{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Base Information","Instructions","List",">>>CALCULATORS>>>","Input page","Incoming milk equiv Smry","Waste tons and component smry","Food Waste Table","Waste Water Conversion",">>>OUTPUTS >>>","Mass Balance","Dairy Equivalence Calculator","Site Loss Flow Chart","Flowchart values",">>>REFERENCES >>>","Product&waste Composition","Mother liquor compn","COD&Bod Conversions","Calculator Compositions","References","Assumptions","Revisions",">>>REDUNDANT>>>"],"not_rendered":{"charts":0,"images":19,"macros":1,"external_links":0,"defined_names":36,"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":"Base Information","index":0,"n_rows":9,"n_cols":7,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,{"$f":"$G$2","v":"Base Information"}]
[null,"Client:","Dairy Australia",null,null,"Area:","Base Information"]
[null,"Project:","2614DP24",null,null,"Revision:","V2.7"]
[null,null,null,null,null,"Project Ref:","2614DP24"]
[]
[]
[null,{"$f":"_xlfn.CONCAT(\"THIS DOCUMENT REPRESENTS CONFIDENTIAL INFORMATION FOR THE SOLE USE OF \",BaseInfo_ClientName,\".\")","v":"THIS DOCUMENT REPRESENTS CONFIDENTIAL INFORMATION FOR THE SOLE USE OF Dairy Australia."}]
[null,"THIS DOCUMENT AND ASSOCIATED INFORMATION IS THE PROPERTY OF PROCESS PARTNERS PTY LTD AND AUTHORISED PARTNERS."]
[null,"USE OF THIS INFORMATION WITH ANY OTHER PARTY NOT SPECIFICALLY IDENTIFIED HEREIN IS NOT PERMITTED."]

{"sheet":"Instructions","index":1,"n_rows":353,"n_cols":16,"rows_kept":353,"cut":false,"hidden":false,"merged":[[303,5,303,6],[304,5,304,6],[305,5,305,6],[306,5,306,6],[307,5,307,6],[302,5,302,6],[21,3,21,4],[33,2,33,14],[63,3,63,7],[125,3,125,10],[293,5,293,6],[294,5,294,6],[295,5,295,6],[297,5,297,6],[298,5,298,6],[300,5,300,6],[296,5,296,6],[299,5,299,6],[301,5,301,6]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$2","v":"Instructions"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,"Area:","Instructions"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"How the calculator works"]
[]
[null,null,"The calculator utilizes food waste data provided by dairy manufacturers to determine the raw milk equivalence of dairy food waste, offering a standardized metric for discussions about dairy food waste."]
[]
[null,null,"The food waste groups include:"]
[null,null,null,"Dairy products (Milk, Cheese, Fresh ,Frozen, Powders)"]
[null,null,null,"Dairy By-products (Whey, Mother Liquor, Lactose Concentrate)"]
[null,null,null,"DAF Sludge"]
[]
[null,null,"The calculator also considers waste water and the BOD/COD values of the waste water"]
[]
[null,null,"The calculator steps are:"]
[null,null,1,"The food waste is categorised according to the food waste groups"]
[null,null,2,"Default product compositions are then used to calculate the total component masses for each product type"]
[null,null,null,"Default composition can be found in the ",null,"Calculator Composition tab."]
[null,null,3,"A calculation is undertaken to estimate the \"Raw Milk Equivalent\" values for each food waste product type by:"]
[null,null,null,"a.","Selecting the most significant product component (i.e. Casein in cheese, Fat in butter, etc.) in order to calculate the volume of milk required to produce this component in the dairy waste product"]
[null,null,null,"b.","The volume of raw milk required to produce this component in the dairy waste product is calculated"]
[null,null,null,"c.","This volume becomes the \"raw milk equivalence\" values for the food product and is a reflection of the volumes of milk required to produce each food waste type"]
[]
[null,null,null,"The raw milk equivalence value is based on a common composition of milk and hence is a common metric to reflect the value of the food waste types"]
[]
[]
[]
[null,"Why the calculator was developed"]
[]
[null,null,"The milk equivalence calculator was developed as part of Action 1: Monitor Dairy Food Waste Across the Supply Chain and Establish an Industry Working Group, within the Dairy Food Waste Action Plan, aimed at achieving the goal of halving food waste by 2030. Since dairy is a significant source of food waste, comparing different waste types—like whey, cheese, and milk—by weight alone is not accurate. The calculator provides a standardized metric that reflects the milk input required for each waste type, enabling fair comparisons and more effective prioritization of interventions. Its purpose is to identify key waste sources and drive targeted efforts to reduce waste across the supply chain while retaining the highest possible value within the food waste hierarchy."]
[]
[]
[]
[null,"How to use the calculator"]
[]
[null,null,"Input process"]
[]
[null,null,"The Input tab has 4 areas for input"]
[]
[null,null,"Area 1:  Raw Material Input to site"]
[]
[null,null,null,"The operator is required to input the annualised raw material inputs to the site:",null,null,"Input page - Raw Material Input to Site table"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"This data is used to estimate the milk equivalent input to the site"]
[]
[]
[]
[]
[null,null,"Area 2: Pre-defined Dairy Food waste "]
[]
[null,null,null,"Use the Pre-Defined Dairy Food Waste Table if your waste streams are already defined in the calculator. If your waste streams involve dairy products (such as milk, cheese, fresh, frozen , and powders), dairy by-products (like whey, mother liquor, lactose concentrate), or DAF sludge, these are considered food waste that have already been defined in the calculator. You can enter your waste data directly into this table."]
[]
[]
[null,null,null,"See table in:","Input page - Predefined Dairy Food waste table"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Typical products:","The data is entered by selecting the product category, from the following drop down list (in column B):"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The product type can then be selected from a drop down list in Column C.  This list will change, depending on the food category list selected"]
[]
[null,null,null,null,"Example of drop down list for milk:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The Waste stream is then selected from a drop down list in column D.  This shows various types of finished products, and un-finished products. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The composition of all these products types are defined in the calculator - the operator can review these in:",null,null,null,null,null,"Calculator Compositions Tab"]
[]
[]
[null,null,null,"If the operator has known product compositions of the waste streams, the values can be entered in columns G to K. Note, this is an optional entry. If the specific composition is not known, then please leave the cells blank and the predefined compositions will be used by the calculator."]
[null,null,null,"These columns will show in yellow if the values are entered:"]
[]
[]
[]
[]
[]
[null,null,null,"Note: If density is not entered, a value of 1000 kg/m3 is used"]
[]
[null,null,null,"The volumes of the food waste is entered in column N"]
[null,null,null,"The units of waste volume are selected from a drop down list:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"By-Products:","For By-products and DAF sludge, the data is ALSO entered in this table:"]
[]
[null,null,null,"For By-products, the product type is selected as per the drop down list below"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"NOTE:  The Waste stream type in Column D is to be left BLANK as shown above"]
[]
[null,null,null,"The By-product compositions can be left blank for the default values, or entered in the same way as the dairy waste products above"]
[null,null,null,"The waste volumes are entered as per the dairy waste products above"]
[]
[null,null,"DAF Sludge:","For DAF Sludge, the entry is as per below"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"NOTE:  The Waste stream type in column D is to be left BLANK as shown above"]
[]
[null,null,null,"The DAF composition can be left blank for the default values, or entered in the same way as the dairy waste products above"]
[null,null,null,"The waste volumes are entered as per the dairy waste products above"]
[]
[]
[null,null,"Area 3: User Defined Products"]
[]
[null,null,null,"This table is to be used for Food waste products that are NOT available in the drop down lists in the Pre-defined Dairy Food Waste Table."]
[null,null,null,"Any products that do NOT appear in the drop down lists can be entered in the User Defined Products table in the input page tab:",null,null,null,null,null,"Input page - User Defined Products"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The waste stream types are selected via a similar drop down list as the defined products table:"]
[]
[null,null,null,"The user is required to select a specified product (to be shown in Column E if desired) or a mixed product.  The user also selects the waste stream for the products"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The composition and density for each of these products needs to be manually entered (The cells will be yellow). Note, the calculator does not have any pre-defined compositions for Other products and thus composition must be entered."]
[null,null,null,"If density is unknown, it can be left blank and will be assumed to be 1000 kg/m3"]
[null,null,null,"If the units used for the waste volume is in t/yr, then density does not need to be entered"]
[]
[]
[null,null,"Area 4: Waste Water/effluent volumes entry"]
[]
[null,null,null,"The waste water values and BOD/COD values for the site are to be entered in the below table:",null,null,null,"Input page -Waste Water Table"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Output Interpretation"]
[]
[null,null,"Output table"]
[null,null,null,"The calculator output is on:",null,"Raw Milk Equivalence Calculator Tab"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The output tables shows a summary of each product type under each product category."]
[null,null,null,"The table shows a component break down of food waste - i.e. annualised component losses for Protein, Fat Lactose and Total solids are shown"]
[]
[null,null,"Milk equivalence calculations"]
[]
[null,null,null,"The raw milk equivalence calculations are undertaken on a component basis"]
[null,null,null,"This means that one significant component is chosen (e.g. Protein) and then the volume of milk required to supply this amount of component is calculated"]
[null,null,null,"This volume of milk then becomes the \"Milk Equivalence\" of the food waste"]
[]
[null,null,null,"A Basis default setting is shown in Column K, but the operator can change this setting in Column L if they disagree with the basis:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Reasons for recommending calculation Basis "]
[]
[null,null,null,"Product",null,"Basis recommendation",null,"Reason"]
[null,null,null,"Milk",null,"MSNF",null,"Milk Solids Non-Fat as a basis eliminates the impact of variable fat in standardised milk products"]
[null,null,null,"Cheese (Hard and Soft)",null,"Casein",null,"Casein proteins are the primary component for cheese structure, thus casein basis reflects the milk input most accurately. A correction factor is added to account for kappa-casein losses in the cheese making process"]
[null,null,null,"Cheese (Ricotta)",null,"Whey Protein",null,"Whey Protein is used as the basis, including the lost kappa-casein from the cheese making."]
[null,null,null,"High fat products (Butter, cream, ice-cream)",null,"Fat",null,"These products derive their value predominantly from their fat content, which requires significant milk input to extract. Fat should be the key equivalence factor."]
[null,null,null,"Desserts",null,"Protein",null,"This basis uses the protein as an indicator of the dairy used, since these products have other ingredients added, so fat or total solids are not a reflection of the dairy contributions"]
[null,null,null,"Yoghurt",null,"Protein",null,"Protein is used as a basis to indicate dairy used, since fat is standardised to various levels and lactose is dependant on the fermentation process."]
[null,null,null,"Powders (Skim milk powder)",null,"MSNF",null,"Milk powders are concentrated forms of milk solids, and MSNF reflect the entirety of their compositional value."]
[null,null,null,"Powders (Whole milk powder)",null,"Protein",null,"Protein reflects the dairy content since the fat component is standardised to a lower level than the raw feed milk "]
[null,null,null,"Powders (Whey powder and WPI)",null,"Whey Protein",null,"These powders are whey protein based, so this basis is selected, but this tends to show a very high milk equivalence since the casein protein directed to cheese making is not accounted for in this conversion"]
[null,null,null,"Powders (Infant formula or Nutritional powders)",null,"Protein",null,"These powders have dairy protein in the formulation, but have other additives, so protein is used as a basis for milk equivalence"]
[null,null,null,"By-products - Lactose Concentrate ",null,"Lactose",null,"This by-product is primarily lactose, prior to lactose crystallisation"]
[null,null,null,"By-products - Mother Liquor",null,"Lactose",null,"The composition of this by-product can be variable, but the main component is lactose, so this forms the basis of the milk equivalence"]
[null,null,null,"By-products - Acid whey",null,"Lactose",null,"Lactose is the primary dairy component in this whey.  A factor is used to allow for lactose lost during fermentation and this is then used as a basis for the milk equivalence"]
[null,null,null,"By-products - Salty Whey",null,"Whey Protein",null,"Whey Protein is used as the basis, including the lost kappa-casein from the cheese making."]
[]
[]
[null,null,null,"For \"Other\" products, the calculator user is required to select the most appropriate basis.  The user should select the basis by choosing the most significant component in each product as the basis of the calculator"]
[]
[]
[null,null,null,"Note: the component values of the raw milk that the milk equivalence is based on can be found in:",null,null,null,"Assumptions Tab"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"These can be changed to better reflect typical milk values "]
[]
[null,null,"Waste water milk equivalence"]
[]
[null,null,null,"The operator can select the calculation basis for the waste water milk equivalence using COD or BOD values from a drop down list:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"The milk equivalence is calculated using literature values for COD or BOD values for milk.  This can be found on:",null,null,null,null,"Assumptions Tab"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Site Loss Flow chart"]
[]
[null,null,null,"See Tab: ","Site Loss Flow Chart"]
[]
[null,null,null,"This shows a summary of the milk equivalent input coming into the site, the food waste streams, the waste water contribution and the overall site losses."]
[null,null,null,"The flowchart also shows the milk equivalence losses as a percentage of the incoming milk"]

{"sheet":"List","index":2,"n_rows":15,"n_cols":22,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$V$2","v":"List"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area:","List"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"Milk","Cheese","Fresh","Frozen","Powders","By_products","DAF_Sludge","Other","Waste Stream",null,null,null,null,null,null,"Milk equiv basis"]
[null,"Fresh milk","Hard Cheese","Butter","Frozen Cream","Skim Milk Powder","By-products - Lactose Concentrate ","DAF Sludge","Mixed Product","Finished product - Packaged",true,"Raw milk","kL/year","Pre-onsite treatment","L/year","mg/L","Protein","BOD","Other"]
[null,"Flavoured milk","Soft Cheese","Cream","Frozen Yoghurt","Whole Milk Powder","By-products - Mother Liquor",null,"Specified in Column E","Finished product - unpackaged","Crude","Standardised milk","Tonnes/year","Post-onsite treatment","kL/year","ppm","Casein","COD"]
[null,"ESL/UHT","Ricotta","Desserts","Icecream","Whey Powder","By-products - Acid whey",null,null,"Unfinished product - Unpackaged",null,null,null,null,"ML/year",null,"Whey Protein"]
[null,null,null,"Sour Cream",null,"WPI Powder","By-products - Salty Whey",null,null,"Unfinished product - intermediates",null,null,null,null,null,null,"Fat"]
[null,null,null,"Yoghurt",null,"Nutritional/Protein Powders",null,null,null,"Unfinished product - Raw",null,null,null,null,null,null,"Lactose"]
[null,null,null,null,null,"Infant Formula",null,null,null,null,null,null,null,null,null,null,"MSNF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Solids"]

{"sheet":">>>CALCULATORS>>>","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Input page","index":4,"n_rows":77,"n_cols":15,"rows_kept":77,"cut":false,"hidden":false,"merged":[[70,1,70,3],[9,1,9,3],[19,6,19,10],[50,1,50,2],[50,6,50,10],[20,4,21,4],[21,6,21,11],[19,1,19,2],[50,13,50,14],[51,6,51,10],[18,1,18,4],[20,6,20,11],[20,1,21,1],[20,2,21,2],[20,3,21,3],[20,13,21,13],[20,14,21,14],[19,13,19,14]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$O$2","v":"Input page"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,"Input page"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"Raw Material Input to Site"]
[]
[null,"Dairy Raw Material Input at site (per year)"]
[null,null,"Insert value","Unit - Select from list"]
[null,"Unprocessed milk"]
[null,"Cream"]
[null,"Powder"]
[null,"Butter"]
[null,"AMF"]
[]
[null,"Pre-defined Dairy Food Waste"]
[]
[null,"Product type",null,"Waste stream","Description of waste stream",null,"Composition",null,null,null,null,null,null,"Estimated volume"]
[null,"Select from list (Required)","Select from list after entering Column B (Required)","Select from list \n\n(Leave blank if DAF Sludge or By-product) \n(Required)","Enter brief details (optional entry)",null,"Insert values if different to default values - see tab \"Calculator Compositions\"\n(Optional Entry)",null,null,null,null,null,null,"Insert value \n(Required)","Select unit\n(Required)"]
[null,null,null,null,null,null,"Calculator Compositions tab"]
[null,"EXAMPLE: Fresh","Yoghurt","Finished product - packaged","Out of date yoghurt tubs",null,"%P","%F","%Lactose","%MSNF","%TS","Density (kg/m3)",null,10,"Tonnes/year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"User Defined Products "]
[]
[null,"Product type",null,"Waste stream","Description of waste stream",null,"Composition",null,null,null,null,null,null,"Estimated volume"]
[null,"Other products\n(Required)","Select from list after entering Column B (Required)","Select from list \n(Required)","Enter brief details\n(Optional)",null,"Insert value into yellow cells \n(Required)",null,null,null,null,null,null,"Insert value \n(Required)","Select unit \n(Required)"]
[null,"EXAMPLE: Other",null,"Finished product - packaged","Cream Cheese",null,"%P","%F","%Lactose","%MSNF","%TS","Density (kg/m3)",null,10,"Tonnes/year"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"WASTE WATER"]
[]
[null,"Waste water/effluent volumes",null,null,"Stage measured"]
[null,null,"Insert value","Select unit from list","Select from list"]
[null,"Annual average wastewater/effluent"]
[null,"Average Biological Oxygen Demand (BOD) levels"]
[null,"Average Chemical Oxygen Demand (COD) levels"]
[null,"Calorific density of the dairy waste most likely in the wastewater/effluent"]
[null,"This includes all wastewater/effluent generated by the site, rather than identifying specific waste streams disposed via sewer."]

{"sheet":"Incoming milk equiv Smry","index":5,"n_rows":17,"n_cols":22,"rows_kept":17,"cut":false,"hidden":true,"merged":[[8,19,8,20],[8,15,8,18]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$U$2","v":"Incoming milk Summary"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area:","Incoming milk Summary"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[]
[null,null,null,null,null,"Convert kL/Yr to Tonnes/yr",null,null,null,null,null,null,null,null,null,"Basis",null,null,null,"Milk Equivalence"]
[null,"Product type","Estimated volume","Units","Density","Estimated mass","Converted Units","%P","%F","%Lactose","%TS","P","F","Lactose","Total Solids","Protein","Fat","Lactose","Total Solids","Basis","Milk equivalence"]
[null,null,null,null,"kg/m3","t/yr",null,null,null,null,null,"t/yr","t/yr","t/yr","t/yr","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence"," ","t/yr"]
[null,{"$f":"+'Input page'!B12","v":"Unprocessed milk"},{"$f":"+'Input page'!C12","v":0},{"$f":"+'Input page'!D12","v":0},{"$f":"+Milk_Density*1000","v":1034.5},{"$f":"IF(D12=\"kL/year\",C12*E12/1000,C12)","v":0},"Tonnes/year",{"$f":"Raw_milk_Prcnt_P","v":3.4000000000000002E-2},{"$f":"Raw_milk_Prcnt_F","v":4.2999999999999997E-2},{"$f":"Raw_milk_Prcnt_Lactose","v":4.9000000000000002E-2},{"$f":"Raw_milk_Prcnt_TS","v":0.13339999999999999},{"$f":"+H12*$F12","v":0},{"$f":"+I12*$F12","v":0},0,0,{"$f":"+L12/Raw_milk_Prcnt_P","v":0},{"$f":"+M12/Raw_milk_Prcnt_F","v":0},{"$f":"+N12/Raw_milk_Prcnt_Lactose","v":0},{"$f":"+O12/Raw_milk_Prcnt_TS","v":0},"Protein",{"$f":"+P12","v":0}]
[null,{"$f":"+'Input page'!B13","v":"Cream"},{"$f":"+'Input page'!C13","v":0},{"$f":"+'Input page'!D13","v":0},{"$f":"+'Calculator Compositions'!M34","v":1013},{"$f":"IF(D13=\"kL/year\",C13*E13/1000,C13)","v":0},"Tonnes/year",{"$f":"+'Calculator Compositions'!E34","v":2.8000000000000001E-2},{"$f":"+'Calculator Compositions'!F34","v":0.3},{"$f":"+'Calculator Compositions'!G34","v":3.3000000000000002E-2},{"$f":"+'Calculator Compositions'!I34","v":0.379},{"$f":"+H13*$F13","v":0},{"$f":"+I13*$F13","v":0},{"$f":"+J13*$F13","v":0},{"$f":"+K13*$F13","v":0},{"$f":"+L13/Raw_milk_Prcnt_P","v":0},{"$f":"+M13/Raw_milk_Prcnt_F","v":0},{"$f":"+N13/Raw_milk_Prcnt_Lactose","v":0},{"$f":"+O13/Raw_milk_Prcnt_TS","v":0},"Fat",{"$f":"+Q13","v":0},"Basis: 30% Cream"]
[null,{"$f":"+'Input page'!B14","v":"Powder"},{"$f":"+'Input page'!C14","v":0},{"$f":"+'Input page'!D14","v":0},{"$f":"+'Calculator Compositions'!M44","v":1000},0,"Tonnes/year",{"$f":"+'Calculator Compositions'!E44","v":0.34899999999999998},{"$f":"+'Calculator Compositions'!F44","v":8.0000000000000002E-3},{"$f":"+'Calculator Compositions'!G44","v":0.56000000000000005},{"$f":"+'Calculator Compositions'!I44","v":0.95699999999999996},0,0,0,0,0,0,0,0,"Total Solids",{"$f":"+S14","v":0},"Basis: SMP"]
[null,{"$f":"+'Input page'!B15","v":"Butter"},{"$f":"+'Input page'!C15","v":0},{"$f":"+'Input page'!D15","v":0},{"$f":"+'Calculator Compositions'!M33","v":1000},0,"Tonnes/year",{"$f":"+'Calculator Compositions'!E33","v":1.0999999999999999E-2},{"$f":"+'Calculator Compositions'!F33","v":0.81499999999999995},{"$f":"+'Calculator Compositions'!G33","v":0},{"$f":"+'Calculator Compositions'!I33","v":0.82599999999999996},0,0,0,0,0,0,0,0,"Fat",{"$f":"+Q15","v":0}]
[null,{"$f":"+'Input page'!B16","v":"AMF"},{"$f":"+'Input page'!C16","v":0},{"$f":"+'Input page'!D16","v":0},1000,0,"Tonnes/year",0,0.99,0,0.99,0,0,0,0,0,0,0,0,"Fat",{"$f":"+Q16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Milk INPUT",{"$f":"SUM(U12:U16)","v":0}]

