{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Instructions","Inputs","Outputs","Print Inputs","Print Outputs A","Print Outputs B","Print Outputs C","Suggested Equipment","Equipment List","Equipment","Standardized Milk","EmployeeCost","Milk Pricing","NPV_own","NPV_eff","NPV_econ","NPV_basic"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":0,"defined_names":91,"comments":0,"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":"Instructions","index":0,"n_rows":47,"n_cols":8,"rows_kept":47,"cut":false,"hidden":false,"merged":[[0,3,0,6],[0,7,2,9],[0,0,2,2],[6,3,6,6],[8,0,11,9],[13,0,13,9],[14,0,14,9],[3,0,3,9],[4,3,4,6],[5,3,5,6],[15,0,15,9],[16,0,16,9],[17,0,17,9],[19,0,19,9],[21,0,21,9],[20,0,20,9],[28,0,29,9],[30,0,30,9],[31,0,31,9],[35,0,35,9],[22,0,22,9],[23,0,23,9],[24,0,24,9],[25,0,25,9],[26,0,26,9],[46,0,49,9],[39,7,44,9],[40,0,41,6],[42,0,42,6],[43,0,43,6],[44,0,44,6]]}
[{"$error":"#VALUE!"},null,null,"Value-Added Dairy Processing \nDecision Making Tool: \nBottled Milk",null,null,null,{"$error":"#VALUE!"}]
[]
[]
["Created by:"]
[null,null,null,"Caitlin Zaring Weir, Post Doctoral Fellow"]
[null,null,null,"Liz Eckelkamp, Associate Professor & State Dairy Extension Specialist"]
[null,null,null,"University of Tennessee, Department of Animal Science"]
[]
["This Excel workbook is designed to provide producers with financial and processing information to support decisions about starting or expanding a bottled milk value-added dairy operation. This tool is intended to be used for investment planning considerations, and should not be used for a day to day processing guideline."]
[]
[]
[]
[]
["Information you'll need to fill out the tool:"]
["Milk Production and Milk Quality"]
["Milk Costs and Packaging"]
["Costs and Pricing"]
["Equipment"]
[]
["How to Use this Workbook"]
["1. Make sure you enable external content/macros."]
["2. Click the start button below to bring you to the orange \"Inputs\" tab."]
["3. Fill in the grey-shaded cells - use or adjust to the pre-filled data"]
["4. Use the next and see buttons to navigate through the green tabs: Outputs, Suggested Equipment, and Equipment List"]
["5. Reference the personalized results and suggestions generated from your farm's data"]
["*Outputs require bottling 7 days per week"]
["*For explanations of the specific reference sheets, refer to the sheet or reference the user guide."]
[]
["The grey cells contain averages or benchmarks from a comprehensive survey of Tennessee value-added dairies. These can be modified to better fit your operation."]
[]
[]
["To reset the Inputs screen's values back to the default, press the reset button."]
[]
[]
[]
["To clear the Inputs screen's values, press the clear button."]
[]
[]
[]
[null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
["For questions about this tool or the Southeast Dairy Business Innovation Initiative (SDBII) please reference www.sdbii.tennessee.edu or contact:"]
[]
["Liz Eckelkamp"]
["eeckelka@utk.edu"]
["(865)-974-8167"]
[]
[{"$error":"#VALUE!"}]

{"sheet":"Inputs","index":1,"n_rows":99,"n_cols":5,"rows_kept":99,"cut":false,"hidden":false,"merged":[[0,0,0,4],[2,0,2,1],[13,0,13,1],[25,0,25,1],[33,0,33,1],[98,0,98,4],[38,4,38,6],[41,4,41,6],[56,0,56,1],[47,0,47,4],[39,0,39,1],[39,2,40,3],[39,4,39,6],[80,0,80,1],[40,4,40,6],[93,0,93,4],[89,0,89,4]]}
["The grey cells have data entered that can be used or adjusted to better fit your operation. The pre-populated data consists of averages or benchmarks provided by a comprehensive survey of Tennessee value-added dairies. "]
[]
["Herd and Milk Production Related Information",null,"Assumed Fat Percentages within Components"]
[null,null,"*If you test components, you can adjust fat percentages, otherwise, assume these fat percentages"]
["Herd Size - All Cows",300,null,"Fat Content"]
["Average production per animal per day",80,"Cream",0.4]
["Average fat%",4.0500000000000001E-2,"Skim",5.0000000000000001E-4]
["Average protein %",3.7999999999999999E-2]
["How many months do you milk each year",12]
["What percentage of your herd do you intend to process milk from?",0.2]
["How long do you intend to process milk (years)?",20]
[]
[]
["Desired Products (in %)"]
["Standardized Whole Milk",0.25]
["Standardized Reduced Fat Milk",0]
["Standardized Lowfat Milk",0]
["Standardized Skim Milk",0.25]
["Creamline Milk (non-standardized & non-homogenized)",0.5]
["Total Non-Standardized Product",{"$f":"B19","v":0.5}]
["Total Standardized Product",{"$f":"SUM(B15:B18)","v":0.5}]
[{"$f":"IF(B21+B20=100%,'Standardized Milk'!I52,IF(B21+B20>100%,'Standardized Milk'!I50,IF(B21+B20<100%,'Standardized Milk'!I51,\"\")))","v":"All your raw product has been used"},{"$f":"IF(A22='Standardized Milk'!I51,100%-B21-B20,\"\")","v":""}]
[{"$f":"IF(B21>=1%,\"You will need a Separator and Homogenizer\",\"You do NOT need a Separator and Homogenizer\")","v":"You will need a Separator and Homogenizer"}]
[]
[]
["Desired Serving Sizes (in %)"]
["Gallons",0.25]
["Half Gallons",0.25]
["Quarts",0.25]
["Pints",0.25]
["Total percent used: Must equal 100%",{"$f":"B27+B28+B29+B30","v":1}]
[]
[]
["Related Costs"]
["Labor Cost in CWT",2.71,0]
["Cost to Build Facility",220857]
["Annual Utilities Costs: electric, water, sewage, gas",40438]
["Annual Other Costs: trash, packaging, cleaning, processing, other",61899]
["Cost to Produce Raw Milk (in CWT)",25.68]
["Revenue Streams",null,"Suggested Price Adjustments based on Retail Market Values (August 2025)"]
["Mailbox Milk Price (in CWT)",23.23]
["Desired Price for Gallons",5.16,"Gallons",{"$f":"'Milk Pricing'!D210","v":3.9663807495250461E-2}]
["Desired Price for Half Gallons",4.96,"Half Gallons",{"$f":"'Milk Pricing'!E210","v":1}]
["Desired Price for Quarts",2.85,"Quarts",{"$f":"'Milk Pricing'!F210","v":-0.42518501461567521}]
["Desired Price for Pints",1.64,"Pints",{"$f":"'Milk Pricing'!G210","v":-0.66891426385466335}]
[]
[]
["Major Bottling Equipment Pieces: Entered into 'Your Choice Equipment List'\n*Please Select your desired equipment from the dropdown list. If you do not want an equipment item, select \"Not Applicable\". If you have a quoted price for equipment, select \"Quoted\" and enter the price, capcity, and units of capacity."]
[null,null,"Price","Capacity #","Capacity Units to Enter in \"Capacity #\""]
["Pasteurizers (Vat)","Quoted Vat Pasteurizer",28000,201,{"$f":"IF(B50=\"Quoted Vat Pasteurizer\",\"Gallons\",IF(B50=\"\",\"\",\"No Required Input \"))","v":"Gallons"}]
["In-Line Pasteurizer (HTST)","Not Applicable",null,null,{"$f":"IF(B51=\"Quoted In-Line Pasteurizer\",\"Gallons per hour (GPH)\",IF(B51=\"\",\"\",\"No Required Input \"))","v":"No Required Input "}]
["Separator","Quoted Separator",56500,300,{"$f":"IF(B52=\"Quoted Separator\",\"Liters per hour (L/h)\",IF(B52=\"\",\"\",\"No Required Input \"))","v":"Liters per hour (L/h)"}]
["Homogenizer","Quoted Homogenizer",10000,300,{"$f":"IF(B53=\"Quoted Homogenizer\",\"Liters per hour (L/h)\",IF(B53=\"\",\"\",\"No Required Input \"))","v":"Liters per hour (L/h)"}]
["Bottler","Quoted Bottler",36000,30,{"$f":"IF(B54=\"Quoted Bottler\",\"Gallons per hour (GPH)\",IF(B54=\"\",\"\",\"No Required Input \"))","v":"Gallons per hour (GPH)"}]
[]
[]
["Additional Processing Equipment: \n*If you want the following equipment, either enter a quote cost or leave the inputted average. If you do not plan to have one of these equipment costs, then please replace the cost with 0. Cost represents 1 item, if you have multiple bulk tanks, then add total cost for all."]
["Bulk Tank",5000]
["Holding Tank/Mixing Tank",3800]
["Clean Out of Place System",9700]
["Chiller",12000]
["Chart Recorder",2100]
["Refridgerator System",9000]
["Date Sprayer",5800]
["Labeler",23400]
["Antibiotic Testing System",5500]
["Cooling Unit",6600]
["Water Heater",7200]
["Other Equipment 1"]
["Other Equipment 2"]
["Other Equipment 3"]
["Other Equipment 4"]
["Other Equipment 5"]
["Other Equipment 6"]
["Other Equipment 7"]
["Other Equipment 8"]
["Other Equipment 9"]
["Other Equipment 10"]
[]
[]
["Debt Financing"]
["Interest Rate",8.5000000000000006E-2]
["Duration of Loan (years)",20]
["Down Payment Percent",0.2]
["Amount to Finance of Construction and Equipment?",0.8]
[]
[]
[]
[]
["To reset the Inputs screen's values back to the default, press the reset button."]
[]
[]
[]
["To clear the Inputs screen's values, press the clear button."]
[]
[]
[]
[]
["Once done entering data, click the next page button."]

{"sheet":"Outputs","index":2,"n_rows":51,"n_cols":7,"rows_kept":51,"cut":false,"hidden":false,"merged":[[43,0,45,6],[50,0,50,6],[36,1,38,5],[0,0,3,6],[22,0,22,6],[5,0,5,2],[29,0,32,6]]}
["This 'Outputs' sheet shows how much of each milk type you can produce and your potential to grow processing capacity based on equipment package option. It calculates how many pounds of milk you need to process daily to meet your selected processing percentages."]
[]
[]
[]
[]
["Milk Type and Quantity Amounts:\n*Values are presented per day"]
["Milk Type","Gallons/Day","Liters/Day","Percent of Actual Raw Milk Used"]
["Whole Milk",{"$f":"'Standardized Milk'!$J$19","v":102.93686492548797},{"$f":"'Standardized Milk'!$F$19","v":27.193042870679658},{"$f":"'Standardized Milk'!$H$35","v":0.22040816326530613}]
["Reduced Fat Milk",{"$f":"'Standardized Milk'!$J$16","v":0},{"$f":"'Standardized Milk'!$F$16","v":0},{"$f":"'Standardized Milk'!$I$35","v":0}]
["Lowfat Milk",{"$f":"'Standardized Milk'!$J$13","v":0},{"$f":"'Standardized Milk'!$F$13","v":0},{"$f":"'Standardized Milk'!$J$35","v":0}]
["Skim Milk",{"$f":"'Standardized Milk'!$J$10","v":116.7570921608544},{"$f":"'Standardized Milk'!$F$10","v":30.84396066350239},{"$f":"'Standardized Milk'!$K$35","v":0.25}]
["Creamline Milk",{"$f":"'Standardized Milk'!$J$9","v":233.5141843217088},{"$f":"'Standardized Milk'!$F$9","v":61.68792132700478},{"$f":"'Standardized Milk'!$L$35","v":0.5}]
["Unused Product to be Bottled"]
["Cream",{"$f":"'Standardized Milk'!$K$22","v":13.820227235366428},{"$f":"'Standardized Milk'!$G$22","v":3.6509177928227308}]
["Skim",{"$f":"'Standardized Milk'!$L$22","v":0},{"$f":"'Standardized Milk'!$H$22","v":0}]
["Quantity","Bottled Milk",{"$f":"\"Bottled Leftover Cream: \"&TEXT(Outputs!$B$14,\"00.00\")&\" Gallons\"","v":"Bottled Leftover Cream: 13.82 Gallons"}]
["Number of Gallon:",{"$f":"'Standardized Milk'!$C$28","v":113},"-"]
["Number of Half Gallons:",{"$f":"'Standardized Milk'!$C$29","v":226},"-"]
["Number of Quarts:",{"$f":"'Standardized Milk'!$C$30","v":453},{"$f":"'Standardized Milk'!$C$35","v":27}]
["Number of Pints:",{"$f":"'Standardized Milk'!$C$31","v":906},{"$f":"'Standardized Milk'!$C$36","v":55}]
["Extra Pints",{"$f":"INT('Standardized Milk'!$C$32)","v":5},{"$f":"INT('Standardized Milk'!$E$38)","v":1}]
[]
["Growth Capacity - Based on Highest Capacity Used "]
[null,"Capacity Utilized","Can Grow APD By","Can Add Extra Animals","Production Limiting Equipment","Max Lbs to Produce Per Day","Percent of Herd's Milk Used"]
["Your Choice",{"$f":"MAX('Suggested Equipment'!$E$15:$E$19)","v":0.64865051200474666},{"$f":"INDEX('Suggested Equipment'!$F$15:$F$19,MATCH(B25,'Suggested Equipment'!E15:E19,0))","v":"7 lbs/day"},{"$f":"INDEX('Suggested Equipment'!$G$15:$G$19,MATCH(B25,'Suggested Equipment'!$E$15:$E$19,0))","v":"27 cows"},{"$f":"INDEX('Suggested Equipment'!$B$15:$B$19, MATCH(MAX('Suggested Equipment'!$E$15:$E$19), 'Suggested Equipment'!$E$15:$E$19, 0))","v":"Quoted Bottler"},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$25, Equipment!$A$22:$A$81, 0))","v":6192},{"$f":"Equipment!$B$12/Outputs!$F$25","v":0.64865051200474666}]
["Most Efficient",{"$f":"MAX('Suggested Equipment'!$E$28:$E$31)","v":1.0523182679316005E-2},{"$f":"INDEX('Suggested Equipment'!$F$28:$F$31,MATCH(B26,'Suggested Equipment'!E28:E31,0))","v":"1259 lbs/day"},{"$f":"INDEX('Suggested Equipment'!$G$28:$G$31,MATCH(B26,'Suggested Equipment'!$E$28:$E$31,0))","v":"4720 cows"},{"$f":"INDEX('Suggested Equipment'!$B$28:$B$31, MATCH(MAX('Suggested Equipment'!$E$28:$E$31), 'Suggested Equipment'!$E$28:$E$31, 0))","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$26, Equipment!$A$22:$A$81, 0))","v":381675.78124705283},{"$f":"Equipment!$B$12/Outputs!$F$26","v":1.0523182679316005E-2}]
["Most Econonomical",{"$f":"MAX('Suggested Equipment'!$E$40:$E$43)","v":9.7297576800711993E-2},{"$f":"INDEX('Suggested Equipment'!$F$40:$F$43,MATCH(B27,'Suggested Equipment'!E40:E43,0))","v":"124 lbs/day"},{"$f":"INDEX('Suggested Equipment'!$G$40:$G$43,MATCH(B27,'Suggested Equipment'!$E$40:$E$43,0))","v":"466 cows"},{"$f":"INDEX('Suggested Equipment'!$B$40:$B$43, MATCH(MAX('Suggested Equipment'!$E$40:$E$43), 'Suggested Equipment'!$E$40:$E$43, 0))","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$27, Equipment!$A$22:$A$81, 0))","v":41280},{"$f":"Equipment!$B$12/Outputs!$F$27","v":9.7297576800711993E-2}]
["Basic Pastuerizer and Bottler",{"$f":"MAX('Suggested Equipment'!$E$52:$E$53)","v":7.7838061440569595E-2},{"$f":"INDEX('Suggested Equipment'!$F$52:$F$53,MATCH(B28,'Suggested Equipment'!E52:E53,0))","v":"159 lbs/day"},{"$f":"INDEX('Suggested Equipment'!$G$52:$G$53,MATCH(B28,'Suggested Equipment'!$E$52:$E$53,0))","v":"595 cows"},{"$f":"INDEX('Suggested Equipment'!$B$52:$B$53, MATCH(MAX('Suggested Equipment'!$E$52:$E$53), 'Suggested Equipment'!$E$52:$E$53, 0))","v":"ANCO Equipment (500 gal. capcity)"},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$28, Equipment!$A$22:$A$81, 0))","v":51600},{"$f":"Equipment!$B$12/Outputs!$F$28","v":7.7838061440569595E-2}]
[]
[{"$f":"\"To process \"&TEXT(Inputs!$B$10,\"0%\")&\" of your herd's milk, you need to process \"&TEXT(Equipment!$B$12,\"#,##0\")&\" pounds per day. Based on your desired production, you will have \"&TEXT(Outputs!$B$21,\"0\")&\" extra pints of bottled milk, and \"&TEXT(Outputs!$B$14,\"00.00\")&\" gallons of unused cream that could be bottled into \"&TEXT(Outputs!$C$19,\"00\")&\" quarts and \"&TEXT(Outputs!$C$20+Outputs!$C$21,\"00\")&\" pints. Bottling this leftover cream will provide an additional \"&TEXT(NPV_own!$E$63+NPV_own!$E$64,\"$###,###.00\")&\" if pints were sold at average market price of \"&TEXT('Milk Pricing'!$K$204,\"$##.##\")&\" and quarts at \"&TEXT('Milk Pricing'!$J$204,\"$##.##\")&\".\"","v":"To process 20% of your herd's milk, you need to process 4,016 pounds per day. Based on your desired production, you will have 5 extra pints of bottled milk, and 13.82 gallons of unused cream that could be bottled into 27 quarts and 56 pints. Bottling this leftover cream will provide an additional $174,902.88 if pints were sold at average market price of $5.05 and quarts at $7.27."}]
[]
[]
[]
[]
[]
[]
[null,"To see more details about the decision tool outputs, reference suggested equipment combinations on the 'Suggested Equipment' sheet and the full list of all equipements used in this tool, sorted by processing time, on the 'Equipment List' Sheet. "]
[]
[]
[]
[]
[]
[]
["To save a personalized and printable report of this decision tool, click the button below. This will allow you to select where to save the PDF report and automatically open it. The report will contain a printout of the 'Inputs' page, this 'Outputs' page, the 'Suggested Equipment' page, and the 'Equipment List' page."]
[]
[]
[]
[]
[]
[]
["Click the button below to return to the instructions sheet."]

{"sheet":"Print Inputs","index":3,"n_rows":75,"n_cols":4,"rows_kept":75,"cut":false,"hidden":true,"merged":[[39,3,41,3],[39,1,41,2],[28,2,29,3],[39,0,41,0],[0,0,0,2],[1,0,1,1]]}
["Inputs"]
["Herd and Milk Production Related Information"]
["Herd Size - All Cows",{"$f":"Inputs!B5","v":300}]
["Average production per cow per day",{"$f":"Inputs!B6","v":80}]
["Average fat%",{"$f":"Inputs!B7","v":4.0500000000000001E-2}]
["Average protein %",{"$f":"Inputs!B8","v":3.7999999999999999E-2}]
["How many months per year do you milk",{"$f":"Inputs!B9","v":12}]
["What percentage of your herd do you intend to process milk from?",{"$f":"Inputs!B10","v":0.2}]
["How long do you intend to process milk (years)?",20]
["Fat Content of Cream",{"$f":"Inputs!D6","v":0.4}]
["Fat Content of Skim",{"$f":"Inputs!D7","v":5.0000000000000001E-4}]
["Desired Products (in %)"]
["Standardized Whole Milk",{"$f":"Inputs!B15","v":0.25}]
["Standardized Reduced Fat Milk",{"$f":"Inputs!B16","v":0}]
["Standardized Lowfat Milk",{"$f":"Inputs!B17","v":0}]
["Standardized Skim Milk",{"$f":"Inputs!B18","v":0.25}]
["Creamline Milk",{"$f":"Inputs!B19","v":0.5}]
["Desired Serving Sizes (in %)"]
["Gallons",{"$f":"Inputs!B27","v":0.25}]
["Half Gallons",{"$f":"Inputs!B28","v":0.25}]
["Quarts",{"$f":"Inputs!B29","v":0.25}]
["Pints",{"$f":"Inputs!B30","v":0.25}]
["Related Costs"]
["Labor Cost in CWT",{"$f":"Inputs!B35","v":2.71}]
["Cost to Build Facility",{"$f":"Inputs!B36","v":220857}]
["Annual Utilities: electric, water, sewage, gas",{"$f":"Inputs!B37","v":40438}]
["Annual Other: trash, packaging, cleaning, processing, etc.",{"$f":"Inputs!B38","v":61899}]
["Cost to Produce Raw Milk (in CWT)",{"$f":"Inputs!B39","v":25.68}]
["Revenue Streams",null,"Suggested Price Adjustments based on Retail Market Values (August 2025)"]
["Mailbox Milk Price (in CWT)",{"$f":"Inputs!B41","v":23.23}]
["Desired Price for Gallons",{"$f":"Inputs!B42","v":5.16},"Gallons",{"$f":"'Milk Pricing'!D210","v":3.9663807495250461E-2}]
["Desired Price for Half Gallons",{"$f":"Inputs!B43","v":4.96},"Half Gallons",{"$f":"'Milk Pricing'!E210","v":1}]
["Desired Price for Quarts",{"$f":"Inputs!B44","v":2.85},"Quarts",{"$f":"'Milk Pricing'!F210","v":-0.42518501461567521}]
["Desired Price for Pints",{"$f":"Inputs!B45","v":1.64},"Pints",{"$f":"'Milk Pricing'!G210","v":-0.66891426385466335}]
["Debt Financing"]
["Interest Rate",{"$f":"Inputs!B82","v":8.5000000000000006E-2}]
["Duration of Loan (years)",{"$f":"Inputs!B83","v":20}]
["Down Payment Percent",{"$f":"Inputs!B84","v":0.2}]
["Amount to Finance of Construction and Equipment?",{"$f":"Inputs!B85","v":0.8}]
[]
[]
[]
["Major Bottling Equipment Pieces","Price","Capacity","Capacity Units"]
["Pasteurizers (Vat)"]
[{"$f":"Inputs!B50","v":"Quoted Vat Pasteurizer"},{"$f":"Inputs!C50","v":28000},{"$f":"Inputs!D50","v":201},{"$f":"IF(A45=\"Quoted Vat Pasteurizer\",\"Gallons\",IF(A45=\"\",\"\",\"No Required Input \"))","v":"Gallons"}]
["In-Line Pasteurizer (HTST)"]
[{"$f":"Inputs!B51","v":"Not Applicable"},{"$f":"Inputs!C51","v":0},{"$f":"Inputs!D51","v":0},{"$f":"IF(A47=\"Quoted In-Line Pasteurizer\",\"Gallons per hour\",IF(A47=\"\",\"\",\"No Required Input \"))","v":"No Required Input "}]
["Separator"]
[{"$f":"Inputs!B52","v":"Quoted Separator"},{"$f":"Inputs!C52","v":56500},{"$f":"Inputs!D52","v":300},{"$f":"IF(A49=\"Quoted Separator\",\"Liters per hour (L/h)\",IF(A49=\"\",\"\",\"No Required Input \"))","v":"Liters per hour (L/h)"}]
["Homogenizer"]
[{"$f":"Inputs!B53","v":"Quoted Homogenizer"},{"$f":"Inputs!C53","v":10000},{"$f":"Inputs!D53","v":300},{"$f":"IF(A51=\"Quoted Homogenizer\",\"Liters per hour (L/h)\",IF(A51=\"\",\"\",\"No Required Input \"))","v":"Liters per hour (L/h)"}]
["Bottler"]
[{"$f":"Inputs!B54","v":"Quoted Bottler"},{"$f":"Inputs!C54","v":36000},{"$f":"Inputs!D54","v":30},{"$f":"IF(A53=\"Quoted Bottler\",\"Gallons per hour (GPH)\",IF(A53=\"\",\"\",\"No Required Input \"))","v":"Gallons per hour (GPH)"}]
["Additional Processing Equipment"]
["Bulk Tank",{"$f":"Inputs!B58","v":5000}]
["Holding Tank/Mixing Tank",{"$f":"Inputs!B59","v":3800}]
["Clean Out of Place System",{"$f":"Inputs!B60","v":9700}]
["Chiller",{"$f":"Inputs!B61","v":12000}]
["Chart Recorder",{"$f":"Inputs!B62","v":2100}]
["Refridgerator System",{"$f":"Inputs!B63","v":9000}]
["Date Sprayer",{"$f":"Inputs!B64","v":5800}]
["Labeler",{"$f":"Inputs!B65","v":23400}]
["Antibiotic Testing System",{"$f":"Inputs!B66","v":5500}]
["Cooling Unit",{"$f":"Inputs!B67","v":6600}]
["Water Heater",{"$f":"Inputs!B68","v":7200}]
["Other Equipment 1",{"$f":"Inputs!B69","v":0}]
["Other Equipment 2",{"$f":"Inputs!B70","v":0}]
["Other Equipment 3",{"$f":"Inputs!B71","v":0}]
["Other Equipment 4",{"$f":"Inputs!B72","v":0}]
["Other Equipment 5",{"$f":"Inputs!B73","v":0}]
["Other Equipment 6",{"$f":"Inputs!B74","v":0}]
["Other Equipment 7",{"$f":"Inputs!B75","v":0}]
["Other Equipment 8",{"$f":"Inputs!B76","v":0}]
["Other Equipment 9",{"$f":"Inputs!B77","v":0}]
["Other Equipment 10",{"$f":"Inputs!B78","v":0}]

