{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Notes","Prices","Feed","Farrow-Finish","Farrow-Wean","Wean-Finish","Nursery","Finishing","Feed (2)_IDOtherIngValues"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":9,"comments":3,"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":"Notes","index":0,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,"Welcome to the Kansas State University Farm Management Guides for Pork Enterprises"]
[null,"Last Updated Date:",null,"2015-12-01"]
[null,"The Kansas State University cost-return budgets were developed to serve as a barometer of profitability for various livestock industry enterprises."]
[null,"These budgets are NOT intended to represent any one operation.  "]
[null,"Each individual operation should adjust key inputs to reflect their own situation."]
[null,"Any number that is blue and bolded is an input the user can adjust."]
[]
[null,"This spreadsheet is brought to you by:"]
[]
[]
[]
[]
[]
[]
[null,"AND"]

{"sheet":"Prices","index":1,"n_rows":209,"n_cols":9,"rows_kept":209,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'[1]Master Prices'!A1","v":"Current Prices"},null,null,null,null,null,null,{"$f":"'[1]Master Prices'!H1","v":0}]
[{"$f":"'[1]Master Prices'!A2","v":"One Year Out Prices"},null,null,null,null,null,null,{"$f":"'[1]Master Prices'!H2","v":0}]
[{"$f":"'[1]Master Prices'!A3","v":"Five Years Out Prices"},null,null,null,null,null,null,{"$f":"'[1]Master Prices'!H3","v":0}]
[null,{"$f":"'[1]Master Prices'!B4","v":"Current Prices"},{"$f":"'[1]Master Prices'!C4","v":0},{"$f":"'[1]Master Prices'!D4","v":"One Year Out Prices"},{"$f":"'[1]Master Prices'!E4","v":0},{"$f":"'[1]Master Prices'!F4","v":0},{"$f":"'[1]Master Prices'!G4","v":"Five Years Out Prices"},{"$f":"'[1]Master Prices'!H4","v":0}]
[null,"(as of December 1, 2015)",{"$f":"'[1]Master Prices'!C5","v":0},"(as of December 1, 2015)",{"$f":"'[1]Master Prices'!E5","v":0},{"$f":"'[1]Master Prices'!F5","v":0},"(Nov. 2014 USDA)",{"$f":"'[1]Master Prices'!H5","v":0}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!A6","v":"Market Hogs ($/cwt)"},40.36,{"$f":"'[1]Master Prices'!C6","v":0},42.857500000000002,{"$f":"'[1]Master Prices'!E6","v":0},{"$f":"'[1]Master Prices'!F6","v":0},52.07,{"$f":"'[1]Master Prices'!H6","v":0}]
[{"$f":"'[1]Master Prices'!A7","v":"Weaned Pig ($/hd)"},37.15,{"$f":"'[1]Master Prices'!C7","v":0},53.422227987499987,{"$f":"'[1]Master Prices'!E7","v":0},{"$f":"'[1]Master Prices'!F7","v":0},57.279467650000001,{"$f":"'[1]Master Prices'!H7","v":0}]
[{"$f":"'[1]Master Prices'!A8","v":"Feeder Pig ($/hd)"},46.7,{"$f":"'[1]Master Prices'!C8","v":0},64.623443949999995,{"$f":"'[1]Master Prices'!E8","v":0},{"$f":"'[1]Master Prices'!F8","v":0},78.203017860000017,{"$f":"'[1]Master Prices'!H8","v":0}]
[{"$f":"'[1]Master Prices'!A9","v":"Cull Sows ($/cwt)"},41.83,{"$f":"'[1]Master Prices'!C9","v":0},44.418464444995045,{"$f":"'[1]Master Prices'!E9","v":0},{"$f":"'[1]Master Prices'!F9","v":0},53.966503964321113,{"$f":"'[1]Master Prices'!H9","v":0}]
[{"$f":"'[1]Master Prices'!A10","v":"Replacement Gilts ($/hd)"},185.99,{"$f":"'[1]Master Prices'!C10","v":0},197.49916811199208,{"$f":"'[1]Master Prices'!E10","v":0},{"$f":"'[1]Master Prices'!F10","v":0},239.95290634291382,{"$f":"'[1]Master Prices'!H10","v":0}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}},{"$f":"'[1]Master Prices'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,{"$f":"'[1]Master Prices'!H25","v":0}]
[{"$f":"'[1]Master Prices'!A38","v":"Swine Feed processing ($/ton) charge"},17,{"$f":"'[1]Master Prices'!C38","v":0},17,{"$f":"'[1]Master Prices'!E38","v":0},{"$f":"'[1]Master Prices'!F38","v":0},17,{"$f":"'[1]Master Prices'!H38","v":0}]
[{"$f":"'[1]Master Prices'!A26","v":"Corn ($/bu)"},3.77,{"$f":"'[1]Master Prices'!C26","v":0},4.0660000000000007,{"$f":"'[1]Master Prices'!E26","v":0},{"$f":"'[1]Master Prices'!F26","v":0},3.55,{"$f":"'[1]Master Prices'!H26","v":0}]