{"sheet":"Waste tons and component smry","index":6,"n_rows":61,"n_cols":35,"rows_kept":61,"cut":false,"hidden":true,"merged":[[6,1,6,3],[43,4,43,8],[43,20,43,24],[44,20,44,24],[7,10,7,14],[7,15,7,19],[42,1,42,7],[7,4,7,8],[7,20,7,24],[8,20,8,24]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,{"$f":"$I$2","v":" Waste tons and components Summary"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,"Area:"," Waste tons and components Summary"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis",1,"kg Raw milk"]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cheese","Cheese",null,null,null,null,null,null,"Milk composition for milk equivalence"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product","Product"]
[null,"Pre-defined Dairy Food Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only","only"]
[null,null,null,null,"Annualised Tonnage Calculations",null,null,null,null,null,"Component breakdown",null,null,null,null,"Annualised Component tonnage",null,null,null,null,"Milk equivalence",null,null,null,null,null,null,null,null,"P","F","Lactose","%TS"]
[null,null,null,null,null,null,null,"Convert kL/Yr to Tonnes/yr",null,null,null,null,null,null,null,null,null,null,null,null,"Basis",null,null,null,null,null,null,null,null,{"$f":"Raw_milk_Prcnt_P","v":3.4000000000000002E-2},{"$f":"Raw_milk_Prcnt_F","v":4.2999999999999997E-2},{"$f":"Raw_milk_Prcnt_Lactose","v":4.9000000000000002E-2},{"$f":"Raw_milk_Prcnt_TS","v":0.13339999999999999},"%"]
[null,"Product category","Product type","Waste stream","Estimated volume","Units","Density","Estimated mass","Converted Units","Manual Input","%P","%F","%Lactose","%MSNF","%TS","P","F","Lactose","MSNF","Total Solids","Protein","Casein","Whey","Fat","Lactose","MSNF","Total Solids",null,null,{"$f":"+AD9*$AE$3","v":3.4000000000000002E-2},{"$f":"+AE9*$AE$3","v":4.2999999999999997E-2},{"$f":"+AF9*$AE$3","v":4.9000000000000002E-2},{"$f":"+AG9*$AE$3","v":0.13339999999999999},"kg/kg milk","or t/t milk"]
[null,null,null,null,null,null,null,null,null,"Check",null,null,null,null,null,"t/yr","t/yr","t/yr","t/yr","t/yr","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence"]
[null,{"$f":"+'Input page'!B24","v":0},{"$f":"IF(AND('Input page'!B24=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D24)))),IF('Input page'!D24=\"DAF Sludge\",'Input page'!D24,'Input page'!E24),IF(+'Input page'!B24=\"Other\",'Input page'!D24,'Input page'!C24))","v":0},{"$f":"IF(C12=\"DAF Sludge\",C12,IF(COUNTIF(C12,\"*By-products*\"),C12,+'Input page'!D24))","v":0},{"$f":"+'Input page'!N24","v":0},{"$f":"+'Input page'!O24","v":0},{"$f":"IF('Input page'!L24<>\"\",'Input page'!L24,IF(OR(COUNTIF(D12,\"By-products*\"),COUNTIF(D12,\"DAF sludge\")),_xlfn.XLOOKUP(D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},{"$f":"IF(F12=\"kL/year\",E12*G12/1000,E12)","v":0},"Tonnes/year",{"$f":"IF(OR('Input page'!G24<>\"\",'Input page'!H24<>\"\",'Input page'!I24<>\"\",'Input page'!K24<>\"\",'Input page'!L24<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G24<>\"\",'Input page'!G24,IF(OR(COUNTIF($D12,\"By-products*\"),COUNTIF($D12,\"DAF sludge\")), _xlfn.XLOOKUP($D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H24<>\"\",'Input page'!H24,IF(OR(COUNTIF($D12,\"By-products*\"),COUNTIF($D12,\"DAF sludge\")), _xlfn.XLOOKUP($D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I24<>\"\",'Input page'!I24,IF(OR(COUNTIF($D12,\"By-products*\"),COUNTIF($D12,\"DAF sludge\")), _xlfn.XLOOKUP($D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J24<>\"\",'Input page'!J24,IF(OR(COUNTIF($D12,\"By-products*\"),COUNTIF($D12,\"DAF sludge\")), _xlfn.XLOOKUP($D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K24<>\"\",'Input page'!K24,IF(OR(COUNTIF($D12,\"By-products*\"),COUNTIF($D12,\"DAF sludge\")), _xlfn.XLOOKUP($D12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C12,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$f":"+K12*$H12","v":{"$error":"#N/A"}},{"$f":"+L12*$H12","v":{"$error":"#N/A"}},{"$f":"+M12*$H12","v":{"$error":"#N/A"}},{"$f":"+N12*$H12","v":{"$error":"#N/A"}},{"$f":"+O12*$H12","v":{"$error":"#N/A"}},{"$f":"+P12/Raw_milk_Prcnt_P","v":{"$error":"#N/A"}},{"$f":"IF(B12=\"Cheese\",+P12/(Raw_milk_Prcnt_Casein*Casein_Cheese_Retention_Factor),\"\")","v":""},{"$f":"IF(OR(B12=\"Cheese\",C12=\"By-products - Salty Whey\",C12=\"By-products - Acid Whey\",C12=\"WPI Powder\",C12=\"Whey Powder\"),+P12/(Raw_milk_Prcnt_P*Whey_Protein_Total_Loss_Factor),\"\")","v":""},{"$f":"+Q12/Raw_milk_Prcnt_F","v":{"$error":"#N/A"}},{"$f":"IF(C12=\"By-products - Acid whey\",+R12*(100%+Greek_Yog_Lactose_Loss_Factor/(100%-Greek_Yog_Lactose_Loss_Factor))/Raw_milk_Prcnt_Lactose,+R12/Raw_milk_Prcnt_Lactose)","v":{"$error":"#N/A"}},{"$f":"+S12/Raw_milk_Prcnt_SNF","v":{"$error":"#N/A"}},{"$f":"+T12/Raw_milk_Prcnt_TS","v":{"$error":"#N/A"}}]
[null,{"$f":"+'Input page'!B25","v":0},{"$f":"IF(AND('Input page'!B25=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D25)))),IF('Input page'!D25=\"DAF Sludge\",'Input page'!D25,'Input page'!E25),IF(+'Input page'!B25=\"Other\",'Input page'!D25,'Input page'!C25))","v":0},{"$f":"IF(C13=\"DAF Sludge\",C13,IF(COUNTIF(C13,\"*By-products*\"),C13,+'Input page'!D25))","v":0},{"$f":"+'Input page'!N25","v":0},{"$f":"+'Input page'!O25","v":0},{"$f":"IF('Input page'!L25<>\"\",'Input page'!L25,IF(OR(COUNTIF(D13,\"By-products*\"),COUNTIF(D13,\"DAF sludge\")),_xlfn.XLOOKUP(D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},{"$f":"IF(F13=\"kL/year\",E13*G13/1000,E13)","v":0},"Tonnes/year",{"$f":"IF(OR('Input page'!G25<>\"\",'Input page'!H25<>\"\",'Input page'!I25<>\"\",'Input page'!K25<>\"\",'Input page'!L25<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G25<>\"\",'Input page'!G25,IF(OR(COUNTIF($D13,\"By-products*\"),COUNTIF($D13,\"DAF sludge\")), _xlfn.XLOOKUP($D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H25<>\"\",'Input page'!H25,IF(OR(COUNTIF($D13,\"By-products*\"),COUNTIF($D13,\"DAF sludge\")), _xlfn.XLOOKUP($D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I25<>\"\",'Input page'!I25,IF(OR(COUNTIF($D13,\"By-products*\"),COUNTIF($D13,\"DAF sludge\")), _xlfn.XLOOKUP($D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J25<>\"\",'Input page'!J25,IF(OR(COUNTIF($D13,\"By-products*\"),COUNTIF($D13,\"DAF sludge\")), _xlfn.XLOOKUP($D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K25<>\"\",'Input page'!K25,IF(OR(COUNTIF($D13,\"By-products*\"),COUNTIF($D13,\"DAF sludge\")), _xlfn.XLOOKUP($D13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C13,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$f":"+K13*$H13","v":{"$error":"#N/A"}},{"$f":"+L13*$H13","v":{"$error":"#N/A"}},{"$f":"+M13*$H13","v":{"$error":"#N/A"}},{"$f":"+N13*$H13","v":{"$error":"#N/A"}},{"$f":"+O13*$H13","v":{"$error":"#N/A"}},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B26","v":0},{"$f":"IF(AND('Input page'!B26=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D26)))),IF('Input page'!D26=\"DAF Sludge\",'Input page'!D26,'Input page'!E26),IF(+'Input page'!B26=\"Other\",'Input page'!D26,'Input page'!C26))","v":0},{"$f":"IF(C14=\"DAF Sludge\",C14,IF(COUNTIF(C14,\"*By-products*\"),C14,+'Input page'!D26))","v":0},{"$f":"+'Input page'!N26","v":0},{"$f":"+'Input page'!O26","v":0},{"$f":"IF('Input page'!L26<>\"\",'Input page'!L26,IF(OR(COUNTIF(D14,\"By-products*\"),COUNTIF(D14,\"DAF sludge\")),_xlfn.XLOOKUP(D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G26<>\"\",'Input page'!H26<>\"\",'Input page'!I26<>\"\",'Input page'!K26<>\"\",'Input page'!L26<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G26<>\"\",'Input page'!G26,IF(OR(COUNTIF($D14,\"By-products*\"),COUNTIF($D14,\"DAF sludge\")), _xlfn.XLOOKUP($D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H26<>\"\",'Input page'!H26,IF(OR(COUNTIF($D14,\"By-products*\"),COUNTIF($D14,\"DAF sludge\")), _xlfn.XLOOKUP($D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I26<>\"\",'Input page'!I26,IF(OR(COUNTIF($D14,\"By-products*\"),COUNTIF($D14,\"DAF sludge\")), _xlfn.XLOOKUP($D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J26<>\"\",'Input page'!J26,IF(OR(COUNTIF($D14,\"By-products*\"),COUNTIF($D14,\"DAF sludge\")), _xlfn.XLOOKUP($D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K26<>\"\",'Input page'!K26,IF(OR(COUNTIF($D14,\"By-products*\"),COUNTIF($D14,\"DAF sludge\")), _xlfn.XLOOKUP($D14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C14,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B27","v":0},{"$f":"IF(AND('Input page'!B27=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D27)))),IF('Input page'!D27=\"DAF Sludge\",'Input page'!D27,'Input page'!E27),IF(+'Input page'!B27=\"Other\",'Input page'!D27,'Input page'!C27))","v":0},{"$f":"IF(C15=\"DAF Sludge\",C15,IF(COUNTIF(C15,\"*By-products*\"),C15,+'Input page'!D27))","v":0},{"$f":"+'Input page'!N27","v":0},{"$f":"+'Input page'!O27","v":0},{"$f":"IF('Input page'!L27<>\"\",'Input page'!L27,IF(OR(COUNTIF(D15,\"By-products*\"),COUNTIF(D15,\"DAF sludge\")),_xlfn.XLOOKUP(D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G27<>\"\",'Input page'!H27<>\"\",'Input page'!I27<>\"\",'Input page'!K27<>\"\",'Input page'!L27<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G27<>\"\",'Input page'!G27,IF(OR(COUNTIF($D15,\"By-products*\"),COUNTIF($D15,\"DAF sludge\")), _xlfn.XLOOKUP($D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H27<>\"\",'Input page'!H27,IF(OR(COUNTIF($D15,\"By-products*\"),COUNTIF($D15,\"DAF sludge\")), _xlfn.XLOOKUP($D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I27<>\"\",'Input page'!I27,IF(OR(COUNTIF($D15,\"By-products*\"),COUNTIF($D15,\"DAF sludge\")), _xlfn.XLOOKUP($D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J27<>\"\",'Input page'!J27,IF(OR(COUNTIF($D15,\"By-products*\"),COUNTIF($D15,\"DAF sludge\")), _xlfn.XLOOKUP($D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K27<>\"\",'Input page'!K27,IF(OR(COUNTIF($D15,\"By-products*\"),COUNTIF($D15,\"DAF sludge\")), _xlfn.XLOOKUP($D15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C15,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B28","v":0},{"$f":"IF(AND('Input page'!B28=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D28)))),IF('Input page'!D28=\"DAF Sludge\",'Input page'!D28,'Input page'!E28),IF(+'Input page'!B28=\"Other\",'Input page'!D28,'Input page'!C28))","v":0},{"$f":"IF(C16=\"DAF Sludge\",C16,IF(COUNTIF(C16,\"*By-products*\"),C16,+'Input page'!D28))","v":0},{"$f":"+'Input page'!N28","v":0},{"$f":"+'Input page'!O28","v":0},{"$f":"IF('Input page'!L28<>\"\",'Input page'!L28,IF(OR(COUNTIF(D16,\"By-products*\"),COUNTIF(D16,\"DAF sludge\")),_xlfn.XLOOKUP(D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G28<>\"\",'Input page'!H28<>\"\",'Input page'!I28<>\"\",'Input page'!K28<>\"\",'Input page'!L28<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G28<>\"\",'Input page'!G28,IF(OR(COUNTIF($D16,\"By-products*\"),COUNTIF($D16,\"DAF sludge\")), _xlfn.XLOOKUP($D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H28<>\"\",'Input page'!H28,IF(OR(COUNTIF($D16,\"By-products*\"),COUNTIF($D16,\"DAF sludge\")), _xlfn.XLOOKUP($D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I28<>\"\",'Input page'!I28,IF(OR(COUNTIF($D16,\"By-products*\"),COUNTIF($D16,\"DAF sludge\")), _xlfn.XLOOKUP($D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J28<>\"\",'Input page'!J28,IF(OR(COUNTIF($D16,\"By-products*\"),COUNTIF($D16,\"DAF sludge\")), _xlfn.XLOOKUP($D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K28<>\"\",'Input page'!K28,IF(OR(COUNTIF($D16,\"By-products*\"),COUNTIF($D16,\"DAF sludge\")), _xlfn.XLOOKUP($D16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C16,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B29","v":0},{"$f":"IF(AND('Input page'!B29=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D29)))),IF('Input page'!D29=\"DAF Sludge\",'Input page'!D29,'Input page'!E29),IF(+'Input page'!B29=\"Other\",'Input page'!D29,'Input page'!C29))","v":0},{"$f":"IF(C17=\"DAF Sludge\",C17,IF(COUNTIF(C17,\"*By-products*\"),C17,+'Input page'!D29))","v":0},{"$f":"+'Input page'!N29","v":0},{"$f":"+'Input page'!O29","v":0},{"$f":"IF('Input page'!L29<>\"\",'Input page'!L29,IF(OR(COUNTIF(D17,\"By-products*\"),COUNTIF(D17,\"DAF sludge\")),_xlfn.XLOOKUP(D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G29<>\"\",'Input page'!H29<>\"\",'Input page'!I29<>\"\",'Input page'!K29<>\"\",'Input page'!L29<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G29<>\"\",'Input page'!G29,IF(OR(COUNTIF($D17,\"By-products*\"),COUNTIF($D17,\"DAF sludge\")), _xlfn.XLOOKUP($D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H29<>\"\",'Input page'!H29,IF(OR(COUNTIF($D17,\"By-products*\"),COUNTIF($D17,\"DAF sludge\")), _xlfn.XLOOKUP($D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I29<>\"\",'Input page'!I29,IF(OR(COUNTIF($D17,\"By-products*\"),COUNTIF($D17,\"DAF sludge\")), _xlfn.XLOOKUP($D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J29<>\"\",'Input page'!J29,IF(OR(COUNTIF($D17,\"By-products*\"),COUNTIF($D17,\"DAF sludge\")), _xlfn.XLOOKUP($D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K29<>\"\",'Input page'!K29,IF(OR(COUNTIF($D17,\"By-products*\"),COUNTIF($D17,\"DAF sludge\")), _xlfn.XLOOKUP($D17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C17,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B30","v":0},{"$f":"IF(AND('Input page'!B30=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D30)))),IF('Input page'!D30=\"DAF Sludge\",'Input page'!D30,'Input page'!E30),IF(+'Input page'!B30=\"Other\",'Input page'!D30,'Input page'!C30))","v":0},{"$f":"IF(C18=\"DAF Sludge\",C18,IF(COUNTIF(C18,\"*By-products*\"),C18,+'Input page'!D30))","v":0},{"$f":"+'Input page'!N30","v":0},{"$f":"+'Input page'!O30","v":0},{"$f":"IF('Input page'!L30<>\"\",'Input page'!L30,IF(OR(COUNTIF(D18,\"By-products*\"),COUNTIF(D18,\"DAF sludge\")),_xlfn.XLOOKUP(D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G30<>\"\",'Input page'!H30<>\"\",'Input page'!I30<>\"\",'Input page'!K30<>\"\",'Input page'!L30<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G30<>\"\",'Input page'!G30,IF(OR(COUNTIF($D18,\"By-products*\"),COUNTIF($D18,\"DAF sludge\")), _xlfn.XLOOKUP($D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H30<>\"\",'Input page'!H30,IF(OR(COUNTIF($D18,\"By-products*\"),COUNTIF($D18,\"DAF sludge\")), _xlfn.XLOOKUP($D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I30<>\"\",'Input page'!I30,IF(OR(COUNTIF($D18,\"By-products*\"),COUNTIF($D18,\"DAF sludge\")), _xlfn.XLOOKUP($D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J30<>\"\",'Input page'!J30,IF(OR(COUNTIF($D18,\"By-products*\"),COUNTIF($D18,\"DAF sludge\")), _xlfn.XLOOKUP($D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K30<>\"\",'Input page'!K30,IF(OR(COUNTIF($D18,\"By-products*\"),COUNTIF($D18,\"DAF sludge\")), _xlfn.XLOOKUP($D18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C18,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B31","v":0},{"$f":"IF(AND('Input page'!B31=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D31)))),IF('Input page'!D31=\"DAF Sludge\",'Input page'!D31,'Input page'!E31),IF(+'Input page'!B31=\"Other\",'Input page'!D31,'Input page'!C31))","v":0},{"$f":"IF(C19=\"DAF Sludge\",C19,IF(COUNTIF(C19,\"*By-products*\"),C19,+'Input page'!D31))","v":0},{"$f":"+'Input page'!N31","v":0},{"$f":"+'Input page'!O31","v":0},{"$f":"IF('Input page'!L31<>\"\",'Input page'!L31,IF(OR(COUNTIF(D19,\"By-products*\"),COUNTIF(D19,\"DAF sludge\")),_xlfn.XLOOKUP(D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G31<>\"\",'Input page'!H31<>\"\",'Input page'!I31<>\"\",'Input page'!K31<>\"\",'Input page'!L31<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G31<>\"\",'Input page'!G31,IF(OR(COUNTIF($D19,\"By-products*\"),COUNTIF($D19,\"DAF sludge\")), _xlfn.XLOOKUP($D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H31<>\"\",'Input page'!H31,IF(OR(COUNTIF($D19,\"By-products*\"),COUNTIF($D19,\"DAF sludge\")), _xlfn.XLOOKUP($D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I31<>\"\",'Input page'!I31,IF(OR(COUNTIF($D19,\"By-products*\"),COUNTIF($D19,\"DAF sludge\")), _xlfn.XLOOKUP($D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J31<>\"\",'Input page'!J31,IF(OR(COUNTIF($D19,\"By-products*\"),COUNTIF($D19,\"DAF sludge\")), _xlfn.XLOOKUP($D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K31<>\"\",'Input page'!K31,IF(OR(COUNTIF($D19,\"By-products*\"),COUNTIF($D19,\"DAF sludge\")), _xlfn.XLOOKUP($D19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C19,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B32","v":0},{"$f":"IF(AND('Input page'!B32=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D32)))),IF('Input page'!D32=\"DAF Sludge\",'Input page'!D32,'Input page'!E32),IF(+'Input page'!B32=\"Other\",'Input page'!D32,'Input page'!C32))","v":0},{"$f":"IF(C20=\"DAF Sludge\",C20,IF(COUNTIF(C20,\"*By-products*\"),C20,+'Input page'!D32))","v":0},{"$f":"+'Input page'!N32","v":0},{"$f":"+'Input page'!O32","v":0},{"$f":"IF('Input page'!L32<>\"\",'Input page'!L32,IF(OR(COUNTIF(D20,\"By-products*\"),COUNTIF(D20,\"DAF sludge\")),_xlfn.XLOOKUP(D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G32<>\"\",'Input page'!H32<>\"\",'Input page'!I32<>\"\",'Input page'!K32<>\"\",'Input page'!L32<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G32<>\"\",'Input page'!G32,IF(OR(COUNTIF($D20,\"By-products*\"),COUNTIF($D20,\"DAF sludge\")), _xlfn.XLOOKUP($D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H32<>\"\",'Input page'!H32,IF(OR(COUNTIF($D20,\"By-products*\"),COUNTIF($D20,\"DAF sludge\")), _xlfn.XLOOKUP($D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I32<>\"\",'Input page'!I32,IF(OR(COUNTIF($D20,\"By-products*\"),COUNTIF($D20,\"DAF sludge\")), _xlfn.XLOOKUP($D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J32<>\"\",'Input page'!J32,IF(OR(COUNTIF($D20,\"By-products*\"),COUNTIF($D20,\"DAF sludge\")), _xlfn.XLOOKUP($D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K32<>\"\",'Input page'!K32,IF(OR(COUNTIF($D20,\"By-products*\"),COUNTIF($D20,\"DAF sludge\")), _xlfn.XLOOKUP($D20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C20,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B33","v":0},{"$f":"IF(AND('Input page'!B33=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D33)))),IF('Input page'!D33=\"DAF Sludge\",'Input page'!D33,'Input page'!E33),IF(+'Input page'!B33=\"Other\",'Input page'!D33,'Input page'!C33))","v":0},{"$f":"IF(C21=\"DAF Sludge\",C21,IF(COUNTIF(C21,\"*By-products*\"),C21,+'Input page'!D33))","v":0},{"$f":"+'Input page'!N33","v":0},{"$f":"+'Input page'!O33","v":0},{"$f":"IF('Input page'!L33<>\"\",'Input page'!L33,IF(OR(COUNTIF(D21,\"By-products*\"),COUNTIF(D21,\"DAF sludge\")),_xlfn.XLOOKUP(D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G33<>\"\",'Input page'!H33<>\"\",'Input page'!I33<>\"\",'Input page'!K33<>\"\",'Input page'!L33<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G33<>\"\",'Input page'!G33,IF(OR(COUNTIF($D21,\"By-products*\"),COUNTIF($D21,\"DAF sludge\")), _xlfn.XLOOKUP($D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H33<>\"\",'Input page'!H33,IF(OR(COUNTIF($D21,\"By-products*\"),COUNTIF($D21,\"DAF sludge\")), _xlfn.XLOOKUP($D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I33<>\"\",'Input page'!I33,IF(OR(COUNTIF($D21,\"By-products*\"),COUNTIF($D21,\"DAF sludge\")), _xlfn.XLOOKUP($D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J33<>\"\",'Input page'!J33,IF(OR(COUNTIF($D21,\"By-products*\"),COUNTIF($D21,\"DAF sludge\")), _xlfn.XLOOKUP($D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K33<>\"\",'Input page'!K33,IF(OR(COUNTIF($D21,\"By-products*\"),COUNTIF($D21,\"DAF sludge\")), _xlfn.XLOOKUP($D21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C21,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B34","v":0},{"$f":"IF(AND('Input page'!B34=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D34)))),IF('Input page'!D34=\"DAF Sludge\",'Input page'!D34,'Input page'!E34),IF(+'Input page'!B34=\"Other\",'Input page'!D34,'Input page'!C34))","v":0},{"$f":"IF(C22=\"DAF Sludge\",C22,IF(COUNTIF(C22,\"*By-products*\"),C22,+'Input page'!D34))","v":0},{"$f":"+'Input page'!N34","v":0},{"$f":"+'Input page'!O34","v":0},{"$f":"IF('Input page'!L34<>\"\",'Input page'!L34,IF(OR(COUNTIF(D22,\"By-products*\"),COUNTIF(D22,\"DAF sludge\")),_xlfn.XLOOKUP(D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G34<>\"\",'Input page'!H34<>\"\",'Input page'!I34<>\"\",'Input page'!K34<>\"\",'Input page'!L34<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G34<>\"\",'Input page'!G34,IF(OR(COUNTIF($D22,\"By-products*\"),COUNTIF($D22,\"DAF sludge\")), _xlfn.XLOOKUP($D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H34<>\"\",'Input page'!H34,IF(OR(COUNTIF($D22,\"By-products*\"),COUNTIF($D22,\"DAF sludge\")), _xlfn.XLOOKUP($D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I34<>\"\",'Input page'!I34,IF(OR(COUNTIF($D22,\"By-products*\"),COUNTIF($D22,\"DAF sludge\")), _xlfn.XLOOKUP($D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J34<>\"\",'Input page'!J34,IF(OR(COUNTIF($D22,\"By-products*\"),COUNTIF($D22,\"DAF sludge\")), _xlfn.XLOOKUP($D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K34<>\"\",'Input page'!K34,IF(OR(COUNTIF($D22,\"By-products*\"),COUNTIF($D22,\"DAF sludge\")), _xlfn.XLOOKUP($D22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C22,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B35","v":0},{"$f":"IF(AND('Input page'!B35=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D35)))),IF('Input page'!D35=\"DAF Sludge\",'Input page'!D35,'Input page'!E35),IF(+'Input page'!B35=\"Other\",'Input page'!D35,'Input page'!C35))","v":0},{"$f":"IF(C23=\"DAF Sludge\",C23,IF(COUNTIF(C23,\"*By-products*\"),C23,+'Input page'!D35))","v":0},{"$f":"+'Input page'!N35","v":0},{"$f":"+'Input page'!O35","v":0},{"$f":"IF('Input page'!L35<>\"\",'Input page'!L35,IF(OR(COUNTIF(D23,\"By-products*\"),COUNTIF(D23,\"DAF sludge\")),_xlfn.XLOOKUP(D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G35<>\"\",'Input page'!H35<>\"\",'Input page'!I35<>\"\",'Input page'!K35<>\"\",'Input page'!L35<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G35<>\"\",'Input page'!G35,IF(OR(COUNTIF($D23,\"By-products*\"),COUNTIF($D23,\"DAF sludge\")), _xlfn.XLOOKUP($D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H35<>\"\",'Input page'!H35,IF(OR(COUNTIF($D23,\"By-products*\"),COUNTIF($D23,\"DAF sludge\")), _xlfn.XLOOKUP($D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I35<>\"\",'Input page'!I35,IF(OR(COUNTIF($D23,\"By-products*\"),COUNTIF($D23,\"DAF sludge\")), _xlfn.XLOOKUP($D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J35<>\"\",'Input page'!J35,IF(OR(COUNTIF($D23,\"By-products*\"),COUNTIF($D23,\"DAF sludge\")), _xlfn.XLOOKUP($D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K35<>\"\",'Input page'!K35,IF(OR(COUNTIF($D23,\"By-products*\"),COUNTIF($D23,\"DAF sludge\")), _xlfn.XLOOKUP($D23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C23,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B36","v":0},{"$f":"IF(AND('Input page'!B36=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D36)))),IF('Input page'!D36=\"DAF Sludge\",'Input page'!D36,'Input page'!E36),IF(+'Input page'!B36=\"Other\",'Input page'!D36,'Input page'!C36))","v":0},{"$f":"IF(C24=\"DAF Sludge\",C24,IF(COUNTIF(C24,\"*By-products*\"),C24,+'Input page'!D36))","v":0},{"$f":"+'Input page'!N36","v":0},{"$f":"+'Input page'!O36","v":0},{"$f":"IF('Input page'!L36<>\"\",'Input page'!L36,IF(OR(COUNTIF(D24,\"By-products*\"),COUNTIF(D24,\"DAF sludge\")),_xlfn.XLOOKUP(D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G36<>\"\",'Input page'!H36<>\"\",'Input page'!I36<>\"\",'Input page'!K36<>\"\",'Input page'!L36<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G36<>\"\",'Input page'!G36,IF(OR(COUNTIF($D24,\"By-products*\"),COUNTIF($D24,\"DAF sludge\")), _xlfn.XLOOKUP($D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H36<>\"\",'Input page'!H36,IF(OR(COUNTIF($D24,\"By-products*\"),COUNTIF($D24,\"DAF sludge\")), _xlfn.XLOOKUP($D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I36<>\"\",'Input page'!I36,IF(OR(COUNTIF($D24,\"By-products*\"),COUNTIF($D24,\"DAF sludge\")), _xlfn.XLOOKUP($D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J36<>\"\",'Input page'!J36,IF(OR(COUNTIF($D24,\"By-products*\"),COUNTIF($D24,\"DAF sludge\")), _xlfn.XLOOKUP($D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K36<>\"\",'Input page'!K36,IF(OR(COUNTIF($D24,\"By-products*\"),COUNTIF($D24,\"DAF sludge\")), _xlfn.XLOOKUP($D24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C24,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B37","v":0},{"$f":"IF(AND('Input page'!B37=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D37)))),IF('Input page'!D37=\"DAF Sludge\",'Input page'!D37,'Input page'!E37),IF(+'Input page'!B37=\"Other\",'Input page'!D37,'Input page'!C37))","v":0},{"$f":"IF(C25=\"DAF Sludge\",C25,IF(COUNTIF(C25,\"*By-products*\"),C25,+'Input page'!D37))","v":0},{"$f":"+'Input page'!N37","v":0},{"$f":"+'Input page'!O37","v":0},{"$f":"IF('Input page'!L37<>\"\",'Input page'!L37,IF(OR(COUNTIF(D25,\"By-products*\"),COUNTIF(D25,\"DAF sludge\")),_xlfn.XLOOKUP(D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G37<>\"\",'Input page'!H37<>\"\",'Input page'!I37<>\"\",'Input page'!K37<>\"\",'Input page'!L37<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G37<>\"\",'Input page'!G37,IF(OR(COUNTIF($D25,\"By-products*\"),COUNTIF($D25,\"DAF sludge\")), _xlfn.XLOOKUP($D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H37<>\"\",'Input page'!H37,IF(OR(COUNTIF($D25,\"By-products*\"),COUNTIF($D25,\"DAF sludge\")), _xlfn.XLOOKUP($D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I37<>\"\",'Input page'!I37,IF(OR(COUNTIF($D25,\"By-products*\"),COUNTIF($D25,\"DAF sludge\")), _xlfn.XLOOKUP($D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J37<>\"\",'Input page'!J37,IF(OR(COUNTIF($D25,\"By-products*\"),COUNTIF($D25,\"DAF sludge\")), _xlfn.XLOOKUP($D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K37<>\"\",'Input page'!K37,IF(OR(COUNTIF($D25,\"By-products*\"),COUNTIF($D25,\"DAF sludge\")), _xlfn.XLOOKUP($D25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C25,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B38","v":0},{"$f":"IF(AND('Input page'!B38=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D38)))),IF('Input page'!D38=\"DAF Sludge\",'Input page'!D38,'Input page'!E38),IF(+'Input page'!B38=\"Other\",'Input page'!D38,'Input page'!C38))","v":0},{"$f":"IF(C26=\"DAF Sludge\",C26,IF(COUNTIF(C26,\"*By-products*\"),C26,+'Input page'!D38))","v":0},{"$f":"+'Input page'!N38","v":0},{"$f":"+'Input page'!O38","v":0},{"$f":"IF('Input page'!L38<>\"\",'Input page'!L38,IF(OR(COUNTIF(D26,\"By-products*\"),COUNTIF(D26,\"DAF sludge\")),_xlfn.XLOOKUP(D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G38<>\"\",'Input page'!H38<>\"\",'Input page'!I38<>\"\",'Input page'!K38<>\"\",'Input page'!L38<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G38<>\"\",'Input page'!G38,IF(OR(COUNTIF($D26,\"By-products*\"),COUNTIF($D26,\"DAF sludge\")), _xlfn.XLOOKUP($D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H38<>\"\",'Input page'!H38,IF(OR(COUNTIF($D26,\"By-products*\"),COUNTIF($D26,\"DAF sludge\")), _xlfn.XLOOKUP($D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I38<>\"\",'Input page'!I38,IF(OR(COUNTIF($D26,\"By-products*\"),COUNTIF($D26,\"DAF sludge\")), _xlfn.XLOOKUP($D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J38<>\"\",'Input page'!J38,IF(OR(COUNTIF($D26,\"By-products*\"),COUNTIF($D26,\"DAF sludge\")), _xlfn.XLOOKUP($D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K38<>\"\",'Input page'!K38,IF(OR(COUNTIF($D26,\"By-products*\"),COUNTIF($D26,\"DAF sludge\")), _xlfn.XLOOKUP($D26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C26,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B39","v":0},{"$f":"IF(AND('Input page'!B39=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D39)))),IF('Input page'!D39=\"DAF Sludge\",'Input page'!D39,'Input page'!E39),IF(+'Input page'!B39=\"Other\",'Input page'!D39,'Input page'!C39))","v":0},{"$f":"IF(C27=\"DAF Sludge\",C27,IF(COUNTIF(C27,\"*By-products*\"),C27,+'Input page'!D39))","v":0},{"$f":"+'Input page'!N39","v":0},{"$f":"+'Input page'!O39","v":0},{"$f":"IF('Input page'!L39<>\"\",'Input page'!L39,IF(OR(COUNTIF(D27,\"By-products*\"),COUNTIF(D27,\"DAF sludge\")),_xlfn.XLOOKUP(D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G39<>\"\",'Input page'!H39<>\"\",'Input page'!I39<>\"\",'Input page'!K39<>\"\",'Input page'!L39<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G39<>\"\",'Input page'!G39,IF(OR(COUNTIF($D27,\"By-products*\"),COUNTIF($D27,\"DAF sludge\")), _xlfn.XLOOKUP($D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H39<>\"\",'Input page'!H39,IF(OR(COUNTIF($D27,\"By-products*\"),COUNTIF($D27,\"DAF sludge\")), _xlfn.XLOOKUP($D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I39<>\"\",'Input page'!I39,IF(OR(COUNTIF($D27,\"By-products*\"),COUNTIF($D27,\"DAF sludge\")), _xlfn.XLOOKUP($D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J39<>\"\",'Input page'!J39,IF(OR(COUNTIF($D27,\"By-products*\"),COUNTIF($D27,\"DAF sludge\")), _xlfn.XLOOKUP($D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K39<>\"\",'Input page'!K39,IF(OR(COUNTIF($D27,\"By-products*\"),COUNTIF($D27,\"DAF sludge\")), _xlfn.XLOOKUP($D27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C27,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B40","v":0},{"$f":"IF(AND('Input page'!B40=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D40)))),IF('Input page'!D40=\"DAF Sludge\",'Input page'!D40,'Input page'!E40),IF(+'Input page'!B40=\"Other\",'Input page'!D40,'Input page'!C40))","v":0},{"$f":"IF(C28=\"DAF Sludge\",C28,IF(COUNTIF(C28,\"*By-products*\"),C28,+'Input page'!D40))","v":0},{"$f":"+'Input page'!N40","v":0},{"$f":"+'Input page'!O40","v":0},{"$f":"IF('Input page'!L40<>\"\",'Input page'!L40,IF(OR(COUNTIF(D28,\"By-products*\"),COUNTIF(D28,\"DAF sludge\")),_xlfn.XLOOKUP(D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G40<>\"\",'Input page'!H40<>\"\",'Input page'!I40<>\"\",'Input page'!K40<>\"\",'Input page'!L40<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G40<>\"\",'Input page'!G40,IF(OR(COUNTIF($D28,\"By-products*\"),COUNTIF($D28,\"DAF sludge\")), _xlfn.XLOOKUP($D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H40<>\"\",'Input page'!H40,IF(OR(COUNTIF($D28,\"By-products*\"),COUNTIF($D28,\"DAF sludge\")), _xlfn.XLOOKUP($D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I40<>\"\",'Input page'!I40,IF(OR(COUNTIF($D28,\"By-products*\"),COUNTIF($D28,\"DAF sludge\")), _xlfn.XLOOKUP($D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J40<>\"\",'Input page'!J40,IF(OR(COUNTIF($D28,\"By-products*\"),COUNTIF($D28,\"DAF sludge\")), _xlfn.XLOOKUP($D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K40<>\"\",'Input page'!K40,IF(OR(COUNTIF($D28,\"By-products*\"),COUNTIF($D28,\"DAF sludge\")), _xlfn.XLOOKUP($D28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C28,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B41","v":0},{"$f":"IF(AND('Input page'!B41=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D41)))),IF('Input page'!D41=\"DAF Sludge\",'Input page'!D41,'Input page'!E41),IF(+'Input page'!B41=\"Other\",'Input page'!D41,'Input page'!C41))","v":0},{"$f":"IF(C29=\"DAF Sludge\",C29,IF(COUNTIF(C29,\"*By-products*\"),C29,+'Input page'!D41))","v":0},{"$f":"+'Input page'!N41","v":0},{"$f":"+'Input page'!O41","v":0},{"$f":"IF('Input page'!L41<>\"\",'Input page'!L41,IF(OR(COUNTIF(D29,\"By-products*\"),COUNTIF(D29,\"DAF sludge\")),_xlfn.XLOOKUP(D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G41<>\"\",'Input page'!H41<>\"\",'Input page'!I41<>\"\",'Input page'!K41<>\"\",'Input page'!L41<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G41<>\"\",'Input page'!G41,IF(OR(COUNTIF($D29,\"By-products*\"),COUNTIF($D29,\"DAF sludge\")), _xlfn.XLOOKUP($D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H41<>\"\",'Input page'!H41,IF(OR(COUNTIF($D29,\"By-products*\"),COUNTIF($D29,\"DAF sludge\")), _xlfn.XLOOKUP($D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I41<>\"\",'Input page'!I41,IF(OR(COUNTIF($D29,\"By-products*\"),COUNTIF($D29,\"DAF sludge\")), _xlfn.XLOOKUP($D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J41<>\"\",'Input page'!J41,IF(OR(COUNTIF($D29,\"By-products*\"),COUNTIF($D29,\"DAF sludge\")), _xlfn.XLOOKUP($D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K41<>\"\",'Input page'!K41,IF(OR(COUNTIF($D29,\"By-products*\"),COUNTIF($D29,\"DAF sludge\")), _xlfn.XLOOKUP($D29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C29,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B42","v":0},{"$f":"IF(AND('Input page'!B42=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D42)))),IF('Input page'!D42=\"DAF Sludge\",'Input page'!D42,'Input page'!E42),IF(+'Input page'!B42=\"Other\",'Input page'!D42,'Input page'!C42))","v":0},{"$f":"IF(C30=\"DAF Sludge\",C30,IF(COUNTIF(C30,\"*By-products*\"),C30,+'Input page'!D42))","v":0},{"$f":"+'Input page'!N42","v":0},{"$f":"+'Input page'!O42","v":0},{"$f":"IF('Input page'!L42<>\"\",'Input page'!L42,IF(OR(COUNTIF(D30,\"By-products*\"),COUNTIF(D30,\"DAF sludge\")),_xlfn.XLOOKUP(D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G42<>\"\",'Input page'!H42<>\"\",'Input page'!I42<>\"\",'Input page'!K42<>\"\",'Input page'!L42<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G42<>\"\",'Input page'!G42,IF(OR(COUNTIF($D30,\"By-products*\"),COUNTIF($D30,\"DAF sludge\")), _xlfn.XLOOKUP($D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H42<>\"\",'Input page'!H42,IF(OR(COUNTIF($D30,\"By-products*\"),COUNTIF($D30,\"DAF sludge\")), _xlfn.XLOOKUP($D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I42<>\"\",'Input page'!I42,IF(OR(COUNTIF($D30,\"By-products*\"),COUNTIF($D30,\"DAF sludge\")), _xlfn.XLOOKUP($D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J42<>\"\",'Input page'!J42,IF(OR(COUNTIF($D30,\"By-products*\"),COUNTIF($D30,\"DAF sludge\")), _xlfn.XLOOKUP($D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K42<>\"\",'Input page'!K42,IF(OR(COUNTIF($D30,\"By-products*\"),COUNTIF($D30,\"DAF sludge\")), _xlfn.XLOOKUP($D30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C30,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B43","v":0},{"$f":"IF(AND('Input page'!B43=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D43)))),IF('Input page'!D43=\"DAF Sludge\",'Input page'!D43,'Input page'!E43),IF(+'Input page'!B43=\"Other\",'Input page'!D43,'Input page'!C43))","v":0},{"$f":"IF(C31=\"DAF Sludge\",C31,IF(COUNTIF(C31,\"*By-products*\"),C31,+'Input page'!D43))","v":0},{"$f":"+'Input page'!N43","v":0},{"$f":"+'Input page'!O43","v":0},{"$f":"IF('Input page'!L43<>\"\",'Input page'!L43,IF(OR(COUNTIF(D31,\"By-products*\"),COUNTIF(D31,\"DAF sludge\")),_xlfn.XLOOKUP(D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G43<>\"\",'Input page'!H43<>\"\",'Input page'!I43<>\"\",'Input page'!K43<>\"\",'Input page'!L43<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G43<>\"\",'Input page'!G43,IF(OR(COUNTIF($D31,\"By-products*\"),COUNTIF($D31,\"DAF sludge\")), _xlfn.XLOOKUP($D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H43<>\"\",'Input page'!H43,IF(OR(COUNTIF($D31,\"By-products*\"),COUNTIF($D31,\"DAF sludge\")), _xlfn.XLOOKUP($D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I43<>\"\",'Input page'!I43,IF(OR(COUNTIF($D31,\"By-products*\"),COUNTIF($D31,\"DAF sludge\")), _xlfn.XLOOKUP($D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J43<>\"\",'Input page'!J43,IF(OR(COUNTIF($D31,\"By-products*\"),COUNTIF($D31,\"DAF sludge\")), _xlfn.XLOOKUP($D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K43<>\"\",'Input page'!K43,IF(OR(COUNTIF($D31,\"By-products*\"),COUNTIF($D31,\"DAF sludge\")), _xlfn.XLOOKUP($D31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C31,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B44","v":0},{"$f":"IF(AND('Input page'!B44=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D44)))),IF('Input page'!D44=\"DAF Sludge\",'Input page'!D44,'Input page'!E44),IF(+'Input page'!B44=\"Other\",'Input page'!D44,'Input page'!C44))","v":0},{"$f":"IF(C32=\"DAF Sludge\",C32,IF(COUNTIF(C32,\"*By-products*\"),C32,+'Input page'!D44))","v":0},{"$f":"+'Input page'!N44","v":0},{"$f":"+'Input page'!O44","v":0},{"$f":"IF('Input page'!L44<>\"\",'Input page'!L44,IF(OR(COUNTIF(D32,\"By-products*\"),COUNTIF(D32,\"DAF sludge\")),_xlfn.XLOOKUP(D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G44<>\"\",'Input page'!H44<>\"\",'Input page'!I44<>\"\",'Input page'!K44<>\"\",'Input page'!L44<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G44<>\"\",'Input page'!G44,IF(OR(COUNTIF($D32,\"By-products*\"),COUNTIF($D32,\"DAF sludge\")), _xlfn.XLOOKUP($D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H44<>\"\",'Input page'!H44,IF(OR(COUNTIF($D32,\"By-products*\"),COUNTIF($D32,\"DAF sludge\")), _xlfn.XLOOKUP($D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I44<>\"\",'Input page'!I44,IF(OR(COUNTIF($D32,\"By-products*\"),COUNTIF($D32,\"DAF sludge\")), _xlfn.XLOOKUP($D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J44<>\"\",'Input page'!J44,IF(OR(COUNTIF($D32,\"By-products*\"),COUNTIF($D32,\"DAF sludge\")), _xlfn.XLOOKUP($D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K44<>\"\",'Input page'!K44,IF(OR(COUNTIF($D32,\"By-products*\"),COUNTIF($D32,\"DAF sludge\")), _xlfn.XLOOKUP($D32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C32,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B45","v":0},{"$f":"IF(AND('Input page'!B45=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D45)))),IF('Input page'!D45=\"DAF Sludge\",'Input page'!D45,'Input page'!E45),IF(+'Input page'!B45=\"Other\",'Input page'!D45,'Input page'!C45))","v":0},{"$f":"IF(C33=\"DAF Sludge\",C33,IF(COUNTIF(C33,\"*By-products*\"),C33,+'Input page'!D45))","v":0},{"$f":"+'Input page'!N45","v":0},{"$f":"+'Input page'!O45","v":0},{"$f":"IF('Input page'!L45<>\"\",'Input page'!L45,IF(OR(COUNTIF(D33,\"By-products*\"),COUNTIF(D33,\"DAF sludge\")),_xlfn.XLOOKUP(D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},{"$f":"IF(F33=\"kL/year\",E33*G33/1000,E33)","v":0},"Tonnes/year",{"$f":"IF(OR('Input page'!G45<>\"\",'Input page'!H45<>\"\",'Input page'!I45<>\"\",'Input page'!K45<>\"\",'Input page'!L45<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G45<>\"\",'Input page'!G45,IF(OR(COUNTIF($D33,\"By-products*\"),COUNTIF($D33,\"DAF sludge\")), _xlfn.XLOOKUP($D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H45<>\"\",'Input page'!H45,IF(OR(COUNTIF($D33,\"By-products*\"),COUNTIF($D33,\"DAF sludge\")), _xlfn.XLOOKUP($D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I45<>\"\",'Input page'!I45,IF(OR(COUNTIF($D33,\"By-products*\"),COUNTIF($D33,\"DAF sludge\")), _xlfn.XLOOKUP($D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J45<>\"\",'Input page'!J45,IF(OR(COUNTIF($D33,\"By-products*\"),COUNTIF($D33,\"DAF sludge\")), _xlfn.XLOOKUP($D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K45<>\"\",'Input page'!K45,IF(OR(COUNTIF($D33,\"By-products*\"),COUNTIF($D33,\"DAF sludge\")), _xlfn.XLOOKUP($D33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C33,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B46","v":0},{"$f":"IF(AND('Input page'!B46=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D46)))),IF('Input page'!D46=\"DAF Sludge\",'Input page'!D46,'Input page'!E46),IF(+'Input page'!B46=\"Other\",'Input page'!D46,'Input page'!C46))","v":0},{"$f":"IF(C34=\"DAF Sludge\",C34,IF(COUNTIF(C34,\"*By-products*\"),C34,+'Input page'!D46))","v":0},{"$f":"+'Input page'!N46","v":0},{"$f":"+'Input page'!O46","v":0},{"$f":"IF('Input page'!L46<>\"\",'Input page'!L46,IF(OR(COUNTIF(D34,\"By-products*\"),COUNTIF(D34,\"DAF sludge\")),_xlfn.XLOOKUP(D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G46<>\"\",'Input page'!H46<>\"\",'Input page'!I46<>\"\",'Input page'!K46<>\"\",'Input page'!L46<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G46<>\"\",'Input page'!G46,IF(OR(COUNTIF($D34,\"By-products*\"),COUNTIF($D34,\"DAF sludge\")), _xlfn.XLOOKUP($D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H46<>\"\",'Input page'!H46,IF(OR(COUNTIF($D34,\"By-products*\"),COUNTIF($D34,\"DAF sludge\")), _xlfn.XLOOKUP($D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I46<>\"\",'Input page'!I46,IF(OR(COUNTIF($D34,\"By-products*\"),COUNTIF($D34,\"DAF sludge\")), _xlfn.XLOOKUP($D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J46<>\"\",'Input page'!J46,IF(OR(COUNTIF($D34,\"By-products*\"),COUNTIF($D34,\"DAF sludge\")), _xlfn.XLOOKUP($D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K46<>\"\",'Input page'!K46,IF(OR(COUNTIF($D34,\"By-products*\"),COUNTIF($D34,\"DAF sludge\")), _xlfn.XLOOKUP($D34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C34,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"+'Input page'!B47","v":0},{"$f":"IF(AND('Input page'!B47=\"Other\",NOT(ISNUMBER(SEARCH(\"By-products\",'Input page'!D47)))),IF('Input page'!D47=\"DAF Sludge\",'Input page'!D47,'Input page'!E47),IF(+'Input page'!B47=\"Other\",'Input page'!D47,'Input page'!C47))","v":0},{"$f":"IF(C35=\"DAF Sludge\",C35,IF(COUNTIF(C35,\"*By-products*\"),C35,+'Input page'!D47))","v":0},{"$f":"+'Input page'!N47","v":0},{"$f":"+'Input page'!O47","v":0},{"$f":"IF('Input page'!L47<>\"\",'Input page'!L47,IF(OR(COUNTIF(D35,\"By-products*\"),COUNTIF(D35,\"DAF sludge\")),_xlfn.XLOOKUP(D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63),_xlfn.XLOOKUP(C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!$M$25:$M$63)))","v":{"$error":"#N/A"}},0,"Tonnes/year",{"$f":"IF(OR('Input page'!G47<>\"\",'Input page'!H47<>\"\",'Input page'!I47<>\"\",'Input page'!K47<>\"\",'Input page'!L47<>\"\"),\"YES\",\"NO\")","v":"NO"},{"$f":"IF('Input page'!G47<>\"\",'Input page'!G47,IF(OR(COUNTIF($D35,\"By-products*\"),COUNTIF($D35,\"DAF sludge\")), _xlfn.XLOOKUP($D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63),_xlfn.XLOOKUP($C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!E$25:E$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!H47<>\"\",'Input page'!H47,IF(OR(COUNTIF($D35,\"By-products*\"),COUNTIF($D35,\"DAF sludge\")), _xlfn.XLOOKUP($D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63),_xlfn.XLOOKUP($C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!F$25:F$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!I47<>\"\",'Input page'!I47,IF(OR(COUNTIF($D35,\"By-products*\"),COUNTIF($D35,\"DAF sludge\")), _xlfn.XLOOKUP($D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63),_xlfn.XLOOKUP($C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!G$25:G$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!J47<>\"\",'Input page'!J47,IF(OR(COUNTIF($D35,\"By-products*\"),COUNTIF($D35,\"DAF sludge\")), _xlfn.XLOOKUP($D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63),_xlfn.XLOOKUP($C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!H$25:H$63)))","v":{"$error":"#N/A"}},{"$f":"IF('Input page'!K47<>\"\",'Input page'!K47,IF(OR(COUNTIF($D35,\"By-products*\"),COUNTIF($D35,\"DAF sludge\")), _xlfn.XLOOKUP($D35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63),_xlfn.XLOOKUP($C35,'Calculator Compositions'!$D$25:$D$63,'Calculator Compositions'!I$25:I$63)))","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"","",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finished"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Product"]
[null,"User Defined Products ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"only"]
[null,null,null,null,"Annualised Tonnage Calculations",null,null,null,null,null,"Component breakdown",null,null,null,null,"Component",null,null,null,null,"Milk equivalence"]
[null,null,null,null,null,null,null,"Convert kL/Yr to Tonnes/yr",null,null,null,null,null,null,null,null,null,null,null,null,"Basis"]
[null,"Product category","Product type","Waste stream","Estimated volume","Units","Density","Estimated mass","Converted Units",null,"%P","%F","%Lactose","%MSNF","%TS","P","F","Lactose","MSNF","Total Solids","Protein","Casein","Whey","Fat","Lactose","MSNF","Total Solids"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t/yr","t/yr","t/yr","t/yr","t/yr","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence","t milk/yr equivalence"]
[null,{"$f":"+'Input page'!B54","v":0},{"$f":"+IF('Input page'!C54= \"Mixed Product\",'Input page'!C54,'Input page'!E54)","v":0},{"$f":"+'Input page'!D54","v":0},{"$f":"+'Input page'!N54","v":0},{"$f":"+'Input page'!O54","v":0},{"$f":"+'Input page'!L54","v":0},{"$f":"IF(F48=\"kL/year\",E48*G48/1000,E48)","v":0},"Tonnes/year",null,{"$f":"+'Input page'!G54","v":0},{"$f":"+'Input page'!H54","v":0},{"$f":"+'Input page'!I54","v":0},{"$f":"+'Input page'!J54","v":0},{"$f":"+'Input page'!K54","v":0},{"$f":"+K48*$H48","v":0},{"$f":"+L48*$H48","v":0},{"$f":"+M48*$H48","v":0},{"$f":"+N48*$H48","v":0},{"$f":"+O48*$H48","v":0},{"$f":"+P48/$AD$10","v":0},{"$f":"IF(COUNTIF(D48,\"*finished product*\"),+P48/Raw_milk_Prcnt_Casein,\"\")","v":""},{"$f":"IF(COUNTIF(D48,\"*finished product*\"),+P48/(Raw_milk_Prcnt_P*Whey_Protein_Total_Loss_Factor),\"\")","v":""},{"$f":"+Q48/$AE$10","v":0},{"$f":"+R48/$AF$10","v":0},{"$f":"+S48/Raw_milk_Prcnt_SNF","v":0},{"$f":"+T48/$AG$10","v":0}]
[null,{"$f":"+'Input page'!B55","v":0},{"$f":"+IF('Input page'!C55= \"Mixed Product\",'Input page'!C55,'Input page'!E55)","v":0},{"$f":"+'Input page'!D55","v":0},{"$f":"+'Input page'!N55","v":0},{"$f":"+'Input page'!O55","v":0},{"$f":"+'Input page'!L55","v":0},{"$f":"IF(F49=\"kL/year\",E49*G49/1000,E49)","v":0},"Tonnes/year",null,{"$f":"+'Input page'!G55","v":0},{"$f":"+'Input page'!H55","v":0},{"$f":"+'Input page'!I55","v":0},{"$f":"+'Input page'!J55","v":0},{"$f":"+'Input page'!K55","v":0},{"$f":"+K49*$H49","v":0},{"$f":"+L49*$H49","v":0},{"$f":"+M49*$H49","v":0},{"$f":"+N49*$H49","v":0},{"$f":"+O49*$H49","v":0},{"$f":"+P49/$AD$10","v":0},{"$f":"IF(COUNTIF(D49,\"*finished product*\"),+P49/Raw_milk_Prcnt_Casein,\"\")","v":""},"",{"$f":"+Q49/$AE$10","v":0},{"$f":"+R49/$AF$10","v":0},0,{"$f":"+T49/$AG$10","v":0}]
[null,{"$f":"+'Input page'!B56","v":0},{"$f":"+IF('Input page'!C56= \"Mixed Product\",'Input page'!C56,'Input page'!E56)","v":0},{"$f":"+'Input page'!D56","v":0},{"$f":"+'Input page'!N56","v":0},{"$f":"+'Input page'!O56","v":0},{"$f":"+'Input page'!L56","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G56","v":0},{"$f":"+'Input page'!H56","v":0},{"$f":"+'Input page'!I56","v":0},{"$f":"+'Input page'!J56","v":0},{"$f":"+'Input page'!K56","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B57","v":0},{"$f":"+IF('Input page'!C57= \"Mixed Product\",'Input page'!C57,'Input page'!E57)","v":0},{"$f":"+'Input page'!D57","v":0},{"$f":"+'Input page'!N57","v":0},{"$f":"+'Input page'!O57","v":0},{"$f":"+'Input page'!L57","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G57","v":0},{"$f":"+'Input page'!H57","v":0},{"$f":"+'Input page'!I57","v":0},{"$f":"+'Input page'!J57","v":0},{"$f":"+'Input page'!K57","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B58","v":0},{"$f":"+IF('Input page'!C58= \"Mixed Product\",'Input page'!C58,'Input page'!E58)","v":0},{"$f":"+'Input page'!D58","v":0},{"$f":"+'Input page'!N58","v":0},{"$f":"+'Input page'!O58","v":0},{"$f":"+'Input page'!L58","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G58","v":0},{"$f":"+'Input page'!H58","v":0},{"$f":"+'Input page'!I58","v":0},{"$f":"+'Input page'!J58","v":0},{"$f":"+'Input page'!K58","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B59","v":0},{"$f":"+IF('Input page'!C59= \"Mixed Product\",'Input page'!C59,'Input page'!E59)","v":0},{"$f":"+'Input page'!D59","v":0},{"$f":"+'Input page'!N59","v":0},{"$f":"+'Input page'!O59","v":0},{"$f":"+'Input page'!L59","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G59","v":0},{"$f":"+'Input page'!H59","v":0},{"$f":"+'Input page'!I59","v":0},{"$f":"+'Input page'!J59","v":0},{"$f":"+'Input page'!K59","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B60","v":0},{"$f":"+IF('Input page'!C60= \"Mixed Product\",'Input page'!C60,'Input page'!E60)","v":0},{"$f":"+'Input page'!D60","v":0},{"$f":"+'Input page'!N60","v":0},{"$f":"+'Input page'!O60","v":0},{"$f":"+'Input page'!L60","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G60","v":0},{"$f":"+'Input page'!H60","v":0},{"$f":"+'Input page'!I60","v":0},{"$f":"+'Input page'!J60","v":0},{"$f":"+'Input page'!K60","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B61","v":0},{"$f":"+IF('Input page'!C61= \"Mixed Product\",'Input page'!C61,'Input page'!E61)","v":0},{"$f":"+'Input page'!D61","v":0},{"$f":"+'Input page'!N61","v":0},{"$f":"+'Input page'!O61","v":0},{"$f":"+'Input page'!L61","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G61","v":0},{"$f":"+'Input page'!H61","v":0},{"$f":"+'Input page'!I61","v":0},{"$f":"+'Input page'!J61","v":0},{"$f":"+'Input page'!K61","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B62","v":0},{"$f":"+IF('Input page'!C62= \"Mixed Product\",'Input page'!C62,'Input page'!E62)","v":0},{"$f":"+'Input page'!D62","v":0},{"$f":"+'Input page'!N62","v":0},{"$f":"+'Input page'!O62","v":0},{"$f":"+'Input page'!L62","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G62","v":0},{"$f":"+'Input page'!H62","v":0},{"$f":"+'Input page'!I62","v":0},{"$f":"+'Input page'!J62","v":0},{"$f":"+'Input page'!K62","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B63","v":0},{"$f":"+IF('Input page'!C63= \"Mixed Product\",'Input page'!C63,'Input page'!E63)","v":0},{"$f":"+'Input page'!D63","v":0},{"$f":"+'Input page'!N63","v":0},{"$f":"+'Input page'!O63","v":0},{"$f":"+'Input page'!L63","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G63","v":0},{"$f":"+'Input page'!H63","v":0},{"$f":"+'Input page'!I63","v":0},{"$f":"+'Input page'!J63","v":0},{"$f":"+'Input page'!K63","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B64","v":0},{"$f":"+IF('Input page'!C64= \"Mixed Product\",'Input page'!C64,'Input page'!E64)","v":0},{"$f":"+'Input page'!D64","v":0},{"$f":"+'Input page'!N64","v":0},{"$f":"+'Input page'!O64","v":0},{"$f":"+'Input page'!L64","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G64","v":0},{"$f":"+'Input page'!H64","v":0},{"$f":"+'Input page'!I64","v":0},{"$f":"+'Input page'!J64","v":0},{"$f":"+'Input page'!K64","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B65","v":0},{"$f":"+IF('Input page'!C65= \"Mixed Product\",'Input page'!C65,'Input page'!E65)","v":0},{"$f":"+'Input page'!D65","v":0},{"$f":"+'Input page'!N65","v":0},{"$f":"+'Input page'!O65","v":0},{"$f":"+'Input page'!L65","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G65","v":0},{"$f":"+'Input page'!H65","v":0},{"$f":"+'Input page'!I65","v":0},{"$f":"+'Input page'!J65","v":0},{"$f":"+'Input page'!K65","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B66","v":0},{"$f":"+IF('Input page'!C66= \"Mixed Product\",'Input page'!C66,'Input page'!E66)","v":0},{"$f":"+'Input page'!D66","v":0},{"$f":"+'Input page'!N66","v":0},{"$f":"+'Input page'!O66","v":0},{"$f":"+'Input page'!L66","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G66","v":0},{"$f":"+'Input page'!H66","v":0},{"$f":"+'Input page'!I66","v":0},{"$f":"+'Input page'!J66","v":0},{"$f":"+'Input page'!K66","v":0},0,0,0,0,0,0,"","",0,0,0,0]
[null,{"$f":"+'Input page'!B67","v":0},{"$f":"+IF('Input page'!C67= \"Mixed Product\",'Input page'!C67,'Input page'!E67)","v":0},{"$f":"+'Input page'!D67","v":0},{"$f":"+'Input page'!N67","v":0},{"$f":"+'Input page'!O67","v":0},{"$f":"+'Input page'!L67","v":0},0,"Tonnes/year",null,{"$f":"+'Input page'!G67","v":0},{"$f":"+'Input page'!H67","v":0},{"$f":"+'Input page'!I67","v":0},{"$f":"+'Input page'!J67","v":0},{"$f":"+'Input page'!K67","v":0},0,0,0,0,0,0,"","",0,0,0,0]

