| Raw Material input | Commodity Price | FFMP Share | |
|---|---|---|---|
| Price of Skimmed Milk Powder | 
                                         
                                            $
                                        
                                       | 
                                        
                                        ||
| Price of RBD Palm Oil | 
                                         
                                            $
                                            | 
                                       
                                        ||
| Cost of Production/MT | |||
| FFMP Price FOB | |||
| Batch Quantity | ||||
|---|---|---|---|---|
| Product | Commodity Price | Recombined | Reconstituted | Fresh milk | 
| SMP in MT Equivalent | 
                             $  | 
                        |||
| AMF in MT Equivalent | 
                             $  | 
                        |||
| WMP in MT Equivalent | 
                             $  | 
                        |||
| Fresh milk / litres / USD | 
                             $  | 
                        |||
| Water cost | ||||
| Stabilizer cost per batch | ||||
| Culture cost per batch | ||||
| Operational cost | ||||
| Total cost per liter | ||||