{"sheet":"Print Outputs A","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":true,"merged":[[0,0,1,4],[24,0,26,4]]}
["This sheet shows how much of each milk type you can produce and your potential to grow processing capacity based on equipment package option. It calculates how many pounds of milk you need to process daily to meet your selected processing percentages."]
[]
["Milk Type","Gallons/Day","Liters/Day","Percent of Actual Raw Milk Used"]
["Whole Milk",{"$f":"'Standardized Milk'!$J$19","v":102.93686492548797},{"$f":"'Standardized Milk'!$F$19","v":27.193042870679658},{"$f":"'Standardized Milk'!$H$35","v":0.22040816326530613}]
["Reduced Fat Milk",{"$f":"'Standardized Milk'!$J$16","v":0},{"$f":"'Standardized Milk'!$F$16","v":0},{"$f":"'Standardized Milk'!$I$35","v":0}]
["Lowfat Milk",{"$f":"'Standardized Milk'!$J$13","v":0},{"$f":"'Standardized Milk'!$F$13","v":0},{"$f":"'Standardized Milk'!$J$35","v":0}]
["Skim Milk",{"$f":"'Standardized Milk'!$J$10","v":116.7570921608544},{"$f":"'Standardized Milk'!$F$10","v":30.84396066350239},{"$f":"'Standardized Milk'!$K$35","v":0.25}]
["Creamline Milk",{"$f":"'Standardized Milk'!$J$9","v":233.5141843217088},{"$f":"'Standardized Milk'!$F$9","v":61.68792132700478},{"$f":"'Standardized Milk'!$L$35","v":0.5}]
["Unused Product to be Bottled"]
["Cream",{"$f":"'Standardized Milk'!$K$22","v":13.820227235366428},{"$f":"'Standardized Milk'!$G$22","v":3.6509177928227308}]
["Skim",{"$f":"'Standardized Milk'!$L$22","v":0},{"$f":"'Standardized Milk'!$H$22","v":0}]
["Quantity","Bottled Milk",{"$f":"\"Bottled Leftover Cream: \"&CHAR(10)&TEXT(Outputs!$B$14,\"00.00\")&\" Gallons\"","v":"Bottled Leftover Cream: \n13.82 Gallons"}]
["Number of Gallon:",{"$f":"'Standardized Milk'!$C$28","v":113},"-"]
["Number of Half Gallons:",{"$f":"'Standardized Milk'!$C$29","v":226},"-"]
["Number of Quarts:",{"$f":"'Standardized Milk'!$C$30","v":453},{"$f":"'Standardized Milk'!$C$35","v":27}]
["Number of Pints:",{"$f":"'Standardized Milk'!$C$31","v":906},{"$f":"'Standardized Milk'!$C$36","v":55}]
["Extra Pints",{"$f":"INT('Standardized Milk'!$C$32)","v":5},{"$f":"INT('Standardized Milk'!$E$38)","v":1}]
[null,"Your Choice","Most Efficient","Most Econonomical","Basic Pastuerizer and Bottler"]
["Capacity Utilized",{"$f":"MAX('Suggested Equipment'!$E$15:$E$19)","v":0.64865051200474666},{"$f":"MAX('Suggested Equipment'!$E$28:$E$31)","v":1.0523182679316005E-2},{"$f":"MAX('Suggested Equipment'!$E$40:$E$43)","v":9.7297576800711993E-2},{"$f":"MAX('Suggested Equipment'!$E$52:$E$53)","v":7.7838061440569595E-2}]
["Extra APD",{"$f":"MIN('Suggested Equipment'!$F$15:$F$19)","v":0},{"$f":"MIN('Suggested Equipment'!$F$28:$F$31)","v":0},{"$f":"MIN('Suggested Equipment'!$F$40:$F$43)","v":0},{"$f":"MIN('Suggested Equipment'!$F$52:$F$53)","v":0}]
["Extra Animals",{"$f":"MIN('Suggested Equipment'!$G$15:$G$19)","v":0},{"$f":"MIN('Suggested Equipment'!$G$28:$G$31)","v":0},{"$f":"MIN('Suggested Equipment'!$G$40:$G$43)","v":0},{"$f":"MIN('Suggested Equipment'!$G$52:$G$53)","v":0}]
["Production Limiting Equipment",{"$f":"INDEX('Suggested Equipment'!$B$15:$B$19, MATCH(MAX('Suggested Equipment'!$E$15:$E$19), 'Suggested Equipment'!$E$15:$E$19, 0))","v":"Quoted Bottler"},{"$f":"INDEX('Suggested Equipment'!$B$28:$B$31, MATCH(MAX('Suggested Equipment'!$E$28:$E$31), 'Suggested Equipment'!$E$28:$E$31, 0))","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"INDEX('Suggested Equipment'!$B$40:$B$43, MATCH(MAX('Suggested Equipment'!$E$40:$E$43), 'Suggested Equipment'!$E$40:$E$43, 0))","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"INDEX('Suggested Equipment'!$B$52:$B$53, MATCH(MAX('Suggested Equipment'!$E$52:$E$53), 'Suggested Equipment'!$E$52:$E$53, 0))","v":"ANCO Equipment (500 gal. capcity)"}]
["Max Daily Production (lbs)",{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$25, Equipment!$A$22:$A$81, 0))","v":6192},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$26, Equipment!$A$22:$A$81, 0))","v":381675.78124705283},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$27, Equipment!$A$22:$A$81, 0))","v":41280},{"$f":"INDEX(Equipment!$L$22:$L$81, MATCH(Outputs!$E$28, Equipment!$A$22:$A$81, 0))","v":51600}]
["Percent of Milk Used",{"$f":"Equipment!$B$12/Outputs!$F$25","v":0.64865051200474666},{"$f":"Equipment!$B$12/Outputs!$F$26","v":1.0523182679316005E-2},{"$f":"Equipment!$B$12/Outputs!$F$27","v":9.7297576800711993E-2},{"$f":"Equipment!$B$12/Outputs!$F$28","v":7.7838061440569595E-2}]
[{"$f":"\"To process \"&TEXT(Inputs!$B$10,\"0%\")&\" of your herd's milk, you need to process \"&TEXT(Equipment!$B$12,\"#,##0\")&\" pounds per day. Based on your desired production, you will have \"&TEXT(Outputs!$B$21,\"0\")&\" extra pints of bottled milk, and \"&TEXT(Outputs!$B$14,\"00.00\")&\" gallons of unused cream that could be bottled into \"&TEXT(Outputs!$C$19,\"00\")&\" quarts and \"&TEXT(Outputs!$C$20+Outputs!$C$21,\"00\")&\" pints. Bottling this leftover cream will provide an additional \"&TEXT(NPV_own!$E$63+NPV_own!$E$64,\"$###,###.00\")&\" if pints were sold at average market price of \"&TEXT('Milk Pricing'!$K$204,\"$##.##\")&\" and quarts at \"&TEXT('Milk Pricing'!$J$204,\"$##.##\")&\".\"","v":"To process 20% of your herd's milk, you need to process 4,016 pounds per day. Based on your desired production, you will have 5 extra pints of bottled milk, and 13.82 gallons of unused cream that could be bottled into 27 quarts and 56 pints. Bottling this leftover cream will provide an additional $174,902.88 if pints were sold at average market price of $5.05 and quarts at $7.27."}]

{"sheet":"Print Outputs B","index":5,"n_rows":39,"n_cols":7,"rows_kept":39,"cut":false,"hidden":true,"merged":[[0,0,4,6]]}
["This sheet compares four equipment packages: your choice list from the inputs sheet, the most efficient combination, the most economical combination, and a basic pasteurizer and bottler combination. For each, it shows total cost, processing time (not including cleanup time), payback period (years to breakeven), net present value (NPV), and internal rate of return (IRR). Payback period represents the number of years it will take to overcome the initial investment cost and begin to return a profit. Net present value represents the total value of your investment over time, in other words, how much more you would earn compared to the alternative (not processing). Internal rate of return tells you how fast your money is expected to grow with the investment in a bottled milk operation. Lower payback period and larger net present values and internal rate of returns are best. "]
[]
[]
[]
[]
["Your Choice Equipment List","Equipment Description","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizers (Vat)",{"$f":"Inputs!$B$50","v":"Quoted Vat Pasteurizer"},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,5,FALSE)","v":28000},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,11,FALSE)","v":"04:38:49.374"},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,6,FALSE)","v":0.19362701850887959},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,9,FALSE),\"0\")&\" lbs/day\"","v":"56 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,10,FALSE),\"0\")&\" cows\"","v":"209 cows"}]
["In-Line Pasteurizer",{"$f":"Inputs!$B$51","v":"Not Applicable"},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,5,FALSE)","v":0},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,11,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,6,FALSE)","v":0},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,9,FALSE),\"0\")&\" lbs/day\"","v":"0 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,10,FALSE),\"0\")&\" cows\"","v":"0 cows"}]
["Separator",{"$f":"Inputs!$B$52","v":"Quoted Separator"},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,5,FALSE)","v":56500},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,11,FALSE)","v":"05:53:34.736"},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,6,FALSE)","v":0.24554092918404014},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,9,FALSE),\"0\")&\" lbs/day\"","v":"41 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,10,FALSE),\"0\")&\" cows\"","v":"154 cows"}]
["Homogenizer",{"$f":"Inputs!$B$53","v":"Quoted Homogenizer"},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,5,FALSE)","v":10000},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,11,FALSE)","v":"05:53:34.736"},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,6,FALSE)","v":0.24554092918404014},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,9,FALSE),\"0\")&\" lbs/day\"","v":"41 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,10,FALSE),\"0\")&\" cows\"","v":"154 cows"}]
["Bottler",{"$f":"Inputs!$B$54","v":"Quoted Bottler"},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,5,FALSE)","v":36000},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,11,FALSE)","v":"15:34:03.404"},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,6,FALSE)","v":0.64865051200474666},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$829,9,FALSE),\"0\")&\" lbs/day\"","v":"7 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,10,FALSE),\"0\")&\" cows\"","v":"27 cows"}]
["Main Equipment Cost",{"$f":"SUM('Suggested Equipment'!$C$15:$C$19)","v":130500},"Years to Break Even: ",{"$f":"NPV_own!$G$30","v":0.83042758394127236}]
["Supplemental Equipment Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"Net Present Value",{"$f":"NPV_own!$G$28","v":3889251.0191455567}]
["Total Time",{"$f":"SUM('Suggested Equipment'!$D$15:$D$19)","v":"1900-01-01T08:00:02.251"},"Internal Rate of Return",{"$f":"NPV_own!$E$27","v":1.3547237360556461}]
[]
["Most Efficient","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"VLOOKUP('Suggested Equipment'!$D$28,CHOOSE({1,2},Equipment!$K$85:$K$111,Equipment!$A$85:$A$111),2,FALSE)","v":"In-line Pasteurizer 3500 gal/hr"},{"$f":"VLOOKUP('Suggested Equipment'!$D$28,CHOOSE({1,2},Equipment!$K$85:$K$111,Equipment!$E$85:$E$111),2,FALSE)","v":120000},{"$f":"MIN(Equipment!$D$85:$D$111)","v":"00:08:00.372"},{"$f":"MIN(Equipment!$F$85:$F$111)","v":0},{"$f":"TEXT(MAX(Equipment!$I$85:$I$111),\"0\")&\" lbs/day\"","v":"2395 lbs/day"},{"$f":"TEXT(MAX(Equipment!$J$85:$J$111),\"0\")&\" cows\"","v":"8980 cows"}]
["Separator",{"$f":"VLOOKUP('Suggested Equipment'!$D$29,CHOOSE({1,2},'Equipment List'!$B$43:$B$49,'Equipment List'!$A$43:$A$49),2,FALSE)","v":"Tetra Pak H10 Hot Milk (Max. Capacity 75,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$29,CHOOSE({1,2},'Equipment List'!$B$43:$B$49,'Equipment List'!$C$43:$C$49),2,FALSE)","v":160000},{"$f":"'Equipment List'!$B$43","v":"00:01:24.859"},{"$f":"'Equipment List'!$D$43","v":9.8216371673616053E-4},{"$f":"TEXT('Equipment List'!$E$43,\"0\")&\" lbs/day\"","v":"13618 lbs/day"},{"$f":"TEXT('Equipment List'!$F$43,\"0\")&\" cows\"","v":"51067 cows"}]
["Homogenizer",{"$f":"VLOOKUP('Suggested Equipment'!$D$30,CHOOSE({1,2},'Equipment List'!$B$54:$B$57,'Equipment List'!$A$54:$A$57),2,FALSE)","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$30,'Equipment List'!$B$54:$C$57,2,FALSE)","v":152640},{"$f":"'Equipment List'!$B$54","v":"00:15:09.203"},{"$f":"'Equipment List'!$D$54","v":1.0523182679316005E-2},{"$f":"TEXT('Equipment List'!$E$54,\"0\")&\" lbs/day\"","v":"1259 lbs/day"},{"$f":"TEXT('Equipment List'!$F$54,\"0\")&\" cows\"","v":"4720 cows"}]
["Bottler",{"$f":"VLOOKUP('Suggested Equipment'!$D$31,CHOOSE({1,2},'Equipment List'!$B$65:$B$70,'Equipment List'!$A$65:$A$70),2,FALSE)","v":"Federal 309 Gravity Filler (Max. Capacity for 1 gal)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$31,'Equipment List'!$B$65:$C$70,2,FALSE)","v":600000},{"$f":"'Equipment List'!$B$65","v":"00:03:53.514"},{"$f":"'Equipment List'!$D$65","v":2.7027104666864444E-3},{"$f":"TEXT('Equipment List'!$E$65,\"0\")&\" lbs/day\"","v":"4940 lbs/day"},{"$f":"TEXT('Equipment List'!$F$65,\"0\")&\" cows\"","v":"18525 cows"}]
["Main Equipment Cost",{"$f":"SUM('Suggested Equipment'!$C$28:$C$31)","v":1032640},"Years to Break Even: ",{"$f":"NPV_eff!$G$30","v":2.8081775182294111}]
["Supplemental Equipment Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"Net Present Value",{"$f":"NPV_eff!$G$28","v":2987111.0191455567}]
["Total Time",{"$f":"SUM('Suggested Equipment'!$D$28:$D$31)","v":"00:28:27.948"},"Internal Rate of Return",{"$f":"NPV_eff!$E$27","v":0.44482962733359055}]
[]
["Most Economical","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"Equipment!$A$120","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,5,FALSE)","v":24000},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,11,FALSE)","v":"02:20:06.511"},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,6,FALSE)","v":9.7297576800711993E-2},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,9,FALSE),\"0\")&\" lbs/day\"","v":"124 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,10,FALSE),\"0\")&\" cows\"","v":"466 cows"}]
["Separator",{"$f":"Equipment!$A$123","v":"Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,5,FALSE)","v":160000},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,11,FALSE)","v":"00:02:35.230"},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,6,FALSE)","v":1.7966409452490743E-3},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,9,FALSE),\"0\")&\" lbs/day\"","v":"7438 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,10,FALSE),\"0\")&\" cows\"","v":"27894 cows"}]
["Homogenizer",{"$f":"Equipment!$A$122","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,5,FALSE)","v":152640},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,11,FALSE)","v":"00:15:09.203"},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,6,FALSE)","v":1.0523182679316005E-2},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,9,FALSE),\"0\")&\" lbs/day\"","v":"1259 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,10,FALSE),\"0\")&\" cows\"","v":"4721 cows"}]
["Bottler",{"$f":"Equipment!$A$121","v":"Federal 309 Gravity Filler (Min. Capacity for 1 gal)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,5,FALSE)","v":600000},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,11,FALSE)","v":"00:04:26.873"},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,6,FALSE)","v":3.0888119619273649E-3},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$829,9,FALSE),\"0\")&\" lbs/day\"","v":"4321 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,10,FALSE),\"0\")&\" cows\"","v":"16204 cows"}]
["Main Equipment Cost",{"$f":"SUM('Suggested Equipment'!$C$40:$C$43)","v":936640},"Years to Break Even: ",{"$f":"NPV_econ!$G$30","v":2.5796230917533003}]
["Supplemental Equipment Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"Net Present Value",{"$f":"NPV_econ!$G$28","v":3083111.0191455567}]
["Total Time",{"$f":"SUM('Suggested Equipment'!$D$40:$D$43)","v":"02:42:17.817"},"Internal Rate of Return",{"$f":"NPV_econ!$E$27","v":0.47917269450340205}]
[]
["Basic Pastuerizer/Bottler","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"Equipment!$A$91","v":"ANCO Equipment (200 gal. capacity)"},{"$f":"Equipment!$E$91","v":18000},{"$f":"Equipment!$K$91","v":"04:40:13.021"},{"$f":"Equipment!$F$91","v":0.19459515360142399},{"$f":"TEXT(Equipment!$I$91,\"0\")&\" lbs/day\"","v":"55 lbs/day"},{"$f":"TEXT(Equipment!$J$91,\"0\")&\" cows\"","v":"208 cows"}]
["Bottler",{"$f":"Equipment!$A$79","v":"Federal 309 Gravity Filler (Avg. Capacity for 0.5 gal)"},{"$f":"Equipment!$E$79","v":600000},{"$f":"Equipment!$K$79","v":"00:06:29.190"},{"$f":"Equipment!$F$79","v":2.2522587222387038E-3},{"$f":"TEXT(Equipment!$I$79,\"0\")&\" lbs/day\"","v":"5931 lbs/day"},{"$f":"TEXT(Equipment!$J$79,\"0\")&\" cows\"","v":"22241 cows"}]
["Main Equipment Cost",{"$f":"SUM('Suggested Equipment'!$C$52:$C$53)","v":626500},"Years to Break Even: ",{"$f":"NPV_basic!$G$30","v":1.8588883979723678}]
["Supplemental Equipment Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"Net Present Value",{"$f":"NPV_basic!$G$28","v":3393251.0191455567}]
["Total Time",{"$f":"SUM('Suggested Equipment'!$D$52:$D$53)","v":"01:58:34.399"},"Internal Rate of Return",{"$f":"NPV_basic!$E$27","v":0.63791867957549453}]

{"sheet":"Print Outputs C","index":6,"n_rows":67,"n_cols":6,"rows_kept":67,"cut":false,"hidden":true,"merged":[[0,0,1,5],[47,0,47,5],[58,0,58,5],[2,0,2,5],[23,0,23,5],[36,0,36,5]]}
["This sheet presents all available pasteurizers, separators, homogenizers, and bottlers used in this tool, sorted from shortest to longest run-times. It includes estimated cost as well as processing and growth capacities."]
[]
["Vat Pasteurizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capcity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (2000 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,1),Equipment!$T$13)","v":"00:28:01.302"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),5),\"\")","v":56000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),6),\"\")","v":1.9459515360142399E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"674.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"2529 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1500 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,2),Equipment!$T$13)","v":"00:37:21.736"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),5),\"\")","v":49500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),6),\"\")","v":2.5946020480189867E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"502.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"1884 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1200 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,3),Equipment!$T$13)","v":"00:46:42.170"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),5),\"\")","v":45500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),6),\"\")","v":3.2432525600237336E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"399.41 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"1497 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1000 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,4),Equipment!$T$13)","v":"00:56:02.604"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),5),\"\")","v":39500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),6),\"\")","v":3.8919030720284797E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"330.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"1239 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (800 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,5),Equipment!$T$13)","v":"01:10:03.255"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),5),\"\")","v":32000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),6),\"\")","v":4.8648788400355997E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"261.81 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"981 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (600 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,6),Equipment!$T$13)","v":"01:33:24.340"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),5),\"\")","v":28500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),6),\"\")","v":6.4865051200474672E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"193.01 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"723 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (500 gal. capcity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,7),Equipment!$T$13)","v":"01:52:05.209"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),5),\"\")","v":26500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),6),\"\")","v":7.7838061440569595E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"158.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"594 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,8),Equipment!$T$13)","v":"02:20:06.511"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),5),\"\")","v":24000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),6),\"\")","v":9.7297576800711993E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"124.21 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"465 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (300 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,9),Equipment!$T$13)","v":"03:06:48.681"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),5),\"\")","v":20000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),6),\"\")","v":0.12973010240094934},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"89.81 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"336 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),1),\"\")","v":"Quoted Vat Pasteurizer"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,10),Equipment!$T$13)","v":"04:38:49.374"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),5),\"\")","v":28000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),6),\"\")","v":0.19362701850887959},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"55.76 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"209 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (200 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,11),Equipment!$T$13)","v":"04:40:13.021"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),5),\"\")","v":18000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),6),\"\")","v":0.19459515360142399},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"55.41 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"207 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (99 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,12),Equipment!$T$13)","v":"09:26:05.700"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),5),\"\")","v":18000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),6),\"\")","v":0.39312152242711917},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"20.67 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"77 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (60 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,13),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),5),\"\")","v":16000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),6),\"\")","v":0.64865051200474666},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"7.25 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"27 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (45 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,14),Equipment!$T$13)","v":"20:45:24.539"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),5),\"\")","v":13000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),6),\"\")","v":0.86486734933966225},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"2.09 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"7 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (30 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,15),Equipment!$T$13)","v":"1900-01-01T07:08:06.808"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),5),\"\")","v":10000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),6),\"\")","v":1.2973010240094933},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"-3.07 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"-11 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (15 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,16),Equipment!$T$13)","v":"1900-01-02T14:16:13.617"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),5),\"\")","v":7000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),6),\"\")","v":2.5946020480189866},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"-8.23 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"-30 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (4 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,17),Equipment!$T$13)","v":"1900-01-09T17:30:51.064"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),5),\"\")","v":5500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),6),\"\")","v":9.7297576800712005},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"-12.01 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),10),0),\"\"),\"0\")&\" cows\"","v":"-45 cows"}]
[]
[]
["High Temperature Short Time (HTST) In-Line Pastuerizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capcity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 3500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,1),Equipment!$T$13)","v":"00:08:00.372"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),6),\"\")","v":5.5598615314692568E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"2394.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"8979 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 3000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,2),Equipment!$T$13)","v":"00:09:20.434"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),6),\"\")","v":6.4865051200474668E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"2050.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"7689 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 2500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,3),Equipment!$T$13)","v":"00:11:12.521"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),6),\"\")","v":7.7838061440569598E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1706.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"6399 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 2000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,4),Equipment!$T$13)","v":"00:14:00.651"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),6),\"\")","v":9.7297576800711993E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1362.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"5109 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 1500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,5),Equipment!$T$13)","v":"00:18:40.868"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),6),\"\")","v":1.2973010240094934E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1018.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"3819 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 1000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,6),Equipment!$T$13)","v":"00:28:01.302"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),6),\"\")","v":1.9459515360142399E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"674.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"2529 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,7),Equipment!$T$13)","v":"00:56:02.604"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),6),\"\")","v":3.8919030720284797E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"330.61 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"1239 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 200 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,8),Equipment!$T$13)","v":"02:20:06.511"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),6),\"\")","v":9.7297576800711993E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"124.21 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"465 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 100 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,9),Equipment!$T$13)","v":"04:40:13.021"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),6),\"\")","v":0.19459515360142399},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"55.41 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"207 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),1),\"\")","v":"Quoted In-Line Pasteurizer"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,10),Equipment!$T$13)","v":"1923-12-25"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),5),\"\")","v":0},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),6),\"\")","v":0},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"0.00 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),10),0),\"\"),\"0\")&\" cows\"","v":"0 cows"}]
[]
["Separators"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capcity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Max. Capacity 75,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,1),Equipment!$T$13)","v":"00:01:24.859"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),6),\"\")","v":9.8216371673616053E-4},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"13617.89 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"51067 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Max. Capacity 50,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,2),Equipment!$T$13)","v":"00:02:07.288"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),6),\"\")","v":1.4732455751042409E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"9074.13 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"34027 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,3),Equipment!$T$13)","v":"00:02:35.230"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),6),\"\")","v":1.7966409452490743E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"7438.38 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"27893 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Avg. Capacity 30,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,4),Equipment!$T$13)","v":"00:03:32.147"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),6),\"\")","v":2.4554092918404012E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"5439.12 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"20396 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Min. Capacity 10,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,5),Equipment!$T$13)","v":"00:10:36.442"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),6),\"\")","v":7.3662278755212045E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1804.12 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"6765 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Min. Capacity 7,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,6),Equipment!$T$13)","v":"00:15:09.203"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),6),\"\")","v":1.0523182679316005E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1258.86 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"4720 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),1),\"\")","v":"Quoted Separator"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,7),Equipment!$T$13)","v":"05:53:34.736"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),5),\"\")","v":56500},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),6),\"\")","v":0.24554092918404014},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"41.14 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),10),0),\"\"),\"0\")&\" cows\"","v":"154 cows"}]
[]
[]
["Homogenizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capcity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,1),Equipment!$T$13)","v":"00:15:09.203"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),6),\"\")","v":1.0523182679316005E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"1258.86 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"4720 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Avg. 5,250 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,2),Equipment!$T$13)","v":"00:20:12.271"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),6),\"\")","v":1.4030910239088007E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"940.80 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"3528 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Min. 3,500 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,3),Equipment!$T$13)","v":"00:30:18.406"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),6),\"\")","v":2.104636535863201E-2},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"622.74 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"2335 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),1),\"\")","v":"Quoted Homogenizer"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,4),Equipment!$T$13)","v":"05:53:34.736"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),5),\"\")","v":10000},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),6),\"\")","v":0.24554092918404014},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"41.14 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"154 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Max. 30 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,5),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),6),\"\")","v":0.64865051200474666},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"7.25 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"27 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Avg. 22.50 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,6),Equipment!$T$13)","v":"20:45:24.539"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),6),\"\")","v":0.86486734933966225},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"2.09 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"7 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Min. 15 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,7),Equipment!$T$13)","v":"1900-01-01T07:08:06.808"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),6),\"\")","v":1.2973010240094933},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"-3.07 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),10),0),\"\"),\"0\")&\" cows\"","v":"-11 cows"}]
[]
[]
["Bottlers: Filler + Capper"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capcity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Max. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,1),Equipment!$T$13)","v":"00:03:53.514"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),6),\"\")","v":2.7027104666864444E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"4940.21 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"18525 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Avg. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,2),Equipment!$T$13)","v":"00:04:10.194"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),6),\"\")","v":2.8957612143069049E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"4609.97 lbs/day"},{"$f":"TEXT(IFERROR(ROUND(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"17287 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Min. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,3),Equipment!$T$13)","v":"00:04:26.873"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),6),\"\")","v":3.0888119619273649E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"4321.01 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"16203 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Max. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,4),Equipment!$T$13)","v":"00:05:50.271"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),6),\"\")","v":2.0270328500148335E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"6591.41 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"24717 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Avg. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,5),Equipment!$T$13)","v":"00:06:29.190"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),6),\"\")","v":2.2522587222387038E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"5930.93 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"22240 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Min. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,6),Equipment!$T$13)","v":"00:07:17.839"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),6),\"\")","v":2.5337910625185416E-3},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"5270.45 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"19764 cows"}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),1),\"\")","v":"Quoted Bottler"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,7),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),5),\"\")","v":36000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),6),\"\")","v":0.64865051200474666},{"$f":"TEXT(IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),9),\"\"),\"0.00\")&\" lbs/day\"","v":"7.25 lbs/day"},{"$f":"TEXT(IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),10),0),\"\"),\"0\")&\" cows\"","v":"27 cows"}]