{"sheet":"Food Waste Table","index":7,"n_rows":64,"n_cols":19,"rows_kept":64,"cut":false,"hidden":true,"merged":[[6,0,6,2],[48,0,48,2],[49,4,49,8],[49,9,49,15],[7,4,7,8],[7,9,7,15]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$2","v":"Food Waste Table"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area:","Food Waste Table"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
["Pre-defined Dairy Food Waste"]
[null,null,null,"Annualised","Component",null,null,null,null,"Milk equivalence"]
[null,null,null,"Tonnage"]
["Product category","Product type","Description",null,"Protein","Fat","Lactose","MSNF","Total Solids","Protein","Casein","Whey Protein","Fat","Lactose","MSNF","Total Solids"]
[null,null,null,"t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr"]
["Milk",{"$f":"Milk","v":"Fresh milk"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B12)","v":0}]
[null,"Flavoured milk",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B13)","v":0}]
[null,"ESL/UHT",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B14)","v":0}]
[]
["Cheese",{"$f":"Cheese","v":"Hard Cheese"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B16)","v":0}]
[null,"Soft Cheese",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B17)","v":0}]
[null,"Ricotta",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B18)","v":0}]
[]
["Fresh",{"$f":"Fresh","v":"Butter"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B20)","v":0}]
[null,"Cream",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B21)","v":0}]
[null,"Desserts",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B22)","v":0}]
[null,"Sour Cream",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B23)","v":0}]
[null,"Yoghurt",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B24)","v":0}]
[]
["Frozen",{"$f":"Frozen","v":"Frozen Cream"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B26)","v":0}]
[null,"Frozen Yoghurt",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B27)","v":0}]
[null,"Icecream",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B28)","v":0}]
[]
["Powders",{"$f":"Powders","v":"Skim Milk Powder"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B30)","v":0}]
[null,"Whole Milk Powder",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B31)","v":0}]
[null,"Whey Powder",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B32)","v":0}]
[null,"WPI Powder",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B33)","v":0}]
[null,"Nutritional/Protein Powders",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B34)","v":0}]
[null,"Infant Formula",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$C$12:$C$38,B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$C$12:$C$38,$B35)","v":0}]
[]
["By Products",{"$f":"By_products","v":"By-products - Lactose Concentrate "},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$D$12:$D$38,B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B37)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$D$12:$D$38,$B37)","v":0}]
[null,"By-products - Mother Liquor",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$D$12:$D$38,B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B38)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$D$12:$D$38,$B38)","v":0}]
[null,"By-products - Acid whey",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$D$12:$D$38,B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B39)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$D$12:$D$38,$B39)","v":0}]
[null,"By-products - Salty Whey",null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$D$12:$D$38,B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B40)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$D$12:$D$38,$B40)","v":0}]
[]
["DAF Sludge",{"$f":"DAF_Sludge","v":"DAF Sludge"},null,{"$f":"SUMIFS('Waste tons and component smry'!$H$12:$H$38,'Waste tons and component smry'!$D$12:$D$38,B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$12:P$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$12:Q$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$12:R$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$12:S$38,'Waste tons and component smry'!$C$12:$C$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$12:T$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$12:U$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$12:V$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$12:W$38,'Waste tons and component smry'!$C$12:$C$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$12:X$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$12:Y$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$12:Z$38,'Waste tons and component smry'!$C$12:$C$38,$B42)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$12:AA$38,'Waste tons and component smry'!$D$12:$D$38,$B42)","v":0}]
[]
[]
[]
[]
[]
[]
["User Defined Products "]
[null,null,null,"Annualised","Component",null,null,null,null,"Milk equivalence"]
[null,null,null,"Tonnage"]
["Product category","Product type","Waste Stream",null,"P","F","Lactose","MSNF","Total Solids","Protein","Casein","Whey Protein","Fat","Lactose","MSNF","Total Solids"]
[null,null,null,"t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr","t/yr"]
["Other",null,{"$f":"Waste_Stream","v":"Finished product - Packaged"},{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C54)","v":0},null,"Only products in other categories that are not defined "]
[null,null,"Finished product - unpackaged",{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C55)","v":0}]
[null,null,"Unfinished product - Unpackaged",{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C56)","v":0}]
[null,null,"Unfinished product - intermediates",{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C57)","v":0}]
[null,null,"Unfinished product - Raw",{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C58)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C59)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C60)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C61)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C62)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C63)","v":0}]
[null,null,null,{"$f":"SUMIFS('Waste tons and component smry'!$H$48:$H$61,'Waste tons and component smry'!$D$48:$D$61,C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!P$48:P$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Q$48:Q$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!R$48:R$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!S$48:S$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!T$48:T$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!U$48:U$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!V$48:V$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!W$48:W$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!X$48:X$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Y$48:Y$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!Z$48:Z$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0},{"$f":"SUMIFS('Waste tons and component smry'!AA$48:AA$61,'Waste tons and component smry'!$D$48:$D$61,$C64)","v":0}]