[{"$f":"'[1]Master Prices'!A28","v":"Soybean Meal ($/ton)"},281.60000000000002,{"$f":"'[1]Master Prices'!C28","v":0},291.7,{"$f":"'[1]Master Prices'!E28","v":0},{"$f":"'[1]Master Prices'!F28","v":0},326,{"$f":"'[1]Master Prices'!H28","v":0}]
[{"$f":"'[1]Master Prices'!A29","v":"DDGS ($/ton)"},147.5,{"$f":"'[1]Master Prices'!C29","v":0},159.08090185676394,{"$f":"'[1]Master Prices'!E29","v":0},{"$f":"'[1]Master Prices'!F29","v":0},138.89257294429709,{"$f":"'[1]Master Prices'!H29","v":0}]
[{"$f":"'[1]Master Prices'!A39","v":"Other Feed Ingredients ($/lb, Farrow-Finish)"},0.44896403502804039,{"$f":"'[1]Master Prices'!C39","v":0},0.45345367537832082,{"$f":"'[1]Master Prices'!E39","v":0},{"$f":"'[1]Master Prices'!F39","v":0},0.4579433157286012,{"$f":"'[1]Master Prices'!H39","v":0}]
[{"$f":"'[1]Master Prices'!A40","v":"Other Feed Ingredients ($/lb, Farrow-Wean)"},0.3483308499475341,{"$f":"'[1]Master Prices'!C40","v":0},0.35181415844700947,{"$f":"'[1]Master Prices'!E40","v":0},{"$f":"'[1]Master Prices'!F40","v":0},0.35529746694648479,{"$f":"'[1]Master Prices'!H40","v":0}]
[{"$f":"'[1]Master Prices'!A41","v":"Other Feed Ingredients ($/lb, Wean-Finish)"},0.472174561805218,{"$f":"'[1]Master Prices'!C41","v":0},0.47689630742327016,{"$f":"'[1]Master Prices'!E41","v":0},{"$f":"'[1]Master Prices'!F41","v":0},0.48161805304132238,{"$f":"'[1]Master Prices'!H41","v":0}]
[{"$f":"'[1]Master Prices'!A42","v":"Other Feed Ingredients ($/lb, Nursery)"},0.58968382943070063,{"$f":"'[1]Master Prices'!C42","v":0},0.59558066772500762,{"$f":"'[1]Master Prices'!E42","v":0},{"$f":"'[1]Master Prices'!F42","v":0},0.60147750601931471,{"$f":"'[1]Master Prices'!H42","v":0}]
[{"$f":"'[1]Master Prices'!A43","v":"Other Feed Ingredients ($/lb, Finish)"},0.41448070442260443,{"$f":"'[1]Master Prices'!C43","v":0},0.41862551146683047,{"$f":"'[1]Master Prices'!E43","v":0},{"$f":"'[1]Master Prices'!F43","v":0},0.42277031851105651,{"$f":"'[1]Master Prices'!H43","v":0}]
[]
[{"$f":"'[1]Master Prices'!A45","v":"Hide from here down when published"},{"$f":"'[1]Master Prices'!B45","v":0},{"$f":"'[1]Master Prices'!C45","v":0},{"$f":"'[1]Master Prices'!D45","v":0},{"$f":"'[1]Master Prices'!E45","v":0},{"$f":"'[1]Master Prices'!F45","v":0},{"$f":"'[1]Master Prices'!G45","v":0},{"$f":"'[1]Master Prices'!H45","v":0},{"$f":"'[1]Master Prices'!I45","v":0}]
[{"$f":"'[1]Master Prices'!A46","v":"Corn, Yellow Dent"},{"$f":"'[1]Master Prices'!B46","v":6.3303571428571431E-2},{"$f":"'[1]Master Prices'!C46","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D46","v":6.3936607142857149E-2},{"$f":"'[1]Master Prices'!E46","v":0},{"$f":"'[1]Master Prices'!F46","v":0},{"$f":"'[1]Master Prices'!G46","v":6.4569642857142867E-2},{"$f":"'[1]Master Prices'!H46","v":"http://www.usda.gov/oce/commodity/projections/"},{"$f":"'[1]Master Prices'!I46","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A47","v":"Corn, Nutridense"},{"$f":"'[1]Master Prices'!B47","v":0},{"$f":"'[1]Master Prices'!C47","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D47","v":0},{"$f":"'[1]Master Prices'!E47","v":0},{"$f":"'[1]Master Prices'!F47","v":0},{"$f":"'[1]Master Prices'!G47","v":0},{"$f":"'[1]Master Prices'!H47","v":0},{"$f":"'[1]Master Prices'!I47","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A48","v":"Corn Bran"},{"$f":"'[1]Master Prices'!B48","v":0},{"$f":"'[1]Master Prices'!C48","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D48","v":0},{"$f":"'[1]Master Prices'!E48","v":0},{"$f":"'[1]Master Prices'!F48","v":0},{"$f":"'[1]Master Prices'!G48","v":0},{"$f":"'[1]Master Prices'!H48","v":0},{"$f":"'[1]Master Prices'!I48","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A49","v":"Corn DDG"},{"$f":"'[1]Master Prices'!B49","v":0},{"$f":"'[1]Master Prices'!C49","v":0},{"$f":"'[1]Master Prices'!D49","v":0},{"$f":"'[1]Master Prices'!E49","v":0},{"$f":"'[1]Master Prices'!F49","v":0},{"$f":"'[1]Master Prices'!G49","v":0},{"$f":"'[1]Master Prices'!H49","v":0},{"$f":"'[1]Master Prices'!I49","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A50","v":"Corn