905906491578804}]
["2023-09-30",{"$f":"'Quota Calculator'!E177","v":130673},{"$f":"'Quota Calculator'!F177","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P177>='Data Inputs'!D172, 'Quota Calculator'!G177-('Quota Calculator'!N177-'Quota Calculator'!O177+'Quota Calculator'!O176), 'Quota Calculator'!G177)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P172*('Revenue Calculator'!F178-'Revenue Calculator'!I178)-'Data Inputs'!Q172*('Revenue Calculator'!G178-'Revenue Calculator'!J178)-'Data Inputs'!R172*('Revenue Calculator'!H178-'Revenue Calculator'!K178), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G177:H178)/SUM(F177:F178), 0)","v":2.1602636580143857},{"$f":"IF(M178>'Data Inputs'!G172, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N178=\"YES\",(M178-'Data Inputs'!G172)*SUM(I177:I178,0)-SUM(O177),-SUM(O177))","v":0},{"$f":"IF(O178<>0,-O178*H178/SUM(I178:J178)*'Data Inputs'!R172-G178/SUM(I178:J178)*'Data Inputs'!Q172,0)","v":0},null,{"$f":"IF(Q178=\"y\", 'Data Inputs'!T172*B178/100, 0)","v":0},{"$f":"'Data Inputs'!S172*B178/100","v":166.86942099999999},{"$f":"(-$B178/100*'Data Inputs'!H172)","v":-1960.095},{"$f":"(-$B178/100*'Data Inputs'!I172)","v":-65.336500000000001},{"$f":"(-$B178/100*'Data Inputs'!J172)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K172","v":-39},{"$f":"(-B178/100*'Data Inputs'!M172)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C177>30, 16, 15)","v":15},{"$f":"ROUND(-Y178*'Data Inputs'!L172,2)","v":-333.75},{"$f":"(-B178/100*'Data Inputs'!N172)","v":0},0,-358.38730000000004,{"$f":"-SUM(F178:H178)*'Data Inputs'!O172","v":-65.232249080600013},0,{"$f":"I178*'Data Inputs'!P172+'Revenue Calculator'!J178*'Data Inputs'!Q172+'Revenue Calculator'!K178*'Data Inputs'!R172+R178+S178+P178","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C177>0),AF178/'Quota Calculator'!C177,IF(AND(AG$7=\"Per Hectolitre\",$B178>0),AF178/($B178/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F178>0),AF178/$F178,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C177>0),AF178/'Quota Calculator'!V177/'Quota Calculator'!C177,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P172*F178+'Data Inputs'!Q172*G178+'Data Inputs'!R172*H178+P178+R178+S178+T178+U178+V178+W178+X178+Z178+AE178+L178+AC178+AB178+AD178","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C177>0),AI178/'Quota Calculator'!C177,IF(AND(AJ$7=\"Per Hectolitre\",$B178>0),AI178/($B178/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F178>0),AI178/$F178,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C177>0),AI178/'Quota Calculator'!V177/'Quota Calculator'!C177,\"-\"))))","v":66.51715939003526}]
["2023-10-31",{"$f":"'Quota Calculator'!E178","v":130673},{"$f":"'Quota Calculator'!F178","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P178>='Data Inputs'!D173, 'Quota Calculator'!G178-('Quota Calculator'!N178-'Quota Calculator'!O178+'Quota Calculator'!O177), 'Quota Calculator'!G178)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P173*('Revenue Calculator'!F179-'Revenue Calculator'!I179)-'Data Inputs'!Q173*('Revenue Calculator'!G179-'Revenue Calculator'!J179)-'Data Inputs'!R173*('Revenue Calculator'!H179-'Revenue Calculator'!K179), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H179)/SUM(F177:F179), 0)","v":2.1602636580143857},{"$f":"IF(M179>'Data Inputs'!G173, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N179=\"YES\",(M179-'Data Inputs'!G173)*SUM(I177:I179,0)-SUM(O177:O178),-SUM(O177:O178))","v":0},{"$f":"IF(O179<>0,-O179*H179/SUM(I179:J179)*'Data Inputs'!R173-G179/SUM(I179:J179)*'Data Inputs'!Q173,0)","v":0},null,{"$f":"IF(Q179=\"y\", 'Data Inputs'!T173*B179/100, 0)","v":0},{"$f":"'Data Inputs'!S173*B179/100","v":166.86942099999999},{"$f":"(-$B179/100*'Data Inputs'!H173)","v":-1960.095},{"$f":"(-$B179/100*'Data Inputs'!I173)","v":-65.336500000000001},{"$f":"(-$B179/100*'Data Inputs'!J173)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K173","v":-39},{"$f":"(-B179/100*'Data Inputs'!M173)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C178>30, 16, 15)","v":16},{"$f":"ROUND(-Y179*'Data Inputs'!L173,2)","v":-356},{"$f":"(-B179/100*'Data Inputs'!N173)","v":0},0,-359.49980000000005,{"$f":"-SUM(F179:H179)*'Data Inputs'!O173","v":-65.232249080600013},0,{"$f":"I179*'Data Inputs'!P173+'Revenue Calculator'!J179*'Data Inputs'!Q173+'Revenue Calculator'!K179*'Data Inputs'!R173+R179+S179+P179","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C178>0),AF179/'Quota Calculator'!C178,IF(AND(AG$7=\"Per Hectolitre\",$B179>0),AF179/($B179/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F179>0),AF179/$F179,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C178>0),AF179/'Quota Calculator'!V178/'Quota Calculator'!C178,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P173*F179+'Data Inputs'!Q173*G179+'Data Inputs'!R173*H179+P179+R179+S179+T179+U179+V179+W179+X179+Z179+AE179+L179+AC179+AB179+AD179","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C178>0),AI179/'Quota Calculator'!C178,IF(AND(AJ$7=\"Per Hectolitre\",$B179>0),AI179/($B179/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F179>0),AI179/$F179,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C178>0),AI179/'Quota Calculator'!V178/'Quota Calculator'!C178,\"-\"))))","v":68.905906491578804}]
["2023-11-30",{"$f":"'Quota Calculator'!E179","v":130673},{"$f":"'Quota Calculator'!F179","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P179>='Data Inputs'!D174, 'Quota Calculator'!G179-('Quota Calculator'!N179-'Quota Calculator'!O179+'Quota Calculator'!O178), 'Quota Calculator'!G179)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P174*('Revenue Calculator'!F180-'Revenue Calculator'!I180)-'Data Inputs'!Q174*('Revenue Calculator'!G180-'Revenue Calculator'!J180)-'Data Inputs'!R174*('Revenue Calculator'!H180-'Revenue Calculator'!K180), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G177:H180)/SUM(F177:F180), 0)","v":2.1602636580143857},{"$f":"IF(M180>'Data Inputs'!G174, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N180=\"YES\",(M180-'Data Inputs'!G174)*SUM(I177:I180,0)-SUM(O177:O179),-SUM(O177:O179))","v":0},{"$f":"IF(O180<>0,-O180*H180/SUM(I180:J180)*'Data Inputs'!R174-G180/SUM(I180:J180)*'Data Inputs'!Q174,0)","v":0},null,{"$f":"IF(Q180=\"y\", 'Data Inputs'!T174*B180/100, 0)","v":0},{"$f":"'Data Inputs'!S174*B180/100","v":166.86942099999999},{"$f":"(-$B180/100*'Data Inputs'!H174)","v":-1960.095},{"$f":"(-$B180/100*'Data Inputs'!I174)","v":-65.336500000000001},{"$f":"(-$B180/100*'Data Inputs'!J174)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K174","v":-39},{"$f":"(-B180/100*'Data Inputs'!M174)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C179>30, 16, 15)","v":15},{"$f":"ROUND(-Y180*'Data Inputs'!L174,2)","v":-333.75},{"$f":"(-B180/100*'Data Inputs'!N174)","v":0},0,-358.38730000000004,{"$f":"-SUM(F180:H180)*'Data Inputs'!O174","v":-65.232249080600013},0,{"$f":"I180*'Data Inputs'!P174+'Revenue Calculator'!J180*'Data Inputs'!Q174+'Revenue Calculator'!K180*'Data Inputs'!R174+R180+S180+P180","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C179>0),AF180/'Quota Calculator'!C179,IF(AND(AG$7=\"Per Hectolitre\",$B180>0),AF180/($B180/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F180>0),AF180/$F180,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C179>0),AF180/'Quota Calculator'!V179/'Quota Calculator'!C179,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P174*F180+'Data Inputs'!Q174*G180+'Data Inputs'!R174*H180+P180+R180+S180+T180+U180+V180+W180+X180+Z180+AE180+L180+AC180+AB180+AD180","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C179>0),AI180/'Quota Calculator'!C179,IF(AND(AJ$7=\"Per Hectolitre\",$B180>0),AI180/($B180/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F180>0),AI180/$F180,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C179>0),AI180/'Quota Calculator'!V179/'Quota Calculator'!C179,\"-\"))))","v":66.51715939003526}]
["2023-12-31",{"$f":"'Quota Calculator'!E180","v":130673},{"$f":"'Quota Calculator'!F180","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P180>='Data Inputs'!D175, 'Quota Calculator'!G180-('Quota Calculator'!N180-'Quota Calculator'!O180+'Quota Calculator'!O179), 'Quota Calculator'!G180)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P175*('Revenue Calculator'!F181-'Revenue Calculator'!I181)-'Data Inputs'!Q175*('Revenue Calculator'!G181-'Revenue Calculator'!J181)-'Data Inputs'!R175*('Revenue Calculator'!H181-'Revenue Calculator'!K181), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H181)/SUM(F177:F181),0)","v":2.1602636580143857},{"$f":"IF(M181>'Data Inputs'!G175, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N181=\"YES\",(M181-'Data Inputs'!G175)*SUM(I177:I181,0)-SUM(O177:O180),-SUM(O177:O180))","v":0},{"$f":"IF(O181<>0,-O181*H181/SUM(I181:J181)*'Data Inputs'!R175-G181/SUM(I181:J181)*'Data Inputs'!Q175,0)","v":0},null,{"$f":"IF(Q181=\"y\", 'Data Inputs'!T175*B181/100, 0)","v":0},{"$f":"'Data Inputs'!S175*B181/100","v":166.86942099999999},{"$f":"(-$B181/100*'Data Inputs'!H175)","v":-1960.095},{"$f":"(-$B181/100*'Data Inputs'!I175)","v":-65.336500000000001},{"$f":"(-$B181/100*'Data Inputs'!J175)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K175","v":-39},{"$f":"(-B181/100*'Data Inputs'!M175)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C180>30, 16, 15)","v":16},{"$f":"ROUND(-Y181*'Data Inputs'!L175,2)","v":-356},{"$f":"(-B181/100*'Data Inputs'!N175)","v":0},0,-359.49980000000005,{"$f":"-SUM(F181:H181)*'Data Inputs'!O175","v":-65.232249080600013},0,{"$f":"I181*'Data Inputs'!P175+'Revenue Calculator'!J181*'Data Inputs'!Q175+'Revenue Calculator'!K181*'Data Inputs'!R175+R181+S181+P181","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C180>0),AF181/'Quota Calculator'!C180,IF(AND(AG$7=\"Per Hectolitre\",$B181>0),AF181/($B181/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F181>0),AF181/$F181,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C180>0),AF181/'Quota Calculator'!V180/'Quota Calculator'!C180,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P175*F181+'Data Inputs'!Q175*G181+'Data Inputs'!R175*H181+P181+R181+S181+T181+U181+V181+W181+X181+Z181+AE181+L181+AC181+AB181+AD181","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C180>0),AI181/'Quota Calculator'!C180,IF(AND(AJ$7=\"Per Hectolitre\",$B181>0),AI181/($B181/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F181>0),AI181/$F181,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C180>0),AI181/'Quota Calculator'!V180/'Quota Calculator'!C180,\"-\"))))","v":68.905906491578804}]
["2024-01-31",{"$f":"'Quota Calculator'!E181","v":130673},{"$f":"'Quota Calculator'!F181","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P181>='Data Inputs'!D176, 'Quota Calculator'!G181-('Quota Calculator'!N181-'Quota Calculator'!O181+'Quota Calculator'!O180), 'Quota Calculator'!G181)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P176*('Revenue Calculator'!F182-'Revenue Calculator'!I182)-'Data Inputs'!Q176*('Revenue Calculator'!G182-'Revenue Calculator'!J182)-'Data Inputs'!R176*('Revenue Calculator'!H182-'Revenue Calculator'!K182), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H182)/SUM(F177:F182), 0)","v":2.1602636580143861},{"$f":"IF(M182>'Data Inputs'!G176, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N182=\"YES\",(M182-'Data Inputs'!G176)*SUM(I177:I182,0)-SUM(O177:O181),-SUM(O177:O181))","v":0},{"$f":"IF(O182<>0,-O182*H182/SUM(I182:J182)*'Data Inputs'!R176-G182/SUM(I182:J182)*'Data Inputs'!Q176,0)","v":0},null,{"$f":"IF(Q182=\"y\", 'Data Inputs'!T176*B182/100, 0)","v":0},{"$f":"'Data Inputs'!S176*B182/100","v":166.86942099999999},{"$f":"(-$B182/100*'Data Inputs'!H176)","v":-1960.095},{"$f":"(-$B182/100*'Data Inputs'!I176)","v":-65.336500000000001},{"$f":"(-$B182/100*'Data Inputs'!J176)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K176","v":-39},{"$f":"(-B182/100*'Data Inputs'!M176)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C181>30, 16, 15)","v":16},{"$f":"ROUND(-Y182*'Data Inputs'!L176,2)","v":-356},{"$f":"(-B182/100*'Data Inputs'!N176)","v":0},0,-359.49980000000005,{"$f":"-SUM(F182:H182)*'Data Inputs'!O176","v":-65.232249080600013},0,{"$f":"I182*'Data Inputs'!P176+'Revenue Calculator'!J182*'Data Inputs'!Q176+'Revenue Calculator'!K182*'Data Inputs'!R176+R182+S182+P182","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C181>0),AF182/'Quota Calculator'!C181,IF(AND(AG$7=\"Per Hectolitre\",$B182>0),AF182/($B182/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F182>0),AF182/$F182,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C181>0),AF182/'Quota Calculator'!V181/'Quota Calculator'!C181,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P176*F182+'Data Inputs'!Q176*G182+'Data Inputs'!R176*H182+P182+R182+S182+T182+U182+V182+W182+X182+Z182+AE182+L182+AC182+AB182+AD182","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C181>0),AI182/'Quota Calculator'!C181,IF(AND(AJ$7=\"Per Hectolitre\",$B182>0),AI182/($B182/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F182>0),AI182/$F182,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C181>0),AI182/'Quota Calculator'!V181/'Quota Calculator'!C181,\"-\"))))","v":68.905906491578804}]
["2024-02-29",{"$f":"'Quota Calculator'!E182","v":130673},{"$f":"'Quota Calculator'!F182","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P182>='Data Inputs'!D177, 'Quota Calculator'!G182-('Quota Calculator'!N182-'Quota Calculator'!O182+'Quota Calculator'!O181), 'Quota Calculator'!G182)","v":4634.7759370000003},3411.7766526065097,6600.5613671341625,{"$f":"ROUND(-'Data Inputs'!P177*('Revenue Calculator'!F183-'Revenue Calculator'!I183)-'Data Inputs'!Q177*('Revenue Calculator'!G183-'Revenue Calculator'!J183)-'Data Inputs'!R177*('Revenue Calculator'!H183-'Revenue Calculator'!K183), 2)","v":-15686.11},{"$f":"IFERROR(SUM(G177:H183)/SUM(F177:F183), 0)","v":2.1602636580143857},{"$f":"IF(M183>'Data Inputs'!G177, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N183=\"YES\",(M183-'Data Inputs'!G177)*SUM(I177:I183,0)-SUM(O177:O182),-SUM(O177:O182))","v":0},{"$f":"IF(O183<>0,-O183*H183/SUM(I183:J183)*'Data Inputs'!R177-G183/SUM(I183:J183)*'Data Inputs'!Q177,0)","v":0},null,{"$f":"IF(Q183=\"y\", 'Data Inputs'!T177*B183/100, 0)","v":0},{"$f":"'Data Inputs'!S177*B183/100","v":166.86942099999999},{"$f":"(-$B183/100*'Data Inputs'!H177)","v":-1960.095},{"$f":"(-$B183/100*'Data Inputs'!I177)","v":-65.336500000000001},{"$f":"(-$B183/100*'Data Inputs'!J177)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K177","v":-39},{"$f":"(-B183/100*'Data Inputs'!M177)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C182>30, 16, 15)","v":15},{"$f":"ROUND(-Y183*'Data Inputs'!L177,2)","v":-333.75},{"$f":"(-B183/100*'Data Inputs'!N177)","v":0},0,-358.38730000000004,{"$f":"-SUM(F183:H183)*'Data Inputs'!O177","v":-65.232249080600013},0,{"$f":"I183*'Data Inputs'!P177+'Revenue Calculator'!J183*'Data Inputs'!Q177+'Revenue Calculator'!K183*'Data Inputs'!R177+R183+S183+P183","v":91366.510497793075},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C182>0),AF183/'Quota Calculator'!C182,IF(AND(AG$7=\"Per Hectolitre\",$B183>0),AF183/($B183/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F183>0),AF183/$F183,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C182>0),AF183/'Quota Calculator'!V182/'Quota Calculator'!C182,\"-\"))))","v":69.91996089306366},-7591.3655490806004,{"$f":"'Data Inputs'!P177*F183+'Data Inputs'!Q177*G183+'Data Inputs'!R177*H183+P183+R183+S183+T183+U183+V183+W183+X183+Z183+AE183+L183+AC183+AB183+AD183","v":83775.14768974077},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C182>0),AI183/'Quota Calculator'!C182,IF(AND(AJ$7=\"Per Hectolitre\",$B183>0),AI183/($B183/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F183>0),AI183/$F183,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C182>0),AI183/'Quota Calculator'!V182/'Quota Calculator'!C182,\"-\"))))","v":64.11052603808038}]
["2024-03-31",{"$f":"'Quota Calculator'!E183","v":130673},{"$f":"'Quota Calculator'!F183","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P183>='Data Inputs'!D178, 'Quota Calculator'!G183-('Quota Calculator'!N183-'Quota Calculator'!O183+'Quota Calculator'!O182), 'Quota Calculator'!G183)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P178*('Revenue Calculator'!F184-'Revenue Calculator'!I184)-'Data Inputs'!Q178*('Revenue Calculator'!G184-'Revenue Calculator'!J184)-'Data Inputs'!R178*('Revenue Calculator'!H184-'Revenue Calculator'!K184), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H184)/SUM(F177:F184), 0)","v":2.1602636580143861},{"$f":"IF(M184>'Data Inputs'!G178, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N184=\"YES\",(M184-'Data Inputs'!G178)*SUM(I177:I184,0)-SUM(O177:O183),-SUM(O177:O183))","v":0},{"$f":"IF(O184<>0,-O184*H184/SUM(I184:J184)*'Data Inputs'!R178-G184/SUM(I184:J184)*'Data Inputs'!Q178,0)","v":0},null,{"$f":"IF(Q184=\"y\", 'Data Inputs'!T178*B184/100, 0)","v":0},{"$f":"'Data Inputs'!S178*B184/100","v":166.86942099999999},{"$f":"(-$B184/100*'Data Inputs'!H178)","v":-1960.095},{"$f":"(-$B184/100*'Data Inputs'!I178)","v":-65.336500000000001},{"$f":"(-$B184/100*'Data Inputs'!J178)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K178","v":-39},{"$f":"(-B184/100*'Data Inputs'!M178)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C183>30, 16, 15)","v":16},{"$f":"ROUND(-Y184*'Data Inputs'!L178,2)","v":-356},{"$f":"(-B184/100*'Data Inputs'!N178)","v":0},0,-359.49980000000005,{"$f":"-SUM(F184:H184)*'Data Inputs'!O178","v":-65.232249080600013},0,{"$f":"I184*'Data Inputs'!P178+'Revenue Calculator'!J184*'Data Inputs'!Q178+'Revenue Calculator'!K184*'Data Inputs'!R178+R184+S184+P184","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C183>0),AF184/'Quota Calculator'!C183,IF(AND(AG$7=\"Per Hectolitre\",$B184>0),AF184/($B184/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F184>0),AF184/$F184,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C183>0),AF184/'Quota Calculator'!V183/'Quota Calculator'!C183,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P178*F184+'Data Inputs'!Q178*G184+'Data Inputs'!R178*H184+P184+R184+S184+T184+U184+V184+W184+X184+Z184+AE184+L184+AC184+AB184+AD184","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C183>0),AI184/'Quota Calculator'!C183,IF(AND(AJ$7=\"Per Hectolitre\",$B184>0),AI184/($B184/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F184>0),AI184/$F184,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C183>0),AI184/'Quota Calculator'!V183/'Quota Calculator'!C183,\"-\"))))","v":68.905906491578804}]
["2024-04-30",{"$f":"'Quota Calculator'!E184","v":130673},{"$f":"'Quota Calculator'!F184","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P184>='Data Inputs'!D179, 'Quota Calculator'!G184-('Quota Calculator'!N184-'Quota Calculator'!O184+'Quota Calculator'!O183), 'Quota Calculator'!G184)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P179*('Revenue Calculator'!F185-'Revenue Calculator'!I185)-'Data Inputs'!Q179*('Revenue Calculator'!G185-'Revenue Calculator'!J185)-'Data Inputs'!R179*('Revenue Calculator'!H185-'Revenue Calculator'!K185), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G177:H185)/SUM(F177:F185), 0)","v":2.1602636580143861},{"$f":"IF(M185>'Data Inputs'!G179, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N185=\"YES\",(M185-'Data Inputs'!G179)*SUM(I177:I185,0)-SUM(O177:O184),-SUM(O177:O184))","v":0},{"$f":"IF(O185<>0,-O185*H185/SUM(I185:J185)*'Data Inputs'!R179-G185/SUM(I185:J185)*'Data Inputs'!Q179,0)","v":0},null,{"$f":"IF(Q185=\"y\", 'Data Inputs'!T179*B185/100, 0)","v":0},{"$f":"'Data Inputs'!S179*B185/100","v":166.86942099999999},{"$f":"(-$B185/100*'Data Inputs'!H179)","v":-1960.095},{"$f":"(-$B185/100*'Data Inputs'!I179)","v":-65.336500000000001},{"$f":"(-$B185/100*'Data Inputs'!J179)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K179","v":-39},{"$f":"(-B185/100*'Data Inputs'!M179)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C184>30, 16, 15)","v":15},{"$f":"ROUND(-Y185*'Data Inputs'!L179,2)","v":-333.75},{"$f":"(-B185/100*'Data Inputs'!N179)","v":0},0,-358.38730000000004,{"$f":"-SUM(F185:H185)*'Data Inputs'!O179","v":-65.232249080600013},0,{"$f":"I185*'Data Inputs'!P179+'Revenue Calculator'!J185*'Data Inputs'!Q179+'Revenue Calculator'!K185*'Data Inputs'!R179+R185+S185+P185","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C184>0),AF185/'Quota Calculator'!C184,IF(AND(AG$7=\"Per Hectolitre\",$B185>0),AF185/($B185/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F185>0),AF185/$F185,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C184>0),AF185/'Quota Calculator'!V184/'Quota Calculator'!C184,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P179*F185+'Data Inputs'!Q179*G185+'Data Inputs'!R179*H185+P185+R185+S185+T185+U185+V185+W185+X185+Z185+AE185+L185+AC185+AB185+AD185","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C184>0),AI185/'Quota Calculator'!C184,IF(AND(AJ$7=\"Per Hectolitre\",$B185>0),AI185/($B185/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F185>0),AI185/$F185,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C184>0),AI185/'Quota Calculator'!V184/'Quota Calculator'!C184,\"-\"))))","v":66.51715939003526}]
["2024-05-31",{"$f":"'Quota Calculator'!E185","v":130673},{"$f":"'Quota Calculator'!F185","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P185>='Data Inputs'!D180, 'Quota Calculator'!G185-('Quota Calculator'!N185-'Quota Calculator'!O185+'Quota Calculator'!O184), 'Quota Calculator'!G185)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P180*('Revenue Calculator'!F186-'Revenue Calculator'!I186)-'Data Inputs'!Q180*('Revenue Calculator'!G186-'Revenue Calculator'!J186)-'Data Inputs'!R180*('Revenue Calculator'!H186-'Revenue Calculator'!K186), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H186)/SUM(F177:F186), 0)","v":2.1602636580143861},{"$f":"IF(M186>'Data Inputs'!G180, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N186=\"YES\",(M186-'Data Inputs'!G180)*SUM(I177:I186,0)-SUM(O177:O185),-SUM(O177:O185))","v":0},{"$f":"IF(O186<>0,-O186*H186/SUM(I186:J186)*'Data Inputs'!R180-G186/SUM(I186:J186)*'Data Inputs'!Q180,0)","v":0},null,{"$f":"IF(Q186=\"y\", 'Data Inputs'!T180*B186/100, 0)","v":0},{"$f":"'Data Inputs'!S180*B186/100","v":166.86942099999999},{"$f":"(-$B186/100*'Data Inputs'!H180)","v":-1960.095},{"$f":"(-$B186/100*'Data Inputs'!I180)","v":-65.336500000000001},{"$f":"(-$B186/100*'Data Inputs'!J180)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K180","v":-39},{"$f":"(-B186/100*'Data Inputs'!M180)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C185>30, 16, 15)","v":16},{"$f":"ROUND(-Y186*'Data Inputs'!L180,2)","v":-356},{"$f":"(-B186/100*'Data Inputs'!N180)","v":0},0,-359.49980000000005,{"$f":"-SUM(F186:H186)*'Data Inputs'!O180","v":-65.232249080600013},0,{"$f":"I186*'Data Inputs'!P180+'Revenue Calculator'!J186*'Data Inputs'!Q180+'Revenue Calculator'!K186*'Data Inputs'!R180+R186+S186+P186","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C185>0),AF186/'Quota Calculator'!C185,IF(AND(AG$7=\"Per Hectolitre\",$B186>0),AF186/($B186/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F186>0),AF186/$F186,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C185>0),AF186/'Quota Calculator'!V185/'Quota Calculator'!C185,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P180*F186+'Data Inputs'!Q180*G186+'Data Inputs'!R180*H186+P186+R186+S186+T186+U186+V186+W186+X186+Z186+AE186+L186+AC186+AB186+AD186","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C185>0),AI186/'Quota Calculator'!C185,IF(AND(AJ$7=\"Per Hectolitre\",$B186>0),AI186/($B186/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F186>0),AI186/$F186,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C185>0),AI186/'Quota Calculator'!V185/'Quota Calculator'!C185,\"-\"))))","v":68.905906491578804}]
["2024-06-30",{"$f":"'Quota Calculator'!E186","v":130673},{"$f":"'Quota Calculator'!F186","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P186>='Data Inputs'!D181, 'Quota Calculator'!G186-('Quota Calculator'!N186-'Quota Calculator'!O186+'Quota Calculator'!O185), 'Quota Calculator'!G186)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P181*('Revenue Calculator'!F187-'Revenue Calculator'!I187)-'Data Inputs'!Q181*('Revenue Calculator'!G187-'Revenue Calculator'!J187)-'Data Inputs'!R181*('Revenue Calculator'!H187-'Revenue Calculator'!K187), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G177:H187)/SUM(F177:F187), 0)","v":2.1602636580143861},{"$f":"IF(M187>'Data Inputs'!G181, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N187=\"YES\",(M187-'Data Inputs'!G181)*SUM(I177:I187,0)-SUM(O177:O186),-SUM(O177:O186))","v":0},{"$f":"IF(O187<>0,-O187*H187/SUM(I187:J187)*'Data Inputs'!R181-G187/SUM(I187:J187)*'Data Inputs'!Q181,0)","v":0},null,{"$f":"IF(Q187=\"y\", 'Data Inputs'!T181*B187/100, 0)","v":0},{"$f":"'Data Inputs'!S181*B187/100","v":166.86942099999999},{"$f":"(-$B187/100*'Data Inputs'!H181)","v":-1960.095},{"$f":"(-$B187/100*'Data Inputs'!I181)","v":-65.336500000000001},{"$f":"(-$B187/100*'Data Inputs'!J181)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K181","v":-39},{"$f":"(-B187/100*'Data Inputs'!M181)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C186>30, 16, 15)","v":15},{"$f":"ROUND(-Y187*'Data Inputs'!L181,2)","v":-333.75},{"$f":"(-B187/100*'Data Inputs'!N181)","v":0},0,-358.38730000000004,{"$f":"-SUM(F187:H187)*'Data Inputs'!O181","v":-65.232249080600013},0,{"$f":"I187*'Data Inputs'!P181+'Revenue Calculator'!J187*'Data Inputs'!Q181+'Revenue Calculator'!K187*'Data Inputs'!R181+R187+S187+P187","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C186>0),AF187/'Quota Calculator'!C186,IF(AND(AG$7=\"Per Hectolitre\",$B187>0),AF187/($B187/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F187>0),AF187/$F187,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C186>0),AF187/'Quota Calculator'!V186/'Quota Calculator'!C186,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P181*F187+'Data Inputs'!Q181*G187+'Data Inputs'!R181*H187+P187+R187+S187+T187+U187+V187+W187+X187+Z187+AE187+L187+AC187+AB187+AD187","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C186>0),AI187/'Quota Calculator'!C186,IF(AND(AJ$7=\"Per Hectolitre\",$B187>0),AI187/($B187/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F187>0),AI187/$F187,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C186>0),AI187/'Quota Calculator'!V186/'Quota Calculator'!C186,\"-\"))))","v":66.51715939003526}]
["2024-07-31",{"$f":"'Quota Calculator'!E187","v":130673},{"$f":"'Quota Calculator'!F187","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P187>='Data Inputs'!D182, 'Quota Calculator'!G187-('Quota Calculator'!N187-'Quota Calculator'!O187+'Quota Calculator'!O186), 'Quota Calculator'!G187)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P182*('Revenue Calculator'!F188-'Revenue Calculator'!I188)-'Data Inputs'!Q182*('Revenue Calculator'!G188-'Revenue Calculator'!J188)-'Data Inputs'!R182*('Revenue Calculator'!H188-'Revenue Calculator'!K188), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G177:H188)/SUM(F177:F188), 0)","v":2.1602636580143866},{"$f":"IF(M188>'Data Inputs'!G182, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N188=\"YES\",(M188-'Data Inputs'!G182)*SUM(I177:I188,0)-SUM(O177:O187),-SUM(O177:O187))","v":0},{"$f":"IF(O188<>0,-O188*H188/SUM(I188:J188)*'Data Inputs'!R182-G188/SUM(I188:J188)*'Data Inputs'!Q182,0)","v":0},null,{"$f":"IF(Q188=\"y\", 'Data Inputs'!T182*B188/100, 0)","v":0},{"$f":"'Data Inputs'!S182*B188/100","v":166.86942099999999},{"$f":"(-$B188/100*'Data Inputs'!H182)","v":-1960.095},{"$f":"(-$B188/100*'Data Inputs'!I182)","v":-65.336500000000001},{"$f":"(-$B188/100*'Data Inputs'!J182)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K182","v":-39},{"$f":"(-B188/100*'Data Inputs'!M182)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C187>30, 16, 15)","v":16},{"$f":"ROUND(-Y188*'Data Inputs'!L182,2)","v":-356},{"$f":"(-B188/100*'Data Inputs'!N182)","v":0},0,-359.49980000000005,{"$f":"-SUM(F188:H188)*'Data Inputs'!O182","v":-65.232249080600013},0,{"$f":"I188*'Data Inputs'!P182+'Revenue Calculator'!J188*'Data Inputs'!Q182+'Revenue Calculator'!K188*'Data Inputs'!R182+R188+S188+P188","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C187>0),AF188/'Quota Calculator'!C187,IF(AND(AG$7=\"Per Hectolitre\",$B188>0),AF188/($B188/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F188>0),AF188/$F188,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C187>0),AF188/'Quota Calculator'!V187/'Quota Calculator'!C187,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P182*F188+'Data Inputs'!Q182*G188+'Data Inputs'!R182*H188+P188+R188+S188+T188+U188+V188+W188+X188+Z188+AE188+L188+AC188+AB188+AD188","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C187>0),AI188/'Quota Calculator'!C187,IF(AND(AJ$7=\"Per Hectolitre\",$B188>0),AI188/($B188/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F188>0),AI188/$F188,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C187>0),AI188/'Quota Calculator'!V187/'Quota Calculator'!C187,\"-\"))))","v":68.905906491578804}]
["2024-08-31",{"$f":"'Quota Calculator'!E188","v":130673},{"$f":"'Quota Calculator'!F188","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P188>='Data Inputs'!D183, 'Quota Calculator'!G188-('Quota Calculator'!N188-'Quota Calculator'!O188+'Quota Calculator'!O187), 'Quota Calculator'!G188)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P183*('Revenue Calculator'!F189-'Revenue Calculator'!I189)-'Data Inputs'!Q183*('Revenue Calculator'!G189-'Revenue Calculator'!J189)-'Data Inputs'!R183*('Revenue Calculator'!H189-'Revenue Calculator'!K189), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H189)/SUM(F189), 0)","v":2.1602636580143857},{"$f":"IF(M189>'Data Inputs'!G183, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N189=\"YES\",(M189-'Data Inputs'!G183)*I189,0)","v":0},{"$f":"IF(O189<>0,-O189*H189/SUM(I189:J189)*'Data Inputs'!R183-G189/SUM(I189:J189)*'Data Inputs'!Q183,0)","v":0},null,{"$f":"IF(Q189=\"y\", 'Data Inputs'!T183*B189/100, 0)","v":0},{"$f":"'Data Inputs'!S183*B189/100","v":166.86942099999999},{"$f":"(-$B189/100*'Data Inputs'!H183)","v":-1960.095},{"$f":"(-$B189/100*'Data Inputs'!I183)","v":-65.336500000000001},{"$f":"(-$B189/100*'Data Inputs'!J183)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K183","v":-39},{"$f":"(-B189/100*'Data Inputs'!M183)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C188>30, 16, 15)","v":16},{"$f":"ROUND(-Y189*'Data Inputs'!L183,2)","v":-356},{"$f":"(-B189/100*'Data Inputs'!N183)","v":0},0,-359.49980000000005,{"$f":"-SUM(F189:H189)*'Data Inputs'!O183","v":-65.232249080600013},0,{"$f":"I189*'Data Inputs'!P183+'Revenue Calculator'!J189*'Data Inputs'!Q183+'Revenue Calculator'!K189*'Data Inputs'!R183+R189+S189+P189","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C188>0),AF189/'Quota Calculator'!C188,IF(AND(AG$7=\"Per Hectolitre\",$B189>0),AF189/($B189/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F189>0),AF189/$F189,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C188>0),AF189/'Quota Calculator'!V188/'Quota Calculator'!C188,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P183*F189+'Data Inputs'!Q183*G189+'Data Inputs'!R183*H189+P189+R189+S189+T189+U189+V189+W189+X189+Z189+AE189+L189+AC189+AB189+AD189","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C188>0),AI189/'Quota Calculator'!C188,IF(AND(AJ$7=\"Per Hectolitre\",$B189>0),AI189/($B189/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F189>0),AI189/$F189,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C188>0),AI189/'Quota Calculator'!V188/'Quota Calculator'!C188,\"-\"))))","v":68.905906491578804}]
["2024-09-30",{"$f":"'Quota Calculator'!E189","v":130673},{"$f":"'Quota Calculator'!F189","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P189>='Data Inputs'!D184, 'Quota Calculator'!G189-('Quota Calculator'!N189-'Quota Calculator'!O189+'Quota Calculator'!O188), 'Quota Calculator'!G189)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P184*('Revenue Calculator'!F190-'Revenue Calculator'!I190)-'Data Inputs'!Q184*('Revenue Calculator'!G190-'Revenue Calculator'!J190)-'Data Inputs'!R184*('Revenue Calculator'!H190-'Revenue Calculator'!K190), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G189:H190)/SUM(F189:F190), 0)","v":2.1602636580143857},{"$f":"IF(M190>'Data Inputs'!G184, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N190=\"YES\",(M190-'Data Inputs'!G184)*SUM(I189:I190,0)-SUM(O189),-SUM(O189))","v":0},{"$f":"IF(O190<>0,-O190*H190/SUM(I190:J190)*'Data Inputs'!R184-G190/SUM(I190:J190)*'Data Inputs'!Q184,0)","v":0},null,{"$f":"IF(Q190=\"y\", 'Data Inputs'!T184*B190/100, 0)","v":0},{"$f":"'Data Inputs'!S184*B190/100","v":166.86942099999999},{"$f":"(-$B190/100*'Data Inputs'!H184)","v":-1960.095},{"$f":"(-$B190/100*'Data Inputs'!I184)","v":-65.336500000000001},{"$f":"(-$B190/100*'Data Inputs'!J184)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K184","v":-39},{"$f":"(-B190/100*'Data Inputs'!M184)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C189>30, 16, 15)","v":15},{"$f":"ROUND(-Y190*'Data Inputs'!L184,2)","v":-333.75},{"$f":"(-B190/100*'Data Inputs'!N184)","v":0},0,-358.38730000000004,{"$f":"-SUM(F190:H190)*'Data Inputs'!O184","v":-65.232249080600013},0,{"$f":"I190*'Data Inputs'!P184+'Revenue Calculator'!J190*'Data Inputs'!Q184+'Revenue Calculator'!K190*'Data Inputs'!R184+R190+S190+P190","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C189>0),AF190/'Quota Calculator'!C189,IF(AND(AG$7=\"Per Hectolitre\",$B190>0),AF190/($B190/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F190>0),AF190/$F190,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C189>0),AF190/'Quota Calculator'!V189/'Quota Calculator'!C189,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P184*F190+'Data Inputs'!Q184*G190+'Data Inputs'!R184*H190+P190+R190+S190+T190+U190+V190+W190+X190+Z190+AE190+L190+AC190+AB190+AD190","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C189>0),AI190/'Quota Calculator'!C189,IF(AND(AJ$7=\"Per Hectolitre\",$B190>0),AI190/($B190/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F190>0),AI190/$F190,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C189>0),AI190/'Quota Calculator'!V189/'Quota Calculator'!C189,\"-\"))))","v":66.51715939003526}]
["2024-10-31",{"$f":"'Quota Calculator'!E190","v":130673},{"$f":"'Quota Calculator'!F190","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P190>='Data Inputs'!D185, 'Quota Calculator'!G190-('Quota Calculator'!N190-'Quota Calculator'!O190+'Quota Calculator'!O189), 'Quota Calculator'!G190)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P185*('Revenue Calculator'!F191-'Revenue Calculator'!I191)-'Data Inputs'!Q185*('Revenue Calculator'!G191-'Revenue Calculator'!J191)-'Data Inputs'!R185*('Revenue Calculator'!H191-'Revenue Calculator'!K191), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H191)/SUM(F189:F191), 0)","v":2.1602636580143857},{"$f":"IF(M191>'Data Inputs'!G185, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N191=\"YES\",(M191-'Data Inputs'!G185)*SUM(I189:I191,0)-SUM(O189:O190),-SUM(O189:O190))","v":0},{"$f":"IF(O191<>0,-O191*H191/SUM(I191:J191)*'Data Inputs'!R185-G191/SUM(I191:J191)*'Data Inputs'!Q185,0)","v":0},null,{"$f":"IF(Q191=\"y\", 'Data Inputs'!T185*B191/100, 0)","v":0},{"$f":"'Data Inputs'!S185*B191/100","v":166.86942099999999},{"$f":"(-$B191/100*'Data Inputs'!H185)","v":-1960.095},{"$f":"(-$B191/100*'Data Inputs'!I185)","v":-65.336500000000001},{"$f":"(-$B191/100*'Data Inputs'!J185)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K185","v":-39},{"$f":"(-B191/100*'Data Inputs'!M185)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C190>30, 16, 15)","v":16},{"$f":"ROUND(-Y191*'Data Inputs'!L185,2)","v":-356},{"$f":"(-B191/100*'Data Inputs'!N185)","v":0},0,-359.49980000000005,{"$f":"-SUM(F191:H191)*'Data Inputs'!O185","v":-65.232249080600013},0,{"$f":"I191*'Data Inputs'!P185+'Revenue Calculator'!J191*'Data Inputs'!Q185+'Revenue Calculator'!K191*'Data Inputs'!R185+R191+S191+P191","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C190>0),AF191/'Quota Calculator'!C190,IF(AND(AG$7=\"Per Hectolitre\",$B191>0),AF191/($B191/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F191>0),AF191/$F191,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C190>0),AF191/'Quota Calculator'!V190/'Quota Calculator'!C190,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P185*F191+'Data Inputs'!Q185*G191+'Data Inputs'!R185*H191+P191+R191+S191+T191+U191+V191+W191+X191+Z191+AE191+L191+AC191+AB191+AD191","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C190>0),AI191/'Quota Calculator'!C190,IF(AND(AJ$7=\"Per Hectolitre\",$B191>0),AI191/($B191/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F191>0),AI191/$F191,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C190>0),AI191/'Quota Calculator'!V190/'Quota Calculator'!C190,\"-\"))))","v":68.905906491578804}]
["2024-11-30",{"$f":"'Quota Calculator'!E191","v":130673},{"$f":"'Quota Calculator'!F191","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P191>='Data Inputs'!D186, 'Quota Calculator'!G191-('Quota Calculator'!N191-'Quota Calculator'!O191+'Quota Calculator'!O190), 'Quota Calculator'!G191)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P186*('Revenue Calculator'!F192-'Revenue Calculator'!I192)-'Data Inputs'!Q186*('Revenue Calculator'!G192-'Revenue Calculator'!J192)-'Data Inputs'!R186*('Revenue Calculator'!H192-'Revenue Calculator'!K192), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G189:H192)/SUM(F189:F192), 0)","v":2.1602636580143857},{"$f":"IF(M192>'Data Inputs'!G186, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N192=\"YES\",(M192-'Data Inputs'!G186)*SUM(I189:I192,0)-SUM(O189:O191),-SUM(O189:O191))","v":0},{"$f":"IF(O192<>0,-O192*H192/SUM(I192:J192)*'Data Inputs'!R186-G192/SUM(I192:J192)*'Data Inputs'!Q186,0)","v":0},null,{"$f":"IF(Q192=\"y\", 'Data Inputs'!T186*B192/100, 0)","v":0},{"$f":"'Data Inputs'!S186*B192/100","v":166.86942099999999},{"$f":"(-$B192/100*'Data Inputs'!H186)","v":-1960.095},{"$f":"(-$B192/100*'Data Inputs'!I186)","v":-65.336500000000001},{"$f":"(-$B192/100*'Data Inputs'!J186)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K186","v":-39},{"$f":"(-B192/100*'Data Inputs'!M186)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C191>30, 16, 15)","v":15},{"$f":"ROUND(-Y192*'Data Inputs'!L186,2)","v":-333.75},{"$f":"(-B192/100*'Data Inputs'!N186)","v":0},0,-358.38730000000004,{"$f":"-SUM(F192:H192)*'Data Inputs'!O186","v":-65.232249080600013},0,{"$f":"I192*'Data Inputs'!P186+'Revenue Calculator'!J192*'Data Inputs'!Q186+'Revenue Calculator'!K192*'Data Inputs'!R186+R192+S192+P192","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C191>0),AF192/'Quota Calculator'!C191,IF(AND(AG$7=\"Per Hectolitre\",$B192>0),AF192/($B192/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F192>0),AF192/$F192,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C191>0),AF192/'Quota Calculator'!V191/'Quota Calculator'!C191,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P186*F192+'Data Inputs'!Q186*G192+'Data Inputs'!R186*H192+P192+R192+S192+T192+U192+V192+W192+X192+Z192+AE192+L192+AC192+AB192+AD192","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C191>0),AI192/'Quota Calculator'!C191,IF(AND(AJ$7=\"Per Hectolitre\",$B192>0),AI192/($B192/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F192>0),AI192/$F192,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C191>0),AI192/'Quota Calculator'!V191/'Quota Calculator'!C191,\"-\"))))","v":66.51715939003526}]