{"sheet":"Waste Water Conversion","index":8,"n_rows":32,"n_cols":15,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
[null,"DESIGN BASIS",null,null,null,null,null,null,null,null,{"$f":"$K$2","v":"Waste Water conversion"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,"Area:","Waste Water conversion"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"Water   conversion"]
[]
[null,null,"For",1,"kg raw milk"]
[null,null,null,"%P","%F","%Lactose",null,null,null,null,null,null,null,"Basis"]
[null,"Composition of Raw milk (typical)",null,{"$f":"Raw_milk_Prcnt_P","v":3.4000000000000002E-2},{"$f":"Raw_milk_Prcnt_F","v":4.2999999999999997E-2},{"$f":"Raw_milk_Prcnt_Lactose","v":4.9000000000000002E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Waste water in reported in terms of:"]
[null,"Recorded waste water",null,"Estimated volume","units","Std Units",null,"Annualised organic load",null,"Milk equivalence"]
[]
[null,"Annual waste water/effluent",null,{"$f":"+'Input page'!C73","v":0},{"$f":"+'Input page'!D73","v":0},{"$f":"IF(E16=\"kL/year\",D16/1000,IF(E16=\"L/year\",D16/1000000,D16))","v":0},"ML/yr"]
[null,"Ave BOD",null,{"$f":"+'Input page'!C74","v":0},{"$f":"+'Input page'!D74","v":0},{"$f":"+D17","v":0},"mg/L",{"$f":"+F16*10^6*F17/1000/1000","v":0},"kg BOD/yr",{"$f":"+H17/Raw_Milk_BOD_kg_per_kg_Milk","v":0},"kg Raw Milk",null,null,null,"Volume"]
[null,"Ave COD",null,{"$f":"+'Input page'!C75","v":0},{"$f":"+'Input page'!D75","v":0},{"$f":"+D18","v":0},"mg/L",{"$f":"+F16*10^6*F18/1000/1000","v":0},"kg COD/yr",{"$f":"+H18/Raw_Milk_COD_kg_per_kg_Milk","v":0},"kg Raw Milk",null,null,null,"BOD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre or post treatment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"For Pre treatment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"All we can do is convert state BOD and COD values of milk"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The translate the waste water to these values"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"if we compositional analysis of waste water - can get better resolution"]
[]
[]
[null,null,null,"%P","%F","%Lactose","Total",null,null,null,null,null,null,"For post treat:"]
[null,"COD calculation for Raw milk",null,{"$f":"Raw_milk_Prcnt_P*Assumptions!F51","v":4.6240000000000003E-2},{"$f":"Raw_milk_Prcnt_F*Assumptions!G51","v":0.129},{"$f":"Raw_milk_Prcnt_Lactose*Assumptions!H51","v":5.4880000000000005E-2},{"$f":"SUM(D31:F31)","v":0.23012000000000002},"kg COD/kg Raw Milk",null,"Raw_Milk_COD_kg_per_kg_Milk"]
[null,"BOD calculation for Raw milk",null,{"$f":"Raw_milk_Prcnt_P*Assumptions!F52","v":3.5020000000000003E-2},{"$f":"Raw_milk_Prcnt_F*Assumptions!G52","v":3.8269999999999998E-2},{"$f":"Raw_milk_Prcnt_Lactose*Assumptions!H52","v":3.4299999999999997E-2},{"$f":"SUM(D32:F32)","v":0.10758999999999999},"kg BOD/kg Raw Milk",null,"Raw_Milk_BOD_kg_per_kg_Milk",null,null,null,"This is very difficult - how does this translate to dairy solids???"]