DDGS, >10% Oil"},{"$f":"'[1]Master Prices'!B50","v":0},{"$f":"'[1]Master Prices'!C50","v":0},{"$f":"'[1]Master Prices'!D50","v":0},{"$f":"'[1]Master Prices'!E50","v":0},{"$f":"'[1]Master Prices'!F50","v":0},{"$f":"'[1]Master Prices'!G50","v":0},{"$f":"'[1]Master Prices'!H50","v":0},{"$f":"'[1]Master Prices'!I50","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A51","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"'[1]Master Prices'!B51","v":0},{"$f":"'[1]Master Prices'!C51","v":0},{"$f":"'[1]Master Prices'!D51","v":0},{"$f":"'[1]Master Prices'!E51","v":0},{"$f":"'[1]Master Prices'!F51","v":0},{"$f":"'[1]Master Prices'!G51","v":0},{"$f":"'[1]Master Prices'!H51","v":0},{"$f":"'[1]Master Prices'!I51","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A52","v":"Corn DDGS, <4% Oil"},{"$f":"'[1]Master Prices'!B52","v":0},{"$f":"'[1]Master Prices'!C52","v":0},{"$f":"'[1]Master Prices'!D52","v":0},{"$f":"'[1]Master Prices'!E52","v":0},{"$f":"'[1]Master Prices'!F52","v":0},{"$f":"'[1]Master Prices'!G52","v":0},{"$f":"'[1]Master Prices'!H52","v":0},{"$f":"'[1]Master Prices'!I52","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A53","v":"Corn HP DDG"},{"$f":"'[1]Master Prices'!B53","v":0},{"$f":"'[1]Master Prices'!C53","v":0},{"$f":"'[1]Master Prices'!D53","v":0},{"$f":"'[1]Master Prices'!E53","v":0},{"$f":"'[1]Master Prices'!F53","v":0},{"$f":"'[1]Master Prices'!G53","v":0},{"$f":"'[1]Master Prices'!H53","v":0},{"$f":"'[1]Master Prices'!I53","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A54","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"'[1]Master Prices'!B54","v":0},{"$f":"'[1]Master Prices'!C54","v":0},{"$f":"'[1]Master Prices'!D54","v":0},{"$f":"'[1]Master Prices'!E54","v":0},{"$f":"'[1]Master Prices'!F54","v":0},{"$f":"'[1]Master Prices'!G54","v":0},{"$f":"'[1]Master Prices'!H54","v":0},{"$f":"'[1]Master Prices'!I54","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A55","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"'[1]Master Prices'!B55","v":0},{"$f":"'[1]Master Prices'!C55","v":0},{"$f":"'[1]Master Prices'!D55","v":0},{"$f":"'[1]Master Prices'!E55","v":0},{"$f":"'[1]Master Prices'!F55","v":0},{"$f":"'[1]Master Prices'!G55","v":0},{"$f":"'[1]Master Prices'!H55","v":0},{"$f":"'[1]Master Prices'!I55","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A56","v":"Soybean Meal, Solvent Extracted"},{"$f":"'[1]Master Prices'!B56","v":0},{"$f":"'[1]Master Prices'!C56","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D56","v":0},{"$f":"'[1]Master Prices'!E56","v":0},{"$f":"'[1]Master Prices'!F56","v":0},{"$f":"'[1]Master Prices'!G56","v":0},{"$f":"'[1]Master Prices'!H56","v":0},{"$f":"'[1]Master Prices'!I56","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A57","v":"Corn Gluten Meal"},{"$f":"'[1]Master Prices'!B57","v":0},{"$f":"'[1]Master Prices'!C57","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D57","v":0},{"$f":"'[1]Master Prices'!E57","v":0},{"$f":"'[1]Master Prices'!F57","v":0},{"$f":"'[1]Master Prices'!G57","v":0},{"$f":"'[1]Master Prices'!H57","v":0},{"$f":"'[1]Master Prices'!I57","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A58","v":"Corn Grits, Hominy Feed"},{"$f":"'[1]Master Prices'!B58","v":0},{"$f":"'[1]Master Prices'!C58","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D58","v":0},{"$f":"'[1]Master Prices'!E58","v":0},{"$f":"'[1]Master Prices'!F58","v":0},{"$f":"'[1]Master Prices'!G58","v":0},{"$f":"'[1]Master Prices'!H58","v":0},{"$f":"'[1]Master Prices'!I58","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A59","v":"Cotton Seeds, Fullfat"},{"$f":"'[1]Master Prices'!B59","v":0},{"$f":"'[1]Master Prices'!C59","v":0},{"$f":"'[1]Master Prices'!D59","v":0},{"$f":"'[1]Master Prices'!E59","v":0},{"$f":"'[1]Master Prices'!F59","v":0},{"$f":"'[1]Master Prices'!G59","v":0},{"$f":"'[1]Master Prices'!H59","v":0},{"$f":"'[1]Master Prices'!I59","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A60","v":"Cotton