{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Instructions (START HERE)","Lunch Recipe Calculator","CostPerServing","Fruit & Veg Bar","Lunch Menu","Lunch Menu 2","Lunch Menu 3","Lunch Menu 4","Breakfast Recipe Calculator","Breakfast Menu","Breakfast Menu 2","Breakfast Menu 3","Breakfast Menu 4","Breakfast Menu 5","Breakfast Menu 6","A La Carte","Compliance","Supporting Invoices","Sales Reports","Revenue Reports Deposits","Ala Cart Price Instructions","Ala Cart Pricing","Data"],"not_rendered":{"charts":0,"images":38,"macros":1,"external_links":1,"defined_names":52,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Instructions (START HERE)","index":0,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[40,1,40,9],[46,2,47,6],[46,7,47,9],[42,7,45,9],[1,2,1,9],[44,1,51,1],[43,2,43,6],[0,1,0,9],[3,1,5,7],[39,1,39,9],[6,1,6,9],[16,1,16,9],[26,1,26,9],[2,1,2,9],[29,1,29,9],[37,1,37,9],[35,1,35,9],[36,1,36,9],[32,1,32,9],[30,1,31,9],[33,1,33,9],[34,1,34,9],[62,0,416,9],[48,7,51,9],[54,1,61,1],[54,7,61,9],[28,1,28,9],[48,2,49,6],[56,2,57,6],[60,2,61,6],[58,2,59,6],[54,2,55,6],[38,1,38,9],[53,1,53,9],[52,2,52,6],[44,2,45,6],[50,2,51,6],[42,2,42,6]]}
[null,"                        NPF Cost Revenue Workbook"]
[null,"Sponsor Name: "]
[false,"Background:"]
[null,"This tool focuses on nonprogram food costs as a percent of total food costs district-wide in an effort to streamline the requirements under 7 CFR. 210.14(f). This simplified approach allows us to calculate 5 consecutive operating days (or 4 consecutive days for schools that operate on a 4-day school week) for all menus and grade levels for the district. For additional background information, please see SP 20-2016. \n\nThis Excel worksheet was adapted and developed with courtsey from the Idaho State Department of Educations NPFRT Child Nutrition Division. ",null,null,null,null,null,null,"SP 20-2016"]
[]
[]
[false,"Determine How Many Menus Need to be Completed:"]
[]
[false,"K-5 Lunch Menu",null,null,"K-5 Breakfast Menu",null,"You will need to complete",{"$f":"COUNTIF(A9:A12,TRUE)","v":0}," lunch menu(s)."]
[false,"K-8 Lunch Menu",null,null,"K-8 Breakfast Menu",null,"You will need to complete",{"$f":"COUNTIF(A14:A21,TRUE)","v":0}," breakfast menu(s)."]
[false,"6-8 Lunch Menu",null,null,"K-12 Breakfast Menu",null,"You will need to complete",{"$f":"COUNTIF(A22:A24,TRUE)","v":0}," fruit & vegetable bar(s)."]
[false,"9-12 Lunch Menu",null,null,"6-8 Breakfast Menu"]
[null,null,null,null,"6-12 Breakfast Menu"]
[false,"Fruit & Veg Bar K-5",null,null,"9-12 Breakfast Menu"]
[false,"Fruit & Veg Bar 6-8"]
[false,"     Fruit & Veg Bar 9-12"]
[false,"Required Documentation for the One Week Selected as the Reference Period:"]
[false,"1.  Breakfast menu and recipes for all grade levels"]
[false,"2.  Lunch menu and recipes for all grade levels"]
[null,"3. Fruit Vegetable Bar production records for 2 days of the 5 day reference period for each grade group."]
[false,"4.  Food and milk invoices and/or receipts relating to the breakfast and lunch menu items"]
[false,"5.  Adult meal prices for breakfast and lunch"]
[false,"6. Paid student meal prices for breakfast and lunch; (Reduced-Price is pre-populated for WA State Co-Pay)."]
[false,"7.  Breakfast and lunch reimbursement claim rates "]
[null,"8.  Breakfast and lunch participation totals and food sale records for the week by day"]
[null,"9.  Other food sales/revenue for the week, such as catering or ordering for other departments"]
[null,"Steps to complete:"]
[]
[null,"1. Lunch Recipe Calculator: If you do not know the cost per entrée item there are two options: enter the recipe into the recipe calculator.  These recipes will be available as a pull down selection on the lunch menu tabs OR you can use the Cost Per Serving Tab and enter the costs of food items by case to determine total entree costs (can be used for breakfast and lunch or fruits and vegetables).  These will not be available as pull-downs on the menu tabs,and will be hand entered. **Pro Tip: for items such as hamburgers or cheeseburgers use the Cost Per Serving; for more complicated recipes use the Recipe Calculator.  Spices do not need to be included in the recipe(s). "]
[null,"2. Fruit & Veg Bar Tab: If the schools utilize fruit & vegetable or salad bar, complete these; all three grade groupings are on the single tab.  Similar to the recipes, complete one Fruit Vegetable Bar Recipe card using 2 days of offerings for each grade group; these will be added to the lunch menu in the vegetable section.  Be sure to include salad dressings, croutons, or extras offered on the salad bar.  For the number of servings use the total planned servings for both days at all sites per grade grouping."]
[null,"3. Lunch Menu Tab(s) and fill in the applicable green fields; the milk prices and reimbursement rates will pre-populate throughout the workbook, and need only be entered once. Don't forget to add in your a la carte sales for each item. In the section for sides, include only sides that are offered regardless of entree choice, and/or vegetables or fruits that are sold ala cart (example: French Fries, Breadsticks).  Be sure to also include any extras that may not be a part of the reimbursable meal, but provided - such as cookies, jalepeno's, sour cream, salsa. \nAdd additional lunch menus as needed.  At the end of each lunch menu is a link to open another lunch or breakfast tab or right click on the tabs, click unhide and select the type of menu needed.  "]
[]
[null,"4.  Breakfast Recipe Calculator: for breakfast entrees that are not costed out, enter the recipes into the recipe calculator as with the lunch, they will be available in the pull down section of the daily menus."]
[null,"5.  Breakfast Menu Tab(s): fill in the applicable green fields as with the Lunch Menu(s) and add additional menus as needed when you complete the first tab; the reimbursement rates only need to be entered once; the milk prices will pull forward from the Lunch Menu. "]
[null,"6.  A La Carte tab: Add any additional a la carte items here (chips, juice, cookies etc.); price per unit or case and selling price; it will auto generate the costs and revenue for the week.  "]
[null,"7. Compliance Tab: Once all applicable tabs are completed, head to the compliance tab to view the auto-calculated results!"]
[null,"8. Supporting Invoices Tab: Add supporting cost calculations for entrees and invoices to support food purchased throughout the week and the "]
[null,"9. POS Sales Reports Tab: Add POS sales reports to support the total meals served/claimed; adult meals, ala cart items, second entrees catering/vended meals; use cut/copy of pdf documents or screen shots. "]
[null,"10. Revenue Reports Tab: Add Revenue Reports using cut/paste of pdf documents (include journal vouchers or deposits for catering or vending as applicable)."]
[null,"Optional: at the end of the workbook is an ala cart non-program foods pricing calculator for use in determining prices of ala cart items not sold in the school meal program."]
[null,"Begin Here:"]
[]
[null,null,"Lunch Recipe Calculator"]
[null,null,"Cost Per Serving Calculator"]
[null,null,"Fruit and Veg Bar"]
[]
[null,null,"Lunch Menu "]
[]
[null,null,"Breakfast Menu"]
[]
[null,null,"A La Carte"]
[]
[null,null,"Check Compliance! "]
[null,"Add Supporting Documentation:"]
[null,null,"Show Entrée Cost Per Serving Calculations"]
[]
[null,null,"Invoices for Week of Review"]
[]
[null,null,"Sales Reports for the Week of Review for all sites"]
[]
[null,null,"Revenue Reports and Deposits"]

{"sheet":"Lunch Recipe Calculator","index":1,"n_rows":419,"n_cols":7,"rows_kept":419,"cut":false,"hidden":false,"merged":[[0,0,0,6],[8,0,23,0]]}
["Lunch Recipe Calculator"]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
["Example","Cheese","lb",40,41.18,3.5,{"$f":"IFERROR(IF(F7=0,0,E7/D7*F7),0)","v":3.6032500000000001}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F8=0,0,E8/D8*F8),0)","v":0}]
["Begin by entering the recipe name and number of servings (yeild)\nTo calculate the cost of a recipe:\n1. List ingredient(s)\n2. Enter the purchase unit \n3. Enter the number of bags, or cans that come in each purchase unit\n4. Cost of the purchase unit\n5. Enter the amount of unit items that will be used  ",null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F10=0,0,E10/D10*F10),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"IFERROR(SUM(G8:G25),0)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G26/F4,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F33=0,0,E33/D33*F33),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F34=0,0,E34/D34*F34),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F36=0,0,E36/D36*F36),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G33:G50)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G51/F30,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F58=0,0,E58/D58*F58),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F59=0,0,E59/D59*F59),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F63=0,0,E63/D63*F63),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G58:G75)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G76/F55,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F83=0,0,E83/D83*F83),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F84=0,0,E84/D84*F84),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F85=0,0,E85/D85*F85),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G83:G100)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G101/F80,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F108=0,0,E108/D108*F108),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F109=0,0,E109/D109*F109),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F111=0,0,E111/D111*F111),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G108:G125)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G126/F105,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F133=0,0,E133/D133*F133),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F134=0,0,E134/D134*F134),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F139=0,0,E139/D139*F139),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G133:G150)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G151/F130,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F158=0,0,E158/D158*F158),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F159=0,0,E159/D159*F159),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G158:G175)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G176/F155,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F183=0,0,E183/D183*F183),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F184=0,0,E184/D184*F184),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F185=0,0,E185/D185*F185),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G183:G200)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G201/F180,2),0)","v":0}]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F207=0,0,E207/D207*F207),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F208=0,0,E208/D208*F208),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F214=0,0,E214/D214*F214),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"IFERROR(SUM(G207:G224),0)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G225/F204,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F232=0,0,E232/D232*F232),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F233=0,0,E233/D233*F233),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F238=0,0,E238/D238*F238),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G232:G249)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G250/F229,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F257=0,0,E257/D257*F257),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F258=0,0,E258/D258*F258),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F266=0,0,E266/D266*F266),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G257:G274)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G275/F254,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F282=0,0,E282/D282*F282),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F283=0,0,E283/D283*F283),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F289=0,0,E289/D289*F289),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G282:G299)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G300/F279,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F307=0,0,E307/D307*F307),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F308=0,0,E308/D308*F308),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F309=0,0,E309/D309*F309),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G307:G324)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G325/F304,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F332=0,0,E332/D332*F332),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F333=0,0,E333/D333*F333),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G332:G349)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G350/F329,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F357=0,0,E357/D357*F357),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F358=0,0,E358/D358*F358),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G357:G374)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G375/F354,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F382=0,0,E382/D382*F382),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(IF(F383=0,0,E383/D383*F383),0)","v":0}]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,0,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G382:G399)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G400/F379,2),0)","v":0}]