{"sheet":"Suggested Equipment","index":7,"n_rows":65,"n_cols":7,"rows_kept":65,"cut":false,"hidden":false,"merged":[[0,0,9,6],[64,0,64,6]]}
["This 'Suggested Equipment' sheet compares four equipment packages: your choice list from the inputs sheet, the most efficient combination, the most economical combination, and a basic pasteurizer and bottler combination. For each, it shows total cost, processing time (not including cleanup time), payback period (years to breakeven), net present value (NPV), and internal rate of return (IRR). Payback period represents the number of years it will take to overcome the initial investment cost and begin to return a profit. Net present value represents the total value of your investment over time, in other words, how much more you would earn compared to the alternative (not processing). Internal rate of return tells you how fast your money is expected to grow with the investment in a bottled milk operation. Lower payback period and larger net present values and internal rate of returns are best. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["**Total Time does not include cleanup time**",null,null,"***Anything over 100% capacity utilized, means you have used more than your equipment can handle"]
[]
["Your Choice Equipment List","Equipment Description","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizers (Vat)",{"$f":"Inputs!$B$50","v":"Quoted Vat Pasteurizer"},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,5,FALSE)","v":28000},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,11,FALSE)","v":"04:38:49.374"},{"$f":"VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,6,FALSE)","v":0.19362701850887959},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,9,FALSE),\"0\")&\" lbs/day\"","v":"56 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$15,Equipment!$A$22:$K$39,10,FALSE),\"0\")&\" cows\"","v":"209 cows"}]
["In-Line Pasteurizer",{"$f":"Inputs!$B$51","v":"Not Applicable"},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,5,FALSE)","v":0},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,11,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,6,FALSE)","v":0},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,9,FALSE),\"0\")&\" lbs/day\"","v":"0 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$16,Equipment!$A$40:$K$51,10,FALSE),\"0\")&\" cows\"","v":"0 cows"}]
["Separator",{"$f":"Inputs!$B$52","v":"Quoted Separator"},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,5,FALSE)","v":56500},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,11,FALSE)","v":"05:53:34.736"},{"$f":"VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,6,FALSE)","v":0.24554092918404014},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,9,FALSE),\"0\")&\" lbs/day\"","v":"41 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$17,Equipment!$A$54:$K$61,10,FALSE),\"0\")&\" cows\"","v":"154 cows"}]
["Homogenizer",{"$f":"Inputs!$B$53","v":"Quoted Homogenizer"},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,5,FALSE)","v":10000},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,11,FALSE)","v":"05:53:34.736"},{"$f":"VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,6,FALSE)","v":0.24554092918404014},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,9,FALSE),\"0\")&\" lbs/day\"","v":"41 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$18,Equipment!$A$64:$K$71,10,FALSE),\"0\")&\" cows\"","v":"154 cows"}]
["Bottler",{"$f":"Inputs!$B$54","v":"Quoted Bottler"},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,5,FALSE)","v":36000},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,11,FALSE)","v":"15:34:03.404"},{"$f":"VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,6,FALSE)","v":0.64865051200474666},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$829,9,FALSE),\"0\")&\" lbs/day\"","v":"7 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$19,Equipment!$A$75:$K$82,10,FALSE),\"0\")&\" cows\"","v":"27 cows"}]
["BEP Equip Cost",{"$f":"SUM('Suggested Equipment'!$C$15:$C$19)","v":130500},"BEP PP",{"$f":"NPV_own!$G$30","v":0.83042758394127236}]
["BEP Added Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"BEP NPV",{"$f":"NPV_own!$G$28","v":3889251.0191455567}]
["BEP Total Time",{"$f":"SUM('Suggested Equipment'!$D$15:$D$19)","v":"1900-01-01T08:00:02.251"},"BEP IRR",{"$f":"NPV_own!$E$27","v":1.3547237360556461}]
[]
[]
[]
[]
["Most Efficient","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"VLOOKUP('Suggested Equipment'!$D$28,CHOOSE({1,2},Equipment!$K$85:$K$111,Equipment!$A$85:$A$111),2,FALSE)","v":"In-line Pasteurizer 3500 gal/hr"},{"$f":"VLOOKUP('Suggested Equipment'!$D$28,CHOOSE({1,2},Equipment!$K$85:$K$111,Equipment!$E$85:$E$111),2,FALSE)","v":120000},{"$f":"MIN(Equipment!$D$85:$D$111)","v":"00:08:00.372"},{"$f":"MIN(Equipment!$F$85:$F$111)","v":0},{"$f":"TEXT(MAX(Equipment!$I$85:$I$111),\"0\")&\" lbs/day\"","v":"2395 lbs/day"},{"$f":"TEXT(MAX(Equipment!$J$85:$J$111),\"0\")&\" cows\"","v":"8980 cows"}]
["Separator",{"$f":"VLOOKUP('Suggested Equipment'!$D$29,CHOOSE({1,2},'Equipment List'!$B$43:$B$49,'Equipment List'!$A$43:$A$49),2,FALSE)","v":"Tetra Pak H10 Hot Milk (Max. Capacity 75,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$29,CHOOSE({1,2},'Equipment List'!$B$43:$B$49,'Equipment List'!$C$43:$C$49),2,FALSE)","v":160000},{"$f":"'Equipment List'!$B$43","v":"00:01:24.859"},{"$f":"'Equipment List'!$D$43","v":9.8216371673616053E-4},{"$f":"TEXT('Equipment List'!$E$43,\"0\")&\" lbs/day\"","v":"13618 lbs/day"},{"$f":"TEXT('Equipment List'!$F$43,\"0\")&\" cows\"","v":"51067 cows"}]
["Homogenizer",{"$f":"VLOOKUP('Suggested Equipment'!$D$30,CHOOSE({1,2},'Equipment List'!$B$54:$B$57,'Equipment List'!$A$54:$A$57),2,FALSE)","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$30,'Equipment List'!$B$54:$C$57,2,FALSE)","v":152640},{"$f":"'Equipment List'!$B$54","v":"00:15:09.203"},{"$f":"'Equipment List'!$D$54","v":1.0523182679316005E-2},{"$f":"TEXT('Equipment List'!$E$54,\"0\")&\" lbs/day\"","v":"1259 lbs/day"},{"$f":"TEXT('Equipment List'!$F$54,\"0\")&\" cows\"","v":"4720 cows"}]
["Bottler",{"$f":"VLOOKUP('Suggested Equipment'!$D$31,CHOOSE({1,2},'Equipment List'!$B$65:$B$70,'Equipment List'!$A$65:$A$70),2,FALSE)","v":"Federal 309 Gravity Filler (Max. Capacity for 1 gal)"},{"$f":"VLOOKUP('Suggested Equipment'!$D$31,'Equipment List'!$B$65:$C$70,2,FALSE)","v":600000},{"$f":"'Equipment List'!$B$65","v":"00:03:53.514"},{"$f":"'Equipment List'!$D$65","v":2.7027104666864444E-3},{"$f":"TEXT('Equipment List'!$E$65,\"0\")&\" lbs/day\"","v":"4940 lbs/day"},{"$f":"TEXT('Equipment List'!$F$65,\"0\")&\" cows\"","v":"18525 cows"}]
["TEP Equip Cost",{"$f":"SUM('Suggested Equipment'!$C$28:$C$31)","v":1032640},"TEP PP",{"$f":"NPV_eff!$G$30","v":2.8081775182294111}]
["TEP Added Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"TEP NPV",{"$f":"NPV_eff!$G$28","v":2987111.0191455567}]
["TEP Total Time",{"$f":"SUM('Suggested Equipment'!$D$28:$D$31)","v":"00:28:27.948"},"TEP IRR",{"$f":"NPV_eff!$E$27","v":0.44482962733359055}]
[]
[]
[]
[]
["Most Economical","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"Equipment!$A$120","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,5,FALSE)","v":24000},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,11,FALSE)","v":"02:20:06.511"},{"$f":"VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,6,FALSE)","v":9.7297576800711993E-2},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,9,FALSE),\"0\")&\" lbs/day\"","v":"124 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$40,Equipment!$A$22:$K$39,10,FALSE),\"0\")&\" cows\"","v":"466 cows"}]
["Separator",{"$f":"Equipment!$A$123","v":"Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,5,FALSE)","v":160000},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,11,FALSE)","v":"00:02:35.230"},{"$f":"VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,6,FALSE)","v":1.7966409452490743E-3},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,9,FALSE),\"0\")&\" lbs/day\"","v":"7438 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$41,Equipment!$A$54:$K$61,10,FALSE),\"0\")&\" cows\"","v":"27894 cows"}]
["Homogenizer",{"$f":"Equipment!$A$122","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,5,FALSE)","v":152640},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,11,FALSE)","v":"00:15:09.203"},{"$f":"VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,6,FALSE)","v":1.0523182679316005E-2},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,9,FALSE),\"0\")&\" lbs/day\"","v":"1259 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$42,Equipment!$A$64:$K$71,10,FALSE),\"0\")&\" cows\"","v":"4721 cows"}]
["Bottler",{"$f":"Equipment!$A$121","v":"Federal 309 Gravity Filler (Min. Capacity for 1 gal)"},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,5,FALSE)","v":600000},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,11,FALSE)","v":"00:04:26.873"},{"$f":"VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,6,FALSE)","v":3.0888119619273649E-3},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$829,9,FALSE),\"0\")&\" lbs/day\"","v":"4321 lbs/day"},{"$f":"TEXT(VLOOKUP('Suggested Equipment'!$B$43,Equipment!$A$75:$K$82,10,FALSE),\"0\")&\" cows\"","v":"16204 cows"}]
["CEP Equip Cost",{"$f":"SUM('Suggested Equipment'!$C$40:$C$43)","v":936640},"CEP PP",{"$f":"NPV_econ!$G$30","v":2.5796230917533003}]
["CEP Added Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"CEP NPV",{"$f":"NPV_econ!$G$28","v":3083111.0191455567}]
["CEP Total Time",{"$f":"SUM('Suggested Equipment'!$D$40:$D$43)","v":"02:42:17.817"},"CEP IRR",{"$f":"NPV_econ!$E$27","v":0.47917269450340205}]
[]
[]
[]
[]
["Basic Pastuerizer/Bottler","Equipment Suggestion","Equipment Cost","Time Required","Capacity Utilized","Extra Capacity","Extra Capacity"]
["Pasteurizer",{"$f":"Equipment!$A$94","v":"ANCO Equipment (500 gal. capcity)"},{"$f":"Equipment!$E$94","v":26500},{"$f":"Equipment!$K$94","v":"01:52:05.209"},{"$f":"Equipment!$F$94","v":7.7838061440569595E-2},{"$f":"TEXT(Equipment!$I$94,\"0\")&\" lbs/day\"","v":"159 lbs/day"},{"$f":"TEXT(Equipment!$J$94,\"0\")&\" cows\"","v":"595 cows"}]
["Bottler",{"$f":"Equipment!$A$79","v":"Federal 309 Gravity Filler (Avg. Capacity for 0.5 gal)"},{"$f":"Equipment!$E$79","v":600000},{"$f":"Equipment!$K$79","v":"00:06:29.190"},{"$f":"Equipment!$F$79","v":2.2522587222387038E-3},{"$f":"TEXT(Equipment!$I$79,\"0\")&\" lbs/day\"","v":"5931 lbs/day"},{"$f":"TEXT(Equipment!$J$79,\"0\")&\" cows\"","v":"22241 cows"}]
["SEP Equip Cost",{"$f":"SUM('Suggested Equipment'!$C$52:$C$53)","v":626500},"SEP PP",{"$f":"NPV_basic!$G$30","v":1.8588883979723678}]
["SEP Added Cost",{"$f":"SUM(Inputs!$B$58:$B$78)","v":90100},"SEP NPV",{"$f":"NPV_basic!$G$28","v":3393251.0191455567}]
["SEP Total Time",{"$f":"SUM('Suggested Equipment'!$D$52:$D$53)","v":"01:58:34.399"},"SEP IRR",{"$f":"NPV_basic!$E$27","v":0.63791867957549453}]
[]
[]
[]
[]
[]
[]
[]
[]
["Click the button below to return to the instructions sheet."]

{"sheet":"Equipment List","index":8,"n_rows":79,"n_cols":6,"rows_kept":79,"cut":false,"hidden":false,"merged":[[78,0,78,6],[62,0,62,5],[0,0,3,5],[5,0,5,5],[26,0,26,5],[40,0,40,5],[51,0,51,5]]}
["This 'Equipment List' sheet presents all available pasteurizers, separators, homogenizers, and bottlers used in this tool, sorted from shortest to longest run-times. It includes estimated cost as well as processing and growth capacities."]
[]
[]
[]
[]
["Vat Pasteurizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capacity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (2000 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,1),Equipment!$T$13)","v":"00:28:01.302"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),5),\"\")","v":56000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),6),\"\")","v":1.9459515360142399E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),9),\"\")","v":674.61185343222201},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$8,Equipment!$K$22:$K$38,0),10),0),\"\")","v":2529}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1500 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,2),Equipment!$T$13)","v":"00:37:21.736"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),5),\"\")","v":49500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),6),\"\")","v":2.5946020480189867E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),9),\"\")","v":502.61185343222201},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$9,Equipment!$K$22:$K$38,0),10),0),\"\")","v":1884}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1200 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,3),Equipment!$T$13)","v":"00:46:42.170"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),5),\"\")","v":45500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),6),\"\")","v":3.2432525600237336E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),9),\"\")","v":399.41185343222202},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$10,Equipment!$K$22:$K$38,0),10),0),\"\")","v":1497}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (1000 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,4),Equipment!$T$13)","v":"00:56:02.604"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),5),\"\")","v":39500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),6),\"\")","v":3.8919030720284797E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),9),\"\")","v":330.61185343222201},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$11,Equipment!$K$22:$K$38,0),10),0),\"\")","v":1239}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (800 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,5),Equipment!$T$13)","v":"01:10:03.255"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),5),\"\")","v":32000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),6),\"\")","v":4.8648788400355997E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),9),\"\")","v":261.81185343222205},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$12,Equipment!$K$22:$K$38,0),10),0),\"\")","v":981}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (600 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,6),Equipment!$T$13)","v":"01:33:24.340"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),5),\"\")","v":28500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),6),\"\")","v":6.4865051200474672E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),9),\"\")","v":193.01185343222204},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$13,Equipment!$K$22:$K$38,0),10),0),\"\")","v":723}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (500 gal. capcity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,7),Equipment!$T$13)","v":"01:52:05.209"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),5),\"\")","v":26500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),6),\"\")","v":7.7838061440569595E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),9),\"\")","v":158.61185343222203},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$14,Equipment!$K$22:$K$38,0),10),0),\"\")","v":594}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (400 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,8),Equipment!$T$13)","v":"02:20:06.511"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),5),\"\")","v":24000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),6),\"\")","v":9.7297576800711993E-2},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),9),\"\")","v":124.21185343222203},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$15,Equipment!$K$22:$K$38,0),10),0),\"\")","v":465}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (300 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,9),Equipment!$T$13)","v":"03:06:48.681"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),5),\"\")","v":20000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),6),\"\")","v":0.12973010240094934},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),9),\"\")","v":89.811853432222023},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$16,Equipment!$K$22:$K$38,0),10),0),\"\")","v":336}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),1),\"\")","v":"Quoted Vat Pasteurizer"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,10),Equipment!$T$13)","v":"04:38:49.374"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),5),\"\")","v":28000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),6),\"\")","v":0.19362701850887959},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),9),\"\")","v":55.755853432222032},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$17,Equipment!$K$22:$K$38,0),10),0),\"\")","v":209}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),1),\"\")","v":"ANCO Equipment (200 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,11),Equipment!$T$13)","v":"04:40:13.021"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),5),\"\")","v":18000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),6),\"\")","v":0.19459515360142399},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),9),\"\")","v":55.411853432222024},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$18,Equipment!$K$22:$K$38,0),10),0),\"\")","v":207}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (99 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,12),Equipment!$T$13)","v":"09:26:05.700"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),5),\"\")","v":18000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),6),\"\")","v":0.39312152242711917},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),9),\"\")","v":20.667853432222028},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$19,Equipment!$K$22:$K$38,0),10),0),\"\")","v":77}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (60 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,13),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),5),\"\")","v":16000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),6),\"\")","v":0.64865051200474666},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),9),\"\")","v":7.2518534322220285},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$20,Equipment!$K$22:$K$38,0),10),0),\"\")","v":27}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (45 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,14),Equipment!$T$13)","v":"20:45:24.539"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),5),\"\")","v":13000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),6),\"\")","v":0.86486734933966225},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),9),\"\")","v":2.0918534322220279},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$21,Equipment!$K$22:$K$38,0),10),0),\"\")","v":7}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (30 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,15),Equipment!$T$13)","v":"1900-01-01T07:08:06.808"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),5),\"\")","v":10000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),6),\"\")","v":1.2973010240094933},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),9),\"\")","v":-3.0681465677779709},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$22,Equipment!$K$22:$K$38,0),10),0),\"\")","v":-11}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (15 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,16),Equipment!$T$13)","v":"1900-01-02T14:16:13.617"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),5),\"\")","v":7000},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),6),\"\")","v":2.5946020480189866},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),9),\"\")","v":-8.2281465677779693},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$23,Equipment!$K$22:$K$38,0),10),0),\"\")","v":-30}]
[{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),1),\"\")","v":"MicroDairy Designs (4 gal. capacity)"},{"$f":"IF(SMALL(Equipment!$K$22:$K$38,1),SMALL(Equipment!$K$22:$K$38,17),Equipment!$T$13)","v":"1900-01-09T17:30:51.064"},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),5),\"\")","v":5500},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),6),\"\")","v":9.7297576800712005},{"$f":"IFERROR(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),9),\"\")","v":-12.012146567777972},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$22:$J$38,MATCH('Equipment List'!$B$24,Equipment!$K$22:$K$38,0),10),0),\"\")","v":-45}]
[]
[]
["High Temperature Short Time (HTST) In-Line Pastuerizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capacity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 3500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,1),Equipment!$T$13)","v":"00:08:00.372"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),6),\"\")","v":5.5598615314692568E-3},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),9),\"\")","v":2394.6118534322222},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$29,Equipment!$K$41:$K$50,0),10),0),\"\")","v":8979}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 3000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,2),Equipment!$T$13)","v":"00:09:20.434"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),6),\"\")","v":6.4865051200474668E-3},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),9),\"\")","v":2050.6118534322222},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$30,Equipment!$K$41:$K$50,0),10),0),\"\")","v":7689}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 2500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,3),Equipment!$T$13)","v":"00:11:12.521"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),6),\"\")","v":7.7838061440569598E-3},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),9),\"\")","v":1706.6118534322218},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$31,Equipment!$K$41:$K$50,0),10),0),\"\")","v":6399}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 2000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,4),Equipment!$T$13)","v":"00:14:00.651"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),6),\"\")","v":9.7297576800711993E-3},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),9),\"\")","v":1362.6118534322218},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$32,Equipment!$K$41:$K$50,0),10),0),\"\")","v":5109}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 1500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,5),Equipment!$T$13)","v":"00:18:40.868"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),6),\"\")","v":1.2973010240094934E-2},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),9),\"\")","v":1018.6118534322219},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$33,Equipment!$K$41:$K$50,0),10),0),\"\")","v":3819}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 1000 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,6),Equipment!$T$13)","v":"00:28:01.302"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),6),\"\")","v":1.9459515360142399E-2},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),9),\"\")","v":674.61185343222201},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$34,Equipment!$K$41:$K$50,0),10),0),\"\")","v":2529}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 500 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,7),Equipment!$T$13)","v":"00:56:02.604"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),6),\"\")","v":3.8919030720284797E-2},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),9),\"\")","v":330.61185343222201},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$35,Equipment!$K$41:$K$50,0),10),0),\"\")","v":1239}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 200 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,8),Equipment!$T$13)","v":"02:20:06.511"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),6),\"\")","v":9.7297576800711993E-2},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),9),\"\")","v":124.21185343222203},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$36,Equipment!$K$41:$K$50,0),10),0),\"\")","v":465}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),1),\"\")","v":"In-line Pasteurizer 100 gal/hr"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,9),Equipment!$T$13)","v":"04:40:13.021"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),5),\"\")","v":120000},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),6),\"\")","v":0.19459515360142399},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),9),\"\")","v":55.411853432222024},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$37,Equipment!$K$41:$K$50,0),10),0),\"\")","v":207}]
[{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),1),\"\")","v":"Quoted In-Line Pasteurizer"},{"$f":"IF(SMALL(Equipment!$K$41:$K$50,1),SMALL(Equipment!$K$41:$K$50,10),Equipment!$T$13)","v":"1923-12-25"},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),5),\"\")","v":0},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),6),\"\")","v":0},{"$f":"IFERROR(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),9),\"\")","v":0},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$41:$J$50,MATCH('Equipment List'!$B$38,Equipment!$K$41:$K$50,0),10),0),\"\")","v":0}]
[]
[]
["Separators"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capacity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Max. Capacity 75,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,1),Equipment!$T$13)","v":"00:01:24.859"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),6),\"\")","v":9.8216371673616053E-4},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),9),\"\")","v":13617.889755112679},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$43,Equipment!$K$54:$K$60,0),10),0),\"\")","v":51067}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Max. Capacity 50,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,2),Equipment!$T$13)","v":"00:02:07.288"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),6),\"\")","v":1.4732455751042409E-3},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),9),\"\")","v":9074.1304545525254},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$44,Equipment!$K$54:$K$60,0),10),0),\"\")","v":34027}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,3),Equipment!$T$13)","v":"00:02:35.230"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),6),\"\")","v":1.7966409452490743E-3},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),9),\"\")","v":7438.3771063508711},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$45,Equipment!$K$54:$K$60,0),10),0),\"\")","v":27893}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Avg. Capacity 30,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,4),Equipment!$T$13)","v":"00:03:32.147"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),6),\"\")","v":2.4554092918404012E-3},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),9),\"\")","v":5439.1230141044052},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$46,Equipment!$K$54:$K$60,0),10),0),\"\")","v":20396}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak C10 Cold Milk (Min. Capacity 10,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,5),Equipment!$T$13)","v":"00:10:36.442"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),5),\"\")","v":190000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),6),\"\")","v":7.3662278755212045E-3},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),9),\"\")","v":1804.115573656283},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$47,Equipment!$K$54:$K$60,0),10),0),\"\")","v":6765}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),1),\"\")","v":"Tetra Pak H10 Hot Milk (Min. Capacity 7,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,6),Equipment!$T$13)","v":"00:15:09.203"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),5),\"\")","v":160000},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),6),\"\")","v":1.0523182679316005E-2},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),9),\"\")","v":1258.8644575890651},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$48,Equipment!$K$54:$K$60,0),10),0),\"\")","v":4720}]
[{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),1),\"\")","v":"Quoted Separator"},{"$f":"IF(SMALL(Equipment!$K$54:$K$60,1),SMALL(Equipment!$K$54:$K$60,7),Equipment!$T$13)","v":"05:53:34.736"},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),5),\"\")","v":56500},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),6),\"\")","v":0.24554092918404014},{"$f":"IFERROR(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),9),\"\")","v":41.136965038943863},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$54:$J$60,MATCH('Equipment List'!$B$49,Equipment!$K$54:$K$60,0),10),0),\"\")","v":154}]
[]
[]
["Homogenizers"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capacity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Max. 7,000 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,1),Equipment!$T$13)","v":"00:15:09.203"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),6),\"\")","v":1.0523182679316005E-2},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),9),\"\")","v":1258.8644575890651},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$54,Equipment!$K$64:$K$70,0),10),0),\"\")","v":4720}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Avg. 5,250 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,2),Equipment!$T$13)","v":"00:20:12.271"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),6),\"\")","v":1.4030910239088007E-2},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),9),\"\")","v":940.80130654985396},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$55,Equipment!$K$64:$K$70,0),10),0),\"\")","v":3528}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak 250 (Min. 3,500 L/h)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,3),Equipment!$T$13)","v":"00:30:18.406"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),5),\"\")","v":152640},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),6),\"\")","v":2.104636535863201E-2},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),9),\"\")","v":622.73815551064331},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$56,Equipment!$K$64:$K$70,0),10),0),\"\")","v":2335}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),1),\"\")","v":"Quoted Homogenizer"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,4),Equipment!$T$13)","v":"05:53:34.736"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),5),\"\")","v":10000},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),6),\"\")","v":0.24554092918404014},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),9),\"\")","v":41.136965038943863},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$57,Equipment!$K$64:$K$70,0),10),0),\"\")","v":154}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Max. 30 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,5),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),6),\"\")","v":0.64865051200474666},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),9),\"\")","v":7.2518534322220285},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$58,Equipment!$K$64:$K$70,0),10),0),\"\")","v":27}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Avg. 22.50 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,6),Equipment!$T$13)","v":"20:45:24.539"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),6),\"\")","v":0.86486734933966225},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),9),\"\")","v":2.0918534322220279},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$59,Equipment!$K$64:$K$70,0),10),0),\"\")","v":7}]
[{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),1),\"\")","v":"Tetra Pak S05 (Min. 15 GPH)"},{"$f":"IF(SMALL(Equipment!$K$64:$K$70,1),SMALL(Equipment!$K$64:$K$70,7),Equipment!$T$13)","v":"1900-01-01T07:08:06.808"},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),5),\"\")","v":81910},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),6),\"\")","v":1.2973010240094933},{"$f":"IFERROR(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),9),\"\")","v":-3.0681465677779709},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$64:$J$70,MATCH('Equipment List'!$B$60,Equipment!$K$64:$K$70,0),10),0),\"\")","v":-11}]
[]
[]
["Bottlers: Filler + Capper"]
[null,"Total Run Time","Equipment Cost","Capacity Utilized","Extra Capacity","Extra Capacity"]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Max. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,1),Equipment!$T$13)","v":"00:03:53.514"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),6),\"\")","v":2.7027104666864444E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),9),\"\")","v":4940.2118534322217},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$65,Equipment!$K$75:$K$81,0),10),0),\"\")","v":18525}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Avg. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,2),Equipment!$T$13)","v":"00:04:10.194"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),6),\"\")","v":2.8957612143069049E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),9),\"\")","v":4609.9718534322219},{"$f":"IFERROR(ROUND(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$66,Equipment!$K$75:$K$81,0),10),0),\"\")","v":17287}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Min. Capacity for 1 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,3),Equipment!$T$13)","v":"00:04:26.873"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),6),\"\")","v":3.0888119619273649E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),9),\"\")","v":4321.0118534322219},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$67,Equipment!$K$75:$K$81,0),10),0),\"\")","v":16203}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Max. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,4),Equipment!$T$13)","v":"00:05:50.271"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),6),\"\")","v":2.0270328500148335E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),9),\"\")","v":6591.4118534322215},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$68,Equipment!$K$75:$K$81,0),10),0),\"\")","v":24717}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Avg. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,5),Equipment!$T$13)","v":"00:06:29.190"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),6),\"\")","v":2.2522587222387038E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),9),\"\")","v":5930.9318534322219},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$69,Equipment!$K$75:$K$81,0),10),0),\"\")","v":22240}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),1),\"\")","v":"Federal 309 Gravity Filler (Min. Capacity for 0.5 gal)"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,6),Equipment!$T$13)","v":"00:07:17.839"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),5),\"\")","v":600000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),6),\"\")","v":2.5337910625185416E-3},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),9),\"\")","v":5270.4518534322224},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$70,Equipment!$K$75:$K$81,0),10),0),\"\")","v":19764}]
[{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),1),\"\")","v":"Quoted Bottler"},{"$f":"IF(SMALL(Equipment!$K$75:$K$81,1),SMALL(Equipment!$K$75:$K$81,7),Equipment!$T$13)","v":"15:34:03.404"},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),5),\"\")","v":36000},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),6),\"\")","v":0.64865051200474666},{"$f":"IFERROR(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),9),\"\")","v":7.2518534322220285},{"$f":"IFERROR(ROUNDDOWN(INDEX(Equipment!$A$75:$J$81,MATCH('Equipment List'!$B$71,Equipment!$K$75:$K$81,0),10),0),\"\")","v":27}]
[]
[]
[]
[]
[]
[]
[]
["Click the button below to return to the instructions sheet."]