Seed Meal"},{"$f":"'[1]Master Prices'!B60","v":0},{"$f":"'[1]Master Prices'!C60","v":0},{"$f":"'[1]Master Prices'!D60","v":0},{"$f":"'[1]Master Prices'!E60","v":0},{"$f":"'[1]Master Prices'!F60","v":0},{"$f":"'[1]Master Prices'!G60","v":0},{"$f":"'[1]Master Prices'!H60","v":0},{"$f":"'[1]Master Prices'!I60","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A61","v":"Feather Meal"},{"$f":"'[1]Master Prices'!B61","v":0},{"$f":"'[1]Master Prices'!C61","v":0},{"$f":"'[1]Master Prices'!D61","v":0},{"$f":"'[1]Master Prices'!E61","v":0},{"$f":"'[1]Master Prices'!F61","v":0},{"$f":"'[1]Master Prices'!G61","v":0},{"$f":"'[1]Master Prices'!H61","v":0},{"$f":"'[1]Master Prices'!I61","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A62","v":"Fish Meal Combined"},{"$f":"'[1]Master Prices'!B62","v":0},{"$f":"'[1]Master Prices'!C62","v":0},{"$f":"'[1]Master Prices'!D62","v":0},{"$f":"'[1]Master Prices'!E62","v":0},{"$f":"'[1]Master Prices'!F62","v":0},{"$f":"'[1]Master Prices'!G62","v":0},{"$f":"'[1]Master Prices'!H62","v":0},{"$f":"'[1]Master Prices'!I62","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A63","v":"Flaxseed"},{"$f":"'[1]Master Prices'!B63","v":0},{"$f":"'[1]Master Prices'!C63","v":0},{"$f":"'[1]Master Prices'!D63","v":0},{"$f":"'[1]Master Prices'!E63","v":0},{"$f":"'[1]Master Prices'!F63","v":0},{"$f":"'[1]Master Prices'!G63","v":0},{"$f":"'[1]Master Prices'!H63","v":0},{"$f":"'[1]Master Prices'!I63","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A64","v":"Flaxseed Meal"},{"$f":"'[1]Master Prices'!B64","v":0},{"$f":"'[1]Master Prices'!C64","v":0},{"$f":"'[1]Master Prices'!D64","v":0},{"$f":"'[1]Master Prices'!E64","v":0},{"$f":"'[1]Master Prices'!F64","v":0},{"$f":"'[1]Master Prices'!G64","v":0},{"$f":"'[1]Master Prices'!H64","v":0},{"$f":"'[1]Master Prices'!I64","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A65","v":"Lupins"},{"$f":"'[1]Master Prices'!B65","v":0},{"$f":"'[1]Master Prices'!C65","v":0},{"$f":"'[1]Master Prices'!D65","v":0},{"$f":"'[1]Master Prices'!E65","v":0},{"$f":"'[1]Master Prices'!F65","v":0},{"$f":"'[1]Master Prices'!G65","v":0},{"$f":"'[1]Master Prices'!H65","v":0},{"$f":"'[1]Master Prices'!I65","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A66","v":"Meat Meal"},{"$f":"'[1]Master Prices'!B66","v":0},{"$f":"'[1]Master Prices'!C66","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D66","v":0},{"$f":"'[1]Master Prices'!E66","v":0},{"$f":"'[1]Master Prices'!F66","v":0},{"$f":"'[1]Master Prices'!G66","v":0},{"$f":"'[1]Master Prices'!H66","v":0},{"$f":"'[1]Master Prices'!I66","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A67","v":"Meat and Bone Meal, P >4%"},{"$f":"'[1]Master Prices'!B67","v":0},{"$f":"'[1]Master Prices'!C67","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D67","v":0},{"$f":"'[1]Master Prices'!E67","v":0},{"$f":"'[1]Master Prices'!F67","v":0},{"$f":"'[1]Master Prices'!G67","v":0},{"$f":"'[1]Master Prices'!H67","v":0},{"$f":"'[1]Master Prices'!I67","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A68","v":"Milk, Casein"},{"$f":"'[1]Master Prices'!B68","v":0},{"$f":"'[1]Master Prices'!C68","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D68","v":0},{"$f":"'[1]Master Prices'!E68","v":0},{"$f":"'[1]Master Prices'!F68","v":0},{"$f":"'[1]Master Prices'!G68","v":0},{"$f":"'[1]Master Prices'!H68","v":0},{"$f":"'[1]Master Prices'!I68","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A69","v":"Milk, Lactose"},{"$f":"'[1]Master Prices'!B69","v":0},{"$f":"'[1]Master Prices'!C69","v":0},{"$f":"'[1]Master Prices'!D69","v":0},{"$f":"'[1]Master Prices'!E69","v":0},{"$f":"'[1]Master Prices'!F69","v":0},{"$f":"'[1]Master Prices'!G69","v":0},{"$f":"'[1]Master Prices'!H69","v":0},{"$f":"'[1]Master Prices'!I69","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A70","v":"Milk, Skim Milk Powder"},{"$f":"'[1]Master Prices'!B70","v":0},{"$f":"'[1]Master Prices'!C70","v":0},{"$f":"'[1]Master