[]
["Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit"]
[{"$f":"B4","v":0},{"$f":"G27","v":0},1]
[{"$f":"B30","v":0},{"$f":"G52","v":0},1]
[{"$f":"B55","v":0},{"$f":"G77","v":0},1]
[{"$f":"B80","v":0},{"$f":"G102","v":0},1]
[{"$f":"B105","v":0},{"$f":"G127","v":0},1]
[{"$f":"B130","v":0},{"$f":"G152","v":0},1]
[{"$f":"B155","v":0},{"$f":"G177","v":0},1]
[{"$f":"B180","v":0},{"$f":"G202","v":0},1]
[{"$f":"B204","v":0},{"$f":"G226","v":0},1]
[{"$f":"B229","v":0},{"$f":"G251","v":0},1]
[{"$f":"B254","v":0},{"$f":"G276","v":0},1]
[{"$f":"B279","v":0},{"$f":"G301","v":0},1]
[{"$f":"B304","v":0},{"$f":"G326","v":0},1]
[{"$f":"B329","v":0},{"$f":"G351","v":0},1]
[{"$f":"B354","v":0},{"$f":"G376","v":0},1]
[{"$f":"B379","v":0},{"$f":"G401","v":0},1]

{"sheet":"CostPerServing","index":2,"n_rows":221,"n_cols":5,"rows_kept":221,"cut":false,"hidden":false,"merged":[[0,0,0,3]]}
["Cost per Serving Calculation"]
["Item","Purchase Unit","Purchase Price","Number of Servings per Purchase Unit","Cost per Serving "]
["Example: Hamburger Patties","Case",220.77,291,{"$f":"C3/D3","v":0.75865979381443305}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,{"$f":"Table2[[#This Row],[Purchase Price]]/Table2[[#This Row],[Number of Servings per Purchase Unit]]","v":{"$error":"#DIV/0!"}}]

{"sheet":"Fruit & Veg Bar","index":3,"n_rows":71,"n_cols":7,"rows_kept":71,"cut":false,"hidden":false,"merged":[[54,0,65,0],[31,0,42,0],[0,0,0,6],[3,3,3,4],[26,3,26,4],[49,3,49,4],[9,0,19,0]]}
["Fruit and Vegetable Bar"]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
[]
["Salad Bar K-5","Days of the Week ",{"$f":"G25","v":{"$error":"#DIV/0!"}},"Planned Number of Servings: "]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
["Example","Chopped Romaine","lb",6,15.31,8,{"$f":"IFERROR(IF(F6=0,0,E6/D6*F6),0)","v":20.413333333333334}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F7=0,0,E7/D7*F7),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
["Use two days of salad bar offerings for each grade group. The total planned number of servings reflect  both days. Indicate dates in the green box next to the grade group. \n**include extras such as salad dressing or croutons even if they are not included as a part of the reimbursable meal.",null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F17=0,0,E17/D17*F17),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F19=0,0,E19/D19*F19),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G7:G23)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"G24/F4","v":{"$error":"#DIV/0!"}}]
[]
["Salad Bar 6-8","days of the week ",{"$f":"G48","v":{"$error":"#DIV/0!"}},"Planned Number of Servings: "]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
["Example","Chopped Romaine","lb",6,15.31,8,{"$f":"IFERROR(IF(F29=0,0,E29/D29*F29),0)","v":20.413333333333334}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F30=0,0,E30/D30*F30),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F31=0,0,E31/D31*F31),0)","v":0}]
["Use two days of salad bar offerings for each grade group. The total planned number of servings reflect  both days. Indicate dates in the green box next to the grade group. \n**include extras such as salad dressing or croutons even if they are not included as a part of the reimbursable meal.",null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G30:G46)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"G47/F27","v":{"$error":"#DIV/0!"}}]
[]
["Salad Bar 9-12","days of the week",{"$f":"G71","v":{"$error":"#DIV/0!"}},"Planned Number of Servings: "]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
["Example","Chopped Romaine","lb",6,15.31,8,{"$f":"IFERROR(IF(F52=0,0,E52/D52*F52),0)","v":20.413333333333334}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F53=0,0,E53/D53*F53),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F54=0,0,E54/D54*F54),0)","v":0}]
["Use two days of salad bar offerings for each grade group. The total planned number of servings reflect  both days. Indicate dates in the green box next to the grade group. \n**include extras such as salad dressing or croutons even if they are not included as a part of the reimbursable meal.",null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G53:G69)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"G70/F50","v":{"$error":"#DIV/0!"}}]

{"sheet":"Lunch Menu","index":4,"n_rows":284,"n_cols":9,"rows_kept":284,"cut":false,"hidden":false,"merged":[[228,0,228,8],[230,1,230,5],[241,1,241,5],[128,1,128,5],[139,1,139,5],[177,0,177,8],[179,1,179,5],[190,1,190,5],[0,0,0,8],[24,0,24,8],[14,0,14,1],[13,0,13,6],[5,0,5,1],[1,1,1,8],[3,3,3,5],[126,0,126,8],[26,1,26,5],[37,1,37,5],[77,1,77,5],[75,0,75,8],[88,1,88,5]]}
["Lunch Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",null,"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","# Served"]
["Non-fat Milk ",0,null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",0,null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",0,null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",0,null,null,"Total a la carte",{"$f":"SUM(H74,H125,H176,H227,H277)","v":0},{"$f":"SUM(I74,I125,I176,I227,I277)","v":0}]
["Average Milk Cost: ",{"$f":"IFERROR(ROUND(AVERAGEIF(B8:B11,\"<>0\"),2),\"\")","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F59,F62:F73,F79:F88,F90:F110,F113:F124,F130:F139,F152:F161,F164:F175,F181:F190,F192:F212,F215:F226,F232:F241,F243:F262,F265:F276)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates + 8 Cents",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",null,null,null,null,null,null,{"$f":"(C16*$G$74)+(D16*$G$125)+(E16*$G$176)+(F16*$G$227)+(G16*$G$277)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced "]
["Paid "]
["Paid Student Price 1 ",0,null,null,null,null,null,{"$f":"(C19*$G$74)+(D19*$G$125)+(E19*$G$176)+(F19*$G$227)+(G19*$G$277)","v":0},{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",0,null,null,null,null,null,{"$f":"(C20*$G$74)+(D20*$G$125)+(E20*$G$176)+(F20*$G$227)+(G20*$G$277)","v":0},{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.4,null,null,null,null,null,{"$f":"(C21*$G$74)+(D21*$G$125)+(E21*$G$176)+(F21*$G$227)+(G21*$G$277)","v":0},{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",0,null,null,null,null,null,{"$f":"(C22*$G$74)+(D22*$G$125)+(E22*$G$176)+(F22*$G$227)+(G22*$G$277)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",0,null,null,null,null,null,{"$f":"(C23*$G$74)+(D23*$G$125)+(E23*$G$176)+(F23*$G$227)+(G23*$G$277)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,"-",null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B41),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B42),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B43),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,0,null,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G59,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C62>0.01,C62/D62,0),0)","v":0},{"$f":"G62*F62","v":0},{"$f":"IF(H62>0.01,E62*F62,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G62:G64,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B65,'Fruit & Veg Bar'!A:G,3,FALSE),0)","v":0},{"$f":"IF(B65=\"-\",\"\",1)","v":""},null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G66:G68,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G69:G73,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G60+A63+A67+A70+G65+A65,0)","v":0},{"$f":"SUM(H62:H73,H39:H59,H28:H37)","v":0},{"$f":"SUM(I62:I73,I39:I59,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B79,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C79>0.01,C79/D79,0),0)","v":0},{"$f":"G79*F79","v":0},{"$f":"IF(H79>0.01,E79*F79,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B81,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C80>0.01,C80/D80,0),0)","v":0},{"$f":"G80*F80","v":0},{"$f":"IF(H80>0.01,E80*F80,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,{"$f":"IFERROR(IF(C81>0.01,C81/D81,0),0)","v":0},{"$f":"G81*F81","v":0},{"$f":"IF(H81>0.01,E81*F81,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B84,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B85,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B86,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B87,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B88,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B90),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,{"$f":"IFERROR(IF(C94>0.01,C94/D94,0),0)","v":0},0,0]
[null,null,0,0,null,null,{"$f":"IFERROR(IF(C95>0.01,C95/D95,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B96),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B97),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C97>0.01,C97/D97,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B98),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C98>0.01,C98/D98,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B99),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B100),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B101),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B103),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G79:G110,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C113>0.01,C113/D113,0),0)","v":0},{"$f":"G113*F113","v":0},{"$f":"IF(H113>0.01,E113*F113,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G113:G115,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B116,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G117:G119,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G120:G124,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G111+A114+A118+A121+G116,0)","v":0},{"$f":"SUM(H113:H124,H90:H110,H79:H88)","v":0},{"$f":"SUM(I113:I124,I90:I110,I79:I88)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B130,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C130>0.01,C130/D130,0),0)","v":0},{"$f":"G130*F130","v":0},{"$f":"IF(H130>0.01,E130*F130,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B131,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C131>0.01,C131/D131,0),0)","v":0},{"$f":"G131*F131","v":0},{"$f":"IF(H131>0.01,E131*F131,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B132,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C132>0.01,C132/D132,0),0)","v":0},{"$f":"G132*F132","v":0},{"$f":"IF(H132>0.01,E132*F132,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B133,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B134,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B135,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B136,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B139,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B141),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C141>0.01,C141/D141,0),0)","v":0},{"$f":"G141*F141","v":0},{"$f":"IF(H141>0.01,E141*F141,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B142),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B143),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