{"sheet":"Equipment","index":9,"n_rows":126,"n_cols":40,"rows_kept":126,"cut":false,"hidden":true,"merged":[]}
["Inputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Numbers from SDBII Grant Quotes","Equipment Item","Item Category","Sum","Count","Average Quote Cost",null,null,null,null,null,null,null,null,null,null,1]
["Herdsize - All Cows",{"$f":"Inputs!B5","v":300},null,null,null,"right now, do for 24 hour period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"butter churn","butter",61805.56,2,30902.78,null,null,null,null,null,null,null,null,null,null,2]
["Average production per cow",{"$f":"Inputs!B6","v":80},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other butter","butter",600,2,300,null,null,null,null,null,null,null,null,null,null,3]
["Average fat%",{"$f":"Inputs!B7","v":4.0500000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Butter",null,{"$f":"AA2+AA3","v":62405.56},{"$f":"AB2+AB3","v":4},{"$f":"AA4/AB4","v":15601.39},null,null,null,null,null,null,null,null,null,null,4]
["Average protein %",{"$f":"Inputs!B8","v":3.7999999999999999E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese brine tank","cheese",44794,3,14931.333333333334,null,null,null,null,null,null,null,null,null,null,5]
["How many months do you milk each year",{"$f":"Inputs!B9","v":12},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese drain table","cheese",194970.48,9,21663.386666666669,null,null,null,null,null,null,null,null,null,null,6]
["What percentage of your herd do you intend to process milk from?",{"$f":"Inputs!B10","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese machine accessories","cheese",24884.41,4,6221.1025,null,null,null,null,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese molds","cheese",59669.799999999996,12,4972.4833333333327,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese press","cheese",48482.270000000004,4,12120.567500000001,null,null,null,null,null,null,null,null,null,null,9]
["Outputs",null,null,"Total Herd Ouput",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese slicer","cheese",82101.119999999995,8,10262.64,null,null,null,null,null,null,null,null,null,null,10]
["lbs per year",{"$f":"(((B3*305)*(B2*B7))/365.25)*(B6*30.5)","v":1467006.160164271},null,{"$f":"(((B3*305)*(B2))/365.25)*(B6*30.5)","v":7335030.8008213555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese tools","cheese",277.96960000000001,3,92.656533333333343,null,null,null,null,null,null,null,null,null,null,11]
["lbs per day",{"$f":"B11/365.25","v":4016.443970333391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cheese vat","cheese",155033,3,51677.666666666664,null,null,null,null,null,null,null,null,null,null,12]
["gal per year",{"$f":"B11/8.6","v":170582.11164700828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No more options with less than 8 hours of total pastuerization time",null,null,null,null,"cheese vat accessories","cheese",3875,2,1937.5]
["gal per day",{"$f":"B13/365.25","v":467.02836864341759},null,null,null,"Capacity Utilization = (Actual Output / Maximum Potential Output) x 100",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"curd distribution tank","cheese",3079,2,1539.5]
["kg per year",{"$f":"B16*365.25","v":665308.91617427254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"env control aging","cheese",9439.36,3,3146.4533333333334]
["kg per day",{"$f":"B12/2.205","v":1821.5165398337374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specialty cheese","cheese",240883,4,60220.75]
["liter per year",{"$f":"CONVERT(B13,\"l\",\"gal\")","v":45063.026529376992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cheese",null,{"$f":"SUM(AA5:AA16)","v":867489.40960000001},{"$f":"SUM(AB5:AB16)","v":57},{"$f":"AA17/AB17","v":15219.112449122807}]
["liter per day",{"$f":"B17/365.25","v":123.37584265400956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"air flow & cooling","general",27120.449999999997,4,6780.1124999999993,{"$f":"AA18+AA20+AA21+AA22+AA23+AA24+AA26+AA31+AA32+AA34+AA35+AA36","v":1236240.8333333333},{"$f":"AB18+AB20+AB21+AB22+AB23+AB24+AB26+AB31+AB32+AB34+AB35+AB36","v":115},{"$f":"AD18/AE18","v":10749.920289855072}]
["*total pasteurization time is 45 min to warm, 30 min to pasteurize, 45 min to cool",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bulk tank","general",295910,7,42272.857142857145]
["Pasteurizers",null,null,"take off dollar per hour and look based on total past time per hour (on 6 hr basis). Would we factor in bottle times?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart & temp recorder","general",27561.3,14,1968.6642857142856]
["Vat Pasteurizers","Gallons per hour","Runs/Day","Hours Needed","Equipment $","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete","max capacity in lbs",null,null,null,null,null,null,null,null,null,null,null,null,"chiller","general",225151.6,10,22515.16]
["MicroDairy Designs (4 gal. capacity)",4,{"$f":"$B$14/B22","v":116.7570921608544},{"$f":"(C22*2)/24","v":9.7297576800712005},{"$f":"IF(AND(A22=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,5500)","v":5500},{"$f":"($B$14/(B22*(24/2)))","v":9.7297576800712005},{"$f":"1-F22","v":-8.7297576800712005},{"$f":"((12*B22)*(G22))*8.6","v":-3603.6439703333913},{"$f":"H22/$B$2","v":-12.012146567777972},{"$f":"H22/$B$3","v":-45.04554962916739},{"$f":"D22","v":"1900-01-09T17:30:51.064"},{"$f":"B22*12*8.6","v":412.79999999999995},null,null,null,null,null,null,null,null,null,null,null,null,"cleaning","general",254606.36000000002,16,15912.897500000001]
["MicroDairy Designs (15 gal. capacity)",15,{"$f":"$B$14/B23","v":31.135224576227838},2.5946020480189866,{"$f":"IF(AND(A23=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,7000)","v":7000},{"$f":"($B$14/(B23*(24/2)))","v":2.5946020480189866},{"$f":"1-F23","v":-1.5946020480189866},{"$f":"((12*B23)*(G23))*8.6","v":-2468.443970333391},-8.2281465677779693,-30.855549629167388,"1900-01-02T14:16:13.617",{"$f":"B23*12*8.6","v":1548},null,null,null,null,null,null,null,null,null,null,null,null,"compressor/condenser","general",130983.8,4,32745.95]
["MicroDairy Designs (30 gal. capacity)",30,15.567612288113919,1.2973010240094933,{"$f":"IF(AND(A24=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,10000)","v":10000},1.2973010240094933,-0.29730102400949332,-920.44397033339123,-3.0681465677779709,-11.50554962916739,"1900-01-01T07:08:06.808",3096,null,null,null,null,null,null,null,null,null,null,null,null,"env heater","general",7825,3,2608.3333333333335]
["MicroDairy Designs (45 gal. capacity)",45,10.378408192075947,0.86486734933966225,{"$f":"IF(AND(A25=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,13000)","v":13000},0.86486734933966225,0.13513265066033775,627.55602966660842,2.0918534322220279,7.8444503708326057,"20:45:24.539",4644,null,null,null,null,null,null,null,null,null,null,null,null,"fridge","general",354610.19,17,20859.422941176472]
["MicroDairy Designs (60 gal. capacity)",60,7.7838061440569595,0.64865051200474666,{"$f":"IF(AND(A26=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,16000)","v":16000},0.64865051200474666,0.35134948799525334,2175.5560296666085,7.2518534322220285,27.194450370832605,"15:34:03.404",6192,null,null,null,null,null,null,null,null,null,null,null,null,"heater","general",13465,1,13465]
["MicroDairy Designs (99 gal. capacity)",99,4.7174582691254301,0.39312152242711917,{"$f":"IF(AND(A27=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,18000)","v":18000},0.39312152242711917,0.60687847757288083,6200.3560296666083,20.667853432222028,77.5044503708326,"09:26:05.700",10216.799999999999,null,null,null,null,null,null,null,null,null,null,null,null,"holding tank","general",107733.2,3,35911.066666666666]
["ANCO Equipment (200 gal. capacity)",200,2.3351418432170878,0.19459515360142399,{"$f":"IF(AND(A28=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,18000)","v":18000},0.19459515360142399,0.80540484639857601,16623.556029666608,55.411853432222024,207.79445037083261,"04:40:13.021",20640,null,null,null,null,null,null,null,null,null,null,null,null,"ice maker","general",13145,2,6572.5]
["ANCO Equipment (300 gal. capacity)",300,1.5567612288113919,0.12973010240094932,{"$f":"IF(AND(A29=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,20000)","v":20000},0.12973010240094934,0.8702698975990506,26943.556029666608,89.811853432222023,336.79445037083258,"03:06:48.681",30960,null,null,null,null,null,null,null,null,null,null,null,null,"ingredients","general",6085.7974999999997,2,3042.8987499999998]
["ANCO Equipment (400 gal. capacity)",400,1.1675709216085439,9.7297576800711993E-2,{"$f":"IF(AND(A30=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,24000)","v":24000},9.7297576800711993E-2,0.90270242319928795,37263.556029666608,124.21185343222203,465.79445037083258,"02:20:06.511",41280,null,null,null,null,null,null,null,null,null,null,null,null,"mixer","general",78939.75,2,39469.875]
["ANCO Equipment (500 gal. capcity)",500,0.93405673728683514,7.7838061440569595E-2,{"$f":"IF(AND(A31=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,26500)","v":26500},7.7838061440569595E-2,0.92216193855943041,47583.556029666608,158.61185343222203,594.79445037083258,"01:52:05.209",51600,null,null,null,null,null,null,null,null,null,null,null,null,"pump","general",176905.4,23,7691.5391304347822]
["ANCO Equipment (600 gal. capacity)",600,0.77838061440569595,6.4865051200474658E-2,{"$f":"IF(AND(A32=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,28500)","v":28500},6.4865051200474672E-2,0.9351349487995253,57903.556029666608,193.01185343222204,723.79445037083258,"01:33:24.340",61920,null,null,null,null,null,null,null,null,null,null,null,null,"supplemental","general",110354.27333333335,19,5808.1196491228075]
["ANCO Equipment (800 gal. capacity)",800,0.58378546080427196,4.8648788400355997E-2,{"$f":"IF(AND(A33=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,32000)","v":32000},4.8648788400355997E-2,0.95135121159964398,78543.556029666608,261.81185343222205,981.79445037083258,"01:10:03.255",82560]
["ANCO Equipment (1000 gal. capacity)",1000,0.46702836864341757,3.8919030720284797E-2,{"$f":"IF(AND(A34=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,39500)","v":39500},3.8919030720284797E-2,0.9610809692797152,99183.556029666608,330.61185343222201,1239.7944503708327,"00:56:02.604",103200,null,null,null,null,null,null,null,null,null,null,null,null,"water conditioner","general",8000,1,8000]
["ANCO Equipment (1200 gal. capacity)",1200,0.38919030720284797,3.2432525600237329E-2,{"$f":"IF(AND(A35=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,45500)","v":45500},3.2432525600237336E-2,0.96756747439976265,119823.55602966661,399.41185343222202,1497.7944503708327,"00:46:42.170",123840,null,null,"**pick one level above what you need to ensure room to grow**",null,null,null,null,null,null,null,null,null,"water heater","general",244607.59999999998,13,18815.969230769228]
["ANCO Equipment (1500 gal. capacity)",1500,0.31135224576227838,2.5946020480189864E-2,{"$f":"IF(AND(A36=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,49500)","v":49500},2.5946020480189867E-2,0.9740539795198101,150783.55602966659,502.61185343222201,1884.7944503708325,"00:37:21.736",154800,null,null,null,null,null,null,null,null,null,null,null,null,"work tables","general",9660.0499999999993,7,1380.0071428571428]
["ANCO Equipment (2000 gal. capacity)",2000,0.23351418432170878,1.9459515360142399E-2,{"$f":"IF(AND(A37=Inputs!$B$50,Inputs!$C$50<>\"\"),Inputs!$C$50,56000)","v":56000},1.9459515360142399E-2,0.98054048463985755,202383.55602966659,674.61185343222201,2529.7944503708322,"00:28:01.302",206400,null,null,null,null,null,null,null,null,null,null,null,null,"Total General",null,{"$f":"SUM(AA18:AA36)","v":2092664.7708333333},{"$f":"SUM(AB18:AB36)","v":148},{"$f":"AA37/AB37","v":14139.626829954954}]
["Quoted Vat Pasteurizer",{"$f":"IF(Inputs!B50=\"Quoted Vat Pasteurizer\",Inputs!D50,0)","v":201},{"$f":"IF(B38=0,210240,$B$14/B38)","v":2.3235242221065553},0.19362701850887962,{"$f":"IF(A38=Inputs!$B$50,Inputs!$C$50,0)","v":28000},{"$f":"IF(B38=0,0,($B$14/(B38*(24/2))))","v":0.19362701850887959},0.80637298149112047,16726.756029666609,55.755853432222032,209.0844503708326,"04:38:49.374",20743.2,null,null,null,null,null,null,null,null,null,null,null,null,"continuous freezer","ice cream",350819.51,6,58469.918333333335]
["Not Applicable",0,0,0,0,0,0,0,0,0,"00:00:00"]
["HTST/UHT  (Gal./hr)",null,"Runs/Day","Hours Needed","Equipment Cost","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete",null,null,null,null,null,null,null,null,null,null,null,null,null,"freezer","ice cream",428802.88,17,25223.698823529412]
["In-line Pasteurizer 100 gal/hr",100,{"$f":"$B$14/B41","v":4.6702836864341757},{"$f":"C41/24","v":0.19459515360142399},{"$f":"IF(AND(A41=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},{"$f":"($B$14/(B41*(24)))","v":0.19459515360142399},{"$f":"1-F41","v":0.80540484639857601},{"$f":"((24*B41)*(G41))*8.6","v":16623.556029666608},{"$f":"H41/$B$2","v":55.411853432222024},{"$f":"H41/$B$3","v":207.79445037083261},{"$f":"D41","v":"04:40:13.021"},{"$f":"B41*24*8.6","v":20640},null,null,null,null,null,null,null,null,null,null,null,null,"ice cream cone maker","ice cream",2918.34,3,972.78000000000009]
["In-line Pasteurizer 200 gal/hr",200,2.3351418432170878,9.7297576800711993E-2,{"$f":"IF(AND(A42=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},9.7297576800711993E-2,0.90270242319928795,37263.556029666608,124.21185343222203,465.79445037083258,"02:20:06.511",41280,null,null,null,null,null,null,null,null,null,null,null,null,"ingredient freezer","ice cream",45677.5,1,45677.5]
["In-line Pasteurizer 500 gal/hr",500,0.93405673728683514,3.8919030720284797E-2,{"$f":"IF(AND(A43=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},3.8919030720284797E-2,0.9610809692797152,99183.556029666608,330.61185343222201,1239.7944503708327,"00:56:02.604",103200,null,null,null,null,null,null,null,null,null,null,null,null,"mixing","ice cream",1080,1,1080]
["In-line Pasteurizer 1000 gal/hr",1000,0.46702836864341757,1.9459515360142399E-2,{"$f":"IF(AND(A44=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},1.9459515360142399E-2,0.98054048463985755,202383.55602966659,674.61185343222201,2529.7944503708322,"00:28:01.302",206400,null,null,null,null,null,null,null,null,null,null,null,null,"topping storage","ice cream",1105,2,552.5]
["In-line Pasteurizer 1500 gal/hr",1500,0.31135224576227838,1.2973010240094932E-2,{"$f":"IF(AND(A45=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},1.2973010240094934E-2,0.9870269897599051,305583.55602966656,1018.6118534322219,3819.7944503708322,"00:18:40.868",309600]
["In-line Pasteurizer 2000 gal/hr",2000,0.23351418432170878,9.7297576800711993E-3,{"$f":"IF(AND(A46=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},9.7297576800711993E-3,0.99027024231992877,408783.55602966656,1362.6118534322218,5109.7944503708322,"00:14:00.651",412800]
["In-line Pasteurizer 2500 gal/hr",2500,0.18681134745736705,7.7838061440569607E-3,{"$f":"IF(AND(A47=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},7.7838061440569598E-3,0.99221619385594306,511983.55602966656,1706.6118534322218,6399.7944503708322,"00:11:12.521",516000,null,null,null,null,null,null,null,null,null,null,null,null,"Total Ice Cream",null,{"$f":"SUM(AA38:AA44)","v":830403.23},{"$f":"SUM(AB38:AB44)","v":30},{"$f":"AA47/AB47","v":27680.107666666667}]
["In-line Pasteurizer 3000 gal/hr",3000,0.15567612288113919,6.4865051200474659E-3,{"$f":"IF(AND(A48=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},6.4865051200474668E-3,0.99351349487995255,615183.55602966668,2050.6118534322222,7689.7944503708331,"00:09:20.434",619200,null,null,null,null,null,null,null,null,null,null,null,null,"pasteurizer","milk",448664.69,16,28041.543125]
["In-line Pasteurizer 3500 gal/hr",3500,0.13343667675526216,5.5598615314692568E-3,{"$f":"IF(AND(A49=Inputs!$B$51,Inputs!$C$51<>\"\"),Inputs!$C$51,120000)","v":120000},5.5598615314692568E-3,0.99444013846853074,718383.55602966668,2394.6118534322222,8979.7944503708331,"00:08:00.372",722400,"**small side one bottle basic tech capper tech…not high speed",null,null,null,null,null,null,null,null,null,null,null,"separator","milk",283542.28000000003,5,56708.456000000006]
["Quoted In-Line Pasteurizer",{"$f":"IF(Inputs!B51=\"Quoted In-Line Pasteurizer\",Inputs!D51,0)","v":0},{"$f":"IF(B50=0,210240,$B$14/B50)","v":210240},8760,{"$f":"IF(A50=Inputs!$B$51,Inputs!$C$51,0)","v":0},{"$f":"IF(B50=0,0,($B$14/(B50*(24))))","v":0},1,0,0,0,"1923-12-25",0,400000,null,"start",null,null,null,null,null,null,null,null,null,"Total Milk",null,{"$f":"AA48+AA49","v":732206.97},{"$f":"AB48+AB49","v":21},{"$f":"AA50/AB50","v":34866.998571428572}]
["Not Applicable",0,0,0,0,0,0,0,0,0,"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"install","other",108359.97,13,8335.3823076923072]
["Separators (L/h)",null,"Runs/Day","Hours Needed","Equipment $","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete",null,null,null,null,null,null,null,null,null,null,null,null,null,"install and ship/handle","other",44846.2,7,6406.5999999999995]
["Tetra Pak H10 Hot Milk (Min. Capacity 7,000 L/h)",{"$f":"CONVERT(7000,\"l\",\"gal\")","v":1849.2043665070389},{"$f":"$B$14/B54","v":0.25255638430358412},{"$f":"C54/24","v":1.0523182679316005E-2},{"$f":"IF(AND(A54=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,160000)","v":160000},{"$f":"($B$14/(B54*(24)))","v":1.0523182679316005E-2},{"$f":"1-F54","v":0.98947681732068404},{"$f":"((24*B54)*(G54))*8.6","v":377659.33727671951},{"$f":"H54/$B$2","v":1258.8644575890651},{"$f":"H54/$B$3","v":4720.7417159589941},{"$f":"D54","v":"00:15:09.203"},{"$f":"B54*24*8.6","v":381675.78124705283},null,null,null,null,null,null,null,null,null,null,null,null,"maintenance","other",14948.55,1,14948.55]
["Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)",{"$f":"CONVERT(41000,\"l\",\"gal\")","v":10831.054146684086},{"$f":"$B$14/B55","v":4.3119382685977779E-2},{"$f":"C55/24","v":1.7966409452490741E-3},{"$f":"IF(AND(A55=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,160000)","v":160000},{"$f":"($B$14/(B55*(24)))","v":1.7966409452490743E-3},{"$f":"1-F55","v":0.99820335905475088},{"$f":"((24*B55)*(G55))*8.6","v":2231513.1319052614},{"$f":"H55/$B$2","v":7438.3771063508711},{"$f":"H55/$B$3","v":27893.914148815769},{"$f":"D55","v":"00:02:35.230"},2235529.5758755952,null,null,null,null,null,null,null,null,null,null,null,null,"marketing","other",29271.55,6,4878.5916666666662]
["Tetra Pak H10 Hot Milk (Max. Capacity 75,000 L/h)",{"$f":"CONVERT(75000,\"l\",\"gal\")","v":19812.90392686113},2.3571929201667854E-2,9.8216371673616053E-4,{"$f":"IF(AND(A56=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,160000)","v":160000},9.8216371673616053E-4,0.99901783628326379,4085366.9265338038,13617.889755112679,51067.086581672549,"00:01:24.859",4089383.3705041371,null,null,null,"model block: filler and capper ",null,null,null,null,null,null,null,null,"mq&product testing","other",13894.5625,4,3473.640625]
["Tetra Pak C10 Cold Milk (Min. Capacity 10,000 L/h)",{"$f":"CONVERT(10000,\"l\",\"gal\")","v":2641.720523581484},0.17678946901250892,7.3662278755212045E-3,{"$f":"IF(AND(A57=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,190000)","v":190000},7.3662278755212045E-3,0.99263377212447879,541234.67209688493,1804.115573656283,6765.4334012110612,"00:10:36.442",545251.11606721836,null,null,null,null,null,null,null,null,null,null,null,null,"professionals","other",232757.75,11,21159.795454545456]
["Tetra Pak C10 Cold Milk (Avg. Capacity 30,000 L/h)",{"$f":"CONVERT(30000,\"l\",\"gal\")","v":7925.1615707444525},5.8929823004169636E-2,2.4554092918404016E-3,{"$f":"IF(AND(A58=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,190000)","v":190000},2.4554092918404012E-3,0.9975445907081596,1631736.9042313215,5439.1230141044052,20396.711302891519,"00:03:32.147",1635753.3482016551,null,null,null,null,null,null,null,null,null,null,null,null,"retail","other",4051.09,4,1012.7725]
["Tetra Pak C10 Cold Milk (Max. Capacity 50,000 L/h)",{"$f":"CONVERT(50000,\"l\",\"gal\")","v":13208.602617907422},3.5357893802501782E-2,1.4732455751042409E-3,{"$f":"IF(AND(A59=Inputs!$B$52,Inputs!$C$52<>\"\"),Inputs!$C$52,190000)","v":190000},1.4732455751042409E-3,0.9985267544248958,2722239.1363657578,9074.1304545525254,34027.989204571975,"00:02:07.288",2726255.5803360916,null,null,null,null,null,null,null,null,null,null,null,null,"ship/handle","other",104970.12,20,5248.5059999999994]
["Quoted Separator",{"$f":"IF(Inputs!B52=\"Quoted Separator\",CONVERT(Inputs!D52,\"l\",\"gal\"),0)","v":79.251615707444529},{"$f":"IF(B60=0,210240,$B$14/B60)","v":5.8929823004169632},0.24554092918404014,{"$f":"IF(A60=Inputs!$B$52,Inputs!$C$52,0)","v":56500},{"$f":"IF(B60=0,0,($B$14/(B60*(24))))","v":0.24554092918404014},0.75445907081595986,12341.089511683158,41.136965038943863,154.26361889603947,"05:53:34.736",16357.53348201655,null,null,null,null,null,null,null,null,null,null,null,null,"software","other",32820.339999999997,4,8205.0849999999991]
["Not Applicable",0,0,0,0,0,0,0,0,0,"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"training","other",14569.4,2,7284.7]
["Homogenizers (L/h)",null,"Runs/Day","Hours Needed","Equipment $","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Other",null,{"$f":"SUM(AA51:AA62)","v":600489.53249999997},{"$f":"SUM(AB51:AB62)","v":72},{"$f":"AA63/AB63","v":8340.1323958333323}]
["Tetra Pak S05 (Min. 15 GPH)",15,{"$f":"$B$14/B64","v":31.135224576227838},{"$f":"C64/24","v":1.2973010240094933},{"$f":"IF(AND(A64=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,81910)","v":81910},{"$f":"($B$14/(B64*(24)))","v":1.2973010240094933},{"$f":"1-F64","v":-0.29730102400949332},{"$f":"((24*B64)*(G64))*8.6","v":-920.44397033339123},{"$f":"H64/$B$2","v":-3.0681465677779709},{"$f":"H64/$B$3","v":-11.50554962916739},{"$f":"D64","v":"1900-01-01T07:08:06.808"},3096]
["Tetra Pak S05 (Avg. 22.50 GPH)",22.5,{"$f":"$B$14/B65","v":20.756816384151893},{"$f":"C65/24","v":0.86486734933966225},{"$f":"IF(AND(A65=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,81910)","v":81910},{"$f":"($B$14/(B65*(24)))","v":0.86486734933966225},{"$f":"1-F65","v":0.13513265066033775},{"$f":"((24*B65)*(G65))*8.6","v":627.55602966660842},{"$f":"H65/$B$2","v":2.0918534322220279},{"$f":"H65/$B$3","v":7.8444503708326057},{"$f":"D65","v":"20:45:24.539"},4644,null,null,null,null,null,null,null,null,null,null,null,null,"bottler/packager","packaging",795011.13,22,36136.869545454545]
["Tetra Pak S05 (Max. 30 GPH)",30,15.567612288113919,0.64865051200474666,{"$f":"IF(AND(A66=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,81910)","v":81910},0.64865051200474666,0.35134948799525334,2175.5560296666085,7.2518534322220285,27.194450370832605,"15:34:03.404",6192,null,null,null,null,"pints",15000,null,null,null,null,null,null,"labeler","packaging",154260.91999999998,6,25710.153333333332]
["Tetra Pak 250 (Min. 3,500 L/h)",{"$f":"CONVERT(3500,\"l\",\"gal\")","v":924.60218325351946},0.50511276860716825,2.104636535863201E-2,{"$f":"IF(AND(A67=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,152640)","v":152640},2.104636535863201E-2,0.97895363464136798,186821.44665319301,622.73815551064331,2335.2680831649127,"00:30:18.406",190837.89062352641,null,null,null,null,"gallons",4,null,null,null,null,null,null,"labeler accessories","packaging",34000,6,5666.666666666667]
["Tetra Pak 250 (Avg. 5,250 L/h)",{"$f":"CONVERT(5250,\"l\",\"gal\")","v":1386.9032748802792},0.33674184573811217,1.4030910239088007E-2,{"$f":"IF(AND(A68=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,152640)","v":152640},1.4030910239088007E-2,0.98596908976091202,282240.39196495619,940.80130654985396,3528.0048995619522,"00:20:12.271",286256.83593528962,null,null,null,null,"gallon to liter",{"$f":"CONVERT(R67,\"gal\",\"l\")","v":15.141647136},null,null,null,null,null,null,"packaging","packaging",108804.606956,38,2863.2791304210527]
["Tetra Pak 250 (Max. 7,000 L/h)",{"$f":"CONVERT(7000,\"l\",\"gal\")","v":1849.2043665070389},0.25255638430358412,1.0523182679316005E-2,{"$f":"IF(AND(A69=Inputs!$B$53,Inputs!$C$53<>\"\"),Inputs!$C$53,152640)","v":152640},1.0523182679316005E-2,0.98947681732068404,377659.33727671951,1258.8644575890651,4720.7417159589941,"00:15:09.203",381675.78124705283,null,null,null,null,"pints to liters",{"$f":"CONVERT(R66,\"us_pt\",\"l\")","v":7097.6470949999994},null,null,null,null,null,null,"packaging machine","packaging",282713,8,35339.125]
["Quoted Homogenizer",{"$f":"IF(Inputs!B53=\"Quoted Homogenizer\",CONVERT(Inputs!D53,\"l\",\"gal\"),0)","v":79.251615707444529},{"$f":"IF(B70=0,210240,$B$14/B70)","v":5.8929823004169632},0.24554092918404014,{"$f":"IF(A70=Inputs!$B$53,Inputs!$C$53,0)","v":10000},{"$f":"IF(B70=0,0,($B$14/(B70*(24))))","v":0.24554092918404014},0.75445907081595986,12341.089511683158,41.136965038943863,154.26361889603947,"05:53:34.736",16357.53348201655,null,null,null,null,null,null,null,null,null,null,null,null,"Total Packaging",null,{"$f":"SUM(AA65:AA69)","v":1374789.656956},{"$f":"SUM(AB65:AB69)","v":80},{"$f":"AA70/AB70","v":17184.87071195}]
["Not Applicable",0,0,0,0,0,0,0,0,0,"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"milk testing","prep",14076.72,1,14076.72]
["Bottlers: Filler Capper",null,"Runs/Day","Hours Needed","Equipment $","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete"]
["Federal Dairy Gravity Filling Systems"]
["Federal 309 Gravity Filler (Min. Capacity for 1 gal)",6300,{"$f":"B14/B75","v":7.4131487086256762E-2},{"$f":"C75/24","v":3.0888119619273649E-3},{"$f":"IF(AND(A75=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},{"$f":"($B$14/(B75*(24)))","v":3.0888119619273649E-3},{"$f":"1-F75","v":0.99691118803807266},{"$f":"((24*B75)*(G75))*8.6","v":1296303.5560296664},{"$f":"H75/$B$2","v":4321.0118534322219},{"$f":"H75/$B$3","v":16203.794450370831},{"$f":"D75","v":"00:04:26.873"},1300320,null,null,null,null,null,{"$f":"32706/2","v":16353},null,null,null,null,null,null,"scc testing","prep",3900,1,3900]
["Federal 309 Gravity Filler (Avg. Capacity for 1 gal)",6720,{"$f":"B14/B76","v":6.949826914336571E-2},2.8957612143069044E-3,{"$f":"IF(AND(A76=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},{"$f":"($B$14/(B76*(24)))","v":2.8957612143069049E-3},{"$f":"1-F76","v":0.9971042387856931},{"$f":"((24*B76)*(G76))*8.6","v":1382991.5560296664},4609.9718534322219,17287.39445037083,"00:04:10.194",1387008]
["Federal 309 Gravity Filler (Max. Capacity for 1 gal)",7200,{"$f":"B14/B77","v":6.4865051200474672E-2},2.7027104666864448E-3,{"$f":"IF(AND(A77=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},2.7027104666864444E-3,0.99729728953331354,1482063.5560296664,4940.2118534322217,18525.794450370831,"00:03:53.514",1486080]
["Federal 309 Gravity Filler (Min. Capacity for 0.5 gal)",7680,{"$f":"(B14*2)/B78","v":0.12162197100088999},5.0675821250370833E-3,{"$f":"IF(AND(A78=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},2.5337910625185416E-3,0.9974662089374815,1581135.5560296667,5270.4518534322224,19764.194450370833,"00:07:17.839",1585152,null,null,null,null,null,null,null,null,null,null,null,null,"Total Prep",null,{"$f":"SUM(AA71:AA75)","v":17976.72},{"$f":"AB71+AB72+AB75","v":2},{"$f":"AA78/AB78","v":8988.36}]
["Federal 309 Gravity Filler (Avg. Capacity for 0.5 gal)",8640,{"$f":"(B14*2)/B79","v":0.10810841866745778},4.5045174444774076E-3,{"$f":"IF(AND(A79=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},2.2522587222387038E-3,0.99774774127776134,1779279.5560296667,5930.9318534322219,22240.994450370832,"00:06:29.190",1783296]
["Federal 309 Gravity Filler (Max. Capacity for 0.5 gal)",9600,{"$f":"(B14*2)/B80","v":9.7297576800711993E-2},4.0540657000296661E-3,{"$f":"IF(AND(A80=Inputs!$B$50,Inputs!$C$54<>\"\"),Inputs!$C$54,600000)","v":600000},2.0270328500148335E-3,0.99797296714998518,1977423.5560296664,6591.4118534322215,24717.794450370831,"00:05:50.271",1981440]
["Quoted Bottler",{"$f":"IF(Inputs!B54=\"Quoted Bottler\",Inputs!D54,0)","v":30},{"$f":"IF(B81=0,210240,B14/B81)","v":15.567612288113919},0.64865051200474666,{"$f":"IF(A81=Inputs!$B$54,Inputs!$C$54,0)","v":36000},{"$f":"IF(B81=0,0,($B$14/(B81*(24))))","v":0.64865051200474666},0.35134948799525334,2175.5560296666085,7.2518534322220285,27.194450370832605,"15:34:03.404",6192,null,null,null,null,null,null,null,null,null,null,null,null,"soap aging","soap",1967.16,2,983.58]
["Not Applicable",0,0,0,0,0,0,0,0,0,"00:00:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"soap holding tank","soap",3360,2,1680]
["Pasteurizers",null,"Runs/Day","Hours Needed","Equipment $","Capacity Utilized","Percent Left to Use","extra lbs that can be processed to maximize equip","lbs extra per animal","extra animals","Time Needed to Complete",null,null,null,null,null,null,null,null,null,null,null,null,null,"soap measuring","soap",454.97,2,227.48500000000001]
[{"$f":"A22","v":"MicroDairy Designs (4 gal. capacity)"},4,116.7570921608544,9.7297576800712005,5500,9.7297576800712005,-8.7297576800712005,-3603.6439703333913,-12.012146567777972,-45.04554962916739,"1900-01-09T17:30:51.064",412.79999999999995,null,null,null,null,null,null,null,null,null,null,null,null,"soap mixing","soap",1403.02,3,467.67333333333335]
[{"$f":"A23","v":"MicroDairy Designs (15 gal. capacity)"},15,31.135224576227838,2.5946020480189866,7000,2.5946020480189866,-1.5946020480189866,-2468.443970333391,-8.2281465677779693,-30.855549629167388,"1900-01-02T14:16:13.617",1548,null,null,null,null,null,null,null,null,null,null,null,null,"soap molds","soap",1045,1,1045]
[{"$f":"A24","v":"MicroDairy Designs (30 gal. capacity)"},30,15.567612288113919,1.2973010240094933,10000,1.2973010240094933,-0.29730102400949332,-920.44397033339123,-3.0681465677779709,-11.50554962916739,"1900-01-01T07:08:06.808",3096,null,null,null,null,null,null,null,null,null,null,null,null,"soap msc supplies","soap",509.95,4,127.4875]
[{"$f":"A25","v":"MicroDairy Designs (45 gal. capacity)"},45,10.378408192075947,0.86486734933966225,13000,0.86486734933966225,0.13513265066033775,627.55602966660842,2.0918534322220279,7.8444503708326057,"20:45:24.539",4644,null,null,null,null,null,null,null,null,null,null,null,null,"soap pourer","soap",1200,1,1200]
[{"$f":"A26","v":"MicroDairy Designs (60 gal. capacity)"},60,7.7838061440569595,0.64865051200474666,16000,0.64865051200474666,0.35134948799525334,2175.5560296666085,7.2518534322220285,27.194450370832605,"15:34:03.404",6192,null,null,null,null,null,null,null,null,null,null,null,null,"Total Soap",null,{"$f":"SUM(AA81:AA88)","v":9940.1},{"$f":"SUM(AB81:AB88)","v":15},{"$f":"AA89/AB89","v":662.6733333333334}]
[{"$f":"A27","v":"MicroDairy Designs (99 gal. capacity)"},99,4.7174582691254301,0.39312152242711917,18000,0.39312152242711917,0.60687847757288083,6200.3560296666083,20.667853432222028,77.5044503708326,"09:26:05.700",10216.799999999999]
[{"$f":"A28","v":"ANCO Equipment (200 gal. capacity)"},200,2.3351418432170878,0.19459515360142399,18000,0.19459515360142399,0.80540484639857601,16623.556029666608,55.411853432222024,207.79445037083261,"04:40:13.021",20640]
[{"$f":"A29","v":"ANCO Equipment (300 gal. capacity)"},300,1.5567612288113919,0.12973010240094932,20000,0.12973010240094934,0.8702698975990506,26943.556029666608,89.811853432222023,336.79445037083258,"03:06:48.681",30960]
[{"$f":"A30","v":"ANCO Equipment (400 gal. capacity)"},400,1.1675709216085439,9.7297576800711993E-2,24000,9.7297576800711993E-2,0.90270242319928795,37263.556029666608,124.21185343222203,465.79445037083258,"02:20:06.511",41280]
[{"$f":"A31","v":"ANCO Equipment (500 gal. capcity)"},500,0.93405673728683514,7.7838061440569595E-2,26500,7.7838061440569595E-2,0.92216193855943041,47583.556029666608,158.61185343222203,594.79445037083258,"01:52:05.209",51600]
[{"$f":"A32","v":"ANCO Equipment (600 gal. capacity)"},600,0.77838061440569595,6.4865051200474658E-2,28500,6.4865051200474672E-2,0.9351349487995253,57903.556029666608,193.01185343222204,723.79445037083258,"01:33:24.340",61920]
[{"$f":"A33","v":"ANCO Equipment (800 gal. capacity)"},800,0.58378546080427196,4.8648788400355997E-2,32000,4.8648788400355997E-2,0.95135121159964398,78543.556029666608,261.81185343222205,981.79445037083258,"01:10:03.255",82560]
[{"$f":"A34","v":"ANCO Equipment (1000 gal. capacity)"},1000,0.46702836864341757,3.8919030720284797E-2,39500,3.8919030720284797E-2,0.9610809692797152,99183.556029666608,330.61185343222201,1239.7944503708327,"00:56:02.604",103200]
[{"$f":"A35","v":"ANCO Equipment (1200 gal. capacity)"},1200,0.38919030720284797,3.2432525600237329E-2,45500,3.2432525600237336E-2,0.96756747439976265,119823.55602966661,399.41185343222202,1497.7944503708327,"00:46:42.170",123840]
[{"$f":"A36","v":"ANCO Equipment (1500 gal. capacity)"},1500,0.31135224576227838,2.5946020480189864E-2,49500,2.5946020480189867E-2,0.9740539795198101,150783.55602966659,502.61185343222201,1884.7944503708325,"00:37:21.736",154800]
[{"$f":"A37","v":"ANCO Equipment (2000 gal. capacity)"},2000,0.23351418432170878,1.9459515360142399E-2,56000,1.9459515360142399E-2,0.98054048463985755,202383.55602966659,674.61185343222201,2529.7944503708322,"00:28:01.302",206400]
[{"$f":"A38","v":"Quoted Vat Pasteurizer"},201,2.3235242221065553,0.19362701850887962,28000,0.19362701850887959,0.80637298149112047,16726.756029666609,55.755853432222032,209.0844503708326,"04:38:49.374",20743.2]
[{"$f":"A41","v":"In-line Pasteurizer 100 gal/hr"},100,4.6702836864341757,0.19459515360142399,120000,0.19459515360142399,0.80540484639857601,16623.556029666608,55.411853432222024,207.79445037083261,"04:40:13.021",20640]
[{"$f":"A42","v":"In-line Pasteurizer 200 gal/hr"},200,2.3351418432170878,9.7297576800711993E-2,120000,9.7297576800711993E-2,0.90270242319928795,37263.556029666608,124.21185343222203,465.79445037083258,"02:20:06.511",41280]
["In-line Pasteurizer 500 gal/hr",500,0.93405673728683514,3.8919030720284797E-2,120000,3.8919030720284797E-2,0.9610809692797152,99183.556029666608,330.61185343222201,1239.7944503708327,"00:56:02.604",103200]
["In-line Pasteurizer 1000 gal/hr",1000,0.46702836864341757,1.9459515360142399E-2,120000,1.9459515360142399E-2,0.98054048463985755,202383.55602966659,674.61185343222201,2529.7944503708322,"00:28:01.302",206400]
["In-line Pasteurizer 1500 gal/hr",1500,0.31135224576227838,1.2973010240094932E-2,120000,1.2973010240094934E-2,0.9870269897599051,305583.55602966656,1018.6118534322219,3819.7944503708322,"00:18:40.868",309600]
["In-line Pasteurizer 2000 gal/hr",2000,0.23351418432170878,9.7297576800711993E-3,120000,9.7297576800711993E-3,0.99027024231992877,408783.55602966656,1362.6118534322218,5109.7944503708322,"00:14:00.651",412800]
["In-line Pasteurizer 2500 gal/hr",2500,0.18681134745736705,7.7838061440569607E-3,120000,7.7838061440569598E-3,0.99221619385594306,511983.55602966656,1706.6118534322218,6399.7944503708322,"00:11:12.521",516000]
["In-line Pasteurizer 3000 gal/hr",3000,0.15567612288113919,6.4865051200474659E-3,120000,6.4865051200474668E-3,0.99351349487995255,615183.55602966668,2050.6118534322222,7689.7944503708331,"00:09:20.434",619200]
["In-line Pasteurizer 3500 gal/hr",3500,0.13343667675526216,5.5598615314692568E-3,120000,5.5598615314692568E-3,0.99444013846853074,718383.55602966668,2394.6118534322222,8979.7944503708331,"00:08:00.372",722400]
["Quoted In-Line Pasteurizer",0,210240,8760,0,0,1,0,0,0,"1923-12-25",0]
[]
[]
[]
[]
[]
[]
[]
[]
["ANCO Equipment (400 gal. capacity)"]
["Federal 309 Gravity Filler (Min. Capacity for 1 gal)"]
["Tetra Pak 250 (Max. 7,000 L/h)"]
["Tetra Pak H10 Hot Milk (Avg. Capacity 41,000 L/h)"]
[]
[]
["Total Cost: 936640 | Total Hours: 84.49"]