["2024-12-31",{"$f":"'Quota Calculator'!E192","v":130673},{"$f":"'Quota Calculator'!F192","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P192>='Data Inputs'!D187, 'Quota Calculator'!G192-('Quota Calculator'!N192-'Quota Calculator'!O192+'Quota Calculator'!O191), 'Quota Calculator'!G192)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P187*('Revenue Calculator'!F193-'Revenue Calculator'!I193)-'Data Inputs'!Q187*('Revenue Calculator'!G193-'Revenue Calculator'!J193)-'Data Inputs'!R187*('Revenue Calculator'!H193-'Revenue Calculator'!K193), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H193)/SUM(F189:F193),0)","v":2.1602636580143857},{"$f":"IF(M193>'Data Inputs'!G187, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N193=\"YES\",(M193-'Data Inputs'!G187)*SUM(I189:I193,0)-SUM(O189:O192),-SUM(O189:O192))","v":0},{"$f":"IF(O193<>0,-O193*H193/SUM(I193:J193)*'Data Inputs'!R187-G193/SUM(I193:J193)*'Data Inputs'!Q187,0)","v":0},null,{"$f":"IF(Q193=\"y\", 'Data Inputs'!T187*B193/100, 0)","v":0},{"$f":"'Data Inputs'!S187*B193/100","v":166.86942099999999},{"$f":"(-$B193/100*'Data Inputs'!H187)","v":-1960.095},{"$f":"(-$B193/100*'Data Inputs'!I187)","v":-65.336500000000001},{"$f":"(-$B193/100*'Data Inputs'!J187)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K187","v":-39},{"$f":"(-B193/100*'Data Inputs'!M187)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C192>30, 16, 15)","v":16},{"$f":"ROUND(-Y193*'Data Inputs'!L187,2)","v":-356},{"$f":"(-B193/100*'Data Inputs'!N187)","v":0},0,-359.49980000000005,{"$f":"-SUM(F193:H193)*'Data Inputs'!O187","v":-65.232249080600013},0,{"$f":"I193*'Data Inputs'!P187+'Revenue Calculator'!J193*'Data Inputs'!Q187+'Revenue Calculator'!K193*'Data Inputs'!R187+R193+S193+P193","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C192>0),AF193/'Quota Calculator'!C192,IF(AND(AG$7=\"Per Hectolitre\",$B193>0),AF193/($B193/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F193>0),AF193/$F193,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C192>0),AF193/'Quota Calculator'!V192/'Quota Calculator'!C192,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P187*F193+'Data Inputs'!Q187*G193+'Data Inputs'!R187*H193+P193+R193+S193+T193+U193+V193+W193+X193+Z193+AE193+L193+AC193+AB193+AD193","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C192>0),AI193/'Quota Calculator'!C192,IF(AND(AJ$7=\"Per Hectolitre\",$B193>0),AI193/($B193/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F193>0),AI193/$F193,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C192>0),AI193/'Quota Calculator'!V192/'Quota Calculator'!C192,\"-\"))))","v":68.905906491578804}]
["2025-01-31",{"$f":"'Quota Calculator'!E193","v":130673},{"$f":"'Quota Calculator'!F193","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P193>='Data Inputs'!D188, 'Quota Calculator'!G193-('Quota Calculator'!N193-'Quota Calculator'!O193+'Quota Calculator'!O192), 'Quota Calculator'!G193)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P188*('Revenue Calculator'!F194-'Revenue Calculator'!I194)-'Data Inputs'!Q188*('Revenue Calculator'!G194-'Revenue Calculator'!J194)-'Data Inputs'!R188*('Revenue Calculator'!H194-'Revenue Calculator'!K194), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H194)/SUM(F189:F194), 0)","v":2.1602636580143861},{"$f":"IF(M194>'Data Inputs'!G188, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N194=\"YES\",(M194-'Data Inputs'!G188)*SUM(I189:I194,0)-SUM(O189:O193),-SUM(O189:O193))","v":0},{"$f":"IF(O194<>0,-O194*H194/SUM(I194:J194)*'Data Inputs'!R188-G194/SUM(I194:J194)*'Data Inputs'!Q188,0)","v":0},null,{"$f":"IF(Q194=\"y\", 'Data Inputs'!T188*B194/100, 0)","v":0},{"$f":"'Data Inputs'!S188*B194/100","v":166.86942099999999},{"$f":"(-$B194/100*'Data Inputs'!H188)","v":-1960.095},{"$f":"(-$B194/100*'Data Inputs'!I188)","v":-65.336500000000001},{"$f":"(-$B194/100*'Data Inputs'!J188)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K188","v":-39},{"$f":"(-B194/100*'Data Inputs'!M188)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C193>30, 16, 15)","v":16},{"$f":"ROUND(-Y194*'Data Inputs'!L188,2)","v":-356},{"$f":"(-B194/100*'Data Inputs'!N188)","v":0},0,-359.49980000000005,{"$f":"-SUM(F194:H194)*'Data Inputs'!O188","v":-65.232249080600013},0,{"$f":"I194*'Data Inputs'!P188+'Revenue Calculator'!J194*'Data Inputs'!Q188+'Revenue Calculator'!K194*'Data Inputs'!R188+R194+S194+P194","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C193>0),AF194/'Quota Calculator'!C193,IF(AND(AG$7=\"Per Hectolitre\",$B194>0),AF194/($B194/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F194>0),AF194/$F194,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C193>0),AF194/'Quota Calculator'!V193/'Quota Calculator'!C193,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P188*F194+'Data Inputs'!Q188*G194+'Data Inputs'!R188*H194+P194+R194+S194+T194+U194+V194+W194+X194+Z194+AE194+L194+AC194+AB194+AD194","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C193>0),AI194/'Quota Calculator'!C193,IF(AND(AJ$7=\"Per Hectolitre\",$B194>0),AI194/($B194/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F194>0),AI194/$F194,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C193>0),AI194/'Quota Calculator'!V193/'Quota Calculator'!C193,\"-\"))))","v":68.905906491578804}]
["2025-02-28",{"$f":"'Quota Calculator'!E194","v":130673},{"$f":"'Quota Calculator'!F194","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P194>='Data Inputs'!D189, 'Quota Calculator'!G194-('Quota Calculator'!N194-'Quota Calculator'!O194+'Quota Calculator'!O193), 'Quota Calculator'!G194)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P189*('Revenue Calculator'!F195-'Revenue Calculator'!I195)-'Data Inputs'!Q189*('Revenue Calculator'!G195-'Revenue Calculator'!J195)-'Data Inputs'!R189*('Revenue Calculator'!H195-'Revenue Calculator'!K195), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G189:H195)/SUM(F189:F195), 0)","v":2.1602636580143857},{"$f":"IF(M195>'Data Inputs'!G189, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N195=\"YES\",(M195-'Data Inputs'!G189)*SUM(I189:I195,0)-SUM(O189:O194),-SUM(O189:O194))","v":0},{"$f":"IF(O195<>0,-O195*H195/SUM(I195:J195)*'Data Inputs'!R189-G195/SUM(I195:J195)*'Data Inputs'!Q189,0)","v":0},null,{"$f":"IF(Q195=\"y\", 'Data Inputs'!T189*B195/100, 0)","v":0},{"$f":"'Data Inputs'!S189*B195/100","v":166.86942099999999},{"$f":"(-$B195/100*'Data Inputs'!H189)","v":-1960.095},{"$f":"(-$B195/100*'Data Inputs'!I189)","v":-65.336500000000001},{"$f":"(-$B195/100*'Data Inputs'!J189)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K189","v":-39},{"$f":"(-B195/100*'Data Inputs'!M189)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C194>30, 16, 15)","v":15},{"$f":"ROUND(-Y195*'Data Inputs'!L189,2)","v":-333.75},{"$f":"(-B195/100*'Data Inputs'!N189)","v":0},0,-358.38730000000004,{"$f":"-SUM(F195:H195)*'Data Inputs'!O189","v":-65.232249080600013},0,{"$f":"I195*'Data Inputs'!P189+'Revenue Calculator'!J195*'Data Inputs'!Q189+'Revenue Calculator'!K195*'Data Inputs'!R189+R195+S195+P195","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C194>0),AF195/'Quota Calculator'!C194,IF(AND(AG$7=\"Per Hectolitre\",$B195>0),AF195/($B195/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F195>0),AF195/$F195,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C194>0),AF195/'Quota Calculator'!V194/'Quota Calculator'!C194,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P189*F195+'Data Inputs'!Q189*G195+'Data Inputs'!R189*H195+P195+R195+S195+T195+U195+V195+W195+X195+Z195+AE195+L195+AC195+AB195+AD195","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C194>0),AI195/'Quota Calculator'!C194,IF(AND(AJ$7=\"Per Hectolitre\",$B195>0),AI195/($B195/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F195>0),AI195/$F195,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C194>0),AI195/'Quota Calculator'!V194/'Quota Calculator'!C194,\"-\"))))","v":61.703892686125492}]
["2025-03-31",{"$f":"'Quota Calculator'!E195","v":130673},{"$f":"'Quota Calculator'!F195","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P195>='Data Inputs'!D190, 'Quota Calculator'!G195-('Quota Calculator'!N195-'Quota Calculator'!O195+'Quota Calculator'!O194), 'Quota Calculator'!G195)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P190*('Revenue Calculator'!F196-'Revenue Calculator'!I196)-'Data Inputs'!Q190*('Revenue Calculator'!G196-'Revenue Calculator'!J196)-'Data Inputs'!R190*('Revenue Calculator'!H196-'Revenue Calculator'!K196), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H196)/SUM(F189:F196), 0)","v":2.1602636580143861},{"$f":"IF(M196>'Data Inputs'!G190, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N196=\"YES\",(M196-'Data Inputs'!G190)*SUM(I189:I196,0)-SUM(O189:O195),-SUM(O189:O195))","v":0},{"$f":"IF(O196<>0,-O196*H196/SUM(I196:J196)*'Data Inputs'!R190-G196/SUM(I196:J196)*'Data Inputs'!Q190,0)","v":0},null,{"$f":"IF(Q196=\"y\", 'Data Inputs'!T190*B196/100, 0)","v":0},{"$f":"'Data Inputs'!S190*B196/100","v":166.86942099999999},{"$f":"(-$B196/100*'Data Inputs'!H190)","v":-1960.095},{"$f":"(-$B196/100*'Data Inputs'!I190)","v":-65.336500000000001},{"$f":"(-$B196/100*'Data Inputs'!J190)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K190","v":-39},{"$f":"(-B196/100*'Data Inputs'!M190)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C195>30, 16, 15)","v":16},{"$f":"ROUND(-Y196*'Data Inputs'!L190,2)","v":-356},{"$f":"(-B196/100*'Data Inputs'!N190)","v":0},0,-359.49980000000005,{"$f":"-SUM(F196:H196)*'Data Inputs'!O190","v":-65.232249080600013},0,{"$f":"I196*'Data Inputs'!P190+'Revenue Calculator'!J196*'Data Inputs'!Q190+'Revenue Calculator'!K196*'Data Inputs'!R190+R196+S196+P196","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C195>0),AF196/'Quota Calculator'!C195,IF(AND(AG$7=\"Per Hectolitre\",$B196>0),AF196/($B196/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F196>0),AF196/$F196,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C195>0),AF196/'Quota Calculator'!V195/'Quota Calculator'!C195,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P190*F196+'Data Inputs'!Q190*G196+'Data Inputs'!R190*H196+P196+R196+S196+T196+U196+V196+W196+X196+Z196+AE196+L196+AC196+AB196+AD196","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C195>0),AI196/'Quota Calculator'!C195,IF(AND(AJ$7=\"Per Hectolitre\",$B196>0),AI196/($B196/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F196>0),AI196/$F196,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C195>0),AI196/'Quota Calculator'!V195/'Quota Calculator'!C195,\"-\"))))","v":68.905906491578804}]
["2025-04-30",{"$f":"'Quota Calculator'!E196","v":130673},{"$f":"'Quota Calculator'!F196","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P196>='Data Inputs'!D191, 'Quota Calculator'!G196-('Quota Calculator'!N196-'Quota Calculator'!O196+'Quota Calculator'!O195), 'Quota Calculator'!G196)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P191*('Revenue Calculator'!F197-'Revenue Calculator'!I197)-'Data Inputs'!Q191*('Revenue Calculator'!G197-'Revenue Calculator'!J197)-'Data Inputs'!R191*('Revenue Calculator'!H197-'Revenue Calculator'!K197), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G189:H197)/SUM(F189:F197), 0)","v":2.1602636580143861},{"$f":"IF(M197>'Data Inputs'!G191, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N197=\"YES\",(M197-'Data Inputs'!G191)*SUM(I189:I197,0)-SUM(O189:O196),-SUM(O189:O196))","v":0},{"$f":"IF(O197<>0,-O197*H197/SUM(I197:J197)*'Data Inputs'!R191-G197/SUM(I197:J197)*'Data Inputs'!Q191,0)","v":0},null,{"$f":"IF(Q197=\"y\", 'Data Inputs'!T191*B197/100, 0)","v":0},{"$f":"'Data Inputs'!S191*B197/100","v":166.86942099999999},{"$f":"(-$B197/100*'Data Inputs'!H191)","v":-1960.095},{"$f":"(-$B197/100*'Data Inputs'!I191)","v":-65.336500000000001},{"$f":"(-$B197/100*'Data Inputs'!J191)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K191","v":-39},{"$f":"(-B197/100*'Data Inputs'!M191)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C196>30, 16, 15)","v":15},{"$f":"ROUND(-Y197*'Data Inputs'!L191,2)","v":-333.75},{"$f":"(-B197/100*'Data Inputs'!N191)","v":0},0,-358.38730000000004,{"$f":"-SUM(F197:H197)*'Data Inputs'!O191","v":-65.232249080600013},0,{"$f":"I197*'Data Inputs'!P191+'Revenue Calculator'!J197*'Data Inputs'!Q191+'Revenue Calculator'!K197*'Data Inputs'!R191+R197+S197+P197","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C196>0),AF197/'Quota Calculator'!C196,IF(AND(AG$7=\"Per Hectolitre\",$B197>0),AF197/($B197/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F197>0),AF197/$F197,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C196>0),AF197/'Quota Calculator'!V196/'Quota Calculator'!C196,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P191*F197+'Data Inputs'!Q191*G197+'Data Inputs'!R191*H197+P197+R197+S197+T197+U197+V197+W197+X197+Z197+AE197+L197+AC197+AB197+AD197","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C196>0),AI197/'Quota Calculator'!C196,IF(AND(AJ$7=\"Per Hectolitre\",$B197>0),AI197/($B197/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F197>0),AI197/$F197,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C196>0),AI197/'Quota Calculator'!V196/'Quota Calculator'!C196,\"-\"))))","v":66.51715939003526}]
["2025-05-31",{"$f":"'Quota Calculator'!E197","v":130673},{"$f":"'Quota Calculator'!F197","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P197>='Data Inputs'!D192, 'Quota Calculator'!G197-('Quota Calculator'!N197-'Quota Calculator'!O197+'Quota Calculator'!O196), 'Quota Calculator'!G197)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P192*('Revenue Calculator'!F198-'Revenue Calculator'!I198)-'Data Inputs'!Q192*('Revenue Calculator'!G198-'Revenue Calculator'!J198)-'Data Inputs'!R192*('Revenue Calculator'!H198-'Revenue Calculator'!K198), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H198)/SUM(F189:F198), 0)","v":2.1602636580143861},{"$f":"IF(M198>'Data Inputs'!G192, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N198=\"YES\",(M198-'Data Inputs'!G192)*SUM(I189:I198,0)-SUM(O189:O197),-SUM(O189:O197))","v":0},{"$f":"IF(O198<>0,-O198*H198/SUM(I198:J198)*'Data Inputs'!R192-G198/SUM(I198:J198)*'Data Inputs'!Q192,0)","v":0},null,{"$f":"IF(Q198=\"y\", 'Data Inputs'!T192*B198/100, 0)","v":0},{"$f":"'Data Inputs'!S192*B198/100","v":166.86942099999999},{"$f":"(-$B198/100*'Data Inputs'!H192)","v":-1960.095},{"$f":"(-$B198/100*'Data Inputs'!I192)","v":-65.336500000000001},{"$f":"(-$B198/100*'Data Inputs'!J192)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K192","v":-39},{"$f":"(-B198/100*'Data Inputs'!M192)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C197>30, 16, 15)","v":16},{"$f":"ROUND(-Y198*'Data Inputs'!L192,2)","v":-356},{"$f":"(-B198/100*'Data Inputs'!N192)","v":0},0,-359.49980000000005,{"$f":"-SUM(F198:H198)*'Data Inputs'!O192","v":-65.232249080600013},0,{"$f":"I198*'Data Inputs'!P192+'Revenue Calculator'!J198*'Data Inputs'!Q192+'Revenue Calculator'!K198*'Data Inputs'!R192+R198+S198+P198","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C197>0),AF198/'Quota Calculator'!C197,IF(AND(AG$7=\"Per Hectolitre\",$B198>0),AF198/($B198/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F198>0),AF198/$F198,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C197>0),AF198/'Quota Calculator'!V197/'Quota Calculator'!C197,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P192*F198+'Data Inputs'!Q192*G198+'Data Inputs'!R192*H198+P198+R198+S198+T198+U198+V198+W198+X198+Z198+AE198+L198+AC198+AB198+AD198","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C197>0),AI198/'Quota Calculator'!C197,IF(AND(AJ$7=\"Per Hectolitre\",$B198>0),AI198/($B198/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F198>0),AI198/$F198,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C197>0),AI198/'Quota Calculator'!V197/'Quota Calculator'!C197,\"-\"))))","v":68.905906491578804}]
["2025-06-30",{"$f":"'Quota Calculator'!E198","v":130673},{"$f":"'Quota Calculator'!F198","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P198>='Data Inputs'!D193, 'Quota Calculator'!G198-('Quota Calculator'!N198-'Quota Calculator'!O198+'Quota Calculator'!O197), 'Quota Calculator'!G198)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P193*('Revenue Calculator'!F199-'Revenue Calculator'!I199)-'Data Inputs'!Q193*('Revenue Calculator'!G199-'Revenue Calculator'!J199)-'Data Inputs'!R193*('Revenue Calculator'!H199-'Revenue Calculator'!K199), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G189:H199)/SUM(F189:F199), 0)","v":2.1602636580143861},{"$f":"IF(M199>'Data Inputs'!G193, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N199=\"YES\",(M199-'Data Inputs'!G193)*SUM(I189:I199,0)-SUM(O189:O198),-SUM(O189:O198))","v":0},{"$f":"IF(O199<>0,-O199*H199/SUM(I199:J199)*'Data Inputs'!R193-G199/SUM(I199:J199)*'Data Inputs'!Q193,0)","v":0},null,{"$f":"IF(Q199=\"y\", 'Data Inputs'!T193*B199/100, 0)","v":0},{"$f":"'Data Inputs'!S193*B199/100","v":166.86942099999999},{"$f":"(-$B199/100*'Data Inputs'!H193)","v":-1960.095},{"$f":"(-$B199/100*'Data Inputs'!I193)","v":-65.336500000000001},{"$f":"(-$B199/100*'Data Inputs'!J193)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K193","v":-39},{"$f":"(-B199/100*'Data Inputs'!M193)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C198>30, 16, 15)","v":15},{"$f":"ROUND(-Y199*'Data Inputs'!L193,2)","v":-333.75},{"$f":"(-B199/100*'Data Inputs'!N193)","v":0},0,-358.38730000000004,{"$f":"-SUM(F199:H199)*'Data Inputs'!O193","v":-65.232249080600013},0,{"$f":"I199*'Data Inputs'!P193+'Revenue Calculator'!J199*'Data Inputs'!Q193+'Revenue Calculator'!K199*'Data Inputs'!R193+R199+S199+P199","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C198>0),AF199/'Quota Calculator'!C198,IF(AND(AG$7=\"Per Hectolitre\",$B199>0),AF199/($B199/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F199>0),AF199/$F199,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C198>0),AF199/'Quota Calculator'!V198/'Quota Calculator'!C198,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P193*F199+'Data Inputs'!Q193*G199+'Data Inputs'!R193*H199+P199+R199+S199+T199+U199+V199+W199+X199+Z199+AE199+L199+AC199+AB199+AD199","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C198>0),AI199/'Quota Calculator'!C198,IF(AND(AJ$7=\"Per Hectolitre\",$B199>0),AI199/($B199/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F199>0),AI199/$F199,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C198>0),AI199/'Quota Calculator'!V198/'Quota Calculator'!C198,\"-\"))))","v":66.51715939003526}]
["2025-07-31",{"$f":"'Quota Calculator'!E199","v":130673},{"$f":"'Quota Calculator'!F199","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P199>='Data Inputs'!D194, 'Quota Calculator'!G199-('Quota Calculator'!N199-'Quota Calculator'!O199+'Quota Calculator'!O198), 'Quota Calculator'!G199)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P194*('Revenue Calculator'!F200-'Revenue Calculator'!I200)-'Data Inputs'!Q194*('Revenue Calculator'!G200-'Revenue Calculator'!J200)-'Data Inputs'!R194*('Revenue Calculator'!H200-'Revenue Calculator'!K200), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G189:H200)/SUM(F189:F200), 0)","v":2.1602636580143866},{"$f":"IF(M200>'Data Inputs'!G194, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N200=\"YES\",(M200-'Data Inputs'!G194)*SUM(I189:I200,0)-SUM(O189:O199),-SUM(O189:O199))","v":0},{"$f":"IF(O200<>0,-O200*H200/SUM(I200:J200)*'Data Inputs'!R194-G200/SUM(I200:J200)*'Data Inputs'!Q194,0)","v":0},null,{"$f":"IF(Q200=\"y\", 'Data Inputs'!T194*B200/100, 0)","v":0},{"$f":"'Data Inputs'!S194*B200/100","v":166.86942099999999},{"$f":"(-$B200/100*'Data Inputs'!H194)","v":-1960.095},{"$f":"(-$B200/100*'Data Inputs'!I194)","v":-65.336500000000001},{"$f":"(-$B200/100*'Data Inputs'!J194)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K194","v":-39},{"$f":"(-B200/100*'Data Inputs'!M194)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C199>30, 16, 15)","v":16},{"$f":"ROUND(-Y200*'Data Inputs'!L194,2)","v":-356},{"$f":"(-B200/100*'Data Inputs'!N194)","v":0},0,-359.49980000000005,{"$f":"-SUM(F200:H200)*'Data Inputs'!O194","v":-65.232249080600013},0,{"$f":"I200*'Data Inputs'!P194+'Revenue Calculator'!J200*'Data Inputs'!Q194+'Revenue Calculator'!K200*'Data Inputs'!R194+R200+S200+P200","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C199>0),AF200/'Quota Calculator'!C199,IF(AND(AG$7=\"Per Hectolitre\",$B200>0),AF200/($B200/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F200>0),AF200/$F200,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C199>0),AF200/'Quota Calculator'!V199/'Quota Calculator'!C199,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P194*F200+'Data Inputs'!Q194*G200+'Data Inputs'!R194*H200+P200+R200+S200+T200+U200+V200+W200+X200+Z200+AE200+L200+AC200+AB200+AD200","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C199>0),AI200/'Quota Calculator'!C199,IF(AND(AJ$7=\"Per Hectolitre\",$B200>0),AI200/($B200/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F200>0),AI200/$F200,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C199>0),AI200/'Quota Calculator'!V199/'Quota Calculator'!C199,\"-\"))))","v":68.905906491578804}]
["2025-08-31",{"$f":"'Quota Calculator'!E200","v":130673},{"$f":"'Quota Calculator'!F200","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P200>='Data Inputs'!D195, 'Quota Calculator'!G200-('Quota Calculator'!N200-'Quota Calculator'!O200+'Quota Calculator'!O199), 'Quota Calculator'!G200)","v":4954.4159370000007},{"$f":"IF($C201>0,$I201*D201/$C201,0)","v":3647.0718004330151},{"$f":"IF($C201>0,$I201*E201/$C201,0)","v":7055.7728949553757},{"$f":"ROUND(-'Data Inputs'!P195*('Revenue Calculator'!F201-'Revenue Calculator'!I201)-'Data Inputs'!Q195*('Revenue Calculator'!G201-'Revenue Calculator'!J201)-'Data Inputs'!R195*('Revenue Calculator'!H201-'Revenue Calculator'!K201), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H201)/SUM(F201), 0)","v":2.1602636580143857},{"$f":"IF(M201>'Data Inputs'!G195, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N201=\"YES\",(M201-'Data Inputs'!G195)*I201,0)","v":0},{"$f":"IF(O201<>0,-O201*H201/SUM(I201:J201)*'Data Inputs'!R195-G201/SUM(I201:J201)*'Data Inputs'!Q195,0)","v":0},null,{"$f":"IF(Q201=\"y\", 'Data Inputs'!T195*B201/100, 0)","v":0},{"$f":"'Data Inputs'!S195*B201/100","v":166.86942099999999},{"$f":"(-$B201/100*'Data Inputs'!H195)","v":-1960.095},{"$f":"(-$B201/100*'Data Inputs'!I195)","v":-65.336500000000001},{"$f":"(-$B201/100*'Data Inputs'!J195)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K195","v":-39},{"$f":"(-B201/100*'Data Inputs'!M195)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C200>30, 16, 15)","v":16},{"$f":"ROUND(-Y201*'Data Inputs'!L195,2)","v":-356},{"$f":"(-B201/100*'Data Inputs'!N195)","v":0},0,-359.49980000000005,{"$f":"-SUM(F201:H201)*'Data Inputs'!O195","v":-65.232249080600013},0,{"$f":"I201*'Data Inputs'!P195+'Revenue Calculator'!J201*'Data Inputs'!Q195+'Revenue Calculator'!K201*'Data Inputs'!R195+R201+S201+P201","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C200>0),AF201/'Quota Calculator'!C200,IF(AND(AG$7=\"Per Hectolitre\",$B201>0),AF201/($B201/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F201>0),AF201/$F201,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C200>0),AF201/'Quota Calculator'!V200/'Quota Calculator'!C200,\"-\"))))","v":74.733224484463648},{"$f":"SUM(T201:X201,Z201:AE201)","v":-7614.7280490806006},{"$f":"'Data Inputs'!P195*F201+'Data Inputs'!Q195*G201+'Data Inputs'!R195*H201+P201+R201+S201+T201+U201+V201+W201+X201+Z201+AE201+L201+AC201+AB201+AD201","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C200>0),AI201/'Quota Calculator'!C200,IF(AND(AJ$7=\"Per Hectolitre\",$B201>0),AI201/($B201/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F201>0),AI201/$F201,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C200>0),AI201/'Quota Calculator'!V200/'Quota Calculator'!C200,\"-\"))))","v":68.905906491578804}]
["2025-09-30",{"$f":"'Quota Calculator'!E201","v":130673},{"$f":"'Quota Calculator'!F201","v":4.1569000000000003},3.06,5.92,{"$f":"C202*B202/100","v":5431.9459370000004},{"$f":"$B202*D202/100","v":3998.5938000000001},{"$f":"$B202*E202/100","v":7735.8416000000007},{"$f":"IF('Quota Calculator'!P201>='Data Inputs'!D196, 'Quota Calculator'!G201-('Quota Calculator'!N201-'Quota Calculator'!O201+'Quota Calculator'!O200), 'Quota Calculator'!G201)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P196*('Revenue Calculator'!F202-'Revenue Calculator'!I202)-'Data Inputs'!Q196*('Revenue Calculator'!G202-'Revenue Calculator'!J202)-'Data Inputs'!R196*('Revenue Calculator'!H202-'Revenue Calculator'!K202), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G201:H202)/SUM(F201:F202), 0)","v":2.1602636580143857},{"$f":"IF(M202>'Data Inputs'!G196, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N202=\"YES\",(M202-'Data Inputs'!G196)*SUM(I201:I202,0)-SUM(O201),-SUM(O201))","v":0},{"$f":"IF(O202<>0,-O202*H202/SUM(I202:J202)*'Data Inputs'!R196-G202/SUM(I202:J202)*'Data Inputs'!Q196,0)","v":0},null,{"$f":"IF(Q202=\"y\", 'Data Inputs'!T196*B202/100, 0)","v":0},{"$f":"'Data Inputs'!S196*B202/100","v":166.86942099999999},{"$f":"(-$B202/100*'Data Inputs'!H196)","v":-1960.095},{"$f":"(-$B202/100*'Data Inputs'!I196)","v":-65.336500000000001},{"$f":"(-$B202/100*'Data Inputs'!J196)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K196","v":-39},{"$f":"(-B202/100*'Data Inputs'!M196)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C201>30, 16, 15)","v":15},{"$f":"ROUND(-Y202*'Data Inputs'!L196,2)","v":-333.75},{"$f":"(-B202/100*'Data Inputs'!N196)","v":0},0,-358.38730000000004,{"$f":"-SUM(F202:H202)*'Data Inputs'!O196","v":-65.232249080600013},0,{"$f":"I202*'Data Inputs'!P196+'Revenue Calculator'!J202*'Data Inputs'!Q196+'Revenue Calculator'!K202*'Data Inputs'!R196+R202+S202+P202","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C201>0),AF202/'Quota Calculator'!C201,IF(AND(AG$7=\"Per Hectolitre\",$B202>0),AF202/($B202/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F202>0),AF202/$F202,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C201>0),AF202/'Quota Calculator'!V201/'Quota Calculator'!C201,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P196*F202+'Data Inputs'!Q196*G202+'Data Inputs'!R196*H202+P202+R202+S202+T202+U202+V202+W202+X202+Z202+AE202+L202+AC202+AB202+AD202","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C201>0),AI202/'Quota Calculator'!C201,IF(AND(AJ$7=\"Per Hectolitre\",$B202>0),AI202/($B202/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F202>0),AI202/$F202,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C201>0),AI202/'Quota Calculator'!V201/'Quota Calculator'!C201,\"-\"))))","v":66.51715939003526}]
["2025-10-31",{"$f":"'Quota Calculator'!E202","v":130673},{"$f":"'Quota Calculator'!F202","v":4.1569000000000003},{"$f":"D202","v":3.06},{"$f":"E202","v":5.92},5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P202>='Data Inputs'!D197, 'Quota Calculator'!G202-('Quota Calculator'!N202-'Quota Calculator'!O202+'Quota Calculator'!O201), 'Quota Calculator'!G202)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P197*('Revenue Calculator'!F203-'Revenue Calculator'!I203)-'Data Inputs'!Q197*('Revenue Calculator'!G203-'Revenue Calculator'!J203)-'Data Inputs'!R197*('Revenue Calculator'!H203-'Revenue Calculator'!K203), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H203)/SUM(F201:F203), 0)","v":2.1602636580143857},{"$f":"IF(M203>'Data Inputs'!G197, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N203=\"YES\",(M203-'Data Inputs'!G197)*SUM(I201:I203,0)-SUM(O201:O202),-SUM(O201:O202))","v":0},{"$f":"IF(O203<>0,-O203*H203/SUM(I203:J203)*'Data Inputs'!R197-G203/SUM(I203:J203)*'Data Inputs'!Q197,0)","v":0},null,{"$f":"IF(Q203=\"y\", 'Data Inputs'!T197*B203/100, 0)","v":0},{"$f":"'Data Inputs'!S197*B203/100","v":166.86942099999999},{"$f":"(-$B203/100*'Data Inputs'!H197)","v":-1960.095},{"$f":"(-$B203/100*'Data Inputs'!I197)","v":-65.336500000000001},{"$f":"(-$B203/100*'Data Inputs'!J197)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K197","v":-39},{"$f":"(-B203/100*'Data Inputs'!M197)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C202>30, 16, 15)","v":16},{"$f":"ROUND(-Y203*'Data Inputs'!L197,2)","v":-356},{"$f":"(-B203/100*'Data Inputs'!N197)","v":0},0,-359.49980000000005,{"$f":"-SUM(F203:H203)*'Data Inputs'!O197","v":-65.232249080600013},0,{"$f":"I203*'Data Inputs'!P197+'Revenue Calculator'!J203*'Data Inputs'!Q197+'Revenue Calculator'!K203*'Data Inputs'!R197+R203+S203+P203","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C202>0),AF203/'Quota Calculator'!C202,IF(AND(AG$7=\"Per Hectolitre\",$B203>0),AF203/($B203/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F203>0),AF203/$F203,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C202>0),AF203/'Quota Calculator'!V202/'Quota Calculator'!C202,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P197*F203+'Data Inputs'!Q197*G203+'Data Inputs'!R197*H203+P203+R203+S203+T203+U203+V203+W203+X203+Z203+AE203+L203+AC203+AB203+AD203","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C202>0),AI203/'Quota Calculator'!C202,IF(AND(AJ$7=\"Per Hectolitre\",$B203>0),AI203/($B203/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F203>0),AI203/$F203,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C202>0),AI203/'Quota Calculator'!V202/'Quota Calculator'!C202,\"-\"))))","v":68.905906491578804}]
["2025-11-30",{"$f":"'Quota Calculator'!E203","v":130673},{"$f":"'Quota Calculator'!F203","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P203>='Data Inputs'!D198, 'Quota Calculator'!G203-('Quota Calculator'!N203-'Quota Calculator'!O203+'Quota Calculator'!O202), 'Quota Calculator'!G203)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P198*('Revenue Calculator'!F204-'Revenue Calculator'!I204)-'Data Inputs'!Q198*('Revenue Calculator'!G204-'Revenue Calculator'!J204)-'Data Inputs'!R198*('Revenue Calculator'!H204-'Revenue Calculator'!K204), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G201:H204)/SUM(F201:F204), 0)","v":2.1602636580143857},{"$f":"IF(M204>'Data Inputs'!G198, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N204=\"YES\",(M204-'Data Inputs'!G198)*SUM(I201:I204,0)-SUM(O201:O203),-SUM(O201:O203))","v":0},{"$f":"IF(O204<>0,-O204*H204/SUM(I204:J204)*'Data Inputs'!R198-G204/SUM(I204:J204)*'Data Inputs'!Q198,0)","v":0},null,{"$f":"IF(Q204=\"y\", 'Data Inputs'!T198*B204/100, 0)","v":0},{"$f":"'Data Inputs'!S198*B204/100","v":166.86942099999999},{"$f":"(-$B204/100*'Data Inputs'!H198)","v":-1960.095},{"$f":"(-$B204/100*'Data Inputs'!I198)","v":-65.336500000000001},{"$f":"(-$B204/100*'Data Inputs'!J198)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K198","v":-39},{"$f":"(-B204/100*'Data Inputs'!M198)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C203>30, 16, 15)","v":15},{"$f":"ROUND(-Y204*'Data Inputs'!L198,2)","v":-333.75},{"$f":"(-B204/100*'Data Inputs'!N198)","v":0},0,-358.38730000000004,{"$f":"-SUM(F204:H204)*'Data Inputs'!O198","v":-65.232249080600013},0,{"$f":"I204*'Data Inputs'!P198+'Revenue Calculator'!J204*'Data Inputs'!Q198+'Revenue Calculator'!K204*'Data Inputs'!R198+R204+S204+P204","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C203>0),AF204/'Quota Calculator'!C203,IF(AND(AG$7=\"Per Hectolitre\",$B204>0),AF204/($B204/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F204>0),AF204/$F204,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C203>0),AF204/'Quota Calculator'!V203/'Quota Calculator'!C203,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P198*F204+'Data Inputs'!Q198*G204+'Data Inputs'!R198*H204+P204+R204+S204+T204+U204+V204+W204+X204+Z204+AE204+L204+AC204+AB204+AD204","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C203>0),AI204/'Quota Calculator'!C203,IF(AND(AJ$7=\"Per Hectolitre\",$B204>0),AI204/($B204/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F204>0),AI204/$F204,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C203>0),AI204/'Quota Calculator'!V203/'Quota Calculator'!C203,\"-\"))))","v":66.51715939003526}]
["2025-12-31",{"$f":"'Quota Calculator'!E204","v":130673},{"$f":"'Quota Calculator'!F204","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P204>='Data Inputs'!D199, 'Quota Calculator'!G204-('Quota Calculator'!N204-'Quota Calculator'!O204+'Quota Calculator'!O203), 'Quota Calculator'!G204)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P199*('Revenue Calculator'!F205-'Revenue Calculator'!I205)-'Data Inputs'!Q199*('Revenue Calculator'!G205-'Revenue Calculator'!J205)-'Data Inputs'!R199*('Revenue Calculator'!H205-'Revenue Calculator'!K205), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H205)/SUM(F201:F205),0)","v":2.1602636580143857},{"$f":"IF(M205>'Data Inputs'!G199, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N205=\"YES\",(M205-'Data Inputs'!G199)*SUM(I201:I205,0)-SUM(O201:O204),-SUM(O201:O204))","v":0},{"$f":"IF(O205<>0,-O205*H205/SUM(I205:J205)*'Data Inputs'!R199-G205/SUM(I205:J205)*'Data Inputs'!Q199,0)","v":0},null,{"$f":"IF(Q205=\"y\", 'Data Inputs'!T199*B205/100, 0)","v":0},{"$f":"'Data Inputs'!S199*B205/100","v":166.86942099999999},{"$f":"(-$B205/100*'Data Inputs'!H199)","v":-1960.095},{"$f":"(-$B205/100*'Data Inputs'!I199)","v":-65.336500000000001},{"$f":"(-$B205/100*'Data Inputs'!J199)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K199","v":-39},{"$f":"(-B205/100*'Data Inputs'!M199)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C204>30, 16, 15)","v":16},{"$f":"ROUND(-Y205*'Data Inputs'!L199,2)","v":-356},{"$f":"(-B205/100*'Data Inputs'!N199)","v":0},0,-359.49980000000005,{"$f":"-SUM(F205:H205)*'Data Inputs'!O199","v":-65.232249080600013},0,{"$f":"I205*'Data Inputs'!P199+'Revenue Calculator'!J205*'Data Inputs'!Q199+'Revenue Calculator'!K205*'Data Inputs'!R199+R205+S205+P205","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C204>0),AF205/'Quota Calculator'!C204,IF(AND(AG$7=\"Per Hectolitre\",$B205>0),AF205/($B205/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F205>0),AF205/$F205,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C204>0),AF205/'Quota Calculator'!V204/'Quota Calculator'!C204,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P199*F205+'Data Inputs'!Q199*G205+'Data Inputs'!R199*H205+P205+R205+S205+T205+U205+V205+W205+X205+Z205+AE205+L205+AC205+AB205+AD205","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C204>0),AI205/'Quota Calculator'!C204,IF(AND(AJ$7=\"Per Hectolitre\",$B205>0),AI205/($B205/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F205>0),AI205/$F205,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C204>0),AI205/'Quota Calculator'!V204/'Quota Calculator'!C204,\"-\"))))","v":68.905906491578804}]
["2026-01-31",{"$f":"'Quota Calculator'!E205","v":130673},{"$f":"'Quota Calculator'!F205","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P205>='Data Inputs'!D200, 'Quota Calculator'!G205-('Quota Calculator'!N205-'Quota Calculator'!O205+'Quota Calculator'!O204), 'Quota Calculator'!G205)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P200*('Revenue Calculator'!F206-'Revenue Calculator'!I206)-'Data Inputs'!Q200*('Revenue Calculator'!G206-'Revenue Calculator'!J206)-'Data Inputs'!R200*('Revenue Calculator'!H206-'Revenue Calculator'!K206), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H206)/SUM(F201:F206), 0)","v":2.1602636580143861},{"$f":"IF(M206>'Data Inputs'!G200, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N206=\"YES\",(M206-'Data Inputs'!G200)*SUM(I201:I206,0)-SUM(O201:O205),-SUM(O201:O205))","v":0},{"$f":"IF(O206<>0,-O206*H206/SUM(I206:J206)*'Data Inputs'!R200-G206/SUM(I206:J206)*'Data Inputs'!Q200,0)","v":0},null,{"$f":"IF(Q206=\"y\", 'Data Inputs'!T200*B206/100, 0)","v":0},{"$f":"'Data Inputs'!S200*B206/100","v":166.86942099999999},{"$f":"(-$B206/100*'Data Inputs'!H200)","v":-1960.095},{"$f":"(-$B206/100*'Data Inputs'!I200)","v":-65.336500000000001},{"$f":"(-$B206/100*'Data Inputs'!J200)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K200","v":-39},{"$f":"(-B206/100*'Data Inputs'!M200)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C205>30, 16, 15)","v":16},{"$f":"ROUND(-Y206*'Data Inputs'!L200,2)","v":-356},{"$f":"(-B206/100*'Data Inputs'!N200)","v":0},0,-359.49980000000005,{"$f":"-SUM(F206:H206)*'Data Inputs'!O200","v":-65.232249080600013},0,{"$f":"I206*'Data Inputs'!P200+'Revenue Calculator'!J206*'Data Inputs'!Q200+'Revenue Calculator'!K206*'Data Inputs'!R200+R206+S206+P206","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C205>0),AF206/'Quota Calculator'!C205,IF(AND(AG$7=\"Per Hectolitre\",$B206>0),AF206/($B206/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F206>0),AF206/$F206,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C205>0),AF206/'Quota Calculator'!V205/'Quota Calculator'!C205,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P200*F206+'Data Inputs'!Q200*G206+'Data Inputs'!R200*H206+P206+R206+S206+T206+U206+V206+W206+X206+Z206+AE206+L206+AC206+AB206+AD206","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C205>0),AI206/'Quota Calculator'!C205,IF(AND(AJ$7=\"Per Hectolitre\",$B206>0),AI206/($B206/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F206>0),AI206/$F206,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C205>0),AI206/'Quota Calculator'!V205/'Quota Calculator'!C205,\"-\"))))","v":68.905906491578804}]