Prices'!D70","v":0},{"$f":"'[1]Master Prices'!E70","v":0},{"$f":"'[1]Master Prices'!F70","v":0},{"$f":"'[1]Master Prices'!G70","v":0},{"$f":"'[1]Master Prices'!H70","v":0},{"$f":"'[1]Master Prices'!I70","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A71","v":"Milk, Whey Powder"},{"$f":"'[1]Master Prices'!B71","v":0},{"$f":"'[1]Master Prices'!C71","v":0},{"$f":"'[1]Master Prices'!D71","v":0},{"$f":"'[1]Master Prices'!E71","v":0},{"$f":"'[1]Master Prices'!F71","v":0},{"$f":"'[1]Master Prices'!G71","v":0},{"$f":"'[1]Master Prices'!H71","v":0},{"$f":"'[1]Master Prices'!I71","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A72","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"'[1]Master Prices'!B72","v":0},{"$f":"'[1]Master Prices'!C72","v":0},{"$f":"'[1]Master Prices'!D72","v":0},{"$f":"'[1]Master Prices'!E72","v":0},{"$f":"'[1]Master Prices'!F72","v":0},{"$f":"'[1]Master Prices'!G72","v":0},{"$f":"'[1]Master Prices'!H72","v":0},{"$f":"'[1]Master Prices'!I72","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A73","v":"Milk, Whey Protein Concentrate"},{"$f":"'[1]Master Prices'!B73","v":0},{"$f":"'[1]Master Prices'!C73","v":0},{"$f":"'[1]Master Prices'!D73","v":0},{"$f":"'[1]Master Prices'!E73","v":0},{"$f":"'[1]Master Prices'!F73","v":0},{"$f":"'[1]Master Prices'!G73","v":0},{"$f":"'[1]Master Prices'!H73","v":0},{"$f":"'[1]Master Prices'!I73","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A74","v":"Millet"},{"$f":"'[1]Master Prices'!B74","v":0},{"$f":"'[1]Master Prices'!C74","v":0},{"$f":"'[1]Master Prices'!D74","v":0},{"$f":"'[1]Master Prices'!E74","v":0},{"$f":"'[1]Master Prices'!F74","v":0},{"$f":"'[1]Master Prices'!G74","v":0},{"$f":"'[1]Master Prices'!H74","v":0},{"$f":"'[1]Master Prices'!I74","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A75","v":"Molasses, Sugarbeet"},{"$f":"'[1]Master Prices'!B75","v":0},{"$f":"'[1]Master Prices'!C75","v":0},{"$f":"'[1]Master Prices'!D75","v":0},{"$f":"'[1]Master Prices'!E75","v":0},{"$f":"'[1]Master Prices'!F75","v":0},{"$f":"'[1]Master Prices'!G75","v":0},{"$f":"'[1]Master Prices'!H75","v":0},{"$f":"'[1]Master Prices'!I75","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A76","v":"Molasses, Sugarcane"},{"$f":"'[1]Master Prices'!B76","v":0},{"$f":"'[1]Master Prices'!C76","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D76","v":0},{"$f":"'[1]Master Prices'!E76","v":0},{"$f":"'[1]Master Prices'!F76","v":0},{"$f":"'[1]Master Prices'!G76","v":0},{"$f":"'[1]Master Prices'!H76","v":0},{"$f":"'[1]Master Prices'!I76","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A77","v":"Oats"},{"$f":"'[1]Master Prices'!B77","v":0},{"$f":"'[1]Master Prices'!C77","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D77","v":0},{"$f":"'[1]Master Prices'!E77","v":0},{"$f":"'[1]Master Prices'!F77","v":0},{"$f":"'[1]Master Prices'!G77","v":0},{"$f":"'[1]Master Prices'!H77","v":0},{"$f":"'[1]Master Prices'!I77","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A78","v":"Oats, Naked"},{"$f":"'[1]Master Prices'!B78","v":0},{"$f":"'[1]Master Prices'!C78","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D78","v":0},{"$f":"'[1]Master Prices'!E78","v":0},{"$f":"'[1]Master Prices'!F78","v":0},{"$f":"'[1]Master Prices'!G78","v":0},{"$f":"'[1]Master Prices'!H78","v":0},{"$f":"'[1]Master Prices'!I78","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A79","v":"Oat Groats"},{"$f":"'[1]Master Prices'!B79","v":0},{"$f":"'[1]Master Prices'!C79","v":0},{"$f":"'[1]Master Prices'!D79","v":0},{"$f":"'[1]Master Prices'!E79","v":0},{"$f":"'[1]Master Prices'!F79","v":0},{"$f":"'[1]Master Prices'!G79","v":0},{"$f":"'[1]Master Prices'!H79","v":0},{"$f":"'[1]Master Prices'!I79","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A80","v":"Peanut Meal, Expelled"},{"$f":"'[1]Master Prices'!B80","v":0},{"$f":"'[1]Master Prices'!C80","v":0},{"$f":"'[1]Master Prices'!D80","v":0},{"$f":"'[1]Master Prices'!E80","v":0},{"$f":"'[1]Master Prices'!F80","v":0},{"$f":"'[1]Master