B144),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B145),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B146),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B147),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B148),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B149),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C149>0.01,C149/D149,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B150),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C150>0.01,C150/D150,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B151),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B152),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C152>0.01,C152/D152,0),0)","v":0},{"$f":"G152*F152","v":0},{"$f":"IF(H152>0.01,E152*F152,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B153),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G130:G161,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C164>0.01,C164/D164,0),0)","v":0},{"$f":"G164*F164","v":0},{"$f":"IF(H164>0.01,E164*F164,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G164:G166,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B167,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G175,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G162+A165+A169+A172+G167,0)","v":0},{"$f":"SUM(H164:H175,H152:H161,H130:H139)","v":0},{"$f":"SUM(I164:I175,I152:I161,I130:I139)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B181,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C181>0.01,C181/D181,0),0)","v":0},{"$f":"G181*F181","v":0},{"$f":"IF(H181>0.01,E181*F181,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B182,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C182>0.01,C182/D182,0),0)","v":0},{"$f":"G182*F182","v":0},{"$f":"IF(H182>0.01,E182*F182,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B183,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C183>0.01,C183/D183,0),0)","v":0},{"$f":"G183*F183","v":0},{"$f":"IF(H183>0.01,E183*F183,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B184,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B192),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C192>0.01,C192/D192,0),0)","v":0},{"$f":"G192*F192","v":0},{"$f":"IF(H192>0.01,E192*F192,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B193),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B194),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B197),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C197>0.01,C197/D197,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B198),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C198>0.01,C198/D198,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B199),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B200),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C200>0.01,C200/D200,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B201),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C201>0.01,C201/D201,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B202),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B203),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B204),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G181:G212,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C215>0.01,C215/D215,0),0)","v":0},{"$f":"G215*F215","v":0},{"$f":"IF(H215>0.01,E215*F215,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G215:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar",null,{"$f":"IFERROR(VLOOKUP(B218,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},{"$f":"IF(B218=\"-\",\"\",1)","v":1},null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G219:G221,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G222:G226,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G213+A216+A220+A223+G218,0)","v":0},{"$f":"SUM(H215:H226,H192:H212,H181:H190)","v":0},{"$f":"SUM(I215:I226,I192:I212,I181:I190)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B232,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C232>0.01,C232/D232,0),0)","v":0},{"$f":"G232*F232","v":0},{"$f":"IF(H232>0.01,E232*F232,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B233,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C233>0.01,C233/D233,0),0)","v":0},{"$f":"G233*F233","v":0},{"$f":"IF(H233>0.01,E233*F233,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B234,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C234>0.01,C234/D234,0),0)","v":0},{"$f":"G234*F234","v":0},{"$f":"IF(H234>0.01,E234*F234,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B235,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B236,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B237,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B238,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B239,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B240,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B241,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B243),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C243>0.01,C243/D243,0),0)","v":0},{"$f":"G243*F243","v":0},{"$f":"IF(H243>0.01,E243*F243,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B244),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C244>0.01,C244/D244,0),0)","v":0},{"$f":"G244*F244","v":0},{"$f":"IF(H244>0.01,E244*F244,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B245),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C245>0.01,C245/D245,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B246),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C246>0.01,C246/D246,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B247),0,1)","v":0},null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B248),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C248>0.01,C248/D248,0),0)","v":0},{"$f":"G248*F248","v":0},{"$f":"IF(H248>0.01,E248*F248,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B249),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C249>0.01,C249/D249,0),0)","v":0},{"$f":"G249*F249","v":0},{"$f":"IF(H249>0.01,E249*F249,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B250),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C250>0.01,C250/D250,0),0)","v":0},0,0]
[null,null,0,{"$f":"IF(ISBLANK(B251),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,{"$f":"IFERROR(IF(C252>0.01,C252/D252,0),0)","v":0},{"$f":"G252*F252","v":0},{"$f":"IF(H252>0.01,E252*F252,0)","v":0}]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G232:G262,\">0\"),0)","v":0}]
["Fruit Sides ","Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C265>0.01,C265/D265,0),0)","v":0},{"$f":"G265*F265","v":0},{"$f":"IF(H265>0.01,E265*F265,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G265:G267,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B268,'Fruit & Veg Bar'!A:G,3,FALSE),0)","v":0},{"$f":"IF(B268=\"-\",\"\",1)","v":""},null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G269:G271,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G272:G276,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G263+A266+A270+A273+G268,0)","v":0},{"$f":"SUM(H265:H276,H243:H262,H232:H241)","v":0},{"$f":"SUM(I265:I276,I243:I262,I232:I241)","v":0}]
[]
[]
[]
[null,"Would you like to add another lunch menu?","Lunch Menu 2"]
[null,"Would you like to add a Fruit & Vegetable Bar?","Fruit & Veg Bar"]
[null,"Would you like to go to the breakfast menu?","Breakfast Recipe Calculator"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Lunch Menu 2","index":5,"n_rows":280,"n_cols":9,"rows_kept":280,"cut":false,"hidden":true,"merged":[[226,1,226,5],[237,1,237,5],[126,1,126,5],[137,1,137,5],[174,0,174,8],[176,1,176,5],[187,1,187,5],[224,0,224,8],[124,0,124,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[74,0,74,8],[76,1,76,5],[87,1,87,5],[3,3,3,5]]}
["Lunch Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H73,H123,H173,H223,H273)","v":0},{"$f":"SUM(I73,I123,I173,I223,I273)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F58,F61:F72,F78:F87,F89:F108,F111:F122,F128:F137,F139:F158,F161:F172,F178:F187,F189:F208,F211:F222,F228:F237,F239:F258,F261:F272)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates + 8 Cents",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeLunchRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$73)+(D16*$G$123)+(E16*$G$173)+(F16*$G$223)+(G16*$G$273)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedLunchRates","v":0}]
["Paid ",{"$f":"PaidLunchRates","v":0}]
["Paid Student Price 1 ",{"$f":"PaidStud1","v":0},null,null,null,null,null,{"$f":"(C19*$G$73)+(D19*$G$123)+(E19*$G$173)+(F19*$G$223)+(G19*$G$273)","v":0},{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"PaidStud2","v":0},null,null,null,null,null,{"$f":"(C20*$G$73)+(D20*$G$123)+(E20*$G$173)+(F20*$G$223)+(G20*$G$273)","v":0},{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",{"$f":"RP","v":0.4},null,null,null,null,null,{"$f":"(C21*$G$73)+(D21*$G$123)+(E21*$G$173)+(F21*$G$223)+(G21*$G$273)","v":0},{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"AMP","v":0},null,null,null,null,null,{"$f":"(C22*$G$73)+(D22*$G$123)+(E22*$G$173)+(F22*$G$223)+(G22*$G$273)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"FSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$73)+(D23*$G$123)+(E23*$G$173)+(F23*$G$223)+(G23*$G$273)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C40>0.01,C40/D40,0),0)","v":0},{"$f":"G40*F40","v":0},{"$f":"IF(H40>0.01,E40*F40,0)","v":0}]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B50),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G58,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C61>0.01,C61/D61,0),0)","v":0},{"$f":"G61*F61","v":0},{"$f":"IF(H61>0.01,E61*F61,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G61:G63,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B64,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G65:G67,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G68:G72,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G59+A62+A66+A69+G64,0)","v":0},{"$f":"SUM(H61:H72,H39:H58,H28:H37)","v":0},{"$f":"SUM(I61:I72,I39:I58,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B78,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B79,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C79>0.01,C79/D79,0),0)","v":0},{"$f":"G79*F79","v":0},{"$f":"IF(H79>0.01,E79*F79,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B80,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C80>0.01,C80/D80,0),0)","v":0},{"$f":"G80*F80","v":0},{"$f":"IF(H80>0.01,E80*F80,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B83,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B84,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B85,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B86,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B87,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B89),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C89>0.01,C89/D89,0),0)","v":0},{"$f":"G89*F89","v":0},{"$f":"IF(H89>0.01,E89*F89,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B90),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B100),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G78:G108,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C111>0.01,C111/D111,0),0)","v":0},{"$f":"G111*F111","v":0},{"$f":"IF(H111>0.01,E111*F111,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G111:G113,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B114,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G115:G117,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G118:G122,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G109+A112+A116+A119+G114,0)","v":0},{"$f":"SUM(H111:H122,H89:H108,H78:H87)","v":0},{"$f":"SUM(I111:I122,I89:I108,I78:I87)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B128,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C128>0.01,C128/D128,0),0)","v":0},{"$f":"G128*F128","v":0},{"$f":"IF(H128>0.01,E128*F128,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B129,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B130,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C130>0.01,C130/D130,0),0)","v":0},{"$f":"G130*F130","v":0},{"$f":"IF(H130>0.01,E130*F130,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B131,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