{"sheet":"Standardized Milk","index":10,"n_rows":56,"n_cols":14,"rows_kept":56,"cut":false,"hidden":true,"merged":[[36,6,36,13],[5,5,5,7],[5,9,5,11],[25,6,25,13]]}
[null,"Volume in L/d","Volume in gal/d","Fat Percent"]
["Total Raw Product",{"$f":"Equipment!B18","v":123.37584265400956},{"$f":"Equipment!B14","v":467.02836864341759},{"$f":"Inputs!B7","v":4.0500000000000001E-2}]
["Total Raw Product designated for standardized milks",{"$f":"B2*B9","v":61.68792132700478},{"$f":"C2*B9","v":233.5141843217088}]
["Cream designated for standardized milks",{"$f":"G8","v":6.1765127736675618},{"$f":"K8","v":23.380644237467713},{"$f":"Inputs!D6","v":0.4},"this does not include creamline %"]
["Skim designated for standardized milks",{"$f":"H8","v":55.511408553337219},{"$f":"L8","v":210.13354008424108},{"$f":"Inputs!D7","v":5.0000000000000001E-4}]
[null,null,null,null,null,"Liters",null,null,null,"Gallons"]
[null,"Desired %","Target fat %","Cream fat %","Skim fat %","Target mass","Cream mass","Skim mass","Check Value","Target mass","Cream mass","Skim mass","Check Value"]
["Parts of Raw",{"$f":"Inputs!B21","v":0.5},{"$f":"C9","v":4.0500000000000001E-2},{"$f":"$D$4","v":0.4},{"$f":"$D$5","v":5.0000000000000001E-4},{"$f":"$B$2*B8","v":61.68792132700478},{"$f":"((C8-E8)*F8)/(D8-E8)","v":6.1765127736675618},{"$f":"F8-G8","v":55.511408553337219},null,{"$f":"$C$2*B8","v":233.5141843217088},{"$f":"((C8-E8)*J8)/(D8-E8)","v":23.380644237467713},{"$f":"J8-K8","v":210.13354008424108}]
["Creamline Milk",{"$f":"Inputs!B19","v":0.5},{"$f":"D2","v":4.0500000000000001E-2},{"$f":"$D$4","v":0.4},{"$f":"$D$5","v":5.0000000000000001E-4},{"$f":"$B$2*B9","v":61.68792132700478},"-","-",null,{"$f":"$C$2*B9","v":233.5141843217088},"-","-"]
["Skim Milk Calculated",{"$f":"Inputs!B18","v":0.25},5.0000000000000001E-3,0.4,5.0000000000000001E-4,{"$f":"$B$2*B10","v":30.84396066350239},{"$f":"((C10-E10)*F10)/(D10-E10)","v":0.34742884351880038},{"$f":"F10-G10","v":30.496531819983591},null,{"$f":"$C$2*B10","v":116.7570921608544},{"$f":"((C10-E10)*J10)/(D10-E10)","v":1.3151612383575588},{"$f":"J10-K10","v":115.44193092249684}]
["Amounts left over after skim",null,null,null,null,null,{"$f":"$G$8-G10","v":5.8290839301487614},{"$f":"$H$8-H10","v":25.014876733353628},null,null,{"$f":"$K$8-K10","v":22.065482999110156},{"$f":"$L$8-L10","v":94.691609161744239}]
["Lowfat Milk Calculated",{"$f":"Inputs!B17","v":0},1.2500000000000001E-2,0.4,5.0000000000000001E-4,{"$f":"$B$2*B12","v":0},{"$f":"((C12-E12)*F12)/(D12-E12)","v":0},{"$f":"F12-G12","v":0},null,{"$f":"$C$2*B12","v":0},{"$f":"((C12-E12)*J12)/(D12-E12)","v":0},{"$f":"J12-K12","v":0}]
["Actual amount lowfat based on limiting",{"$f":"Inputs!B17","v":0},1.2500000000000001E-2,0.4,5.0000000000000001E-4,{"$f":"J31","v":0},{"$f":"J33","v":0},{"$f":"J32","v":0},null,{"$f":"J42","v":0},{"$f":"J44","v":0},{"$f":"J43","v":0}]
["Amounts left over after lowfat",null,null,null,null,null,{"$f":"G11-G13","v":5.8290839301487614},{"$f":"H11-H13","v":25.014876733353628},null,null,{"$f":"K11-K13","v":22.065482999110156},{"$f":"L11-L13","v":94.691609161744239}]
["Reduced Fat Milk Calculated",{"$f":"Inputs!B16","v":0},2.2499999999999999E-2,0.4,5.0000000000000001E-4,{"$f":"$B$2*B15","v":0},{"$f":"((C15-E15)*F15)/(D15-E15)","v":0},{"$f":"F15-G15","v":0},null,{"$f":"$C$2*B15","v":0},{"$f":"((C15-E15)*J15)/(D15-E15)","v":0},{"$f":"J15-K15","v":0}]
["Actual amount reduced fat based on limiting",{"$f":"Inputs!B16","v":0},2.2499999999999999E-2,0.4,5.0000000000000001E-4,{"$f":"I31","v":0},{"$f":"I33","v":0},{"$f":"I32","v":0},null,{"$f":"I42","v":0},{"$f":"I44","v":0},{"$f":"I43","v":0}]
["Amounts left over after reduced fat",null,null,null,null,null,{"$f":"G14-G16","v":5.8290839301487614},{"$f":"H14-H16","v":25.014876733353628},null,null,{"$f":"K14-K16","v":22.065482999110156},{"$f":"L14-L16","v":94.691609161744239}]
["Whole Milk Calculated",{"$f":"Inputs!B15","v":0.25},3.2500000000000001E-2,{"$f":"$D$4","v":0.4},{"$f":"$D$5","v":5.0000000000000001E-4},{"$f":"$B$2*B18","v":30.84396066350239},{"$f":"((C18-E18)*F18)/(D18-E18)","v":2.4706051094670252},{"$f":"F18-G18","v":28.373355554035363},null,{"$f":"$C$2*B18","v":116.7570921608544},{"$f":"((C18-E18)*J18)/(D18-E18)","v":9.3522576949870864},{"$f":"J18-K18","v":107.40483446586731}]
["Actual amount whole based on limiting",{"$f":"Inputs!B15","v":0.25},3.2500000000000001E-2,{"$f":"$D$4","v":0.4},{"$f":"$D$5","v":5.0000000000000001E-4},{"$f":"H31","v":27.193042870679658},{"$f":"H33","v":2.1781661373260306},{"$f":"H32","v":25.014876733353628},null,{"$f":"H42","v":102.93686492548797},{"$f":"H44","v":8.245255763743728},{"$f":"H43","v":94.691609161744239}]
["Amounts left over after whole",null,null,null,null,null,{"$f":"G17-G19","v":3.6509177928227308},{"$f":"H17-H19","v":0},null,null,{"$f":"K17-K19","v":13.820227235366428},{"$f":"L17-L19","v":0}]
["Parts left over if done based on volume percent",null,null,null,null,{"$f":"F8-F10-F12-F15-F18","v":0},{"$f":"G8-G10-G12-G15-G18","v":3.3584788206817362},-3.3584788206817358,null,{"$f":"J8-J10-J12-J15-J18","v":0},{"$f":"K8-K10-K12-K15-K18","v":12.713225304123069},-12.713225304123071]
["Parts left over if done based on amount had",null,null,null,null,{"$f":"F8-F10-F13-F16-F19","v":3.6509177928227317},{"$f":"G8-G10-G13-G16-G19","v":3.6509177928227308},0,null,{"$f":"J8-J10-J13-J16-J19","v":13.820227235366431},{"$f":"K8-K10-K13-K16-K19","v":13.820227235366428},0]
["check",{"$f":"B9+B10+B12+B15+B18","v":1}]
[]
[]
[null,"Volume","Packaging Capacity","Volume Utilized in Gallons","Remaining Amount",null,"Liters"]
["Fluid Milk Volume in gallons",{"$f":"J9+J10+J13+J16+J19","v":453.20814140805112},null,null,null,null,null,"whole milk","reduced fat milk","lowfat milk","skim","creamline","extra cream","extra skim"]
["Gallons",{"$f":"$B$27*Inputs!B27","v":113.30203535201278},{"$f":"INT(B28)","v":113},{"$f":"C28*1","v":113},{"$f":"B27-D28","v":340.20814140805112},null,"target fat",{"$f":"C19","v":3.2500000000000001E-2},{"$f":"C15","v":2.2499999999999999E-2},{"$f":"C12","v":1.2500000000000001E-2}]
["Half Gallons",{"$f":"$B$27*Inputs!B28","v":113.30203535201278},{"$f":"INT(MIN(E28,B29)/0.5)","v":226},{"$f":"C29*0.5","v":113},{"$f":"E28-D29","v":227.20814140805112},null,"skim per unit",{"$f":"1-(($C$19-$E$19)/($D$19-$E$19))","v":0.9198998748435544},{"$f":"1-(($C$16-$E$16)/($D$16-$E$16))","v":0.9449311639549437},{"$f":"1-(($C$12-$E$12)/($D$12-$E$12))","v":0.96996245306633289}]
["Quarts",{"$f":"$B$27*Inputs!B29","v":113.30203535201278},{"$f":"INT(MIN(E29,B30)/0.25)","v":453},{"$f":"C30*0.25","v":113.25},{"$f":"E29-D30","v":113.95814140805112},null,"available skim",{"$f":"H17","v":25.014876733353628},{"$f":"H14","v":25.014876733353628},{"$f":"H11","v":25.014876733353628}]
["Pints",{"$f":"$B$27*Inputs!B30","v":113.30203535201278},{"$f":"INT(MIN(E30,B31)/0.125)","v":906},{"$f":"C31*0.125","v":113.25},{"$f":"E30-D31","v":0.70814140805111947},null,"product mass",{"$f":"MIN(H30/H29,F18)","v":27.193042870679658},{"$f":"MIN(I30/I29,F15)","v":0},{"$f":"MIN(J30/J29,F12)","v":0}]
["Extra pints beyond desired amount",null,{"$f":"E31/0.125","v":5.6651312644089558},{"$f":"C32*0.125","v":0.70814140805111947},{"$f":"MOD(C32,1)","v":0.66513126440895576},null,"skim used",{"$f":"H31*H29","v":25.014876733353628},{"$f":"I31*I29","v":0},0]
["Check",null,null,{"$f":"SUM(D28:D32)","v":453.20814140805112},null,null,"cream used",{"$f":"H31-H32","v":2.1781661373260306},{"$f":"I31-I32","v":0},0]
["Cream Volume in gallons",{"$f":"K22","v":13.820227235366428},null,null,null,null,"skim remaining",{"$f":"H30-H32","v":0},{"$f":"I30-I32","v":25.014876733353628},25.014876733353628]
["Quarts",{"$f":"B34*0.5","v":6.9101136176832139},{"$f":"INT(B35/0.25)","v":27},{"$f":"C35*0.25","v":6.75},{"$f":"B34-D35","v":7.0702272353664277},null,"actual % breakdown of products",{"$f":"H31/$B$2","v":0.22040816326530613},{"$f":"I31/$B$2","v":0},{"$f":"J31/$B$2","v":0},{"$f":"F10/$B$2","v":0.25},{"$f":"F9/$B$2","v":0.5},{"$f":"G20/$B$2","v":2.9591836734693868E-2},{"$f":"H20/$B$2","v":0}]
["Pints",{"$f":"B34*0.5","v":6.9101136176832139},{"$f":"INT(B36/0.125)","v":55},{"$f":"C36*0.125","v":6.875},{"$f":"E35-D36","v":0.19522723536642772}]
["Check",null,null,{"$f":"SUM(D35:D36)","v":13.625},null,null,"Gallons"]
[null,null,null,"extra cream pints",{"$f":"E36/0.125","v":1.5618178829314218},null,null,"whole milk","reduced fat milk","lowfat milk","skim","creamline","extra cream","extra skim"]
[null,null,null,null,null,null,"target fat",{"$f":"C19","v":3.2500000000000001E-2},{"$f":"C15","v":2.2499999999999999E-2},{"$f":"C12","v":1.2500000000000001E-2}]
[null,null,null,null,{"$f":"MOD(E38,1)","v":0.56181788293142176},null,"skim per unit",{"$f":"1-(($C$19-$E$19)/($D$19-$E$19))","v":0.9198998748435544},{"$f":"1-(($C$16-$E$16)/($D$16-$E$16))","v":0.9449311639549437},{"$f":"1-(($C$12-$E$12)/($D$12-$E$12))","v":0.96996245306633289}]
[null,null,null,null,null,null,"available skim",{"$f":"L17","v":94.691609161744239},{"$f":"L14","v":94.691609161744239},{"$f":"L11","v":94.691609161744239}]
[null,null,null,null,null,null,"product mass",{"$f":"MIN(H41/H40,J18)","v":102.93686492548797},{"$f":"MIN(I41/I40,J15)","v":0},{"$f":"MIN(J41/J40,J12)","v":0}]
[null,null,null,null,null,null,"skim used",{"$f":"H42*H40","v":94.691609161744239},{"$f":"I42*I40","v":0},{"$f":"J42*J40","v":0}]
[null,null,null,null,null,null,"cream used",{"$f":"H42-H43","v":8.245255763743728},{"$f":"I42-I43","v":0},{"$f":"J42-J43","v":0}]
[null,null,null,null,null,null,"skim remaining",{"$f":"H41-H43","v":0},{"$f":"I41-I43","v":94.691609161744239},94.691609161744239]
[null,null,null,null,null,null,"actual % breakdown of products",{"$f":"H42/$C$2","v":0.22040816326530613},{"$f":"I42/$C$2","v":0},{"$f":"J42/$C$2","v":0},{"$f":"J10/$C$2","v":0.25},{"$f":"J9/$C$2","v":0.5},{"$f":"K20/$C$2","v":2.9591836734693854E-2},{"$f":"L20/$C$2","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"ERROR! Make sure your desired amounts do not exceed 100%"]
[null,null,null,null,null,null,null,null,"You have not used all your raw product. You can still use: "]
[null,null,null,null,null,null,null,null,"All your raw product has been used"]
[]
[]
[null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,"No"]

{"sheet":"EmployeeCost","index":11,"n_rows":2,"n_cols":4,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
["Employee","Name","Hourly Wage ($)","Hours per Week"]
[0,"Test Employee",0,0]