Prices'!G80","v":0},{"$f":"'[1]Master Prices'!H80","v":0},{"$f":"'[1]Master Prices'!I80","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A81","v":"Peanut Meal, Extracted"},{"$f":"'[1]Master Prices'!B81","v":0},{"$f":"'[1]Master Prices'!C81","v":0},{"$f":"'[1]Master Prices'!D81","v":0},{"$f":"'[1]Master Prices'!E81","v":0},{"$f":"'[1]Master Prices'!F81","v":0},{"$f":"'[1]Master Prices'!G81","v":0},{"$f":"'[1]Master Prices'!H81","v":0},{"$f":"'[1]Master Prices'!I81","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A82","v":"Peas, Field Peas"},{"$f":"'[1]Master Prices'!B82","v":0},{"$f":"'[1]Master Prices'!C82","v":0},{"$f":"'[1]Master Prices'!D82","v":0},{"$f":"'[1]Master Prices'!E82","v":0},{"$f":"'[1]Master Prices'!F82","v":0},{"$f":"'[1]Master Prices'!G82","v":0},{"$f":"'[1]Master Prices'!H82","v":0},{"$f":"'[1]Master Prices'!I82","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A83","v":"Pea Protein Concentrate"},{"$f":"'[1]Master Prices'!B83","v":0},{"$f":"'[1]Master Prices'!C83","v":0},{"$f":"'[1]Master Prices'!D83","v":0},{"$f":"'[1]Master Prices'!E83","v":0},{"$f":"'[1]Master Prices'!F83","v":0},{"$f":"'[1]Master Prices'!G83","v":0},{"$f":"'[1]Master Prices'!H83","v":0},{"$f":"'[1]Master Prices'!I83","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A84","v":"Potato Protein Concentrate"},{"$f":"'[1]Master Prices'!B84","v":0},{"$f":"'[1]Master Prices'!C84","v":0},{"$f":"'[1]Master Prices'!D84","v":0},{"$f":"'[1]Master Prices'!E84","v":0},{"$f":"'[1]Master Prices'!F84","v":0},{"$f":"'[1]Master Prices'!G84","v":0},{"$f":"'[1]Master Prices'!H84","v":0},{"$f":"'[1]Master Prices'!I84","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A85","v":"Poultry Byproduct"},{"$f":"'[1]Master Prices'!B85","v":0},{"$f":"'[1]Master Prices'!C85","v":0},{"$f":"'[1]Master Prices'!D85","v":0},{"$f":"'[1]Master Prices'!E85","v":0},{"$f":"'[1]Master Prices'!F85","v":0},{"$f":"'[1]Master Prices'!G85","v":0},{"$f":"'[1]Master Prices'!H85","v":0},{"$f":"'[1]Master Prices'!I85","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A86","v":"Rice"},{"$f":"'[1]Master Prices'!B86","v":0},{"$f":"'[1]Master Prices'!C86","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D86","v":0},{"$f":"'[1]Master Prices'!E86","v":0},{"$f":"'[1]Master Prices'!F86","v":0},{"$f":"'[1]Master Prices'!G86","v":0},{"$f":"'[1]Master Prices'!H86","v":0},{"$f":"'[1]Master Prices'!I86","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A87","v":"Rice Bran"},{"$f":"'[1]Master Prices'!B87","v":0},{"$f":"'[1]Master Prices'!C87","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D87","v":0},{"$f":"'[1]Master Prices'!E87","v":0},{"$f":"'[1]Master Prices'!F87","v":0},{"$f":"'[1]Master Prices'!G87","v":0},{"$f":"'[1]Master Prices'!H87","v":0},{"$f":"'[1]Master Prices'!I87","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A88","v":"Rice Bran, Defatted"},{"$f":"'[1]Master Prices'!B88","v":0},{"$f":"'[1]Master Prices'!C88","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D88","v":0},{"$f":"'[1]Master Prices'!E88","v":0},{"$f":"'[1]Master Prices'!F88","v":0},{"$f":"'[1]Master Prices'!G88","v":0},{"$f":"'[1]Master Prices'!H88","v":0},{"$f":"'[1]Master Prices'!I88","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A89","v":"Rice, Broken"},{"$f":"'[1]Master Prices'!B89","v":0},{"$f":"'[1]Master Prices'!C89","v":0},{"$f":"'[1]Master Prices'!D89","v":0},{"$f":"'[1]Master Prices'!E89","v":0},{"$f":"'[1]Master Prices'!F89","v":0},{"$f":"'[1]Master Prices'!G89","v":0},{"$f":"'[1]Master Prices'!H89","v":0},{"$f":"'[1]Master Prices'!I89","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A90","v":"Rye"},{"$f":"'[1]Master Prices'!B90","v":0},{"$f":"'[1]Master Prices'!C90","v":0},{"$f":"'[1]Master Prices'!D90","v":0},{"$f":"'[1]Master Prices'!E90","v":0},{"$f":"'[1]Master Prices'!F90","v":0},{"$f":"'[1]Master Prices'!G90","v":0},{"$f":"'[1]Master Prices'!H90","v":0},{"$f":"'[1]Master Prices'!I90","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A91","v":"Sesame