B133,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B134,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B135,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B136,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B137,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B139),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C139>0.01,C139/D139,0),0)","v":0},{"$f":"G139*F139","v":0},{"$f":"IF(H139>0.01,E139*F139,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B140),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B150),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G128:G158,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C161>0.01,C161/D161,0),0)","v":0},{"$f":"G161*F161","v":0},{"$f":"IF(H161>0.01,E161*F161,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G161:G163,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B164,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G165:G167,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G168:G172,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G159+A162+A166+A169+G164,0)","v":0},{"$f":"SUM(H161:H172,H139:H158,H128:H137)","v":0},{"$f":"SUM(I161:I172,I139:I158,I128:I137)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B178,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C178>0.01,C178/D178,0),0)","v":0},{"$f":"G178*F178","v":0},{"$f":"IF(H178>0.01,E178*F178,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B179,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C179>0.01,C179/D179,0),0)","v":0},{"$f":"G179*F179","v":0},{"$f":"IF(H179>0.01,E179*F179,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B180,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C180>0.01,C180/D180,0),0)","v":0},{"$f":"G180*F180","v":0},{"$f":"IF(H180>0.01,E180*F180,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B181,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B182,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B183,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B184,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B189),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C189>0.01,C189/D189,0),0)","v":0},{"$f":"G189*F189","v":0},{"$f":"IF(H189>0.01,E189*F189,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B190),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B200),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G178:G208,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C211>0.01,C211/D211,0),0)","v":0},{"$f":"G211*F211","v":0},{"$f":"IF(H211>0.01,E211*F211,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G211:G213,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B214,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G215:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G218:G222,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G209+A212+A216+A219+G214,0)","v":0},{"$f":"SUM(H211:H222,H189:H208,H178:H187)","v":0},{"$f":"SUM(I211:I222,I189:I208,I178:I187)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B228,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C228>0.01,C228/D228,0),0)","v":0},{"$f":"G228*F228","v":0},{"$f":"IF(H228>0.01,E228*F228,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B229,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C229>0.01,C229/D229,0),0)","v":0},{"$f":"G229*F229","v":0},{"$f":"IF(H229>0.01,E229*F229,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B230,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C230>0.01,C230/D230,0),0)","v":0},{"$f":"G230*F230","v":0},{"$f":"IF(H230>0.01,E230*F230,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B232,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B233,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B235,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B236,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B237,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B239),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C239>0.01,C239/D239,0),0)","v":0},{"$f":"G239*F239","v":0},{"$f":"IF(H239>0.01,E239*F239,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B240),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B250),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G228:G258,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C261>0.01,C261/D261,0),0)","v":0},{"$f":"G261*F261","v":0},{"$f":"IF(H261>0.01,E261*F261,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G261:G263,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B264,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G265:G267,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G268:G272,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G259+A262+A266+A269+G264,0)","v":0},{"$f":"SUM(H261:H272,H239:H258,H228:H237)","v":0},{"$f":"SUM(I261:I272,I239:I258,I228:I237)","v":0}]
[]
[]
[]
[null,"Would you like to add another lunch menu?","Lunch Menu 3"]
[null,"Would you like to add a Fruit & Vegetable Bar?","Fruit & Veg Bar"]
[null,"Would you like to go to the breakfast menu?","Breakfast Recipe Calculator"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Lunch Menu 3","index":6,"n_rows":280,"n_cols":9,"rows_kept":280,"cut":false,"hidden":true,"merged":[[226,1,226,5],[237,1,237,5],[126,1,126,5],[137,1,137,5],[174,0,174,8],[176,1,176,5],[187,1,187,5],[224,0,224,8],[124,0,124,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[74,0,74,8],[76,1,76,5],[87,1,87,5],[3,3,3,5]]}
["Lunch Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H73,H123,H173,H223,H273)","v":0},{"$f":"SUM(I73,I123,I173,I223,I273)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F58,F61:F72,F78:F87,F89:F108,F111:F122,F128:F137,F139:F158,F161:F172,F178:F187,F189:F208,F211:F222,F228:F237,F239:F258,F261:F272)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates + 8 Cents",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeLunchRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$73)+(D16*$G$123)+(E16*$G$173)+(F16*$G$223)+(G16*$G$273)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedLunchRates","v":0}]
["Paid ",{"$f":"PaidLunchRates","v":0}]
["Paid Student Price 1 ",{"$f":"PaidStud1","v":0},null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"PaidStud2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",{"$f":"RP","v":0.4},null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"AMP","v":0},null,null,null,null,null,{"$f":"(C22*$G$73)+(D22*$G$123)+(E22*$G$173)+(F22*$G$223)+(G22*$G$273)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"FSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$73)+(D23*$G$123)+(E23*$G$173)+(F23*$G$223)+(G23*$G$273)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B50),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G58,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C61>0.01,C61/D61,0),0)","v":0},{"$f":"G61*F61","v":0},{"$f":"IF(H61>0.01,E61*F61,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G61:G63,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar",null,{"$f":"IFERROR(VLOOKUP(B64,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},{"$f":"IF(B64=\"-\",\"\",1)","v":1},null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G65:G67,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G68:G72,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G59+A62+A66+A69+G64,0)","v":0},{"$f":"SUM(H61:H72,H39:H58,H28:H37)","v":0},{"$f":"SUM(I61:I72,I39:I58,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B78,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B79,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C79>0.01,C79/D79,0),0)","v":0},{"$f":"G79*F79","v":0},{"$f":"IF(H79>0.01,E79*F79,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B80,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C80>0.01,C80/D80,0),0)","v":0},{"$f":"G80*F80","v":0},{"$f":"IF(H80>0.01,E80*F80,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B81,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B82,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B83,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B84,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B85,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B86,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B87,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B89),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C89>0.01,C89/D89,0),0)","v":0},{"$f":"G89*F89","v":0},{"$f":"IF(H89>0.01,E89*F89,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B90),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B100),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G78:G108,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C111>0.01,C111/D111,0),0)","v":0},{"$f":"G111*F111","v":0},{"$f":"IF(H111>0.01,E111*F111,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G111:G113,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B114,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G115:G117,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G118:G122,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G109+A112+A116+A119+G114,0)","v":0},{"$f":"SUM(H111:H122,H89:H108,H78:H87)","v":0},{"$f":"SUM(I111:I122,I89:I108,I78:I87)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B128,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C128>0.01,C128/D128,0),0)","v":0},{"$f":"G128*F128","v":0},{"$f":"IF(H128>0.01,E128*F128,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B129,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B130,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C130>0.01,C130/D130,0),0)","v":0},{"$f":"G130*F130","v":0},{"$f":"IF(H130>0.01,E130*F130,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B131,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B132,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B133,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B134,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B135,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B136,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B137,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B139),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C139>0.01,C139/D139,0),0)","v":0},{"$f":"G139*F139","v":0},{"$f":"IF(H139>0.01,E139*F139,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B140),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B150),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G128:G158,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C161>0.01,C161/D161,0),0)","v":0},{"$f":"G161*F161","v":0},{"$f":"IF(H161>0.01,E161*F161,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G161:G163,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B164,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G165:G167,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G168:G172,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G159+A162+A166+A169,0)","v":0},{"$f":"SUM(H161:H172,H139:H158,H128:H137)","v":0},{"$f":"SUM(I161:I172,I139:I158,I128:I137)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B178,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C178>0.01,C178/D178,0),0)","v":0},{"$f":"G178*F178","v":0},{"$f":"IF(H178>0.01,E178*F178,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B179,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C179>0.01,C179/D179,0),0)","v":0},{"$f":"G179*F179","v":0},{"$f":"IF(H179>0.01,E179*F179,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B180,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C180>0.01,C180/D180,0),0)","v":0},{"$f":"G180*F180","v":0},{"$f":"IF(H180>0.01,E180*F180,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B181,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B182,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B183,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B184,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(#REF!,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":""},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B189),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C189>0.01,C189/D189,0),0)","v":0},{"$f":"G189*F189","v":0},{"$f":"IF(H189>0.01,E189*F189,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B190),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B200),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