{"sheet":"Milk Pricing","index":12,"n_rows":211,"n_cols":29,"rows_kept":211,"cut":false,"hidden":true,"merged":[[0,23,0,24],[201,3,201,6],[201,7,201,10],[201,11,201,12],[193,3,193,6],[193,7,193,10],[193,11,193,14],[193,15,193,18],[193,19,193,22],[193,23,193,24],[0,19,0,22],[0,3,0,6],[0,7,0,10],[0,11,0,14],[0,15,0,18]]}
[null,null,null,"Whole Milk",null,null,null,"Reduced Fat Milk",null,null,null,"Lowfat Milk",null,null,null,"Skim Milk",null,null,null,"Cream",null,null,null,"Butter",null,null,"Walmart","365 by Whole Foods","21 stores"]
["Store","Brand","Specialty","Gallons","Half Gallons","Quarts","Pints","Gallons","Half Gallons","Quarts","Pints","Gallons","Half Gallons","Quarts","Pints","Gallons","Half Gallons","Quarts","Pints","Gallons","Half Gallons","Quarts","Pints","8 oz","16 oz",null,"Kroger","A2","73 brands"]
["Krog.","A2",null,null,5.29,null,null,null,5.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costco","Alexandre Family Farms"]
["Krog.","Challenge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49,5.49,null,"Albertson","Banner"]
["Krog.","Country Crock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1900000000000004,null,null,null,"Publix","Borden"]
["Krog.","Dairy Pure",null,null,null,null,null,null,null,2.69,null,null,null,null,null,null,null,null,null,null,null,8.49,5.99,null,null,null,"Trader Joe's","Cabot"]
["Krog.","Fairlife",null,null,5.49,null,null,null,5.49,null,null,null,null,null,null,null,5.49,null,null,null,null,null,null,null,null,null,"ALDI","Central Market Organics"]
["Krog.","Horizon Organic",null,null,6.99,null,null,null,6.99,null,null,null,null,null,null,null,null,null,null,null,null,null,6.29,null,null,null,"H-E-B","Challenge"]
["Krog.","Horizon Organic","DHA and Omega-3",null,6.99,null,null,null,null,null,null,null,null,null,null,null,6.99,null,null,null,null,null,null,null,null,null,"Whole Foods Market","Chaney Dairy Barn"]
["Krog.","Horizon Organic","Grassfed",null,6.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wegmans","Country Crock"]
["Krog.","Horizon Organic","Growing Years",null,6.99,null,null,null,7.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fresh Market","Countryside Creamery"]
["Krog.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.29,5.29,null,"Independent Farmstead Creameries","Cruze Farms"]
["Krog.","Kroger",null,3.19,2.29,2.19,1.49,3.19,2.29,2.19,1.49,3.19,2.29,2.19,null,3.19,2.29,2.19,1.49,null,null,5.99,3.69,4.29,4.29,null,"Ingles","Culinary Tours"]
["Krog.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.1900000000000004,5.49,5.49,null,"Food City","Dairy Pure"]
["Krog.","Maple Hill Creamery",null,null,7.99,null,null,null,7.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Danish Creamery"]
["Krog.","Mayfield",null,4.99,3.89,null,1.89,4.99,3.89,2.99,null,4.99,3.89,null,null,4.99,3.89,null,null,null,null,null,null,null,null,null,null,"Darigold"]
["Krog.","Organic Valley",null,null,5.99,null,null,null,5.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fairlife"]
["Krog.","Organic Valley","DHA and Omega-3",null,5.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Family Farmstead"]
["Krog.","Simple Truth Organic",null,6.99,4.49,null,null,6.99,4.49,null,null,null,null,null,null,null,4.49,null,null,null,null,null,null,null,null,null,null,"Ferndale Organic A2/A2"]
["Krog.","Simple Truth Organic","100% Grassfed",null,6.29,null,null,null,6.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food City, Fresh!"]
["Krog.","Simple Truth Organic","VitD with DHA and Omega-3",null,4.6900000000000004,null,null,null,4.6900000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Food Club"]
["Krog.","Vital Farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49,5.49,null,null,"Fresh Market"]
["Wal.","Challenge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.34,5.34,null,null,"Friendly Farms"]
["Wal.","Country Crock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.98,3.98,null,null,"Great Value"]
["Wal.","Dairy Pure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4700000000000006,null,null,null,null,null,"Greenwise"]
["Wal.","Danish Creamery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.88,6.88,null,null,"Harvest Farms"]
["Wal.","Great Value",null,2.33,2.1800000000000002,null,null,2.33,2.1800000000000002,null,null,2.33,null,null,null,null,null,null,null,null,10.37,5.69,3.37,3.96,3.96,null,null,"Hatcher Family Dairy"]
["Wal.","Horizon Organic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.54,null,null,null,null,"HEB"]
["Wal.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.24,5.24,null,null,"Hill Country Fare"]
["Wal.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.87,null,4.96,4.96,null,null,"Homestead Creamery"]
["Wal.","Mayfield",null,4.6399999999999997,3.14,null,null,4.6399999999999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Horizon Organic"]
["Cost.","Kirkland",null,2.71,null,null,null,2.71,null,null,null,null,null,null,null,2.71,null,null,null,null,null,null,null,null,null,null,null,"Horizon Organic "]
["Albe.","A2",null,null,4.99,null,null,null,4.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isigny Ste Mere"]
["Albe.","Challenge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.49,7.49,null,null,"Ivy's Reserve"]
["Albe.","Darigold",null,null,3.99,null,2,null,4.59,null,null,null,3.99,null,null,null,3.99,null,null,null,null,null,null,6.49,6.49,null,null,"JD Country Milk"]
["Albe.","Fairlife",null,null,5.49,null,null,null,5.49,null,null,null,null,null,null,null,5.49,null,null,null,null,null,null,null,null,null,null,"Kerrygold"]
["Albe.","Horizon Organic ",null,null,6.49,null,null,null,6.49,null,null,null,6.49,null,null,null,6.49,null,null,null,null,null,6.99,null,null,null,null,"Kirkland"]
["Albe.","Horizon Organic","Grassfed",null,7.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kroger"]
["Albe.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.99,10.99,null,null,"Land O Lakes"]
["Albe.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.99,5.99,null,null,"Laura Lynn"]
["Albe.","lucerene",null,3.59,2.19,null,null,3.59,2.19,null,null,3.59,2.19,null,null,3.59,2.19,null,null,null,null,5.99,null,4.49,4.49,null,null,"Lewis Road Creamery"]
["Albe.","Maple Hill Creamery",null,null,8.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lucerene"]
["Albe.","Meadow Gold",null,4.59,2.4900000000000002,null,null,4.3899999999999997,2.4900000000000002,1.99,null,4.29,2.4900000000000002,null,null,4.1900000000000004,2.4900000000000002,null,null,null,null,null,null,null,null,null,null,"Maola Local Dairies"]
["Albe.","O Organics Milk",null,6.99,4.99,null,null,null,4.99,null,null,6.99,4.99,null,null,6.99,4.99,null,null,null,null,7.99,4.49,7.49,7.49,null,null,"Maple Hill Creamery"]
["Albe.","Organic Valley",null,null,5.99,null,null,null,5.99,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99,null,null,null,null,"Mayfield"]
["Albe.","Organic Valley","Grassfed",null,7.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meadow Gold"]
["Albe.","Parmalat Milk",null,null,null,5.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minerva Dairy"]
["Albe.","Tillamook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.49,6.49,null,null,"Nancys Yogurt"]
["Albe.","Value Corner",null,3.29,null,null,null,3.29,null,null,null,3.29,null,null,null,3.29,null,null,null,null,null,null,null,null,null,null,null,"Nellie's"]
["HEB","A2",null,null,4.3600000000000003,null,null,null,4.3600000000000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O Organics Milk"]
["HEB","A2","Grassfed",null,5.98,null,null,null,5.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organic Valley"]
["HEB","Borden",null,5.28,3.68,null,null,5.28,3.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Park Manor"]
["HEB","Central Market Organics",null,7.17,4.12,null,null,7.17,4.12,null,null,7.17,4.12,null,null,7.17,4.12,null,null,null,null,5.26,4.28,5.98,5.98,null,null,"Parmalat Milk"]
["HEB","Central Market Organics","DHA",null,4.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plugra"]
["HEB","Challenge",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.34,5.34,null,null,"President"]
["HEB","Country Crock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.98,3.98,null,null,"Publix"]
["HEB","Danish Creamery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.88,6.88,null,null,"RanLew Dairy"]
["HEB","Fairlife",null,null,4.97,null,null,null,4.97,null,null,null,null,null,null,null,4.97,null,null,null,null,null,null,null,null,null,null,"Sealtest"]
["HEB","HEB",null,3.23,1.76,1.38,1,3.23,1.76,1.38,1,3.23,1.76,1.38,1,3.23,1.76,1.38,1,null,null,null,3.26,4.88,4.88,null,null,"Shamrock farms"]
["HEB","Hill Country Fare",null,2.93,1.46,null,null,2.93,1.46,null,null,2.93,1.46,null,null,2.93,1.46,null,null,null,null,null,null,null,null,null,null,"Simple Truth Organic"]
["HEB","Horizon Organic",null,8.2799999999999994,5.96,null,null,8.2799999999999994,5.96,null,null,null,5.96,null,null,null,5.96,null,null,null,null,null,5.54,null,null,null,null,"Simply Natural Creamery"]
["HEB","Horizon Organic","DHA and Omega-3",null,6.46,null,null,null,6.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simply Nature"]
["HEB","Horizon Organic","Grassfed",null,5.98,null,null,null,5.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stooksbury Dairy Creamery"]
["HEB","Horizon Organic","Growing Years",null,6.46,null,null,null,6.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"That's Smart!"]
["HEB","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.48,10.48,null,null,"Tillamook"]
["HEB","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.38,4.96,4.96,null,null,"Trader Joes"]
["HEB","Park Manor",null,2.4300000000000002,null,null,null,null,null,null,null,2.4300000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Truly Grassfed"]
["Pub.","A2",null,null,4.99,null,null,null,4.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value Corner"]
["Pub.","A2","Grassfed",null,7.09,null,null,null,7.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vermont Creamery"]
["Pub.","Cabot",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99,null,null,"Vital Farms"]
["Pub.","Fairlife",null,null,5.38,null,null,null,5.38,null,null,null,null,null,null,null,5.38,null,null,null,null,null,null,null,null,null,null,"Wegmans"]
["Pub.","Greenwise",null,7.59,4.2,null,null,null,4.2,null,null,null,4.2,null,null,null,4.2,null,null,null,null,null,null,null,null,null,null,"Working Cows Dairy"]
["Pub.","Horizon Organic",null,null,6.19,null,null,null,6.19,null,null,null,6.19,null,null,null,6.19,null,null,null,null,null,6.29,null,null,null,null,"Zeal Creamery"]
["Pub.","Horizon Organic","DHA and Omega-3",null,5.99,null,null,null,5.99]
["Pub.","Horizon Organic","Growing Years",null,5.99,null,null,null,5.99]
["Pub.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8899999999999997,11.29]
["Pub.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.38]
["Pub.","Maple Hill Creamery",null,null,7.59,null,null,null,7.59]
["Pub.","Mayfield",null,4.99,4.29,2.79,1.69,4.99,4.29,2.79,1.69,4.99,4.29,2.79,1.69,4.99,4.29,2.79,1.69]
["Pub.","Minerva Dairy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.59]
["Pub.","Organic Valley",null,null,5.65,null,null,null,5.65,null,null,null,null,null,null,null,null,null,null,null,null,null,7.15,null,5.99]
["Pub.","Organic Valley","Grassfed",null,6.85,null,null,null,6.85,null,null,null,null,null,null,null,6.85]
["Pub.","Plugra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["Pub.","President",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.29]
["Pub.","Publix",null,3.75,3.06,2.57,1.4,3.75,3.06,2.57,1.4,3.75,3.06,2.57,1.4,3.75,3.06,2.57,1.4,null,null,5.87,3.15,3.99,4.2]
["Pub.","Tillamook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99]
["Pub.","Truly Grassfed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.69,11.99]
["Pub.","Vital Farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["TJ","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.49]
["TJ","Trader Joes",null,4.1900000000000004,2.79,2.29,null,4.1900000000000004,2.79,2.29,null,null,2.79,null,null,null,2.59,null,null,null,null,null,3.99,null,3.99]
["TJ","Trader Joes","Cultured",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["TJ","Trader Joes","Grassfed",null,6.49,null,null,null,6.49]
["TJ","Trader Joes","Organic",6.99,3.99,null,null,6.99,3.99,null,null,6.99,3.99,null,null,6.99,3.99,null,null,null,null,null,4.49,null,6.29]
["Ald.","Countryside Creamery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.49,3.49]
["Ald.","Countryside Creamery","Irish Butter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.29,4.29]
["Ald.","Friendly Farms",null,3.09,1.89,null,null,3.09,1.89,null,null,3.09,1.89,null,null,null,1.89,null,null,null,null,5.85]
["Ald.","Simply Nature",null,null,4.29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.85,6.85]
["Ald.","Simply Nature","Omega-3",null,4.75]
["Ald.","Simply Nature","Organic",null,null,null,null,null,4.29]
["WF","365 by Whole Foods",null,5.89,3.09,null,null,5.89,3.09,null,null,5.89,3.09,null,null,5.89,3.09,null,null,null,null,null,null,null,4.29]
["WF","365 by Whole Foods","Organic",7.29,4.1900000000000004,2.79,null,7.29,4.1900000000000004,2.79,null,7.29,4.1900000000000004,2.79,null,7.29,4.1900000000000004,2.79,null,null,null,null,4.99,null,7.49]
["WF","A2",null,null,null,null,null,null,5.49]
["WF","A2","Grassfed",null,5.99]
["WF","Alexandre Family Farms",null,null,6.99,null,null,null,6.99]
["WF","Banner",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["WF","Cruze Farms",null,7.39,4.99,null,2.4900000000000002,null,null,null,null,null,null,null,null,7.39,4.99,null,2.4900000000000002]
["WF","Horizon Organic",null,null,null,null,null,null,5.99,null,null,null,null,null,null,null,null,null,null,null,null,null,5.79,null,9.99]
["WF","Horizon Organic","Grassfed",null,6.99]
["WF","Horizon Organic","Growing Years",null,6.49]
["WF","Isigny Ste Mere",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99]
["WF","Ivy's Reserve",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99]
["WF","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.29,9.99]
["WF","Lewis Road Creamery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.99]
["WF","Maple Hill Creamery",null,null,7.59,null,null,null,7.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49]
["WF","Nancys Yogurt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.49]
["WF","Nellie's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.99]
["WF","Organic Valley",null,9.7899999999999991,6.29,null,null,9.7899999999999991,6.29,null,null,9.7899999999999991,6.29,null,null,9.7899999999999991,6.29,null,null,null,null,null,6.19,null,7.74]
["WF","Organic Valley","DHA and Omega-3",null,6.99]
["WF","Organic Valley","Grassfed",null,6.27,null,null,null,7.29,null,null,null,7.29,null,null,null,null,null,null,null,null,null,6.99]
["WF","Vital Farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99,9.49]
["WF","Working Cows Dairy",null,9.7899999999999991]
["WF","Zeal Creamery",null,null,8.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99]
["Weg.","A2",null,null,4.99,null,null,null,4.99]
["Weg.","Fairlife",null,null,4.99,null,null,null,4.99,null,null,null,null,null,null,null,4.99]
["Weg.","Family Farmstead",null,null,7.49,4.49]
["Weg.","Horizon Organic",null,null,5.99,null,null,null,5.99,null,null,null,5.99,null,null,null,5.99]
["Weg.","Horizon Organic","DHA and Omega-3",null,6.29]
["Weg.","Horizon Organic","Growing Years",null,6.99,null,null,null,6.99]
["Weg.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99,8.99]
["Weg.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49]
["Weg.","Maola Local Dairies",null,3.89,3.39,2.29,null,3.89,3.39,2.29,null,3.69,null,null,null,3.69]
["Weg.","Organic Valley",null,9.99,5.49,null,null,9.99,5.49,null,null,5.99,5.49,null,null,5.99,5.49,null,null,null,null,null,5.99,null,8.99]
["Weg.","Organic Valley","DHA and Omega-3",null,6.29,null,null,null,6.29]
["Weg.","Organic Valley","Grassfed",null,6.99,null,null,null,6.99]
["Weg.","President",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.29]
["Weg.","Shamrock farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.99]
["Weg.","Vermont Creamery",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.49]
["Weg.","Wegmans",null,2.89,2.69,null,null,2.89,2.69,null,null,2.79,2.59,null,null,2.79,2.59,null,null,null,null,5.49,3.49,null,3.59]
["Weg.","Wegmans","Light Cream",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.49]
["Weg.","Wegmans","Organic",5.99,3.99,null,null,5.99,3.99,null,null,5.99,null,null,null,5.99,null,null,null,null,null,null,null,null,5.99]
[1,"Chaney Dairy Barn","Whole & 2%",4.99,3.49,null,1.79,4.99,3.49,null,1.79]
[2,"Cruze Farms","Whole and Light Milks - Farm Store",7.25,4.8499999999999996,null,2.25,null,null,null,null,null,null,null,null,7.25,4.8499999999999996,null,2.25]
[3,"Hatcher Family Dairy",null,6.29,4.49,null,null,6.29,4.49,null,1.69,null,null,null,null,null,4.49,null,null,null,null,null,4.59]
[4,"JD Country Milk",null,null,4.29,2.69,1.69,null,4.29,null,null,null,null,null,null,6.29,4.29,null,null,null,null,9.99]
[5,"RanLew Dairy",null,6.99,null,null,1.59]
[6,"Simply Natural Creamery",null,4.6900000000000004,2.99,1.89,1.23,null,null,null,null,4.6900000000000004,2.99,null,null,4.6900000000000004,2.99,null,null,null,9.75,null,2.93,null,6]
[7,"Stooksbury Dairy Creamery",null,5.5,3.5,null,1.5]
[8,"Working Cows Dairy",null,8.5,4.75,null,null,8.5,4.75,null,null,null,null,null,null,null,null,null,null,null,null,null,4.25,7.5]
["Ing.","A2",null,null,4.9800000000000004,null,null,null,4.9800000000000004]
["Ing.","A2","Grassfed",null,5.98,null,null,null,5.98]
["Ing.","Country Crock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.98]
["Ing.","Fairlife",null,null,5.78,null,null,null,5.78,null,null,null,null,null,null,null,5.78]
["Ing.","Harvest Farms","Organic",6.68,4.9800000000000004,null,null,6.68,4.9800000000000004,null,null,6.68,4.9800000000000004,null,null,6.68,4.9800000000000004]
["Ing.","Homestead Creamery",null,null,null,4.9800000000000004,null,null,null,4.9800000000000004]
["Ing.","Horizon Organic",null,null,7.58,null,null,null,7.58,null,null,null,null,null,null,null,7.58]
["Ing.","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.58]
["Ing.","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.58,5.18,3.28,5.98]
["Ing.","Laura Lynn",null,2.42,2.58,null,null,2.42,2.58,null,null,2.42,2.58,null,null,2.42,2.58,null,null,null,null,null,null,null,4.38]
["Ing.","Mayfield",null,4.99,4.4800000000000004,null,null,4.99,4.4800000000000004,null,null,4.99,4.4800000000000004,null,null,4.99]
["Ing.","Organic Valley",null,null,5.98,null,null,null,5.98,null,null,null,null,null,null,null,5.98,null,null,null,null,null,5.98,null,8.98]
["Ing.","Organic Valley","Grassfed",null,6.78,null,null,null,6.78]
["Ing.","Organic Valley","DHA and Omega-3",null,6.78,null,null,null,6.78]
["Ing.","Plugra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.98]
["Ing.","Sealtest",null,null,null,2.48,1.68,null,null,2.48,null,null,null,null,null,null,null,2.48]
["Ing.","Tillamook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.38]
["Ing.","Vital Farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9800000000000004]
["FC","Country Crock",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49]
["FC","Culinary Tours",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99,8.99]
["FC","Dairy Pure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2899999999999991,4.6900000000000004]
["FC","Fairlife",null,null,5.29,null,null,null,5.29,null,null,null,null,null,null,null,5.29]
["FC","Food City, Fresh!",null,3.99,2.19,null,null,3.99,1.99,null,null,3.99,1.99,null,null,3.99,1.99]
["FC","Food Club",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.49,3.59,2.99,4.49]
["FC","Horizon Organic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.79]
["FC","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.99]
["FC","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.49]
["FC","Mayfield",null,4.99,3.99,2.99,1.89,4.99,3.99,null,1.89,4.99,3.99,null,null,null,3.99]
["FC","Sealtest",null,null,null,1.79,null,null,null,1.79]
["FC","That's Smart!",null,3.69,null,null,null,3.49,null,null,null,3.29,null,null,null,3.19,null,null,null,null,null,null,null,null,3.99]
["FC","Tillamook",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.99]
["FM","A2",null,null,5.49,null,null,null,5.49]
["FM","Ferndale Organic A2/A2",null,null,7.29,null,null,null,7.29]
["FM","Fresh Market",null,null,2.99,null,null,null,2.99,null,null,null,null,null,null,null,2.99,null,null,null,null,null,4.49,null,6.49]
["FM","Fresh Market","Jersey Milk",null,null,3.99,null,null,null,3.99]
["FM","Homestead Creamery",null,null,5.99,4.99,null,null,5.99,4.99,null,null,null,null,null,null,null,null,null,null,null,13.99]
["FM","Kerrygold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.99,6.39]
["FM","Land O Lakes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.99]
["FM","Maple Hill Creamery",null,null,6.99,null,null,null,6.99]
["FM","Organic Valley",null,9.99,5.79,3.99,null,9.99,5.79,3.99,null,null,5.79,null,null,null,5.79,null,null,null,null,null,6.49,null,10.99]
["FM","Organic Valley","DHA and Omega-3",null,6.79,null,null,null,6.79]
["FM","Organic Valley","Grassfed",null,6.99,null,null,null,6.99]
["FM","Plugra",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["FM","Vital Farms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.99]
["FM","Zeal Creamery",null,null,7.99]
[null,null,null,"Whole Milk",null,null,null,"Reduced Fat Milk",null,null,null,"Lowfat Milk",null,null,null,"Skim Milk",null,null,null,"Cream",null,null,null,"Butter"]
[null,null,"Average Price",{"$f":"AVERAGE(D3:D193)","v":5.4911111111111115},5.3253636363636394,3.1261111111111113,1.7053333333333334,5.2244444444444458,5.158571428571431,2.8868750000000003,1.5642857142857145,4.6803448275862056,3.9928125000000003,2.3439999999999999,1.3633333333333333,5.0458620689655174,4.3976595744680864,2.3666666666666667,1.72,{"$error":"#DIV/0!"},10.059999999999999,7.2655555555555544,5.048,5.486785714285717,6.3184057971014518]
[null,null,"Standard Deviation",{"$f":"_xlfn.STDEV.S(D3:D193)","v":2.2034489723470743},1.6677478508690606,1.251710072091442,0.37741350317781697,2.1917917581538395,1.5958631042852722,1.0661001750930037,0.29988092875101391,1.8495240367623185,1.5992805527143517,0.59201351335928376,0.34645827069552498,1.8849754019641316,1.5569761841829328,0.53241587754937192,0.55648899360184967,{"$error":"#DIV/0!"},0.43840620433565891,2.2267497342730271,1.2715132253944259,1.5166855096113123,2.0787373311052488]
[null,null,"Minimum",{"$f":"MIN(D3:D193)","v":2.33},1.46,1.38,1,2.33,1.46,1.38,1,2.33,1.46,1.38,1,2.42,1.46,1.38,1,0,9.75,4.49,2.93,2.99,3.49]
[null,null,"Maximum",{"$f":"MEDIAN(D3:D193)","v":4.99},5.49,2.74,1.69,4.99,5.49,2.63,1.69,4.29,3.99,2.57,1.4,4.99,4.49,2.5249999999999999,1.5899999999999999,{"$error":"#NUM!"},10.059999999999999,6.68,4.6900000000000004,5.2650000000000006,5.98]
[null,null,"Median",{"$f":"MAX(D3:D193)","v":9.99},8.99,5.69,2.4900000000000002,9.99,7.99,4.99,1.89,9.7899999999999991,7.29,2.79,1.69,9.7899999999999991,7.58,2.79,2.4900000000000002,0,10.37,13.99,7.15,10.99,11.99]
[null,null,"Count",{"$f":"COUNT(D3:D193)","v":45},110,18,15,36,91,16,7,29,32,5,3,29,47,6,6,0,2,18,35,56,69]
[]
[null,null,null,"Fluid Milk",null,null,null,"Cream",null,null,null,"Butter"]
[null,null,null,"Gallon","Half Gallon","Quart","Pint","Gallon","Half Gallon","Quart","Pint","8 oz","16 oz"]
[null,null,"Average Price",{"$f":"AVERAGE($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":5.160000000000001},{"$f":"AVERAGE($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":4.9631428571428593},{"$f":"AVERAGE($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":2.8528888888888888},{"$f":"AVERAGE($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":1.6432258064516128},{"$f":"AVERAGE($T$3:$T$193)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE($U$3:$U$193)","v":10.059999999999999},{"$f":"AVERAGE($V$3:$V$193)","v":7.2655555555555544},{"$f":"AVERAGE($W$3:$W$193)","v":5.048},{"$f":"AVERAGE($X$3:$X$193)","v":5.486785714285717},{"$f":"AVERAGE($Y$3:$Y$193)","v":6.3184057971014518}]
[null,null,"Standard Deviation",{"$f":"_xlfn.STDEV.S($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":2.0662361636700526},{"$f":"_xlfn.STDEV.S($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":1.6787177585442945},{"$f":"_xlfn.STDEV.S($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":1.0721529364749796},{"$f":"_xlfn.STDEV.S($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":0.39556193865414807},{"$f":"_xlfn.STDEV.S($T$3:$T$193)","v":{"$error":"#DIV/0!"}},{"$f":"_xlfn.STDEV.S($U$3:$U$193)","v":0.43840620433565891},{"$f":"_xlfn.STDEV.S($V$3:$V$193)","v":2.2267497342730271},{"$f":"_xlfn.STDEV.S($W$3:$W$193)","v":1.2715132253944259},{"$f":"_xlfn.STDEV.S($X$3:$X$193)","v":1.5166855096113123},{"$f":"_xlfn.STDEV.S($Y$3:$Y$193)","v":2.0787373311052488}]
[null,null,"Minimum",{"$f":"MIN($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":2.33},{"$f":"MIN($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":1.46},{"$f":"MIN($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":1.38},{"$f":"MIN($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":1},{"$f":"MIN($T$3:$T$193)","v":0},{"$f":"MIN($U$3:$U$193)","v":9.75},{"$f":"MIN($V$3:$V$193)","v":4.49},{"$f":"MIN($W$3:$W$193)","v":2.93},{"$f":"MIN($X$3:$X$193)","v":2.99},{"$f":"MIN($Y$3:$Y$193)","v":3.49}]
[null,null,"Maximum",{"$f":"MAX($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":9.99},{"$f":"MAX($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":8.99},{"$f":"MAX($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":5.69},{"$f":"MAX($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":2.4900000000000002},{"$f":"MAX($T$3:$T$193)","v":0},{"$f":"MAX($U$3:$U$193)","v":10.37},{"$f":"MAX($V$3:$V$193)","v":13.99},{"$f":"MAX($W$3:$W$193)","v":7.15},{"$f":"MAX($X$3:$X$193)","v":10.99},{"$f":"MAX($Y$3:$Y$193)","v":11.99}]
[null,null,"Median",{"$f":"MEDIAN($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":4.99},{"$f":"MEDIAN($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":4.99},{"$f":"MEDIAN($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":2.57},{"$f":"MEDIAN($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":1.69},{"$f":"MEDIAN($T$3:$T$193)","v":{"$error":"#NUM!"}},{"$f":"MEDIAN($U$3:$U$193)","v":10.059999999999999},{"$f":"MEDIAN($V$3:$V$193)","v":6.68},{"$f":"MEDIAN($W$3:$W$193)","v":4.6900000000000004},{"$f":"MEDIAN($X$3:$X$193)","v":5.2650000000000006},{"$f":"MEDIAN($Y$3:$Y$193)","v":5.98}]
[null,null,"Count",{"$f":"COUNT($D$3:$D$193,$H$3:$H$193,$L$3:$L$193,$P$3:$P$193)","v":139},{"$f":"COUNT($E$3:$E$193,$I$3:$I$193,$M$3:$M$193,$Q$3:$Q$193)","v":280},{"$f":"COUNT($F$3:$F$193,$J$3:$J$193,$N$3:$N$193,$R$3:$R$193)","v":45},{"$f":"COUNT($G$3:$G$193,$K$3:$K$193,$O$3:$O$193,$S$3:$S$193)","v":31},{"$f":"COUNT($T$3:$T$193)","v":0},{"$f":"COUNT($U$3:$U$193)","v":2},{"$f":"COUNT($V$3:$V$193)","v":18},{"$f":"COUNT($W$3:$W$193)","v":35},{"$f":"COUNT($X$3:$X$193)","v":56},{"$f":"COUNT($Y$3:$Y$193)","v":69}]
[null,null,null,{"$f":"(D204-E204)/E204","v":3.9663807495250461E-2},1,{"$f":"(F204-E204)/E204","v":-0.42518501461567521},{"$f":"(G204-E204)/E204","v":-0.66891426385466335},{"$f":"(H204-K204)/K204","v":{"$error":"#DIV/0!"}},{"$f":"(I204-K204)/K204","v":0.99286846275752749},{"$f":"(J204-K204)/K204","v":0.43929388976932537},1,{"$f":"(L204-M204)/M204","v":-0.1316186565917051},1]
[null,null,null,1,{"$f":"(E204-D204)/D204","v":-3.8150609080841412E-2},{"$f":"(F204-D204)/D204","v":-0.44711455641688214},{"$f":"(G204-D204)/D204","v":-0.68154538634658679}]

{"sheet":"NPV_own","index":13,"n_rows":65,"n_cols":27,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Year 0 (investment year)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
["equipment cost",{"$f":"'Suggested Equipment'!B20+'Suggested Equipment'!B21","v":220600},null,null,null,"Change in Revenue"]
["cost to build",{"$f":"Inputs!B36","v":220857},null,null,null,"Product sold (in gallons)",null,{"$f":"B47*365.25","v":165503.90625},{"$f":"H3","v":165503.90625},{"$f":"I3","v":165503.90625},165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,{"$f":"Y3","v":165503.90625},165503.90625]
[null,null,null,null,null,"Product revenue ($/unit)",null,{"$f":"(SUM(D41:D44)*365.25)","v":1639654.7324999999},{"$f":"H4","v":1639654.7324999999},1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999]
["total investment",{"$f":"SUM(B2:B3)","v":441457},null,null,null,"Opportunity cost of raw product ($/cwt)"]
[null,null,null,null,null,"Value of remaining raw product ($/cwt)",null,{"$f":"B22","v":1363142.1240246408},{"$f":"H6","v":1363142.1240246408},{"$f":"I6","v":1363142.1240246408},1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,{"$f":"Y6","v":1363142.1240246408},1363142.1240246408]
["Terminal value of equipment",0.1,null,null,null,"Cost of Farmstead Milk Lost",null,{"$f":"-((H4*B38)+(D45*365.25)+(SUM(E63:E65)))","v":-379015.7818112385},{"$f":"H7","v":-379015.7818112385},-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385]
["Terminal value of building",0.05,null,null,null,"Total annual change in Revenue",null,{"$f":"SUM(H4:H7)","v":2623781.0747134024},{"$f":"SUM(I4:I7)","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
[null,null,null,null,null,"Change in Costs"]
[null,null,null,null,null,"Labor ($/year)",null,{"$f":"B16","v":39755.866940451742},{"$f":"H10","v":39755.866940451742},39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,{"$f":"X10","v":39755.866940451742},39755.866940451742,39755.866940451742]
[null,null,null,null,null,"Utilities (electric, water, sewage, gas)",null,{"$f":"B14","v":40438},40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438]
[null,null,"Total cwt",{"$f":"Equipment!D11/100","v":73350.308008213557},null,"Supplies ((trash, packaging, cleaning, processing, other)",null,{"$f":"B15","v":61899},61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899]
[null,null,"cwt processed",{"$f":"Equipment!B11/100","v":14670.06160164271},null,"Farm Cost (per CWT)",null,{"$f":"D12*B25","v":1883635.9096509241},{"$f":"H13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["Utilities",{"$f":"Inputs!B37","v":40438},"cwt conventional",{"$f":"D12-D13","v":58680.246406570848},null,"Annual Debt Repayment",null,0,{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Others Costs of Production",{"$f":"Inputs!B38","v":61899},null,null,null,"Total annual increase in costs",null,{"$f":"SUM(H10:H14)","v":2025728.7765913759},{"$f":"SUM(I10:I14)","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["labor cost",{"$f":"(Inputs!B35)*D13","v":39755.866940451742},null,null,null,"Revenue from raw milk",null,{"$f":"$B$21","v":1703927.655030801},{"$f":"$B$21","v":1703927.655030801},1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801]
[null,null,null,null,null,"cost of producing raw milk",null,{"$f":"H13","v":1883635.9096509241},{"$f":"I13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["yearly cost added",{"$f":"SUM(B15:B16)","v":101654.86694045174},null,null,null,"Opportunity cost of raw product ($/cwt)",null,{"$f":"IF(H16-H17>0,H16-H17,0)","v":0},{"$f":"IF(I16-I17>0,I16-I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gross Annual Increase in Income",null,{"$f":"H8","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Value of product sold (bottled milk in gallons)",{"$f":"IF(Inputs!B45=\"\",3.43,Inputs!B45)","v":1.64},null,null,null,"Net Annual Increase in Income",null,{"$f":"H19-H15-H18","v":598052.29812202649},{"$f":"I19-I15-I18","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Starting value of all raw product (milk price)",{"$f":"D12*B24","v":1703927.655030801},null,null,null,"Terminal Value",{"$f":"(B2*B7)+(B3*B8)","v":33102.85}]
["Remaining value of raw fluid product (milk price)",{"$f":"(D12-D13)*B24","v":1363142.1240246408},null,null,null,"Total Cash Inflow",null,{"$f":"H19","v":2623781.0747134024},{"$f":"I19","v":2623781.0747134024},{"$f":"J19","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Discount rate",{"$f":"B28+0.04","v":0.125},null,null,null,"Total Cash Outflow",{"$f":"IF(ISERROR(B32),(B5),B32+B33)","v":441457},{"$f":"H15","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["Milk price (avg for tn based on dairy gauge)",{"$f":"Inputs!B41","v":23.23},null,null,null,"Net Cash Flow",{"$f":"-G23","v":-441457},{"$f":"H22-H23","v":598052.29812202649},{"$f":"I22-I23","v":598052.29812202649},{"$f":"J22-J23","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Cost to Produce Raw Milk",{"$f":"Inputs!B39","v":25.68},null,null,null,"Present Value",{"$f":"G24","v":-441457},{"$f":"H24/(1+($B$23))^1","v":531602.04277513467},{"$f":"I24/(1+($B$23))^2","v":472535.14913345303},{"$f":"J24/(1+($B$23))^3","v":420031.24367418047},{"$f":"K24/(1+($B$23))^4","v":373361.10548816039},{"$f":"L24/(1+($B$23))^5","v":331876.53821169818},{"$f":"M24/(1+($B$23))^6","v":295001.36729928723},{"$f":"N24/(1+($B$23))^7","v":262223.43759936641},{"$f":"O24/(1+($B$23))^8","v":233087.50008832573},{"$f":"P24/(1+($B$23))^9","v":207188.88896740065},{"$f":"Q24/(1+($B$23))^10","v":184167.90130435611},{"$f":"R24/(1+($B$23))^11","v":163704.80115942768},{"$f":"S24/(1+($B$23))^12","v":145515.37880838016},{"$f":"T24/(1+($B$23))^13","v":129347.0033852268},{"$f":"U24/(1+($B$23))^14","v":114975.1141202016},{"$f":"V24/(1+($B$23))^15","v":102200.10144017921},{"$f":"W24/(1+($B$23))^16","v":90844.534613492622},{"$f":"X24/(1+($B$23))^17","v":80750.697434215675},{"$f":"Y24/(1+($B$23))^18","v":71778.397719302811},{"$f":"Z24/(1+($B$23))^19","v":63803.020194935838},{"$f":"AA24/(1+($B$23))^20","v":56713.79572883185}]
[]
["Debt Variables",null,null,"IRR",{"$f":"IFERROR(IRR(G24:AA24),\"No Positive Values\")","v":1.3547237360556461},"Investment Length",{"$f":"Inputs!B11","v":20}]
["Interest Rate",{"$f":"Inputs!B82","v":8.5000000000000006E-2},null,null,null,"Net Present Value",{"$f":"IF(G27=1,SUM(G25:H25),IF(G27=2,SUM(G25:I25),IF(G27=3,SUM(G25:J25),IF(G27=4,SUM(G25:K25),IF(G27=5,SUM(G25:L25),IF(G27=6,SUM(G25:M25),H28))))))","v":3889251.0191455567},{"$f":"IF(G27=7,SUM(G25:N25),IF(G27=8,SUM(G25:O25),IF(G27=9,SUM(G25:P25),IF(G27=10,SUM(G25:Q25),IF(G27=11,SUM(G25:R25),IF(G27=12,SUM(G25:S25),I28))))))","v":3889251.0191455567},{"$f":"IF(G27=13,SUM(G25:T25),IF(G27=14,SUM(G25:U25),IF(G27=15,SUM(G25:V25),IF(G27=16,SUM(G25:W25),IF(G27=17,SUM(G25:X25),J28)))))","v":3889251.0191455567},{"$f":"IF(G27=18,SUM(G25:Y25),IF(G27=19,SUM(G25:Z25),IF(G27=20,SUM(G25:AA25))))","v":3889251.0191455567}]
["Duration of Loan in Years",{"$f":"Inputs!B83","v":20}]
["Amount Financed in %",{"$f":"Inputs!B85","v":0.8},null,null,null,"Years to Break Even",{"$f":"IF(ISERROR(F59),\"n/a\",IF(F59>1,(F57+(F58/F59)),21))","v":0.83042758394127236}]
["Down Payment Percent",{"$f":"Inputs!B84","v":0.2}]
["Down Payment Amount",{"$f":"(B2+B3)*B31","v":88291.400000000009}]
["Actual Amount Financed",{"$f":"(B2+B3)-B32","v":353165.6},null,null,"Cash Flow"]
["Monthly Payment",{"$f":"-PMT(B28,B29,B33,)","v":37319.353061638998},null,null,"Year","Cash Flow","Cumulative Cash Flow","Absolute Value of Cumulative Cash Flow"]
["Total Interest",{"$f":"B36-B33","v":393221.46123278001},null,null,0,{"$f":"G25","v":-441457},{"$f":"SUM(F35)","v":-441457},{"$f":"ABS(G35)","v":441457}]
["Total Amount Payed",{"$f":"B34*B29","v":746387.06123277999},null,null,1,{"$f":"H25","v":531602.04277513467},{"$f":"SUM(F35:F36)","v":90145.042775134672},{"$f":"ABS(G36)","v":90145.042775134672}]
[null,null,null,null,2,{"$f":"I25","v":472535.14913345303},{"$f":"SUM(F35:F37)","v":562680.1919085877},{"$f":"ABS(G37)","v":562680.1919085877}]
["Percent Lost in Production",0.123089,null,null,3,{"$f":"J25","v":420031.24367418047},{"$f":"SUM(F35:F38)","v":982711.43558276817},982711.43558276817]
[null,null,null,null,4,{"$f":"K25","v":373361.10548816039},{"$f":"SUM(F35:F39)","v":1356072.5410709286},1356072.5410709286]
["Value of Milk Sizes","Qty","Price","Total Daily Revenue",5,{"$f":"L25","v":331876.53821169818},{"$f":"SUM(F35:F40)","v":1687949.0792826267},1687949.0792826267]
["Gallons",{"$f":"Outputs!B17","v":113},{"$f":"Inputs!B42","v":5.16},{"$f":"C41*B41","v":583.08000000000004},6,{"$f":"M25","v":295001.36729928723},{"$f":"SUM(F35:F41)","v":1982950.4465819141},1982950.4465819141]
["Half Gallons",{"$f":"Outputs!B18","v":226},{"$f":"Inputs!B43","v":4.96},{"$f":"C42*B42","v":1120.96},7,{"$f":"N25","v":262223.43759936641},{"$f":"SUM(F35:F42)","v":2245173.8841812806},2245173.8841812806]
["Quarts",{"$f":"Outputs!B19","v":453},{"$f":"Inputs!B44","v":2.85},1291.05,8,{"$f":"O25","v":233087.50008832573},{"$f":"SUM(F35:F43)","v":2478261.3842696063},2478261.3842696063]
["Pints",{"$f":"Outputs!B20+Outputs!B21","v":911},{"$f":"Inputs!B45","v":1.64},1494.04,9,{"$f":"P25","v":207188.88896740065},{"$f":"SUM(F35:F44)","v":2685450.2732370067},2685450.2732370067]
["Leftover Milk",{"$f":"'Standardized Milk'!E32","v":0.66513126440895576},{"$f":"C41","v":5.16},{"$f":"C45*B45","v":3.4320773243502116},10,{"$f":"Q25","v":184167.90130435611},{"$f":"SUM(F35:F45)","v":2869618.174541363},2869618.174541363]
["Total Gallons",{"$f":"B41+(B42*0.5)+(B43*0.25)+(B44*0.125)+(B45*0.125)","v":453.20814140805112},null,null,11,{"$f":"R25","v":163704.80115942768},{"$f":"SUM(F35:F46)","v":3033322.9757007905},3033322.9757007905]
["Total gallons minus leftover",{"$f":"B46-B45*0.125","v":453.125},null,null,12,{"$f":"S25","v":145515.37880838016},{"$f":"SUM(F35:F47)","v":3178838.3545091706},3178838.3545091706,null,null,null,null,{"$f":"H3/2","v":82751.953125}]
[null,null,null,null,13,{"$f":"T25","v":129347.0033852268},{"$f":"SUM(F35:F48)","v":3308185.3578943973},3308185.3578943973]
[null,null,null,null,14,{"$f":"U25","v":114975.1141202016},{"$f":"SUM(F35:F49)","v":3423160.472014599},3423160.472014599]
[null,null,null,null,15,{"$f":"V25","v":102200.10144017921},{"$f":"SUM(F35:F50)","v":3525360.5734547782},3525360.5734547782]
[null,null,null,null,16,{"$f":"W25","v":90844.534613492622},{"$f":"SUM(F35:F51)","v":3616205.1080682706},3616205.1080682706]
[null,null,null,null,17,{"$f":"X25","v":80750.697434215675},{"$f":"SUM(F35:F52)","v":3696955.8055024864},3696955.8055024864]
[null,null,null,null,18,{"$f":"Y25","v":71778.397719302811},{"$f":"SUM(F35:F53)","v":3768734.2032217891},3768734.2032217891]
[null,null,null,null,19,{"$f":"Z25","v":63803.020194935838},{"$f":"SUM(F35:F54)","v":3832537.2234167247},3832537.2234167247]
[null,null,null,null,20,{"$f":"AA25","v":56713.79572883185},{"$f":"SUM(F35:F55)","v":3889251.0191455567},3889251.0191455567]
[]
[null,null,null,null,"A(last negative period)",{"$f":"IF(G55<0,E55,IF(G54<0,E54,IF(G53<0,E53,IF(G52<0,E52,IF(G51<0,E51,IF(G50<0,E50,IF(G49<0,E49,G57)))))))","v":0},{"$f":"IF(G48<0,E48,IF(G47<0,E47,IF(G46<0,E46,IF(G45<0,E45,IF(G44<0,E44,IF(G43<0,E43,IF(G42<0,E42,H57)))))))","v":0},{"$f":"IF(G41<0,E41,IF(G40<0,E40,IF(G39<0,E39,IF(G38<0,E38,IF(G37<0,E37,IF(G36<0,E36,IF(G35<0,E35,)))))))","v":0}]
[null,null,null,null,"B(absolute value cumulative value period based on A)",{"$f":"IF(F57=0,H35,IF(F57=1,H36,IF(F57=2,H37,IF(F57=3,H38,IF(F57=4,H39,IF(F57=5,H40,IF(F57=6,H41,G58)))))))","v":441457},{"$f":"IF(F57=7,H42,IF(F57=8,H43,IF(F57=9,H44,IF(F57=10,H45,IF(F57=11,H46,IF(F57=12,H47,IF(F57=13,H48,H58)))))))","v":false},{"$f":"IF(F57=14,H49,IF(F57=15,H50,IF(F57=16,H51,IF(F57=17,H52,IF(F58=18,H53,IF(F58=19,H54,IF(F58=20,H55)))))))","v":false}]
[null,null,null,null,"C(actual cash flow period after A)",{"$f":"IF(F57=0,F36,IF(F57=1,F37,IF(F57=2,F38,IF(F57=3,F39,IF(F57=4,F40,IF(F57=5,F41,IF(F57=6,F42,G59)))))))","v":531602.04277513467},{"$f":"IF(F57=7,F43,IF(F57=8,F44,IF(F57=9,F45,IF(F57=10,F46,IF(F57=11,F47,IF(F57=12,F48,IF(F57=13,F49,H59)))))))","v":false},{"$f":"IF(F57=14,F50,IF(F57=15,F51,IF(F57=16,F52,IF(F57=17,F53,IF(F57=18,F54,IF(F57=19,F55,IF(F57=20,F56)))))))","v":false}]
[]
[]
["Extra income from Cream per day","Qty","Price","Total Daily Revenue","Yearly"]
["Quarts",{"$f":"'Standardized Milk'!C35","v":27},{"$f":"'Milk Pricing'!J204","v":7.2655555555555544},{"$f":"C63*B63","v":196.16999999999996},{"$f":"D63*365.25","v":71651.092499999984}]
["Pints",{"$f":"Outputs!C20+Outputs!C21","v":56},{"$f":"'Milk Pricing'!K204","v":5.048},{"$f":"C64*B64","v":282.68799999999999},{"$f":"D64*365.25","v":103251.792}]
["Lost Income from Unused Product too smal to bottle:",{"$f":"'Standardized Milk'!E40","v":0.56181788293142176},{"$f":"C64","v":5.048},{"$f":"B65*C65","v":2.8360566730378172},1035.8696998270627]