{"sheet":">>>OUTPUTS >>>","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Mass Balance","index":10,"n_rows":131,"n_cols":11,"rows_kept":131,"cut":false,"hidden":true,"merged":[]}
[null,"DESIGN BASIS",null,null,null,null,null,null,null,null,{"$f":"$K$2","v":"Overall Mass Balance"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,"Area:","Overall Mass Balance"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"Mass Basis:",null,null,null,null,"Annual production"]
[]
[null,"Mass Balance:","INPUTS"]
[]
[null,"Plant INPUTS"]
[null,"Milk",{"$f":"+'Input page'!B12","v":"Unprocessed milk"},{"$f":"IF('Input page'!D12=\"kL/year\",'Input page'!C12*J23/1000,IF('Input page'!D12=\"Tonnes/year\",'Input page'!C12))","v":false},"Tonnes/year"]
[null,"Other","Cream",{"$f":"IF('Input page'!D13=\"kL/year\",'Input page'!C13*J24/1000,IF('Input page'!D13=\"Tonnes/year\",'Input page'!C13))","v":false},"Tonnes/year"]
[null,null,"Powder",{"$f":"IF('Input page'!D14=\"kL/year\",'Input page'!C14*J25/1000,IF('Input page'!D14=\"Tonnes/year\",'Input page'!C14))","v":false},"Tonnes/year"]
[null,null,"Butter",{"$f":"IF('Input page'!D15=\"kL/year\",'Input page'!C15*J26/1000,IF('Input page'!D15=\"Tonnes/year\",'Input page'!C15))","v":false},"Tonnes/year"]
[null,null,"AMF",{"$f":"IF('Input page'!D16=\"kL/year\",'Input page'!C16*J27/1000,IF('Input page'!D16=\"Tonnes/year\",'Input page'!C16))","v":false},"Tonnes/year"]
[null,null,"TOTAL",{"$f":"SUM(D13:D17)","v":0},"Tonnes/year"]
[]
[null,"Milk solids calculator "]
[]
[null,"Composition of inputs",null,null,null,"%P","%F","% Lactose","%TS","Density (kg/L)"]
[null,null,"Unprocessed milk",null,null,{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C23,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!E$13:E$17)","v":3.4000000000000002E-2},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C23,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!F$13:F$17)","v":4.2999999999999997E-2},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C23,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!G$13:G$17)","v":3.4000000000000002E-2},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C23,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!I$13:I$17)","v":0.13339999999999999},{"$f":"+'Calculator Compositions'!M13","v":1035}]
[null,null,"Cream",null,null,{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C24,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!E$13:E$17)","v":2.1000000000000001E-2},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C24,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!F$13:F$17)","v":0.4},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C24,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!G$13:G$17)","v":3.1E-2},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C24,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!I$13:I$17)","v":0.45700000000000002},{"$f":"+'Calculator Compositions'!M14","v":1000.8}]
[null,null,"Powder",null,null,{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C25,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!E$13:E$17)","v":0.35},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C25,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!F$13:F$17)","v":0.1},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C25,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!G$13:G$17)","v":0.51900000000000002},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C25,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!I$13:I$17)","v":0.95699999999999996},{"$f":"+'Calculator Compositions'!M15","v":0}]
[null,null,"Butter",null,null,{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C26,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!E$13:E$17)","v":0.02},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C26,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!F$13:F$17)","v":0.8},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C26,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!G$13:G$17)","v":0},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C26,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!I$13:I$17)","v":0.84},{"$f":"+'Calculator Compositions'!M16","v":957}]
[null,null,"AMF",null,null,{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C27,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!E$13:E$17)","v":0},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C27,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!F$13:F$17)","v":0.99},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C27,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!G$13:G$17)","v":0},{"$f":"_xlfn.XLOOKUP('Mass Balance'!$C27,'Calculator Compositions'!$D$13:$D$17,'Calculator Compositions'!I$13:I$17)","v":0.99},{"$f":"+'Calculator Compositions'!M17","v":928}]
[]
[null,"Solids inputs",null,null,null,"t P/yr","t F/yr","t Lactose/yr","t Solids/yr"]
[null,null,"Unprocessed milk",null,null,{"$f":"+F23*$D13","v":0},{"$f":"+G23*$D13","v":0},0,0]
[null,null,"Cream",null,null,{"$f":"+F24*$D14","v":0},0,0,0]
[null,null,"Powder",null,null,{"$f":"+F25*$D15","v":0},0,0,0]
[null,null,"Butter",null,null,{"$f":"+F26*$D16","v":0},0,0,0]
[null,null,"AMF",null,null,{"$f":"+F27*$D17","v":0},0,0,0]
[]
[null,null,null,"TOTAL IN",null,{"$f":"SUM(F30:F35)","v":0},{"$f":"SUM(G30:G35)","v":0},{"$f":"SUM(H30:H35)","v":0},{"$f":"SUM(I30:I35)","v":0}]
[]
[null,"Mass Balance:","OUTPUTS"]
[]
[null,"Plant OUTPUTS","Finished Products"]
[null,null,null,null,null,"Annual tonnages",null,"Component annualised masses (t/yr)"]
[null,null,null,null,null,null,null,"t P/yr","t F/yr","t Lactose/yr","t Solids/yr"]
[null,null,"Milk"]
[null,null,"Flavoured milk",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C44,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F44","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C44,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F44","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C44,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F44","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C44,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F44","v":{"$error":"#REF!"}}]
[null,null,"Fresh milk",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C45,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F45","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C45,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F45","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C45,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F45","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C45,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F45","v":{"$error":"#REF!"}}]
[null,null,"ESL/UHT",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C46,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F46","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C46,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F46","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C46,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F46","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C46,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F46","v":{"$error":"#REF!"}}]
[null,null,"Other (please specify)",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C47,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F47","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C47,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F47","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C47,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F47","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C47,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F47","v":{"$error":"#N/A"}}]
[null,null,"Cheese"]
[null,null,"Hard cheese",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C49,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F49","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C49,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F49","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C49,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F49","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C49,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F49","v":{"$error":"#REF!"}}]
[null,null,"Soft Cheese",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C50,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F50","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C50,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F50","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C50,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F50","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C50,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F50","v":{"$error":"#REF!"}}]
[null,null,"Ricotta",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C51,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F51","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C51,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F51","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C51,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F51","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C51,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F51","v":{"$error":"#REF!"}}]
[null,null,"Other (please specify)",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C52,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F52","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C52,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F52","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C52,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F52","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C52,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F52","v":{"$error":"#N/A"}}]
[null,null,"Fresh"]
[null,null,"Butter",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C54,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F54","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C54,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F54","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C54,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F54","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C54,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F54","v":{"$error":"#REF!"}}]
[null,null,"Cream",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C55,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F55","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C55,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F55","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C55,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F55","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C55,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F55","v":{"$error":"#REF!"}}]
[null,null,"Desserts",null,null,1,{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C56,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F56","v":3.6999999999999998E-2},{"$f":"_xlfn.XLOOKUP($C56,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F56","v":3.3000000000000002E-2},{"$f":"_xlfn.XLOOKUP($C56,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F56","v":4.3999999999999997E-2},{"$f":"_xlfn.XLOOKUP($C56,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F56","v":0.128}]
[null,null,"Sour cream",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C57,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F57","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C57,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F57","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C57,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F57","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C57,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F57","v":{"$error":"#REF!"}}]
[null,null,"Yoghurt",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C58,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F58","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C58,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F58","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C58,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F58","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C58,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F58","v":{"$error":"#REF!"}}]
[null,null,"Other (please specify)",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C59,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F59","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C59,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F59","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C59,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F59","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C59,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F59","v":{"$error":"#N/A"}}]
[null,null,"Frozen"]
[null,null,"Frozen cream",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C61,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F61","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C61,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F61","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C61,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F61","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C61,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F61","v":{"$error":"#REF!"}}]
[null,null,"Frozen yoghurt",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C62,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F62","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C62,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F62","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C62,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F62","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C62,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F62","v":{"$error":"#REF!"}}]
[null,null,"Icecream",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C63,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F63","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C63,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F63","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C63,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F63","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C63,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F63","v":{"$error":"#REF!"}}]
[null,null,"Other (please specify)",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C64,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F64","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C64,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F64","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C64,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F64","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C64,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F64","v":{"$error":"#N/A"}}]
[null,null,"Powders"]
[null,null,"Milk powders",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C66,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F66","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C66,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F66","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C66,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F66","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C66,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F66","v":{"$error":"#N/A"}}]
[null,null,"Whey powders",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C67,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F67","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C67,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F67","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C67,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F67","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C67,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F67","v":{"$error":"#N/A"}}]
[null,null,"Nutritional/protein powders",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C68,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F68","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C68,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F68","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C68,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F68","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C68,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F68","v":{"$error":"#REF!"}}]
[null,null,"Infant formula",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C69,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F69","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C69,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F69","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C69,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F69","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C69,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F69","v":{"$error":"#REF!"}}]
[null,null,"Other (please specify)",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C70,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F70","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C70,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F70","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C70,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F70","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C70,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F70","v":{"$error":"#N/A"}}]
[null,null,"Other",null,null,null,{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}}]
[null,null,"Please specify",null,null,{"$f":"+'Input page'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK('Input page'!#REF!)=TRUE,\"\",'Input page'!#REF!)","v":{"$error":"#REF!"}},{"$f":"_xlfn.XLOOKUP($C72,'Calculator Compositions'!$D$51:$D$51,'Calculator Compositions'!E$51:E$51)*$F72","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C72,'Calculator Compositions'!$D$51:$D$51,'Calculator Compositions'!F$51:F$51)*$F72","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C72,'Calculator Compositions'!$D$51:$D$51,'Calculator Compositions'!G$51:G$51)*$F72","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C72,'Calculator Compositions'!$D$51:$D$51,'Calculator Compositions'!I$51:I$51)*$F72","v":{"$error":"#N/A"}}]
[]
[null,null,"TOTAL Products OUT",null,null,{"$f":"SUM(F44:F72)","v":{"$error":"#REF!"}},"Tonnes/year",{"$f":"SUM(H44:H72)","v":{"$error":"#REF!"}},{"$f":"SUM(I44:I72)","v":{"$error":"#REF!"}},{"$f":"SUM(J44:J72)","v":{"$error":"#REF!"}},{"$f":"SUM(K44:K72)","v":{"$error":"#REF!"}}]
[]
[null,null,"INTERMEDIATE Mass Balance"]
[]
[null,null,null,null,null,"Annual tonnages",null,"Component annualised masses (t/yr)"]
[null,null,null,null,null,null,null,"t P/yr","t F/yr","t Lactose/yr","t Solids/yr"]
[null,null,"Inputs",null,null,{"$f":"+D18","v":0},{"$f":"+E18","v":"Tonnes/year"},{"$f":"+F36","v":0},{"$f":"+G36","v":0},{"$f":"+H36","v":0},{"$f":"+I36","v":0}]
[null,null,"Outputs",null,null,{"$f":"+F74","v":{"$error":"#REF!"}},"Tonnes/year",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"LOSSES",null,null,{"$f":"+F81-F80","v":{"$error":"#REF!"}},null,{"$f":"+H81-H80","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Food Waste Stream"]
[null,null,null,null,null,"Annual tonnages",null,"Component annualised masses (t/yr)"]
[null,null,"Product category","Product type","Waste stream",null,null,"t P/yr","t F/yr","t Lactose/yr","t Solids/yr"]
[null,null,"Milk"]
[null,null,"Fresh milk",null,"Unfinished product - Raw",{"$f":"+'Waste tons and component smry'!H12","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C88,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F88","v":0},{"$f":"_xlfn.XLOOKUP($C88,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F88","v":0},{"$f":"_xlfn.XLOOKUP($C88,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F88","v":0},{"$f":"_xlfn.XLOOKUP($C88,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F88","v":0}]
[null,null,"Flavoured milk",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H13","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C89,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F89","v":0},{"$f":"_xlfn.XLOOKUP($C89,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F89","v":0},{"$f":"_xlfn.XLOOKUP($C89,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F89","v":0},{"$f":"_xlfn.XLOOKUP($C89,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F89","v":0}]
[null,null,"ESL/UHT",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H14","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C90,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!E$25:E$28)*$F90","v":0},{"$f":"_xlfn.XLOOKUP($C90,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!F$25:F$28)*$F90","v":0},{"$f":"_xlfn.XLOOKUP($C90,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!G$25:G$28)*$F90","v":0},{"$f":"_xlfn.XLOOKUP($C90,'Calculator Compositions'!$D$25:$D$28,'Calculator Compositions'!I$25:I$28)*$F90","v":0}]
[null,null,"other",null,null,0]
[null,null,"Cheese"]
[null,null,"Hard Cheese",null,"Finished product - packaged",{"$f":"+'Waste tons and component smry'!H15","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C93,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F93","v":0},{"$f":"_xlfn.XLOOKUP($C93,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F93","v":0},{"$f":"_xlfn.XLOOKUP($C93,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F93","v":0},{"$f":"_xlfn.XLOOKUP($C93,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F93","v":0}]
[null,null,"Soft Cheese",null,"Unfinished product - intermediates",{"$f":"+'Waste tons and component smry'!H16","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C94,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F94","v":0},{"$f":"_xlfn.XLOOKUP($C94,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F94","v":0},{"$f":"_xlfn.XLOOKUP($C94,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F94","v":0},{"$f":"_xlfn.XLOOKUP($C94,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F94","v":0}]
[null,null,"Ricotta",null,"Unfinished product - Raw",{"$f":"+'Waste tons and component smry'!H17","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C95,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!E$29:E$32)*$F95","v":0},{"$f":"_xlfn.XLOOKUP($C95,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!F$29:F$32)*$F95","v":0},{"$f":"_xlfn.XLOOKUP($C95,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!G$29:G$32)*$F95","v":0},{"$f":"_xlfn.XLOOKUP($C95,'Calculator Compositions'!$D$29:$D$32,'Calculator Compositions'!I$29:I$32)*$F95","v":0}]
[]
[null,null,"Fresh"]
[null,null,"Butter",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H18","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C98,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F98","v":0},{"$f":"_xlfn.XLOOKUP($C98,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F98","v":0},{"$f":"_xlfn.XLOOKUP($C98,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F98","v":0},{"$f":"_xlfn.XLOOKUP($C98,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F98","v":0}]
[null,null,"Cream",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H19","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C99,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F99","v":0},{"$f":"_xlfn.XLOOKUP($C99,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F99","v":0},{"$f":"_xlfn.XLOOKUP($C99,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F99","v":0},{"$f":"_xlfn.XLOOKUP($C99,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F99","v":0}]
[null,null,"Desserts",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H20","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C100,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F100","v":0},{"$f":"_xlfn.XLOOKUP($C100,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F100","v":0},{"$f":"_xlfn.XLOOKUP($C100,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F100","v":0},{"$f":"_xlfn.XLOOKUP($C100,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F100","v":0}]
[null,null,"Sour Cream",null,"Unfinished product - intermediates",{"$f":"+'Waste tons and component smry'!H21","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C101,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F101","v":0},{"$f":"_xlfn.XLOOKUP($C101,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F101","v":0},{"$f":"_xlfn.XLOOKUP($C101,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F101","v":0},{"$f":"_xlfn.XLOOKUP($C101,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F101","v":0}]
[null,null,"Yoghurt",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H22","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C102,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!E$33:E$39)*$F102","v":0},{"$f":"_xlfn.XLOOKUP($C102,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!F$33:F$39)*$F102","v":0},{"$f":"_xlfn.XLOOKUP($C102,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!G$33:G$39)*$F102","v":0},{"$f":"_xlfn.XLOOKUP($C102,'Calculator Compositions'!$D$33:$D$39,'Calculator Compositions'!I$33:I$39)*$F102","v":0}]
[]
[null,null,"Frozen"]
[null,null,"Frozen Cream",null,"Unfinished product - intermediates",{"$f":"+'Waste tons and component smry'!H23","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C105,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F105","v":0},{"$f":"_xlfn.XLOOKUP($C105,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F105","v":0},{"$f":"_xlfn.XLOOKUP($C105,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F105","v":0},{"$f":"_xlfn.XLOOKUP($C105,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F105","v":0}]
[null,null,"Frozen Yoghurt",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H24","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C106,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F106","v":0},{"$f":"_xlfn.XLOOKUP($C106,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F106","v":0},{"$f":"_xlfn.XLOOKUP($C106,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F106","v":0},{"$f":"_xlfn.XLOOKUP($C106,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F106","v":0}]
[null,null,"Icecream",null,"Finished product - unpackaged",{"$f":"+'Waste tons and component smry'!H25","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C107,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!E$40:E$43)*$F107","v":0},{"$f":"_xlfn.XLOOKUP($C107,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!F$40:F$43)*$F107","v":0},{"$f":"_xlfn.XLOOKUP($C107,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!G$40:G$43)*$F107","v":0},{"$f":"_xlfn.XLOOKUP($C107,'Calculator Compositions'!$D$40:$D$43,'Calculator Compositions'!I$40:I$43)*$F107","v":0}]
[]
[null,null,"Powders"]
[null,null,"Milk Powders",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H26","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C110,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F110","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C110,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F110","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C110,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F110","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C110,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F110","v":{"$error":"#N/A"}}]
[null,null,"Whey Powders",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H27","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C111,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F111","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C111,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F111","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C111,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F111","v":{"$error":"#N/A"}},{"$f":"_xlfn.XLOOKUP($C111,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F111","v":{"$error":"#N/A"}}]
[null,null,"Nutritional/Protein Powders",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H28","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C112,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F112","v":0},{"$f":"_xlfn.XLOOKUP($C112,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F112","v":0},{"$f":"_xlfn.XLOOKUP($C112,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F112","v":0},{"$f":"_xlfn.XLOOKUP($C112,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F112","v":0}]
[null,null,"Infant Formula",null,"Finished product - Packaged",{"$f":"+'Waste tons and component smry'!H29","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($C113,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!E$44:E$50)*$F113","v":0},{"$f":"_xlfn.XLOOKUP($C113,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!F$44:F$50)*$F113","v":0},{"$f":"_xlfn.XLOOKUP($C113,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!G$44:G$50)*$F113","v":0},{"$f":"_xlfn.XLOOKUP($C113,'Calculator Compositions'!$D$44:$D$50,'Calculator Compositions'!I$44:I$50)*$F113","v":0}]
[]
[null,null,"Byproducts"]
[null,null,"Specified in Column E",null,"By-products - Lactose Concentrate ",{"$f":"+'Waste tons and component smry'!H30","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($E116,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!E$25:E$57)","v":5.0000000000000001E-3},{"$f":"_xlfn.XLOOKUP($E116,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!F$25:F$57)","v":1E-3},{"$f":"_xlfn.XLOOKUP($E116,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!G$25:G$57)","v":0.47},{"$f":"_xlfn.XLOOKUP($E116,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!I$25:I$57)","v":0.55000000000000004}]
[null,null,"Specified in Column E",null,"By-products - Mother Liquor",{"$f":"+'Waste tons and component smry'!H31","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($E117,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!E$25:E$57)","v":6.3499999999999997E-3},{"$f":"_xlfn.XLOOKUP($E117,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!F$25:F$57)","v":8.3000000000000001E-4},{"$f":"_xlfn.XLOOKUP($E117,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!G$25:G$57)","v":0.18492},{"$f":"_xlfn.XLOOKUP($E117,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!I$25:I$57)","v":0.27600000000000002}]
[null,null,"Specified in Column E",null,"By-products - Acid whey",{"$f":"+'Waste tons and component smry'!H32","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($E118,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!E$25:E$57)","v":7.4999999999999997E-3},{"$f":"_xlfn.XLOOKUP($E118,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!F$25:F$57)","v":5.0000000000000001E-4},{"$f":"_xlfn.XLOOKUP($E118,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!G$25:G$57)","v":0.04},{"$f":"_xlfn.XLOOKUP($E118,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!I$25:I$57)","v":5.6000000000000001E-2}]
[null,null,"Specified in Column E",null,"By-products - Salty whey",{"$f":"+'Waste tons and component smry'!H33","v":0},"Tonnes/year",{"$f":"_xlfn.XLOOKUP($E119,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!E$25:E$57)","v":6.0000000000000001E-3},{"$f":"_xlfn.XLOOKUP($E119,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!F$25:F$57)","v":6.0000000000000001E-3},{"$f":"_xlfn.XLOOKUP($E119,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!G$25:G$57)","v":0.04},{"$f":"_xlfn.XLOOKUP($E119,'Calculator Compositions'!$D$25:$D$57,'Calculator Compositions'!I$25:I$57)","v":0.124}]
[null,null,"Specified in Column E",null,"DAF Sludge",{"$f":"+'Waste tons and component smry'!H34","v":0},"Tonnes/year"]
[]
[null,null,"TOTAL Products OUT",null,null,{"$f":"SUM(F92:F120)","v":0},"Tonnes/year",{"$f":"SUM(H92:H120)","v":{"$error":"#N/A"}},{"$f":"SUM(I92:I120)","v":{"$error":"#N/A"}},{"$f":"SUM(J92:J120)","v":{"$error":"#N/A"}},{"$f":"SUM(K92:K120)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,"INTERMEDIATE Mass Balance"]
[]
[null,null,null,null,null,"Annual tonnages",null,"Component annualised masses (t/yr)"]
[null,null,null,null,null,null,null,"t P/yr","t F/yr","t Lactose/yr","t Solids/yr"]
[null,null,"Inputs",null,null,{"$f":"+D18","v":0},null,{"$f":"+F36","v":0},{"$f":"+G36","v":0},0,0]
[null,null,"Outputs",null,null,{"$f":"+F74+F122","v":{"$error":"#REF!"}},"t/yr",{"$f":"+H74+H122","v":{"$error":"#REF!"}},{"$f":"+I74+I122","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"BALANCE",null,null,{"$f":"+F130-F129","v":{"$error":"#REF!"}},null,{"$f":"+H130-H129","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Dairy Equivalence Calculator","index":11,"n_rows":92,"n_cols":16,"rows_kept":92,"cut":false,"hidden":false,"merged":[[14,13,15,13],[14,2,16,3],[80,2,80,3],[79,11,79,12],[79,2,79,3],[14,6,14,9],[14,10,15,12]]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$2","v":"Dairy Equivalence Calculator"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,"Area:","Dairy Equivalence Calculator"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"Food Waste Dairy Equivalence"]
[]
[]
[]
[]
[]
[]
[null,null,"Product type",null,null,null,"Component",null,null,null,"Raw Milk Equivalence",null,null,"Conversion factor"]
[null,null,null,null,null,"TOTAL VOLUME","Protein","Fat","Lactose","Total Solids"]
[null,null,null,null,null,"t/year","t/yr","t/yr","t/yr","t/yr","Basis DEFAULT  setting","SELECTABLE Basis","t milk equiv/yr","t milk equiv     /t product"]
[null,null,{"$f":"+'Food Waste Table'!A12","v":"Milk"}]
[null,null,null,{"$f":"+'Food Waste Table'!B12","v":"Fresh milk"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D19,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D19,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D19,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D19,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D19,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"MSNF","MSNF",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D19,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L19,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M19/F19,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B13","v":"Flavoured milk"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D20,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D20,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D20,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D20,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D20,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"MSNF","MSNF",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D20,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L20,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M20/F20,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B14","v":"ESL/UHT"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D21,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D21,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D21,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D21,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D21,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"MSNF","MSNF",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D21,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L21,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F19:F21)","v":0},{"$f":"SUM(G19:G21)","v":0},0,0,0,null,null,{"$f":"SUM(M19:M21)","v":0}]
[]
[null,null,{"$f":"+'Food Waste Table'!A16","v":"Cheese"}]
[null,null,null,{"$f":"+'Food Waste Table'!B16","v":"Hard Cheese"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D25,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D25,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D25,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D25,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D25,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Casein","Casein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D25,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L25,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M25/F25,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B17","v":"Soft Cheese"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D26,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D26,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D26,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D26,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D26,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Casein","Casein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D26,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L26,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M26/F26,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B18","v":"Ricotta"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D27,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D27,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D27,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D27,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D27,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Whey Protein","Whey Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D27,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L27,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F25:F27)","v":0},{"$f":"SUM(G25:G27)","v":0},0,0,0,null,null,{"$f":"SUM(M25:M27)","v":0}]
[]
[null,null,{"$f":"+'Food Waste Table'!A20","v":"Fresh"}]
[null,null,null,{"$f":"+'Food Waste Table'!B20","v":"Butter"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D31,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D31,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D31,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D31,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D31,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Fat","Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D31,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L31,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M31/F31,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B21","v":"Cream"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D32,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D32,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D32,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D32,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D32,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Fat","Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D32,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L32,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M32/F32,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B22","v":"Desserts"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D33,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D33,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D33,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D33,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D33,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D33,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L33,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!B23","v":"Sour Cream"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D34,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D34,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D34,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D34,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D34,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Fat","Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D34,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L34,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!B24","v":"Yoghurt"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D35,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D35,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D35,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D35,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D35,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D35,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L35,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F31:F35)","v":0},{"$f":"SUM(G31:G35)","v":0},0,0,0,null,null,{"$f":"SUM(M31:M35)","v":0}]
[]
[null,null,{"$f":"+'Food Waste Table'!A26","v":"Frozen"}]
[null,null,null,{"$f":"+'Food Waste Table'!B26","v":"Frozen Cream"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D39,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D39,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D39,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D39,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D39,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Fat","Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D39,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L39,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M39/F39,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B27","v":"Frozen Yoghurt"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D40,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D40,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D40,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D40,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D40,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D40,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L40,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M40/F40,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B28","v":"Icecream"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D41,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D41,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D41,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D41,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D41,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Fat","Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D41,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L41,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F39:F41)","v":0},{"$f":"SUM(G39:G41)","v":0},0,0,0,null,null,{"$f":"SUM(M39:M41)","v":0}]
[]
[null,null,{"$f":"+'Food Waste Table'!A30","v":"Powders"}]
[null,null,null,{"$f":"+'Food Waste Table'!B30","v":"Skim Milk Powder"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D45,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D45,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D45,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D45,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D45,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"MSNF","MSNF",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D45,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L45,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M45/F45,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B31","v":"Whole Milk Powder"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D46,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D46,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D46,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D46,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D46,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D46,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L46,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M46/F46,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!B32","v":"Whey Powder"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D47,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D47,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D47,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D47,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D47,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Whey Protein","Whey Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D47,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L47,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!B33","v":"WPI Powder"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D48,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D48,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D48,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D48,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D48,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Whey Protein","Whey Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D48,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L48,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!B34","v":"Nutritional/Protein Powders"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D49,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D49,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D49,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D49,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D49,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D49,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L49,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!B35","v":"Infant Formula"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D50,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!$D$12:$D$36),0)","v":0},{"$f":"_xlfn.XLOOKUP($D50,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!E$12:E$36)","v":0},{"$f":"_xlfn.XLOOKUP($D50,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!F$12:F$36)","v":0},{"$f":"_xlfn.XLOOKUP($D50,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!G$12:G$36)","v":0},{"$f":"_xlfn.XLOOKUP($D50,'Food Waste Table'!$B$12:$B$36,'Food Waste Table'!I$12:I$36)","v":0},"Protein","Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D50,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L50,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F45:F50)","v":0},{"$f":"SUM(G45:G50)","v":0},0,0,0,null,null,{"$f":"SUM(M45:M50)","v":0}]
[]
[null,null,"By-products"]
[null,null,null,{"$f":"'Food Waste Table'!B37","v":"By-products - Lactose Concentrate "},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D54,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!$D$12:$D$44),0)","v":0},{"$f":"_xlfn.XLOOKUP($D54,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!E$12:E$44)","v":0},{"$f":"_xlfn.XLOOKUP($D54,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!F$12:F$44)","v":0},{"$f":"_xlfn.XLOOKUP($D54,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!G$12:G$44)","v":0},{"$f":"_xlfn.XLOOKUP($D54,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!I$12:I$44)","v":0},"Lactose","Lactose",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D54,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L54,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M54/F54,\"\")","v":""}]
[null,null,null,{"$f":"'Food Waste Table'!B38","v":"By-products - Mother Liquor"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D55,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!$D$12:$D$44),0)","v":0},{"$f":"_xlfn.XLOOKUP($D55,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!E$12:E$44)","v":0},{"$f":"_xlfn.XLOOKUP($D55,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!F$12:F$44)","v":0},{"$f":"_xlfn.XLOOKUP($D55,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!G$12:G$44)","v":0},{"$f":"_xlfn.XLOOKUP($D55,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!I$12:I$44)","v":0},"Lactose","Lactose",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D55,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L55,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M55/F55,\"\")","v":""}]
[null,null,null,{"$f":"'Food Waste Table'!B39","v":"By-products - Acid whey"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D56,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!$D$12:$D$44),0)","v":0},{"$f":"_xlfn.XLOOKUP($D56,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!E$12:E$44)","v":0},{"$f":"_xlfn.XLOOKUP($D56,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!F$12:F$44)","v":0},{"$f":"_xlfn.XLOOKUP($D56,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!G$12:G$44)","v":0},{"$f":"_xlfn.XLOOKUP($D56,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!I$12:I$44)","v":0},"Lactose","Lactose",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D56,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L56,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,{"$f":"'Food Waste Table'!B40","v":"By-products - Salty Whey"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D57,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!$D$12:$D$44),0)","v":0},{"$f":"_xlfn.XLOOKUP($D57,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!E$12:E$44)","v":0},{"$f":"_xlfn.XLOOKUP($D57,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!F$12:F$44)","v":0},{"$f":"_xlfn.XLOOKUP($D57,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!G$12:G$44)","v":0},{"$f":"_xlfn.XLOOKUP($D57,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!I$12:I$44)","v":0},"Whey Protein","Whey Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D57,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L57,'Food Waste Table'!$J$10:$P$10)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F54:F57)","v":0},{"$f":"SUM(G54:G57)","v":0},{"$f":"SUM(H54:H57)","v":0},{"$f":"SUM(I54:I57)","v":0},{"$f":"SUM(J54:J57)","v":0},null,null,{"$f":"SUM(M54:M57)","v":0}]
[]
[null,null,"DAF Sludge"]
[null,null,null,{"$f":"+'Food Waste Table'!B42","v":"DAF Sludge"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D61,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!$D$12:$D$44),0)","v":0},{"$f":"_xlfn.XLOOKUP($D61,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!E$12:E$44)","v":0},{"$f":"_xlfn.XLOOKUP($D61,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!F$12:F$44)","v":0},{"$f":"_xlfn.XLOOKUP($D61,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!G$12:G$44)","v":0},{"$f":"_xlfn.XLOOKUP($D61,'Food Waste Table'!$B$12:$B$44,'Food Waste Table'!I$12:I$44)","v":0},"Total Solids","Total Solids",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$12:$P$42,_xlfn.XMATCH(D61,'Food Waste Table'!$B$12:$B$42),_xlfn.XMATCH(L61,'Food Waste Table'!$J$10:$P$10)),0)","v":0},{"$f":"IFERROR(+M61/F61,\"\")","v":""}]
[null,null,null,"TOTAL",null,{"$f":"SUM(F61)","v":0},{"$f":"SUM(G61)","v":0},{"$f":"SUM(H61)","v":0},{"$f":"SUM(I61)","v":0},{"$f":"SUM(J61)","v":0},null,null,{"$f":"SUM(M61)","v":0}]
[]
[null,null,{"$f":"+'Food Waste Table'!A54","v":"Other"}]
[null,null,null,{"$f":"+'Food Waste Table'!C54","v":"Finished product - Packaged"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D65,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!$D$54:$D$64),0)","v":0},{"$f":"_xlfn.XLOOKUP($D65,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!E$54:E$64)","v":0},{"$f":"_xlfn.XLOOKUP($D65,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!F$54:F$64)","v":0},{"$f":"_xlfn.XLOOKUP($D65,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!G$54:G$64)","v":0},{"$f":"_xlfn.XLOOKUP($D65,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!I$54:I$64)","v":0},null,"MSNF",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$54:$P$64,_xlfn.XMATCH(D65,'Food Waste Table'!$C$54:$C$64),_xlfn.XMATCH(L65,'Food Waste Table'!$J$52:$P$52)),0)","v":0},{"$f":"IFERROR(+M65/F65,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!C55","v":"Finished product - unpackaged"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D66,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!$D$54:$D$64),0)","v":0},{"$f":"_xlfn.XLOOKUP($D66,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!E$54:E$64)","v":0},{"$f":"_xlfn.XLOOKUP($D66,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!F$54:F$64)","v":0},{"$f":"_xlfn.XLOOKUP($D66,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!G$54:G$64)","v":0},{"$f":"_xlfn.XLOOKUP($D66,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!I$54:I$64)","v":0},null,"Protein",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$54:$P$64,_xlfn.XMATCH(D66,'Food Waste Table'!$C$54:$C$64),_xlfn.XMATCH(L66,'Food Waste Table'!$J$52:$P$52)),0)","v":0},{"$f":"IFERROR(+M66/F66,\"\")","v":""}]
[null,null,null,{"$f":"+'Food Waste Table'!C56","v":"Unfinished product - Unpackaged"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D67,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!$D$54:$D$64),0)","v":0},{"$f":"_xlfn.XLOOKUP($D67,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!E$54:E$64)","v":0},{"$f":"_xlfn.XLOOKUP($D67,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!F$54:F$64)","v":0},{"$f":"_xlfn.XLOOKUP($D67,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!G$54:G$64)","v":0},{"$f":"_xlfn.XLOOKUP($D67,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!I$54:I$64)","v":0},null,"Total Solids",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$54:$P$64,_xlfn.XMATCH(D67,'Food Waste Table'!$C$54:$C$64),_xlfn.XMATCH(L67,'Food Waste Table'!$J$52:$P$52)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!C57","v":"Unfinished product - intermediates"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D68,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!$D$54:$D$64),0)","v":0},{"$f":"_xlfn.XLOOKUP($D68,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!E$54:E$64)","v":0},{"$f":"_xlfn.XLOOKUP($D68,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!F$54:F$64)","v":0},{"$f":"_xlfn.XLOOKUP($D68,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!G$54:G$64)","v":0},{"$f":"_xlfn.XLOOKUP($D68,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!I$54:I$64)","v":0},null,"Fat",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$54:$P$64,_xlfn.XMATCH(D68,'Food Waste Table'!$C$54:$C$64),_xlfn.XMATCH(L68,'Food Waste Table'!$J$52:$P$52)),0)","v":0},""]
[null,null,null,{"$f":"+'Food Waste Table'!C58","v":"Unfinished product - Raw"},null,{"$f":"+IFERROR(_xlfn.XLOOKUP(D69,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!$D$54:$D$64),0)","v":0},{"$f":"_xlfn.XLOOKUP($D69,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!E$54:E$64)","v":0},{"$f":"_xlfn.XLOOKUP($D69,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!F$54:F$64)","v":0},{"$f":"_xlfn.XLOOKUP($D69,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!G$54:G$64)","v":0},{"$f":"_xlfn.XLOOKUP($D69,'Food Waste Table'!$C$54:$C$64,'Food Waste Table'!I$54:I$64)","v":0},null,"Total Solids",{"$f":"IFERROR(INDEX('Food Waste Table'!$J$54:$P$64,_xlfn.XMATCH(D69,'Food Waste Table'!$C$54:$C$64),_xlfn.XMATCH(L69,'Food Waste Table'!$J$52:$P$52)),0)","v":0},""]
[null,null,null,"TOTAL",null,{"$f":"SUM(F65:F69)","v":0},{"$f":"SUM(G65:G69)","v":0},{"$f":"SUM(H65:H69)","v":0},{"$f":"SUM(I65:I69)","v":0},{"$f":"SUM(J65:J69)","v":0},null,null,{"$f":"SUM(M65:M69)","v":0}]
[]
[null,null,null,null,null,"TOTAL FOOD WASTE VOLUME","Protein","Fat","Lactose","Total Solids",null,null,"Raw Milk Equivalence","% of incoming milk"]
[null,null,null,null,null,"t/year","t/yr.","t/yr.","t/yr.","t/yr.",null,null,"t milk/yr. "]
[null,null,"TOTAL FOOD WASTE",null,null,{"$f":"+F70+F58+F51+F42+F36+F28+F22+F62","v":0},{"$f":"+G70+G58+G51+G42+G36+G28+G22+G62","v":0},0,0,0,null,null,{"$f":"+M51+M42+M36+M28+M22+M7+M58+M62+M70","v":0},{"$f":"+M74/'Incoming milk equiv Smry'!U17","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"Waste Water Dairy Equivalence"]
[]
[null,null,"Waste Water type",null,null,"Waste Stream",null,null,null,null,null,"Raw Milk Equivalence"]
[null,null,null,null,null,null,null,null,null,null,null,"Basis","t milk equiv/yr"]
[null,null,null,"Total Waste Water",null,{"$f":"+'Waste Water Conversion'!F16","v":0}]
[null,null,null,"Milk equivalence from BOD or COD",null,{"$f":"+'Waste Water Conversion'!H17","v":0},null,null,null,null,null,"BOD",{"$f":"IF(L83=\"BOD\",'Waste Water Conversion'!J17/1000,IF(L83=\"COD\",'Waste Water Conversion'!J18/1000,0))","v":0}]
[]
[null,null,null,"TOTAL",null,{"$f":"SUM(F83:F84)","v":0},null,null,null,null,null,null,{"$f":"SUM(M83:M84)","v":0}]
[]
[null,"Site Total Dairy Equivalence"]
[]
[null,null,null,null,null,"TOTAL FOOD WASTE VOLUME *","Protein","Fat","Lactose","Total Solids",null,null,"Raw Milk Equivalence","% of incoming milk"]
[null,null,null,null,null,"t/year","t/yr","t/yr","t/yr","t/yr",null,null,"t milk/yr"]
[null,null,"SITE GRAND TOTAL",null,null,{"$f":"+F74+F85","v":0},{"$f":"+G74","v":0},{"$f":"+H74","v":0},{"$f":"+I74","v":0},{"$f":"+J74","v":0},null,null,{"$f":"+M85+M74","v":0},{"$f":"+M91/'Incoming milk equiv Smry'!U17","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,"*including waste water volume"]