G178:G208,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C211>0.01,C211/D211,0),0)","v":0},{"$f":"G211*F211","v":0},{"$f":"IF(H211>0.01,E211*F211,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G211:G213,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B214,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G215:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G218:G222,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G209+A212+A216+A219,0)","v":0},{"$f":"SUM(H211:H222,H189:H208,H178:H187)","v":0},{"$f":"SUM(I211:I222,I189:I208,I178:I187)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B228,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C228>0.01,C228/D228,0),0)","v":0},{"$f":"G228*F228","v":0},{"$f":"IF(H228>0.01,E228*F228,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B229,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C229>0.01,C229/D229,0),0)","v":0},{"$f":"G229*F229","v":0},{"$f":"IF(H229>0.01,E229*F229,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B230,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C230>0.01,C230/D230,0),0)","v":0},{"$f":"G230*F230","v":0},{"$f":"IF(H230>0.01,E230*F230,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B231,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B232,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B233,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B234,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B235,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B236,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B237,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B239),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C239>0.01,C239/D239,0),0)","v":0},{"$f":"G239*F239","v":0},{"$f":"IF(H239>0.01,E239*F239,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B240),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B250),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G228:G258,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C261>0.01,C261/D261,0),0)","v":0},{"$f":"G261*F261","v":0},{"$f":"IF(H261>0.01,E261*F261,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G261:G263,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B264,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G265:G267,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G268:G272,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G259+A262+A266+A269,0)","v":0},{"$f":"SUM(H261:H272,H239:H258,H228:H237)","v":0},{"$f":"SUM(I261:I272,I239:I258,I228:I237)","v":0}]
[]
[]
[]
[null,"Would you like to add another lunch menu?","Lunch Menu 4"]
[null,"Would you like to add a Fruit & Vegetable Bar?","Fruit & Veg Bar"]
[null,"Would you like to go to the breakfast menu?","Breakfast Recipe Calculator"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Lunch Menu 4","index":7,"n_rows":279,"n_cols":9,"rows_kept":279,"cut":false,"hidden":true,"merged":[[226,1,226,5],[237,1,237,5],[126,1,126,5],[137,1,137,5],[174,0,174,8],[176,1,176,5],[187,1,187,5],[224,0,224,8],[124,0,124,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[74,0,74,8],[76,1,76,5],[87,1,87,5],[3,3,3,5]]}
["Lunch Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H73,H123,H173,H223,H273)","v":0},{"$f":"SUM(I73,I123,I173,I223,I273)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F58,F61:F72,F78:F87,F89:F108,F111:F122,F128:F137,F139:F158,F161:F172,F178:F187,F189:F208,F211:F222,F228:F237,F239:F258,F261:F272)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates + 8 Cents",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeLunchRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$73)+(D16*$G$123)+(E16*$G$173)+(F16*$G$223)+(G16*$G$273)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedLunchRates","v":0}]
["Paid ",{"$f":"PaidLunchRates","v":0}]
["Paid Student Price 1 ",0,null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"PaidStud2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",{"$f":"RP","v":0.4},null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"AMP","v":0},null,null,null,null,null,{"$f":"(C22*$G$73)+(D22*$G$123)+(E22*$G$173)+(F22*$G$223)+(G22*$G$273)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"FSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$73)+(D23*$G$123)+(E23*$G$173)+(F23*$G$223)+(G23*$G$273)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G58,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C61>0.01,C61/D61,0),0)","v":0},{"$f":"G61*F61","v":0},{"$f":"IF(H61>0.01,E61*F61,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G61:G63,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B64,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G65:G67,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G68:G72,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G59+A62+A66+A69,0)","v":0},{"$f":"SUM(H61:H72,H39:H58,H28:H37)","v":0},{"$f":"SUM(I61:I72,I39:I58,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B78,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B79,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C79>0.01,C79/D79,0),0)","v":0},{"$f":"G79*F79","v":0},{"$f":"IF(H79>0.01,E79*F79,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B80,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C80>0.01,C80/D80,0),0)","v":0},{"$f":"G80*F80","v":0},{"$f":"IF(H80>0.01,E80*F80,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B81,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B82,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B83,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B84,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B85,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B86,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B87,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B89),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C89>0.01,C89/D89,0),0)","v":0},{"$f":"G89*F89","v":0},{"$f":"IF(H89>0.01,E89*F89,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B90),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B100),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G78:G108,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C111>0.01,C111/D111,0),0)","v":0},{"$f":"G111*F111","v":0},{"$f":"IF(H111>0.01,E111*F111,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G111:G113,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B114,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G115:G117,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G118:G122,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G109+A112+A116+A119,0)","v":0},{"$f":"SUM(H111:H122,H89:H108,H78:H87)","v":0},{"$f":"SUM(I111:I122,I89:I108,I78:I87)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B128,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C128>0.01,C128/D128,0),0)","v":0},{"$f":"G128*F128","v":0},{"$f":"IF(H128>0.01,E128*F128,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B129,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B130,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C130>0.01,C130/D130,0),0)","v":0},{"$f":"G130*F130","v":0},{"$f":"IF(H130>0.01,E130*F130,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B131,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B132,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B133,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B134,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B135,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B136,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B137,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B139),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C139>0.01,C139/D139,0),0)","v":0},{"$f":"G139*F139","v":0},{"$f":"IF(H139>0.01,E139*F139,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B140),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B150),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G128:G158,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C161>0.01,C161/D161,0),0)","v":0},{"$f":"G161*F161","v":0},{"$f":"IF(H161>0.01,E161*F161,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G161:G163,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B164,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G165:G167,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G168:G172,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G159+A162+A166+A169,0)","v":0},{"$f":"SUM(H161:H172,H139:H158,H128:H137)","v":0},{"$f":"SUM(I161:I172,I139:I158,I128:I137)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B178,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C178>0.01,C178/D178,0),0)","v":0},{"$f":"G178*F178","v":0},{"$f":"IF(H178>0.01,E178*F178,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B179,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C179>0.01,C179/D179,0),0)","v":0},{"$f":"G179*F179","v":0},{"$f":"IF(H179>0.01,E179*F179,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B180,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C180>0.01,C180/D180,0),0)","v":0},{"$f":"G180*F180","v":0},{"$f":"IF(H180>0.01,E180*F180,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B181,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B182,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B183,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B184,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B189),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C189>0.01,C189/D189,0),0)","v":0},{"$f":"G189*F189","v":0},{"$f":"IF(H189>0.01,E189*F189,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B190),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B200),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G178:G208,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C211>0.01,C211/D211,0),0)","v":0},{"$f":"G211*F211","v":0},{"$f":"IF(H211>0.01,E211*F211,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G211:G213,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B214,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G215:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G218:G222,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G209+A212+A216+A219,0)","v":0},{"$f":"SUM(H211:H222,H189:H208,H178:H187)","v":0},{"$f":"SUM(I211:I222,I189:I208,I178:I187)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B228,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C228>0.01,C228/D228,0),0)","v":0},{"$f":"G228*F228","v":0},{"$f":"IF(H228>0.01,E228*F228,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B229,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C229>0.01,C229/D229,0),0)","v":0},{"$f":"G229*F229","v":0},{"$f":"IF(H229>0.01,E229*F229,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B230,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C230>0.01,C230/D230,0),0)","v":0},{"$f":"G230*F230","v":0},{"$f":"IF(H230>0.01,E230*F230,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B231,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B232,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B233,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B234,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B235,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B236,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B237,'Lunch Recipe Calculator'!$A$403:$C$414,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B239),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C239>0.01,C239/D239,0),0)","v":0},{"$f":"G239*F239","v":0},{"$f":"IF(H239>0.01,E239*F239,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B240),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,{"$f":"IF(ISBLANK(B250),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G228:G258,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C261>0.01,C261/D261,0),0)","v":0},{"$f":"G261*F261","v":0},{"$f":"IF(H261>0.01,E261*F261,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G261:G263,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Salad Bar","-",{"$f":"IFERROR(VLOOKUP(B264,'Fruit & Veg Bar'!A:G,3,FALSE),\"\")","v":""},1,null,null,0,0,0]
["Vegetable Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G265:G267,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G268:G272,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G259+A262+A266+A269,0)","v":0},{"$f":"SUM(H261:H272,H239:H258,H228:H237)","v":0},{"$f":"SUM(I261:I272,I239:I258,I228:I237)","v":0}]