["2026-02-28",{"$f":"'Quota Calculator'!E206","v":130673},{"$f":"'Quota Calculator'!F206","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P206>='Data Inputs'!D201, 'Quota Calculator'!G206-('Quota Calculator'!N206-'Quota Calculator'!O206+'Quota Calculator'!O205), 'Quota Calculator'!G206)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P201*('Revenue Calculator'!F207-'Revenue Calculator'!I207)-'Data Inputs'!Q201*('Revenue Calculator'!G207-'Revenue Calculator'!J207)-'Data Inputs'!R201*('Revenue Calculator'!H207-'Revenue Calculator'!K207), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G201:H207)/SUM(F201:F207), 0)","v":2.1602636580143857},{"$f":"IF(M207>'Data Inputs'!G201, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N207=\"YES\",(M207-'Data Inputs'!G201)*SUM(I201:I207,0)-SUM(O201:O206),-SUM(O201:O206))","v":0},{"$f":"IF(O207<>0,-O207*H207/SUM(I207:J207)*'Data Inputs'!R201-G207/SUM(I207:J207)*'Data Inputs'!Q201,0)","v":0},null,{"$f":"IF(Q207=\"y\", 'Data Inputs'!T201*B207/100, 0)","v":0},{"$f":"'Data Inputs'!S201*B207/100","v":166.86942099999999},{"$f":"(-$B207/100*'Data Inputs'!H201)","v":-1960.095},{"$f":"(-$B207/100*'Data Inputs'!I201)","v":-65.336500000000001},{"$f":"(-$B207/100*'Data Inputs'!J201)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K201","v":-39},{"$f":"(-B207/100*'Data Inputs'!M201)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C206>30, 16, 15)","v":15},{"$f":"ROUND(-Y207*'Data Inputs'!L201,2)","v":-333.75},{"$f":"(-B207/100*'Data Inputs'!N201)","v":0},0,-358.38730000000004,{"$f":"-SUM(F207:H207)*'Data Inputs'!O201","v":-65.232249080600013},0,{"$f":"I207*'Data Inputs'!P201+'Revenue Calculator'!J207*'Data Inputs'!Q201+'Revenue Calculator'!K207*'Data Inputs'!R201+R207+S207+P207","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C206>0),AF207/'Quota Calculator'!C206,IF(AND(AG$7=\"Per Hectolitre\",$B207>0),AF207/($B207/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F207>0),AF207/$F207,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C206>0),AF207/'Quota Calculator'!V206/'Quota Calculator'!C206,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P201*F207+'Data Inputs'!Q201*G207+'Data Inputs'!R201*H207+P207+R207+S207+T207+U207+V207+W207+X207+Z207+AE207+L207+AC207+AB207+AD207","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C206>0),AI207/'Quota Calculator'!C206,IF(AND(AJ$7=\"Per Hectolitre\",$B207>0),AI207/($B207/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F207>0),AI207/$F207,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C206>0),AI207/'Quota Calculator'!V206/'Quota Calculator'!C206,\"-\"))))","v":61.703892686125492}]
["2026-03-31",{"$f":"'Quota Calculator'!E207","v":130673},{"$f":"'Quota Calculator'!F207","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P207>='Data Inputs'!D202, 'Quota Calculator'!G207-('Quota Calculator'!N207-'Quota Calculator'!O207+'Quota Calculator'!O206), 'Quota Calculator'!G207)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P202*('Revenue Calculator'!F208-'Revenue Calculator'!I208)-'Data Inputs'!Q202*('Revenue Calculator'!G208-'Revenue Calculator'!J208)-'Data Inputs'!R202*('Revenue Calculator'!H208-'Revenue Calculator'!K208), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H208)/SUM(F201:F208), 0)","v":2.1602636580143861},{"$f":"IF(M208>'Data Inputs'!G202, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N208=\"YES\",(M208-'Data Inputs'!G202)*SUM(I201:I208,0)-SUM(O201:O207),-SUM(O201:O207))","v":0},{"$f":"IF(O208<>0,-O208*H208/SUM(I208:J208)*'Data Inputs'!R202-G208/SUM(I208:J208)*'Data Inputs'!Q202,0)","v":0},null,{"$f":"IF(Q208=\"y\", 'Data Inputs'!T202*B208/100, 0)","v":0},{"$f":"'Data Inputs'!S202*B208/100","v":166.86942099999999},{"$f":"(-$B208/100*'Data Inputs'!H202)","v":-1960.095},{"$f":"(-$B208/100*'Data Inputs'!I202)","v":-65.336500000000001},{"$f":"(-$B208/100*'Data Inputs'!J202)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K202","v":-39},{"$f":"(-B208/100*'Data Inputs'!M202)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C207>30, 16, 15)","v":16},{"$f":"ROUND(-Y208*'Data Inputs'!L202,2)","v":-356},{"$f":"(-B208/100*'Data Inputs'!N202)","v":0},0,-359.49980000000005,{"$f":"-SUM(F208:H208)*'Data Inputs'!O202","v":-65.232249080600013},0,{"$f":"I208*'Data Inputs'!P202+'Revenue Calculator'!J208*'Data Inputs'!Q202+'Revenue Calculator'!K208*'Data Inputs'!R202+R208+S208+P208","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C207>0),AF208/'Quota Calculator'!C207,IF(AND(AG$7=\"Per Hectolitre\",$B208>0),AF208/($B208/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F208>0),AF208/$F208,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C207>0),AF208/'Quota Calculator'!V207/'Quota Calculator'!C207,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P202*F208+'Data Inputs'!Q202*G208+'Data Inputs'!R202*H208+P208+R208+S208+T208+U208+V208+W208+X208+Z208+AE208+L208+AC208+AB208+AD208","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C207>0),AI208/'Quota Calculator'!C207,IF(AND(AJ$7=\"Per Hectolitre\",$B208>0),AI208/($B208/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F208>0),AI208/$F208,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C207>0),AI208/'Quota Calculator'!V207/'Quota Calculator'!C207,\"-\"))))","v":68.905906491578804}]
["2026-04-30",{"$f":"'Quota Calculator'!E208","v":130673},{"$f":"'Quota Calculator'!F208","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P208>='Data Inputs'!D203, 'Quota Calculator'!G208-('Quota Calculator'!N208-'Quota Calculator'!O208+'Quota Calculator'!O207), 'Quota Calculator'!G208)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P203*('Revenue Calculator'!F209-'Revenue Calculator'!I209)-'Data Inputs'!Q203*('Revenue Calculator'!G209-'Revenue Calculator'!J209)-'Data Inputs'!R203*('Revenue Calculator'!H209-'Revenue Calculator'!K209), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G201:H209)/SUM(F201:F209), 0)","v":2.1602636580143861},{"$f":"IF(M209>'Data Inputs'!G203, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N209=\"YES\",(M209-'Data Inputs'!G203)*SUM(I201:I209,0)-SUM(O201:O208),-SUM(O201:O208))","v":0},{"$f":"IF(O209<>0,-O209*H209/SUM(I209:J209)*'Data Inputs'!R203-G209/SUM(I209:J209)*'Data Inputs'!Q203,0)","v":0},null,{"$f":"IF(Q209=\"y\", 'Data Inputs'!T203*B209/100, 0)","v":0},{"$f":"'Data Inputs'!S203*B209/100","v":166.86942099999999},{"$f":"(-$B209/100*'Data Inputs'!H203)","v":-1960.095},{"$f":"(-$B209/100*'Data Inputs'!I203)","v":-65.336500000000001},{"$f":"(-$B209/100*'Data Inputs'!J203)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K203","v":-39},{"$f":"(-B209/100*'Data Inputs'!M203)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C208>30, 16, 15)","v":15},{"$f":"ROUND(-Y209*'Data Inputs'!L203,2)","v":-333.75},{"$f":"(-B209/100*'Data Inputs'!N203)","v":0},0,-358.38730000000004,{"$f":"-SUM(F209:H209)*'Data Inputs'!O203","v":-65.232249080600013},0,{"$f":"I209*'Data Inputs'!P203+'Revenue Calculator'!J209*'Data Inputs'!Q203+'Revenue Calculator'!K209*'Data Inputs'!R203+R209+S209+P209","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C208>0),AF209/'Quota Calculator'!C208,IF(AND(AG$7=\"Per Hectolitre\",$B209>0),AF209/($B209/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F209>0),AF209/$F209,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C208>0),AF209/'Quota Calculator'!V208/'Quota Calculator'!C208,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P203*F209+'Data Inputs'!Q203*G209+'Data Inputs'!R203*H209+P209+R209+S209+T209+U209+V209+W209+X209+Z209+AE209+L209+AC209+AB209+AD209","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C208>0),AI209/'Quota Calculator'!C208,IF(AND(AJ$7=\"Per Hectolitre\",$B209>0),AI209/($B209/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F209>0),AI209/$F209,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C208>0),AI209/'Quota Calculator'!V208/'Quota Calculator'!C208,\"-\"))))","v":66.51715939003526}]
["2026-05-31",{"$f":"'Quota Calculator'!E209","v":130673},{"$f":"'Quota Calculator'!F209","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P209>='Data Inputs'!D204, 'Quota Calculator'!G209-('Quota Calculator'!N209-'Quota Calculator'!O209+'Quota Calculator'!O208), 'Quota Calculator'!G209)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P204*('Revenue Calculator'!F210-'Revenue Calculator'!I210)-'Data Inputs'!Q204*('Revenue Calculator'!G210-'Revenue Calculator'!J210)-'Data Inputs'!R204*('Revenue Calculator'!H210-'Revenue Calculator'!K210), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H210)/SUM(F201:F210), 0)","v":2.1602636580143861},{"$f":"IF(M210>'Data Inputs'!G204, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N210=\"YES\",(M210-'Data Inputs'!G204)*SUM(I201:I210,0)-SUM(O201:O209),-SUM(O201:O209))","v":0},{"$f":"IF(O210<>0,-O210*H210/SUM(I210:J210)*'Data Inputs'!R204-G210/SUM(I210:J210)*'Data Inputs'!Q204,0)","v":0},null,{"$f":"IF(Q210=\"y\", 'Data Inputs'!T204*B210/100, 0)","v":0},{"$f":"'Data Inputs'!S204*B210/100","v":166.86942099999999},{"$f":"(-$B210/100*'Data Inputs'!H204)","v":-1960.095},{"$f":"(-$B210/100*'Data Inputs'!I204)","v":-65.336500000000001},{"$f":"(-$B210/100*'Data Inputs'!J204)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K204","v":-39},{"$f":"(-B210/100*'Data Inputs'!M204)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C209>30, 16, 15)","v":16},{"$f":"ROUND(-Y210*'Data Inputs'!L204,2)","v":-356},{"$f":"(-B210/100*'Data Inputs'!N204)","v":0},0,-359.49980000000005,{"$f":"-SUM(F210:H210)*'Data Inputs'!O204","v":-65.232249080600013},0,{"$f":"I210*'Data Inputs'!P204+'Revenue Calculator'!J210*'Data Inputs'!Q204+'Revenue Calculator'!K210*'Data Inputs'!R204+R210+S210+P210","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C209>0),AF210/'Quota Calculator'!C209,IF(AND(AG$7=\"Per Hectolitre\",$B210>0),AF210/($B210/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F210>0),AF210/$F210,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C209>0),AF210/'Quota Calculator'!V209/'Quota Calculator'!C209,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P204*F210+'Data Inputs'!Q204*G210+'Data Inputs'!R204*H210+P210+R210+S210+T210+U210+V210+W210+X210+Z210+AE210+L210+AC210+AB210+AD210","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C209>0),AI210/'Quota Calculator'!C209,IF(AND(AJ$7=\"Per Hectolitre\",$B210>0),AI210/($B210/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F210>0),AI210/$F210,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C209>0),AI210/'Quota Calculator'!V209/'Quota Calculator'!C209,\"-\"))))","v":68.905906491578804}]
["2026-06-30",{"$f":"'Quota Calculator'!E210","v":130673},{"$f":"'Quota Calculator'!F210","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P210>='Data Inputs'!D205, 'Quota Calculator'!G210-('Quota Calculator'!N210-'Quota Calculator'!O210+'Quota Calculator'!O209), 'Quota Calculator'!G210)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P205*('Revenue Calculator'!F211-'Revenue Calculator'!I211)-'Data Inputs'!Q205*('Revenue Calculator'!G211-'Revenue Calculator'!J211)-'Data Inputs'!R205*('Revenue Calculator'!H211-'Revenue Calculator'!K211), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G201:H211)/SUM(F201:F211), 0)","v":2.1602636580143861},{"$f":"IF(M211>'Data Inputs'!G205, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N211=\"YES\",(M211-'Data Inputs'!G205)*SUM(I201:I211,0)-SUM(O201:O210),-SUM(O201:O210))","v":0},{"$f":"IF(O211<>0,-O211*H211/SUM(I211:J211)*'Data Inputs'!R205-G211/SUM(I211:J211)*'Data Inputs'!Q205,0)","v":0},null,{"$f":"IF(Q211=\"y\", 'Data Inputs'!T205*B211/100, 0)","v":0},{"$f":"'Data Inputs'!S205*B211/100","v":166.86942099999999},{"$f":"(-$B211/100*'Data Inputs'!H205)","v":-1960.095},{"$f":"(-$B211/100*'Data Inputs'!I205)","v":-65.336500000000001},{"$f":"(-$B211/100*'Data Inputs'!J205)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K205","v":-39},{"$f":"(-B211/100*'Data Inputs'!M205)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C210>30, 16, 15)","v":15},{"$f":"ROUND(-Y211*'Data Inputs'!L205,2)","v":-333.75},{"$f":"(-B211/100*'Data Inputs'!N205)","v":0},0,-358.38730000000004,{"$f":"-SUM(F211:H211)*'Data Inputs'!O205","v":-65.232249080600013},0,{"$f":"I211*'Data Inputs'!P205+'Revenue Calculator'!J211*'Data Inputs'!Q205+'Revenue Calculator'!K211*'Data Inputs'!R205+R211+S211+P211","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C210>0),AF211/'Quota Calculator'!C210,IF(AND(AG$7=\"Per Hectolitre\",$B211>0),AF211/($B211/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F211>0),AF211/$F211,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C210>0),AF211/'Quota Calculator'!V210/'Quota Calculator'!C210,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P205*F211+'Data Inputs'!Q205*G211+'Data Inputs'!R205*H211+P211+R211+S211+T211+U211+V211+W211+X211+Z211+AE211+L211+AC211+AB211+AD211","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C210>0),AI211/'Quota Calculator'!C210,IF(AND(AJ$7=\"Per Hectolitre\",$B211>0),AI211/($B211/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F211>0),AI211/$F211,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C210>0),AI211/'Quota Calculator'!V210/'Quota Calculator'!C210,\"-\"))))","v":66.51715939003526}]
["2026-07-31",{"$f":"'Quota Calculator'!E211","v":130673},{"$f":"'Quota Calculator'!F211","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P211>='Data Inputs'!D206, 'Quota Calculator'!G211-('Quota Calculator'!N211-'Quota Calculator'!O211+'Quota Calculator'!O210), 'Quota Calculator'!G211)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P206*('Revenue Calculator'!F212-'Revenue Calculator'!I212)-'Data Inputs'!Q206*('Revenue Calculator'!G212-'Revenue Calculator'!J212)-'Data Inputs'!R206*('Revenue Calculator'!H212-'Revenue Calculator'!K212), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G201:H212)/SUM(F201:F212), 0)","v":2.1602636580143866},{"$f":"IF(M212>'Data Inputs'!G206, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N212=\"YES\",(M212-'Data Inputs'!G206)*SUM(I201:I212,0)-SUM(O201:O211),-SUM(O201:O211))","v":0},{"$f":"IF(O212<>0,-O212*H212/SUM(I212:J212)*'Data Inputs'!R206-G212/SUM(I212:J212)*'Data Inputs'!Q206,0)","v":0},null,{"$f":"IF(Q212=\"y\", 'Data Inputs'!T206*B212/100, 0)","v":0},{"$f":"'Data Inputs'!S206*B212/100","v":166.86942099999999},{"$f":"(-$B212/100*'Data Inputs'!H206)","v":-1960.095},{"$f":"(-$B212/100*'Data Inputs'!I206)","v":-65.336500000000001},{"$f":"(-$B212/100*'Data Inputs'!J206)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K206","v":-39},{"$f":"(-B212/100*'Data Inputs'!M206)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C211>30, 16, 15)","v":16},{"$f":"ROUND(-Y212*'Data Inputs'!L206,2)","v":-356},{"$f":"(-B212/100*'Data Inputs'!N206)","v":0},0,-359.49980000000005,{"$f":"-SUM(F212:H212)*'Data Inputs'!O206","v":-65.232249080600013},0,{"$f":"I212*'Data Inputs'!P206+'Revenue Calculator'!J212*'Data Inputs'!Q206+'Revenue Calculator'!K212*'Data Inputs'!R206+R212+S212+P212","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C211>0),AF212/'Quota Calculator'!C211,IF(AND(AG$7=\"Per Hectolitre\",$B212>0),AF212/($B212/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F212>0),AF212/$F212,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C211>0),AF212/'Quota Calculator'!V211/'Quota Calculator'!C211,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P206*F212+'Data Inputs'!Q206*G212+'Data Inputs'!R206*H212+P212+R212+S212+T212+U212+V212+W212+X212+Z212+AE212+L212+AC212+AB212+AD212","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C211>0),AI212/'Quota Calculator'!C211,IF(AND(AJ$7=\"Per Hectolitre\",$B212>0),AI212/($B212/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F212>0),AI212/$F212,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C211>0),AI212/'Quota Calculator'!V211/'Quota Calculator'!C211,\"-\"))))","v":68.905906491578804}]
["2026-08-31",{"$f":"'Quota Calculator'!E212","v":130673},{"$f":"'Quota Calculator'!F212","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P212>='Data Inputs'!D207, 'Quota Calculator'!G212-('Quota Calculator'!N212-'Quota Calculator'!O212+'Quota Calculator'!O211), 'Quota Calculator'!G212)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P207*('Revenue Calculator'!F213-'Revenue Calculator'!I213)-'Data Inputs'!Q207*('Revenue Calculator'!G213-'Revenue Calculator'!J213)-'Data Inputs'!R207*('Revenue Calculator'!H213-'Revenue Calculator'!K213), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H213)/SUM(F213), 0)","v":2.1602636580143857},{"$f":"IF(M213>'Data Inputs'!G207, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N213=\"YES\",(M213-'Data Inputs'!G207)*I213,0)","v":0},{"$f":"IF(O213<>0,-O213*H213/SUM(I213:J213)*'Data Inputs'!R207-G213/SUM(I213:J213)*'Data Inputs'!Q207,0)","v":0},null,{"$f":"IF(Q213=\"y\", 'Data Inputs'!T207*B213/100, 0)","v":0},{"$f":"'Data Inputs'!S207*B213/100","v":166.86942099999999},{"$f":"(-$B213/100*'Data Inputs'!H207)","v":-1960.095},{"$f":"(-$B213/100*'Data Inputs'!I207)","v":-65.336500000000001},{"$f":"(-$B213/100*'Data Inputs'!J207)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K207","v":-39},{"$f":"(-B213/100*'Data Inputs'!M207)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C212>30, 16, 15)","v":16},{"$f":"ROUND(-Y213*'Data Inputs'!L207,2)","v":-356},{"$f":"(-B213/100*'Data Inputs'!N207)","v":0},0,-359.49980000000005,{"$f":"-SUM(F213:H213)*'Data Inputs'!O207","v":-65.232249080600013},0,{"$f":"I213*'Data Inputs'!P207+'Revenue Calculator'!J213*'Data Inputs'!Q207+'Revenue Calculator'!K213*'Data Inputs'!R207+R213+S213+P213","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C212>0),AF213/'Quota Calculator'!C212,IF(AND(AG$7=\"Per Hectolitre\",$B213>0),AF213/($B213/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F213>0),AF213/$F213,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C212>0),AF213/'Quota Calculator'!V212/'Quota Calculator'!C212,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P207*F213+'Data Inputs'!Q207*G213+'Data Inputs'!R207*H213+P213+R213+S213+T213+U213+V213+W213+X213+Z213+AE213+L213+AC213+AB213+AD213","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C212>0),AI213/'Quota Calculator'!C212,IF(AND(AJ$7=\"Per Hectolitre\",$B213>0),AI213/($B213/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F213>0),AI213/$F213,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C212>0),AI213/'Quota Calculator'!V212/'Quota Calculator'!C212,\"-\"))))","v":68.905906491578804}]
["2026-09-30",{"$f":"'Quota Calculator'!E213","v":130673},{"$f":"'Quota Calculator'!F213","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P213>='Data Inputs'!D208, 'Quota Calculator'!G213-('Quota Calculator'!N213-'Quota Calculator'!O213+'Quota Calculator'!O212), 'Quota Calculator'!G213)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P208*('Revenue Calculator'!F214-'Revenue Calculator'!I214)-'Data Inputs'!Q208*('Revenue Calculator'!G214-'Revenue Calculator'!J214)-'Data Inputs'!R208*('Revenue Calculator'!H214-'Revenue Calculator'!K214), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G213:H214)/SUM(F213:F214), 0)","v":2.1602636580143857},{"$f":"IF(M214>'Data Inputs'!G208, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N214=\"YES\",(M214-'Data Inputs'!G208)*SUM(I213:I214,0)-SUM(O213),-SUM(O213))","v":0},{"$f":"IF(O214<>0,-O214*H214/SUM(I214:J214)*'Data Inputs'!R208-G214/SUM(I214:J214)*'Data Inputs'!Q208,0)","v":0},null,{"$f":"IF(Q214=\"y\", 'Data Inputs'!T208*B214/100, 0)","v":0},{"$f":"'Data Inputs'!S208*B214/100","v":166.86942099999999},{"$f":"(-$B214/100*'Data Inputs'!H208)","v":-1960.095},{"$f":"(-$B214/100*'Data Inputs'!I208)","v":-65.336500000000001},{"$f":"(-$B214/100*'Data Inputs'!J208)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K208","v":-39},{"$f":"(-B214/100*'Data Inputs'!M208)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C213>30, 16, 15)","v":15},{"$f":"ROUND(-Y214*'Data Inputs'!L208,2)","v":-333.75},{"$f":"(-B214/100*'Data Inputs'!N208)","v":0},0,{"$f":"0.05*(Z214+X214+W214+V214+U214+T214+AA214+AB214)","v":-358.38730000000004},{"$f":"-SUM(F214:H214)*'Data Inputs'!O208","v":-65.232249080600013},0,{"$f":"I214*'Data Inputs'!P208+'Revenue Calculator'!J214*'Data Inputs'!Q208+'Revenue Calculator'!K214*'Data Inputs'!R208+R214+S214+P214","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C213>0),AF214/'Quota Calculator'!C213,IF(AND(AG$7=\"Per Hectolitre\",$B214>0),AF214/($B214/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F214>0),AF214/$F214,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C213>0),AF214/'Quota Calculator'!V213/'Quota Calculator'!C213,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P208*F214+'Data Inputs'!Q208*G214+'Data Inputs'!R208*H214+P214+R214+S214+T214+U214+V214+W214+X214+Z214+AE214+L214+AC214+AB214+AD214","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C213>0),AI214/'Quota Calculator'!C213,IF(AND(AJ$7=\"Per Hectolitre\",$B214>0),AI214/($B214/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F214>0),AI214/$F214,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C213>0),AI214/'Quota Calculator'!V213/'Quota Calculator'!C213,\"-\"))))","v":66.51715939003526}]
["2026-10-31",{"$f":"'Quota Calculator'!E214","v":130673},{"$f":"'Quota Calculator'!F214","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P214>='Data Inputs'!D209, 'Quota Calculator'!G214-('Quota Calculator'!N214-'Quota Calculator'!O214+'Quota Calculator'!O213), 'Quota Calculator'!G214)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P209*('Revenue Calculator'!F215-'Revenue Calculator'!I215)-'Data Inputs'!Q209*('Revenue Calculator'!G215-'Revenue Calculator'!J215)-'Data Inputs'!R209*('Revenue Calculator'!H215-'Revenue Calculator'!K215), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H215)/SUM(F213:F215), 0)","v":2.1602636580143857},{"$f":"IF(M215>'Data Inputs'!G209, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N215=\"YES\",(M215-'Data Inputs'!G209)*SUM(I213:I215,0)-SUM(O213:O214),-SUM(O213:O214))","v":0},{"$f":"IF(O215<>0,-O215*H215/SUM(I215:J215)*'Data Inputs'!R209-G215/SUM(I215:J215)*'Data Inputs'!Q209,0)","v":0},null,{"$f":"IF(Q215=\"y\", 'Data Inputs'!T209*B215/100, 0)","v":0},{"$f":"'Data Inputs'!S209*B215/100","v":166.86942099999999},{"$f":"(-$B215/100*'Data Inputs'!H209)","v":-1960.095},{"$f":"(-$B215/100*'Data Inputs'!I209)","v":-65.336500000000001},{"$f":"(-$B215/100*'Data Inputs'!J209)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K209","v":-39},{"$f":"(-B215/100*'Data Inputs'!M209)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C214>30, 16, 15)","v":16},{"$f":"ROUND(-Y215*'Data Inputs'!L209,2)","v":-356},{"$f":"(-B215/100*'Data Inputs'!N209)","v":0},0,-359.49980000000005,{"$f":"-SUM(F215:H215)*'Data Inputs'!O209","v":-65.232249080600013},0,{"$f":"I215*'Data Inputs'!P209+'Revenue Calculator'!J215*'Data Inputs'!Q209+'Revenue Calculator'!K215*'Data Inputs'!R209+R215+S215+P215","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C214>0),AF215/'Quota Calculator'!C214,IF(AND(AG$7=\"Per Hectolitre\",$B215>0),AF215/($B215/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F215>0),AF215/$F215,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C214>0),AF215/'Quota Calculator'!V214/'Quota Calculator'!C214,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P209*F215+'Data Inputs'!Q209*G215+'Data Inputs'!R209*H215+P215+R215+S215+T215+U215+V215+W215+X215+Z215+AE215+L215+AC215+AB215+AD215","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C214>0),AI215/'Quota Calculator'!C214,IF(AND(AJ$7=\"Per Hectolitre\",$B215>0),AI215/($B215/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F215>0),AI215/$F215,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C214>0),AI215/'Quota Calculator'!V214/'Quota Calculator'!C214,\"-\"))))","v":68.905906491578804}]
["2026-11-30",{"$f":"'Quota Calculator'!E215","v":130673},{"$f":"'Quota Calculator'!F215","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P215>='Data Inputs'!D210, 'Quota Calculator'!G215-('Quota Calculator'!N215-'Quota Calculator'!O215+'Quota Calculator'!O214), 'Quota Calculator'!G215)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P210*('Revenue Calculator'!F216-'Revenue Calculator'!I216)-'Data Inputs'!Q210*('Revenue Calculator'!G216-'Revenue Calculator'!J216)-'Data Inputs'!R210*('Revenue Calculator'!H216-'Revenue Calculator'!K216), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G213:H216)/SUM(F213:F216), 0)","v":2.1602636580143857},{"$f":"IF(M216>'Data Inputs'!G210, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N216=\"YES\",(M216-'Data Inputs'!G210)*SUM(I213:I216,0)-SUM(O213:O215),-SUM(O213:O215))","v":0},{"$f":"IF(O216<>0,-O216*H216/SUM(I216:J216)*'Data Inputs'!R210-G216/SUM(I216:J216)*'Data Inputs'!Q210,0)","v":0},null,{"$f":"IF(Q216=\"y\", 'Data Inputs'!T210*B216/100, 0)","v":0},{"$f":"'Data Inputs'!S210*B216/100","v":166.86942099999999},{"$f":"(-$B216/100*'Data Inputs'!H210)","v":-1960.095},{"$f":"(-$B216/100*'Data Inputs'!I210)","v":-65.336500000000001},{"$f":"(-$B216/100*'Data Inputs'!J210)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K210","v":-39},{"$f":"(-B216/100*'Data Inputs'!M210)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C215>30, 16, 15)","v":15},{"$f":"ROUND(-Y216*'Data Inputs'!L210,2)","v":-333.75},{"$f":"(-B216/100*'Data Inputs'!N210)","v":0},0,-358.38730000000004,{"$f":"-SUM(F216:H216)*'Data Inputs'!O210","v":-65.232249080600013},0,{"$f":"I216*'Data Inputs'!P210+'Revenue Calculator'!J216*'Data Inputs'!Q210+'Revenue Calculator'!K216*'Data Inputs'!R210+R216+S216+P216","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C215>0),AF216/'Quota Calculator'!C215,IF(AND(AG$7=\"Per Hectolitre\",$B216>0),AF216/($B216/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F216>0),AF216/$F216,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C215>0),AF216/'Quota Calculator'!V215/'Quota Calculator'!C215,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P210*F216+'Data Inputs'!Q210*G216+'Data Inputs'!R210*H216+P216+R216+S216+T216+U216+V216+W216+X216+Z216+AE216+L216+AC216+AB216+AD216","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C215>0),AI216/'Quota Calculator'!C215,IF(AND(AJ$7=\"Per Hectolitre\",$B216>0),AI216/($B216/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F216>0),AI216/$F216,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C215>0),AI216/'Quota Calculator'!V215/'Quota Calculator'!C215,\"-\"))))","v":66.51715939003526}]
["2026-12-31",{"$f":"'Quota Calculator'!E216","v":130673},{"$f":"'Quota Calculator'!F216","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P216>='Data Inputs'!D211, 'Quota Calculator'!G216-('Quota Calculator'!N216-'Quota Calculator'!O216+'Quota Calculator'!O215), 'Quota Calculator'!G216)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P211*('Revenue Calculator'!F217-'Revenue Calculator'!I217)-'Data Inputs'!Q211*('Revenue Calculator'!G217-'Revenue Calculator'!J217)-'Data Inputs'!R211*('Revenue Calculator'!H217-'Revenue Calculator'!K217), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H217)/SUM(F213:F217),0)","v":2.1602636580143857},{"$f":"IF(M217>'Data Inputs'!G211, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N217=\"YES\",(M217-'Data Inputs'!G211)*SUM(I213:I217,0)-SUM(O213:O216),-SUM(O213:O216))","v":0},{"$f":"IF(O217<>0,-O217*H217/SUM(I217:J217)*'Data Inputs'!R211-G217/SUM(I217:J217)*'Data Inputs'!Q211,0)","v":0},null,{"$f":"IF(Q217=\"y\", 'Data Inputs'!T211*B217/100, 0)","v":0},{"$f":"'Data Inputs'!S211*B217/100","v":166.86942099999999},{"$f":"(-$B217/100*'Data Inputs'!H211)","v":-1960.095},{"$f":"(-$B217/100*'Data Inputs'!I211)","v":-65.336500000000001},{"$f":"(-$B217/100*'Data Inputs'!J211)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K211","v":-39},{"$f":"(-B217/100*'Data Inputs'!M211)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C216>30, 16, 15)","v":16},{"$f":"ROUND(-Y217*'Data Inputs'!L211,2)","v":-356},{"$f":"(-B217/100*'Data Inputs'!N211)","v":0},0,-359.49980000000005,{"$f":"-SUM(F217:H217)*'Data Inputs'!O211","v":-65.232249080600013},0,{"$f":"I217*'Data Inputs'!P211+'Revenue Calculator'!J217*'Data Inputs'!Q211+'Revenue Calculator'!K217*'Data Inputs'!R211+R217+S217+P217","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C216>0),AF217/'Quota Calculator'!C216,IF(AND(AG$7=\"Per Hectolitre\",$B217>0),AF217/($B217/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F217>0),AF217/$F217,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C216>0),AF217/'Quota Calculator'!V216/'Quota Calculator'!C216,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P211*F217+'Data Inputs'!Q211*G217+'Data Inputs'!R211*H217+P217+R217+S217+T217+U217+V217+W217+X217+Z217+AE217+L217+AC217+AB217+AD217","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C216>0),AI217/'Quota Calculator'!C216,IF(AND(AJ$7=\"Per Hectolitre\",$B217>0),AI217/($B217/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F217>0),AI217/$F217,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C216>0),AI217/'Quota Calculator'!V216/'Quota Calculator'!C216,\"-\"))))","v":68.905906491578804}]
["2027-01-31",{"$f":"'Quota Calculator'!E217","v":130673},{"$f":"'Quota Calculator'!F217","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P217>='Data Inputs'!D212, 'Quota Calculator'!G217-('Quota Calculator'!N217-'Quota Calculator'!O217+'Quota Calculator'!O216), 'Quota Calculator'!G217)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P212*('Revenue Calculator'!F218-'Revenue Calculator'!I218)-'Data Inputs'!Q212*('Revenue Calculator'!G218-'Revenue Calculator'!J218)-'Data Inputs'!R212*('Revenue Calculator'!H218-'Revenue Calculator'!K218), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H218)/SUM(F213:F218), 0)","v":2.1602636580143861},{"$f":"IF(M218>'Data Inputs'!G212, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N218=\"YES\",(M218-'Data Inputs'!G212)*SUM(I213:I218,0)-SUM(O213:O217),-SUM(O213:O217))","v":0},{"$f":"IF(O218<>0,-O218*H218/SUM(I218:J218)*'Data Inputs'!R212-G218/SUM(I218:J218)*'Data Inputs'!Q212,0)","v":0},null,{"$f":"IF(Q218=\"y\", 'Data Inputs'!T212*B218/100, 0)","v":0},{"$f":"'Data Inputs'!S212*B218/100","v":166.86942099999999},{"$f":"(-$B218/100*'Data Inputs'!H212)","v":-1960.095},{"$f":"(-$B218/100*'Data Inputs'!I212)","v":-65.336500000000001},{"$f":"(-$B218/100*'Data Inputs'!J212)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K212","v":-39},{"$f":"(-B218/100*'Data Inputs'!M212)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C217>30, 16, 15)","v":16},{"$f":"ROUND(-Y218*'Data Inputs'!L212,2)","v":-356},{"$f":"(-B218/100*'Data Inputs'!N212)","v":0},0,-359.49980000000005,{"$f":"-SUM(F218:H218)*'Data Inputs'!O212","v":-65.232249080600013},0,{"$f":"I218*'Data Inputs'!P212+'Revenue Calculator'!J218*'Data Inputs'!Q212+'Revenue Calculator'!K218*'Data Inputs'!R212+R218+S218+P218","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C217>0),AF218/'Quota Calculator'!C217,IF(AND(AG$7=\"Per Hectolitre\",$B218>0),AF218/($B218/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F218>0),AF218/$F218,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C217>0),AF218/'Quota Calculator'!V217/'Quota Calculator'!C217,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P212*F218+'Data Inputs'!Q212*G218+'Data Inputs'!R212*H218+P218+R218+S218+T218+U218+V218+W218+X218+Z218+AE218+L218+AC218+AB218+AD218","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C217>0),AI218/'Quota Calculator'!C217,IF(AND(AJ$7=\"Per Hectolitre\",$B218>0),AI218/($B218/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F218>0),AI218/$F218,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C217>0),AI218/'Quota Calculator'!V217/'Quota Calculator'!C217,\"-\"))))","v":68.905906491578804}]
["2027-02-28",{"$f":"'Quota Calculator'!E218","v":130673},{"$f":"'Quota Calculator'!F218","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P218>='Data Inputs'!D213, 'Quota Calculator'!G218-('Quota Calculator'!N218-'Quota Calculator'!O218+'Quota Calculator'!O217), 'Quota Calculator'!G218)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P213*('Revenue Calculator'!F219-'Revenue Calculator'!I219)-'Data Inputs'!Q213*('Revenue Calculator'!G219-'Revenue Calculator'!J219)-'Data Inputs'!R213*('Revenue Calculator'!H219-'Revenue Calculator'!K219), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G213:H219)/SUM(F213:F219), 0)","v":2.1602636580143857},{"$f":"IF(M219>'Data Inputs'!G213, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N219=\"YES\",(M219-'Data Inputs'!G213)*SUM(I213:I219,0)-SUM(O213:O218),-SUM(O213:O218))","v":0},{"$f":"IF(O219<>0,-O219*H219/SUM(I219:J219)*'Data Inputs'!R213-G219/SUM(I219:J219)*'Data Inputs'!Q213,0)","v":0},null,{"$f":"IF(Q219=\"y\", 'Data Inputs'!T213*B219/100, 0)","v":0},{"$f":"'Data Inputs'!S213*B219/100","v":166.86942099999999},{"$f":"(-$B219/100*'Data Inputs'!H213)","v":-1960.095},{"$f":"(-$B219/100*'Data Inputs'!I213)","v":-65.336500000000001},{"$f":"(-$B219/100*'Data Inputs'!J213)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K213","v":-39},{"$f":"(-B219/100*'Data Inputs'!M213)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C218>30, 16, 15)","v":15},{"$f":"ROUND(-Y219*'Data Inputs'!L213,2)","v":-333.75},{"$f":"(-B219/100*'Data Inputs'!N213)","v":0},0,-358.38730000000004,{"$f":"-SUM(F219:H219)*'Data Inputs'!O213","v":-65.232249080600013},0,{"$f":"I219*'Data Inputs'!P213+'Revenue Calculator'!J219*'Data Inputs'!Q213+'Revenue Calculator'!K219*'Data Inputs'!R213+R219+S219+P219","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C218>0),AF219/'Quota Calculator'!C218,IF(AND(AG$7=\"Per Hectolitre\",$B219>0),AF219/($B219/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F219>0),AF219/$F219,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C218>0),AF219/'Quota Calculator'!V218/'Quota Calculator'!C218,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P213*F219+'Data Inputs'!Q213*G219+'Data Inputs'!R213*H219+P219+R219+S219+T219+U219+V219+W219+X219+Z219+AE219+L219+AC219+AB219+AD219","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C218>0),AI219/'Quota Calculator'!C218,IF(AND(AJ$7=\"Per Hectolitre\",$B219>0),AI219/($B219/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F219>0),AI219/$F219,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C218>0),AI219/'Quota Calculator'!V218/'Quota Calculator'!C218,\"-\"))))","v":61.703892686125492}]
["2027-03-31",{"$f":"'Quota Calculator'!E219","v":130673},{"$f":"'Quota Calculator'!F219","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P219>='Data Inputs'!D214, 'Quota Calculator'!G219-('Quota Calculator'!N219-'Quota Calculator'!O219+'Quota Calculator'!O218), 'Quota Calculator'!G219)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P214*('Revenue Calculator'!F220-'Revenue Calculator'!I220)-'Data Inputs'!Q214*('Revenue Calculator'!G220-'Revenue Calculator'!J220)-'Data Inputs'!R214*('Revenue Calculator'!H220-'Revenue Calculator'!K220), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H220)/SUM(F213:F220), 0)","v":2.1602636580143861},{"$f":"IF(M220>'Data Inputs'!G214, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N220=\"YES\",(M220-'Data Inputs'!G214)*SUM(I213:I220,0)-SUM(O213:O219),-SUM(O213:O219))","v":0},{"$f":"IF(O220<>0,-O220*H220/SUM(I220:J220)*'Data Inputs'!R214-G220/SUM(I220:J220)*'Data Inputs'!Q214,0)","v":0},null,{"$f":"IF(Q220=\"y\", 'Data Inputs'!T214*B220/100, 0)","v":0},{"$f":"'Data Inputs'!S214*B220/100","v":166.86942099999999},{"$f":"(-$B220/100*'Data Inputs'!H214)","v":-1960.095},{"$f":"(-$B220/100*'Data Inputs'!I214)","v":-65.336500000000001},{"$f":"(-$B220/100*'Data Inputs'!J214)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K214","v":-39},{"$f":"(-B220/100*'Data Inputs'!M214)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C219>30, 16, 15)","v":16},{"$f":"ROUND(-Y220*'Data Inputs'!L214,2)","v":-356},{"$f":"(-B220/100*'Data Inputs'!N214)","v":0},0,-359.49980000000005,{"$f":"-SUM(F220:H220)*'Data Inputs'!O214","v":-65.232249080600013},0,{"$f":"I220*'Data Inputs'!P214+'Revenue Calculator'!J220*'Data Inputs'!Q214+'Revenue Calculator'!K220*'Data Inputs'!R214+R220+S220+P220","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C219>0),AF220/'Quota Calculator'!C219,IF(AND(AG$7=\"Per Hectolitre\",$B220>0),AF220/($B220/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F220>0),AF220/$F220,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C219>0),AF220/'Quota Calculator'!V219/'Quota Calculator'!C219,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P214*F220+'Data Inputs'!Q214*G220+'Data Inputs'!R214*H220+P220+R220+S220+T220+U220+V220+W220+X220+Z220+AE220+L220+AC220+AB220+AD220","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C219>0),AI220/'Quota Calculator'!C219,IF(AND(AJ$7=\"Per Hectolitre\",$B220>0),AI220/($B220/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F220>0),AI220/$F220,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C219>0),AI220/'Quota Calculator'!V219/'Quota Calculator'!C219,\"-\"))))","v":68.905906491578804}]
["2027-04-30",{"$f":"'Quota Calculator'!E220","v":130673},{"$f":"'Quota Calculator'!F220","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P220>='Data Inputs'!D215, 'Quota Calculator'!G220-('Quota Calculator'!N220-'Quota Calculator'!O220+'Quota Calculator'!O219), 'Quota Calculator'!G220)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P215*('Revenue Calculator'!F221-'Revenue Calculator'!I221)-'Data Inputs'!Q215*('Revenue Calculator'!G221-'Revenue Calculator'!J221)-'Data Inputs'!R215*('Revenue Calculator'!H221-'Revenue Calculator'!K221), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G213:H221)/SUM(F213:F221), 0)","v":2.1602636580143861},{"$f":"IF(M221>'Data Inputs'!G215, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N221=\"YES\",(M221-'Data Inputs'!G215)*SUM(I213:I221,0)-SUM(O213:O220),-SUM(O213:O220))","v":0},{"$f":"IF(O221<>0,-O221*H221/SUM(I221:J221)*'Data Inputs'!R215-G221/SUM(I221:J221)*'Data Inputs'!Q215,0)","v":0},null,{"$f":"IF(Q221=\"y\", 'Data Inputs'!T215*B221/100, 0)","v":0},{"$f":"'Data Inputs'!S215*B221/100","v":166.86942099999999},{"$f":"(-$B221/100*'Data Inputs'!H215)","v":-1960.095},{"$f":"(-$B221/100*'Data Inputs'!I215)","v":-65.336500000000001},{"$f":"(-$B221/100*'Data Inputs'!J215)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K215","v":-39},{"$f":"(-B221/100*'Data Inputs'!M215)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C220>30, 16, 15)","v":15},{"$f":"ROUND(-Y221*'Data Inputs'!L215,2)","v":-333.75},{"$f":"(-B221/100*'Data Inputs'!N215)","v":0},0,-358.38730000000004,{"$f":"-SUM(F221:H221)*'Data Inputs'!O215","v":-65.232249080600013},0,{"$f":"I221*'Data Inputs'!P215+'Revenue Calculator'!J221*'Data Inputs'!Q215+'Revenue Calculator'!K221*'Data Inputs'!R215+R221+S221+P221","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C220>0),AF221/'Quota Calculator'!C220,IF(AND(AG$7=\"Per Hectolitre\",$B221>0),AF221/($B221/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F221>0),AF221/$F221,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C220>0),AF221/'Quota Calculator'!V220/'Quota Calculator'!C220,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P215*F221+'Data Inputs'!Q215*G221+'Data Inputs'!R215*H221+P221+R221+S221+T221+U221+V221+W221+X221+Z221+AE221+L221+AC221+AB221+AD221","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C220>0),AI221/'Quota Calculator'!C220,IF(AND(AJ$7=\"Per Hectolitre\",$B221>0),AI221/($B221/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F221>0),AI221/$F221,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C220>0),AI221/'Quota Calculator'!V220/'Quota Calculator'!C220,\"-\"))))","v":66.51715939003526}]