{"sheet":"Site Loss Flow Chart","index":12,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Food waste summary"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Food Waste"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Dairy Equivalence of food waste"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Dairy Equivalence of Waste Water"]

{"sheet":"Flowchart values","index":13,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Flowchart display values"]
[]
[null,null,"Food waste total vlavues"]
[null,null,null,"Rounded value",null,"Display value"]
[null,null,"Protein: ",{"$f":"ROUND('Dairy Equivalence Calculator'!G74,0)","v":0},null,{"$f":"+C6&D6&\" t/yr\"","v":"Protein: 0 t/yr"}]
[null,null,"Fat: ",{"$f":"ROUND('Dairy Equivalence Calculator'!H74,0)","v":0},null,{"$f":"+C7&D7&\" t/yr\"","v":"Fat: 0 t/yr"}]
[null,null,"Lactose: ",{"$f":"ROUND('Dairy Equivalence Calculator'!I74,0)","v":0},null,"Lactose: 0 t/yr"]
[null,null,"Total Solids: ",{"$f":"ROUND('Dairy Equivalence Calculator'!J74,0)","v":0},null,"Total Solids: 0 t/yr"]
[null,null,"Fraction of incoming milk: ",{"$f":"ROUND('Dairy Equivalence Calculator'!N74,4)","v":{"$error":"#DIV/0!"}},null,{"$f":"+C10&D10*100&\"%\"","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,"Site total values"]
[]
[null,null,"Fraction of incoming milk: ",{"$f":"ROUND('Dairy Equivalence Calculator'!N91,4)","v":{"$error":"#DIV/0!"}},null,{"$f":"+C15&D15*100&\"%\"","v":{"$error":"#DIV/0!"}}]

{"sheet":">>>REFERENCES >>>","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Product&waste Composition","index":15,"n_rows":90,"n_cols":24,"rows_kept":90,"cut":false,"hidden":true,"merged":[]}
[null,"DESIGN BASIS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$T$2","v":"Product & Waste Types"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Area:","Product & Waste Types"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[null,"Site Inputs"]
[null,null,"Types",null,null,"Typical Composition"]
[null,null,null,null,null,"%P","%F","%Lactose","% Ash","%TS","%M","Sum Solids",null,"BOD","COD",null,"Reference","USE",null,"Comments"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"mg/L"]
[null,"Raw milk","Milk","Unprocessed milk",null,null,0.04,null,null,null,null,null,null,120000,null,null,5,"see assumed values"]
[null,null,null,null,null,3.5999999999999997E-2,3.5000000000000003E-2,4.7399999999999998E-2,null,0.125,0.875,null,null,114000,183000,null,4]
[null,null,null,null,null,3.4000000000000002E-2,3.5000000000000003E-2,5.5E-2,7.0000000000000001E-3,{"$f":"100%-K13","v":9.3999999999999972E-2},0.90600000000000003,{"$f":"SUM(F13:I13)","v":0.13100000000000001},null,null,null,null,15]
[null,"Ingredients","Other","Cream",null,2.1000000000000001E-2,0.4,3.1E-2,null,0.45700000000000002,null,null,null,400000,null,null,"5,7"]
[null,null,null,"Powder","SMP",0.35,0.1,0.51900000000000002,null,0.95699999999999996,4.2999999999999997E-2,null,null,700000,950000,null,4]
[null,null,null,"Butter",null,0.02,0.8,null,null,{"$f":"100%-K16","v":0.84},0.16,null,null,null,null,null,7]
[null,null,null,"AMF",null,null,0.99,null,null,{"$f":"100%-K17","v":0.99},0.01]
[]
[null,"Site Outputs"]
[null,null,"Types",null,null,"Typical Composition"]
[null,null,null,null,null,"%P","%F","%Lactose",null,"%TS","%M",null,"SNF","BOD","COD",null,"Reference","USE",null,"Comments"]
[null,"Products","Milk","Fresh milk",null,3.5999999999999997E-2,3.5000000000000003E-2,4.7399999999999998E-2,null,0.125,0.875,null,null,114000,183000,null,4]
[null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,6.3E-2,null,{"$f":"100%-K23","v":9.4999999999999973E-2},0.90500000000000003,null,null,null,null,null,8,null,null,"Carb value should be about 4.1%"]
[null,null,null,"Flavoured milk",null,3.5000000000000003E-2,0.02,4.7E-2,7.0000000000000001E-3,{"$f":"100%-K24","v":0.10599999999999998},0.89400000000000002,{"$f":"SUM(F24:I24)","v":0.10900000000000001},null,null,null,null,15,null,null,"Basis: Flavoured milk, no sucrose shown",null,"Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,null,"ESL/UHT",null,{"$f":"+F22","v":3.5999999999999997E-2},{"$f":"+G22","v":3.5000000000000003E-2},4.7399999999999998E-2,null,0.125,0.875,{"$f":"SUM(F25:I25)","v":0.11840000000000001},null,null,null,null,4,null,null,"Same values as fresh milk"]
[null,null,null,"Other (please specify)"]
[null,null,"Cheese","Hard Cheese","Cheddar",0.24199999999999999,0.35199999999999998,{"$f":"+M27-F27-1.75%-1.5%","v":4.5000000000000318E-3},null,{"$f":"100%-35.2%","v":0.64799999999999991},0.35199999999999998,null,0.27900000000000003,null,null,null,11,null,null,"Salt = 1.75%, assume ash = 1.5%"]
[null,null,null,null,null,0.246,0.32800000000000001,5.0000000000000001E-3,null,{"$f":"100%-K28","v":0.65999999999999992},0.34,null,null,null,null,null,8]
[null,null,null,"Soft Cheese","Soft, white, mould",0.186,0.30299999999999999,1E-3,null,{"$f":"100%-K29","v":0.52600000000000002},0.47399999999999998,null,null,null,null,null,8]
[null,null,null,null,null,0.19500000000000001,0.25,1E-3,null,null,null,null,null,null,null,null,9,null,null,"Camembert"]
[null,null,null,"Ricotta","Reduced fat",0.10100000000000001,8.6999999999999994E-2,0.02,null,{"$f":"100%-K31","v":0.23299999999999998},0.76700000000000002,null,null,null,null,null,8]
[null,null,null,"Other (please specify)"]
[]
[null,null,"Fresh","Butter",null,0.02,0.8,null,null,{"$f":"100%-K34","v":0.84},0.16,null,0.31790000000000002,null,null,null,7,null,null,"1 kg butter = 20 L 4.2%F milk"]
[null,null,null,null,null,1.0999999999999999E-2,0.81499999999999995,0,null,{"$f":"SUM(F35:H35)","v":0.82599999999999996},{"$f":"100%-J35","v":0.17400000000000004},null,null,null,null,null,9]
[null,null,null,"Buttermilk",null,4.2000000000000003E-2,0.02,5.3999999999999999E-2,null,null,null,null,null,null,null,null,9]
[]
[null,null,null,"Cream",null,2.1000000000000001E-2,0.4,3.1E-2,null,0.45700000000000002,null,null,null,null,null,null,7]
[null,null,null,null,null,2.8000000000000001E-2,0.3,3.3000000000000002E-2,null,0.379,0.621,null,null,400000,750000,null,4]
[null,null,null,"Desserts","Custard",3.6999999999999998E-2,3.3000000000000002E-2,4.3999999999999997E-2,null,{"$f":"100%-K40","v":0.128},0.872,null,null,null,null,null,15,null,null,"Based on custard - only lactose component of sugars shown",null,"Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,null,"Sour Cream",null,1.9E-2,0.35599999999999998,0.02,4.0000000000000001E-3,0.379,0.58799999999999997,{"$f":"SUM(F41:I41)","v":0.39900000000000002},null,400000,750000,null,15,null,null,"Assumed the same composition as cream (this may not be right)",null,"Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,null,"Yoghurt","Regular(natural)",0.06,4.3999999999999997E-2,0.05,null,{"$f":"100%-K42","v":0.15200000000000002},0.84799999999999998,null,null,null,null,null,8]
[null,null,null,null,null,5.7000000000000002E-2,4.2000000000000003E-2,2.7E-2,null,null,null,null,null,null,null,null,9]
[null,null,null,null,"Low Fat (natural)",6.8000000000000005E-2,3.0000000000000001E-3,6.2E-2,null,{"$f":"100%-K44","v":0.13400000000000001},0.86599999999999999,null,null,null,null,null,8]
[null,null,null,"Other (please specify)"]
[null,null,"Frozen","Frozen Cream",null,2.8000000000000001E-2,0.3,3.3000000000000002E-2,null,0.379,0.621,null,null,400000,750000,null,4]
[null,null,null,"Frozen Yoghurt",null,0.06,4.3999999999999997E-2,0.05,null,{"$f":"100%-K47","v":0.15200000000000002},0.84799999999999998,null,null,null,null,null,8,null,null,"Set the frozen yoghurt valvues the same as fresh Yoghurt (add sucrose is not included)"]
[null,null,null,null,null,6.3E-2,0.06,0.33900000000000002,null,{"$f":"100%-K48","v":0.13400000000000001},0.86599999999999999,null,null,null,null,null,9]
[null,null,null,"Icecream","Vanilla",0.02,5.8000000000000003E-2,3.2000000000000001E-2,null,{"$f":"100%-K49","v":0.33799999999999997},0.66200000000000003,null,null,null,null,null,15,null,null,"Only lactose componet of sugars is shown",null,"Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,null,null,"Vanilla",2.1000000000000001E-2,5.8999999999999997E-2,0.115,null,{"$f":"100%-K50","v":0.65600000000000003},0.34399999999999997,null,null,null,null,null,8]
[null,null,null,"Other (please specify)"]
[]
[null,null,"Powders","Milk powders","SMP",0.35,0.1,0.51900000000000002,null,{"$f":"100%-4.3%","v":0.95699999999999996},4.2999999999999997E-2,null,null,700000,950000,null,4]
[null,null,null,null,"SMP",0.34899999999999998,8.0000000000000002E-3,0.56000000000000005,7.9000000000000001E-2,{"$f":"100%-4.3%","v":0.95699999999999996},4.2999999999999997E-2,{"$f":"SUM(F54:I54)","v":0.996},null,null,null,null,15,null,null,"Ash =7.9% Are thisfigures on a dry basis??"]
[null,null,null,null,"WMP",0.253,0.27300000000000002,0.43,5.8000000000000003E-2,{"$f":"100%-K55","v":0.96699999999999997},3.3000000000000002E-2,{"$f":"SUM(F55:I55)","v":1.014},null,null,null,null,15,null,null,"Ash =5.8%","Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,null,"Whey powders","Whey Powder",0.129,1.0999999999999999E-2,0.745,null,0.95,0.05,null,null,null,null,null,9]
[null,null,null,null,"WPC/WPI",0.88,1.2999999999999999E-3,1.72E-2,{"$f":"+J57-F57-G57-H57","v":4.6499999999999951E-2},0.94499999999999995,4.3999999999999997E-2,{"$f":"SUM(F57:I57)","v":0.94499999999999995}]
[null,null,null,"Nutritional/protein powders",null,0.186,5.5E-2,0.64300000000000002,null,0.9,0.1,null,null,null,null,null,9,null,null,"Based on \"oral suppliment powder\" food ID: 01B10220"]
[null,null,null,"Infant Formula",null,0.1,0.23799999999999999,0.6,null,0.96,0.04,null,null,null,null,null,16,null,null,"Based on NIP for Biostime Sn-2 BIO PLUS HPO Infant Formula 0-6 Months | 800g",null,null,null,"NiP:8.8g powder"]
[null,null,null,null,null,0.15,0.36499999999999999,{"$f":"+J60-F60-G60","v":0.44499999999999995},null,0.96,0.04,null,null,null,null,null,17]
[null,null,null,"Other (please specify)"]
[null,null,"Other","Please specify"]
[null,"waste stream"]
[null,null,"Byproducts","By-products - Lactose Concentrate ",null,0.01,1E-3,0.25,null,0.55000000000000004,0.45]
[null,null,null,null,null,5.0000000000000001E-3,1E-3,0.47,7.3999999999999996E-2,0.55000000000000004,0.45,null,null,null,null,null,19]
[null,null,null,"By-products - Mother Liquor",null,{"$f":"+'Mother liquor compn'!I27","v":2.1266081672833431E-2},{"$f":"+'Mother liquor compn'!H27","v":3.8814963169150349E-3},{"$f":"+'Mother liquor compn'!K27","v":0.24921670796700501},null,{"$f":"+'Mother liquor compn'!E22","v":0.55000000000000004},{"$f":"+'Mother liquor compn'!E23","v":0.44999999999999996},null,null,null,null,null,"DIAL report "]
[null,null,null,null,null,6.3499999999999997E-3,8.3000000000000001E-4,0.18492,5.0509999999999999E-2,0.27600000000000002,{"$f":"100%-J67","v":0.72399999999999998},null,null,null,null,null,19]
[null,null,null,"By-products - Acid whey",null,7.4999999999999997E-3,5.0000000000000001E-4,0.04,null,5.6000000000000001E-2,0.95399999999999996,null,null,35000,65000,null,4]
[null,null,null,"By-products - Salty whey",null,6.0000000000000001E-3,6.0000000000000001E-3,4.4999999999999998E-2,null,0.124,null,null,null,null,null,null,"13 (cheddar whey)"]
[null,null,null,"Clarified Cheese Whey",null,null,5.0000000000000001E-4,null,null,null,null,null,null,40000,null,null,5]
[null,null,null,null,null,7.4999999999999997E-3,5.0000000000000001E-4,4.7E-2,null,6.2E-2,0.93799999999999994,null,null,42000,65000,null,4]
[null,null,null,null,null,8.9999999999999993E-3,1E-4,4.7E-2,null,7.1999999999999995E-2,{"$f":"1-J72","v":0.92800000000000005},null,null,null,null,null,11]
[null,null,"DAF Sludge","DAF Sludge","Flocculated solids from induced air flotation unit",{"$f":"54.3*J73%","v":2.7150000000000001E-2},{"$f":"6.5*J73%","v":3.2500000000000003E-3},{"$f":"26.2%*J73","v":1.3100000000000001E-2},null,0.05,{"$f":"100%-J73","v":0.95},null,null,null,null,null,"1 (sample CL2)"]
[null,null,null,null,"Dewatered flocculated solids from dissolved air flotation unit ",{"$f":"0.1%*J74","v":9.2000000000000003E-4},{"$f":"95%*J74","v":0.874},{"$f":"4.8*J74%","v":4.4159999999999998E-2},null,0.92,null,null,null,null,null,null,"1 (sample LT2)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Waste conversion factors"]
[]
[null,null,null,null,null,"Protein","Fat","Lactose"]
[]
[null,null,null,"COD conversion","kg COD/kg",{"$f":"+Assumptions!F51","v":1.36},{"$f":"+Assumptions!G51","v":3},{"$f":"+Assumptions!H51","v":1.1200000000000001},null,null,null,null,null,null,null,null,11]
[null,null,null,"BOD Conversion","kg BOD/kg",{"$f":"+Assumptions!F52","v":1.03},{"$f":"+Assumptions!G52","v":0.89},{"$f":"+Assumptions!H52","v":0.7},null,null,null,null,null,null,null,null,11]