[]
[]
[]
[null,"Would you like to go to the breakfast menu?","Breakfast Recipe Calculator"]
[null,"Would you like to add a Fruit & Vegetable Bar?","Fruit & Veg Bar"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Recipe Calculator","index":8,"n_rows":424,"n_cols":7,"rows_kept":424,"cut":false,"hidden":false,"merged":[[0,0,0,6],[406,0,406,8],[402,1,403,4]]}
["Breakfast Recipe Calculator "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
["Example","Cheese","lb",40,41.18,3.5,{"$f":"IFERROR(IF(F7=0,0,E7/D7*F7),0)","v":3.6032500000000001}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F8=0,0,E8/D8*F8),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F10=0,0,E10/D10*F10),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F17=0,0,E17/D17*F17),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"IFERROR(SUM(G8:G25),0)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G26/F4,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F33=0,0,E33/D33*F33),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F35=0,0,E35/D35*F35),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G33:G50)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G51/F30,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F58=0,0,E58/D58*F58),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F59=0,0,E59/D59*F59),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F60=0,0,E60/D60*F60),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G58:G75)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G76/F55,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F83=0,0,E83/D83*F83),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F84=0,0,E84/D84*F84),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F85=0,0,E85/D85*F85),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G83:G100)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G101/F80,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F108=0,0,E108/D108*F108),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F109=0,0,E109/D109*F109),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F110=0,0,E110/D110*F110),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G108:G125)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G126/F105,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F133=0,0,E133/D133*F133),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F135=0,0,E135/D135*F135),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G133:G150)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G151/F130,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F158=0,0,E158/D158*F158),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F159=0,0,E159/D159*F159),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F160=0,0,E160/D160*F160),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G158:G175)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G176/F155,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F183=0,0,E183/D183*F183),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F184=0,0,E184/D184*F184),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F185=0,0,E185/D185*F185),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G183:G200)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G201/F180,2),0)","v":0}]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F207=0,0,E207/D207*F207),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F208=0,0,E208/D208*F208),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"IFERROR(SUM(G207:G224),0)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G225/F204,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F232=0,0,E232/D232*F232),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F233=0,0,E233/D233*F233),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G232:G249)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G250/F229,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F257=0,0,E257/D257*F257),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F258=0,0,E258/D258*F258),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G257:G274)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G275/F254,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F282=0,0,E282/D282*F282),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F283=0,0,E283/D283*F283),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G282:G299)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G300/F279,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F307=0,0,E307/D307*F307),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F308=0,0,E308/D308*F308),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G307:G324)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G325/F304,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F332=0,0,E332/D332*F332),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F333=0,0,E333/D333*F333),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G332:G349)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G350/F329,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F357=0,0,E357/D357*F357),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F358=0,0,E358/D358*F358),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G357:G374)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G375/F354,2),0)","v":0}]
[]
[]
["Recipe Name:",null,null,null,"Recipe Yield:"]
[]
[null,"Ingredient(s):","Purchase Unit \n(lb, box, canister)","Number of Items \nper Purchase Unit\n(e.g. 6 cans in a case)","Purchase \nUnit Cost","Number of Items Used in Recipe\n(e.g. 2 cans)","Cost per Portion"]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F382=0,0,E382/D382*F382),0)","v":0}]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(F383=0,0,E383/D383*F383),0)","v":0}]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,null,0]
[null,null,null,null,null,"Total Entrée Cost:",{"$f":"SUM(G382:G399)","v":0}]
[null,null,null,null,null,"Cost per Serving:",{"$f":"IFERROR(ROUND(G400/F379,2),0)","v":0}]
[]
[null,"Breakfast Menu"]
[]
[]
[]
["Menu Items"]
["Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit"]
[{"$f":"B4","v":0},{"$f":"G27","v":0},1]
[{"$f":"B30","v":0},{"$f":"G52","v":0},1]
[{"$f":"B55","v":0},{"$f":"G77","v":0},1]
[{"$f":"B80","v":0},{"$f":"G102","v":0},1]
[{"$f":"B105","v":0},{"$f":"G127","v":0},1]
[{"$f":"B130","v":0},{"$f":"G152","v":0},1]
[{"$f":"B155","v":0},{"$f":"G177","v":0},1]
[{"$f":"B180","v":0},{"$f":"G202","v":0},1]
[{"$f":"B204","v":0},{"$f":"G226","v":0},1]
[{"$f":"B229","v":0},{"$f":"G251","v":0},1]
[{"$f":"B254","v":0},{"$f":"G276","v":0},1]
[{"$f":"B279","v":0},{"$f":"G301","v":0},1]
[{"$f":"B304","v":0},{"$f":"G326","v":0},1]
[{"$f":"B329","v":0},{"$f":"G351","v":0},1]
[{"$f":"B354","v":0},{"$f":"G376","v":0},1]
[{"$f":"B379","v":0},{"$f":"G401","v":0},1]

{"sheet":"Breakfast Menu","index":9,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":false,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",0,null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",0]
["Paid ",0.5]
["Paid Student Price 1 ",0,null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",0,null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",0,null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",0,null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G48,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides  ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G132:G134,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable  Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable  Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G210:G212,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Would you like to add another breakfast menu?","Breakfast Menu 2"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Menu 2","index":10,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":true,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"'Lunch Menu'!B11","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeBreakfastRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedBreakfastRates","v":0}]
["Paid ",{"$f":"BPaid","v":0.5}]
["Paid Student Price 1 ",{"$f":"BPSP1","v":0},null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"BPSP2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"BAM","v":0},null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"BFSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G48,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G132:G134,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable  Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G210:G212,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Would you like to add another breakfast menu?","Breakfast Menu 3"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Menu 3","index":11,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":true,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeBreakfastRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedBreakfastRates","v":0}]
["Paid ",{"$f":"BPaid","v":0.5}]
["Paid Student Price 1 ",{"$f":"BPSP1","v":0},null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"BPSP2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"BAM","v":0},null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"BFSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G48,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G132:G134,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G210:G212,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Would you like to add another breakfast menu?","Breakfast Menu 4"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Menu 4","index":12,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":true,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeBreakfastRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedBreakfastRates","v":0}]
["Paid ",{"$f":"BPaid","v":0.5}]
["Paid Student Price 1 ",{"$f":"BPSP1","v":0},null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"BPSP2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"BAM","v":0},null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"BFSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G48,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit & Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit & Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit & Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[" ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G132:G134,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit & Vegetable  Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,{"$f":"IFERROR(IF(C170>0.01,C170/D170,0),0)","v":0},{"$f":"G170*F170","v":0},{"$f":"IF(H170>0.01,E170*F170,0)","v":0}]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit & Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["  ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G210:G212,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Would you like to add another breakfast menu?","Breakfast Menu 5"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Menu 5","index":13,"n_rows":223,"n_cols":9,"rows_kept":223,"cut":false,"hidden":true,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeBreakfastRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedBreakfastRates","v":0}]
["Paid ",{"$f":"BPaid","v":0.5}]
["Paid Student Price 1 ",{"$f":"BPSP1","v":0},null,null,null,null,null,{"$f":"(C19*$G$62)+(D19*$G$101)+(E19*$G$140)+(F19*$G$179)+(G19*$G$218)","v":0},{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"BPSP2","v":0},null,null,null,null,null,{"$f":"(C20*$G$62)+(D20*$G$101)+(E20*$G$140)+(F20*$G$179)+(G20*$G$218)","v":0},{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,{"$f":"(C21*$G$62)+(D21*$G$101)+(E21*$G$140)+(F21*$G$179)+(G21*$G$218)","v":0},{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"BAM","v":0},null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"BFSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G28:G48,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G132:G134,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G210:G212,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Would you like to add another breakfast menu?","Breakfast Menu 6"]
[null,"If you are done, please head to the a la carte tab.","A La Carte"]