["2027-05-31",{"$f":"'Quota Calculator'!E221","v":130673},{"$f":"'Quota Calculator'!F221","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P221>='Data Inputs'!D216, 'Quota Calculator'!G221-('Quota Calculator'!N221-'Quota Calculator'!O221+'Quota Calculator'!O220), 'Quota Calculator'!G221)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P216*('Revenue Calculator'!F222-'Revenue Calculator'!I222)-'Data Inputs'!Q216*('Revenue Calculator'!G222-'Revenue Calculator'!J222)-'Data Inputs'!R216*('Revenue Calculator'!H222-'Revenue Calculator'!K222), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H222)/SUM(F213:F222), 0)","v":2.1602636580143861},{"$f":"IF(M222>'Data Inputs'!G216, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N222=\"YES\",(M222-'Data Inputs'!G216)*SUM(I213:I222,0)-SUM(O213:O221),-SUM(O213:O221))","v":0},{"$f":"IF(O222<>0,-O222*H222/SUM(I222:J222)*'Data Inputs'!R216-G222/SUM(I222:J222)*'Data Inputs'!Q216,0)","v":0},null,{"$f":"IF(Q222=\"y\", 'Data Inputs'!T216*B222/100, 0)","v":0},{"$f":"'Data Inputs'!S216*B222/100","v":166.86942099999999},{"$f":"(-$B222/100*'Data Inputs'!H216)","v":-1960.095},{"$f":"(-$B222/100*'Data Inputs'!I216)","v":-65.336500000000001},{"$f":"(-$B222/100*'Data Inputs'!J216)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K216","v":-39},{"$f":"(-B222/100*'Data Inputs'!M216)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C221>30, 16, 15)","v":16},{"$f":"ROUND(-Y222*'Data Inputs'!L216,2)","v":-356},{"$f":"(-B222/100*'Data Inputs'!N216)","v":0},0,-359.49980000000005,{"$f":"-SUM(F222:H222)*'Data Inputs'!O216","v":-65.232249080600013},0,{"$f":"I222*'Data Inputs'!P216+'Revenue Calculator'!J222*'Data Inputs'!Q216+'Revenue Calculator'!K222*'Data Inputs'!R216+R222+S222+P222","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C221>0),AF222/'Quota Calculator'!C221,IF(AND(AG$7=\"Per Hectolitre\",$B222>0),AF222/($B222/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F222>0),AF222/$F222,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C221>0),AF222/'Quota Calculator'!V221/'Quota Calculator'!C221,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P216*F222+'Data Inputs'!Q216*G222+'Data Inputs'!R216*H222+P222+R222+S222+T222+U222+V222+W222+X222+Z222+AE222+L222+AC222+AB222+AD222","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C221>0),AI222/'Quota Calculator'!C221,IF(AND(AJ$7=\"Per Hectolitre\",$B222>0),AI222/($B222/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F222>0),AI222/$F222,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C221>0),AI222/'Quota Calculator'!V221/'Quota Calculator'!C221,\"-\"))))","v":68.905906491578804}]
["2027-06-30",{"$f":"'Quota Calculator'!E222","v":130673},{"$f":"'Quota Calculator'!F222","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P222>='Data Inputs'!D217, 'Quota Calculator'!G222-('Quota Calculator'!N222-'Quota Calculator'!O222+'Quota Calculator'!O221), 'Quota Calculator'!G222)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P217*('Revenue Calculator'!F223-'Revenue Calculator'!I223)-'Data Inputs'!Q217*('Revenue Calculator'!G223-'Revenue Calculator'!J223)-'Data Inputs'!R217*('Revenue Calculator'!H223-'Revenue Calculator'!K223), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G213:H223)/SUM(F213:F223), 0)","v":2.1602636580143861},{"$f":"IF(M223>'Data Inputs'!G217, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N223=\"YES\",(M223-'Data Inputs'!G217)*SUM(I213:I223,0)-SUM(O213:O222),-SUM(O213:O222))","v":0},{"$f":"IF(O223<>0,-O223*H223/SUM(I223:J223)*'Data Inputs'!R217-G223/SUM(I223:J223)*'Data Inputs'!Q217,0)","v":0},null,{"$f":"IF(Q223=\"y\", 'Data Inputs'!T217*B223/100, 0)","v":0},{"$f":"'Data Inputs'!S217*B223/100","v":166.86942099999999},{"$f":"(-$B223/100*'Data Inputs'!H217)","v":-1960.095},{"$f":"(-$B223/100*'Data Inputs'!I217)","v":-65.336500000000001},{"$f":"(-$B223/100*'Data Inputs'!J217)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K217","v":-39},{"$f":"(-B223/100*'Data Inputs'!M217)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C222>30, 16, 15)","v":15},{"$f":"ROUND(-Y223*'Data Inputs'!L217,2)","v":-333.75},{"$f":"(-B223/100*'Data Inputs'!N217)","v":0},0,-358.38730000000004,{"$f":"-SUM(F223:H223)*'Data Inputs'!O217","v":-65.232249080600013},0,{"$f":"I223*'Data Inputs'!P217+'Revenue Calculator'!J223*'Data Inputs'!Q217+'Revenue Calculator'!K223*'Data Inputs'!R217+R223+S223+P223","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C222>0),AF223/'Quota Calculator'!C222,IF(AND(AG$7=\"Per Hectolitre\",$B223>0),AF223/($B223/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F223>0),AF223/$F223,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C222>0),AF223/'Quota Calculator'!V222/'Quota Calculator'!C222,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P217*F223+'Data Inputs'!Q217*G223+'Data Inputs'!R217*H223+P223+R223+S223+T223+U223+V223+W223+X223+Z223+AE223+L223+AC223+AB223+AD223","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C222>0),AI223/'Quota Calculator'!C222,IF(AND(AJ$7=\"Per Hectolitre\",$B223>0),AI223/($B223/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F223>0),AI223/$F223,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C222>0),AI223/'Quota Calculator'!V222/'Quota Calculator'!C222,\"-\"))))","v":66.51715939003526}]
["2027-07-31",{"$f":"'Quota Calculator'!E223","v":130673},{"$f":"'Quota Calculator'!F223","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P223>='Data Inputs'!D218, 'Quota Calculator'!G223-('Quota Calculator'!N223-'Quota Calculator'!O223+'Quota Calculator'!O222), 'Quota Calculator'!G223)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P218*('Revenue Calculator'!F224-'Revenue Calculator'!I224)-'Data Inputs'!Q218*('Revenue Calculator'!G224-'Revenue Calculator'!J224)-'Data Inputs'!R218*('Revenue Calculator'!H224-'Revenue Calculator'!K224), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G213:H224)/SUM(F213:F224), 0)","v":2.1602636580143866},{"$f":"IF(M224>'Data Inputs'!G218, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N224=\"YES\",(M224-'Data Inputs'!G218)*SUM(I213:I224,0)-SUM(O213:O223),-SUM(O213:O223))","v":0},{"$f":"IF(O224<>0,-O224*H224/SUM(I224:J224)*'Data Inputs'!R218-G224/SUM(I224:J224)*'Data Inputs'!Q218,0)","v":0},null,{"$f":"IF(Q224=\"y\", 'Data Inputs'!T218*B224/100, 0)","v":0},{"$f":"'Data Inputs'!S218*B224/100","v":166.86942099999999},{"$f":"(-$B224/100*'Data Inputs'!H218)","v":-1960.095},{"$f":"(-$B224/100*'Data Inputs'!I218)","v":-65.336500000000001},{"$f":"(-$B224/100*'Data Inputs'!J218)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K218","v":-39},{"$f":"(-B224/100*'Data Inputs'!M218)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C223>30, 16, 15)","v":16},{"$f":"ROUND(-Y224*'Data Inputs'!L218,2)","v":-356},{"$f":"(-B224/100*'Data Inputs'!N218)","v":0},0,-359.49980000000005,{"$f":"-SUM(F224:H224)*'Data Inputs'!O218","v":-65.232249080600013},0,{"$f":"I224*'Data Inputs'!P218+'Revenue Calculator'!J224*'Data Inputs'!Q218+'Revenue Calculator'!K224*'Data Inputs'!R218+R224+S224+P224","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C223>0),AF224/'Quota Calculator'!C223,IF(AND(AG$7=\"Per Hectolitre\",$B224>0),AF224/($B224/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F224>0),AF224/$F224,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C223>0),AF224/'Quota Calculator'!V223/'Quota Calculator'!C223,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P218*F224+'Data Inputs'!Q218*G224+'Data Inputs'!R218*H224+P224+R224+S224+T224+U224+V224+W224+X224+Z224+AE224+L224+AC224+AB224+AD224","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C223>0),AI224/'Quota Calculator'!C223,IF(AND(AJ$7=\"Per Hectolitre\",$B224>0),AI224/($B224/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F224>0),AI224/$F224,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C223>0),AI224/'Quota Calculator'!V223/'Quota Calculator'!C223,\"-\"))))","v":68.905906491578804}]
["2027-08-31",{"$f":"'Quota Calculator'!E224","v":130673},{"$f":"'Quota Calculator'!F224","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P224>='Data Inputs'!D219, 'Quota Calculator'!G224-('Quota Calculator'!N224-'Quota Calculator'!O224+'Quota Calculator'!O223), 'Quota Calculator'!G224)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P219*('Revenue Calculator'!F225-'Revenue Calculator'!I225)-'Data Inputs'!Q219*('Revenue Calculator'!G225-'Revenue Calculator'!J225)-'Data Inputs'!R219*('Revenue Calculator'!H225-'Revenue Calculator'!K225), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H225)/SUM(F225), 0)","v":2.1602636580143857},{"$f":"IF(M225>'Data Inputs'!G219, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N225=\"YES\",(M225-'Data Inputs'!G219)*I225,0)","v":0},{"$f":"IF(O225<>0,-O225*H225/SUM(I225:J225)*'Data Inputs'!R219-G225/SUM(I225:J225)*'Data Inputs'!Q219,0)","v":0},null,{"$f":"IF(Q225=\"y\", 'Data Inputs'!T219*B225/100, 0)","v":0},{"$f":"'Data Inputs'!S219*B225/100","v":166.86942099999999},{"$f":"(-$B225/100*'Data Inputs'!H219)","v":-1960.095},{"$f":"(-$B225/100*'Data Inputs'!I219)","v":-65.336500000000001},{"$f":"(-$B225/100*'Data Inputs'!J219)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K219","v":-39},{"$f":"(-B225/100*'Data Inputs'!M219)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C224>30, 16, 15)","v":16},{"$f":"ROUND(-Y225*'Data Inputs'!L219,2)","v":-356},{"$f":"(-B225/100*'Data Inputs'!N219)","v":0},0,-359.49980000000005,{"$f":"-SUM(F225:H225)*'Data Inputs'!O219","v":-65.232249080600013},0,{"$f":"I225*'Data Inputs'!P219+'Revenue Calculator'!J225*'Data Inputs'!Q219+'Revenue Calculator'!K225*'Data Inputs'!R219+R225+S225+P225","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C224>0),AF225/'Quota Calculator'!C224,IF(AND(AG$7=\"Per Hectolitre\",$B225>0),AF225/($B225/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F225>0),AF225/$F225,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C224>0),AF225/'Quota Calculator'!V224/'Quota Calculator'!C224,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P219*F225+'Data Inputs'!Q219*G225+'Data Inputs'!R219*H225+P225+R225+S225+T225+U225+V225+W225+X225+Z225+AE225+L225+AC225+AB225+AD225","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C224>0),AI225/'Quota Calculator'!C224,IF(AND(AJ$7=\"Per Hectolitre\",$B225>0),AI225/($B225/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F225>0),AI225/$F225,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C224>0),AI225/'Quota Calculator'!V224/'Quota Calculator'!C224,\"-\"))))","v":68.905906491578804}]
["2027-09-30",{"$f":"'Quota Calculator'!E225","v":130673},{"$f":"'Quota Calculator'!F225","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P225>='Data Inputs'!D220, 'Quota Calculator'!G225-('Quota Calculator'!N225-'Quota Calculator'!O225+'Quota Calculator'!O224), 'Quota Calculator'!G225)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P220*('Revenue Calculator'!F226-'Revenue Calculator'!I226)-'Data Inputs'!Q220*('Revenue Calculator'!G226-'Revenue Calculator'!J226)-'Data Inputs'!R220*('Revenue Calculator'!H226-'Revenue Calculator'!K226), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G225:H226)/SUM(F225:F226), 0)","v":2.1602636580143857},{"$f":"IF(M226>'Data Inputs'!G220, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N226=\"YES\",(M226-'Data Inputs'!G220)*SUM(I225:I226,0)-SUM(O225),-SUM(O225))","v":0},{"$f":"IF(O226<>0,-O226*H226/SUM(I226:J226)*'Data Inputs'!R220-G226/SUM(I226:J226)*'Data Inputs'!Q220,0)","v":0},null,{"$f":"IF(Q226=\"y\", 'Data Inputs'!T220*B226/100, 0)","v":0},{"$f":"'Data Inputs'!S220*B226/100","v":166.86942099999999},{"$f":"(-$B226/100*'Data Inputs'!H220)","v":-1960.095},{"$f":"(-$B226/100*'Data Inputs'!I220)","v":-65.336500000000001},{"$f":"(-$B226/100*'Data Inputs'!J220)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K220","v":-39},{"$f":"(-B226/100*'Data Inputs'!M220)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C225>30, 16, 15)","v":15},{"$f":"ROUND(-Y226*'Data Inputs'!L220,2)","v":-333.75},{"$f":"(-B226/100*'Data Inputs'!N220)","v":0},0,-358.38730000000004,{"$f":"-SUM(F226:H226)*'Data Inputs'!O220","v":-65.232249080600013},0,{"$f":"I226*'Data Inputs'!P220+'Revenue Calculator'!J226*'Data Inputs'!Q220+'Revenue Calculator'!K226*'Data Inputs'!R220+R226+S226+P226","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C225>0),AF226/'Quota Calculator'!C225,IF(AND(AG$7=\"Per Hectolitre\",$B226>0),AF226/($B226/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F226>0),AF226/$F226,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C225>0),AF226/'Quota Calculator'!V225/'Quota Calculator'!C225,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P220*F226+'Data Inputs'!Q220*G226+'Data Inputs'!R220*H226+P226+R226+S226+T226+U226+V226+W226+X226+Z226+AE226+L226+AC226+AB226+AD226","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C225>0),AI226/'Quota Calculator'!C225,IF(AND(AJ$7=\"Per Hectolitre\",$B226>0),AI226/($B226/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F226>0),AI226/$F226,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C225>0),AI226/'Quota Calculator'!V225/'Quota Calculator'!C225,\"-\"))))","v":66.51715939003526}]
["2027-10-31",{"$f":"'Quota Calculator'!E226","v":130673},{"$f":"'Quota Calculator'!F226","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P226>='Data Inputs'!D221, 'Quota Calculator'!G226-('Quota Calculator'!N226-'Quota Calculator'!O226+'Quota Calculator'!O225), 'Quota Calculator'!G226)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P221*('Revenue Calculator'!F227-'Revenue Calculator'!I227)-'Data Inputs'!Q221*('Revenue Calculator'!G227-'Revenue Calculator'!J227)-'Data Inputs'!R221*('Revenue Calculator'!H227-'Revenue Calculator'!K227), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H227)/SUM(F225:F227), 0)","v":2.1602636580143857},{"$f":"IF(M227>'Data Inputs'!G221, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N227=\"YES\",(M227-'Data Inputs'!G221)*SUM(I225:I227,0)-SUM(O225:O226),-SUM(O225:O226))","v":0},{"$f":"IF(O227<>0,-O227*H227/SUM(I227:J227)*'Data Inputs'!R221-G227/SUM(I227:J227)*'Data Inputs'!Q221,0)","v":0},null,{"$f":"IF(Q227=\"y\", 'Data Inputs'!T221*B227/100, 0)","v":0},{"$f":"'Data Inputs'!S221*B227/100","v":166.86942099999999},{"$f":"(-$B227/100*'Data Inputs'!H221)","v":-1960.095},{"$f":"(-$B227/100*'Data Inputs'!I221)","v":-65.336500000000001},{"$f":"(-$B227/100*'Data Inputs'!J221)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K221","v":-39},{"$f":"(-B227/100*'Data Inputs'!M221)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C226>30, 16, 15)","v":16},{"$f":"ROUND(-Y227*'Data Inputs'!L221,2)","v":-356},{"$f":"(-B227/100*'Data Inputs'!N221)","v":0},0,-359.49980000000005,{"$f":"-SUM(F227:H227)*'Data Inputs'!O221","v":-65.232249080600013},0,{"$f":"I227*'Data Inputs'!P221+'Revenue Calculator'!J227*'Data Inputs'!Q221+'Revenue Calculator'!K227*'Data Inputs'!R221+R227+S227+P227","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C226>0),AF227/'Quota Calculator'!C226,IF(AND(AG$7=\"Per Hectolitre\",$B227>0),AF227/($B227/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F227>0),AF227/$F227,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C226>0),AF227/'Quota Calculator'!V226/'Quota Calculator'!C226,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P221*F227+'Data Inputs'!Q221*G227+'Data Inputs'!R221*H227+P227+R227+S227+T227+U227+V227+W227+X227+Z227+AE227+L227+AC227+AB227+AD227","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C226>0),AI227/'Quota Calculator'!C226,IF(AND(AJ$7=\"Per Hectolitre\",$B227>0),AI227/($B227/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F227>0),AI227/$F227,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C226>0),AI227/'Quota Calculator'!V226/'Quota Calculator'!C226,\"-\"))))","v":68.905906491578804}]
["2027-11-30",{"$f":"'Quota Calculator'!E227","v":130673},{"$f":"'Quota Calculator'!F227","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P227>='Data Inputs'!D222, 'Quota Calculator'!G227-('Quota Calculator'!N227-'Quota Calculator'!O227+'Quota Calculator'!O226), 'Quota Calculator'!G227)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P222*('Revenue Calculator'!F228-'Revenue Calculator'!I228)-'Data Inputs'!Q222*('Revenue Calculator'!G228-'Revenue Calculator'!J228)-'Data Inputs'!R222*('Revenue Calculator'!H228-'Revenue Calculator'!K228), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G225:H228)/SUM(F225:F228), 0)","v":2.1602636580143857},{"$f":"IF(M228>'Data Inputs'!G222, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N228=\"YES\",(M228-'Data Inputs'!G222)*SUM(I225:I228,0)-SUM(O225:O227),-SUM(O225:O227))","v":0},{"$f":"IF(O228<>0,-O228*H228/SUM(I228:J228)*'Data Inputs'!R222-G228/SUM(I228:J228)*'Data Inputs'!Q222,0)","v":0},null,{"$f":"IF(Q228=\"y\", 'Data Inputs'!T222*B228/100, 0)","v":0},{"$f":"'Data Inputs'!S222*B228/100","v":166.86942099999999},{"$f":"(-$B228/100*'Data Inputs'!H222)","v":-1960.095},{"$f":"(-$B228/100*'Data Inputs'!I222)","v":-65.336500000000001},{"$f":"(-$B228/100*'Data Inputs'!J222)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K222","v":-39},{"$f":"(-B228/100*'Data Inputs'!M222)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C227>30, 16, 15)","v":15},{"$f":"ROUND(-Y228*'Data Inputs'!L222,2)","v":-333.75},{"$f":"(-B228/100*'Data Inputs'!N222)","v":0},0,-358.38730000000004,{"$f":"-SUM(F228:H228)*'Data Inputs'!O222","v":-65.232249080600013},0,{"$f":"I228*'Data Inputs'!P222+'Revenue Calculator'!J228*'Data Inputs'!Q222+'Revenue Calculator'!K228*'Data Inputs'!R222+R228+S228+P228","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C227>0),AF228/'Quota Calculator'!C227,IF(AND(AG$7=\"Per Hectolitre\",$B228>0),AF228/($B228/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F228>0),AF228/$F228,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C227>0),AF228/'Quota Calculator'!V227/'Quota Calculator'!C227,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P222*F228+'Data Inputs'!Q222*G228+'Data Inputs'!R222*H228+P228+R228+S228+T228+U228+V228+W228+X228+Z228+AE228+L228+AC228+AB228+AD228","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C227>0),AI228/'Quota Calculator'!C227,IF(AND(AJ$7=\"Per Hectolitre\",$B228>0),AI228/($B228/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F228>0),AI228/$F228,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C227>0),AI228/'Quota Calculator'!V227/'Quota Calculator'!C227,\"-\"))))","v":66.51715939003526}]
["2027-12-31",{"$f":"'Quota Calculator'!E228","v":130673},{"$f":"'Quota Calculator'!F228","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P228>='Data Inputs'!D223, 'Quota Calculator'!G228-('Quota Calculator'!N228-'Quota Calculator'!O228+'Quota Calculator'!O227), 'Quota Calculator'!G228)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P223*('Revenue Calculator'!F229-'Revenue Calculator'!I229)-'Data Inputs'!Q223*('Revenue Calculator'!G229-'Revenue Calculator'!J229)-'Data Inputs'!R223*('Revenue Calculator'!H229-'Revenue Calculator'!K229), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H229)/SUM(F225:F229),0)","v":2.1602636580143857},{"$f":"IF(M229>'Data Inputs'!G223, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N229=\"YES\",(M229-'Data Inputs'!G223)*SUM(I225:I229,0)-SUM(O225:O228),-SUM(O225:O228))","v":0},{"$f":"IF(O229<>0,-O229*H229/SUM(I229:J229)*'Data Inputs'!R223-G229/SUM(I229:J229)*'Data Inputs'!Q223,0)","v":0},null,{"$f":"IF(Q229=\"y\", 'Data Inputs'!T223*B229/100, 0)","v":0},{"$f":"'Data Inputs'!S223*B229/100","v":166.86942099999999},{"$f":"(-$B229/100*'Data Inputs'!H223)","v":-1960.095},{"$f":"(-$B229/100*'Data Inputs'!I223)","v":-65.336500000000001},{"$f":"(-$B229/100*'Data Inputs'!J223)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K223","v":-39},{"$f":"(-B229/100*'Data Inputs'!M223)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C228>30, 16, 15)","v":16},{"$f":"ROUND(-Y229*'Data Inputs'!L223,2)","v":-356},{"$f":"(-B229/100*'Data Inputs'!N223)","v":0},0,-359.49980000000005,{"$f":"-SUM(F229:H229)*'Data Inputs'!O223","v":-65.232249080600013},0,{"$f":"I229*'Data Inputs'!P223+'Revenue Calculator'!J229*'Data Inputs'!Q223+'Revenue Calculator'!K229*'Data Inputs'!R223+R229+S229+P229","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C228>0),AF229/'Quota Calculator'!C228,IF(AND(AG$7=\"Per Hectolitre\",$B229>0),AF229/($B229/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F229>0),AF229/$F229,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C228>0),AF229/'Quota Calculator'!V228/'Quota Calculator'!C228,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P223*F229+'Data Inputs'!Q223*G229+'Data Inputs'!R223*H229+P229+R229+S229+T229+U229+V229+W229+X229+Z229+AE229+L229+AC229+AB229+AD229","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C228>0),AI229/'Quota Calculator'!C228,IF(AND(AJ$7=\"Per Hectolitre\",$B229>0),AI229/($B229/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F229>0),AI229/$F229,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C228>0),AI229/'Quota Calculator'!V228/'Quota Calculator'!C228,\"-\"))))","v":68.905906491578804}]
["2028-01-31",{"$f":"'Quota Calculator'!E229","v":130673},{"$f":"'Quota Calculator'!F229","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P229>='Data Inputs'!D224, 'Quota Calculator'!G229-('Quota Calculator'!N229-'Quota Calculator'!O229+'Quota Calculator'!O228), 'Quota Calculator'!G229)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P224*('Revenue Calculator'!F230-'Revenue Calculator'!I230)-'Data Inputs'!Q224*('Revenue Calculator'!G230-'Revenue Calculator'!J230)-'Data Inputs'!R224*('Revenue Calculator'!H230-'Revenue Calculator'!K230), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H230)/SUM(F225:F230), 0)","v":2.1602636580143861},{"$f":"IF(M230>'Data Inputs'!G224, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N230=\"YES\",(M230-'Data Inputs'!G224)*SUM(I225:I230,0)-SUM(O225:O229),-SUM(O225:O229))","v":0},{"$f":"IF(O230<>0,-O230*H230/SUM(I230:J230)*'Data Inputs'!R224-G230/SUM(I230:J230)*'Data Inputs'!Q224,0)","v":0},null,{"$f":"IF(Q230=\"y\", 'Data Inputs'!T224*B230/100, 0)","v":0},{"$f":"'Data Inputs'!S224*B230/100","v":166.86942099999999},{"$f":"(-$B230/100*'Data Inputs'!H224)","v":-1960.095},{"$f":"(-$B230/100*'Data Inputs'!I224)","v":-65.336500000000001},{"$f":"(-$B230/100*'Data Inputs'!J224)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K224","v":-39},{"$f":"(-B230/100*'Data Inputs'!M224)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C229>30, 16, 15)","v":16},{"$f":"ROUND(-Y230*'Data Inputs'!L224,2)","v":-356},{"$f":"(-B230/100*'Data Inputs'!N224)","v":0},0,-359.49980000000005,{"$f":"-SUM(F230:H230)*'Data Inputs'!O224","v":-65.232249080600013},0,{"$f":"I230*'Data Inputs'!P224+'Revenue Calculator'!J230*'Data Inputs'!Q224+'Revenue Calculator'!K230*'Data Inputs'!R224+R230+S230+P230","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C229>0),AF230/'Quota Calculator'!C229,IF(AND(AG$7=\"Per Hectolitre\",$B230>0),AF230/($B230/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F230>0),AF230/$F230,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C229>0),AF230/'Quota Calculator'!V229/'Quota Calculator'!C229,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P224*F230+'Data Inputs'!Q224*G230+'Data Inputs'!R224*H230+P230+R230+S230+T230+U230+V230+W230+X230+Z230+AE230+L230+AC230+AB230+AD230","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C229>0),AI230/'Quota Calculator'!C229,IF(AND(AJ$7=\"Per Hectolitre\",$B230>0),AI230/($B230/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F230>0),AI230/$F230,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C229>0),AI230/'Quota Calculator'!V229/'Quota Calculator'!C229,\"-\"))))","v":68.905906491578804}]
["2028-02-29",{"$f":"'Quota Calculator'!E230","v":130673},{"$f":"'Quota Calculator'!F230","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P230>='Data Inputs'!D225, 'Quota Calculator'!G230-('Quota Calculator'!N230-'Quota Calculator'!O230+'Quota Calculator'!O229), 'Quota Calculator'!G230)","v":4634.7759370000003},3411.7766526065097,6600.5613671341625,{"$f":"ROUND(-'Data Inputs'!P225*('Revenue Calculator'!F231-'Revenue Calculator'!I231)-'Data Inputs'!Q225*('Revenue Calculator'!G231-'Revenue Calculator'!J231)-'Data Inputs'!R225*('Revenue Calculator'!H231-'Revenue Calculator'!K231), 2)","v":-15686.11},{"$f":"IFERROR(SUM(G225:H231)/SUM(F225:F231), 0)","v":2.1602636580143857},{"$f":"IF(M231>'Data Inputs'!G225, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N231=\"YES\",(M231-'Data Inputs'!G225)*SUM(I225:I231,0)-SUM(O225:O230),-SUM(O225:O230))","v":0},{"$f":"IF(O231<>0,-O231*H231/SUM(I231:J231)*'Data Inputs'!R225-G231/SUM(I231:J231)*'Data Inputs'!Q225,0)","v":0},null,{"$f":"IF(Q231=\"y\", 'Data Inputs'!T225*B231/100, 0)","v":0},{"$f":"'Data Inputs'!S225*B231/100","v":166.86942099999999},{"$f":"(-$B231/100*'Data Inputs'!H225)","v":-1960.095},{"$f":"(-$B231/100*'Data Inputs'!I225)","v":-65.336500000000001},{"$f":"(-$B231/100*'Data Inputs'!J225)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K225","v":-39},{"$f":"(-B231/100*'Data Inputs'!M225)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C230>30, 16, 15)","v":15},{"$f":"ROUND(-Y231*'Data Inputs'!L225,2)","v":-333.75},{"$f":"(-B231/100*'Data Inputs'!N225)","v":0},0,-358.38730000000004,{"$f":"-SUM(F231:H231)*'Data Inputs'!O225","v":-65.232249080600013},0,{"$f":"I231*'Data Inputs'!P225+'Revenue Calculator'!J231*'Data Inputs'!Q225+'Revenue Calculator'!K231*'Data Inputs'!R225+R231+S231+P231","v":91366.510497793075},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C230>0),AF231/'Quota Calculator'!C230,IF(AND(AG$7=\"Per Hectolitre\",$B231>0),AF231/($B231/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F231>0),AF231/$F231,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C230>0),AF231/'Quota Calculator'!V230/'Quota Calculator'!C230,\"-\"))))","v":69.91996089306366},-7591.3655490806004,{"$f":"'Data Inputs'!P225*F231+'Data Inputs'!Q225*G231+'Data Inputs'!R225*H231+P231+R231+S231+T231+U231+V231+W231+X231+Z231+AE231+L231+AC231+AB231+AD231","v":83775.14768974077},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C230>0),AI231/'Quota Calculator'!C230,IF(AND(AJ$7=\"Per Hectolitre\",$B231>0),AI231/($B231/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F231>0),AI231/$F231,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C230>0),AI231/'Quota Calculator'!V230/'Quota Calculator'!C230,\"-\"))))","v":64.11052603808038}]
["2028-03-31",{"$f":"'Quota Calculator'!E231","v":130673},{"$f":"'Quota Calculator'!F231","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P231>='Data Inputs'!D226, 'Quota Calculator'!G231-('Quota Calculator'!N231-'Quota Calculator'!O231+'Quota Calculator'!O230), 'Quota Calculator'!G231)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P226*('Revenue Calculator'!F232-'Revenue Calculator'!I232)-'Data Inputs'!Q226*('Revenue Calculator'!G232-'Revenue Calculator'!J232)-'Data Inputs'!R226*('Revenue Calculator'!H232-'Revenue Calculator'!K232), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H232)/SUM(F225:F232), 0)","v":2.1602636580143861},{"$f":"IF(M232>'Data Inputs'!G226, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N232=\"YES\",(M232-'Data Inputs'!G226)*SUM(I225:I232,0)-SUM(O225:O231),-SUM(O225:O231))","v":0},{"$f":"IF(O232<>0,-O232*H232/SUM(I232:J232)*'Data Inputs'!R226-G232/SUM(I232:J232)*'Data Inputs'!Q226,0)","v":0},null,{"$f":"IF(Q232=\"y\", 'Data Inputs'!T226*B232/100, 0)","v":0},{"$f":"'Data Inputs'!S226*B232/100","v":166.86942099999999},{"$f":"(-$B232/100*'Data Inputs'!H226)","v":-1960.095},{"$f":"(-$B232/100*'Data Inputs'!I226)","v":-65.336500000000001},{"$f":"(-$B232/100*'Data Inputs'!J226)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K226","v":-39},{"$f":"(-B232/100*'Data Inputs'!M226)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C231>30, 16, 15)","v":16},{"$f":"ROUND(-Y232*'Data Inputs'!L226,2)","v":-356},{"$f":"(-B232/100*'Data Inputs'!N226)","v":0},0,-359.49980000000005,{"$f":"-SUM(F232:H232)*'Data Inputs'!O226","v":-65.232249080600013},0,{"$f":"I232*'Data Inputs'!P226+'Revenue Calculator'!J232*'Data Inputs'!Q226+'Revenue Calculator'!K232*'Data Inputs'!R226+R232+S232+P232","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C231>0),AF232/'Quota Calculator'!C231,IF(AND(AG$7=\"Per Hectolitre\",$B232>0),AF232/($B232/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F232>0),AF232/$F232,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C231>0),AF232/'Quota Calculator'!V231/'Quota Calculator'!C231,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P226*F232+'Data Inputs'!Q226*G232+'Data Inputs'!R226*H232+P232+R232+S232+T232+U232+V232+W232+X232+Z232+AE232+L232+AC232+AB232+AD232","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C231>0),AI232/'Quota Calculator'!C231,IF(AND(AJ$7=\"Per Hectolitre\",$B232>0),AI232/($B232/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F232>0),AI232/$F232,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C231>0),AI232/'Quota Calculator'!V231/'Quota Calculator'!C231,\"-\"))))","v":68.905906491578804}]
["2028-04-30",{"$f":"'Quota Calculator'!E232","v":130673},{"$f":"'Quota Calculator'!F232","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P232>='Data Inputs'!D227, 'Quota Calculator'!G232-('Quota Calculator'!N232-'Quota Calculator'!O232+'Quota Calculator'!O231), 'Quota Calculator'!G232)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P227*('Revenue Calculator'!F233-'Revenue Calculator'!I233)-'Data Inputs'!Q227*('Revenue Calculator'!G233-'Revenue Calculator'!J233)-'Data Inputs'!R227*('Revenue Calculator'!H233-'Revenue Calculator'!K233), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G225:H233)/SUM(F225:F233), 0)","v":2.1602636580143861},{"$f":"IF(M233>'Data Inputs'!G227, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N233=\"YES\",(M233-'Data Inputs'!G227)*SUM(I225:I233,0)-SUM(O225:O232),-SUM(O225:O232))","v":0},{"$f":"IF(O233<>0,-O233*H233/SUM(I233:J233)*'Data Inputs'!R227-G233/SUM(I233:J233)*'Data Inputs'!Q227,0)","v":0},null,{"$f":"IF(Q233=\"y\", 'Data Inputs'!T227*B233/100, 0)","v":0},{"$f":"'Data Inputs'!S227*B233/100","v":166.86942099999999},{"$f":"(-$B233/100*'Data Inputs'!H227)","v":-1960.095},{"$f":"(-$B233/100*'Data Inputs'!I227)","v":-65.336500000000001},{"$f":"(-$B233/100*'Data Inputs'!J227)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K227","v":-39},{"$f":"(-B233/100*'Data Inputs'!M227)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C232>30, 16, 15)","v":15},{"$f":"ROUND(-Y233*'Data Inputs'!L227,2)","v":-333.75},{"$f":"(-B233/100*'Data Inputs'!N227)","v":0},0,-358.38730000000004,{"$f":"-SUM(F233:H233)*'Data Inputs'!O227","v":-65.232249080600013},0,{"$f":"I233*'Data Inputs'!P227+'Revenue Calculator'!J233*'Data Inputs'!Q227+'Revenue Calculator'!K233*'Data Inputs'!R227+R233+S233+P233","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C232>0),AF233/'Quota Calculator'!C232,IF(AND(AG$7=\"Per Hectolitre\",$B233>0),AF233/($B233/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F233>0),AF233/$F233,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C232>0),AF233/'Quota Calculator'!V232/'Quota Calculator'!C232,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P227*F233+'Data Inputs'!Q227*G233+'Data Inputs'!R227*H233+P233+R233+S233+T233+U233+V233+W233+X233+Z233+AE233+L233+AC233+AB233+AD233","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C232>0),AI233/'Quota Calculator'!C232,IF(AND(AJ$7=\"Per Hectolitre\",$B233>0),AI233/($B233/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F233>0),AI233/$F233,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C232>0),AI233/'Quota Calculator'!V232/'Quota Calculator'!C232,\"-\"))))","v":66.51715939003526}]
["2028-05-31",{"$f":"'Quota Calculator'!E233","v":130673},{"$f":"'Quota Calculator'!F233","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P233>='Data Inputs'!D228, 'Quota Calculator'!G233-('Quota Calculator'!N233-'Quota Calculator'!O233+'Quota Calculator'!O232), 'Quota Calculator'!G233)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P228*('Revenue Calculator'!F234-'Revenue Calculator'!I234)-'Data Inputs'!Q228*('Revenue Calculator'!G234-'Revenue Calculator'!J234)-'Data Inputs'!R228*('Revenue Calculator'!H234-'Revenue Calculator'!K234), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H234)/SUM(F225:F234), 0)","v":2.1602636580143861},{"$f":"IF(M234>'Data Inputs'!G228, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N234=\"YES\",(M234-'Data Inputs'!G228)*SUM(I225:I234,0)-SUM(O225:O233),-SUM(O225:O233))","v":0},{"$f":"IF(O234<>0,-O234*H234/SUM(I234:J234)*'Data Inputs'!R228-G234/SUM(I234:J234)*'Data Inputs'!Q228,0)","v":0},null,{"$f":"IF(Q234=\"y\", 'Data Inputs'!T228*B234/100, 0)","v":0},{"$f":"'Data Inputs'!S228*B234/100","v":166.86942099999999},{"$f":"(-$B234/100*'Data Inputs'!H228)","v":-1960.095},{"$f":"(-$B234/100*'Data Inputs'!I228)","v":-65.336500000000001},{"$f":"(-$B234/100*'Data Inputs'!J228)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K228","v":-39},{"$f":"(-B234/100*'Data Inputs'!M228)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C233>30, 16, 15)","v":16},{"$f":"ROUND(-Y234*'Data Inputs'!L228,2)","v":-356},{"$f":"(-B234/100*'Data Inputs'!N228)","v":0},0,-359.49980000000005,{"$f":"-SUM(F234:H234)*'Data Inputs'!O228","v":-65.232249080600013},0,{"$f":"I234*'Data Inputs'!P228+'Revenue Calculator'!J234*'Data Inputs'!Q228+'Revenue Calculator'!K234*'Data Inputs'!R228+R234+S234+P234","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C233>0),AF234/'Quota Calculator'!C233,IF(AND(AG$7=\"Per Hectolitre\",$B234>0),AF234/($B234/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F234>0),AF234/$F234,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C233>0),AF234/'Quota Calculator'!V233/'Quota Calculator'!C233,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P228*F234+'Data Inputs'!Q228*G234+'Data Inputs'!R228*H234+P234+R234+S234+T234+U234+V234+W234+X234+Z234+AE234+L234+AC234+AB234+AD234","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C233>0),AI234/'Quota Calculator'!C233,IF(AND(AJ$7=\"Per Hectolitre\",$B234>0),AI234/($B234/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F234>0),AI234/$F234,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C233>0),AI234/'Quota Calculator'!V233/'Quota Calculator'!C233,\"-\"))))","v":68.905906491578804}]
["2028-06-30",{"$f":"'Quota Calculator'!E234","v":130673},{"$f":"'Quota Calculator'!F234","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P234>='Data Inputs'!D229, 'Quota Calculator'!G234-('Quota Calculator'!N234-'Quota Calculator'!O234+'Quota Calculator'!O233), 'Quota Calculator'!G234)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P229*('Revenue Calculator'!F235-'Revenue Calculator'!I235)-'Data Inputs'!Q229*('Revenue Calculator'!G235-'Revenue Calculator'!J235)-'Data Inputs'!R229*('Revenue Calculator'!H235-'Revenue Calculator'!K235), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G225:H235)/SUM(F225:F235), 0)","v":2.1602636580143861},{"$f":"IF(M235>'Data Inputs'!G229, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N235=\"YES\",(M235-'Data Inputs'!G229)*SUM(I225:I235,0)-SUM(O225:O234),-SUM(O225:O234))","v":0},{"$f":"IF(O235<>0,-O235*H235/SUM(I235:J235)*'Data Inputs'!R229-G235/SUM(I235:J235)*'Data Inputs'!Q229,0)","v":0},null,{"$f":"IF(Q235=\"y\", 'Data Inputs'!T229*B235/100, 0)","v":0},{"$f":"'Data Inputs'!S229*B235/100","v":166.86942099999999},{"$f":"(-$B235/100*'Data Inputs'!H229)","v":-1960.095},{"$f":"(-$B235/100*'Data Inputs'!I229)","v":-65.336500000000001},{"$f":"(-$B235/100*'Data Inputs'!J229)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K229","v":-39},{"$f":"(-B235/100*'Data Inputs'!M229)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C234>30, 16, 15)","v":15},{"$f":"ROUND(-Y235*'Data Inputs'!L229,2)","v":-333.75},{"$f":"(-B235/100*'Data Inputs'!N229)","v":0},0,-358.38730000000004,{"$f":"-SUM(F235:H235)*'Data Inputs'!O229","v":-65.232249080600013},0,{"$f":"I235*'Data Inputs'!P229+'Revenue Calculator'!J235*'Data Inputs'!Q229+'Revenue Calculator'!K235*'Data Inputs'!R229+R235+S235+P235","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C234>0),AF235/'Quota Calculator'!C234,IF(AND(AG$7=\"Per Hectolitre\",$B235>0),AF235/($B235/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F235>0),AF235/$F235,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C234>0),AF235/'Quota Calculator'!V234/'Quota Calculator'!C234,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P229*F235+'Data Inputs'!Q229*G235+'Data Inputs'!R229*H235+P235+R235+S235+T235+U235+V235+W235+X235+Z235+AE235+L235+AC235+AB235+AD235","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C234>0),AI235/'Quota Calculator'!C234,IF(AND(AJ$7=\"Per Hectolitre\",$B235>0),AI235/($B235/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F235>0),AI235/$F235,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C234>0),AI235/'Quota Calculator'!V234/'Quota Calculator'!C234,\"-\"))))","v":66.51715939003526}]
["2028-07-31",{"$f":"'Quota Calculator'!E235","v":130673},{"$f":"'Quota Calculator'!F235","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P235>='Data Inputs'!D230, 'Quota Calculator'!G235-('Quota Calculator'!N235-'Quota Calculator'!O235+'Quota Calculator'!O234), 'Quota Calculator'!G235)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P230*('Revenue Calculator'!F236-'Revenue Calculator'!I236)-'Data Inputs'!Q230*('Revenue Calculator'!G236-'Revenue Calculator'!J236)-'Data Inputs'!R230*('Revenue Calculator'!H236-'Revenue Calculator'!K236), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G225:H236)/SUM(F225:F236), 0)","v":2.1602636580143866},{"$f":"IF(M236>'Data Inputs'!G230, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N236=\"YES\",(M236-'Data Inputs'!G230)*SUM(I225:I236,0)-SUM(O225:O235),-SUM(O225:O235))","v":0},{"$f":"IF(O236<>0,-O236*H236/SUM(I236:J236)*'Data Inputs'!R230-G236/SUM(I236:J236)*'Data Inputs'!Q230,0)","v":0},null,{"$f":"IF(Q236=\"y\", 'Data Inputs'!T230*B236/100, 0)","v":0},{"$f":"'Data Inputs'!S230*B236/100","v":166.86942099999999},{"$f":"(-$B236/100*'Data Inputs'!H230)","v":-1960.095},{"$f":"(-$B236/100*'Data Inputs'!I230)","v":-65.336500000000001},{"$f":"(-$B236/100*'Data Inputs'!J230)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K230","v":-39},{"$f":"(-B236/100*'Data Inputs'!M230)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C235>30, 16, 15)","v":16},{"$f":"ROUND(-Y236*'Data Inputs'!L230,2)","v":-356},{"$f":"(-B236/100*'Data Inputs'!N230)","v":0},0,-359.49980000000005,{"$f":"-SUM(F236:H236)*'Data Inputs'!O230","v":-65.232249080600013},0,{"$f":"I236*'Data Inputs'!P230+'Revenue Calculator'!J236*'Data Inputs'!Q230+'Revenue Calculator'!K236*'Data Inputs'!R230+R236+S236+P236","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C235>0),AF236/'Quota Calculator'!C235,IF(AND(AG$7=\"Per Hectolitre\",$B236>0),AF236/($B236/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F236>0),AF236/$F236,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C235>0),AF236/'Quota Calculator'!V235/'Quota Calculator'!C235,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P230*F236+'Data Inputs'!Q230*G236+'Data Inputs'!R230*H236+P236+R236+S236+T236+U236+V236+W236+X236+Z236+AE236+L236+AC236+AB236+AD236","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C235>0),AI236/'Quota Calculator'!C235,IF(AND(AJ$7=\"Per Hectolitre\",$B236>0),AI236/($B236/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F236>0),AI236/$F236,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C235>0),AI236/'Quota Calculator'!V235/'Quota Calculator'!C235,\"-\"))))","v":68.905906491578804}]