{"sheet":"Mother liquor compn","index":16,"n_rows":57,"n_cols":13,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[null,"DESIGN BASIS",null,null,null,null,{"$f":"$G$2","v":"xxxx"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,"Area:","xxxx"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[]
[]
[]
[]
[null,"Mother liquor powder",null,null,"Powder Analysis",null,null,null,null,null,null,"Ref - DIAL report on mother liquir whey dryer"]
[null,null,null,null,"For 100 kg",null,"Moisture","Fat","Protein","Ash","lactose","Data from site visit 18/02/2020"]
[null,null,null,null,"Powder Exit SFB",null,1.5,1.19,5.32,8.0500000000000007,null,"Powder composition used to back calculate mother liquor composition"]
[null,null,null,null,null,null,1.93,1.29,7.61,9.61]
[null,null,null,null,null,null,1.98,1.3,7.78,9.74]
[null,null,null,null,"Ave",null,{"$f":"AVERAGE(G14:G16)","v":1.8033333333333335},{"$f":"AVERAGE(H14:H16)","v":1.26},6.9033333333333333,9.1333333333333329,{"$f":"100-G17-H17-I17-J17","v":80.900000000000006}]
[null,null,null,null,"kg/kg solids",null,null,{"$f":"+H17/(100-$G$17)","v":1.2831392783190195E-2},{"$f":"+I17/(100-$G$17)","v":7.0301096439118776E-2},{"$f":"+J17/(100-$G$17)","v":9.3010624936352204E-2},{"$f":"+K17/(100-$G$17)","v":0.82385688584133887}]
[null,null,null,null,"Powder Exit Baghouse",null,1.97,1.31,14,18.84]
[null,null,null,null,"Powder Exit VFB",null,1.89,1.36,12.08,15.39]
[]
[null,"Assume solids of mother liquor",null,null,0.55000000000000004,"TS"]
[null,null,null,null,{"$f":"100%-E22","v":0.44999999999999996},"moisture"]
[null,null,null,null,"Mother liquor Composition",null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"Total solids","Fat","Protein","Ash","lactose"]
[null,null,null,null,"Concentrate ex evaps","kg solids",{"$f":"+SUM(H26:K26)/E22","v":178.53939393939393},{"$f":"+H17","v":1.26},{"$f":"+I17","v":6.9033333333333333},9.1333333333333329,80.900000000000006,null,{"$f":"+G26/E22","v":324.61707988980714}]
[null,null,null,null,null,"%",{"$f":"+G26/$M$26","v":0.55000000000000004},{"$f":"+H26/$M$26","v":3.8814963169150349E-3},2.1266081672833431E-2,2.8135714043246548E-2,0.24921670796700501]
[]
[]
[null,"Alterntive","Ref #",19,"R.J. Durham,\n5 - Modern approaches to lactose production,",null,null,"pg 109"]
[]
[null,null,null,null,"Mother liquor Composition",null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,"Total solids","Fat","Protein","Ash","lactose"]
[null,null,null,null,null,null,0.27600000000000002,3.0000000000000001E-3,2.3E-2,0.183,0.67,"% Dry wt"]
[null,null,null,null,null,null,{"$f":"+G34","v":0.27600000000000002},{"$f":"+H34*$G$34","v":8.2800000000000007E-4},{"$f":"+I34*$G$34","v":6.3480000000000003E-3},5.0508000000000004E-2,0.18492000000000003,null,{"$f":"SUM(H35:K35)","v":0.24260400000000004}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Lactose Concentrate","Ref #",19,"R.J. Durham,\n5 - Modern approaches to lactose production,",null,null,"pg 109"]
[]
[]
[null,null,null,null,"Cheese whey permeate"]
[null,null,null,null,null,null,"%TS","Fat","Protein","Ash","lactose"]
[null,null,null,null,null,null,5.5E-2,1E-4,5.0000000000000001E-4,{"$f":"+G50-H50-I50-K50","v":7.3999999999999969E-3},4.7E-2]
[null,null,null,null,"in 100 kg of permeate",100,{"$f":"+G50*$F$51","v":5.5},{"$f":"+H50*$F$51","v":0.01},0.05,0.73999999999999966,4.7,"kg"]
[null,null,"Adjust to ",0.55000000000000004,"TS"]
[]
[null,null,null,null,"Lactose Concentrate Composition",null,"for",{"$f":"+G51/G57","v":10},"kg concentrate",null,null,null,"Total"]
[null,null,null,null,null,null,"Total solids","Fat","Protein","Ash","lactose"]
[null,null,null,null,null,"kg solids",{"$f":"+G57*H54","v":5.5},{"$f":"+H51","v":0.01},{"$f":"+I51","v":0.05},0.73999999999999966,4.7,null,{"$f":"SUM(H56:K56)","v":5.5}]
[null,null,null,null,null,"%",{"$f":"+D52","v":0.55000000000000004},{"$f":"+H56/$H$54","v":1E-3},{"$f":"+I56/$H$54","v":5.0000000000000001E-3},7.3999999999999969E-2,0.47000000000000003,null,{"$f":"SUM(H57:K57)","v":0.55000000000000004}]

{"sheet":"COD&Bod Conversions","index":17,"n_rows":72,"n_cols":13,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
[null,"DESIGN BASIS",null,null,null,null,null,null,null,null,null,null,{"$f":"$M$2","v":"COD/BOD Conversion rates"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,"Area:","COD/BOD Conversion rates"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,"Site 1:",{"$f":"BaseInfo_Site","v":0},null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[null,"Reference",null,null,null,"Kessler",null,"Britz (4 refs, incl Kessler)"]
[null,null,null,null,null,"BOD","COD","BOD","COD"]
[null,null,"Product",null,"Scale","g/L (g/kg powder)","g/L (g/kg powder)","g/L (g/kg powder)","g/L (g/kg powder)"]
[null,"Products","Milk","Whole milk","Bulk Plant",114,183,"104-120","183-190"]
[null,null,null,"skim milk","Bulk Plant",90,147,"67-90","120-147"]
[null,null,null,"Flavoured Milk"]
[null,null,"Butter","Butter","Bulk Plant"]
[null,null,null,"Buttermilk",null,61,134,"61-75","110-134"]
[null,null,"Cheese",null,"Bulk cheese (cheddar etc.)"]
[null,null,null,null,"Small to medium scale production"]
[]
[null,null,"AMF"]
[]
[null,null,"Icecream",null,"Bulk plant",null,null,292]
[]
[null,null,"Yoghurt",null,"Bulk plant"]
[]
[null,null,"Powders",null,"SMP",700,950]
[]
[null,"waste stream"]
[null,null,"Byproducts",null,"Lactose concentrate "]
[null,null,null,null,"Mother liquor"]
[null,null,null,null,"Acid whey",35,60]
[null,null,null,null,"Salt whey"]
[null,null,null,null,"Cheese Whey",42,65,"34-45","65-80"]
[null,null,"DAF Sludge"]
[]
[]
[]
[]
[]
[null,"Conversions from compositions:"]
[]
[null,"Waste Conversion Factors"]
[]
[null,"COD Conversion kg COD / kg"]
[]
[null,"Fat",3]
[null,"Protein",1.36]
[null,"Lactose",1.1200000000000001]
[]
[null,"Ref:","http://www.hydroflotech.com/Typical%20Applications/Dairy%20Products%20Wastewater/Dairy%20Products%20Wastewater.htm"]
[]
[null,"BOD Conversion: kg BOD / kg"]
[]
[null,null,"Ref (1)","Ref (2)"]
[null,"Fat",0.89,0.89]
[null,"Protein",1.03,1.03]
[null,"Lactose",0.7,0.65]
[]
[null,-1,"http://www.ams.usda.gov/AMSv1.0/getfile?dDocName=STELPRD3320171"]
[null,-2,"http://www.cdr.wisc.edu/newsletter/dairy_alert_pdf/6_da_wasterwater_volume.pdf"]
[]
[]
[null,"Conversion values check against reported values:"]
[]
[null,"For whole milk",{"$f":"+'Product&waste Composition'!F12","v":3.5999999999999997E-2},"%P","ref 4 (Kessler)"]
[null,null,{"$f":"+'Product&waste Composition'!G12","v":3.5000000000000003E-2},"%F"]
[null,null,{"$f":"+'Product&waste Composition'!H12","v":4.7399999999999998E-2},"% lactose"]
[]
[null,null,null,null,"COD (kg/L milk)","COD (g/L milk)","BOD (kg/L milk)","BOD (g/L milk)"]
[null,"For 1 L milk",{"$f":"+C62*1","v":3.5999999999999997E-2},"kg P",{"$f":"+C44*C67","v":4.8959999999999997E-2},{"$f":"+E67*1000","v":48.959999999999994},{"$f":"+C67*C53","v":3.7079999999999995E-2},{"$f":"+G67*1000","v":37.08}]
[null,null,{"$f":"+C63*1","v":3.5000000000000003E-2},"kg F",{"$f":"+C68*C43","v":0.10500000000000001},{"$f":"+E68*1000","v":105.00000000000001},{"$f":"+C68*C52","v":3.1150000000000004E-2},31.150000000000006]
[null,null,{"$f":"+C64*1","v":4.7399999999999998E-2},"kg lactose",{"$f":"+C69*C45","v":5.3088000000000003E-2},53.088000000000001,{"$f":"+C69*C54","v":3.3179999999999994E-2},33.179999999999993]
[null,null,null,null,"TOTAL",{"$f":"SUM(F67:F69)","v":207.048},null,{"$f":"SUM(H67:H69)","v":101.41}]
[null,null,null,null,"Literature Target",183,null,114]
[null,null,null,null,"error",{"$f":"+(F70-F71)/F71","v":0.13140983606557377},null,{"$f":"+(H70-H71)/H71","v":-0.1104385964912281}]