Meal"},{"$f":"'[1]Master Prices'!B91","v":0},{"$f":"'[1]Master Prices'!C91","v":0},{"$f":"'[1]Master Prices'!D91","v":0},{"$f":"'[1]Master Prices'!E91","v":0},{"$f":"'[1]Master Prices'!F91","v":0},{"$f":"'[1]Master Prices'!G91","v":0},{"$f":"'[1]Master Prices'!H91","v":0},{"$f":"'[1]Master Prices'!I91","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A92","v":"Sorghum"},{"$f":"'[1]Master Prices'!B92","v":0},{"$f":"'[1]Master Prices'!C92","v":0},{"$f":"'[1]Master Prices'!D92","v":0},{"$f":"'[1]Master Prices'!E92","v":0},{"$f":"'[1]Master Prices'!F92","v":0},{"$f":"'[1]Master Prices'!G92","v":0},{"$f":"'[1]Master Prices'!H92","v":0},{"$f":"'[1]Master Prices'!I92","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A93","v":"Soybeans, Full Fat"},{"$f":"'[1]Master Prices'!B93","v":0},{"$f":"'[1]Master Prices'!C93","v":0},{"$f":"'[1]Master Prices'!D93","v":0},{"$f":"'[1]Master Prices'!E93","v":0},{"$f":"'[1]Master Prices'!F93","v":0},{"$f":"'[1]Master Prices'!G93","v":0},{"$f":"'[1]Master Prices'!H93","v":0},{"$f":"'[1]Master Prices'!I93","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A94","v":"Soybeans, High Protein, Full Fat"},{"$f":"'[1]Master Prices'!B94","v":0},{"$f":"'[1]Master Prices'!C94","v":0},{"$f":"'[1]Master Prices'!D94","v":0},{"$f":"'[1]Master Prices'!E94","v":0},{"$f":"'[1]Master Prices'!F94","v":0},{"$f":"'[1]Master Prices'!G94","v":0},{"$f":"'[1]Master Prices'!H94","v":0},{"$f":"'[1]Master Prices'!I94","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A95","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"'[1]Master Prices'!B95","v":0},{"$f":"'[1]Master Prices'!C95","v":0},{"$f":"'[1]Master Prices'!D95","v":0},{"$f":"'[1]Master Prices'!E95","v":0},{"$f":"'[1]Master Prices'!F95","v":0},{"$f":"'[1]Master Prices'!G95","v":0},{"$f":"'[1]Master Prices'!H95","v":0},{"$f":"'[1]Master Prices'!I95","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A96","v":"Soybean Meal, High Protein, Expelled"},{"$f":"'[1]Master Prices'!B96","v":0},{"$f":"'[1]Master Prices'!C96","v":"USDA St. Joseph, MO SJ_GR851 Report (http://www.ams.usda.gov/mnreports/sj_gr851.txt)"},{"$f":"'[1]Master Prices'!D96","v":0},{"$f":"'[1]Master Prices'!E96","v":0},{"$f":"'[1]Master Prices'!F96","v":0},{"$f":"'[1]Master Prices'!G96","v":0},{"$f":"'[1]Master Prices'!H96","v":0},{"$f":"'[1]Master Prices'!I96","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A97","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"'[1]Master Prices'!B97","v":0},{"$f":"'[1]Master Prices'!C97","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D97","v":0},{"$f":"'[1]Master Prices'!E97","v":0},{"$f":"'[1]Master Prices'!F97","v":0},{"$f":"'[1]Master Prices'!G97","v":0},{"$f":"'[1]Master Prices'!H97","v":0},{"$f":"'[1]Master Prices'!I97","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A98","v":"Soybean Meal, Expelled"},{"$f":"'[1]Master Prices'!B98","v":0},{"$f":"'[1]Master Prices'!C98","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D98","v":0},{"$f":"'[1]Master Prices'!E98","v":0},{"$f":"'[1]Master Prices'!F98","v":0},{"$f":"'[1]Master Prices'!G98","v":0},{"$f":"'[1]Master Prices'!H98","v":0},{"$f":"'[1]Master Prices'!I98","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A99","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"'[1]Master Prices'!B99","v":0},{"$f":"'[1]Master Prices'!C99","v":0},{"$f":"'[1]Master Prices'!D99","v":0},{"$f":"'[1]Master Prices'!E99","v":0},{"$f":"'[1]Master Prices'!F99","v":0},{"$f":"'[1]Master Prices'!G99","v":0},{"$f":"'[1]Master Prices'!H99","v":0},{"$f":"'[1]Master Prices'!I99","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A100","v":"Soybean Meal, Solvent Extracted"},{"$f":"'[1]Master Prices'!B100","v":0},{"$f":"'[1]Master Prices'!C100","v":0},{"$f":"'[1]Master Prices'!D100","v":0},{"$f":"'[1]Master Prices'!E100","v":0},{"$f":"'[1]Master Prices'!F100","v":0},{"$f":"'[1]Master Prices'!G100","v":0},{"$f":"'[1]Master