["2028-08-31",{"$f":"'Quota Calculator'!E236","v":130673},{"$f":"'Quota Calculator'!F236","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P236>='Data Inputs'!D231, 'Quota Calculator'!G236-('Quota Calculator'!N236-'Quota Calculator'!O236+'Quota Calculator'!O235), 'Quota Calculator'!G236)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P231*('Revenue Calculator'!F237-'Revenue Calculator'!I237)-'Data Inputs'!Q231*('Revenue Calculator'!G237-'Revenue Calculator'!J237)-'Data Inputs'!R231*('Revenue Calculator'!H237-'Revenue Calculator'!K237), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H237)/SUM(F237), 0)","v":2.1602636580143857},{"$f":"IF(M237>'Data Inputs'!G231, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N237=\"YES\",(M237-'Data Inputs'!G231)*I237,0)","v":0},{"$f":"IF(O237<>0,-O237*H237/SUM(I237:J237)*'Data Inputs'!R231-G237/SUM(I237:J237)*'Data Inputs'!Q231,0)","v":0},null,{"$f":"IF(Q237=\"y\", 'Data Inputs'!T231*B237/100, 0)","v":0},{"$f":"'Data Inputs'!S231*B237/100","v":166.86942099999999},{"$f":"(-$B237/100*'Data Inputs'!H231)","v":-1960.095},{"$f":"(-$B237/100*'Data Inputs'!I231)","v":-65.336500000000001},{"$f":"(-$B237/100*'Data Inputs'!J231)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K231","v":-39},{"$f":"(-B237/100*'Data Inputs'!M231)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C236>30, 16, 15)","v":16},{"$f":"ROUND(-Y237*'Data Inputs'!L231,2)","v":-356},{"$f":"(-B237/100*'Data Inputs'!N231)","v":0},0,-359.49980000000005,{"$f":"-SUM(F237:H237)*'Data Inputs'!O231","v":-65.232249080600013},0,{"$f":"I237*'Data Inputs'!P231+'Revenue Calculator'!J237*'Data Inputs'!Q231+'Revenue Calculator'!K237*'Data Inputs'!R231+R237+S237+P237","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C236>0),AF237/'Quota Calculator'!C236,IF(AND(AG$7=\"Per Hectolitre\",$B237>0),AF237/($B237/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F237>0),AF237/$F237,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C236>0),AF237/'Quota Calculator'!V236/'Quota Calculator'!C236,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P231*F237+'Data Inputs'!Q231*G237+'Data Inputs'!R231*H237+P237+R237+S237+T237+U237+V237+W237+X237+Z237+AE237+L237+AC237+AB237+AD237","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C236>0),AI237/'Quota Calculator'!C236,IF(AND(AJ$7=\"Per Hectolitre\",$B237>0),AI237/($B237/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F237>0),AI237/$F237,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C236>0),AI237/'Quota Calculator'!V236/'Quota Calculator'!C236,\"-\"))))","v":68.905906491578804}]
["2028-09-30",{"$f":"'Quota Calculator'!E237","v":130673},{"$f":"'Quota Calculator'!F237","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P237>='Data Inputs'!D232, 'Quota Calculator'!G237-('Quota Calculator'!N237-'Quota Calculator'!O237+'Quota Calculator'!O236), 'Quota Calculator'!G237)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P232*('Revenue Calculator'!F238-'Revenue Calculator'!I238)-'Data Inputs'!Q232*('Revenue Calculator'!G238-'Revenue Calculator'!J238)-'Data Inputs'!R232*('Revenue Calculator'!H238-'Revenue Calculator'!K238), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G237:H238)/SUM(F237:F238), 0)","v":2.1602636580143857},{"$f":"IF(M238>'Data Inputs'!G232, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N238=\"YES\",(M238-'Data Inputs'!G232)*SUM(I237:I238,0)-SUM(O237),-SUM(O237))","v":0},{"$f":"IF(O238<>0,-O238*H238/SUM(I238:J238)*'Data Inputs'!R232-G238/SUM(I238:J238)*'Data Inputs'!Q232,0)","v":0},null,{"$f":"IF(Q238=\"y\", 'Data Inputs'!T232*B238/100, 0)","v":0},{"$f":"'Data Inputs'!S232*B238/100","v":166.86942099999999},{"$f":"(-$B238/100*'Data Inputs'!H232)","v":-1960.095},{"$f":"(-$B238/100*'Data Inputs'!I232)","v":-65.336500000000001},{"$f":"(-$B238/100*'Data Inputs'!J232)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K232","v":-39},{"$f":"(-B238/100*'Data Inputs'!M232)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C237>30, 16, 15)","v":15},{"$f":"ROUND(-Y238*'Data Inputs'!L232,2)","v":-333.75},{"$f":"(-B238/100*'Data Inputs'!N232)","v":0},0,-358.38730000000004,{"$f":"-SUM(F238:H238)*'Data Inputs'!O232","v":-65.232249080600013},0,{"$f":"I238*'Data Inputs'!P232+'Revenue Calculator'!J238*'Data Inputs'!Q232+'Revenue Calculator'!K238*'Data Inputs'!R232+R238+S238+P238","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C237>0),AF238/'Quota Calculator'!C237,IF(AND(AG$7=\"Per Hectolitre\",$B238>0),AF238/($B238/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F238>0),AF238/$F238,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C237>0),AF238/'Quota Calculator'!V237/'Quota Calculator'!C237,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P232*F238+'Data Inputs'!Q232*G238+'Data Inputs'!R232*H238+P238+R238+S238+T238+U238+V238+W238+X238+Z238+AE238+L238+AC238+AB238+AD238","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C237>0),AI238/'Quota Calculator'!C237,IF(AND(AJ$7=\"Per Hectolitre\",$B238>0),AI238/($B238/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F238>0),AI238/$F238,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C237>0),AI238/'Quota Calculator'!V237/'Quota Calculator'!C237,\"-\"))))","v":66.51715939003526}]
["2028-10-31",{"$f":"'Quota Calculator'!E238","v":130673},{"$f":"'Quota Calculator'!F238","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P238>='Data Inputs'!D233, 'Quota Calculator'!G238-('Quota Calculator'!N238-'Quota Calculator'!O238+'Quota Calculator'!O237), 'Quota Calculator'!G238)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P233*('Revenue Calculator'!F239-'Revenue Calculator'!I239)-'Data Inputs'!Q233*('Revenue Calculator'!G239-'Revenue Calculator'!J239)-'Data Inputs'!R233*('Revenue Calculator'!H239-'Revenue Calculator'!K239), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H239)/SUM(F237:F239), 0)","v":2.1602636580143857},{"$f":"IF(M239>'Data Inputs'!G233, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N239=\"YES\",(M239-'Data Inputs'!G233)*SUM(I237:I239,0)-SUM(O237:O238),-SUM(O237:O238))","v":0},{"$f":"IF(O239<>0,-O239*H239/SUM(I239:J239)*'Data Inputs'!R233-G239/SUM(I239:J239)*'Data Inputs'!Q233,0)","v":0},null,{"$f":"IF(Q239=\"y\", 'Data Inputs'!T233*B239/100, 0)","v":0},{"$f":"'Data Inputs'!S233*B239/100","v":166.86942099999999},{"$f":"(-$B239/100*'Data Inputs'!H233)","v":-1960.095},{"$f":"(-$B239/100*'Data Inputs'!I233)","v":-65.336500000000001},{"$f":"(-$B239/100*'Data Inputs'!J233)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K233","v":-39},{"$f":"(-B239/100*'Data Inputs'!M233)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C238>30, 16, 15)","v":16},{"$f":"ROUND(-Y239*'Data Inputs'!L233,2)","v":-356},{"$f":"(-B239/100*'Data Inputs'!N233)","v":0},0,-359.49980000000005,{"$f":"-SUM(F239:H239)*'Data Inputs'!O233","v":-65.232249080600013},0,{"$f":"I239*'Data Inputs'!P233+'Revenue Calculator'!J239*'Data Inputs'!Q233+'Revenue Calculator'!K239*'Data Inputs'!R233+R239+S239+P239","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C238>0),AF239/'Quota Calculator'!C238,IF(AND(AG$7=\"Per Hectolitre\",$B239>0),AF239/($B239/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F239>0),AF239/$F239,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C238>0),AF239/'Quota Calculator'!V238/'Quota Calculator'!C238,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P233*F239+'Data Inputs'!Q233*G239+'Data Inputs'!R233*H239+P239+R239+S239+T239+U239+V239+W239+X239+Z239+AE239+L239+AC239+AB239+AD239","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C238>0),AI239/'Quota Calculator'!C238,IF(AND(AJ$7=\"Per Hectolitre\",$B239>0),AI239/($B239/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F239>0),AI239/$F239,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C238>0),AI239/'Quota Calculator'!V238/'Quota Calculator'!C238,\"-\"))))","v":68.905906491578804}]
["2028-11-30",{"$f":"'Quota Calculator'!E239","v":130673},{"$f":"'Quota Calculator'!F239","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P239>='Data Inputs'!D234, 'Quota Calculator'!G239-('Quota Calculator'!N239-'Quota Calculator'!O239+'Quota Calculator'!O238), 'Quota Calculator'!G239)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P234*('Revenue Calculator'!F240-'Revenue Calculator'!I240)-'Data Inputs'!Q234*('Revenue Calculator'!G240-'Revenue Calculator'!J240)-'Data Inputs'!R234*('Revenue Calculator'!H240-'Revenue Calculator'!K240), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G237:H240)/SUM(F237:F240), 0)","v":2.1602636580143857},{"$f":"IF(M240>'Data Inputs'!G234, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N240=\"YES\",(M240-'Data Inputs'!G234)*SUM(I237:I240,0)-SUM(O237:O239),-SUM(O237:O239))","v":0},{"$f":"IF(O240<>0,-O240*H240/SUM(I240:J240)*'Data Inputs'!R234-G240/SUM(I240:J240)*'Data Inputs'!Q234,0)","v":0},null,{"$f":"IF(Q240=\"y\", 'Data Inputs'!T234*B240/100, 0)","v":0},{"$f":"'Data Inputs'!S234*B240/100","v":166.86942099999999},{"$f":"(-$B240/100*'Data Inputs'!H234)","v":-1960.095},{"$f":"(-$B240/100*'Data Inputs'!I234)","v":-65.336500000000001},{"$f":"(-$B240/100*'Data Inputs'!J234)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K234","v":-39},{"$f":"(-B240/100*'Data Inputs'!M234)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C239>30, 16, 15)","v":15},{"$f":"ROUND(-Y240*'Data Inputs'!L234,2)","v":-333.75},{"$f":"(-B240/100*'Data Inputs'!N234)","v":0},0,-358.38730000000004,{"$f":"-SUM(F240:H240)*'Data Inputs'!O234","v":-65.232249080600013},0,{"$f":"I240*'Data Inputs'!P234+'Revenue Calculator'!J240*'Data Inputs'!Q234+'Revenue Calculator'!K240*'Data Inputs'!R234+R240+S240+P240","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C239>0),AF240/'Quota Calculator'!C239,IF(AND(AG$7=\"Per Hectolitre\",$B240>0),AF240/($B240/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F240>0),AF240/$F240,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C239>0),AF240/'Quota Calculator'!V239/'Quota Calculator'!C239,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P234*F240+'Data Inputs'!Q234*G240+'Data Inputs'!R234*H240+P240+R240+S240+T240+U240+V240+W240+X240+Z240+AE240+L240+AC240+AB240+AD240","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C239>0),AI240/'Quota Calculator'!C239,IF(AND(AJ$7=\"Per Hectolitre\",$B240>0),AI240/($B240/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F240>0),AI240/$F240,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C239>0),AI240/'Quota Calculator'!V239/'Quota Calculator'!C239,\"-\"))))","v":66.51715939003526}]
["2028-12-31",{"$f":"'Quota Calculator'!E240","v":130673},{"$f":"'Quota Calculator'!F240","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P240>='Data Inputs'!D235, 'Quota Calculator'!G240-('Quota Calculator'!N240-'Quota Calculator'!O240+'Quota Calculator'!O239), 'Quota Calculator'!G240)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P235*('Revenue Calculator'!F241-'Revenue Calculator'!I241)-'Data Inputs'!Q235*('Revenue Calculator'!G241-'Revenue Calculator'!J241)-'Data Inputs'!R235*('Revenue Calculator'!H241-'Revenue Calculator'!K241), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H241)/SUM(F237:F241),0)","v":2.1602636580143857},{"$f":"IF(M241>'Data Inputs'!G235, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N241=\"YES\",(M241-'Data Inputs'!G235)*SUM(I237:I241,0)-SUM(O237:O240),-SUM(O237:O240))","v":0},{"$f":"IF(O241<>0,-O241*H241/SUM(I241:J241)*'Data Inputs'!R235-G241/SUM(I241:J241)*'Data Inputs'!Q235,0)","v":0},null,{"$f":"IF(Q241=\"y\", 'Data Inputs'!T235*B241/100, 0)","v":0},{"$f":"'Data Inputs'!S235*B241/100","v":166.86942099999999},{"$f":"(-$B241/100*'Data Inputs'!H235)","v":-1960.095},{"$f":"(-$B241/100*'Data Inputs'!I235)","v":-65.336500000000001},{"$f":"(-$B241/100*'Data Inputs'!J235)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K235","v":-39},{"$f":"(-B241/100*'Data Inputs'!M235)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C240>30, 16, 15)","v":16},{"$f":"ROUND(-Y241*'Data Inputs'!L235,2)","v":-356},{"$f":"(-B241/100*'Data Inputs'!N235)","v":0},0,-359.49980000000005,{"$f":"-SUM(F241:H241)*'Data Inputs'!O235","v":-65.232249080600013},0,{"$f":"I241*'Data Inputs'!P235+'Revenue Calculator'!J241*'Data Inputs'!Q235+'Revenue Calculator'!K241*'Data Inputs'!R235+R241+S241+P241","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C240>0),AF241/'Quota Calculator'!C240,IF(AND(AG$7=\"Per Hectolitre\",$B241>0),AF241/($B241/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F241>0),AF241/$F241,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C240>0),AF241/'Quota Calculator'!V240/'Quota Calculator'!C240,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P235*F241+'Data Inputs'!Q235*G241+'Data Inputs'!R235*H241+P241+R241+S241+T241+U241+V241+W241+X241+Z241+AE241+L241+AC241+AB241+AD241","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C240>0),AI241/'Quota Calculator'!C240,IF(AND(AJ$7=\"Per Hectolitre\",$B241>0),AI241/($B241/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F241>0),AI241/$F241,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C240>0),AI241/'Quota Calculator'!V240/'Quota Calculator'!C240,\"-\"))))","v":68.905906491578804}]
["2029-01-31",{"$f":"'Quota Calculator'!E241","v":130673},{"$f":"'Quota Calculator'!F241","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P241>='Data Inputs'!D236, 'Quota Calculator'!G241-('Quota Calculator'!N241-'Quota Calculator'!O241+'Quota Calculator'!O240), 'Quota Calculator'!G241)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P236*('Revenue Calculator'!F242-'Revenue Calculator'!I242)-'Data Inputs'!Q236*('Revenue Calculator'!G242-'Revenue Calculator'!J242)-'Data Inputs'!R236*('Revenue Calculator'!H242-'Revenue Calculator'!K242), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H242)/SUM(F237:F242), 0)","v":2.1602636580143861},{"$f":"IF(M242>'Data Inputs'!G236, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N242=\"YES\",(M242-'Data Inputs'!G236)*SUM(I237:I242,0)-SUM(O237:O241),-SUM(O237:O241))","v":0},{"$f":"IF(O242<>0,-O242*H242/SUM(I242:J242)*'Data Inputs'!R236-G242/SUM(I242:J242)*'Data Inputs'!Q236,0)","v":0},null,{"$f":"IF(Q242=\"y\", 'Data Inputs'!T236*B242/100, 0)","v":0},{"$f":"'Data Inputs'!S236*B242/100","v":166.86942099999999},{"$f":"(-$B242/100*'Data Inputs'!H236)","v":-1960.095},{"$f":"(-$B242/100*'Data Inputs'!I236)","v":-65.336500000000001},{"$f":"(-$B242/100*'Data Inputs'!J236)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K236","v":-39},{"$f":"(-B242/100*'Data Inputs'!M236)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C241>30, 16, 15)","v":16},{"$f":"ROUND(-Y242*'Data Inputs'!L236,2)","v":-356},{"$f":"(-B242/100*'Data Inputs'!N236)","v":0},0,-359.49980000000005,{"$f":"-SUM(F242:H242)*'Data Inputs'!O236","v":-65.232249080600013},0,{"$f":"I242*'Data Inputs'!P236+'Revenue Calculator'!J242*'Data Inputs'!Q236+'Revenue Calculator'!K242*'Data Inputs'!R236+R242+S242+P242","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C241>0),AF242/'Quota Calculator'!C241,IF(AND(AG$7=\"Per Hectolitre\",$B242>0),AF242/($B242/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F242>0),AF242/$F242,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C241>0),AF242/'Quota Calculator'!V241/'Quota Calculator'!C241,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P236*F242+'Data Inputs'!Q236*G242+'Data Inputs'!R236*H242+P242+R242+S242+T242+U242+V242+W242+X242+Z242+AE242+L242+AC242+AB242+AD242","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C241>0),AI242/'Quota Calculator'!C241,IF(AND(AJ$7=\"Per Hectolitre\",$B242>0),AI242/($B242/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F242>0),AI242/$F242,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C241>0),AI242/'Quota Calculator'!V241/'Quota Calculator'!C241,\"-\"))))","v":68.905906491578804}]
["2029-02-28",{"$f":"'Quota Calculator'!E242","v":130673},{"$f":"'Quota Calculator'!F242","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P242>='Data Inputs'!D237, 'Quota Calculator'!G242-('Quota Calculator'!N242-'Quota Calculator'!O242+'Quota Calculator'!O241), 'Quota Calculator'!G242)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P237*('Revenue Calculator'!F243-'Revenue Calculator'!I243)-'Data Inputs'!Q237*('Revenue Calculator'!G243-'Revenue Calculator'!J243)-'Data Inputs'!R237*('Revenue Calculator'!H243-'Revenue Calculator'!K243), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G237:H243)/SUM(F237:F243), 0)","v":2.1602636580143857},{"$f":"IF(M243>'Data Inputs'!G237, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N243=\"YES\",(M243-'Data Inputs'!G237)*SUM(I237:I243,0)-SUM(O237:O242),-SUM(O237:O242))","v":0},{"$f":"IF(O243<>0,-O243*H243/SUM(I243:J243)*'Data Inputs'!R237-G243/SUM(I243:J243)*'Data Inputs'!Q237,0)","v":0},null,{"$f":"IF(Q243=\"y\", 'Data Inputs'!T237*B243/100, 0)","v":0},{"$f":"'Data Inputs'!S237*B243/100","v":166.86942099999999},{"$f":"(-$B243/100*'Data Inputs'!H237)","v":-1960.095},{"$f":"(-$B243/100*'Data Inputs'!I237)","v":-65.336500000000001},{"$f":"(-$B243/100*'Data Inputs'!J237)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K237","v":-39},{"$f":"(-B243/100*'Data Inputs'!M237)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C242>30, 16, 15)","v":15},{"$f":"ROUND(-Y243*'Data Inputs'!L237,2)","v":-333.75},{"$f":"(-B243/100*'Data Inputs'!N237)","v":0},0,-358.38730000000004,{"$f":"-SUM(F243:H243)*'Data Inputs'!O237","v":-65.232249080600013},0,{"$f":"I243*'Data Inputs'!P237+'Revenue Calculator'!J243*'Data Inputs'!Q237+'Revenue Calculator'!K243*'Data Inputs'!R237+R243+S243+P243","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C242>0),AF243/'Quota Calculator'!C242,IF(AND(AG$7=\"Per Hectolitre\",$B243>0),AF243/($B243/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F243>0),AF243/$F243,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C242>0),AF243/'Quota Calculator'!V242/'Quota Calculator'!C242,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P237*F243+'Data Inputs'!Q237*G243+'Data Inputs'!R237*H243+P243+R243+S243+T243+U243+V243+W243+X243+Z243+AE243+L243+AC243+AB243+AD243","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C242>0),AI243/'Quota Calculator'!C242,IF(AND(AJ$7=\"Per Hectolitre\",$B243>0),AI243/($B243/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F243>0),AI243/$F243,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C242>0),AI243/'Quota Calculator'!V242/'Quota Calculator'!C242,\"-\"))))","v":61.703892686125492}]
["2029-03-31",{"$f":"'Quota Calculator'!E243","v":130673},{"$f":"'Quota Calculator'!F243","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P243>='Data Inputs'!D238, 'Quota Calculator'!G243-('Quota Calculator'!N243-'Quota Calculator'!O243+'Quota Calculator'!O242), 'Quota Calculator'!G243)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P238*('Revenue Calculator'!F244-'Revenue Calculator'!I244)-'Data Inputs'!Q238*('Revenue Calculator'!G244-'Revenue Calculator'!J244)-'Data Inputs'!R238*('Revenue Calculator'!H244-'Revenue Calculator'!K244), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H244)/SUM(F237:F244), 0)","v":2.1602636580143861},{"$f":"IF(M244>'Data Inputs'!G238, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N244=\"YES\",(M244-'Data Inputs'!G238)*SUM(I237:I244,0)-SUM(O237:O243),-SUM(O237:O243))","v":0},{"$f":"IF(O244<>0,-O244*H244/SUM(I244:J244)*'Data Inputs'!R238-G244/SUM(I244:J244)*'Data Inputs'!Q238,0)","v":0},null,{"$f":"IF(Q244=\"y\", 'Data Inputs'!T238*B244/100, 0)","v":0},{"$f":"'Data Inputs'!S238*B244/100","v":166.86942099999999},{"$f":"(-$B244/100*'Data Inputs'!H238)","v":-1960.095},{"$f":"(-$B244/100*'Data Inputs'!I238)","v":-65.336500000000001},{"$f":"(-$B244/100*'Data Inputs'!J238)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K238","v":-39},{"$f":"(-B244/100*'Data Inputs'!M238)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C243>30, 16, 15)","v":16},{"$f":"ROUND(-Y244*'Data Inputs'!L238,2)","v":-356},{"$f":"(-B244/100*'Data Inputs'!N238)","v":0},0,-359.49980000000005,{"$f":"-SUM(F244:H244)*'Data Inputs'!O238","v":-65.232249080600013},0,{"$f":"I244*'Data Inputs'!P238+'Revenue Calculator'!J244*'Data Inputs'!Q238+'Revenue Calculator'!K244*'Data Inputs'!R238+R244+S244+P244","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C243>0),AF244/'Quota Calculator'!C243,IF(AND(AG$7=\"Per Hectolitre\",$B244>0),AF244/($B244/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F244>0),AF244/$F244,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C243>0),AF244/'Quota Calculator'!V243/'Quota Calculator'!C243,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P238*F244+'Data Inputs'!Q238*G244+'Data Inputs'!R238*H244+P244+R244+S244+T244+U244+V244+W244+X244+Z244+AE244+L244+AC244+AB244+AD244","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C243>0),AI244/'Quota Calculator'!C243,IF(AND(AJ$7=\"Per Hectolitre\",$B244>0),AI244/($B244/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F244>0),AI244/$F244,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C243>0),AI244/'Quota Calculator'!V243/'Quota Calculator'!C243,\"-\"))))","v":68.905906491578804}]
["2029-04-30",{"$f":"'Quota Calculator'!E244","v":130673},{"$f":"'Quota Calculator'!F244","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P244>='Data Inputs'!D239, 'Quota Calculator'!G244-('Quota Calculator'!N244-'Quota Calculator'!O244+'Quota Calculator'!O243), 'Quota Calculator'!G244)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P239*('Revenue Calculator'!F245-'Revenue Calculator'!I245)-'Data Inputs'!Q239*('Revenue Calculator'!G245-'Revenue Calculator'!J245)-'Data Inputs'!R239*('Revenue Calculator'!H245-'Revenue Calculator'!K245), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G237:H245)/SUM(F237:F245), 0)","v":2.1602636580143861},{"$f":"IF(M245>'Data Inputs'!G239, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N245=\"YES\",(M245-'Data Inputs'!G239)*SUM(I237:I245,0)-SUM(O237:O244),-SUM(O237:O244))","v":0},{"$f":"IF(O245<>0,-O245*H245/SUM(I245:J245)*'Data Inputs'!R239-G245/SUM(I245:J245)*'Data Inputs'!Q239,0)","v":0},null,{"$f":"IF(Q245=\"y\", 'Data Inputs'!T239*B245/100, 0)","v":0},{"$f":"'Data Inputs'!S239*B245/100","v":166.86942099999999},{"$f":"(-$B245/100*'Data Inputs'!H239)","v":-1960.095},{"$f":"(-$B245/100*'Data Inputs'!I239)","v":-65.336500000000001},{"$f":"(-$B245/100*'Data Inputs'!J239)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K239","v":-39},{"$f":"(-B245/100*'Data Inputs'!M239)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C244>30, 16, 15)","v":15},{"$f":"ROUND(-Y245*'Data Inputs'!L239,2)","v":-333.75},{"$f":"(-B245/100*'Data Inputs'!N239)","v":0},0,-358.38730000000004,{"$f":"-SUM(F245:H245)*'Data Inputs'!O239","v":-65.232249080600013},0,{"$f":"I245*'Data Inputs'!P239+'Revenue Calculator'!J245*'Data Inputs'!Q239+'Revenue Calculator'!K245*'Data Inputs'!R239+R245+S245+P245","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C244>0),AF245/'Quota Calculator'!C244,IF(AND(AG$7=\"Per Hectolitre\",$B245>0),AF245/($B245/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F245>0),AF245/$F245,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C244>0),AF245/'Quota Calculator'!V244/'Quota Calculator'!C244,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P239*F245+'Data Inputs'!Q239*G245+'Data Inputs'!R239*H245+P245+R245+S245+T245+U245+V245+W245+X245+Z245+AE245+L245+AC245+AB245+AD245","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C244>0),AI245/'Quota Calculator'!C244,IF(AND(AJ$7=\"Per Hectolitre\",$B245>0),AI245/($B245/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F245>0),AI245/$F245,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C244>0),AI245/'Quota Calculator'!V244/'Quota Calculator'!C244,\"-\"))))","v":66.51715939003526}]
["2029-05-31",{"$f":"'Quota Calculator'!E245","v":130673},{"$f":"'Quota Calculator'!F245","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P245>='Data Inputs'!D240, 'Quota Calculator'!G245-('Quota Calculator'!N245-'Quota Calculator'!O245+'Quota Calculator'!O244), 'Quota Calculator'!G245)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P240*('Revenue Calculator'!F246-'Revenue Calculator'!I246)-'Data Inputs'!Q240*('Revenue Calculator'!G246-'Revenue Calculator'!J246)-'Data Inputs'!R240*('Revenue Calculator'!H246-'Revenue Calculator'!K246), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H246)/SUM(F237:F246), 0)","v":2.1602636580143861},{"$f":"IF(M246>'Data Inputs'!G240, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N246=\"YES\",(M246-'Data Inputs'!G240)*SUM(I237:I246,0)-SUM(O237:O245),-SUM(O237:O245))","v":0},{"$f":"IF(O246<>0,-O246*H246/SUM(I246:J246)*'Data Inputs'!R240-G246/SUM(I246:J246)*'Data Inputs'!Q240,0)","v":0},null,{"$f":"IF(Q246=\"y\", 'Data Inputs'!T240*B246/100, 0)","v":0},{"$f":"'Data Inputs'!S240*B246/100","v":166.86942099999999},{"$f":"(-$B246/100*'Data Inputs'!H240)","v":-1960.095},{"$f":"(-$B246/100*'Data Inputs'!I240)","v":-65.336500000000001},{"$f":"(-$B246/100*'Data Inputs'!J240)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K240","v":-39},{"$f":"(-B246/100*'Data Inputs'!M240)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C245>30, 16, 15)","v":16},{"$f":"ROUND(-Y246*'Data Inputs'!L240,2)","v":-356},{"$f":"(-B246/100*'Data Inputs'!N240)","v":0},0,-359.49980000000005,{"$f":"-SUM(F246:H246)*'Data Inputs'!O240","v":-65.232249080600013},0,{"$f":"I246*'Data Inputs'!P240+'Revenue Calculator'!J246*'Data Inputs'!Q240+'Revenue Calculator'!K246*'Data Inputs'!R240+R246+S246+P246","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C245>0),AF246/'Quota Calculator'!C245,IF(AND(AG$7=\"Per Hectolitre\",$B246>0),AF246/($B246/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F246>0),AF246/$F246,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C245>0),AF246/'Quota Calculator'!V245/'Quota Calculator'!C245,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P240*F246+'Data Inputs'!Q240*G246+'Data Inputs'!R240*H246+P246+R246+S246+T246+U246+V246+W246+X246+Z246+AE246+L246+AC246+AB246+AD246","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C245>0),AI246/'Quota Calculator'!C245,IF(AND(AJ$7=\"Per Hectolitre\",$B246>0),AI246/($B246/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F246>0),AI246/$F246,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C245>0),AI246/'Quota Calculator'!V245/'Quota Calculator'!C245,\"-\"))))","v":68.905906491578804}]
["2029-06-30",{"$f":"'Quota Calculator'!E246","v":130673},{"$f":"'Quota Calculator'!F246","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P246>='Data Inputs'!D241, 'Quota Calculator'!G246-('Quota Calculator'!N246-'Quota Calculator'!O246+'Quota Calculator'!O245), 'Quota Calculator'!G246)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P241*('Revenue Calculator'!F247-'Revenue Calculator'!I247)-'Data Inputs'!Q241*('Revenue Calculator'!G247-'Revenue Calculator'!J247)-'Data Inputs'!R241*('Revenue Calculator'!H247-'Revenue Calculator'!K247), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G237:H247)/SUM(F237:F247), 0)","v":2.1602636580143861},{"$f":"IF(M247>'Data Inputs'!G241, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N247=\"YES\",(M247-'Data Inputs'!G241)*SUM(I237:I247,0)-SUM(O237:O246),-SUM(O237:O246))","v":0},{"$f":"IF(O247<>0,-O247*H247/SUM(I247:J247)*'Data Inputs'!R241-G247/SUM(I247:J247)*'Data Inputs'!Q241,0)","v":0},null,{"$f":"IF(Q247=\"y\", 'Data Inputs'!T241*B247/100, 0)","v":0},{"$f":"'Data Inputs'!S241*B247/100","v":166.86942099999999},{"$f":"(-$B247/100*'Data Inputs'!H241)","v":-1960.095},{"$f":"(-$B247/100*'Data Inputs'!I241)","v":-65.336500000000001},{"$f":"(-$B247/100*'Data Inputs'!J241)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K241","v":-39},{"$f":"(-B247/100*'Data Inputs'!M241)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C246>30, 16, 15)","v":15},{"$f":"ROUND(-Y247*'Data Inputs'!L241,2)","v":-333.75},{"$f":"(-B247/100*'Data Inputs'!N241)","v":0},0,-358.38730000000004,{"$f":"-SUM(F247:H247)*'Data Inputs'!O241","v":-65.232249080600013},0,{"$f":"I247*'Data Inputs'!P241+'Revenue Calculator'!J247*'Data Inputs'!Q241+'Revenue Calculator'!K247*'Data Inputs'!R241+R247+S247+P247","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C246>0),AF247/'Quota Calculator'!C246,IF(AND(AG$7=\"Per Hectolitre\",$B247>0),AF247/($B247/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F247>0),AF247/$F247,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C246>0),AF247/'Quota Calculator'!V246/'Quota Calculator'!C246,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P241*F247+'Data Inputs'!Q241*G247+'Data Inputs'!R241*H247+P247+R247+S247+T247+U247+V247+W247+X247+Z247+AE247+L247+AC247+AB247+AD247","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C246>0),AI247/'Quota Calculator'!C246,IF(AND(AJ$7=\"Per Hectolitre\",$B247>0),AI247/($B247/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F247>0),AI247/$F247,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C246>0),AI247/'Quota Calculator'!V246/'Quota Calculator'!C246,\"-\"))))","v":66.51715939003526}]
["2029-07-31",{"$f":"'Quota Calculator'!E247","v":130673},{"$f":"'Quota Calculator'!F247","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P247>='Data Inputs'!D242, 'Quota Calculator'!G247-('Quota Calculator'!N247-'Quota Calculator'!O247+'Quota Calculator'!O246), 'Quota Calculator'!G247)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P242*('Revenue Calculator'!F248-'Revenue Calculator'!I248)-'Data Inputs'!Q242*('Revenue Calculator'!G248-'Revenue Calculator'!J248)-'Data Inputs'!R242*('Revenue Calculator'!H248-'Revenue Calculator'!K248), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G237:H248)/SUM(F237:F248), 0)","v":2.1602636580143866},{"$f":"IF(M248>'Data Inputs'!G242, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N248=\"YES\",(M248-'Data Inputs'!G242)*SUM(I237:I248,0)-SUM(O237:O247),-SUM(O237:O247))","v":0},{"$f":"IF(O248<>0,-O248*H248/SUM(I248:J248)*'Data Inputs'!R242-G248/SUM(I248:J248)*'Data Inputs'!Q242,0)","v":0},null,{"$f":"IF(Q248=\"y\", 'Data Inputs'!T242*B248/100, 0)","v":0},{"$f":"'Data Inputs'!S242*B248/100","v":166.86942099999999},{"$f":"(-$B248/100*'Data Inputs'!H242)","v":-1960.095},{"$f":"(-$B248/100*'Data Inputs'!I242)","v":-65.336500000000001},{"$f":"(-$B248/100*'Data Inputs'!J242)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K242","v":-39},{"$f":"(-B248/100*'Data Inputs'!M242)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C247>30, 16, 15)","v":16},{"$f":"ROUND(-Y248*'Data Inputs'!L242,2)","v":-356},{"$f":"(-B248/100*'Data Inputs'!N242)","v":0},0,-359.49980000000005,{"$f":"-SUM(F248:H248)*'Data Inputs'!O242","v":-65.232249080600013},0,{"$f":"I248*'Data Inputs'!P242+'Revenue Calculator'!J248*'Data Inputs'!Q242+'Revenue Calculator'!K248*'Data Inputs'!R242+R248+S248+P248","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C247>0),AF248/'Quota Calculator'!C247,IF(AND(AG$7=\"Per Hectolitre\",$B248>0),AF248/($B248/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F248>0),AF248/$F248,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C247>0),AF248/'Quota Calculator'!V247/'Quota Calculator'!C247,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P242*F248+'Data Inputs'!Q242*G248+'Data Inputs'!R242*H248+P248+R248+S248+T248+U248+V248+W248+X248+Z248+AE248+L248+AC248+AB248+AD248","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C247>0),AI248/'Quota Calculator'!C247,IF(AND(AJ$7=\"Per Hectolitre\",$B248>0),AI248/($B248/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F248>0),AI248/$F248,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C247>0),AI248/'Quota Calculator'!V247/'Quota Calculator'!C247,\"-\"))))","v":68.905906491578804}]
["2029-08-31",{"$f":"'Quota Calculator'!E248","v":130673},{"$f":"'Quota Calculator'!F248","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P248>='Data Inputs'!D243, 'Quota Calculator'!G248-('Quota Calculator'!N248-'Quota Calculator'!O248+'Quota Calculator'!O247), 'Quota Calculator'!G248)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P243*('Revenue Calculator'!F249-'Revenue Calculator'!I249)-'Data Inputs'!Q243*('Revenue Calculator'!G249-'Revenue Calculator'!J249)-'Data Inputs'!R243*('Revenue Calculator'!H249-'Revenue Calculator'!K249), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H249)/SUM(F249), 0)","v":2.1602636580143857},{"$f":"IF(M249>'Data Inputs'!G243, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N249=\"YES\",(M249-'Data Inputs'!G243)*I249,0)","v":0},{"$f":"IF(O249<>0,-O249*H249/SUM(I249:J249)*'Data Inputs'!R243-G249/SUM(I249:J249)*'Data Inputs'!Q243,0)","v":0},null,{"$f":"IF(Q249=\"y\", 'Data Inputs'!T243*B249/100, 0)","v":0},{"$f":"'Data Inputs'!S243*B249/100","v":166.86942099999999},{"$f":"(-$B249/100*'Data Inputs'!H243)","v":-1960.095},{"$f":"(-$B249/100*'Data Inputs'!I243)","v":-65.336500000000001},{"$f":"(-$B249/100*'Data Inputs'!J243)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K243","v":-39},{"$f":"(-B249/100*'Data Inputs'!M243)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C248>30, 16, 15)","v":16},{"$f":"ROUND(-Y249*'Data Inputs'!L243,2)","v":-356},{"$f":"(-B249/100*'Data Inputs'!N243)","v":0},0,-359.49980000000005,{"$f":"-SUM(F249:H249)*'Data Inputs'!O243","v":-65.232249080600013},0,{"$f":"I249*'Data Inputs'!P243+'Revenue Calculator'!J249*'Data Inputs'!Q243+'Revenue Calculator'!K249*'Data Inputs'!R243+R249+S249+P249","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C248>0),AF249/'Quota Calculator'!C248,IF(AND(AG$7=\"Per Hectolitre\",$B249>0),AF249/($B249/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F249>0),AF249/$F249,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C248>0),AF249/'Quota Calculator'!V248/'Quota Calculator'!C248,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P243*F249+'Data Inputs'!Q243*G249+'Data Inputs'!R243*H249+P249+R249+S249+T249+U249+V249+W249+X249+Z249+AE249+L249+AC249+AB249+AD249","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C248>0),AI249/'Quota Calculator'!C248,IF(AND(AJ$7=\"Per Hectolitre\",$B249>0),AI249/($B249/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F249>0),AI249/$F249,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C248>0),AI249/'Quota Calculator'!V248/'Quota Calculator'!C248,\"-\"))))","v":68.905906491578804}]
["2029-09-30",{"$f":"'Quota Calculator'!E249","v":130673},{"$f":"'Quota Calculator'!F249","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P249>='Data Inputs'!D244, 'Quota Calculator'!G249-('Quota Calculator'!N249-'Quota Calculator'!O249+'Quota Calculator'!O248), 'Quota Calculator'!G249)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P244*('Revenue Calculator'!F250-'Revenue Calculator'!I250)-'Data Inputs'!Q244*('Revenue Calculator'!G250-'Revenue Calculator'!J250)-'Data Inputs'!R244*('Revenue Calculator'!H250-'Revenue Calculator'!K250), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G249:H250)/SUM(F249:F250), 0)","v":2.1602636580143857},{"$f":"IF(M250>'Data Inputs'!G244, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N250=\"YES\",(M250-'Data Inputs'!G244)*SUM(I249:I250,0)-SUM(O249),-SUM(O249))","v":0},{"$f":"IF(O250<>0,-O250*H250/SUM(I250:J250)*'Data Inputs'!R244-G250/SUM(I250:J250)*'Data Inputs'!Q244,0)","v":0},null,{"$f":"IF(Q250=\"y\", 'Data Inputs'!T244*B250/100, 0)","v":0},{"$f":"'Data Inputs'!S244*B250/100","v":166.86942099999999},{"$f":"(-$B250/100*'Data Inputs'!H244)","v":-1960.095},{"$f":"(-$B250/100*'Data Inputs'!I244)","v":-65.336500000000001},{"$f":"(-$B250/100*'Data Inputs'!J244)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K244","v":-39},{"$f":"(-B250/100*'Data Inputs'!M244)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C249>30, 16, 15)","v":15},{"$f":"ROUND(-Y250*'Data Inputs'!L244,2)","v":-333.75},{"$f":"(-B250/100*'Data Inputs'!N244)","v":0},0,-358.38730000000004,{"$f":"-SUM(F250:H250)*'Data Inputs'!O244","v":-65.232249080600013},0,{"$f":"I250*'Data Inputs'!P244+'Revenue Calculator'!J250*'Data Inputs'!Q244+'Revenue Calculator'!K250*'Data Inputs'!R244+R250+S250+P250","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C249>0),AF250/'Quota Calculator'!C249,IF(AND(AG$7=\"Per Hectolitre\",$B250>0),AF250/($B250/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F250>0),AF250/$F250,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C249>0),AF250/'Quota Calculator'!V249/'Quota Calculator'!C249,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P244*F250+'Data Inputs'!Q244*G250+'Data Inputs'!R244*H250+P250+R250+S250+T250+U250+V250+W250+X250+Z250+AE250+L250+AC250+AB250+AD250","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C249>0),AI250/'Quota Calculator'!C249,IF(AND(AJ$7=\"Per Hectolitre\",$B250>0),AI250/($B250/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F250>0),AI250/$F250,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C249>0),AI250/'Quota Calculator'!V249/'Quota Calculator'!C249,\"-\"))))","v":66.51715939003526}]
["2029-10-31",{"$f":"'Quota Calculator'!E250","v":130673},{"$f":"'Quota Calculator'!F250","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P250>='Data Inputs'!D245, 'Quota Calculator'!G250-('Quota Calculator'!N250-'Quota Calculator'!O250+'Quota Calculator'!O249), 'Quota Calculator'!G250)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P245*('Revenue Calculator'!F251-'Revenue Calculator'!I251)-'Data Inputs'!Q245*('Revenue Calculator'!G251-'Revenue Calculator'!J251)-'Data Inputs'!R245*('Revenue Calculator'!H251-'Revenue Calculator'!K251), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H251)/SUM(F249:F251), 0)","v":2.1602636580143857},{"$f":"IF(M251>'Data Inputs'!G245, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N251=\"YES\",(M251-'Data Inputs'!G245)*SUM(I249:I251,0)-SUM(O249:O250),-SUM(O249:O250))","v":0},{"$f":"IF(O251<>0,-O251*H251/SUM(I251:J251)*'Data Inputs'!R245-G251/SUM(I251:J251)*'Data Inputs'!Q245,0)","v":0},null,{"$f":"IF(Q251=\"y\", 'Data Inputs'!T245*B251/100, 0)","v":0},{"$f":"'Data Inputs'!S245*B251/100","v":166.86942099999999},{"$f":"(-$B251/100*'Data Inputs'!H245)","v":-1960.095},{"$f":"(-$B251/100*'Data Inputs'!I245)","v":-65.336500000000001},{"$f":"(-$B251/100*'Data Inputs'!J245)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K245","v":-39},{"$f":"(-B251/100*'Data Inputs'!M245)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C250>30, 16, 15)","v":16},{"$f":"ROUND(-Y251*'Data Inputs'!L245,2)","v":-356},{"$f":"(-B251/100*'Data Inputs'!N245)","v":0},0,-359.49980000000005,{"$f":"-SUM(F251:H251)*'Data Inputs'!O245","v":-65.232249080600013},0,{"$f":"I251*'Data Inputs'!P245+'Revenue Calculator'!J251*'Data Inputs'!Q245+'Revenue Calculator'!K251*'Data Inputs'!R245+R251+S251+P251","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C250>0),AF251/'Quota Calculator'!C250,IF(AND(AG$7=\"Per Hectolitre\",$B251>0),AF251/($B251/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F251>0),AF251/$F251,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C250>0),AF251/'Quota Calculator'!V250/'Quota Calculator'!C250,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P245*F251+'Data Inputs'!Q245*G251+'Data Inputs'!R245*H251+P251+R251+S251+T251+U251+V251+W251+X251+Z251+AE251+L251+AC251+AB251+AD251","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C250>0),AI251/'Quota Calculator'!C250,IF(AND(AJ$7=\"Per Hectolitre\",$B251>0),AI251/($B251/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F251>0),AI251/$F251,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C250>0),AI251/'Quota Calculator'!V250/'Quota Calculator'!C250,\"-\"))))","v":68.905906491578804}]