{"sheet":"Calculator Compositions","index":18,"n_rows":57,"n_cols":16,"rows_kept":57,"cut":false,"hidden":false,"merged":[[22,13,23,13],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,9,11],[9,13,10,13],[22,1,23,1],[22,2,23,2],[22,3,23,3],[22,4,22,11],[22,12,23,12]]}
[13,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$2","v":"Calculator Compositions"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,null,null,null,null,null,null,"Area:","Calculator Compositions"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,null,null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[null,"INPUTS"]
[]
[null,"Raw Material","Product Category","Product Type","Typical Composition",null,null,null,null,null,null,null,"Density","References"]
[null,null,null,null,"%P","%F","%Lactose","%MSNF","%TS","%M","BOD (mg/L)","COD (mg/L)","kg/m3 @ 4C"]
[]
[null,{"$f":"+'Product&waste Composition'!B11","v":"Raw milk"},{"$f":"+'Product&waste Composition'!C11","v":"Milk"},{"$f":"+'Product&waste Composition'!D11","v":"Unprocessed milk"},{"$f":"+Raw_milk_Prcnt_P","v":3.4000000000000002E-2},{"$f":"+Raw_milk_Prcnt_F","v":4.2999999999999997E-2},{"$f":"+Raw_milk_Prcnt_P","v":3.4000000000000002E-2},{"$f":"+I13-F13","v":9.0399999999999994E-2},{"$f":"+Raw_milk_Prcnt_TS","v":0.13339999999999999},{"$f":"100%-I13","v":0.86660000000000004},{"$f":"+'Product&waste Composition'!N12","v":114000},{"$f":"+'Product&waste Composition'!O12","v":183000},1035,"From Assumption tab"]
[null,{"$f":"+'Product&waste Composition'!$B$14","v":"Ingredients"},{"$f":"+'Product&waste Composition'!$C$14","v":"Other"},{"$f":"+'Product&waste Composition'!D14","v":"Cream"},{"$f":"+'Product&waste Composition'!F14","v":2.1000000000000001E-2},{"$f":"+'Product&waste Composition'!G14","v":0.4},{"$f":"+'Product&waste Composition'!H14","v":3.1E-2},{"$f":"+I14-F14","v":5.6999999999999995E-2},{"$f":"+'Product&waste Composition'!J14","v":0.45700000000000002},{"$f":"+'Product&waste Composition'!K14","v":0},{"$f":"+'Product&waste Composition'!N14","v":400000},{"$f":"+'Product&waste Composition'!O14","v":0},1000.8,{"$f":"+'Product&waste Composition'!Q14","v":"5,7"}]
[null,{"$f":"+'Product&waste Composition'!$B$14","v":"Ingredients"},{"$f":"+'Product&waste Composition'!$C$14","v":"Other"},{"$f":"+'Product&waste Composition'!D15","v":"Powder"},{"$f":"+'Product&waste Composition'!F15","v":0.35},{"$f":"+'Product&waste Composition'!G15","v":0.1},{"$f":"+'Product&waste Composition'!H15","v":0.51900000000000002},0.85699999999999998,{"$f":"+'Product&waste Composition'!J15","v":0.95699999999999996},{"$f":"+'Product&waste Composition'!K15","v":4.2999999999999997E-2},{"$f":"+'Product&waste Composition'!N15","v":700000},{"$f":"+'Product&waste Composition'!O15","v":950000},null,{"$f":"+'Product&waste Composition'!Q15","v":4}]
[null,{"$f":"+'Product&waste Composition'!$B$14","v":"Ingredients"},{"$f":"+'Product&waste Composition'!$C$14","v":"Other"},{"$f":"+'Product&waste Composition'!D16","v":"Butter"},{"$f":"+'Product&waste Composition'!F16","v":0.02},{"$f":"+'Product&waste Composition'!G16","v":0.8},{"$f":"+'Product&waste Composition'!H16","v":0},3.9999999999999925E-2,{"$f":"+'Product&waste Composition'!J16","v":0.84},{"$f":"+'Product&waste Composition'!K16","v":0.16},{"$f":"+'Product&waste Composition'!N16","v":0},{"$f":"+'Product&waste Composition'!O16","v":0},957,{"$f":"+'Product&waste Composition'!Q16","v":7}]
[null,{"$f":"+'Product&waste Composition'!$B$14","v":"Ingredients"},{"$f":"+'Product&waste Composition'!$C$14","v":"Other"},{"$f":"+'Product&waste Composition'!D17","v":"AMF"},{"$f":"+'Product&waste Composition'!F17","v":0},{"$f":"+'Product&waste Composition'!G17","v":0.99},{"$f":"+'Product&waste Composition'!H17","v":0},0,{"$f":"+'Product&waste Composition'!J17","v":0.99},{"$f":"+'Product&waste Composition'!K17","v":0.01},{"$f":"+'Product&waste Composition'!N17","v":0},{"$f":"+'Product&waste Composition'!O17","v":0},928,{"$f":"+'Product&waste Composition'!Q17","v":0}]
[]
[null,"OUTPUTS"]
[]
[]
[]
[null,"Food Waste Products","Product Category","Product Type","Typical Composition",null,null,null,null,null,null,null,"Density (kg/m3)","References"]
[null,null,null,null,"%P","%F","%Lactose","%MSNF","%TS","%M","BOD (mg/L)","COD (mg/L)"]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C22","v":"Milk"},{"$f":"++'Product&waste Composition'!D22","v":"Fresh milk"},{"$f":"+'Product&waste Composition'!F22","v":3.5999999999999997E-2},{"$f":"+'Product&waste Composition'!G22","v":3.5000000000000003E-2},{"$f":"+'Product&waste Composition'!H22","v":4.7399999999999998E-2},{"$f":"+I25-F25","v":0.09},{"$f":"+'Product&waste Composition'!J22","v":0.125},{"$f":"+'Product&waste Composition'!K22","v":0.875},{"$f":"+'Product&waste Composition'!N22","v":114000},{"$f":"+'Product&waste Composition'!O22","v":183000},1044,{"$f":"+'Product&waste Composition'!Q22","v":4}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C22","v":"Milk"},{"$f":"+'Product&waste Composition'!D24","v":"Flavoured milk"},{"$f":"+'Product&waste Composition'!F24","v":3.5000000000000003E-2},{"$f":"+'Product&waste Composition'!G24","v":0.02},{"$f":"+'Product&waste Composition'!H24","v":4.7E-2},{"$f":"+I26-F26","v":8.5999999999999979E-2},{"$f":"+'Product&waste Composition'!J24","v":0.10599999999999998},{"$f":"+'Product&waste Composition'!K24","v":0.89400000000000002},{"$f":"+'Product&waste Composition'!N24","v":0},{"$f":"+'Product&waste Composition'!O24","v":0},1066,{"$f":"+'Product&waste Composition'!Q24","v":15}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C22","v":"Milk"},{"$f":"+'Product&waste Composition'!D25","v":"ESL/UHT"},{"$f":"+'Product&waste Composition'!F24","v":3.5000000000000003E-2},{"$f":"+'Product&waste Composition'!G24","v":0.02},{"$f":"+'Product&waste Composition'!H24","v":4.7E-2},8.5999999999999979E-2,{"$f":"+'Product&waste Composition'!J24","v":0.10599999999999998},{"$f":"+'Product&waste Composition'!K24","v":0.89400000000000002},{"$f":"+'Product&waste Composition'!N24","v":0},{"$f":"+'Product&waste Composition'!O24","v":0},1044,{"$f":"+'Product&waste Composition'!Q24","v":15}]
[]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C27","v":"Cheese"},{"$f":"+'Product&waste Composition'!D27","v":"Hard Cheese"},{"$f":"+'Product&waste Composition'!F27","v":0.24199999999999999},{"$f":"+'Product&waste Composition'!G27","v":0.35199999999999998},{"$f":"+'Product&waste Composition'!H27","v":4.5000000000000318E-3},0.29599999999999993,{"$f":"+'Product&waste Composition'!J27","v":0.64799999999999991},{"$f":"+'Product&waste Composition'!K27","v":0.35199999999999998},{"$f":"+'Product&waste Composition'!N27","v":0},{"$f":"+'Product&waste Composition'!O27","v":0},1000,{"$f":"+'Product&waste Composition'!Q27","v":11}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C27","v":"Cheese"},{"$f":"+'Product&waste Composition'!D29","v":"Soft Cheese"},{"$f":"+'Product&waste Composition'!F29","v":0.186},{"$f":"+'Product&waste Composition'!G29","v":0.30299999999999999},{"$f":"+'Product&waste Composition'!H29","v":1E-3},0.22300000000000003,{"$f":"+'Product&waste Composition'!J29","v":0.52600000000000002},{"$f":"+'Product&waste Composition'!K29","v":0.47399999999999998},{"$f":"+'Product&waste Composition'!N29","v":0},{"$f":"+'Product&waste Composition'!O29","v":0},1000,{"$f":"+'Product&waste Composition'!Q29","v":8}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!C27","v":"Cheese"},{"$f":"+'Product&waste Composition'!D31","v":"Ricotta"},{"$f":"+'Product&waste Composition'!F31","v":0.10100000000000001},{"$f":"+'Product&waste Composition'!G31","v":8.6999999999999994E-2},{"$f":"+'Product&waste Composition'!H31","v":0.02},0.14599999999999999,{"$f":"+'Product&waste Composition'!J31","v":0.23299999999999998},{"$f":"+'Product&waste Composition'!K31","v":0.76700000000000002},{"$f":"+'Product&waste Composition'!N31","v":0},{"$f":"+'Product&waste Composition'!O31","v":0},1000,{"$f":"+'Product&waste Composition'!Q31","v":8}]
[]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},"Fresh","Butter",{"$f":"+'Product&waste Composition'!F35","v":1.0999999999999999E-2},{"$f":"+'Product&waste Composition'!G35","v":0.81499999999999995},{"$f":"+'Product&waste Composition'!H35","v":0},1.100000000000001E-2,{"$f":"+'Product&waste Composition'!J35","v":0.82599999999999996},{"$f":"+'Product&waste Composition'!K35","v":0.17400000000000004},{"$f":"+'Product&waste Composition'!N35","v":0},{"$f":"+'Product&waste Composition'!O35","v":0},1000,9]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},"Fresh","Cream",{"$f":"+'Product&waste Composition'!F39","v":2.8000000000000001E-2},{"$f":"+'Product&waste Composition'!G39","v":0.3},{"$f":"+'Product&waste Composition'!H39","v":3.3000000000000002E-2},7.9000000000000015E-2,{"$f":"+'Product&waste Composition'!J39","v":0.379},{"$f":"+'Product&waste Composition'!K39","v":0.621},{"$f":"+'Product&waste Composition'!N39","v":400000},{"$f":"+'Product&waste Composition'!O39","v":750000},1013,4]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},"Fresh","Desserts",{"$f":"+'Product&waste Composition'!F40","v":3.6999999999999998E-2},{"$f":"+'Product&waste Composition'!G40","v":3.3000000000000002E-2},{"$f":"+'Product&waste Composition'!H40","v":4.3999999999999997E-2},9.5000000000000001E-2,{"$f":"+'Product&waste Composition'!J40","v":0.128},{"$f":"+'Product&waste Composition'!K40","v":0.872},{"$f":"+'Product&waste Composition'!N40","v":0},{"$f":"+'Product&waste Composition'!O40","v":0},1000,15]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},"Fresh","Sour Cream",{"$f":"+'Product&waste Composition'!F41","v":1.9E-2},{"$f":"+'Product&waste Composition'!G41","v":0.35599999999999998},{"$f":"+'Product&waste Composition'!H41","v":0.02},2.300000000000002E-2,{"$f":"+'Product&waste Composition'!J41","v":0.379},{"$f":"+'Product&waste Composition'!K41","v":0.58799999999999997},{"$f":"+'Product&waste Composition'!N41","v":400000},{"$f":"+'Product&waste Composition'!O41","v":750000},1013,15]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},"Fresh","Yoghurt",{"$f":"+'Product&waste Composition'!F42","v":0.06},{"$f":"+'Product&waste Composition'!G42","v":4.3999999999999997E-2},{"$f":"+'Product&waste Composition'!H42","v":0.05},0.10800000000000003,{"$f":"+'Product&waste Composition'!J42","v":0.15200000000000002},{"$f":"+'Product&waste Composition'!K42","v":0.84799999999999998},{"$f":"+'Product&waste Composition'!N42","v":0},{"$f":"+'Product&waste Composition'!O42","v":0},1040,8]
[]
[]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$46","v":"Frozen"},{"$f":"+'Product&waste Composition'!D46","v":"Frozen Cream"},{"$f":"+'Product&waste Composition'!F46","v":2.8000000000000001E-2},{"$f":"+'Product&waste Composition'!G46","v":0.3},{"$f":"+'Product&waste Composition'!H46","v":3.3000000000000002E-2},7.9000000000000015E-2,{"$f":"+'Product&waste Composition'!J46","v":0.379},{"$f":"+'Product&waste Composition'!K46","v":0.621},{"$f":"+'Product&waste Composition'!N46","v":400000},{"$f":"+'Product&waste Composition'!O46","v":750000},1024,{"$f":"+'Product&waste Composition'!Q46","v":4}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$46","v":"Frozen"},{"$f":"+'Product&waste Composition'!D47","v":"Frozen Yoghurt"},{"$f":"+'Product&waste Composition'!F47","v":0.06},{"$f":"+'Product&waste Composition'!G47","v":4.3999999999999997E-2},{"$f":"+'Product&waste Composition'!H47","v":0.05},0.10800000000000003,{"$f":"+'Product&waste Composition'!J47","v":0.15200000000000002},{"$f":"+'Product&waste Composition'!K47","v":0.84799999999999998},{"$f":"+'Product&waste Composition'!N47","v":0},{"$f":"+'Product&waste Composition'!O47","v":0},1192,{"$f":"+'Product&waste Composition'!Q47","v":8}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$46","v":"Frozen"},{"$f":"+'Product&waste Composition'!D49","v":"Icecream"},{"$f":"+'Product&waste Composition'!F49","v":0.02},{"$f":"+'Product&waste Composition'!G49","v":5.8000000000000003E-2},{"$f":"+'Product&waste Composition'!H49","v":3.2000000000000001E-2},0.27999999999999997,{"$f":"+'Product&waste Composition'!J49","v":0.33799999999999997},{"$f":"+'Product&waste Composition'!K49","v":0.66200000000000003},{"$f":"+'Product&waste Composition'!N49","v":0},{"$f":"+'Product&waste Composition'!O49","v":0},560,{"$f":"+'Product&waste Composition'!Q49","v":15}]
[]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},"Skim Milk Powder",{"$f":"+'Product&waste Composition'!F54","v":0.34899999999999998},{"$f":"+'Product&waste Composition'!G54","v":8.0000000000000002E-3},{"$f":"+'Product&waste Composition'!H54","v":0.56000000000000005},0.94899999999999995,{"$f":"+'Product&waste Composition'!J54","v":0.95699999999999996},{"$f":"+'Product&waste Composition'!K54","v":4.2999999999999997E-2},{"$f":"+'Product&waste Composition'!N53","v":700000},{"$f":"+'Product&waste Composition'!O53","v":950000},1000,15]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},"Whole Milk Powder",{"$f":"+'Product&waste Composition'!F55","v":0.253},{"$f":"+'Product&waste Composition'!G55","v":0.27300000000000002},{"$f":"+'Product&waste Composition'!H55","v":0.43},0.69399999999999995,{"$f":"+'Product&waste Composition'!J55","v":0.96699999999999997},{"$f":"+'Product&waste Composition'!K55","v":3.3000000000000002E-2},null,null,1000,15]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},"Whey Powder",{"$f":"+'Product&waste Composition'!F56","v":0.129},{"$f":"+'Product&waste Composition'!G56","v":1.0999999999999999E-2},{"$f":"+'Product&waste Composition'!H56","v":0.745},0.93899999999999995,{"$f":"+'Product&waste Composition'!J56","v":0.95},{"$f":"+'Product&waste Composition'!K56","v":0.05},{"$f":"+'Product&waste Composition'!N56","v":0},{"$f":"+'Product&waste Composition'!O56","v":0},1000,{"$f":"+'Product&waste Composition'!Q56","v":9}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},"WPI Powder",{"$f":"+'Product&waste Composition'!F57","v":0.88},{"$f":"+'Product&waste Composition'!G57","v":1.2999999999999999E-3},{"$f":"+'Product&waste Composition'!H57","v":1.72E-2},0.94369999999999998,{"$f":"+'Product&waste Composition'!J57","v":0.94499999999999995},{"$f":"+'Product&waste Composition'!K57","v":4.3999999999999997E-2},null,null,1000,18]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},{"$f":"+'Product&waste Composition'!D58","v":"Nutritional/protein powders"},{"$f":"+'Product&waste Composition'!F58","v":0.186},{"$f":"+'Product&waste Composition'!G58","v":5.5E-2},{"$f":"+'Product&waste Composition'!H58","v":0.64300000000000002},0.84499999999999997,{"$f":"+'Product&waste Composition'!J58","v":0.9},{"$f":"+'Product&waste Composition'!K58","v":0.1},{"$f":"+'Product&waste Composition'!N58","v":0},{"$f":"+'Product&waste Composition'!O58","v":0},1000,{"$f":"+'Product&waste Composition'!Q58","v":9}]
[null,{"$f":"+'Product&waste Composition'!$B$22","v":"Products"},{"$f":"+'Product&waste Composition'!$C$53","v":"Powders"},{"$f":"+'Product&waste Composition'!D59","v":"Infant Formula"},{"$f":"+'Product&waste Composition'!F60","v":0.15},{"$f":"+'Product&waste Composition'!G60","v":0.36499999999999999},{"$f":"+'Product&waste Composition'!H60","v":0.44499999999999995},0.59499999999999997,{"$f":"+'Product&waste Composition'!J60","v":0.96},{"$f":"+'Product&waste Composition'!K60","v":0.04},{"$f":"+'Product&waste Composition'!N60","v":0},{"$f":"+'Product&waste Composition'!O60","v":0},1000,17]
[]
[]
[null,{"$f":"+'Product&waste Composition'!$B$63","v":"waste stream"},{"$f":"+'Product&waste Composition'!$C$64","v":"Byproducts"},{"$f":"+'Product&waste Composition'!D64","v":"By-products - Lactose Concentrate "},{"$f":"+'Product&waste Composition'!F65","v":5.0000000000000001E-3},{"$f":"+'Product&waste Composition'!G65","v":1E-3},{"$f":"+'Product&waste Composition'!H65","v":0.47},0.54900000000000004,{"$f":"+'Product&waste Composition'!J65","v":0.55000000000000004},{"$f":"+'Product&waste Composition'!K65","v":0.45},{"$f":"+'Product&waste Composition'!N64","v":0},{"$f":"+'Product&waste Composition'!O64","v":0},1000,19]
[null,{"$f":"+'Product&waste Composition'!$B$63","v":"waste stream"},{"$f":"+'Product&waste Composition'!$C$64","v":"Byproducts"},{"$f":"+'Product&waste Composition'!D66","v":"By-products - Mother Liquor"},{"$f":"+'Product&waste Composition'!F67","v":6.3499999999999997E-3},{"$f":"+'Product&waste Composition'!G67","v":8.3000000000000001E-4},{"$f":"+'Product&waste Composition'!H67","v":0.18492},0.27517000000000003,{"$f":"+'Product&waste Composition'!J67","v":0.27600000000000002},{"$f":"+'Product&waste Composition'!K67","v":0.72399999999999998},{"$f":"+'Product&waste Composition'!N66","v":0},{"$f":"+'Product&waste Composition'!O66","v":0},1000,19]
[null,{"$f":"+'Product&waste Composition'!$B$63","v":"waste stream"},{"$f":"+'Product&waste Composition'!$C$64","v":"Byproducts"},{"$f":"+'Product&waste Composition'!D68","v":"By-products - Acid whey"},{"$f":"+'Product&waste Composition'!F68","v":7.4999999999999997E-3},{"$f":"+'Product&waste Composition'!G68","v":5.0000000000000001E-4},{"$f":"+'Product&waste Composition'!H68","v":0.04},5.5500000000000001E-2,{"$f":"+'Product&waste Composition'!J68","v":5.6000000000000001E-2},{"$f":"+'Product&waste Composition'!K68","v":0.95399999999999996},{"$f":"+'Product&waste Composition'!N68","v":35000},{"$f":"+'Product&waste Composition'!O68","v":65000},909,{"$f":"+'Product&waste Composition'!Q68","v":4}]
[null,{"$f":"+'Product&waste Composition'!$B$63","v":"waste stream"},{"$f":"+'Product&waste Composition'!$C$64","v":"Byproducts"},{"$f":"+'Product&waste Composition'!D69","v":"By-products - Salty whey"},6.0000000000000001E-3,6.0000000000000001E-3,0.04,0.11799999999999999,0.124,0.876,{"$f":"+'Product&waste Composition'!N69","v":0},{"$f":"+'Product&waste Composition'!O69","v":0},909,13]
[]
[null,{"$f":"+'Product&waste Composition'!$B$63","v":"waste stream"},{"$f":"'Product&waste Composition'!C73","v":"DAF Sludge"},{"$f":"+'Product&waste Composition'!D73","v":"DAF Sludge"},{"$f":"+'Product&waste Composition'!F73","v":2.7150000000000001E-2},{"$f":"+'Product&waste Composition'!G73","v":3.2500000000000003E-3},{"$f":"+'Product&waste Composition'!H73","v":1.3100000000000001E-2},4.675E-2,{"$f":"+'Product&waste Composition'!J73","v":0.05},{"$f":"+'Product&waste Composition'!K73","v":0.95},{"$f":"+'Product&waste Composition'!N73","v":0},{"$f":"+'Product&waste Composition'!O73","v":0},1000,1]

{"sheet":"References","index":19,"n_rows":20,"n_cols":7,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,{"$f":"$G$2","v":"References"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,"Area:","References"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[null,null,"Reference Number","Reference","Link"]
[null,null,1,"Wilkinson, K. G., Issa, J. G., Meehan, B., Surapaneni, A., Carew, M., & Palmowski, L. (2007). Characterisation of selected dairy processing waste streams from Victoria, Australia. Australian Journal of dairy technology, 62(3), 159."]
[null,null,4,"Kessler, Heinz-Gerhard. Food and Bio Process Engineering : Dairy Technology. 5. rev. and extended ed, Verlag A. Kessler, 2002."]
[null,null,8,"Dairy Australia, 2010, Proximate Composition of Dairy Foods, https://cdn-prod.dairyaustralia.com.au/gippsdairy/-/media/project/dairy-australia-sites/national-home/resources/2020/12/03/proximate-composition-of-dairy-products/proximate-composition-of-dairy-products.pdf?rev=de064e413a2f4771a1fc1c518bfdc075, retrieved May 2024","proximate-composition-of-dairy-products.pdf (dairyaustralia.com.au)"]
[null,null,9,"Food Standards Australia New Zealand, Nutrional Panel Calculator - Nutrient file (https://www.foodstandards.gov.au/business/labelling/nutrition-panel-calculator/downloadable-files) and specific densities https://www.foodstandards.gov.au/sites/default/files/2023-12/npc-specific-gravities.pdf file, https://www.foodstandards.gov.au/business/labelling/nutrition-panel-calculator, retrieved May 2024","Nutrition Panel Calculator | Food Standards Australia New Zealand"]
[null,null,11,"Britz, T. J., van Schalkwyk, C., & Hung, Y. T. (2004). Treatment of dairy processing wastewaters. In Handbook of industrial and hazardous wastes treatment (pp. 673-705). CRC Press."]
[null,null,12,"Thermal Properties of Liquid Foods',Choi & Okos, ASAE Paper number 83-6516 , 1983, "]
[null,null,13,"DIAL Salt Whey Briefing paper, 16 March 2016, Brooke Clarke and David Barr (Dairy Australai Internal reprot)"]
[null,null,14,"Physical Properties of Dairy Products (Process Partners internal document)"]
[null,null,15,"Food Standards Australia New Zealand, Australian Food Composition Database - Release 2.0, https://afcd.foodstandards.gov.au/, retrieved May 2024","Australian Food Composition Database (foodstandards.gov.au)"]
[null,null,16,"Nutritional panel, Bubs Organic Grass Fed Infant Formula Stage 1","https://www.bubsaustralia.com/products/bubs-organic-infant-formula-s1-800g-x-1"]
[null,null,17,"Institute of Medicine (US) Committee on the Evaluation of the Addition of Ingredients New to Infant Formula. Infant Formula: Evaluating the Safety of New Ingredients. Washington (DC): National Academies Press (US); 2004. B, Composition of Infant Formulas and Human Milk for Feeding Term Infants in the United States. Available from: https://www.ncbi.nlm.nih.gov/books/NBK215851/"]
[null,null,18,"Sigrid Svanborg, Anne-Grethe Johansen, Roger K. Abrahamsen, Siv B. Skeie, The composition and functional properties of whey protein concentrates produced from buttermilk are comparable with those of whey protein concentrates produced from skimmed milk, Journal of Dairy Science, Volume 98, Issue 9, 2015,Pages 5829-5840,"]
[null,null,19,"R.J. Durham, Chapter 5 - Modern approaches to lactose production, Editor(s): Milena Corredig, In Woodhead Publishing Series in Food Science, Technology and Nutrition, Dairy-Derived Ingredients, Woodhead Publishing, 2009, Pages 103-144"]

{"sheet":"Assumptions","index":20,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,null,{"$f":"$J$2","v":"Assumptions"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,null,"Area:","Assumptions"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
[]
[]
[]
[null,"Milk composition:"]
[null,null,"Typical raw milk compositions for Australia:"]
[null,null,"Note: this Typical milk composition forms the basis for the \"Milk Equivalence\" value for equating food waste to litres of milk"]
[]
[null,null,"%P","% Casein","% Whey","%F","% Lactose","%SNF","%TS"]
[null,null,3.4000000000000002E-2,{"$f":"+Raw_milk_Prcnt_P*F20","v":2.7200000000000002E-2},{"$f":"+Raw_milk_Prcnt_P-D15","v":6.8000000000000005E-3},4.2999999999999997E-2,4.9000000000000002E-2,9.0399999999999994E-2,{"$f":"+H15+F15","v":0.13339999999999999}]
[null,null,"All compositions values",null,"%w/w"]
[]
[null,null,"Milk density",null,null,1.0345,"kg/L",null,null,null,"Milk_Density"]
[]
[null,null,"Casein as a percentage of Protein:",null,null,0.8,"of true protein in milk",null,null,"range 80% to 85%"]
[null,null,null,null,null,0.05,"Casein lost as Kappa-casein in cheese making"]
[null,null,null,null,null,{"$f":"100%-F21","v":0.95},"of casein retained cheese",null,null,null,"Casein_Cheese_Retention_Factor"]
[]
[null,null,null,null,null,{"$f":"+Raw_milk_Prcnt_Casein*Casein_Cheese_Retention_Factor/Raw_milk_Prcnt_P","v":0.76},"cheese milk protein retained cheese"]
[null,null,null,null,null,{"$f":"100%-F24","v":0.24},"cheese milk protein lost in whey",null,null,null,"Whey_Protein_Total_Loss_Factor"]
[]
[null,"Greek Yoghurt "]
[null,null,"Loss factor for lactose fermentation",null,null,0.2,null,null,null,null,"Greek_Yog_Lactose_Loss_Factor"]
[]
[null,"Infant Formula"]
[null,null,"Protein source"]
[null,null,null,null,null,0.5,"milk casein source",null,null,null,"Infant_Form_Milk_Casein_Source"]
[null,null,null,null,null,0.5,"dairy ingredient whey protein",null,null,null,"Infant_Form_Whey_Ingredient_Source"]
[]
[null,"Product Type assumptions for composition"]
[]
[null,null,"Milk",null,null,"Full fat market milk"]
[null,null,"Flavoured milk",null,null,"Chocolate flavour milk, reduced fat"]
[null,null,"Cream",null,null,"30% Fat"]
[null,null,"Hard Cheese",null,null,"Cheddar Cheese"]
[null,null,"Soft",null,null,"Soft white, mould ripened"]
[null,null,"Dessert",null,null,"Custard"]
[null,null,"Ice cream",null,null,"Vanilla flavour, regular fat"]
[null,null,"Nutritional powders",null,null,"Based on \"Oral Supplement Powder\""]
[]
[null,"Waste Conversion factors:"]
[]
[null,null,"Conversion factors for relating BOD and COD to "]
[]
[null,null,null,null,null,"Protein","Fat","Lactose"]
[null,null,"COD conversion",null,"kg COD/kg",1.36,3,1.1200000000000001,"Ref: 11"]
[null,null,"BOD Conversion",null,"kg BOD/kg",1.03,0.89,0.7,"Ref: 11"]

{"sheet":"Revisions","index":21,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,"DAIRY EQUIVALENCE CALCULATOR",null,null,null,null,null,null,{"$f":"$I$2","v":"Revisions"}]
[null,"Client:",{"$f":"BaseInfo_ClientName","v":"Dairy Australia"},null,null,null,null,"Area:","Revisions"]
[null,"Project:",{"$f":"BaseInfo_Project","v":"2614DP24"},null,null,null,null,"Revision:",{"$f":"BaseInfo_Revision","v":"V2.7"}]
[null,null,null,null,null,null,null,"Project Ref:",{"$f":"BaseInfo_ProjectReference","v":"2614DP24"}]
[]
[]
["Version","Changes","Issue to client"]
[1,"First version of component basis dairy calculator","2024-09-02"]
[1.1000000000000001,"Revision after Rawtech meeting.  Set up default basis values.  Review nutritional values of products. Repair DAF error","2024-09-20"]
[2,"Update compositions as agreed, add extra powder types","2024-10-04"]
[2.1,"Split inputs table to two (\"standard\" products and other).  Allow composition in \"Standard\" products to over ride default compositions","2024-10-07"]
[2.2999999999999998,"Updates after final review - including only entering \"other\" product sin sperate table","2024-10-17"]
[2.4,"Update DA feedback comments","2024-11-11"]
[2.5,"Update DA feedback comments and add password lock","2024-11-21"]
[2.6,"Implement changes as recommended by Thom Hupperts","2024-11-29"]
[2.7,"Update DA feedback comments","2024-12-09"]

{"sheet":">>>REDUNDANT>>>","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}