{"sheet":"Breakfast Menu 6","index":14,"n_rows":222,"n_cols":9,"rows_kept":222,"cut":false,"hidden":true,"merged":[[182,1,182,5],[193,1,193,5],[104,1,104,5],[115,1,115,5],[141,0,141,8],[143,1,143,5],[154,1,154,5],[180,0,180,8],[102,0,102,8],[0,0,0,8],[1,1,1,8],[5,0,5,1],[13,0,13,6],[14,0,14,1],[24,0,24,8],[26,1,26,5],[37,1,37,5],[63,0,63,8],[65,1,65,5],[76,1,76,5],[3,3,3,5]]}
["Breakfast Menu Costing Worksheet"]
["Select Grade Level: "]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0},"Site: "]
[]
["Average Cost of Milk Calculator"]
["Types of Milk Served:","Cost per Unit:",null,null,null,"Cost","Revenue","No. Served"]
["Non-fat Milk ",{"$f":"Non_fat_Milk","v":0},null,null,"Adult",{"$f":"SUM(H22:H23)","v":0},{"$f":"SUM(I22:I23)","v":0}]
["Non-fat Flavored Milk ",{"$f":"NonFatFlavor","v":0},null,null,"Student",{"$f":"SUM(H16:H21)","v":0},{"$f":"SUM(I16:I21)","v":0}]
["1% Milk ",{"$f":"Milk1","v":0},null,null,"Reim. Meals",{"$f":"SUM(H16,H19,H20,H21)","v":0},{"$f":"SUM(I16,I19:I21)","v":0},{"$f":"SUM(C16:G16,C19:G21)","v":0}]
["1% Flavored Milk ",{"$f":"Flav1","v":0},null,null,"Total a la carte",{"$f":"SUM(H62,H101,H140,H179,H218)","v":0},{"$f":"SUM(I62,I101,I140,I179,I218)","v":0}]
["Average Milk Cost: ",{"$f":"'Lunch Menu'!B12","v":""},null,null,"total adult meals sold",{"$f":"SUM(C22:G23)","v":0}]
[null,null,null,null,"total a la carte entrée/side items sold",{"$f":"SUM(F28:F37,F39:F48,F51:F61,F67:F76,F78:F87,F90:F100,F106:F115,F117:F126,F129:F139,F145:F154,F156:F165,F168:F178,F184:F193,F195:F204,F207:F217)","v":0}]
["Program Food Revenue"]
["Reimbursement Rates",null,"Monday Meal Counts","Tuesday Meal Counts","Wednesday Meal Counts","Thursday Meal Counts","Friday \nMeal Counts","cost","revenue"]
["Free ",{"$f":"FreeBreakfastRates","v":0},null,null,null,null,null,{"$f":"(C16*$G$62)+(D16*$G$101)+(E16*$G$140)+(F16*$G$179)+(G16*$G$218)","v":0},{"$f":"SUM(C16:G16)*B16","v":0}]
["Reduced ",{"$f":"ReducedBreakfastRates","v":0}]
["Paid ",{"$f":"BPaid","v":0.5}]
["Paid Student Price 1 ",{"$f":"BPSP1","v":0},null,null,null,null,null,0,{"$f":"(SUM(C19:G19)*B19)+(SUM(C19:G19)*$B$18)","v":0}]
["Paid Student Price 2 ",{"$f":"BPSP2","v":0},null,null,null,null,null,0,{"$f":"(SUM(C20:G20)*B20)+(SUM(C20:G20)*$B$18)","v":0}]
["Reduced Price ",0.3,null,null,null,null,null,0,{"$f":"(SUM(C21:G21)*B21)+(SUM(C21:G21)*$B$17)","v":0}]
["Adult Meal Price ",{"$f":"BAM","v":0},null,null,null,null,null,{"$f":"(C22*$G$62)+(D22*$G$101)+(E22*$G$140)+(F22*$G$179)+(G22*$G$218)","v":0},{"$f":"SUM(C22:G22)*B22","v":0}]
["Food Service Staff Meal Price ",{"$f":"BFSS","v":0},null,null,null,null,null,{"$f":"(C23*$G$62)+(D23*$G$101)+(E23*$G$140)+(F23*$G$179)+(G23*$G$218)","v":0},{"$f":"SUM(C23:G23)*B23","v":0}]
[]
["Monday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B28,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C28>0.01,C28/D28,0),0)","v":0},{"$f":"G28*F28","v":0},{"$f":"IF(H28>0.01,E28*F28,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B29,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C29>0.01,C29/D29,0),0)","v":0},{"$f":"G29*F29","v":0},{"$f":"IF(H29>0.01,E29*F29,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C30>0.01,C30/D30,0),0)","v":0},{"$f":"G30*F30","v":0},{"$f":"IF(H30>0.01,E30*F30,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B34,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B35,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B36,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B39),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C39>0.01,C39/D39,0),0)","v":0},{"$f":"G39*F39","v":0},{"$f":"IF(H39>0.01,E39*F39,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B40),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C51>0.01,C51/D51,0),0)","v":0},{"$f":"G51*F51","v":0},{"$f":"IF(H51>0.01,E51*F51,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G51:G53,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G54:G56,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G57:G61,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G49+A52+A55+A58,0)","v":0},{"$f":"SUM(H51:H61,H39:H48,H28:H37)","v":0},{"$f":"SUM(I51:I61,I39:I48,I28:I37)","v":0}]
[]
["Tuesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B67,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C67>0.01,C67/D67,0),0)","v":0},{"$f":"G67*F67","v":0},{"$f":"IF(H67>0.01,E67*F67,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B68,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C68>0.01,C68/D68,0),0)","v":0},{"$f":"G68*F68","v":0},{"$f":"IF(H68>0.01,E68*F68,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B69,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C69>0.01,C69/D69,0),0)","v":0},{"$f":"G69*F69","v":0},{"$f":"IF(H69>0.01,E69*F69,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B70,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B75,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B76,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B78),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C78>0.01,C78/D78,0),0)","v":0},{"$f":"G78*F78","v":0},{"$f":"IF(H78>0.01,E78*F78,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B79),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G67:G87,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C90>0.01,C90/D90,0),0)","v":0},{"$f":"G90*F90","v":0},{"$f":"IF(H90>0.01,E90*F90,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G90:G92,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G93:G95,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G96:G100,\"<>0\"),0)","v":0},null,null,null,null,null,0,0,0]
["566 543 276",null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G88+A91+A94+A97,0)","v":0},{"$f":"SUM(H90:H100,H78:H87,H67:H76)","v":0},{"$f":"SUM(I90:I100,I78:I87,I67:I76)","v":0}]
[]
["Wednesday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B106,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C106>0.01,C106/D106,0),0)","v":0},{"$f":"G106*F106","v":0},{"$f":"IF(H106>0.01,E106*F106,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C107>0.01,C107/D107,0),0)","v":0},{"$f":"G107*F107","v":0},{"$f":"IF(H107>0.01,E107*F107,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C108>0.01,C108/D108,0),0)","v":0},{"$f":"G108*F108","v":0},{"$f":"IF(H108>0.01,E108*F108,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B109,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B110,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B111,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B117),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C117>0.01,C117/D117,0),0)","v":0},{"$f":"G117*F117","v":0},{"$f":"IF(H117>0.01,E117*F117,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B118),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G106:G126,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C129>0.01,C129/D129,0),0)","v":0},{"$f":"G129*F129","v":0},{"$f":"IF(H129>0.01,E129*F129,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G129:G131,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G135:G139,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G127+A130+A133+A136,0)","v":0},{"$f":"SUM(H129:H139,H117:H126,H106:H115)","v":0},{"$f":"SUM(I129:I139,I117:I126,I106:I115)","v":0}]
[]
["Thursday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B145,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C145>0.01,C145/D145,0),0)","v":0},{"$f":"G145*F145","v":0},{"$f":"IF(H145>0.01,E145*F145,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C146>0.01,C146/D146,0),0)","v":0},{"$f":"G146*F146","v":0},{"$f":"IF(H146>0.01,E146*F146,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C147>0.01,C147/D147,0),0)","v":0},{"$f":"G147*F147","v":0},{"$f":"IF(H147>0.01,E147*F147,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B150,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B151,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B152,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B156),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C156>0.01,C156/D156,0),0)","v":0},{"$f":"G156*F156","v":0},{"$f":"IF(H156>0.01,E156*F156,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B157),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G145:G165,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C168>0.01,C168/D168,0),0)","v":0},{"$f":"G168*F168","v":0},{"$f":"IF(H168>0.01,E168*F168,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G168:G170,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G171:G173,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G174:G178,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G166+A169+A172+A175,0)","v":0},{"$f":"SUM(H168:H178,H156:H165,H145:H154)","v":0},{"$f":"SUM(I168:I178,I156:I165,I145:I154)","v":0}]
[]
["Friday"]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
[null,"Recipes"]
["Entrée Items",null,{"$f":"IFERROR(VLOOKUP(B184,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C184>0.01,C184/D184,0),0)","v":0},{"$f":"G184*F184","v":0},{"$f":"IF(H184>0.01,E184*F184,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B185,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C185>0.01,C185/D185,0),0)","v":0},{"$f":"G185*F185","v":0},{"$f":"IF(H185>0.01,E185*F185,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B186,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,{"$f":"IFERROR(IF(C186>0.01,C186/D186,0),0)","v":0},{"$f":"G186*F186","v":0},{"$f":"IF(H186>0.01,E186*F186,0)","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B191,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B192,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,null,{"$f":"IFERROR(VLOOKUP(B193,'Breakfast Recipe Calculator'!$A$409:$C$424,2,FALSE),\"\")","v":0},1,null,null,0,0,0]
[null,"Pre-Calculated and/or Pre-Packaged Entrees"]
[null,null,0,{"$f":"IF(ISBLANK(B195),0,1)","v":0},null,null,{"$f":"IFERROR(IF(C195>0.01,C195/D195,0),0)","v":0},{"$f":"G195*F195","v":0},{"$f":"IF(H195>0.01,E195*F195,0)","v":0}]
[null,null,0,{"$f":"IF(ISBLANK(B196),0,1)","v":0},null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,0,0,null,null,0,0,0]
[null,null,null,null,null,"Average Entrée Cost:",{"$f":"IFERROR(AVERAGEIF(G184:G204,\">0\"),0)","v":0}]
[null,"Item","Cost Per Purchase Unit OR Portion","No. of Portions per Purchase Unit","A La Carte Price Charged Per Portion","No. of Portions Sold \nA La Carte","Cost per Portion","Total Nonprogram Food Cost","Total Revenue per Item"]
["Fruit or Vegetable Sides ",null,null,null,null,null,{"$f":"IFERROR(IF(C207>0.01,C207/D207,0),0)","v":0},{"$f":"G207*F207","v":0},{"$f":"IF(H207>0.01,E207*F207,0)","v":0}]
[{"$f":"IFERROR(AVERAGEIF(G207:G209,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
["Grain/Other Sides ",null,null,null,null,null,0,0,0]
[{"$f":"IFERROR(AVERAGEIF(G213:G217,\">0\"),0)","v":0},null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Total Meal Cost (Avg. Entrée Cost + Avg. Side Item Cost + Avg. Milk Cost ):",{"$f":"IFERROR(B12+G205+A208+A211+A214,0)","v":0},{"$f":"SUM(H207:H217,H195:H204,H184:H193)","v":0},{"$f":"SUM(I207:I217,I195:I204,I184:I193)","v":0}]
[]
[]
[]
[null,"Please head to the a la carte tab.","A La Carte"]

{"sheet":"A La Carte","index":15,"n_rows":50,"n_cols":8,"rows_kept":50,"cut":false,"hidden":false,"merged":[[44,0,44,3],[0,0,0,8],[4,0,4,5]]}
["Weekly A La Carte Sales"]
["Sponsor Name: ",{"$f":"IF('Instructions (START HERE)'!C2=\"\",\"\",'Instructions (START HERE)'!C2)","v":""}]
["Week Selected for Review: ",{"$f":"'Lunch Menu'!B4","v":0}]
[]
["Food cost percentages above the industry standard of 40% are in jeopardy of non-compliance\nwith the requirements in USDA Memo SP20-2016",null,null,null,null,null,"Memo\nSP20-2016"]
[null,"Item","Cost per Portion","No. of Portions Sold \nA La Carte","A La Carte Price Charged Per Portion","Food \nCost %","Total Nonprogram Food Cost","Total Revenue per Item"]
["A La Carte Items",null,0,null,0,{"$f":"IFERROR(C7/E7,\"\")","v":""},{"$f":"IFERROR(C7*D7,0)","v":0},{"$f":"IF(G7>0.01,E7*D7,0)","v":0}]
[null,null,0,null,0,{"$f":"IFERROR(C8/E8,\"\")","v":""},{"$f":"C8*D8","v":0},0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,{"$f":"IFERROR(C25/E25,\"\")","v":""},{"$f":"C25*D25","v":0},{"$f":"IF(G25>0.01,E25*D25,0)","v":0}]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,{"$f":"IFERROR(C27/E27,\"\")","v":""},{"$f":"C27*D27","v":0},{"$f":"IF(G27>0.01,E27*D27,0)","v":0}]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,0,null,0,"",0,0]