["2029-11-30",{"$f":"'Quota Calculator'!E251","v":130673},{"$f":"'Quota Calculator'!F251","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P251>='Data Inputs'!D246, 'Quota Calculator'!G251-('Quota Calculator'!N251-'Quota Calculator'!O251+'Quota Calculator'!O250), 'Quota Calculator'!G251)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P246*('Revenue Calculator'!F252-'Revenue Calculator'!I252)-'Data Inputs'!Q246*('Revenue Calculator'!G252-'Revenue Calculator'!J252)-'Data Inputs'!R246*('Revenue Calculator'!H252-'Revenue Calculator'!K252), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G249:H252)/SUM(F249:F252), 0)","v":2.1602636580143857},{"$f":"IF(M252>'Data Inputs'!G246, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N252=\"YES\",(M252-'Data Inputs'!G246)*SUM(I249:I252,0)-SUM(O249:O251),-SUM(O249:O251))","v":0},{"$f":"IF(O252<>0,-O252*H252/SUM(I252:J252)*'Data Inputs'!R246-G252/SUM(I252:J252)*'Data Inputs'!Q246,0)","v":0},null,{"$f":"IF(Q252=\"y\", 'Data Inputs'!T246*B252/100, 0)","v":0},{"$f":"'Data Inputs'!S246*B252/100","v":166.86942099999999},{"$f":"(-$B252/100*'Data Inputs'!H246)","v":-1960.095},{"$f":"(-$B252/100*'Data Inputs'!I246)","v":-65.336500000000001},{"$f":"(-$B252/100*'Data Inputs'!J246)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K246","v":-39},{"$f":"(-B252/100*'Data Inputs'!M246)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C251>30, 16, 15)","v":15},{"$f":"ROUND(-Y252*'Data Inputs'!L246,2)","v":-333.75},{"$f":"(-B252/100*'Data Inputs'!N246)","v":0},0,-358.38730000000004,{"$f":"-SUM(F252:H252)*'Data Inputs'!O246","v":-65.232249080600013},0,{"$f":"I252*'Data Inputs'!P246+'Revenue Calculator'!J252*'Data Inputs'!Q246+'Revenue Calculator'!K252*'Data Inputs'!R246+R252+S252+P252","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C251>0),AF252/'Quota Calculator'!C251,IF(AND(AG$7=\"Per Hectolitre\",$B252>0),AF252/($B252/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F252>0),AF252/$F252,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C251>0),AF252/'Quota Calculator'!V251/'Quota Calculator'!C251,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P246*F252+'Data Inputs'!Q246*G252+'Data Inputs'!R246*H252+P252+R252+S252+T252+U252+V252+W252+X252+Z252+AE252+L252+AC252+AB252+AD252","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C251>0),AI252/'Quota Calculator'!C251,IF(AND(AJ$7=\"Per Hectolitre\",$B252>0),AI252/($B252/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F252>0),AI252/$F252,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C251>0),AI252/'Quota Calculator'!V251/'Quota Calculator'!C251,\"-\"))))","v":66.51715939003526}]
["2029-12-31",{"$f":"'Quota Calculator'!E252","v":130673},{"$f":"'Quota Calculator'!F252","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P252>='Data Inputs'!D247, 'Quota Calculator'!G252-('Quota Calculator'!N252-'Quota Calculator'!O252+'Quota Calculator'!O251), 'Quota Calculator'!G252)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P247*('Revenue Calculator'!F253-'Revenue Calculator'!I253)-'Data Inputs'!Q247*('Revenue Calculator'!G253-'Revenue Calculator'!J253)-'Data Inputs'!R247*('Revenue Calculator'!H253-'Revenue Calculator'!K253), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H253)/SUM(F249:F253),0)","v":2.1602636580143857},{"$f":"IF(M253>'Data Inputs'!G247, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N253=\"YES\",(M253-'Data Inputs'!G247)*SUM(I249:I253,0)-SUM(O249:O252),-SUM(O249:O252))","v":0},{"$f":"IF(O253<>0,-O253*H253/SUM(I253:J253)*'Data Inputs'!R247-G253/SUM(I253:J253)*'Data Inputs'!Q247,0)","v":0},null,{"$f":"IF(Q253=\"y\", 'Data Inputs'!T247*B253/100, 0)","v":0},{"$f":"'Data Inputs'!S247*B253/100","v":166.86942099999999},{"$f":"(-$B253/100*'Data Inputs'!H247)","v":-1960.095},{"$f":"(-$B253/100*'Data Inputs'!I247)","v":-65.336500000000001},{"$f":"(-$B253/100*'Data Inputs'!J247)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K247","v":-39},{"$f":"(-B253/100*'Data Inputs'!M247)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C252>30, 16, 15)","v":16},{"$f":"ROUND(-Y253*'Data Inputs'!L247,2)","v":-356},{"$f":"(-B253/100*'Data Inputs'!N247)","v":0},0,-359.49980000000005,{"$f":"-SUM(F253:H253)*'Data Inputs'!O247","v":-65.232249080600013},0,{"$f":"I253*'Data Inputs'!P247+'Revenue Calculator'!J253*'Data Inputs'!Q247+'Revenue Calculator'!K253*'Data Inputs'!R247+R253+S253+P253","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C252>0),AF253/'Quota Calculator'!C252,IF(AND(AG$7=\"Per Hectolitre\",$B253>0),AF253/($B253/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F253>0),AF253/$F253,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C252>0),AF253/'Quota Calculator'!V252/'Quota Calculator'!C252,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P247*F253+'Data Inputs'!Q247*G253+'Data Inputs'!R247*H253+P253+R253+S253+T253+U253+V253+W253+X253+Z253+AE253+L253+AC253+AB253+AD253","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C252>0),AI253/'Quota Calculator'!C252,IF(AND(AJ$7=\"Per Hectolitre\",$B253>0),AI253/($B253/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F253>0),AI253/$F253,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C252>0),AI253/'Quota Calculator'!V252/'Quota Calculator'!C252,\"-\"))))","v":68.905906491578804}]
["2030-01-31",{"$f":"'Quota Calculator'!E253","v":130673},{"$f":"'Quota Calculator'!F253","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P253>='Data Inputs'!D248, 'Quota Calculator'!G253-('Quota Calculator'!N253-'Quota Calculator'!O253+'Quota Calculator'!O252), 'Quota Calculator'!G253)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P248*('Revenue Calculator'!F254-'Revenue Calculator'!I254)-'Data Inputs'!Q248*('Revenue Calculator'!G254-'Revenue Calculator'!J254)-'Data Inputs'!R248*('Revenue Calculator'!H254-'Revenue Calculator'!K254), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H254)/SUM(F249:F254), 0)","v":2.1602636580143861},{"$f":"IF(M254>'Data Inputs'!G248, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N254=\"YES\",(M254-'Data Inputs'!G248)*SUM(I249:I254,0)-SUM(O249:O253),-SUM(O249:O253))","v":0},{"$f":"IF(O254<>0,-O254*H254/SUM(I254:J254)*'Data Inputs'!R248-G254/SUM(I254:J254)*'Data Inputs'!Q248,0)","v":0},null,{"$f":"IF(Q254=\"y\", 'Data Inputs'!T248*B254/100, 0)","v":0},{"$f":"'Data Inputs'!S248*B254/100","v":166.86942099999999},{"$f":"(-$B254/100*'Data Inputs'!H248)","v":-1960.095},{"$f":"(-$B254/100*'Data Inputs'!I248)","v":-65.336500000000001},{"$f":"(-$B254/100*'Data Inputs'!J248)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K248","v":-39},{"$f":"(-B254/100*'Data Inputs'!M248)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C253>30, 16, 15)","v":16},{"$f":"ROUND(-Y254*'Data Inputs'!L248,2)","v":-356},{"$f":"(-B254/100*'Data Inputs'!N248)","v":0},0,-359.49980000000005,{"$f":"-SUM(F254:H254)*'Data Inputs'!O248","v":-65.232249080600013},0,{"$f":"I254*'Data Inputs'!P248+'Revenue Calculator'!J254*'Data Inputs'!Q248+'Revenue Calculator'!K254*'Data Inputs'!R248+R254+S254+P254","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C253>0),AF254/'Quota Calculator'!C253,IF(AND(AG$7=\"Per Hectolitre\",$B254>0),AF254/($B254/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F254>0),AF254/$F254,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C253>0),AF254/'Quota Calculator'!V253/'Quota Calculator'!C253,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P248*F254+'Data Inputs'!Q248*G254+'Data Inputs'!R248*H254+P254+R254+S254+T254+U254+V254+W254+X254+Z254+AE254+L254+AC254+AB254+AD254","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C253>0),AI254/'Quota Calculator'!C253,IF(AND(AJ$7=\"Per Hectolitre\",$B254>0),AI254/($B254/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F254>0),AI254/$F254,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C253>0),AI254/'Quota Calculator'!V253/'Quota Calculator'!C253,\"-\"))))","v":68.905906491578804}]
["2030-02-28",{"$f":"'Quota Calculator'!E254","v":130673},{"$f":"'Quota Calculator'!F254","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P254>='Data Inputs'!D249, 'Quota Calculator'!G254-('Quota Calculator'!N254-'Quota Calculator'!O254+'Quota Calculator'!O253), 'Quota Calculator'!G254)","v":4474.9559370000006},3294.1290786932577,6372.9556032235569,{"$f":"ROUND(-'Data Inputs'!P249*('Revenue Calculator'!F255-'Revenue Calculator'!I255)-'Data Inputs'!Q249*('Revenue Calculator'!G255-'Revenue Calculator'!J255)-'Data Inputs'!R249*('Revenue Calculator'!H255-'Revenue Calculator'!K255), 2)","v":-18830.93},{"$f":"IFERROR(SUM(G249:H255)/SUM(F249:F255), 0)","v":2.1602636580143857},{"$f":"IF(M255>'Data Inputs'!G249, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N255=\"YES\",(M255-'Data Inputs'!G249)*SUM(I249:I255,0)-SUM(O249:O254),-SUM(O249:O254))","v":0},{"$f":"IF(O255<>0,-O255*H255/SUM(I255:J255)*'Data Inputs'!R249-G255/SUM(I255:J255)*'Data Inputs'!Q249,0)","v":0},null,{"$f":"IF(Q255=\"y\", 'Data Inputs'!T249*B255/100, 0)","v":0},{"$f":"'Data Inputs'!S249*B255/100","v":166.86942099999999},{"$f":"(-$B255/100*'Data Inputs'!H249)","v":-1960.095},{"$f":"(-$B255/100*'Data Inputs'!I249)","v":-65.336500000000001},{"$f":"(-$B255/100*'Data Inputs'!J249)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K249","v":-39},{"$f":"(-B255/100*'Data Inputs'!M249)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C254>30, 16, 15)","v":15},{"$f":"ROUND(-Y255*'Data Inputs'!L249,2)","v":-333.75},{"$f":"(-B255/100*'Data Inputs'!N249)","v":0},0,-358.38730000000004,{"$f":"-SUM(F255:H255)*'Data Inputs'!O249","v":-65.232249080600013},0,{"$f":"I255*'Data Inputs'!P249+'Revenue Calculator'!J255*'Data Inputs'!Q249+'Revenue Calculator'!K255*'Data Inputs'!R249+R255+S255+P255","v":88221.692531398032},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C254>0),AF255/'Quota Calculator'!C254,IF(AND(AG$7=\"Per Hectolitre\",$B255>0),AF255/($B255/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F255>0),AF255/$F255,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C254>0),AF255/'Quota Calculator'!V254/'Quota Calculator'!C254,\"-\"))))","v":67.513329097363666},-7591.3655490806004,{"$f":"'Data Inputs'!P249*F255+'Data Inputs'!Q249*G255+'Data Inputs'!R249*H255+P255+R255+S255+T255+U255+V255+W255+X255+Z255+AE255+L255+AC255+AB255+AD255","v":80630.327689740763},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C254>0),AI255/'Quota Calculator'!C254,IF(AND(AJ$7=\"Per Hectolitre\",$B255>0),AI255/($B255/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F255>0),AI255/$F255,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C254>0),AI255/'Quota Calculator'!V254/'Quota Calculator'!C254,\"-\"))))","v":61.703892686125492}]
["2030-03-31",{"$f":"'Quota Calculator'!E255","v":130673},{"$f":"'Quota Calculator'!F255","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P255>='Data Inputs'!D250, 'Quota Calculator'!G255-('Quota Calculator'!N255-'Quota Calculator'!O255+'Quota Calculator'!O254), 'Quota Calculator'!G255)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P250*('Revenue Calculator'!F256-'Revenue Calculator'!I256)-'Data Inputs'!Q250*('Revenue Calculator'!G256-'Revenue Calculator'!J256)-'Data Inputs'!R250*('Revenue Calculator'!H256-'Revenue Calculator'!K256), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H256)/SUM(F249:F256), 0)","v":2.1602636580143861},{"$f":"IF(M256>'Data Inputs'!G250, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N256=\"YES\",(M256-'Data Inputs'!G250)*SUM(I249:I256,0)-SUM(O249:O255),-SUM(O249:O255))","v":0},{"$f":"IF(O256<>0,-O256*H256/SUM(I256:J256)*'Data Inputs'!R250-G256/SUM(I256:J256)*'Data Inputs'!Q250,0)","v":0},null,{"$f":"IF(Q256=\"y\", 'Data Inputs'!T250*B256/100, 0)","v":0},{"$f":"'Data Inputs'!S250*B256/100","v":166.86942099999999},{"$f":"(-$B256/100*'Data Inputs'!H250)","v":-1960.095},{"$f":"(-$B256/100*'Data Inputs'!I250)","v":-65.336500000000001},{"$f":"(-$B256/100*'Data Inputs'!J250)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K250","v":-39},{"$f":"(-B256/100*'Data Inputs'!M250)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C255>30, 16, 15)","v":16},{"$f":"ROUND(-Y256*'Data Inputs'!L250,2)","v":-356},{"$f":"(-B256/100*'Data Inputs'!N250)","v":0},0,-359.49980000000005,{"$f":"-SUM(F256:H256)*'Data Inputs'!O250","v":-65.232249080600013},0,{"$f":"I256*'Data Inputs'!P250+'Revenue Calculator'!J256*'Data Inputs'!Q250+'Revenue Calculator'!K256*'Data Inputs'!R250+R256+S256+P256","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C255>0),AF256/'Quota Calculator'!C255,IF(AND(AG$7=\"Per Hectolitre\",$B256>0),AF256/($B256/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F256>0),AF256/$F256,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C255>0),AF256/'Quota Calculator'!V255/'Quota Calculator'!C255,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P250*F256+'Data Inputs'!Q250*G256+'Data Inputs'!R250*H256+P256+R256+S256+T256+U256+V256+W256+X256+Z256+AE256+L256+AC256+AB256+AD256","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C255>0),AI256/'Quota Calculator'!C255,IF(AND(AJ$7=\"Per Hectolitre\",$B256>0),AI256/($B256/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F256>0),AI256/$F256,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C255>0),AI256/'Quota Calculator'!V255/'Quota Calculator'!C255,\"-\"))))","v":68.905906491578804}]
["2030-04-30",{"$f":"'Quota Calculator'!E256","v":130673},{"$f":"'Quota Calculator'!F256","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P256>='Data Inputs'!D251, 'Quota Calculator'!G256-('Quota Calculator'!N256-'Quota Calculator'!O256+'Quota Calculator'!O255), 'Quota Calculator'!G256)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P251*('Revenue Calculator'!F257-'Revenue Calculator'!I257)-'Data Inputs'!Q251*('Revenue Calculator'!G257-'Revenue Calculator'!J257)-'Data Inputs'!R251*('Revenue Calculator'!H257-'Revenue Calculator'!K257), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G249:H257)/SUM(F249:F257), 0)","v":2.1602636580143861},{"$f":"IF(M257>'Data Inputs'!G251, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N257=\"YES\",(M257-'Data Inputs'!G251)*SUM(I249:I257,0)-SUM(O249:O256),-SUM(O249:O256))","v":0},{"$f":"IF(O257<>0,-O257*H257/SUM(I257:J257)*'Data Inputs'!R251-G257/SUM(I257:J257)*'Data Inputs'!Q251,0)","v":0},null,{"$f":"IF(Q257=\"y\", 'Data Inputs'!T251*B257/100, 0)","v":0},{"$f":"'Data Inputs'!S251*B257/100","v":166.86942099999999},{"$f":"(-$B257/100*'Data Inputs'!H251)","v":-1960.095},{"$f":"(-$B257/100*'Data Inputs'!I251)","v":-65.336500000000001},{"$f":"(-$B257/100*'Data Inputs'!J251)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K251","v":-39},{"$f":"(-B257/100*'Data Inputs'!M251)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C256>30, 16, 15)","v":15},{"$f":"ROUND(-Y257*'Data Inputs'!L251,2)","v":-333.75},{"$f":"(-B257/100*'Data Inputs'!N251)","v":0},0,-358.38730000000004,{"$f":"-SUM(F257:H257)*'Data Inputs'!O251","v":-65.232249080600013},0,{"$f":"I257*'Data Inputs'!P251+'Revenue Calculator'!J257*'Data Inputs'!Q251+'Revenue Calculator'!K257*'Data Inputs'!R251+R257+S257+P257","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C256>0),AF257/'Quota Calculator'!C256,IF(AND(AG$7=\"Per Hectolitre\",$B257>0),AF257/($B257/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F257>0),AF257/$F257,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C256>0),AF257/'Quota Calculator'!V256/'Quota Calculator'!C256,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P251*F257+'Data Inputs'!Q251*G257+'Data Inputs'!R251*H257+P257+R257+S257+T257+U257+V257+W257+X257+Z257+AE257+L257+AC257+AB257+AD257","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C256>0),AI257/'Quota Calculator'!C256,IF(AND(AJ$7=\"Per Hectolitre\",$B257>0),AI257/($B257/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F257>0),AI257/$F257,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C256>0),AI257/'Quota Calculator'!V256/'Quota Calculator'!C256,\"-\"))))","v":66.51715939003526}]
["2030-05-31",{"$f":"'Quota Calculator'!E257","v":130673},{"$f":"'Quota Calculator'!F257","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P257>='Data Inputs'!D252, 'Quota Calculator'!G257-('Quota Calculator'!N257-'Quota Calculator'!O257+'Quota Calculator'!O256), 'Quota Calculator'!G257)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P252*('Revenue Calculator'!F258-'Revenue Calculator'!I258)-'Data Inputs'!Q252*('Revenue Calculator'!G258-'Revenue Calculator'!J258)-'Data Inputs'!R252*('Revenue Calculator'!H258-'Revenue Calculator'!K258), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H258)/SUM(F249:F258), 0)","v":2.1602636580143861},{"$f":"IF(M258>'Data Inputs'!G252, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N258=\"YES\",(M258-'Data Inputs'!G252)*SUM(I249:I258,0)-SUM(O249:O257),-SUM(O249:O257))","v":0},{"$f":"IF(O258<>0,-O258*H258/SUM(I258:J258)*'Data Inputs'!R252-G258/SUM(I258:J258)*'Data Inputs'!Q252,0)","v":0},null,{"$f":"IF(Q258=\"y\", 'Data Inputs'!T252*B258/100, 0)","v":0},{"$f":"'Data Inputs'!S252*B258/100","v":166.86942099999999},{"$f":"(-$B258/100*'Data Inputs'!H252)","v":-1960.095},{"$f":"(-$B258/100*'Data Inputs'!I252)","v":-65.336500000000001},{"$f":"(-$B258/100*'Data Inputs'!J252)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K252","v":-39},{"$f":"(-B258/100*'Data Inputs'!M252)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C257>30, 16, 15)","v":16},{"$f":"ROUND(-Y258*'Data Inputs'!L252,2)","v":-356},{"$f":"(-B258/100*'Data Inputs'!N252)","v":0},0,-359.49980000000005,{"$f":"-SUM(F258:H258)*'Data Inputs'!O252","v":-65.232249080600013},0,{"$f":"I258*'Data Inputs'!P252+'Revenue Calculator'!J258*'Data Inputs'!Q252+'Revenue Calculator'!K258*'Data Inputs'!R252+R258+S258+P258","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C257>0),AF258/'Quota Calculator'!C257,IF(AND(AG$7=\"Per Hectolitre\",$B258>0),AF258/($B258/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F258>0),AF258/$F258,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C257>0),AF258/'Quota Calculator'!V257/'Quota Calculator'!C257,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P252*F258+'Data Inputs'!Q252*G258+'Data Inputs'!R252*H258+P258+R258+S258+T258+U258+V258+W258+X258+Z258+AE258+L258+AC258+AB258+AD258","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C257>0),AI258/'Quota Calculator'!C257,IF(AND(AJ$7=\"Per Hectolitre\",$B258>0),AI258/($B258/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F258>0),AI258/$F258,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C257>0),AI258/'Quota Calculator'!V257/'Quota Calculator'!C257,\"-\"))))","v":68.905906491578804}]
["2030-06-30",{"$f":"'Quota Calculator'!E258","v":130673},{"$f":"'Quota Calculator'!F258","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P258>='Data Inputs'!D253, 'Quota Calculator'!G258-('Quota Calculator'!N258-'Quota Calculator'!O258+'Quota Calculator'!O257), 'Quota Calculator'!G258)","v":4794.595937},3529.4242265197622,6828.1671310447691,{"$f":"ROUND(-'Data Inputs'!P253*('Revenue Calculator'!F259-'Revenue Calculator'!I259)-'Data Inputs'!Q253*('Revenue Calculator'!G259-'Revenue Calculator'!J259)-'Data Inputs'!R253*('Revenue Calculator'!H259-'Revenue Calculator'!K259), 2)","v":-12541.29},{"$f":"IFERROR(SUM(G249:H259)/SUM(F249:F259), 0)","v":2.1602636580143861},{"$f":"IF(M259>'Data Inputs'!G253, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N259=\"YES\",(M259-'Data Inputs'!G253)*SUM(I249:I259,0)-SUM(O249:O258),-SUM(O249:O258))","v":0},{"$f":"IF(O259<>0,-O259*H259/SUM(I259:J259)*'Data Inputs'!R253-G259/SUM(I259:J259)*'Data Inputs'!Q253,0)","v":0},null,{"$f":"IF(Q259=\"y\", 'Data Inputs'!T253*B259/100, 0)","v":0},{"$f":"'Data Inputs'!S253*B259/100","v":166.86942099999999},{"$f":"(-$B259/100*'Data Inputs'!H253)","v":-1960.095},{"$f":"(-$B259/100*'Data Inputs'!I253)","v":-65.336500000000001},{"$f":"(-$B259/100*'Data Inputs'!J253)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K253","v":-39},{"$f":"(-B259/100*'Data Inputs'!M253)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C258>30, 16, 15)","v":15},{"$f":"ROUND(-Y259*'Data Inputs'!L253,2)","v":-333.75},{"$f":"(-B259/100*'Data Inputs'!N253)","v":0},0,-358.38730000000004,{"$f":"-SUM(F259:H259)*'Data Inputs'!O253","v":-65.232249080600013},0,{"$f":"I259*'Data Inputs'!P253+'Revenue Calculator'!J259*'Data Inputs'!Q253+'Revenue Calculator'!K259*'Data Inputs'!R253+R259+S259+P259","v":94511.328464188118},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C258>0),AF259/'Quota Calculator'!C258,IF(AND(AG$7=\"Per Hectolitre\",$B259>0),AF259/($B259/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F259>0),AF259/$F259,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C258>0),AF259/'Quota Calculator'!V258/'Quota Calculator'!C258,\"-\"))))","v":72.32659268876364},-7591.3655490806004,{"$f":"'Data Inputs'!P253*F259+'Data Inputs'!Q253*G259+'Data Inputs'!R253*H259+P259+R259+S259+T259+U259+V259+W259+X259+Z259+AE259+L259+AC259+AB259+AD259","v":86919.967689740777},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C258>0),AI259/'Quota Calculator'!C258,IF(AND(AJ$7=\"Per Hectolitre\",$B259>0),AI259/($B259/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F259>0),AI259/$F259,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C258>0),AI259/'Quota Calculator'!V258/'Quota Calculator'!C258,\"-\"))))","v":66.51715939003526}]
["2030-07-31",{"$f":"'Quota Calculator'!E259","v":130673},{"$f":"'Quota Calculator'!F259","v":4.1569000000000003},3.06,5.92,5431.9459370000004,3998.5938000000001,7735.8416000000007,{"$f":"IF('Quota Calculator'!P259>='Data Inputs'!D254, 'Quota Calculator'!G259-('Quota Calculator'!N259-'Quota Calculator'!O259+'Quota Calculator'!O258), 'Quota Calculator'!G259)","v":4954.4159370000007},3647.0718004330151,7055.7728949553757,{"$f":"ROUND(-'Data Inputs'!P254*('Revenue Calculator'!F260-'Revenue Calculator'!I260)-'Data Inputs'!Q254*('Revenue Calculator'!G260-'Revenue Calculator'!J260)-'Data Inputs'!R254*('Revenue Calculator'!H260-'Revenue Calculator'!K260), 2)","v":-9396.48},{"$f":"IFERROR(SUM(G249:H260)/SUM(F249:F260), 0)","v":2.1602636580143866},{"$f":"IF(M260>'Data Inputs'!G254, \"YES\", \"NO\")","v":"NO"},{"$f":"IF(N260=\"YES\",(M260-'Data Inputs'!G254)*SUM(I249:I260,0)-SUM(O249:O259),-SUM(O249:O259))","v":0},{"$f":"IF(O260<>0,-O260*H260/SUM(I260:J260)*'Data Inputs'!R254-G260/SUM(I260:J260)*'Data Inputs'!Q254,0)","v":0},null,{"$f":"IF(Q260=\"y\", 'Data Inputs'!T254*B260/100, 0)","v":0},{"$f":"'Data Inputs'!S254*B260/100","v":166.86942099999999},{"$f":"(-$B260/100*'Data Inputs'!H254)","v":-1960.095},{"$f":"(-$B260/100*'Data Inputs'!I254)","v":-65.336500000000001},{"$f":"(-$B260/100*'Data Inputs'!J254)","v":-653.36500000000001},{"$f":"-'Data Inputs'!K254","v":-39},{"$f":"(-B260/100*'Data Inputs'!M254)","v":-4116.1994999999997},{"$f":"IF('Quota Calculator'!C259>30, 16, 15)","v":16},{"$f":"ROUND(-Y260*'Data Inputs'!L254,2)","v":-356},{"$f":"(-B260/100*'Data Inputs'!N254)","v":0},0,-359.49980000000005,{"$f":"-SUM(F260:H260)*'Data Inputs'!O254","v":-65.232249080600013},0,{"$f":"I260*'Data Inputs'!P254+'Revenue Calculator'!J260*'Data Inputs'!Q254+'Revenue Calculator'!K260*'Data Inputs'!R254+R260+S260+P260","v":97656.146430583191},{"$f":"IF(AND(AG$7=\"Per Day\",'Quota Calculator'!C259>0),AF260/'Quota Calculator'!C259,IF(AND(AG$7=\"Per Hectolitre\",$B260>0),AF260/($B260/100),IF(AND(AG$7=\"Per Kilogram of Butterfat\",$F260>0),AF260/$F260,IF(AND(AG$7=\"Per Cow Per Day\",'Quota Calculator'!C259>0),AF260/'Quota Calculator'!V259/'Quota Calculator'!C259,\"-\"))))","v":74.733224484463648},-7614.7280490806006,{"$f":"'Data Inputs'!P254*F260+'Data Inputs'!Q254*G260+'Data Inputs'!R254*H260+P260+R260+S260+T260+U260+V260+W260+X260+Z260+AE260+L260+AC260+AB260+AD260","v":90041.415189740772},{"$f":"IF(AND(AJ$7=\"Per Day\",'Quota Calculator'!C259>0),AI260/'Quota Calculator'!C259,IF(AND(AJ$7=\"Per Hectolitre\",$B260>0),AI260/($B260/100),IF(AND(AJ$7=\"Per Kilogram of Butterfat\",$F260>0),AI260/$F260,IF(AND(AJ$7=\"Per Cow Per Day\",'Quota Calculator'!C259>0),AI260/'Quota Calculator'!V259/'Quota Calculator'!C259,\"-\"))))","v":68.905906491578804}]
["Total",{"$f":"SUBTOTAL(9,B9:B260)","v":1478591},null,null,null,{"$f":"SUBTOTAL(9,F9:F260)","v":60692.290158000003},45602.73780000001,87454.565499999997,60692.290157999989,45602.737800000003,87454.565499999997,0,null,null,{"$f":"SUBTOTAL(9,O9:O260)","v":0},{"$f":"SUBTOTAL(9,P9:P260)","v":0},null,{"$f":"SUBTOTAL(9,R9:R260)","v":3600.379856999999},1868.8363729999996,-22178.865000000005,-739.29550000000006,-7392.954999999999,-468,{"$f":"SUBTOTAL(9,X9:X260)","v":-46575.616500000011},187,-4160.75,{"$f":"SUBTOTAL(9,AA9:AA260)","v":-1813.0594810000002},{"$f":"SUBTOTAL(9,AB9:AB260)","v":0},{"$f":"SUBTOTAL(9,AC9:AC260)","v":-4166.4270740499996},{"$f":"SUBTOTAL(9,AD9:AD260)","v":-260.02274144040007},0,1201022.9945558477,null,{"$f":"SUBTOTAL(9,AH9:AH260)","v":-87754.991296490392},{"$f":"SUBTOTAL(9,AI9:AI260)","v":1115081.0627403571}]
["Average",{"$f":"SUBTOTAL(1,B9:B260)","v":123215.91666666667},4.1038833333333331,3.0858333333333334,5.9141666666666675,5057.6908465000006,3800.2281500000008,7287.8804583333331,5057.6908464999988,3800.2281500000004,7287.8804583333331,0,null,null,{"$f":"SUBTOTAL(1,O9:O260)","v":0},{"$f":"SUBTOTAL(1,P9:P260)","v":0},null,{"$f":"SUBTOTAL(1,R9:R260)","v":300.03165474999992},155.73636441666665,-1848.2387500000004,-61.607958333333336,-616.07958333333329,-39,{"$f":"SUBTOTAL(1,X9:X260)","v":-3881.3013750000009},15.583333333333334,-346.72916666666669,{"$f":"SUBTOTAL(1,AA9:AA260)","v":-151.08829008333336},{"$f":"SUBTOTAL(1,AB9:AB260)","v":0},{"$f":"SUBTOTAL(1,AC9:AC260)","v":-347.20225617083332},{"$f":"SUBTOTAL(1,AD9:AD260)","v":-21.668561786700007},{"$f":"IF(ISERROR(SUBTOTAL(1,AE9:AE260)), 0, SUBTOTAL(1,AE9:AE260))","v":0},{"$f":"SUBTOTAL(1,AF9:AF260)","v":100085.24954632064},{"$f":"SUBTOTAL(1,AG9:AG260)","v":81.176964710000007},{"$f":"SUBTOTAL(1,AH9:AH260)","v":-7312.9159413741991},{"$f":"SUBTOTAL(1,AI9:AI260)","v":92923.421895029765},{"$f":"SUBTOTAL(1,AJ9:AJ260)","v":75.365094442529909}]

{"sheet":"Data Inputs","index":4,"n_rows":254,"n_cols":22,"rows_kept":254,"cut":false,"hidden":false,"merged":[]}
["A","B","Month","Upper Flexibility Limit (days)","Lower Flexibility Limit (days)","Minimum Butterfat Density Limit (kg/hl)","SNF/BF Ratio Limit","Alberta Milk Marketing Assessment ($/hl)","Alberta Milk Research Assessment ($/hl)","Alberta Milk Administration Assessment ($/hl)","Central Milk Testing Lab Fee ($/tank)","Hauling Yard Charge ($/pickup)","Hauling Volume Assessment ($/hl)","Hauling Inter-Provincial ($/hl)","Pool Additions / Deductions ($/kg of Total Solids)","Butterfat Price ($/kg)","Protein Price ($/kg)","Lactose and Other Solids Price ($/kg)","Environmental Compliance ($/hl)","Milk Quality Bonus Rate ($/hl)","Incentive Days (days)"]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A7,'Quota Calculator'!E$3>='Quota Calculator'!A7),'Quota Calculator'!A7,\"\")","v":""},{"$f":"\"\"","v":""},"2009-07-01",10,-30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"per day"]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A8,'Quota Calculator'!E$3>='Quota Calculator'!A8),'Quota Calculator'!A8,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A9,'Revenue Calculator'!A9,\"\")","v":""},"2009-08-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,3.5299999999999998E-2,11.2638,3.5627,3.8687,0.17,0.36449999999999999,2,"per pickup"]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A9,'Quota Calculator'!E$3>='Quota Calculator'!A9),'Quota Calculator'!A9,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A10,'Revenue Calculator'!A10,\"\")","v":""},"2009-09-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,1.8599999999999998E-2,11.407999999999999,3.2414999999999998,3.1745999999999999,0.17,0.34489999999999998,0,"per month"]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A10,'Quota Calculator'!E$3>='Quota Calculator'!A10),'Quota Calculator'!A10,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A11,'Revenue Calculator'!A11,\"\")","v":""},"2009-10-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,3.1E-2,11.698399999999999,3.427,3.1120000000000001,0.17,0.33639999999999998,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A11,'Quota Calculator'!E$3>='Quota Calculator'!A11),'Quota Calculator'!A11,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A12,'Revenue Calculator'!A12,\"\")","v":""},"2009-11-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,2.1899999999999999E-2,11.208399999999999,3.5451000000000001,3.7658,0.17,0.31030000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A12,'Quota Calculator'!E$3>='Quota Calculator'!A12),'Quota Calculator'!A12,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A13,'Revenue Calculator'!A13,\"\")","v":""},"2009-12-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,3.9300000000000002E-2,11.311199999999999,3.8974000000000002,3.9845999999999999,0.17,0.3261,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A13,'Quota Calculator'!E$3>='Quota Calculator'!A13),'Quota Calculator'!A13,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A14,'Revenue Calculator'!A14,\"\")","v":""},"2010-01-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,4.2900000000000001E-2,11.8543,3.1621999999999999,3.105,0.17,0.29670000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A14,'Quota Calculator'!E$3>='Quota Calculator'!A14),'Quota Calculator'!A14,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A15,'Revenue Calculator'!A15,\"\")","v":""},"2010-02-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,3.4500000000000003E-2,11.4238,3.4708000000000001,3.6383999999999999,0.17,0.31519999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A15,'Quota Calculator'!E$3>='Quota Calculator'!A15),'Quota Calculator'!A15,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A16,'Revenue Calculator'!A16,\"\")","v":""},"2010-03-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,2.4299999999999999E-2,11.6167,3.5867,3.4401999999999999,0.17,0.32779999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A16,'Quota Calculator'!E$3>='Quota Calculator'!A16),'Quota Calculator'!A16,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A17,'Revenue Calculator'!A17,\"\")","v":""},"2010-04-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,3.6200000000000003E-2,11.5754,3.5825999999999998,3.4581,0.17,0.33329999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A17,'Quota Calculator'!E$3>='Quota Calculator'!A17),'Quota Calculator'!A17,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A18,'Revenue Calculator'!A18,\"\")","v":""},"2010-05-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,2.29E-2,11.4047,3.528,3.7810000000000001,0.17,0.33379999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A18,'Quota Calculator'!E$3>='Quota Calculator'!A18),'Quota Calculator'!A18,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A19,'Revenue Calculator'!A19,\"\")","v":""},"2010-06-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,4.6199999999999998E-2,11.437799999999999,3.9264000000000001,3.9891999999999999,0.17,0.35599999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A19,'Quota Calculator'!E$3>='Quota Calculator'!A19),'Quota Calculator'!A19,\"\")","v":""},{"$f":"IF('Revenue Calculator'!C$3<='Revenue Calculator'!A20,'Revenue Calculator'!A20,\"\")","v":""},"2010-07-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.34,34,18.97,2.2599999999999998,0,4.02E-2,12.101900000000001,3.7393000000000001,3.2726000000000002,0.17,0.39860000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A20,'Quota Calculator'!E$3>='Quota Calculator'!A20),'Quota Calculator'!A20,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A21,IF(COUNT(B$3:B14)<=11,TRUE,FALSE)),'Revenue Calculator'!A21,\"\")","v":""},"2010-08-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,1.55E-2,11.4656,3.8748999999999998,3.8927999999999998,0.17,0.43630000000000002,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A21,'Quota Calculator'!E$3>='Quota Calculator'!A21),'Quota Calculator'!A21,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A22,IF(COUNT(B$3:B15)<=11,TRUE,FALSE)),'Revenue Calculator'!A22,\"\")","v":""},"2010-09-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,2.07E-2,11.597899999999999,3.7504,3.5135999999999998,0.17,0.4103,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A22,'Quota Calculator'!E$3>='Quota Calculator'!A22),'Quota Calculator'!A22,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A23,IF(COUNT(B$3:B16)<=11,TRUE,FALSE)),'Revenue Calculator'!A23,\"\")","v":""},"2010-10-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,2.75E-2,11.3223,3.6259000000000001,3.6943000000000001,0.17,0.39529999999999998,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A23,'Quota Calculator'!E$3>='Quota Calculator'!A23),'Quota Calculator'!A23,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A24,IF(COUNT(B$3:B17)<=11,TRUE,FALSE)),'Revenue Calculator'!A24,\"\")","v":""},"2010-11-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,2.8199999999999999E-2,11.196099999999999,3.8759000000000001,3.8403999999999998,0.17,0.37780000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A24,'Quota Calculator'!E$3>='Quota Calculator'!A24),'Quota Calculator'!A24,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A25,IF(COUNT(B$3:B18)<=11,TRUE,FALSE)),'Revenue Calculator'!A25,\"\")","v":""},"2010-12-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,5.1900000000000002E-2,11.174200000000001,3.8738999999999999,3.9967999999999999,0.17,0.37140000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A25,'Quota Calculator'!E$3>='Quota Calculator'!A25),'Quota Calculator'!A25,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A26,IF(COUNT(B$3:B19)<=11,TRUE,FALSE)),'Revenue Calculator'!A26,\"\")","v":""},"2011-01-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,4.5999999999999999E-2,11.4147,3.6128999999999998,3.7181999999999999,0.17,0.3453,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A26,'Quota Calculator'!E$3>='Quota Calculator'!A26),'Quota Calculator'!A26,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A27,IF(COUNT(B$3:B20)<=11,TRUE,FALSE)),'Revenue Calculator'!A27,\"\")","v":""},"2011-02-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,2.35E-2,11.493,3.7989999999999999,3.883,0.17,0.33989999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A27,'Quota Calculator'!E$3>='Quota Calculator'!A27),'Quota Calculator'!A27,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A28,IF(COUNT(B$3:B21)<=11,TRUE,FALSE)),'Revenue Calculator'!A28,\"\")","v":""},"2011-03-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,2.76E-2,11.7041,3.5773000000000001,3.3635999999999999,0.17,0.34429999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A28,'Quota Calculator'!E$3>='Quota Calculator'!A28),'Quota Calculator'!A28,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A29,IF(COUNT(B$3:B22)<=11,TRUE,FALSE)),'Revenue Calculator'!A29,\"\")","v":""},"2011-04-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,4.0099999999999997E-2,11.843500000000001,3.7309000000000001,3.5129999999999999,0.17,0.35980000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A29,'Quota Calculator'!E$3>='Quota Calculator'!A29),'Quota Calculator'!A29,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A30,IF(COUNT(B$3:B23)<=11,TRUE,FALSE)),'Revenue Calculator'!A30,\"\")","v":""},"2011-05-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,3.5299999999999998E-2,11.564299999999999,3.9487000000000001,4.0327999999999999,0.17,0.34210000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A30,'Quota Calculator'!E$3>='Quota Calculator'!A30),'Quota Calculator'!A30,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A31,IF(COUNT(B$3:B24)<=11,TRUE,FALSE)),'Revenue Calculator'!A31,\"\")","v":""},"2011-06-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,5.2200000000000003E-2,11.454700000000001,3.9359999999999999,4.2043999999999997,0.17,0.36599999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A31,'Quota Calculator'!E$3>='Quota Calculator'!A31),'Quota Calculator'!A31,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A32,IF(COUNT(B$3:B25)<=11,TRUE,FALSE)),'Revenue Calculator'!A32,\"\")","v":""},"2011-07-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.4,34,19.54,2.38,0,4.0899999999999999E-2,11.952,4.0627000000000004,3.9156,0.17,0.4274,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A32,'Quota Calculator'!E$3>='Quota Calculator'!A32),'Quota Calculator'!A32,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A33,IF(COUNT(B$3:B26)<=11,TRUE,FALSE)),'Revenue Calculator'!A33,\"\")","v":""},"2011-08-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,4.0399999999999998E-2,11.679,3.7551000000000001,3.7212000000000001,0.17,0.44679999999999997,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A33,'Quota Calculator'!E$3>='Quota Calculator'!A33),'Quota Calculator'!A33,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A34,IF(COUNT(B$3:B27)<=11,TRUE,FALSE)),'Revenue Calculator'!A34,\"\")","v":""},"2011-09-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,4.0399999999999998E-2,11.651,3.7157,3.5674000000000001,0.17,0.39229999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A34,'Quota Calculator'!E$3>='Quota Calculator'!A34),'Quota Calculator'!A34,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A35,IF(COUNT(B$3:B28)<=11,TRUE,FALSE)),'Revenue Calculator'!A35,\"\")","v":""},"2011-10-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,3.0999999999999999E-3,11.5375,3.7692999999999999,3.6248999999999998,0.17,0.36430000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A35,'Quota Calculator'!E$3>='Quota Calculator'!A35),'Quota Calculator'!A35,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A36,IF(COUNT(B$3:B29)<=11,TRUE,FALSE)),'Revenue Calculator'!A36,\"\")","v":""},"2011-11-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,5.0000000000000001E-3,11.317500000000001,4.1374000000000004,4.0773000000000001,0.17,0.36820000000000003,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A36,'Quota Calculator'!E$3>='Quota Calculator'!A36),'Quota Calculator'!A36,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A37,IF(COUNT(B$3:B30)<=11,TRUE,FALSE)),'Revenue Calculator'!A37,\"\")","v":""},"2011-12-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,4.7999999999999996E-3,11.3939,3.8898999999999999,3.8456999999999999,0.17,0.3327,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A37,'Quota