{"sheet":"NPV_eff","index":14,"n_rows":65,"n_cols":27,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Year 0 (investment year)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
["equipment cost",{"$f":"'Suggested Equipment'!B32+'Suggested Equipment'!B33","v":1122740},null,null,null,"Change in Revenue"]
["cost to build",{"$f":"Inputs!B36","v":220857},null,null,null,"Product sold (in gallons)",null,{"$f":"B47*365.25","v":165503.90625},{"$f":"H3","v":165503.90625},{"$f":"I3","v":165503.90625},165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,{"$f":"Y3","v":165503.90625},165503.90625]
[null,null,null,null,null,"Product revenue ($/unit)",null,{"$f":"(SUM(D41:D44)*365.25)","v":1639654.7324999999},{"$f":"H4","v":1639654.7324999999},1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999]
["total investment",{"$f":"SUM(B2:B3)","v":1343597},null,null,null,"Opportunity cost of raw product ($/cwt)"]
[null,null,null,null,null,"Value of remaining raw product ($/cwt)",null,{"$f":"B22","v":1363142.1240246408},{"$f":"H6","v":1363142.1240246408},{"$f":"I6","v":1363142.1240246408},1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,{"$f":"Y6","v":1363142.1240246408},1363142.1240246408]
["Terminal value of equipment",0.1,null,null,null,"Cost of Farmstead Milk Lost",null,{"$f":"-((H4*B38)+(D45*365.25)+(SUM(E63:E65)))","v":-379015.7818112385},{"$f":"H7","v":-379015.7818112385},-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385]
["Terminal value of building",0.05,null,null,null,"Total annual change in Revenue",null,{"$f":"SUM(H4:H7)","v":2623781.0747134024},{"$f":"SUM(I4:I7)","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
[null,null,null,null,null,"Change in Costs"]
[null,null,null,null,null,"Labor ($/year)",null,{"$f":"B16","v":39755.866940451742},{"$f":"H10","v":39755.866940451742},39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,{"$f":"X10","v":39755.866940451742},39755.866940451742,39755.866940451742]
[null,null,null,null,null,"Utilities (electric, water, sewage, gas)",null,{"$f":"B14","v":40438},40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438]
[null,null,"Total cwt",{"$f":"Equipment!D11/100","v":73350.308008213557},null,"Supplies ((trash, packaging, cleaning, processing, other)",null,{"$f":"B15","v":61899},61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899]
[null,null,"cwt processed",{"$f":"Equipment!B11/100","v":14670.06160164271},null,"Farm Cost (per CWT)",null,{"$f":"D12*B25","v":1883635.9096509241},{"$f":"H13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["Utilities",{"$f":"Inputs!B37","v":40438},"cwt conventional",{"$f":"D12-D13","v":58680.246406570848},null,"Annual Debt Repayment",null,0,{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Others Costs of Production",{"$f":"Inputs!B38","v":61899},null,null,null,"Total annual increase in costs",null,{"$f":"SUM(H10:H14)","v":2025728.7765913759},{"$f":"SUM(I10:I14)","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["labor cost",{"$f":"(Inputs!B35)*D13","v":39755.866940451742},null,null,null,"Revenue from raw milk",null,{"$f":"$B$21","v":1703927.655030801},{"$f":"$B$21","v":1703927.655030801},1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801]
[null,null,null,null,null,"cost of producing raw milk",null,{"$f":"H13","v":1883635.9096509241},{"$f":"I13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["yearly cost added",{"$f":"SUM(B15:B16)","v":101654.86694045174},null,null,null,"Opportunity cost of raw product ($/cwt)",null,{"$f":"IF(H16-H17>0,H16-H17,0)","v":0},{"$f":"IF(I16-I17>0,I16-I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gross Annual Increase in Income",null,{"$f":"H8","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Value of product sold (bottled milk in gallons)",{"$f":"IF(Inputs!B45=\"\",3.43,Inputs!B45)","v":1.64},null,null,null,"Net Annual Increase in Income",null,{"$f":"H19-H15-H18","v":598052.29812202649},{"$f":"I19-I15-I18","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Starting value of all raw product (milk price)",{"$f":"D12*B24","v":1703927.655030801},null,null,null,"Terminal Value",{"$f":"(B2*B7)+(B3*B8)","v":123316.85}]
["Remaining value of raw fluid product (milk price)",{"$f":"(D12-D13)*B24","v":1363142.1240246408},null,null,null,"Total Cash Inflow",null,{"$f":"H19","v":2623781.0747134024},{"$f":"I19","v":2623781.0747134024},{"$f":"J19","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Discount rate",{"$f":"B28+0.04","v":0.125},null,null,null,"Total Cash Outflow",{"$f":"IF(ISERROR(B32),(B5),B32+B33)","v":1343597},{"$f":"H15","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["Milk price (avg for tn based on dairy gauge)",{"$f":"Inputs!B41","v":23.23},null,null,null,"Net Cash Flow",{"$f":"-G23","v":-1343597},{"$f":"H22-H23","v":598052.29812202649},{"$f":"I22-I23","v":598052.29812202649},{"$f":"J22-J23","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Cost to Produce Raw Milk",{"$f":"Inputs!B39","v":25.68},null,null,null,"Present Value",{"$f":"G24","v":-1343597},{"$f":"H24/(1+($B$23))^1","v":531602.04277513467},{"$f":"I24/(1+($B$23))^2","v":472535.14913345303},{"$f":"J24/(1+($B$23))^3","v":420031.24367418047},{"$f":"K24/(1+($B$23))^4","v":373361.10548816039},{"$f":"L24/(1+($B$23))^5","v":331876.53821169818},{"$f":"M24/(1+($B$23))^6","v":295001.36729928723},{"$f":"N24/(1+($B$23))^7","v":262223.43759936641},{"$f":"O24/(1+($B$23))^8","v":233087.50008832573},{"$f":"P24/(1+($B$23))^9","v":207188.88896740065},{"$f":"Q24/(1+($B$23))^10","v":184167.90130435611},{"$f":"R24/(1+($B$23))^11","v":163704.80115942768},{"$f":"S24/(1+($B$23))^12","v":145515.37880838016},{"$f":"T24/(1+($B$23))^13","v":129347.0033852268},{"$f":"U24/(1+($B$23))^14","v":114975.1141202016},{"$f":"V24/(1+($B$23))^15","v":102200.10144017921},{"$f":"W24/(1+($B$23))^16","v":90844.534613492622},{"$f":"X24/(1+($B$23))^17","v":80750.697434215675},{"$f":"Y24/(1+($B$23))^18","v":71778.397719302811},{"$f":"Z24/(1+($B$23))^19","v":63803.020194935838},{"$f":"AA24/(1+($B$23))^20","v":56713.79572883185}]
[]
["Debt Variables",null,null,"IRR",{"$f":"IFERROR(IRR(G24:AA24),\"No Positive Values\")","v":0.44482962733359055},"Investment Length",{"$f":"Inputs!B11","v":20}]
["Interest Rate",{"$f":"Inputs!B82","v":8.5000000000000006E-2},null,null,null,"Net Present Value",{"$f":"IF(G27=1,SUM(G25:H25),IF(G27=2,SUM(G25:I25),IF(G27=3,SUM(G25:J25),IF(G27=4,SUM(G25:K25),IF(G27=5,SUM(G25:L25),IF(G27=6,SUM(G25:M25),H28))))))","v":2987111.0191455567},{"$f":"IF(G27=7,SUM(G25:N25),IF(G27=8,SUM(G25:O25),IF(G27=9,SUM(G25:P25),IF(G27=10,SUM(G25:Q25),IF(G27=11,SUM(G25:R25),IF(G27=12,SUM(G25:S25),I28))))))","v":2987111.0191455567},{"$f":"IF(G27=13,SUM(G25:T25),IF(G27=14,SUM(G25:U25),IF(G27=15,SUM(G25:V25),IF(G27=16,SUM(G25:W25),IF(G27=17,SUM(G25:X25),J28)))))","v":2987111.0191455567},{"$f":"IF(G27=18,SUM(G25:Y25),IF(G27=19,SUM(G25:Z25),IF(G27=20,SUM(G25:AA25))))","v":2987111.0191455567}]
["Duration of Loan in Years",{"$f":"Inputs!B83","v":20}]
["Amount Financed in %",{"$f":"Inputs!B85","v":0.8},null,null,null,"Years to Break Even",{"$f":"IF(ISERROR(F59),\"n/a\",IF(F59>1,(F57+(F58/F59)),21))","v":2.8081775182294111}]
["Down Payment Percent",{"$f":"Inputs!B84","v":0.2}]
["Down Payment Amount",{"$f":"(B2+B3)*B31","v":268719.40000000002}]
["Actual Amount Financed",{"$f":"(B2+B3)-B32","v":1074877.6000000001},null,null,"Cash Flow"]
["Monthly Payment",{"$f":"-PMT(B28,B29,B33,)","v":113583.36330731868},null,null,"Year","Cash Flow","Cumulative Cash Flow","Absolute Value of Cumulative Cash Flow"]
["Total Interest",{"$f":"B36-B33","v":1196789.6661463734},null,null,0,{"$f":"G25","v":-1343597},{"$f":"SUM(F35)","v":-1343597},{"$f":"ABS(G35)","v":1343597}]
["Total Amount Payed",{"$f":"B34*B29","v":2271667.2661463735},null,null,1,{"$f":"H25","v":531602.04277513467},{"$f":"SUM(F35:F36)","v":-811994.95722486533},{"$f":"ABS(G36)","v":811994.95722486533}]
[null,null,null,null,2,{"$f":"I25","v":472535.14913345303},{"$f":"SUM(F35:F37)","v":-339459.8080914123},{"$f":"ABS(G37)","v":339459.8080914123}]
["Percent Lost in Production",0.123089,null,null,3,{"$f":"J25","v":420031.24367418047},{"$f":"SUM(F35:F38)","v":80571.435582768172},80571.435582768172]
[null,null,null,null,4,{"$f":"K25","v":373361.10548816039},{"$f":"SUM(F35:F39)","v":453932.54107092856},453932.54107092856]
["Value of Milk Sizes","Qty","Price","Total Daily Revenue",5,{"$f":"L25","v":331876.53821169818},{"$f":"SUM(F35:F40)","v":785809.07928262674},785809.07928262674]
["Gallons",{"$f":"Outputs!B17","v":113},{"$f":"Inputs!B42","v":5.16},{"$f":"C41*B41","v":583.08000000000004},6,{"$f":"M25","v":295001.36729928723},{"$f":"SUM(F35:F41)","v":1080810.4465819141},1080810.4465819141]
["Half Gallons",{"$f":"Outputs!B18","v":226},{"$f":"Inputs!B43","v":4.96},{"$f":"C42*B42","v":1120.96},7,{"$f":"N25","v":262223.43759936641},{"$f":"SUM(F35:F42)","v":1343033.8841812806},1343033.8841812806]
["Quarts",{"$f":"Outputs!B19","v":453},{"$f":"Inputs!B44","v":2.85},1291.05,8,{"$f":"O25","v":233087.50008832573},{"$f":"SUM(F35:F43)","v":1576121.3842696063},1576121.3842696063]
["Pints",{"$f":"Outputs!B20+Outputs!B21","v":911},{"$f":"Inputs!B45","v":1.64},1494.04,9,{"$f":"P25","v":207188.88896740065},{"$f":"SUM(F35:F44)","v":1783310.273237007},1783310.273237007]
["Leftover Milk",{"$f":"'Standardized Milk'!E32","v":0.66513126440895576},{"$f":"C41","v":5.16},{"$f":"C45*B45","v":3.4320773243502116},10,{"$f":"Q25","v":184167.90130435611},{"$f":"SUM(F35:F45)","v":1967478.174541363},1967478.174541363]
["Total Gallons",{"$f":"B41+(B42*0.5)+(B43*0.25)+(B44*0.125)+(B45*0.125)","v":453.20814140805112},null,null,11,{"$f":"R25","v":163704.80115942768},{"$f":"SUM(F35:F46)","v":2131182.9757007905},2131182.9757007905]
["Total gallons minus leftover",{"$f":"B46-B45*0.125","v":453.125},null,null,12,{"$f":"S25","v":145515.37880838016},{"$f":"SUM(F35:F47)","v":2276698.3545091706},2276698.3545091706,null,null,null,null,{"$f":"H3/2","v":82751.953125}]
[null,null,null,null,13,{"$f":"T25","v":129347.0033852268},{"$f":"SUM(F35:F48)","v":2406045.3578943973},2406045.3578943973]
[null,null,null,null,14,{"$f":"U25","v":114975.1141202016},{"$f":"SUM(F35:F49)","v":2521020.472014599},2521020.472014599]
[null,null,null,null,15,{"$f":"V25","v":102200.10144017921},{"$f":"SUM(F35:F50)","v":2623220.5734547782},2623220.5734547782]
[null,null,null,null,16,{"$f":"W25","v":90844.534613492622},{"$f":"SUM(F35:F51)","v":2714065.1080682706},2714065.1080682706]
[null,null,null,null,17,{"$f":"X25","v":80750.697434215675},{"$f":"SUM(F35:F52)","v":2794815.8055024864},2794815.8055024864]
[null,null,null,null,18,{"$f":"Y25","v":71778.397719302811},{"$f":"SUM(F35:F53)","v":2866594.2032217891},2866594.2032217891]
[null,null,null,null,19,{"$f":"Z25","v":63803.020194935838},{"$f":"SUM(F35:F54)","v":2930397.2234167247},2930397.2234167247]
[null,null,null,null,20,{"$f":"AA25","v":56713.79572883185},{"$f":"SUM(F35:F55)","v":2987111.0191455567},2987111.0191455567]
[]
[null,null,null,null,"A(last negative period)",{"$f":"IF(G55<0,E55,IF(G54<0,E54,IF(G53<0,E53,IF(G52<0,E52,IF(G51<0,E51,IF(G50<0,E50,IF(G49<0,E49,G57)))))))","v":2},{"$f":"IF(G48<0,E48,IF(G47<0,E47,IF(G46<0,E46,IF(G45<0,E45,IF(G44<0,E44,IF(G43<0,E43,IF(G42<0,E42,H57)))))))","v":2},{"$f":"IF(G41<0,E41,IF(G40<0,E40,IF(G39<0,E39,IF(G38<0,E38,IF(G37<0,E37,IF(G36<0,E36,IF(G35<0,E35,)))))))","v":2}]
[null,null,null,null,"B(absolute value cumulative value period based on A)",{"$f":"IF(F57=0,H35,IF(F57=1,H36,IF(F57=2,H37,IF(F57=3,H38,IF(F57=4,H39,IF(F57=5,H40,IF(F57=6,H41,G58)))))))","v":339459.8080914123},{"$f":"IF(F57=7,H42,IF(F57=8,H43,IF(F57=9,H44,IF(F57=10,H45,IF(F57=11,H46,IF(F57=12,H47,IF(F57=13,H48,H58)))))))","v":false},{"$f":"IF(F57=14,H49,IF(F57=15,H50,IF(F57=16,H51,IF(F57=17,H52,IF(F58=18,H53,IF(F58=19,H54,IF(F58=20,H55)))))))","v":false}]
[null,null,null,null,"C(actual cash flow period after A)",{"$f":"IF(F57=0,F36,IF(F57=1,F37,IF(F57=2,F38,IF(F57=3,F39,IF(F57=4,F40,IF(F57=5,F41,IF(F57=6,F42,G59)))))))","v":420031.24367418047},{"$f":"IF(F57=7,F43,IF(F57=8,F44,IF(F57=9,F45,IF(F57=10,F46,IF(F57=11,F47,IF(F57=12,F48,IF(F57=13,F49,H59)))))))","v":false},{"$f":"IF(F57=14,F50,IF(F57=15,F51,IF(F57=16,F52,IF(F57=17,F53,IF(F57=18,F54,IF(F57=19,F55,IF(F57=20,F56)))))))","v":false}]
[]
[]
["Extra income from Cream per day","Qty","Price","Total Daily Revenue","Yearly"]
["Quarts",{"$f":"'Standardized Milk'!C35","v":27},{"$f":"'Milk Pricing'!J204","v":7.2655555555555544},{"$f":"C63*B63","v":196.16999999999996},{"$f":"D63*365.25","v":71651.092499999984}]
["Pints",{"$f":"Outputs!C20+Outputs!C21","v":56},{"$f":"'Milk Pricing'!K204","v":5.048},{"$f":"C64*B64","v":282.68799999999999},{"$f":"D64*365.25","v":103251.792}]
["Lost Income from Unused Product too smal to bottle:",{"$f":"'Standardized Milk'!E40","v":0.56181788293142176},{"$f":"C64","v":5.048},{"$f":"B65*C65","v":2.8360566730378172},1035.8696998270627]