[null,null,"TOTALS: ",{"$f":"SUM(D8:D42)","v":0},{"$f":"SUM(E8:E42)","v":0},{"$f":"IFERROR((SUM(C7:C42)/SUM(E7:E42)),\"\")","v":""},{"$f":"SUM(G8:G42)","v":0},{"$f":"SUM(H8:H42)","v":0}]
[]
["Additional Nonprogram Food Costs & Revenue"]
[null,"Food Cost of \nNonprogram Foods","Number Items Sold","Nonprogram Foods Revenue"]
["Catering (Board Meetings) "]
["PTA/PTO or Concessions "]
["Vended Meal Contracts "]
["Other"]

{"sheet":"Compliance","index":16,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[15,0,15,4],[31,0,31,4],[5,0,5,8],[12,0,13,6],[5,9,5,10],[6,0,6,8],[8,0,8,6],[9,0,9,1],[9,3,11,3],[9,4,9,5],[10,2,11,2],[10,6,11,6]]}
["Nonprogram Food Revenue Compliance"]
[{"$f":"IF('Instructions (START HERE)'!C2=0,\"\",'Instructions (START HERE)'!C2)","v":""}]
[]
["Week Selected for Review: ",{"$f":"IF('Lunch Menu'!B4=0,\"\",'Lunch Menu'!B4)","v":""}]
[]
["Is the Sponsor Compliant with the Nonprogram Revenue Requirement?"]
[{"$f":"IF(C11>=G11,\"Yes! Non-Program Food Priced Appropriately\",\"No: Increase Nonprogram Food Prices\")","v":"Yes! Non-Program Food Priced Appropriately"}]
[]
["Assessing Compliance with Nonprogram Revenue Requirement: "]
["Revenue Ratio: ",null,"Percent of Revenue from Nonprogram Foods",null,"Food Cost Ratio: ",null,"Percent of Food Cost from Nonprogram Foods"]
["Total Nonprogram Food Revenue",{"$f":"E30","v":0},{"$f":"IFERROR(B11/B12,\"\")","v":""},null,"Total Nonprogram Food Costs",{"$f":"B30","v":0},{"$f":"IFERROR(F11/F12,\"\")","v":""}]
["Total Revenue \n(Program and  Nonprogram Food Revenue)",{"$f":"E30+E44","v":0},null,null,"Total Food Cost \n(Program and Nonprogram Food Cost)",{"$f":"B30+B44","v":0}]
[]
[]
[]
["Summary of Nonprogram Costs and Revenue:"]
["Nonprogram Food Sources: ","Food Cost of \nNonprogram Foods","Number of Items Sold",null,"Revenue from \nNonprogram Foods"]
["Adult Meals",{"$f":"SUM('Lunch Menu'!F8,'Lunch Menu 2'!F8,'Lunch Menu 3'!$F$8,'Lunch Menu 4'!F8,'Breakfast Menu'!F8,'Breakfast Menu 2'!F8,'Breakfast Menu 3'!F8,'Breakfast Menu 4'!F8,'Breakfast Menu 5'!F8,'Breakfast Menu 6'!F8)","v":0},{"$f":"SUM('Lunch Menu'!F12,'Lunch Menu 2'!F12,'Lunch Menu 3'!F12,'Lunch Menu 4'!F12,'Breakfast Menu'!F12,'Breakfast Menu 2'!F12,'Breakfast Menu 3'!F12,'Breakfast Menu 4'!F12,'Breakfast Menu 5'!F12,'Breakfast Menu 6'!F12)","v":0},null,{"$f":"SUM('Lunch Menu'!G8,'Lunch Menu 2'!G8,'Lunch Menu 3'!$G$8,'Lunch Menu 4'!G8,'Breakfast Menu'!G8,'Breakfast Menu 2'!G8,'Breakfast Menu 3'!G8,'Breakfast Menu 4'!G8,'Breakfast Menu 5'!G8,'Breakfast Menu 6'!G8)","v":0}]
["Extra Milk and/or Snack Milk",{"$f":"'A La Carte'!G7","v":0},{"$f":"'A La Carte'!D7","v":0},null,{"$f":"'A La Carte'!H7","v":0}]
["Entrée/Side Items ",{"$f":"SUM('Lunch Menu'!F11,'Lunch Menu 2'!F11,'Lunch Menu 3'!F11,'Lunch Menu 4'!F11,'Breakfast Menu'!F11,'Breakfast Menu 2'!F11,'Breakfast Menu 3'!F11,'Breakfast Menu 4'!F11,'Breakfast Menu 5'!F11,'Breakfast Menu 6'!F11)","v":0},{"$f":"SUM('Lunch Menu'!F13,'Lunch Menu 2'!F13,'Lunch Menu 3'!F13,'Lunch Menu 4'!F13,'Breakfast Menu'!F13,'Breakfast Menu 2'!F13,'Breakfast Menu 3'!F13,'Breakfast Menu 4'!F13,'Breakfast Menu 5'!F13,'Breakfast Menu 6'!F13)","v":0},null,{"$f":"SUM('Lunch Menu'!G11,'Lunch Menu 2'!G11,'Lunch Menu 3'!G11,'Lunch Menu 4'!G11,'Breakfast Menu'!G11,'Breakfast Menu 2'!G11,'Breakfast Menu 3'!G11,'Breakfast Menu 4'!G11,'Breakfast Menu 5'!G11,'Breakfast Menu 6'!G11)","v":0}]
["Other A La Carte Items",{"$f":"'A La Carte'!G43","v":0},{"$f":"'A La Carte'!D43","v":0},null,{"$f":"'A La Carte'!H43","v":0}]
["Board Meetings",{"$f":"'A La Carte'!B47","v":0},{"$f":"'A La Carte'!C47","v":0},null,{"$f":"'A La Carte'!D47","v":0}]
["PTA/PTO or Concessions",{"$f":"'A La Carte'!B48","v":0},{"$f":"'A La Carte'!C48","v":0},null,{"$f":"'A La Carte'!D48","v":0}]
["Vended Meal Contracts",{"$f":"'A La Carte'!B49","v":0},{"$f":"'A La Carte'!C49","v":0},null,{"$f":"'A La Carte'!D49","v":0}]
["Other",{"$f":"'A La Carte'!B50","v":0},{"$f":"'A La Carte'!C50","v":0},null,{"$f":"'A La Carte'!D50","v":0}]
[]
[]
[]
[]
["Totals: ",{"$f":"SUM(B18:B29)","v":0},null,null,{"$f":"SUM(E18:E29)","v":0}]
[]
["Summary of Reimbursable Meal Costs and Revenue:",null,null,null,null,"Select Grade Level: "]
["Menu-Type/Age-Grade Group: ","Weekly Meal Cost per Menu Type","Total Student Meals Served",null,"Total Weekly Revenue per Menu Type"]
[{"$f":"VLOOKUP($F$32,'Lunch Menu'!A2:$I$2,2,FALSE)","v":0},{"$f":"'Lunch Menu'!F10","v":0},{"$f":"'Lunch Menu'!H10","v":0},null,{"$f":"'Lunch Menu'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Lunch Menu 2'!A$2:$I3,2,FALSE)","v":0},{"$f":"'Lunch Menu 2'!F10","v":0},{"$f":"'Lunch Menu 2'!H10","v":0},null,{"$f":"'Lunch Menu 2'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Lunch Menu 3'!A$2:$I4,2,FALSE)","v":0},{"$f":"'Lunch Menu 3'!F10","v":0},{"$f":"'Lunch Menu 3'!H10","v":0},null,{"$f":"'Lunch Menu 3'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Lunch Menu 4'!A$2:$I5,2,FALSE)","v":0},{"$f":"'Lunch Menu 4'!F10","v":0},{"$f":"'Lunch Menu 4'!H10","v":0},null,{"$f":"'Lunch Menu 4'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu'!A$2:$I6,2,FALSE)","v":0},{"$f":"'Breakfast Menu'!F10","v":0},{"$f":"'Breakfast Menu'!H10","v":0},null,{"$f":"'Breakfast Menu'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu 2'!A$2:$I7,2,FALSE)","v":0},{"$f":"'Breakfast Menu 2'!F10","v":0},{"$f":"'Breakfast Menu 2'!H10","v":0},null,{"$f":"'Breakfast Menu 2'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu 3'!A$2:$I8,2,FALSE)","v":0},{"$f":"'Breakfast Menu 3'!F10","v":0},{"$f":"'Breakfast Menu 3'!H10","v":0},null,{"$f":"'Breakfast Menu 3'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu 4'!A$2:$I9,2,FALSE)","v":0},{"$f":"'Breakfast Menu 4'!F10","v":0},{"$f":"'Breakfast Menu 4'!H10","v":0},null,{"$f":"'Breakfast Menu 4'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu 5'!A$2:$I10,2,FALSE)","v":0},{"$f":"'Breakfast Menu 5'!F10","v":0},{"$f":"'Breakfast Menu 5'!H10","v":0},null,{"$f":"'Breakfast Menu 5'!G10","v":0}]
[{"$f":"VLOOKUP($F$32,'Breakfast Menu 6'!A$2:$I11,2,FALSE)","v":0},{"$f":"'Breakfast Menu 6'!F10","v":0},{"$f":"'Breakfast Menu 6'!H10","v":0},null,{"$f":"'Breakfast Menu 6'!G10","v":0}]
["Totals: ",{"$f":"IFERROR(SUM(B34:B43),0)","v":0},null,null,{"$f":"SUM(E34:E43)","v":0}]

{"sheet":"Supporting Invoices","index":17,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,2,8]]}
["Supporting Cost Documentation"]
["Copy & paste PDF's or Screen Shots of the invoices used during the reference week.  \nOR list the invoices by vendor name and invoice number;  \nsave an electronic copy in the same location as this workbook.  "]

{"sheet":"Sales Reports","index":18,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,2,8]]}
["Sales Reports"]
["Copy & paste PDF's or Screen Shots of the Sales Reports "]

{"sheet":"Revenue Reports Deposits","index":19,"n_rows":4,"n_cols":1,"rows_kept":4,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,2,8],[3,0,4,8]]}
["Revenue Reports"]
["Revenue from Apportionment is calculated on the Compliance Tab."]
[]
["Copy & paste PDF's or Screen Shots of the Revenue Reports from all sales"]

{"sheet":"Ala Cart Price Instructions","index":20,"n_rows":46,"n_cols":7,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,0,0,8]]}
["OSPI School Meal Programs"]
[null,"A La Carte Pricing Worksheet Instructions"]
[]
["A.","Enter data in blue fields only"]
["B.","Enter name of school district and sites selling a la carte items"]
["C.","Complete the Non-Program Pricing tab by filling in the following information:"]
[1,"A La Carte Items","Short name/description of the item being sold"]
[2,"Total Unit Cost","SFA cost to purchase the item"]
[3,"Actual Selling Price","Price charged to customers"]
[]
[null,"Three examples have been entered to show how to complete worksheet using blue fields."]
[null,null,"Total  ","Recommended","Actual","Food"]
[null,"A La Carte Items","Unit Cost","Selling Price","Selling Price","Cost %"]
[null,"Milk (8 oz) example",0.23,{"$f":"C14/0.4","v":0.57499999999999996},0.55000000000000004,{"$f":"C14/E14","v":0.41818181818181815}]
[null,"Pizza (10 slice) example",0.7,{"$f":"C15/0.4","v":1.7499999999999998},2.25,{"$f":"C15/E15","v":0.31111111111111112}]
[null,"Chips (104 ct) example",0.27,{"$f":"C16/0.4","v":0.67500000000000004},0.75,0.36000000000000004]
[]
[null,"The following columns will auto populate based on data entered in the blue fields. "]
[null,"Do not modify the formulas in these cells.  "]
[null,1,"Recommended Selling Price"]
[null,2,"Food Cost %"]
["D.","Use the Recommended Selling Price total to identify a price to charge customers."]
[null,null,"The Food Cost % assists in identifying compliance."]
[null,null,"The goal is to have a food cost percentage at or below 40%."]
[null,null,"In this example, A SFA plans to sell a $0.89 bottle of juice for a profit.  They set a $1.00 selling price."]
[null,null,"Total  ","Recommended","Actual","Food"]
[null,"A La Carte Items","Unit Cost","Selling Price","Selling Price","Cost %"]
[null,"100% Juice (8 oz) ex",0.89,{"$f":"C28/0.4","v":2.2250000000000001},1,{"$f":"C28/E28","v":0.89}]
[null,null,"This puts the food cost percentage at 89%, which is too high; it should be at or below 40%."]
[null,null,"The recommended selling price is $2.23. "]
[null,null,"Changing the sale price to $2.25 results in a 39.56% food cost which is in line with the goal. "]
[]
[null,null,"Total  ","Recommended","Actual","Food"]
[null,"A La Carte Items","Unit Cost","Selling Price","Selling Price","Cost %"]
[null,"100% Juice (8 oz) ex",0.89,{"$f":"C35/0.4","v":2.2250000000000001},2.25,{"$f":"C35/E35","v":0.39555555555555555}]
[]
[null,"Having some costs not at the recommended level may be acceptable if the average food cost % for all products is at or below 40%"]
[null,"Scroll down to see the total, which is located at the bottom of the form."]
[null,"Total ",1.2,null,3.55,0.3380281690140845,"Average Food Cost %"]
["E.","Save this workbook to indicate pricing compliance."]
[]
[null,"Reference"]
[null,"7 CFR 210.14 (f): Revenue from Nonprogram foods"]
[null,"SP39-2011: Guidance on Paid Lunch Equity and Revenue from Nonprogram Foods"]
[null,"SP13-2014: School Food Service Account Revenue from the Sale of Nonprogram Foods"]
[null,"SP20-2016: Nonprofit School Food Service Account  Nonprogram Food Revenue Requirements"]

{"sheet":"Ala Cart Pricing","index":21,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,1,0,5],[40,1,40,7]]}
[null,"OSPI School Meal Programs"]
[null,"A La Carte Pricing Worksheet "]
[null,"School District Name"]
[null,"Schools Using These Prices"]
[null,"Desired Food Cost Percentage:",0.4,"Food cost percentages above the industry standard of 40% are in jeopardy of non-compliance with the requirements in USDA Memo SP20-2016."]
[null,null,"Total  ","Recommended","Actual","Food"]
[null,"A La Carte Items","Unit Cost","Selling Price","Selling Price","Cost %"]
[null,"Milk (8 oz) example",0.23,{"$f":"C8/$C$5","v":0.57499999999999996},0.55000000000000004,{"$f":"C8/E8","v":0.41818181818181815}]
[null,null,null,0,null,{"$f":"C9/E9","v":{"$error":"#DIV/0!"}}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,"Total ",{"$f":"SUM(C11:C38)","v":0},null,{"$f":"SUM(E11:E38)","v":0},{"$error":"#DIV/0!"},"Average Food Cost %"]
[]
[null,"If you have any questions, please contact your CNS Program Specialist"]
[]
[null,"This Excel worksheet was developed and provided courtesy of Michigan Department of Education "]
[null,"Office of Health and Nutrition Services, Fiscal and Administrative Services Team, Fiscal Monitoring Unit."]

{"sheet":"Data","index":22,"n_rows":34,"n_cols":1,"rows_kept":34,"cut":false,"hidden":true,"merged":[[35,10,35,11]]}
["K-5 Lunch Menu"]
["K-8 Lunch Menu"]
["6-8 Lunch Menu"]
["9-12 Lunch Menu"]
[]
["K-5 Breakfast Menu"]
["K-8 Breakfast Menu"]
["K-12 Breakfast Menu"]
["6-8 Breakfast Menu"]
["6-12 Breakfast Menu"]
["9-12 Breakfast Menu"]
[]
["Monday"]
["Tuesday"]
["Wednesday"]
["Thursday"]
["Friday"]
[]
[]
["Salad Bar K-5"]
["Salad Bar 6-8"]
["Salad Bar 9-12"]
["-"]
[4.41]
[4.43]
[4.01]
[4.03]
[0.85]
[0.87]
[]
[2.2599999999999998]
[2.67]
[1.96]
[2.37]