Calculator'!E$3>='Quota Calculator'!A37),'Quota Calculator'!A37,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A38,IF(COUNT(B$3:B31)<=11,TRUE,FALSE)),'Revenue Calculator'!A38,\"\")","v":""},"2012-01-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,34,21.1,2.57,0,3.56E-2,11.9076,3.7917999999999998,3.4775999999999998,0.17,0.3019,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A38,'Quota Calculator'!E$3>='Quota Calculator'!A38),'Quota Calculator'!A38,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A39,IF(COUNT(B$3:B32)<=11,TRUE,FALSE)),'Revenue Calculator'!A39,\"\")","v":""},"2012-02-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,0.04,11.7239,4.0753000000000004,3.6996000000000002,0.17,0.31040000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A39,'Quota Calculator'!E$3>='Quota Calculator'!A39),'Quota Calculator'!A39,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A40,IF(COUNT(B$3:B33)<=11,TRUE,FALSE)),'Revenue Calculator'!A40,\"\")","v":""},"2012-03-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,1.06E-2,11.916600000000001,4.0811999999999999,3.5350999999999999,0.17,0.29580000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A40,'Quota Calculator'!E$3>='Quota Calculator'!A40),'Quota Calculator'!A40,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A41,IF(COUNT(B$3:B34)<=11,TRUE,FALSE)),'Revenue Calculator'!A41,\"\")","v":""},"2012-04-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,1.9699999999999999E-2,11.66,4.1562000000000001,3.7892000000000001,0.17,0.30499999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A41,'Quota Calculator'!E$3>='Quota Calculator'!A41),'Quota Calculator'!A41,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A42,IF(COUNT(B$3:B35)<=11,TRUE,FALSE)),'Revenue Calculator'!A42,\"\")","v":""},"2012-05-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,8.3999999999999995E-3,11.892899999999999,4.2712000000000003,3.5188999999999999,0.17,0.31929999999999997,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A42,'Quota Calculator'!E$3>='Quota Calculator'!A42),'Quota Calculator'!A42,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A43,IF(COUNT(B$3:B36)<=11,TRUE,FALSE)),'Revenue Calculator'!A43,\"\")","v":""},"2012-06-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,2.8E-3,11.8642,4.2236000000000002,3.5390000000000001,0.17,0.3352,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A43,'Quota Calculator'!E$3>='Quota Calculator'!A43),'Quota Calculator'!A43,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A44,IF(COUNT(B$3:B37)<=11,TRUE,FALSE)),'Revenue Calculator'!A44,\"\")","v":""},"2012-07-01",10,-30,3.25,2.4167000000000001,1.29,0.05,0.42,39,21.1,2.57,0,1.6000000000000001E-3,11.6417,3.8389000000000002,3.3129,0.17,0.36370000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A44,'Quota Calculator'!E$3>='Quota Calculator'!A44),'Quota Calculator'!A44,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A45,IF(COUNT(B$3:B38)<=11,TRUE,FALSE)),'Revenue Calculator'!A45,\"\")","v":""},"2012-08-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,2.24E-2,11.403700000000001,3.9849999999999999,3.5251000000000001,0.17,0.37469999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A45,'Quota Calculator'!E$3>='Quota Calculator'!A45),'Quota Calculator'!A45,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A46,IF(COUNT(B$3:B39)<=11,TRUE,FALSE)),'Revenue Calculator'!A46,\"\")","v":""},"2012-09-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,8.3999999999999995E-3,11.429600000000001,4.0129000000000001,3.6166999999999998,0.17,0.3407,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A46,'Quota Calculator'!E$3>='Quota Calculator'!A46),'Quota Calculator'!A46,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A47,IF(COUNT(B$3:B40)<=11,TRUE,FALSE)),'Revenue Calculator'!A47,\"\")","v":""},"2012-10-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,4.3E-3,11.2583,4.1783000000000001,3.5085999999999999,0.17,0.31919999999999998,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A47,'Quota Calculator'!E$3>='Quota Calculator'!A47),'Quota Calculator'!A47,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A48,IF(COUNT(B$3:B41)<=11,TRUE,FALSE)),'Revenue Calculator'!A48,\"\")","v":""},"2012-11-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,1.03E-2,11.1845,4.3772000000000002,3.7873999999999999,0.17,0.33679999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A48,'Quota Calculator'!E$3>='Quota Calculator'!A48),'Quota Calculator'!A48,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A49,IF(COUNT(B$3:B42)<=11,TRUE,FALSE)),'Revenue Calculator'!A49,\"\")","v":""},"2012-12-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,2.2499999999999999E-2,11.3057,4.1306000000000003,3.9453,0.17,0.30759999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A49,'Quota Calculator'!E$3>='Quota Calculator'!A49),'Quota Calculator'!A49,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A50,IF(COUNT(B$3:B43)<=11,TRUE,FALSE)),'Revenue Calculator'!A50,\"\")","v":""},"2013-01-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,1.9900000000000001E-2,11.533200000000001,4.0603999999999996,3.5173999999999999,0.17,0.29339999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A50,'Quota Calculator'!E$3>='Quota Calculator'!A50),'Quota Calculator'!A50,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A51,IF(COUNT(B$3:B44)<=11,TRUE,FALSE)),'Revenue Calculator'!A51,\"\")","v":""},"2013-02-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,3.4500000000000003E-2,11.335599999999999,4.2324000000000002,3.9575,0.17,0.28399999999999997,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A51,'Quota Calculator'!E$3>='Quota Calculator'!A51),'Quota Calculator'!A51,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A52,IF(COUNT(B$3:B45)<=11,TRUE,FALSE)),'Revenue Calculator'!A52,\"\")","v":""},"2013-03-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,3.5999999999999999E-3,11.703900000000001,4.0301999999999998,3.4281000000000001,0.17,0.28699999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A52,'Quota Calculator'!E$3>='Quota Calculator'!A52),'Quota Calculator'!A52,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A53,IF(COUNT(B$3:B46)<=11,TRUE,FALSE)),'Revenue Calculator'!A53,\"\")","v":""},"2013-04-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,3.8999999999999998E-3,11.918900000000001,4.2915000000000001,3.3624999999999998,0.17,0.28220000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A53,'Quota Calculator'!E$3>='Quota Calculator'!A53),'Quota Calculator'!A53,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A54,IF(COUNT(B$3:B47)<=11,TRUE,FALSE)),'Revenue Calculator'!A54,\"\")","v":""},"2013-05-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,2.4400000000000002E-2,11.468,4.6352000000000002,4.0178000000000003,0.17,0.31280000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A54,'Quota Calculator'!E$3>='Quota Calculator'!A54),'Quota Calculator'!A54,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A55,IF(COUNT(B$3:B48)<=11,TRUE,FALSE)),'Revenue Calculator'!A55,\"\")","v":""},"2013-06-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,1.1999999999999999E-3,11.464499999999999,4.4432,4.0404999999999998,0.17,0.30780000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A55,'Quota Calculator'!E$3>='Quota Calculator'!A55),'Quota Calculator'!A55,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A56,IF(COUNT(B$3:B49)<=11,TRUE,FALSE)),'Revenue Calculator'!A56,\"\")","v":""},"2013-07-01",10,-30,3.25,2.4167000000000001,1.4,0.05,0.44,39,21.26,2.59,0,4.0000000000000001E-3,11.693099999999999,4.6412000000000004,3.8414000000000001,0.17,0.33689999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A56,'Quota Calculator'!E$3>='Quota Calculator'!A56),'Quota Calculator'!A56,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A57,IF(COUNT(B$3:B50)<=11,TRUE,FALSE)),'Revenue Calculator'!A57,\"\")","v":""},"2013-08-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,1.2699999999999999E-2,11.617699999999999,4.5023,3.9251999999999998,0.17,0.35049999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A57,'Quota Calculator'!E$3>='Quota Calculator'!A57),'Quota Calculator'!A57,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A58,IF(COUNT(B$3:B51)<=11,TRUE,FALSE)),'Revenue Calculator'!A58,\"\")","v":""},"2013-09-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,4.3E-3,11.6015,4.6672000000000002,3.956,0.17,0.3372,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A58,'Quota Calculator'!E$3>='Quota Calculator'!A58),'Quota Calculator'!A58,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A59,IF(COUNT(B$3:B52)<=11,TRUE,FALSE)),'Revenue Calculator'!A59,\"\")","v":""},"2013-10-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,3.0599999999999999E-2,11.3047,4.8680000000000003,3.8706,0.17,0.33410000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A59,'Quota Calculator'!E$3>='Quota Calculator'!A59),'Quota Calculator'!A59,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A60,IF(COUNT(B$3:B53)<=11,TRUE,FALSE)),'Revenue Calculator'!A60,\"\")","v":""},"2013-11-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,2.8199999999999999E-2,11.068300000000001,4.5587999999999997,3.9291,0.17,0.31869999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A60,'Quota Calculator'!E$3>='Quota Calculator'!A60),'Quota Calculator'!A60,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A61,IF(COUNT(B$3:B54)<=11,TRUE,FALSE)),'Revenue Calculator'!A61,\"\")","v":""},"2013-12-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,2.18E-2,11.105600000000001,4.3845000000000001,4.0609000000000002,0.17,0.3392,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A61,'Quota Calculator'!E$3>='Quota Calculator'!A61),'Quota Calculator'!A61,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A62,IF(COUNT(B$3:B55)<=11,TRUE,FALSE)),'Revenue Calculator'!A62,\"\")","v":""},"2014-01-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,2.0799999999999999E-2,11.4057,4.3731999999999998,3.6276999999999999,0.17,0.28170000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A62,'Quota Calculator'!E$3>='Quota Calculator'!A62),'Quota Calculator'!A62,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A63,IF(COUNT(B$3:B56)<=11,TRUE,FALSE)),'Revenue Calculator'!A63,\"\")","v":""},"2014-02-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,1.9300000000000001E-2,11.473599999999999,4.4885999999999999,3.8382999999999998,0.17,0.25130000000000002,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A63,'Quota Calculator'!E$3>='Quota Calculator'!A63),'Quota Calculator'!A63,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A64,IF(COUNT(B$3:B57)<=11,TRUE,FALSE)),'Revenue Calculator'!A64,\"\")","v":""},"2014-03-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,3.7199999999999997E-2,11.456099999999999,4.4042000000000003,3.9087000000000001,0.17,0.26500000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A64,'Quota Calculator'!E$3>='Quota Calculator'!A64),'Quota Calculator'!A64,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A65,IF(COUNT(B$3:B58)<=11,TRUE,FALSE)),'Revenue Calculator'!A65,\"\")","v":""},"2014-04-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,2.2499999999999999E-2,11.4086,4.6104000000000003,3.7610000000000001,0.17,0.27479999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A65,'Quota Calculator'!E$3>='Quota Calculator'!A65),'Quota Calculator'!A65,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A66,IF(COUNT(B$3:B59)<=11,TRUE,FALSE)),'Revenue Calculator'!A66,\"\")","v":""},"2014-05-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,1.95E-2,11.5038,4.7744999999999997,4.1166999999999998,0.17,0.26650000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A66,'Quota Calculator'!E$3>='Quota Calculator'!A66),'Quota Calculator'!A66,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A67,IF(COUNT(B$3:B60)<=11,TRUE,FALSE)),'Revenue Calculator'!A67,\"\")","v":""},"2014-06-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,3.04E-2,11.561299999999999,4.8689,4.1836000000000002,0.17,0.28670000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A67,'Quota Calculator'!E$3>='Quota Calculator'!A67),'Quota Calculator'!A67,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A68,IF(COUNT(B$3:B61)<=11,TRUE,FALSE)),'Revenue Calculator'!A68,\"\")","v":""},"2014-07-01",10,-30,3.25,2.4167000000000001,1.5,0.05,0.44,39,21.35,2.6,0,5.9400000000000001E-2,11.549899999999999,4.5674999999999999,3.9897999999999998,0.17,0.2873,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A68,'Quota Calculator'!E$3>='Quota Calculator'!A68),'Quota Calculator'!A68,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A69,IF(COUNT(B$3:B62)<=11,TRUE,FALSE)),'Revenue Calculator'!A69,\"\")","v":""},"2014-08-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,4.1000000000000003E-3,11.574,4.9444999999999997,3.7873000000000001,0.12,0.3135,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A69,'Quota Calculator'!E$3>='Quota Calculator'!A69),'Quota Calculator'!A69,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A70,IF(COUNT(B$3:B63)<=11,TRUE,FALSE)),'Revenue Calculator'!A70,\"\")","v":""},"2014-09-01",10,-30,{"$f":"F63","v":0},{"$f":"G63","v":2.4167000000000001},1.5,0.05,0.5,39,21.56,3.05,0,-1.12E-2,11.459199999999999,4.8148999999999997,3.5110000000000001,0.15,0.30420000000000003,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A70,'Quota Calculator'!E$3>='Quota Calculator'!A70),'Quota Calculator'!A70,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A71,IF(COUNT(B$3:B64)<=11,TRUE,FALSE)),'Revenue Calculator'!A71,\"\")","v":""},"2014-10-01",10,-30,{"$f":"F64","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-2.7000000000000001E-3,11.338200000000001,4.8185000000000002,3.4914000000000001,0.16,0.27860000000000001,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A71,'Quota Calculator'!E$3>='Quota Calculator'!A71),'Quota Calculator'!A71,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A72,IF(COUNT(B$3:B65)<=11,TRUE,FALSE)),'Revenue Calculator'!A72,\"\")","v":""},"2014-11-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-5.8999999999999999E-3,11.2989,4.5404999999999998,3.5068999999999999,0.16,0.28139999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A72,'Quota Calculator'!E$3>='Quota Calculator'!A72),'Quota Calculator'!A72,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A73,IF(COUNT(B$3:B66)<=11,TRUE,FALSE)),'Revenue Calculator'!A73,\"\")","v":""},"2014-12-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-5.4000000000000003E-3,11.1783,4.2582000000000004,3.8576000000000001,0.15659999999999999,0.29020000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A73,'Quota Calculator'!E$3>='Quota Calculator'!A73),'Quota Calculator'!A73,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A74,IF(COUNT(B$3:B67)<=11,TRUE,FALSE)),'Revenue Calculator'!A74,\"\")","v":""},"2015-01-01",10,-30,{"$f":"F67","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,3.5000000000000001E-3,11.4855,4.4419000000000004,3.3267000000000002,0.14399999999999999,0.25119999999999998,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A74,'Quota Calculator'!E$3>='Quota Calculator'!A74),'Quota Calculator'!A74,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A75,IF(COUNT(B$3:B68)<=11,TRUE,FALSE)),'Revenue Calculator'!A75,\"\")","v":""},"2015-02-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-1.12E-2,11.2721,4.6021999999999998,3.5916000000000001,0.14549999999999999,0.25869999999999999,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A75,'Quota Calculator'!E$3>='Quota Calculator'!A75),'Quota Calculator'!A75,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A76,IF(COUNT(B$3:B69)<=11,TRUE,FALSE)),'Revenue Calculator'!A76,\"\")","v":""},"2015-03-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,4.0000000000000001E-3,11.3065,4.5555000000000003,3.7307000000000001,0.1216,0.2344,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A76,'Quota Calculator'!E$3>='Quota Calculator'!A76),'Quota Calculator'!A76,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A77,IF(COUNT(B$3:B70)<=11,TRUE,FALSE)),'Revenue Calculator'!A77,\"\")","v":""},"2015-04-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-6.4000000000000003E-3,11.6099,4.2439,3.0847000000000002,0.14399999999999999,0.26829999999999998,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A77,'Quota Calculator'!E$3>='Quota Calculator'!A77),'Quota Calculator'!A77,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A78,IF(COUNT(B$3:B71)<=11,TRUE,FALSE)),'Revenue Calculator'!A78,\"\")","v":""},"2015-05-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-3.3E-3,11.3226,4.4115000000000002,3.7545000000000002,0.14180000000000001,0.25750000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A78,'Quota Calculator'!E$3>='Quota Calculator'!A78),'Quota Calculator'!A78,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A79,IF(COUNT(B$3:B72)<=11,TRUE,FALSE)),'Revenue Calculator'!A79,\"\")","v":""},"2015-06-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-1.49E-2,11.599299999999999,4.5660999999999996,3.5493000000000001,0.11840000000000001,0.26500000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A79,'Quota Calculator'!E$3>='Quota Calculator'!A79),'Quota Calculator'!A79,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A80,IF(COUNT(B$3:B73)<=11,TRUE,FALSE)),'Revenue Calculator'!A80,\"\")","v":""},"2015-07-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-2.5000000000000001E-3,11.5878,4.4828000000000001,3.6137000000000001,0.14530000000000001,0.3276,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A80,'Quota Calculator'!E$3>='Quota Calculator'!A80),'Quota Calculator'!A80,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A81,IF(COUNT(B$3:B74)<=11,TRUE,FALSE)),'Revenue Calculator'!A81,\"\")","v":""},"2015-08-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-1.5E-3,11.3368,4.0636999999999999,3.3816000000000002,0.1236,0.32629999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A81,'Quota Calculator'!E$3>='Quota Calculator'!A81),'Quota Calculator'!A81,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A82,IF(COUNT(B$3:B75)<=11,TRUE,FALSE)),'Revenue Calculator'!A82,\"\")","v":""},"2015-09-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,-6.6E-3,11.240600000000001,4.0243000000000002,3.3227000000000002,0.14180000000000001,0.34350000000000003,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A82,'Quota Calculator'!E$3>='Quota Calculator'!A82),'Quota Calculator'!A82,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A83,IF(COUNT(B$3:B76)<=11,TRUE,FALSE)),'Revenue Calculator'!A83,\"\")","v":""},"2015-10-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,7.7899999999999997E-2,-8.0000000000000004E-4,11.3047,4.2508999999999997,3.3999000000000001,0.1517,0.27360000000000001,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A83,'Quota Calculator'!E$3>='Quota Calculator'!A83),'Quota Calculator'!A83,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A84,IF(COUNT(B$3:B77)<=11,TRUE,FALSE)),'Revenue Calculator'!A84,\"\")","v":""},"2015-11-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,0,1.2999999999999999E-3,11.1661,4.2836999999999996,3.9319000000000002,0.15060000000000001,0.2581,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A84,'Quota Calculator'!E$3>='Quota Calculator'!A84),'Quota Calculator'!A84,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A85,IF(COUNT(B$3:B78)<=11,TRUE,FALSE)),'Revenue Calculator'!A85,\"\")","v":""},"2015-12-01",10,-30,0,2.4167000000000001,1.5,0.05,0.5,39,21.56,3.05,8.0600000000000005E-2,-5.7000000000000002E-3,11.1653,4.4981,3.8281000000000001,0.15179999999999999,0.25390000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A85,'Quota Calculator'!E$3>='Quota Calculator'!A85),'Quota Calculator'!A85,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A86,IF(COUNT(B$3:B79)<=11,TRUE,FALSE)),'Revenue Calculator'!A86,\"\")","v":""},"2016-01-01",10,-30,{"$f":"F79","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,7.0800000000000002E-2,-4.1999999999999997E-3,11.748900000000001,3.9178999999999999,3.2509999999999999,0.12,0.2545,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A86,'Quota Calculator'!E$3>='Quota Calculator'!A86),'Quota Calculator'!A86,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A87,IF(COUNT(B$3:B80)<=11,TRUE,FALSE)),'Revenue Calculator'!A87,\"\")","v":""},"2016-02-01",10,-30,{"$f":"F80","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,6.4000000000000001E-2,3.8E-3,12.2743,3.2692999999999999,2.6042999999999998,0.14319999999999999,0.25929999999999997,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A87,'Quota Calculator'!E$3>='Quota Calculator'!A87),'Quota Calculator'!A87,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A88,IF(COUNT(B$3:B81)<=11,TRUE,FALSE)),'Revenue Calculator'!A88,\"\")","v":""},"2016-03-01",10,-30,{"$f":"F81","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0.2175,-2.8E-3,11.9658,4.016,3.2242000000000002,0.1366,0.19059999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A88,'Quota Calculator'!E$3>='Quota Calculator'!A88),'Quota Calculator'!A88,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A89,IF(COUNT(B$3:B82)<=11,TRUE,FALSE)),'Revenue Calculator'!A89,\"\")","v":""},"2016-04-01",10,-30,{"$f":"F82","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,1.2999999999999999E-2,6.9999999999999999E-4,11.7934,3.7166000000000001,3.4582000000000002,0.1381,0.26179999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A89,'Quota Calculator'!E$3>='Quota Calculator'!A89),'Quota Calculator'!A89,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A90,IF(COUNT(B$3:B83)<=11,TRUE,FALSE)),'Revenue Calculator'!A90,\"\")","v":""},"2016-05-01",10,-30,{"$f":"F83","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0.1265,5.5999999999999999E-3,11.7194,3.621,3.6501000000000001,0.1366,0.25119999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A90,'Quota Calculator'!E$3>='Quota Calculator'!A90),'Quota Calculator'!A90,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A91,IF(COUNT(B$3:B84)<=11,TRUE,FALSE)),'Revenue Calculator'!A91,\"\")","v":""},"2016-06-01",10,-30,{"$f":"F84","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0.34420000000000001,1.8E-3,12.040699999999999,3.7201,3.4378000000000002,0.1366,0.25119999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A91,'Quota Calculator'!E$3>='Quota Calculator'!A91),'Quota Calculator'!A91,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A92,IF(COUNT(B$3:B85)<=11,TRUE,FALSE)),'Revenue Calculator'!A92,\"\")","v":""},"2016-07-01",10,-30,{"$f":"F85","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0.30830000000000002,1.1000000000000001E-3,12.0131,3.6360000000000001,3.5017,0.13750000000000001,0.29289999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A92,'Quota Calculator'!E$3>='Quota Calculator'!A92),'Quota Calculator'!A92,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A93,IF(COUNT(B$3:B86)<=11,TRUE,FALSE)),'Revenue Calculator'!A93,\"\")","v":""},"2016-08-01",10,-30,{"$f":"F86","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,4.4000000000000003E-3,11.915800000000001,3.6806000000000001,3.4424000000000001,0.13650000000000001,0.30499999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A93,'Quota Calculator'!E$3>='Quota Calculator'!A93),'Quota Calculator'!A93,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A94,IF(COUNT(B$3:B87)<=11,TRUE,FALSE)),'Revenue Calculator'!A94,\"\")","v":""},"2016-09-01",10,-30,{"$f":"F87","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,6.8999999999999999E-3,11.7318,3.5924999999999998,3.4649999999999999,0.1434,0.30080000000000001,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A94,'Quota Calculator'!E$3>='Quota Calculator'!A94),'Quota Calculator'!A94,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A95,IF(COUNT(B$3:B88)<=11,TRUE,FALSE)),'Revenue Calculator'!A95,\"\")","v":""},"2016-10-01",10,-30,{"$f":"F88","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,7.4000000000000003E-3,11.6,3.6322999999999999,3.3494999999999999,0.14380000000000001,0.27829999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A95,'Quota Calculator'!E$3>='Quota Calculator'!A95),'Quota Calculator'!A95,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A96,IF(COUNT(B$3:B89)<=11,TRUE,FALSE)),'Revenue Calculator'!A96,\"\")","v":""},"2016-11-01",10,-30,{"$f":"F89","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-8.0000000000000004E-4,11.664999999999999,3.5247999999999999,3.4249999999999998,0.1545,0.2908,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A96,'Quota Calculator'!E$3>='Quota Calculator'!A96),'Quota Calculator'!A96,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A97,IF(COUNT(B$3:B90)<=11,TRUE,FALSE)),'Revenue Calculator'!A97,\"\")","v":""},"2016-12-01",10,-30,{"$f":"F90","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,2E-3,11.5627,3.6322999999999999,3.4508999999999999,0.13900000000000001,0.25130000000000002,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A97,'Quota Calculator'!E$3>='Quota Calculator'!A97),'Quota Calculator'!A97,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A98,IF(COUNT(B$3:B91)<=11,TRUE,FALSE)),'Revenue Calculator'!A98,\"\")","v":""},"2017-01-01",10,-30,{"$f":"F91","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,5.1000000000000004E-3,12.037599999999999,3.6177000000000001,3.2989999999999999,0.15160000000000001,0.28899999999999998,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A98,'Quota Calculator'!E$3>='Quota Calculator'!A98),'Quota Calculator'!A98,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A99,IF(COUNT(B$3:B92)<=11,TRUE,FALSE)),'Revenue Calculator'!A99,\"\")","v":""},"2017-02-01",10,-30,{"$f":"F92","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,4.7999999999999996E-3,12.128,3.7244999999999999,3.4319000000000002,0.1439,0.2596,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A99,'Quota Calculator'!E$3>='Quota Calculator'!A99),'Quota Calculator'!A99,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A100,IF(COUNT(B$3:B93)<=11,TRUE,FALSE)),'Revenue Calculator'!A100,\"\")","v":""},"2017-03-01",10,-30,{"$f":"F93","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,3.2000000000000002E-3,12.201700000000001,3.7269000000000001,3.3807,0.12139999999999999,0.21990000000000001,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A100,'Quota Calculator'!E$3>='Quota Calculator'!A100),'Quota Calculator'!A100,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A101,IF(COUNT(B$3:B94)<=11,TRUE,FALSE)),'Revenue Calculator'!A101,\"\")","v":""},"2017-04-01",10,-30,{"$f":"F94","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,2.9999999999999997E-4,12.162000000000001,3.68,3.4489000000000001,0.13689999999999999,0.25380000000000003,3]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A101,'Quota Calculator'!E$3>='Quota Calculator'!A101),'Quota Calculator'!A101,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A102,IF(COUNT(B$3:B95)<=11,TRUE,FALSE)),'Revenue Calculator'!A102,\"\")","v":""},"2017-05-01",10,-30,{"$f":"F95","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,1.4500000000000001E-2,12.120200000000001,3.5914999999999999,3.4759000000000002,0.12740000000000001,0.2331,3]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A102,'Quota Calculator'!E$3>='Quota Calculator'!A102),'Quota Calculator'!A102,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A103,IF(COUNT(B$3:B96)<=11,TRUE,FALSE)),'Revenue Calculator'!A103,\"\")","v":""},"2017-06-01",10,-30,{"$f":"F96","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,1.17E-2,12.006500000000001,3.4504999999999999,3.4897999999999998,0.13139999999999999,0.26319999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A103,'Quota Calculator'!E$3>='Quota Calculator'!A103),'Quota Calculator'!A103,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A104,IF(COUNT(B$3:B97)<=11,TRUE,FALSE)),'Revenue Calculator'!A104,\"\")","v":""},"2017-07-01",10,-30,{"$f":"F97","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-6.4999999999999997E-3,11.9034,3.1381000000000001,3.3805000000000001,0.12720000000000001,0.27539999999999998,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A104,'Quota Calculator'!E$3>='Quota Calculator'!A104),'Quota Calculator'!A104,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A105,IF(COUNT(B$3:B98)<=11,TRUE,FALSE)),'Revenue Calculator'!A105,\"\")","v":""},"2017-08-01",10,-30,{"$f":"F98","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-1.0500000000000001E-2,11.825699999999999,3.0146999999999999,3.1930000000000001,0.12230000000000001,0.26989999999999997,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A105,'Quota Calculator'!E$3>='Quota Calculator'!A105),'Quota Calculator'!A105,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A106,IF(COUNT(B$3:B99)<=11,TRUE,FALSE)),'Revenue Calculator'!A106,\"\")","v":""},"2017-09-01",10,-30,{"$f":"F99","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,2.3E-3,12.0128,3.0910000000000002,3.1476999999999999,0.13200000000000001,0.24690000000000001,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A106,'Quota Calculator'!E$3>='Quota Calculator'!A106),'Quota Calculator'!A106,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A107,IF(COUNT(B$3:B100)<=11,TRUE,FALSE)),'Revenue Calculator'!A107,\"\")","v":""},"2017-10-01",10,-30,{"$f":"F100","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,2.0000000000000001E-4,16.136800000000001,2.3420000000000001,0.69169999999999998,0.12889999999999999,0.253,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A107,'Quota Calculator'!E$3>='Quota Calculator'!A107),'Quota Calculator'!A107,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A108,IF(COUNT(B$3:B101)<=11,TRUE,FALSE)),'Revenue Calculator'!A108,\"\")","v":""},"2017-11-01",10,-30,{"$f":"F101","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,3.3999999999999998E-3,16.137599999999999,2.3490000000000002,0.69689999999999996,0.13750000000000001,0.26900000000000002,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A108,'Quota Calculator'!E$3>='Quota Calculator'!A108),'Quota Calculator'!A108,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A109,IF(COUNT(B$3:B102)<=11,TRUE,FALSE)),'Revenue Calculator'!A109,\"\")","v":""},"2017-12-01",10,-25,{"$f":"F102","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,5.0000000000000001E-3,15.7095,2.2890000000000001,0.67249999999999999,0.1263,0.2243,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A109,'Quota Calculator'!E$3>='Quota Calculator'!A109),'Quota Calculator'!A109,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A110,IF(COUNT(B$3:B103)<=11,TRUE,FALSE)),'Revenue Calculator'!A110,\"\")","v":""},"2018-01-01",10,-25,{"$f":"F103","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,4.3E-3,15.8712,2.3046000000000002,0.67430000000000001,0.1305,0.23960000000000001,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A110,'Quota Calculator'!E$3>='Quota Calculator'!A110),'Quota Calculator'!A110,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A111,IF(COUNT(B$3:B104)<=11,TRUE,FALSE)),'Revenue Calculator'!A111,\"\")","v":""},"2018-02-01",10,-25,{"$f":"F104","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-1.1999999999999999E-3,15.3581,2.2416,0.65339999999999998,0.1326,0.28839999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A111,'Quota Calculator'!E$3>='Quota Calculator'!A111),'Quota Calculator'!A111,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A112,IF(COUNT(B$3:B105)<=11,TRUE,FALSE)),'Revenue Calculator'!A112,\"\")","v":""},"2018-03-01",10,-20,{"$f":"F105","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-1.83E-2,15.803599999999999,2.3020999999999998,0.6704,0.11119999999999999,0.21529999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A112,'Quota Calculator'!E$3>='Quota Calculator'!A112),'Quota Calculator'!A112,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A113,IF(COUNT(B$3:B106)<=11,TRUE,FALSE)),'Revenue Calculator'!A113,\"\")","v":""},"2018-04-01",10,-20,{"$f":"F106","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-2.5899999999999999E-2,15.923299999999999,2.3245,0.67500000000000004,0.12909999999999999,0.24399999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A113,'Quota Calculator'!E$3>='Quota Calculator'!A113),'Quota Calculator'!A113,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A114,IF(COUNT(B$3:B107)<=11,TRUE,FALSE)),'Revenue Calculator'!A114,\"\")","v":""},"2018-05-01",10,-20,{"$f":"F107","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-1.2999999999999999E-2,16.105,2.343,0.66749999999999998,0.1186,0.2205,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A114,'Quota Calculator'!E$3>='Quota Calculator'!A114),'Quota Calculator'!A114,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A115,IF(COUNT(B$3:B108)<=11,TRUE,FALSE)),'Revenue Calculator'!A115,\"\")","v":""},"2018-06-01",10,-20,{"$f":"F108","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,4.8999999999999998E-3,16.4604,2.3679000000000001,0.67410000000000003,0.191,0.2656,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A115,'Quota Calculator'!E$3>='Quota Calculator'!A115),'Quota Calculator'!A115,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A116,IF(COUNT(B$3:B109)<=11,TRUE,FALSE)),'Revenue Calculator'!A116,\"\")","v":""},"2018-07-01",10,-20,{"$f":"F109","v":0},2.4167000000000001,1.5,0.05,0.5,39,21.82,3.09,0,-1.8800000000000001E-2,16.4422,2.3866999999999998,0.67520000000000002,0.19070000000000001,0.25829999999999997,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A116,'Quota Calculator'!E$3>='Quota Calculator'!A116),'Quota Calculator'!A116,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A117,IF(COUNT(B$3:B110)<=11,TRUE,FALSE)),'Revenue Calculator'!A117,\"\")","v":""},"2018-08-01",10,-20,{"$f":"F110","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0,1.03E-2,16.2621,2.3628,0.6764,0.1217,0.25509999999999999,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A117,'Quota Calculator'!E$3>='Quota Calculator'!A117),'Quota Calculator'!A117,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A118,IF(COUNT(B$3:B111)<=11,TRUE,FALSE)),'Revenue Calculator'!A118,\"\")","v":""},"2018-09-01",10,-20,{"$f":"F111","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.49299999999999999,6.1999999999999998E-3,16.285399999999999,2.4845000000000002,0.67569999999999997,0.13089999999999999,0.2576,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A118,'Quota Calculator'!E$3>='Quota Calculator'!A118),'Quota Calculator'!A118,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A119,IF(COUNT(B$3:B112)<=11,TRUE,FALSE)),'Revenue Calculator'!A119,\"\")","v":""},"2018-10-01",10,-20,{"$f":"F112","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.47549999999999998,1E-3,16.583100000000002,2.5585,0.70850000000000002,0.1265,0.2339,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A119,'Quota Calculator'!E$3>='Quota Calculator'!A119),'Quota Calculator'!A119,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A120,IF(COUNT(B$3:B113)<=11,TRUE,FALSE)),'Revenue Calculator'!A120,\"\")","v":""},"2018-11-01",10,-20,{"$f":"F113","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.41830000000000001,7.1599999999999997E-2,16.5397,2.5529999999999999,0.70179999999999998,0.13420000000000001,0.23719999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A120,'Quota Calculator'!E$3>='Quota Calculator'!A120),'Quota Calculator'!A120,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A121,IF(COUNT(B$3:B114)<=11,TRUE,FALSE)),'Revenue Calculator'!A121,\"\")","v":""},"2018-12-01",10,-20,{"$f":"F114","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.4012,-1.4500000000000001E-2,17.047699999999999,2.6314000000000002,0.71630000000000005,0.12620000000000001,0.2296,1]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A121,'Quota Calculator'!E$3>='Quota Calculator'!A121),'Quota Calculator'!A121,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A122,IF(COUNT(B$3:B115)<=11,TRUE,FALSE)),'Revenue Calculator'!A122,\"\")","v":"2019-01-31"},"2019-01-01",10,-20,{"$f":"F115","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.32929999999999998,3.3E-3,17.047699999999999,2.6314000000000002,0.71630000000000005,0.12509999999999999,0.2301,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A122,'Quota Calculator'!E$3>='Quota Calculator'!A122),'Quota Calculator'!A122,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A123,IF(COUNT(B$3:B116)<=11,TRUE,FALSE)),'Revenue Calculator'!A123,\"\")","v":"2019-02-28"},"2019-02-01",7,-20,{"$f":"F116","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.23350000000000001,-3.5000000000000001E-3,16.764700000000001,2.5718999999999999,0.70020000000000004,0.14019999999999999,0.24360000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A123,'Quota Calculator'!E$3>='Quota Calculator'!A123),'Quota Calculator'!A123,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A124,IF(COUNT(B$3:B117)<=11,TRUE,FALSE)),'Revenue Calculator'!A124,\"\")","v":"2019-03-31"},"2019-03-01",7,-20,{"$f":"F117","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.20899999999999999,-5.9999999999999995E-4,16.763300000000001,2.5737999999999999,0.69879999999999998,0.1132,0.19420000000000001,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A124,'Quota Calculator'!E$3>='Quota Calculator'!A124),'Quota Calculator'!A124,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A125,IF(COUNT(B$3:B118)<=11,TRUE,FALSE)),'Revenue Calculator'!A125,\"\")","v":"2019-04-30"},"2019-04-01",5,-20,{"$f":"F118","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.27810000000000001,-2.8E-3,16.438800000000001,2.5005000000000002,0.67920000000000003,0.1221,0.2082,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A125,'Quota Calculator'!E$3>='Quota Calculator'!A125),'Quota Calculator'!A125,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A126,IF(COUNT(B$3:B119)<=11,TRUE,FALSE)),'Revenue Calculator'!A126,\"\")","v":"2019-05-31"},"2019-05-01",5,-20,{"$f":"F119","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.25580000000000003,-9.9000000000000008E-3,16.5489,2.5057999999999998,0.67800000000000005,0.1206,0.2092,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A126,'Quota Calculator'!E$3>='Quota Calculator'!A126),'Quota Calculator'!A126,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A127,IF(COUNT(B$3:B120)<=11,TRUE,FALSE)),'Revenue Calculator'!A127,\"\")","v":"2019-06-30"},"2019-06-01",5,-20,{"$f":"F120","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,0.2571,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A127,'Quota Calculator'!E$3>='Quota Calculator'!A127),'Quota Calculator'!A127,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A128,IF(COUNT(B$3:B121)<=11,TRUE,FALSE)),'Revenue