{"sheet":"NPV_econ","index":15,"n_rows":65,"n_cols":27,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Year 0 (investment year)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
["equipment cost",{"$f":"'Suggested Equipment'!B44+'Suggested Equipment'!B45","v":1026740},null,null,null,"Change in Revenue"]
["cost to build",{"$f":"Inputs!B36","v":220857},null,null,null,"Product sold (in gallons)",null,{"$f":"B47*365.25","v":165503.90625},{"$f":"H3","v":165503.90625},{"$f":"I3","v":165503.90625},165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,{"$f":"Y3","v":165503.90625},165503.90625]
[null,null,null,null,null,"Product revenue ($/unit)",null,{"$f":"SUM(D41:D44)*365.25","v":1639654.7324999999},{"$f":"H4","v":1639654.7324999999},1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999]
["total investment",{"$f":"SUM(B2:B3)","v":1247597},null,null,null,"Opportunity cost of raw product ($/cwt)"]
[null,null,null,null,null,"Value of remaining raw product ($/cwt)",null,{"$f":"B22","v":1363142.1240246408},{"$f":"H6","v":1363142.1240246408},{"$f":"I6","v":1363142.1240246408},1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,{"$f":"Y6","v":1363142.1240246408},1363142.1240246408]
["Terminal value of equipment",0.1,null,null,null,"Cost of Farmstead Milk Lost",null,{"$f":"-((H4*B38)+(D45*365.25)+(SUM(E63:E65)))","v":-379015.7818112385},{"$f":"H7","v":-379015.7818112385},-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385]
["Terminal value of building",0.05,null,null,null,"Total annual change in Revenue",null,{"$f":"SUM(H4:H7)","v":2623781.0747134024},{"$f":"SUM(I4:I7)","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
[null,null,null,null,null,"Change in Costs"]
[null,null,null,null,null,"Labor ($/year)",null,{"$f":"B16","v":39755.866940451742},{"$f":"H10","v":39755.866940451742},39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,{"$f":"X10","v":39755.866940451742},39755.866940451742,39755.866940451742]
[null,null,null,null,null,"Utilities (electric, water, sewage, gas)",null,{"$f":"B14","v":40438},40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438]
[null,null,"Total cwt",{"$f":"Equipment!D11/100","v":73350.308008213557},null,"Supplies ((trash, packaging, cleaning, processing, other)",null,{"$f":"B15","v":61899},61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899]
[null,null,"cwt processed",{"$f":"Equipment!B11/100","v":14670.06160164271},null,"Farm Cost (per CWT)",null,{"$f":"D12*B25","v":1883635.9096509241},{"$f":"H13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["Utilities",{"$f":"Inputs!B37","v":40438},"cwt conventional",{"$f":"D12-D13","v":58680.246406570848},null,"Annual Debt Repayment",null,0,{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Others Costs of Production",{"$f":"Inputs!B38","v":61899},null,null,null,"Total annual increase in costs",null,{"$f":"SUM(H10:H14)","v":2025728.7765913759},{"$f":"SUM(I10:I14)","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["labor cost",{"$f":"(Inputs!B35)*D13","v":39755.866940451742},null,null,null,"Revenue from raw milk",null,{"$f":"$B$21","v":1703927.655030801},{"$f":"$B$21","v":1703927.655030801},1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801]
[null,null,null,null,null,"cost of producing raw milk",null,{"$f":"H13","v":1883635.9096509241},{"$f":"I13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["yearly cost added",{"$f":"SUM(B15:B16)","v":101654.86694045174},null,null,null,"Opportunity cost of raw product ($/cwt)",null,{"$f":"IF(H16-H17>0,H16-H17,0)","v":0},{"$f":"IF(I16-I17>0,I16-I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gross Annual Increase in Income",null,{"$f":"H8","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Value of product sold (bottled milk in gallons)",{"$f":"IF(Inputs!B45=\"\",3.43,Inputs!B45)","v":1.64},null,null,null,"Net Annual Increase in Income",null,{"$f":"H19-H15-H18","v":598052.29812202649},{"$f":"I19-I15-I18","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Starting value of all raw product (milk price)",{"$f":"D12*B24","v":1703927.655030801},null,null,null,"Terminal Value",{"$f":"(B2*B7)+(B3*B8)","v":113716.85}]
["Remaining value of raw fluid product (milk price)",{"$f":"(D12-D13)*B24","v":1363142.1240246408},null,null,null,"Total Cash Inflow",null,{"$f":"H19","v":2623781.0747134024},{"$f":"I19","v":2623781.0747134024},{"$f":"J19","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Discount rate",{"$f":"B28+0.04","v":0.125},null,null,null,"Total Cash Outflow",{"$f":"IF(ISERROR(B32),(B5),B32+B33)","v":1247597},{"$f":"H15","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["Milk price (avg for tn based on dairy gauge)",{"$f":"Inputs!B41","v":23.23},null,null,null,"Net Cash Flow",{"$f":"-G23","v":-1247597},{"$f":"H22-H23","v":598052.29812202649},{"$f":"I22-I23","v":598052.29812202649},{"$f":"J22-J23","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Cost to Produce Raw Milk",{"$f":"Inputs!B39","v":25.68},null,null,null,"Present Value",{"$f":"G24","v":-1247597},{"$f":"H24/(1+($B$23))^1","v":531602.04277513467},{"$f":"I24/(1+($B$23))^2","v":472535.14913345303},{"$f":"J24/(1+($B$23))^3","v":420031.24367418047},{"$f":"K24/(1+($B$23))^4","v":373361.10548816039},{"$f":"L24/(1+($B$23))^5","v":331876.53821169818},{"$f":"M24/(1+($B$23))^6","v":295001.36729928723},{"$f":"N24/(1+($B$23))^7","v":262223.43759936641},{"$f":"O24/(1+($B$23))^8","v":233087.50008832573},{"$f":"P24/(1+($B$23))^9","v":207188.88896740065},{"$f":"Q24/(1+($B$23))^10","v":184167.90130435611},{"$f":"R24/(1+($B$23))^11","v":163704.80115942768},{"$f":"S24/(1+($B$23))^12","v":145515.37880838016},{"$f":"T24/(1+($B$23))^13","v":129347.0033852268},{"$f":"U24/(1+($B$23))^14","v":114975.1141202016},{"$f":"V24/(1+($B$23))^15","v":102200.10144017921},{"$f":"W24/(1+($B$23))^16","v":90844.534613492622},{"$f":"X24/(1+($B$23))^17","v":80750.697434215675},{"$f":"Y24/(1+($B$23))^18","v":71778.397719302811},{"$f":"Z24/(1+($B$23))^19","v":63803.020194935838},{"$f":"AA24/(1+($B$23))^20","v":56713.79572883185}]
[]
["Debt Variables",null,null,"IRR",{"$f":"IFERROR(IRR(G24:AA24),\"No Positive Values\")","v":0.47917269450340205},"Investment Length",{"$f":"Inputs!B11","v":20}]
["Interest Rate",{"$f":"Inputs!B82","v":8.5000000000000006E-2},null,null,null,"Net Present Value",{"$f":"IF(G27=1,SUM(G25:H25),IF(G27=2,SUM(G25:I25),IF(G27=3,SUM(G25:J25),IF(G27=4,SUM(G25:K25),IF(G27=5,SUM(G25:L25),IF(G27=6,SUM(G25:M25),H28))))))","v":3083111.0191455567},{"$f":"IF(G27=7,SUM(G25:N25),IF(G27=8,SUM(G25:O25),IF(G27=9,SUM(G25:P25),IF(G27=10,SUM(G25:Q25),IF(G27=11,SUM(G25:R25),IF(G27=12,SUM(G25:S25),I28))))))","v":3083111.0191455567},{"$f":"IF(G27=13,SUM(G25:T25),IF(G27=14,SUM(G25:U25),IF(G27=15,SUM(G25:V25),IF(G27=16,SUM(G25:W25),IF(G27=17,SUM(G25:X25),J28)))))","v":3083111.0191455567},{"$f":"IF(G27=18,SUM(G25:Y25),IF(G27=19,SUM(G25:Z25),IF(G27=20,SUM(G25:AA25))))","v":3083111.0191455567}]
["Duration of Loan in Years",{"$f":"Inputs!B83","v":20}]
["Amount Financed in %",{"$f":"Inputs!B85","v":0.8},null,null,null,"Years to Break Even",{"$f":"IF(ISERROR(F59),\"n/a\",IF(F59>1,(F57+(F58/F59)),21))","v":2.5796230917533003}]
["Down Payment Percent",{"$f":"Inputs!B84","v":0.2}]
["Down Payment Amount",{"$f":"(B2+B3)*B31","v":249519.40000000002}]
["Actual Amount Financed",{"$f":"(B2+B3)-B32","v":998077.6},null,null,"Cash Flow"]
["Monthly Payment",{"$f":"-PMT(B28,B29,B33,)","v":105467.83247664355},null,null,"Year","Cash Flow","Cumulative Cash Flow","Absolute Value of Cumulative Cash Flow"]
["Total Interest",{"$f":"B36-B33","v":1111279.0495328712},null,null,0,{"$f":"G25","v":-1247597},{"$f":"SUM(F35)","v":-1247597},{"$f":"ABS(G35)","v":1247597}]
["Total Amount Payed",{"$f":"B34*B29","v":2109356.6495328713},null,null,1,{"$f":"H25","v":531602.04277513467},{"$f":"SUM(F35:F36)","v":-715994.95722486533},{"$f":"ABS(G36)","v":715994.95722486533}]
[null,null,null,null,2,{"$f":"I25","v":472535.14913345303},{"$f":"SUM(F35:F37)","v":-243459.8080914123},{"$f":"ABS(G37)","v":243459.8080914123}]
["Percent Lost in Production",0.123089,null,null,3,{"$f":"J25","v":420031.24367418047},{"$f":"SUM(F35:F38)","v":176571.43558276817},176571.43558276817]
[null,null,null,null,4,{"$f":"K25","v":373361.10548816039},{"$f":"SUM(F35:F39)","v":549932.54107092856},549932.54107092856]
["Value of Milk Sizes","Qty","Price","Total Daily Revenue",5,{"$f":"L25","v":331876.53821169818},{"$f":"SUM(F35:F40)","v":881809.07928262674},881809.07928262674]
["Gallons",{"$f":"Outputs!B17","v":113},{"$f":"Inputs!B42","v":5.16},{"$f":"C41*B41","v":583.08000000000004},6,{"$f":"M25","v":295001.36729928723},{"$f":"SUM(F35:F41)","v":1176810.4465819141},1176810.4465819141]
["Half Gallons",{"$f":"Outputs!B18","v":226},{"$f":"Inputs!B43","v":4.96},{"$f":"C42*B42","v":1120.96},7,{"$f":"N25","v":262223.43759936641},{"$f":"SUM(F35:F42)","v":1439033.8841812806},1439033.8841812806]
["Quarts",{"$f":"Outputs!B19","v":453},{"$f":"Inputs!B44","v":2.85},1291.05,8,{"$f":"O25","v":233087.50008832573},{"$f":"SUM(F35:F43)","v":1672121.3842696063},1672121.3842696063]
["Pints",{"$f":"Outputs!B20+Outputs!B21","v":911},{"$f":"Inputs!B45","v":1.64},1494.04,9,{"$f":"P25","v":207188.88896740065},{"$f":"SUM(F35:F44)","v":1879310.273237007},1879310.273237007]
["Leftover Milk",{"$f":"'Standardized Milk'!E32","v":0.66513126440895576},{"$f":"C41","v":5.16},{"$f":"C45*B45","v":3.4320773243502116},10,{"$f":"Q25","v":184167.90130435611},{"$f":"SUM(F35:F45)","v":2063478.174541363},2063478.174541363]
["Total Gallons",{"$f":"B41+(B42*0.5)+(B43*0.25)+(B44*0.125)+(B45*0.125)","v":453.20814140805112},null,null,11,{"$f":"R25","v":163704.80115942768},{"$f":"SUM(F35:F46)","v":2227182.9757007905},2227182.9757007905]
["Total gallons minus leftover",{"$f":"B46-B45*0.125","v":453.125},null,null,12,{"$f":"S25","v":145515.37880838016},{"$f":"SUM(F35:F47)","v":2372698.3545091706},2372698.3545091706,null,null,null,null,{"$f":"H3/2","v":82751.953125}]
[null,null,null,null,13,{"$f":"T25","v":129347.0033852268},{"$f":"SUM(F35:F48)","v":2502045.3578943973},2502045.3578943973]
[null,null,null,null,14,{"$f":"U25","v":114975.1141202016},{"$f":"SUM(F35:F49)","v":2617020.472014599},2617020.472014599]
[null,null,null,null,15,{"$f":"V25","v":102200.10144017921},{"$f":"SUM(F35:F50)","v":2719220.5734547782},2719220.5734547782]
[null,null,null,null,16,{"$f":"W25","v":90844.534613492622},{"$f":"SUM(F35:F51)","v":2810065.1080682706},2810065.1080682706]
[null,null,null,null,17,{"$f":"X25","v":80750.697434215675},{"$f":"SUM(F35:F52)","v":2890815.8055024864},2890815.8055024864]
[null,null,null,null,18,{"$f":"Y25","v":71778.397719302811},{"$f":"SUM(F35:F53)","v":2962594.2032217891},2962594.2032217891]
[null,null,null,null,19,{"$f":"Z25","v":63803.020194935838},{"$f":"SUM(F35:F54)","v":3026397.2234167247},3026397.2234167247]
[null,null,null,null,20,{"$f":"AA25","v":56713.79572883185},{"$f":"SUM(F35:F55)","v":3083111.0191455567},3083111.0191455567]
[]
[null,null,null,null,"A(last negative period)",{"$f":"IF(G55<0,E55,IF(G54<0,E54,IF(G53<0,E53,IF(G52<0,E52,IF(G51<0,E51,IF(G50<0,E50,IF(G49<0,E49,G57)))))))","v":2},{"$f":"IF(G48<0,E48,IF(G47<0,E47,IF(G46<0,E46,IF(G45<0,E45,IF(G44<0,E44,IF(G43<0,E43,IF(G42<0,E42,H57)))))))","v":2},{"$f":"IF(G41<0,E41,IF(G40<0,E40,IF(G39<0,E39,IF(G38<0,E38,IF(G37<0,E37,IF(G36<0,E36,IF(G35<0,E35,)))))))","v":2}]
[null,null,null,null,"B(absolute value cumulative value period based on A)",{"$f":"IF(F57=0,H35,IF(F57=1,H36,IF(F57=2,H37,IF(F57=3,H38,IF(F57=4,H39,IF(F57=5,H40,IF(F57=6,H41,G58)))))))","v":243459.8080914123},{"$f":"IF(F57=7,H42,IF(F57=8,H43,IF(F57=9,H44,IF(F57=10,H45,IF(F57=11,H46,IF(F57=12,H47,IF(F57=13,H48,H58)))))))","v":false},{"$f":"IF(F57=14,H49,IF(F57=15,H50,IF(F57=16,H51,IF(F57=17,H52,IF(F58=18,H53,IF(F58=19,H54,IF(F58=20,H55)))))))","v":false}]
[null,null,null,null,"C(actual cash flow period after A)",{"$f":"IF(F57=0,F36,IF(F57=1,F37,IF(F57=2,F38,IF(F57=3,F39,IF(F57=4,F40,IF(F57=5,F41,IF(F57=6,F42,G59)))))))","v":420031.24367418047},{"$f":"IF(F57=7,F43,IF(F57=8,F44,IF(F57=9,F45,IF(F57=10,F46,IF(F57=11,F47,IF(F57=12,F48,IF(F57=13,F49,H59)))))))","v":false},{"$f":"IF(F57=14,F50,IF(F57=15,F51,IF(F57=16,F52,IF(F57=17,F53,IF(F57=18,F54,IF(F57=19,F55,IF(F57=20,F56)))))))","v":false}]
[]
[]
["Extra income from Cream per day","Qty","Price","Total Daily Revenue","Yearly"]
["Quarts",{"$f":"'Standardized Milk'!C35","v":27},{"$f":"'Milk Pricing'!J204","v":7.2655555555555544},{"$f":"C63*B63","v":196.16999999999996},{"$f":"D63*365.25","v":71651.092499999984}]
["Pints",{"$f":"Outputs!C20+Outputs!C21","v":56},{"$f":"'Milk Pricing'!K204","v":5.048},{"$f":"C64*B64","v":282.68799999999999},{"$f":"D64*365.25","v":103251.792}]
["Lost Income from Unused Product too smal to bottle:",{"$f":"'Standardized Milk'!E40","v":0.56181788293142176},{"$f":"C64","v":5.048},{"$f":"B65*C65","v":2.8360566730378172},1035.8696998270627]

{"sheet":"NPV_basic","index":16,"n_rows":65,"n_cols":27,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,"Year 0 (investment year)","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20"]
["equipment cost",{"$f":"'Suggested Equipment'!B54+'Suggested Equipment'!B55","v":716600},null,null,null,"Change in Revenue"]
["cost to build",{"$f":"Inputs!B36","v":220857},null,null,null,"Product sold (in gallons)",null,{"$f":"B47*365.25","v":165503.90625},{"$f":"H3","v":165503.90625},{"$f":"I3","v":165503.90625},165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,165503.90625,{"$f":"Y3","v":165503.90625},165503.90625]
[null,null,null,null,null,"Product revenue ($/unit)",null,{"$f":"SUM(D41:D44)*365.25","v":1639654.7324999999},{"$f":"H4","v":1639654.7324999999},1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999,1639654.7324999999]
["total investment",{"$f":"SUM(B2:B3)","v":937457},null,null,null,"Opportunity cost of raw product ($/cwt)"]
[null,null,null,null,null,"Value of remaining raw product ($/cwt)",null,{"$f":"B22","v":1363142.1240246408},{"$f":"H6","v":1363142.1240246408},{"$f":"I6","v":1363142.1240246408},1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,1363142.1240246408,{"$f":"Y6","v":1363142.1240246408},1363142.1240246408]
["Terminal value of equipment",0.1,null,null,null,"Cost of Farmstead Milk Lost",null,{"$f":"-((H4*B38)+(D45*365.25)+(SUM(E63:E65)))","v":-379015.7818112385},{"$f":"H7","v":-379015.7818112385},-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385,-379015.7818112385]
["Terminal value of building",0.05,null,null,null,"Total annual change in Revenue",null,{"$f":"SUM(H4:H7)","v":2623781.0747134024},{"$f":"SUM(I4:I7)","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
[null,null,null,null,null,"Change in Costs"]
[null,null,null,null,null,"Labor ($/year)",null,{"$f":"B16","v":39755.866940451742},{"$f":"H10","v":39755.866940451742},39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,39755.866940451742,{"$f":"X10","v":39755.866940451742},39755.866940451742,39755.866940451742]
[null,null,null,null,null,"Utilities (electric, water, sewage, gas)",null,{"$f":"B14","v":40438},40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438,40438]
[null,null,"Total cwt",{"$f":"Equipment!D11/100","v":73350.308008213557},null,"Supplies ((trash, packaging, cleaning, processing, other)",null,{"$f":"B15","v":61899},61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899,61899]
[null,null,"cwt processed",{"$f":"Equipment!B11/100","v":14670.06160164271},null,"Farm Cost (per CWT)",null,{"$f":"D12*B25","v":1883635.9096509241},{"$f":"H13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["Utilities",{"$f":"Inputs!B37","v":40438},"cwt conventional",{"$f":"D12-D13","v":58680.246406570848},null,"Annual Debt Repayment",null,0,{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Others Costs of Production",{"$f":"Inputs!B38","v":61899},null,null,null,"Total annual increase in costs",null,{"$f":"SUM(H10:H14)","v":2025728.7765913759},{"$f":"SUM(I10:I14)","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["labor cost",{"$f":"(Inputs!B35)*D13","v":39755.866940451742},null,null,null,"Revenue from raw milk",null,{"$f":"$B$21","v":1703927.655030801},{"$f":"$B$21","v":1703927.655030801},1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801,1703927.655030801]
[null,null,null,null,null,"cost of producing raw milk",null,{"$f":"H13","v":1883635.9096509241},{"$f":"I13","v":1883635.9096509241},1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241,1883635.9096509241]
["yearly cost added",{"$f":"SUM(B15:B16)","v":101654.86694045174},null,null,null,"Opportunity cost of raw product ($/cwt)",null,{"$f":"IF(H16-H17>0,H16-H17,0)","v":0},{"$f":"IF(I16-I17>0,I16-I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Gross Annual Increase in Income",null,{"$f":"H8","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Value of product sold (bottled milk in gallons)",{"$f":"IF(Inputs!B45=\"\",3.43,Inputs!B45)","v":1.64},null,null,null,"Net Annual Increase in Income",null,{"$f":"H19-H15-H18","v":598052.29812202649},{"$f":"I19-I15-I18","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Starting value of all raw product (milk price)",{"$f":"D12*B24","v":1703927.655030801},null,null,null,"Terminal Value",{"$f":"(B2*B7)+(B3*B8)","v":82702.850000000006}]
["Remaining value of raw fluid product (milk price)",{"$f":"(D12-D13)*B24","v":1363142.1240246408},null,null,null,"Total Cash Inflow",null,{"$f":"H19","v":2623781.0747134024},{"$f":"I19","v":2623781.0747134024},{"$f":"J19","v":2623781.0747134024},2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024,2623781.0747134024]
["Discount rate",{"$f":"B28+0.04","v":0.125},null,null,null,"Total Cash Outflow",{"$f":"IF(ISERROR(B32),(B5),B32+B33)","v":937457},{"$f":"H15","v":2025728.7765913759},2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759,2025728.7765913759]
["Milk price (avg for tn based on dairy gauge)",{"$f":"Inputs!B41","v":23.23},null,null,null,"Net Cash Flow",{"$f":"-G23","v":-937457},{"$f":"H22-H23","v":598052.29812202649},{"$f":"I22-I23","v":598052.29812202649},{"$f":"J22-J23","v":598052.29812202649},598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649,598052.29812202649]
["Cost to Produce Raw Milk",{"$f":"Inputs!B39","v":25.68},null,null,null,"Present Value",{"$f":"G24","v":-937457},{"$f":"H24/(1+($B$23))^1","v":531602.04277513467},{"$f":"I24/(1+($B$23))^2","v":472535.14913345303},{"$f":"J24/(1+($B$23))^3","v":420031.24367418047},{"$f":"K24/(1+($B$23))^4","v":373361.10548816039},{"$f":"L24/(1+($B$23))^5","v":331876.53821169818},{"$f":"M24/(1+($B$23))^6","v":295001.36729928723},{"$f":"N24/(1+($B$23))^7","v":262223.43759936641},{"$f":"O24/(1+($B$23))^8","v":233087.50008832573},{"$f":"P24/(1+($B$23))^9","v":207188.88896740065},{"$f":"Q24/(1+($B$23))^10","v":184167.90130435611},{"$f":"R24/(1+($B$23))^11","v":163704.80115942768},{"$f":"S24/(1+($B$23))^12","v":145515.37880838016},{"$f":"T24/(1+($B$23))^13","v":129347.0033852268},{"$f":"U24/(1+($B$23))^14","v":114975.1141202016},{"$f":"V24/(1+($B$23))^15","v":102200.10144017921},{"$f":"W24/(1+($B$23))^16","v":90844.534613492622},{"$f":"X24/(1+($B$23))^17","v":80750.697434215675},{"$f":"Y24/(1+($B$23))^18","v":71778.397719302811},{"$f":"Z24/(1+($B$23))^19","v":63803.020194935838},{"$f":"AA24/(1+($B$23))^20","v":56713.79572883185}]
[]
["Debt Variables",null,null,"IRR",{"$f":"IFERROR(IRR(G24:AA24),\"No Positive Values\")","v":0.63791867957549453},"Investment Length",{"$f":"Inputs!B11","v":20}]
["Interest Rate",{"$f":"Inputs!B82","v":8.5000000000000006E-2},null,null,null,"Net Present Value",{"$f":"IF(G27=1,SUM(G25:H25),IF(G27=2,SUM(G25:I25),IF(G27=3,SUM(G25:J25),IF(G27=4,SUM(G25:K25),IF(G27=5,SUM(G25:L25),IF(G27=6,SUM(G25:M25),H28))))))","v":3393251.0191455567},{"$f":"IF(G27=7,SUM(G25:N25),IF(G27=8,SUM(G25:O25),IF(G27=9,SUM(G25:P25),IF(G27=10,SUM(G25:Q25),IF(G27=11,SUM(G25:R25),IF(G27=12,SUM(G25:S25),I28))))))","v":3393251.0191455567},{"$f":"IF(G27=13,SUM(G25:T25),IF(G27=14,SUM(G25:U25),IF(G27=15,SUM(G25:V25),IF(G27=16,SUM(G25:W25),IF(G27=17,SUM(G25:X25),J28)))))","v":3393251.0191455567},{"$f":"IF(G27=18,SUM(G25:Y25),IF(G27=19,SUM(G25:Z25),IF(G27=20,SUM(G25:AA25))))","v":3393251.0191455567}]
["Duration of Loan in Years",{"$f":"Inputs!B83","v":20}]
["Amount Financed in %",{"$f":"Inputs!B85","v":0.8},null,null,null,"Years to Break Even",{"$f":"IF(ISERROR(F59),\"n/a\",IF(F59>1,(F57+(F58/F59)),21))","v":1.8588883979723678}]
["Down Payment Percent",{"$f":"Inputs!B84","v":0.2}]
["Down Payment Amount",{"$f":"(B2+B3)*B31","v":187491.40000000002}]
["Actual Amount Financed",{"$f":"(B2+B3)-B32","v":749965.6},null,null,"Cash Flow"]
["Monthly Payment",{"$f":"-PMT(B28,B29,B33,)","v":79249.595686793764},null,null,"Year","Cash Flow","Cumulative Cash Flow","Absolute Value of Cumulative Cash Flow"]
["Total Interest",{"$f":"B36-B33","v":835026.31373587542},null,null,0,{"$f":"G25","v":-937457},{"$f":"SUM(F35)","v":-937457},{"$f":"ABS(G35)","v":937457}]
["Total Amount Payed",{"$f":"B34*B29","v":1584991.9137358754},null,null,1,{"$f":"H25","v":531602.04277513467},{"$f":"SUM(F35:F36)","v":-405854.95722486533},{"$f":"ABS(G36)","v":405854.95722486533}]
[null,null,null,null,2,{"$f":"I25","v":472535.14913345303},{"$f":"SUM(F35:F37)","v":66680.191908587702},{"$f":"ABS(G37)","v":66680.191908587702}]
["Percent Lost in Production",0.123089,null,null,3,{"$f":"J25","v":420031.24367418047},{"$f":"SUM(F35:F38)","v":486711.43558276817},486711.43558276817]
[null,null,null,null,4,{"$f":"K25","v":373361.10548816039},{"$f":"SUM(F35:F39)","v":860072.54107092856},860072.54107092856]
["Value of Milk Sizes","Qty","Price","Total Daily Revenue",5,{"$f":"L25","v":331876.53821169818},{"$f":"SUM(F35:F40)","v":1191949.0792826267},1191949.0792826267]
["Gallons",{"$f":"Outputs!B17","v":113},{"$f":"Inputs!B42","v":5.16},{"$f":"C41*B41","v":583.08000000000004},6,{"$f":"M25","v":295001.36729928723},{"$f":"SUM(F35:F41)","v":1486950.4465819141},1486950.4465819141]
["Half Gallons",{"$f":"Outputs!B18","v":226},{"$f":"Inputs!B43","v":4.96},{"$f":"C42*B42","v":1120.96},7,{"$f":"N25","v":262223.43759936641},{"$f":"SUM(F35:F42)","v":1749173.8841812806},1749173.8841812806]
["Quarts",{"$f":"Outputs!B19","v":453},{"$f":"Inputs!B44","v":2.85},1291.05,8,{"$f":"O25","v":233087.50008832573},{"$f":"SUM(F35:F43)","v":1982261.3842696063},1982261.3842696063]
["Pints",{"$f":"Outputs!B20+Outputs!B21","v":911},{"$f":"Inputs!B45","v":1.64},1494.04,9,{"$f":"P25","v":207188.88896740065},{"$f":"SUM(F35:F44)","v":2189450.2732370067},2189450.2732370067]
["Leftover Milk",{"$f":"'Standardized Milk'!E32","v":0.66513126440895576},{"$f":"C41","v":5.16},{"$f":"C45*B45","v":3.4320773243502116},10,{"$f":"Q25","v":184167.90130435611},{"$f":"SUM(F35:F45)","v":2373618.174541363},2373618.174541363]
["Total Gallons",{"$f":"B41+(B42*0.5)+(B43*0.25)+(B44*0.125)+(B45*0.125)","v":453.20814140805112},null,null,11,{"$f":"R25","v":163704.80115942768},{"$f":"SUM(F35:F46)","v":2537322.9757007905},2537322.9757007905]
["Total gallons minus leftover",{"$f":"B46-B45*0.125","v":453.125},null,null,12,{"$f":"S25","v":145515.37880838016},{"$f":"SUM(F35:F47)","v":2682838.3545091706},2682838.3545091706,null,null,null,null,{"$f":"H3/2","v":82751.953125}]
[null,null,null,null,13,{"$f":"T25","v":129347.0033852268},{"$f":"SUM(F35:F48)","v":2812185.3578943973},2812185.3578943973]
[null,null,null,null,14,{"$f":"U25","v":114975.1141202016},{"$f":"SUM(F35:F49)","v":2927160.472014599},2927160.472014599]
[null,null,null,null,15,{"$f":"V25","v":102200.10144017921},{"$f":"SUM(F35:F50)","v":3029360.5734547782},3029360.5734547782]
[null,null,null,null,16,{"$f":"W25","v":90844.534613492622},{"$f":"SUM(F35:F51)","v":3120205.1080682706},3120205.1080682706]
[null,null,null,null,17,{"$f":"X25","v":80750.697434215675},{"$f":"SUM(F35:F52)","v":3200955.8055024864},3200955.8055024864]
[null,null,null,null,18,{"$f":"Y25","v":71778.397719302811},{"$f":"SUM(F35:F53)","v":3272734.2032217891},3272734.2032217891]
[null,null,null,null,19,{"$f":"Z25","v":63803.020194935838},{"$f":"SUM(F35:F54)","v":3336537.2234167247},3336537.2234167247]
[null,null,null,null,20,{"$f":"AA25","v":56713.79572883185},{"$f":"SUM(F35:F55)","v":3393251.0191455567},3393251.0191455567]
[]
[null,null,null,null,"A(last negative period)",{"$f":"IF(G55<0,E55,IF(G54<0,E54,IF(G53<0,E53,IF(G52<0,E52,IF(G51<0,E51,IF(G50<0,E50,IF(G49<0,E49,G57)))))))","v":1},{"$f":"IF(G48<0,E48,IF(G47<0,E47,IF(G46<0,E46,IF(G45<0,E45,IF(G44<0,E44,IF(G43<0,E43,IF(G42<0,E42,H57)))))))","v":1},{"$f":"IF(G41<0,E41,IF(G40<0,E40,IF(G39<0,E39,IF(G38<0,E38,IF(G37<0,E37,IF(G36<0,E36,IF(G35<0,E35,)))))))","v":1}]
[null,null,null,null,"B(absolute value cumulative value period based on A)",{"$f":"IF(F57=0,H35,IF(F57=1,H36,IF(F57=2,H37,IF(F57=3,H38,IF(F57=4,H39,IF(F57=5,H40,IF(F57=6,H41,G58)))))))","v":405854.95722486533},{"$f":"IF(F57=7,H42,IF(F57=8,H43,IF(F57=9,H44,IF(F57=10,H45,IF(F57=11,H46,IF(F57=12,H47,IF(F57=13,H48,H58)))))))","v":false},{"$f":"IF(F57=14,H49,IF(F57=15,H50,IF(F57=16,H51,IF(F57=17,H52,IF(F58=18,H53,IF(F58=19,H54,IF(F58=20,H55)))))))","v":false}]
[null,null,null,null,"C(actual cash flow period after A)",{"$f":"IF(F57=0,F36,IF(F57=1,F37,IF(F57=2,F38,IF(F57=3,F39,IF(F57=4,F40,IF(F57=5,F41,IF(F57=6,F42,G59)))))))","v":472535.14913345303},{"$f":"IF(F57=7,F43,IF(F57=8,F44,IF(F57=9,F45,IF(F57=10,F46,IF(F57=11,F47,IF(F57=12,F48,IF(F57=13,F49,H59)))))))","v":false},{"$f":"IF(F57=14,F50,IF(F57=15,F51,IF(F57=16,F52,IF(F57=17,F53,IF(F57=18,F54,IF(F57=19,F55,IF(F57=20,F56)))))))","v":false}]
[]
[]
["Extra income from Cream per day","Qty","Price","Total Daily Revenue","Yearly"]
["Quarts",{"$f":"'Standardized Milk'!C35","v":27},{"$f":"'Milk Pricing'!J204","v":7.2655555555555544},{"$f":"C63*B63","v":196.16999999999996},{"$f":"D63*365.25","v":71651.092499999984}]
["Pints",{"$f":"Outputs!C20+Outputs!C21","v":56},{"$f":"'Milk Pricing'!K204","v":5.048},{"$f":"C64*B64","v":282.68799999999999},{"$f":"D64*365.25","v":103251.792}]
["Lost Income from Unused Product too smal to bottle:",{"$f":"'Standardized Milk'!E40","v":0.56181788293142176},{"$f":"C64","v":5.048},{"$f":"B65*C65","v":2.8360566730378172},1035.8696998270627]