Calculator'!A128,\"\")","v":"2019-07-31"},"2019-07-01",{"$f":"D121","v":5},-20,{"$f":"F121","v":0},2.4167000000000001,{"$f":"H121","v":1.5},{"$f":"I121","v":0.05},{"$f":"J121","v":0.5},{"$f":"K121","v":39},{"$f":"L121","v":22.25},{"$f":"M121","v":3.15},null,{"$f":"O121","v":3.8E-3},{"$f":"P121","v":16.842199999999998},{"$f":"Q121","v":2.5404},{"$f":"R121","v":0.67759999999999998},{"$f":"S121","v":0.12770000000000001},{"$f":"T121","v":0.25969999999999999},0]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A128,'Quota Calculator'!E$3>='Quota Calculator'!A128),'Quota Calculator'!A128,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A129,IF(COUNT(B$3:B122)<=11,TRUE,FALSE)),'Revenue Calculator'!A129,\"\")","v":"2019-08-31"},"2019-08-01",5,-17,{"$f":"F122","v":0},{"$f":"G122","v":2.4167000000000001},1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,4]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A129,'Quota Calculator'!E$3>='Quota Calculator'!A129),'Quota Calculator'!A129,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A130,IF(COUNT(B$3:B123)<=11,TRUE,FALSE)),'Revenue Calculator'!A130,\"\")","v":"2019-09-30"},"2019-09-01",5,-17,{"$f":"F123","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,4]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A130,'Quota Calculator'!E$3>='Quota Calculator'!A130),'Quota Calculator'!A130,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A131,IF(COUNT(B$3:B124)<=11,TRUE,FALSE)),'Revenue Calculator'!A131,\"\")","v":"2019-10-31"},"2019-10-01",5,-15,{"$f":"F124","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,4]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A131,'Quota Calculator'!E$3>='Quota Calculator'!A131),'Quota Calculator'!A131,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A132,IF(COUNT(B$3:B125)<=11,TRUE,FALSE)),'Revenue Calculator'!A132,\"\")","v":"2019-11-30"},"2019-11-01",5,-15,{"$f":"F125","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,4]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A132,'Quota Calculator'!E$3>='Quota Calculator'!A132),'Quota Calculator'!A132,\"\")","v":"2019-12-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A133,IF(COUNT(B$3:B126)<=11,TRUE,FALSE)),'Revenue Calculator'!A133,\"\")","v":"2019-12-31"},"2019-12-01",5,-15,{"$f":"F126","v":0},2.4167000000000001,1.5,0.05,0.5,{"$f":"K126","v":39},22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A133,'Quota Calculator'!E$3>='Quota Calculator'!A133),'Quota Calculator'!A133,\"\")","v":"2020-01-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A134,IF(COUNT(B$3:B127)<=11,TRUE,FALSE)),'Revenue Calculator'!A134,\"\")","v":""},"2020-01-01",5,-15,{"$f":"F127","v":0},{"$f":"G127","v":2.4167000000000001},1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A134,'Quota Calculator'!E$3>='Quota Calculator'!A134),'Quota Calculator'!A134,\"\")","v":"2020-02-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A135,IF(COUNT(B$3:B128)<=11,TRUE,FALSE)),'Revenue Calculator'!A135,\"\")","v":""},"2020-02-01",5,-15,{"$f":"F128","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A135,'Quota Calculator'!E$3>='Quota Calculator'!A135),'Quota Calculator'!A135,\"\")","v":"2020-03-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A136,IF(COUNT(B$3:B129)<=11,TRUE,FALSE)),'Revenue Calculator'!A136,\"\")","v":""},"2020-03-01",5,-15,{"$f":"F129","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A136,'Quota Calculator'!E$3>='Quota Calculator'!A136),'Quota Calculator'!A136,\"\")","v":"2020-04-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A137,IF(COUNT(B$3:B130)<=11,TRUE,FALSE)),'Revenue Calculator'!A137,\"\")","v":""},"2020-04-01",5,-15,{"$f":"F130","v":0},2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A137,'Quota Calculator'!E$3>='Quota Calculator'!A137),'Quota Calculator'!A137,\"\")","v":"2020-05-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A138,IF(COUNT(B$3:B131)<=11,TRUE,FALSE)),'Revenue Calculator'!A138,\"\")","v":""},"2020-05-01",{"$f":"D131","v":5},{"$f":"E131","v":-15},0,{"$f":"G131","v":2.4167000000000001},1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A138,'Quota Calculator'!E$3>='Quota Calculator'!A138),'Quota Calculator'!A138,\"\")","v":"2020-06-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A139,IF(COUNT(B$3:B132)<=11,TRUE,FALSE)),'Revenue Calculator'!A139,\"\")","v":""},"2020-06-01",5,-15,0,2.4167000000000001,{"$f":"H132","v":1.5},{"$f":"I132","v":0.05},{"$f":"J132","v":0.5},39,{"$f":"L132","v":22.25},{"$f":"M132","v":3.15},null,{"$f":"O132","v":3.8E-3},16.842199999999998,2.5404,0.67759999999999998,{"$f":"S132","v":0.12770000000000001},0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A139,'Quota Calculator'!E$3>='Quota Calculator'!A139),'Quota Calculator'!A139,\"\")","v":"2020-07-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A140,IF(COUNT(B$3:B133)<=11,TRUE,FALSE)),'Revenue Calculator'!A140,\"\")","v":""},"2020-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A140,'Quota Calculator'!E$3>='Quota Calculator'!A140),'Quota Calculator'!A140,\"\")","v":"2020-08-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A141,IF(COUNT(B$3:B134)<=11,TRUE,FALSE)),'Revenue Calculator'!A141,\"\")","v":""},"2020-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,2]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A141,'Quota Calculator'!E$3>='Quota Calculator'!A141),'Quota Calculator'!A141,\"\")","v":"2020-09-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A142,IF(COUNT(B$3:B135)<=11,TRUE,FALSE)),'Revenue Calculator'!A142,\"\")","v":""},"2020-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,6]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A142,'Quota Calculator'!E$3>='Quota Calculator'!A142),'Quota Calculator'!A142,\"\")","v":"2020-10-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A143,IF(COUNT(B$3:B136)<=11,TRUE,FALSE)),'Revenue Calculator'!A143,\"\")","v":""},"2020-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,6]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A143,'Quota Calculator'!E$3>='Quota Calculator'!A143),'Quota Calculator'!A143,\"\")","v":"2020-11-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A144,IF(COUNT(B$3:B137)<=11,TRUE,FALSE)),'Revenue Calculator'!A144,\"\")","v":""},"2020-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999,6]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A144,'Quota Calculator'!E$3>='Quota Calculator'!A144),'Quota Calculator'!A144,\"\")","v":"2020-12-01"},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A145,IF(COUNT(B$3:B138)<=11,TRUE,FALSE)),'Revenue Calculator'!A145,\"\")","v":""},"2020-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A145,'Quota Calculator'!E$3>='Quota Calculator'!A145),'Quota Calculator'!A145,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A146,IF(COUNT(B$3:B139)<=11,TRUE,FALSE)),'Revenue Calculator'!A146,\"\")","v":""},"2021-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A146,'Quota Calculator'!E$3>='Quota Calculator'!A146),'Quota Calculator'!A146,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A147,IF(COUNT(B$3:B140)<=11,TRUE,FALSE)),'Revenue Calculator'!A147,\"\")","v":""},"2021-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A147,'Quota Calculator'!E$3>='Quota Calculator'!A147),'Quota Calculator'!A147,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A148,IF(COUNT(B$3:B141)<=11,TRUE,FALSE)),'Revenue Calculator'!A148,\"\")","v":""},"2021-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A148,'Quota Calculator'!E$3>='Quota Calculator'!A148),'Quota Calculator'!A148,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A149,IF(COUNT(B$3:B142)<=11,TRUE,FALSE)),'Revenue Calculator'!A149,\"\")","v":""},"2021-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A149,'Quota Calculator'!E$3>='Quota Calculator'!A149),'Quota Calculator'!A149,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A150,IF(COUNT(B$3:B143)<=11,TRUE,FALSE)),'Revenue Calculator'!A150,\"\")","v":""},"2021-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A150,'Quota Calculator'!E$3>='Quota Calculator'!A150),'Quota Calculator'!A150,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A151,IF(COUNT(B$3:B144)<=11,TRUE,FALSE)),'Revenue Calculator'!A151,\"\")","v":""},"2021-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A151,'Quota Calculator'!E$3>='Quota Calculator'!A151),'Quota Calculator'!A151,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A152,IF(COUNT(B$3:B145)<=11,TRUE,FALSE)),'Revenue Calculator'!A152,\"\")","v":""},"2021-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A152,'Quota Calculator'!E$3>='Quota Calculator'!A152),'Quota Calculator'!A152,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A153,IF(COUNT(B$3:B146)<=11,TRUE,FALSE)),'Revenue Calculator'!A153,\"\")","v":""},"2021-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A153,'Quota Calculator'!E$3>='Quota Calculator'!A153),'Quota Calculator'!A153,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A154,IF(COUNT(B$3:B147)<=11,TRUE,FALSE)),'Revenue Calculator'!A154,\"\")","v":""},"2021-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A154,'Quota Calculator'!E$3>='Quota Calculator'!A154),'Quota Calculator'!A154,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A155,IF(COUNT(B$3:B148)<=11,TRUE,FALSE)),'Revenue Calculator'!A155,\"\")","v":""},"2021-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A155,'Quota Calculator'!E$3>='Quota Calculator'!A155),'Quota Calculator'!A155,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A156,IF(COUNT(B$3:B149)<=11,TRUE,FALSE)),'Revenue Calculator'!A156,\"\")","v":""},"2021-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A156,'Quota Calculator'!E$3>='Quota Calculator'!A156),'Quota Calculator'!A156,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A157,IF(COUNT(B$3:B150)<=11,TRUE,FALSE)),'Revenue Calculator'!A157,\"\")","v":""},"2021-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A157,'Quota Calculator'!E$3>='Quota Calculator'!A157),'Quota Calculator'!A157,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A158,IF(COUNT(B$3:B151)<=11,TRUE,FALSE)),'Revenue Calculator'!A158,\"\")","v":""},"2022-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A158,'Quota Calculator'!E$3>='Quota Calculator'!A158),'Quota Calculator'!A158,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A159,IF(COUNT(B$3:B152)<=11,TRUE,FALSE)),'Revenue Calculator'!A159,\"\")","v":""},"2022-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A159,'Quota Calculator'!E$3>='Quota Calculator'!A159),'Quota Calculator'!A159,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A160,IF(COUNT(B$3:B153)<=11,TRUE,FALSE)),'Revenue Calculator'!A160,\"\")","v":""},"2022-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A160,'Quota Calculator'!E$3>='Quota Calculator'!A160),'Quota Calculator'!A160,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A161,IF(COUNT(B$3:B154)<=11,TRUE,FALSE)),'Revenue Calculator'!A161,\"\")","v":""},"2022-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A161,'Quota Calculator'!E$3>='Quota Calculator'!A161),'Quota Calculator'!A161,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A162,IF(COUNT(B$3:B155)<=11,TRUE,FALSE)),'Revenue Calculator'!A162,\"\")","v":""},"2022-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A162,'Quota Calculator'!E$3>='Quota Calculator'!A162),'Quota Calculator'!A162,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A163,IF(COUNT(B$3:B156)<=11,TRUE,FALSE)),'Revenue Calculator'!A163,\"\")","v":""},"2022-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A163,'Quota Calculator'!E$3>='Quota Calculator'!A163),'Quota Calculator'!A163,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A164,IF(COUNT(B$3:B157)<=11,TRUE,FALSE)),'Revenue Calculator'!A164,\"\")","v":""},"2022-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A164,'Quota Calculator'!E$3>='Quota Calculator'!A164),'Quota Calculator'!A164,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A165,IF(COUNT(B$3:B158)<=11,TRUE,FALSE)),'Revenue Calculator'!A165,\"\")","v":""},"2022-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,{"$f":"K158","v":39},22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A165,'Quota Calculator'!E$3>='Quota Calculator'!A165),'Quota Calculator'!A165,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A166,IF(COUNT(B$3:B159)<=11,TRUE,FALSE)),'Revenue Calculator'!A166,\"\")","v":""},"2022-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A166,'Quota Calculator'!E$3>='Quota Calculator'!A166),'Quota Calculator'!A166,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A167,IF(COUNT(B$3:B160)<=11,TRUE,FALSE)),'Revenue Calculator'!A167,\"\")","v":""},"2022-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A167,'Quota Calculator'!E$3>='Quota Calculator'!A167),'Quota Calculator'!A167,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A168,IF(COUNT(B$3:B161)<=11,TRUE,FALSE)),'Revenue Calculator'!A168,\"\")","v":""},"2022-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A168,'Quota Calculator'!E$3>='Quota Calculator'!A168),'Quota Calculator'!A168,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A169,IF(COUNT(B$3:B162)<=11,TRUE,FALSE)),'Revenue Calculator'!A169,\"\")","v":""},"2022-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A169,'Quota Calculator'!E$3>='Quota Calculator'!A169),'Quota Calculator'!A169,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A170,IF(COUNT(B$3:B163)<=11,TRUE,FALSE)),'Revenue Calculator'!A170,\"\")","v":""},"2023-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A170,'Quota Calculator'!E$3>='Quota Calculator'!A170),'Quota Calculator'!A170,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A171,IF(COUNT(B$3:B164)<=11,TRUE,FALSE)),'Revenue Calculator'!A171,\"\")","v":""},"2023-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,{"$f":"O164","v":3.8E-3},16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A171,'Quota Calculator'!E$3>='Quota Calculator'!A171),'Quota Calculator'!A171,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A172,IF(COUNT(B$3:B165)<=11,TRUE,FALSE)),'Revenue Calculator'!A172,\"\")","v":""},"2023-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A172,'Quota Calculator'!E$3>='Quota Calculator'!A172),'Quota Calculator'!A172,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A173,IF(COUNT(B$3:B166)<=11,TRUE,FALSE)),'Revenue Calculator'!A173,\"\")","v":""},"2023-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A173,'Quota Calculator'!E$3>='Quota Calculator'!A173),'Quota Calculator'!A173,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A174,IF(COUNT(B$3:B167)<=11,TRUE,FALSE)),'Revenue Calculator'!A174,\"\")","v":""},"2023-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A174,'Quota Calculator'!E$3>='Quota Calculator'!A174),'Quota Calculator'!A174,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A175,IF(COUNT(B$3:B168)<=11,TRUE,FALSE)),'Revenue Calculator'!A175,\"\")","v":""},"2023-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A175,'Quota Calculator'!E$3>='Quota Calculator'!A175),'Quota Calculator'!A175,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A176,IF(COUNT(B$3:B169)<=11,TRUE,FALSE)),'Revenue Calculator'!A176,\"\")","v":""},"2023-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A176,'Quota Calculator'!E$3>='Quota Calculator'!A176),'Quota Calculator'!A176,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A177,IF(COUNT(B$3:B170)<=11,TRUE,FALSE)),'Revenue Calculator'!A177,\"\")","v":""},"2023-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A177,'Quota Calculator'!E$3>='Quota Calculator'!A177),'Quota Calculator'!A177,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A178,IF(COUNT(B$3:B171)<=11,TRUE,FALSE)),'Revenue Calculator'!A178,\"\")","v":""},"2023-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A178,'Quota Calculator'!E$3>='Quota Calculator'!A178),'Quota Calculator'!A178,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A179,IF(COUNT(B$3:B172)<=11,TRUE,FALSE)),'Revenue Calculator'!A179,\"\")","v":""},"2023-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A179,'Quota Calculator'!E$3>='Quota Calculator'!A179),'Quota Calculator'!A179,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A180,IF(COUNT(B$3:B173)<=11,TRUE,FALSE)),'Revenue Calculator'!A180,\"\")","v":""},"2023-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A180,'Quota Calculator'!E$3>='Quota Calculator'!A180),'Quota Calculator'!A180,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A181,IF(COUNT(B$3:B174)<=11,TRUE,FALSE)),'Revenue Calculator'!A181,\"\")","v":""},"2023-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A181,'Quota Calculator'!E$3>='Quota Calculator'!A181),'Quota Calculator'!A181,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A182,IF(COUNT(B$3:B175)<=11,TRUE,FALSE)),'Revenue Calculator'!A182,\"\")","v":""},"2024-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A182,'Quota Calculator'!E$3>='Quota Calculator'!A182),'Quota Calculator'!A182,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A183,IF(COUNT(B$3:B176)<=11,TRUE,FALSE)),'Revenue Calculator'!A183,\"\")","v":""},"2024-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A183,'Quota Calculator'!E$3>='Quota Calculator'!A183),'Quota Calculator'!A183,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A184,IF(COUNT(B$3:B177)<=11,TRUE,FALSE)),'Revenue Calculator'!A184,\"\")","v":""},"2024-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A184,'Quota Calculator'!E$3>='Quota Calculator'!A184),'Quota Calculator'!A184,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A185,IF(COUNT(B$3:B178)<=11,TRUE,FALSE)),'Revenue Calculator'!A185,\"\")","v":""},"2024-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A185,'Quota Calculator'!E$3>='Quota Calculator'!A185),'Quota Calculator'!A185,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A186,IF(COUNT(B$3:B179)<=11,TRUE,FALSE)),'Revenue Calculator'!A186,\"\")","v":""},"2024-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,{"$f":"T179","v":0.25969999999999999}]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A186,'Quota Calculator'!E$3>='Quota Calculator'!A186),'Quota Calculator'!A186,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A187,IF(COUNT(B$3:B180)<=11,TRUE,FALSE)),'Revenue Calculator'!A187,\"\")","v":""},"2024-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,{"$f":"P180","v":16.842199999999998},2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A187,'Quota Calculator'!E$3>='Quota Calculator'!A187),'Quota Calculator'!A187,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A188,IF(COUNT(B$3:B181)<=11,TRUE,FALSE)),'Revenue Calculator'!A188,\"\")","v":""},"2024-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A188,'Quota Calculator'!E$3>='Quota Calculator'!A188),'Quota Calculator'!A188,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A189,IF(COUNT(B$3:B182)<=11,TRUE,FALSE)),'Revenue Calculator'!A189,\"\")","v":""},"2024-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A189,'Quota Calculator'!E$3>='Quota Calculator'!A189),'Quota Calculator'!A189,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A190,IF(COUNT(B$3:B183)<=11,TRUE,FALSE)),'Revenue Calculator'!A190,\"\")","v":""},"2024-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A190,'Quota Calculator'!E$3>='Quota Calculator'!A190),'Quota Calculator'!A190,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A191,IF(COUNT(B$3:B184)<=11,TRUE,FALSE)),'Revenue Calculator'!A191,\"\")","v":""},"2024-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A191,'Quota Calculator'!E$3>='Quota Calculator'!A191),'Quota Calculator'!A191,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A192,IF(COUNT(B$3:B185)<=11,TRUE,FALSE)),'Revenue Calculator'!A192,\"\")","v":""},"2024-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A192,'Quota Calculator'!E$3>='Quota Calculator'!A192),'Quota Calculator'!A192,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A193,IF(COUNT(B$3:B186)<=11,TRUE,FALSE)),'Revenue Calculator'!A193,\"\")","v":""},"2024-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A193,'Quota Calculator'!E$3>='Quota Calculator'!A193),'Quota Calculator'!A193,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A194,IF(COUNT(B$3:B187)<=11,TRUE,FALSE)),'Revenue Calculator'!A194,\"\")","v":""},"2025-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A194,'Quota Calculator'!E$3>='Quota Calculator'!A194),'Quota Calculator'!A194,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A195,IF(COUNT(B$3:B188)<=11,TRUE,FALSE)),'Revenue Calculator'!A195,\"\")","v":""},"2025-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A195,'Quota Calculator'!E$3>='Quota Calculator'!A195),'Quota Calculator'!A195,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A196,IF(COUNT(B$3:B189)<=11,TRUE,FALSE)),'Revenue Calculator'!A196,\"\")","v":""},"2025-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A196,'Quota Calculator'!E$3>='Quota Calculator'!A196),'Quota Calculator'!A196,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A197,IF(COUNT(B$3:B190)<=11,TRUE,FALSE)),'Revenue Calculator'!A197,\"\")","v":""},"2025-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,{"$f":"K190","v":39},22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A197,'Quota Calculator'!E$3>='Quota Calculator'!A197),'Quota Calculator'!A197,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A198,IF(COUNT(B$3:B191)<=11,TRUE,FALSE)),'Revenue Calculator'!A198,\"\")","v":""},"2025-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A198,'Quota Calculator'!E$3>='Quota Calculator'!A198),'Quota Calculator'!A198,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A199,IF(COUNT(B$3:B192)<=11,TRUE,FALSE)),'Revenue Calculator'!A199,\"\")","v":""},"2025-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A199,'Quota Calculator'!E$3>='Quota Calculator'!A199),'Quota Calculator'!A199,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A200,IF(COUNT(B$3:B193)<=11,TRUE,FALSE)),'Revenue Calculator'!A200,\"\")","v":""},"2025-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A200,'Quota Calculator'!E$3>='Quota Calculator'!A200),'Quota Calculator'!A200,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A201,IF(COUNT(B$3:B194)<=11,TRUE,FALSE)),'Revenue Calculator'!A201,\"\")","v":""},"2025-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A201,'Quota Calculator'!E$3>='Quota Calculator'!A201),'Quota Calculator'!A201,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A202,IF(COUNT(B$3:B195)<=11,TRUE,FALSE)),'Revenue Calculator'!A202,\"\")","v":""},"2025-09-01",{"$f":"D195","v":5},{"$f":"E195","v":-15},0,{"$f":"G195","v":2.4167000000000001},1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A202,'Quota Calculator'!E$3>='Quota Calculator'!A202),'Quota Calculator'!A202,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A203,IF(COUNT(B$3:B196)<=11,TRUE,FALSE)),'Revenue Calculator'!A203,\"\")","v":""},"2025-10-01",5,-15,0,2.4167000000000001,{"$f":"H196","v":1.5},{"$f":"I196","v":0.05},{"$f":"J196","v":0.5},39,{"$f":"L196","v":22.25},{"$f":"M196","v":3.15},null,{"$f":"O196","v":3.8E-3},{"$f":"P196","v":16.842199999999998},2.5404,0.67759999999999998,{"$f":"S196","v":0.12770000000000001},0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A203,'Quota Calculator'!E$3>='Quota Calculator'!A203),'Quota Calculator'!A203,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A204,IF(COUNT(B$3:B197)<=11,TRUE,FALSE)),'Revenue Calculator'!A204,\"\")","v":""},"2025-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A204,'Quota Calculator'!E$3>='Quota Calculator'!A204),'Quota Calculator'!A204,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A205,IF(COUNT(B$3:B198)<=11,TRUE,FALSE)),'Revenue Calculator'!A205,\"\")","v":""},"2025-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A205,'Quota Calculator'!E$3>='Quota Calculator'!A205),'Quota Calculator'!A205,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A206,IF(COUNT(B$3:B199)<=11,TRUE,FALSE)),'Revenue Calculator'!A206,\"\")","v":""},"2026-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A206,'Quota Calculator'!E$3>='Quota Calculator'!A206),'Quota Calculator'!A206,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A207,IF(COUNT(B$3:B200)<=11,TRUE,FALSE)),'Revenue Calculator'!A207,\"\")","v":""},"2026-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A207,'Quota Calculator'!E$3>='Quota Calculator'!A207),'Quota Calculator'!A207,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A208,IF(COUNT(B$3:B201)<=11,TRUE,FALSE)),'Revenue Calculator'!A208,\"\")","v":""},"2026-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A208,'Quota Calculator'!E$3>='Quota Calculator'!A208),'Quota Calculator'!A208,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A209,IF(COUNT(B$3:B202)<=11,TRUE,FALSE)),'Revenue Calculator'!A209,\"\")","v":""},"2026-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A209,'Quota Calculator'!E$3>='Quota Calculator'!A209),'Quota Calculator'!A209,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A210,IF(COUNT(B$3:B203)<=11,TRUE,FALSE)),'Revenue Calculator'!A210,\"\")","v":""},"2026-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A210,'Quota Calculator'!E$3>='Quota Calculator'!A210),'Quota Calculator'!A210,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A211,IF(COUNT(B$3:B204)<=11,TRUE,FALSE)),'Revenue Calculator'!A211,\"\")","v":""},"2026-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A211,'Quota Calculator'!E$3>='Quota Calculator'!A211),'Quota Calculator'!A211,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A212,IF(COUNT(B$3:B205)<=11,TRUE,FALSE)),'Revenue Calculator'!A212,\"\")","v":""},"2026-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A212,'Quota Calculator'!E$3>='Quota Calculator'!A212),'Quota Calculator'!A212,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A213,IF(COUNT(B$3:B206)<=11,TRUE,FALSE)),'Revenue Calculator'!A213,\"\")","v":""},"2026-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A213,'Quota Calculator'!E$3>='Quota Calculator'!A213),'Quota Calculator'!A213,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A214,IF(COUNT(B$3:B207)<=11,TRUE,FALSE)),'Revenue Calculator'!A214,\"\")","v":""},"2026-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A214,'Quota Calculator'!E$3>='Quota Calculator'!A214),'Quota Calculator'!A214,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A215,IF(COUNT(B$3:B208)<=11,TRUE,FALSE)),'Revenue Calculator'!A215,\"\")","v":""},"2026-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A215,'Quota Calculator'!E$3>='Quota Calculator'!A215),'Quota Calculator'!A215,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A216,IF(COUNT(B$3:B209)<=11,TRUE,FALSE)),'Revenue Calculator'!A216,\"\")","v":""},"2026-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A216,'Quota Calculator'!E$3>='Quota Calculator'!A216),'Quota Calculator'!A216,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A217,IF(COUNT(B$3:B210)<=11,TRUE,FALSE)),'Revenue Calculator'!A217,\"\")","v":""},"2026-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A217,'Quota Calculator'!E$3>='Quota Calculator'!A217),'Quota Calculator'!A217,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A218,IF(COUNT(B$3:B211)<=11,TRUE,FALSE)),'Revenue Calculator'!A218,\"\")","v":""},"2027-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A218,'Quota Calculator'!E$3>='Quota Calculator'!A218),'Quota Calculator'!A218,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A219,IF(COUNT(B$3:B212)<=11,TRUE,FALSE)),'Revenue Calculator'!A219,\"\")","v":""},"2027-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A219,'Quota Calculator'!E$3>='Quota Calculator'!A219),'Quota Calculator'!A219,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A220,IF(COUNT(B$3:B213)<=11,TRUE,FALSE)),'Revenue Calculator'!A220,\"\")","v":""},"2027-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A220,'Quota Calculator'!E$3>='Quota Calculator'!A220),'Quota Calculator'!A220,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A221,IF(COUNT(B$3:B214)<=11,TRUE,FALSE)),'Revenue Calculator'!A221,\"\")","v":""},"2027-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A221,'Quota Calculator'!E$3>='Quota Calculator'!A221),'Quota Calculator'!A221,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A222,IF(COUNT(B$3:B215)<=11,TRUE,FALSE)),'Revenue Calculator'!A222,\"\")","v":""},"2027-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A222,'Quota Calculator'!E$3>='Quota Calculator'!A222),'Quota Calculator'!A222,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A223,IF(COUNT(B$3:B216)<=11,TRUE,FALSE)),'Revenue Calculator'!A223,\"\")","v":""},"2027-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A223,'Quota Calculator'!E$3>='Quota Calculator'!A223),'Quota Calculator'!A223,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A224,IF(COUNT(B$3:B217)<=11,TRUE,FALSE)),'Revenue Calculator'!A224,\"\")","v":""},"2027-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A224,'Quota Calculator'!E$3>='Quota Calculator'!A224),'Quota Calculator'!A224,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A225,IF(COUNT(B$3:B218)<=11,TRUE,FALSE)),'Revenue Calculator'!A225,\"\")","v":""},"2027-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A225,'Quota Calculator'!E$3>='Quota Calculator'!A225),'Quota Calculator'!A225,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A226,IF(COUNT(B$3:B219)<=11,TRUE,FALSE)),'Revenue Calculator'!A226,\"\")","v":""},"2027-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A226,'Quota Calculator'!E$3>='Quota Calculator'!A226),'Quota Calculator'!A226,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A227,IF(COUNT(B$3:B220)<=11,TRUE,FALSE)),'Revenue Calculator'!A227,\"\")","v":""},"2027-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A227,'Quota Calculator'!E$3>='Quota Calculator'!A227),'Quota Calculator'!A227,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A228,IF(COUNT(B$3:B221)<=11,TRUE,FALSE)),'Revenue Calculator'!A228,\"\")","v":""},"2027-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A228,'Quota Calculator'!E$3>='Quota Calculator'!A228),'Quota Calculator'!A228,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A229,IF(COUNT(B$3:B222)<=11,TRUE,FALSE)),'Revenue Calculator'!A229,\"\")","v":""},"2027-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,{"$f":"K222","v":39},22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A229,'Quota Calculator'!E$3>='Quota Calculator'!A229),'Quota Calculator'!A229,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A230,IF(COUNT(B$3:B223)<=11,TRUE,FALSE)),'Revenue Calculator'!A230,\"\")","v":""},"2028-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A230,'Quota Calculator'!E$3>='Quota Calculator'!A230),'Quota Calculator'!A230,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A231,IF(COUNT(B$3:B224)<=11,TRUE,FALSE)),'Revenue Calculator'!A231,\"\")","v":""},"2028-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A231,'Quota Calculator'!E$3>='Quota Calculator'!A231),'Quota Calculator'!A231,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A232,IF(COUNT(B$3:B225)<=11,TRUE,FALSE)),'Revenue Calculator'!A232,\"\")","v":""},"2028-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A232,'Quota Calculator'!E$3>='Quota Calculator'!A232),'Quota Calculator'!A232,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A233,IF(COUNT(B$3:B226)<=11,TRUE,FALSE)),'Revenue Calculator'!A233,\"\")","v":""},"2028-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A233,'Quota Calculator'!E$3>='Quota Calculator'!A233),'Quota Calculator'!A233,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A234,IF(COUNT(B$3:B227)<=11,TRUE,FALSE)),'Revenue Calculator'!A234,\"\")","v":""},"2028-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A234,'Quota Calculator'!E$3>='Quota Calculator'!A234),'Quota Calculator'!A234,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A235,IF(COUNT(B$3:B228)<=11,TRUE,FALSE)),'Revenue Calculator'!A235,\"\")","v":""},"2028-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,{"$f":"O228","v":3.8E-3},16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A235,'Quota Calculator'!E$3>='Quota Calculator'!A235),'Quota Calculator'!A235,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A236,IF(COUNT(B$3:B229)<=11,TRUE,FALSE)),'Revenue Calculator'!A236,\"\")","v":""},"2028-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A236,'Quota Calculator'!E$3>='Quota Calculator'!A236),'Quota Calculator'!A236,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A237,IF(COUNT(B$3:B230)<=11,TRUE,FALSE)),'Revenue Calculator'!A237,\"\")","v":""},"2028-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A237,'Quota Calculator'!E$3>='Quota Calculator'!A237),'Quota Calculator'!A237,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A238,IF(COUNT(B$3:B231)<=11,TRUE,FALSE)),'Revenue Calculator'!A238,\"\")","v":""},"2028-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A238,'Quota Calculator'!E$3>='Quota Calculator'!A238),'Quota Calculator'!A238,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A239,IF(COUNT(B$3:B232)<=11,TRUE,FALSE)),'Revenue Calculator'!A239,\"\")","v":""},"2028-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A239,'Quota Calculator'!E$3>='Quota Calculator'!A239),'Quota Calculator'!A239,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A240,IF(COUNT(B$3:B233)<=11,TRUE,FALSE)),'Revenue Calculator'!A240,\"\")","v":""},"2028-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A240,'Quota Calculator'!E$3>='Quota Calculator'!A240),'Quota Calculator'!A240,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A241,IF(COUNT(B$3:B234)<=11,TRUE,FALSE)),'Revenue Calculator'!A241,\"\")","v":""},"2028-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A241,'Quota Calculator'!E$3>='Quota Calculator'!A241),'Quota Calculator'!A241,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A242,IF(COUNT(B$3:B235)<=11,TRUE,FALSE)),'Revenue Calculator'!A242,\"\")","v":""},"2029-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A242,'Quota Calculator'!E$3>='Quota Calculator'!A242),'Quota Calculator'!A242,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A243,IF(COUNT(B$3:B236)<=11,TRUE,FALSE)),'Revenue Calculator'!A243,\"\")","v":""},"2029-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A243,'Quota Calculator'!E$3>='Quota Calculator'!A243),'Quota Calculator'!A243,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A244,IF(COUNT(B$3:B237)<=11,TRUE,FALSE)),'Revenue Calculator'!A244,\"\")","v":""},"2029-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A244,'Quota Calculator'!E$3>='Quota Calculator'!A244),'Quota Calculator'!A244,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A245,IF(COUNT(B$3:B238)<=11,TRUE,FALSE)),'Revenue Calculator'!A245,\"\")","v":""},"2029-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A245,'Quota Calculator'!E$3>='Quota Calculator'!A245),'Quota Calculator'!A245,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A246,IF(COUNT(B$3:B239)<=11,TRUE,FALSE)),'Revenue Calculator'!A246,\"\")","v":""},"2029-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A246,'Quota Calculator'!E$3>='Quota Calculator'!A246),'Quota Calculator'!A246,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A247,IF(COUNT(B$3:B240)<=11,TRUE,FALSE)),'Revenue Calculator'!A247,\"\")","v":""},"2029-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A247,'Quota Calculator'!E$3>='Quota Calculator'!A247),'Quota Calculator'!A247,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A248,IF(COUNT(B$3:B241)<=11,TRUE,FALSE)),'Revenue Calculator'!A248,\"\")","v":""},"2029-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A248,'Quota Calculator'!E$3>='Quota Calculator'!A248),'Quota Calculator'!A248,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A249,IF(COUNT(B$3:B242)<=11,TRUE,FALSE)),'Revenue Calculator'!A249,\"\")","v":""},"2029-08-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A249,'Quota Calculator'!E$3>='Quota Calculator'!A249),'Quota Calculator'!A249,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A250,IF(COUNT(B$3:B243)<=11,TRUE,FALSE)),'Revenue Calculator'!A250,\"\")","v":""},"2029-09-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A250,'Quota Calculator'!E$3>='Quota Calculator'!A250),'Quota Calculator'!A250,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A251,IF(COUNT(B$3:B244)<=11,TRUE,FALSE)),'Revenue Calculator'!A251,\"\")","v":""},"2029-10-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A251,'Quota Calculator'!E$3>='Quota Calculator'!A251),'Quota Calculator'!A251,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A252,IF(COUNT(B$3:B245)<=11,TRUE,FALSE)),'Revenue Calculator'!A252,\"\")","v":""},"2029-11-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A252,'Quota Calculator'!E$3>='Quota Calculator'!A252),'Quota Calculator'!A252,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A253,IF(COUNT(B$3:B246)<=11,TRUE,FALSE)),'Revenue Calculator'!A253,\"\")","v":""},"2029-12-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A253,'Quota Calculator'!E$3>='Quota Calculator'!A253),'Quota Calculator'!A253,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A254,IF(COUNT(B$3:B247)<=11,TRUE,FALSE)),'Revenue Calculator'!A254,\"\")","v":""},"2030-01-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A254,'Quota Calculator'!E$3>='Quota Calculator'!A254),'Quota Calculator'!A254,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A255,IF(COUNT(B$3:B248)<=11,TRUE,FALSE)),'Revenue Calculator'!A255,\"\")","v":""},"2030-02-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A255,'Quota Calculator'!E$3>='Quota Calculator'!A255),'Quota Calculator'!A255,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A256,IF(COUNT(B$3:B249)<=11,TRUE,FALSE)),'Revenue Calculator'!A256,\"\")","v":""},"2030-03-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A256,'Quota Calculator'!E$3>='Quota Calculator'!A256),'Quota Calculator'!A256,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A257,IF(COUNT(B$3:B250)<=11,TRUE,FALSE)),'Revenue Calculator'!A257,\"\")","v":""},"2030-04-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A257,'Quota Calculator'!E$3>='Quota Calculator'!A257),'Quota Calculator'!A257,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A258,IF(COUNT(B$3:B251)<=11,TRUE,FALSE)),'Revenue Calculator'!A258,\"\")","v":""},"2030-05-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A258,'Quota Calculator'!E$3>='Quota Calculator'!A258),'Quota Calculator'!A258,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A259,IF(COUNT(B$3:B252)<=11,TRUE,FALSE)),'Revenue Calculator'!A259,\"\")","v":""},"2030-06-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]
[{"$f":"IF(AND('Quota Calculator'!C$3<='Quota Calculator'!A259,'Quota Calculator'!E$3>='Quota Calculator'!A259),'Quota Calculator'!A259,\"\")","v":""},{"$f":"IF(AND('Revenue Calculator'!C$3<='Revenue Calculator'!A260,IF(COUNT(B$3:B253)<=11,TRUE,FALSE)),'Revenue Calculator'!A260,\"\")","v":""},"2030-07-01",5,-15,0,2.4167000000000001,1.5,0.05,0.5,39,22.25,3.15,null,3.8E-3,16.842199999999998,2.5404,0.67759999999999998,0.12770000000000001,0.25969999999999999]