Prices'!H100","v":0},{"$f":"'[1]Master Prices'!I100","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A101","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"'[1]Master Prices'!B101","v":0.15809999999999999},{"$f":"'[1]Master Prices'!C101","v":"USDA St. Joseph, MO SJ_GR210 Report (http://www.ams.usda.gov/mnreports/sj_gr210.txt)"},{"$f":"'[1]Master Prices'!D101","v":0.15968099999999999},{"$f":"'[1]Master Prices'!E101","v":0},{"$f":"'[1]Master Prices'!F101","v":0},{"$f":"'[1]Master Prices'!G101","v":0.16126199999999999},{"$f":"'[1]Master Prices'!H101","v":"http://www.usda.gov/oce/commodity/projections/"},{"$f":"'[1]Master Prices'!I101","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A102","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"'[1]Master Prices'!B102","v":0},{"$f":"'[1]Master Prices'!C102","v":0},{"$f":"'[1]Master Prices'!D102","v":0},{"$f":"'[1]Master Prices'!E102","v":0},{"$f":"'[1]Master Prices'!F102","v":0},{"$f":"'[1]Master Prices'!G102","v":0},{"$f":"'[1]Master Prices'!H102","v":0},{"$f":"'[1]Master Prices'!I102","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A103","v":"Soybean Meal, Enzyme Treated"},{"$f":"'[1]Master Prices'!B103","v":0},{"$f":"'[1]Master Prices'!C103","v":0},{"$f":"'[1]Master Prices'!D103","v":0},{"$f":"'[1]Master Prices'!E103","v":0},{"$f":"'[1]Master Prices'!F103","v":0},{"$f":"'[1]Master Prices'!G103","v":0},{"$f":"'[1]Master Prices'!H103","v":0},{"$f":"'[1]Master Prices'!I103","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A104","v":"Soybean Meal, Fermented"},{"$f":"'[1]Master Prices'!B104","v":0},{"$f":"'[1]Master Prices'!C104","v":0},{"$f":"'[1]Master Prices'!D104","v":0},{"$f":"'[1]Master Prices'!E104","v":0},{"$f":"'[1]Master Prices'!F104","v":0},{"$f":"'[1]Master Prices'!G104","v":0},{"$f":"'[1]Master Prices'!H104","v":0},{"$f":"'[1]Master Prices'!I104","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A105","v":"Soybean Hulls"},{"$f":"'[1]Master Prices'!B105","v":0},{"$f":"'[1]Master Prices'!C105","v":0},{"$f":"'[1]Master Prices'!D105","v":0},{"$f":"'[1]Master Prices'!E105","v":0},{"$f":"'[1]Master Prices'!F105","v":0},{"$f":"'[1]Master Prices'!G105","v":0},{"$f":"'[1]Master Prices'!H105","v":0},{"$f":"'[1]Master Prices'!I105","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A106","v":"Soy Protein Concentrate"},{"$f":"'[1]Master Prices'!B106","v":0},{"$f":"'[1]Master Prices'!C106","v":0},{"$f":"'[1]Master Prices'!D106","v":0},{"$f":"'[1]Master Prices'!E106","v":0},{"$f":"'[1]Master Prices'!F106","v":0},{"$f":"'[1]Master Prices'!G106","v":0},{"$f":"'[1]Master Prices'!H106","v":0},{"$f":"'[1]Master Prices'!I106","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A107","v":"Soy Protein Isolate"},{"$f":"'[1]Master Prices'!B107","v":0},{"$f":"'[1]Master Prices'!C107","v":0},{"$f":"'[1]Master Prices'!D107","v":0},{"$f":"'[1]Master Prices'!E107","v":0},{"$f":"'[1]Master Prices'!F107","v":0},{"$f":"'[1]Master Prices'!G107","v":0},{"$f":"'[1]Master Prices'!H107","v":0},{"$f":"'[1]Master Prices'!I107","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A108","v":"Sugar Beet Pulp"},{"$f":"'[1]Master Prices'!B108","v":0},{"$f":"'[1]Master Prices'!C108","v":0},{"$f":"'[1]Master Prices'!D108","v":0},{"$f":"'[1]Master Prices'!E108","v":0},{"$f":"'[1]Master Prices'!F108","v":0},{"$f":"'[1]Master Prices'!G108","v":0},{"$f":"'[1]Master Prices'!H108","v":0},{"$f":"'[1]Master Prices'!I108","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A109","v":"Sunflower, Full Fat"},{"$f":"'[1]Master Prices'!B109","v":0},{"$f":"'[1]Master Prices'!C109","v":0},{"$f":"'[1]Master Prices'!D109","v":0},{"$f":"'[1]Master Prices'!E109","v":0},{"$f":"'[1]Master Prices'!F109","v":0},{"$f":"'[1]Master Prices'!G109","v":0},{"$f":"'[1]Master Prices'!H109","v":0},{"$f":"'[1]Master Prices'!I109","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A110","v":"Sunflower Meal, Solvent Extracted"},{"$f":"'[1]Master Prices'!B110","v":0},{"$f":"'[1]Master Prices'!C110","v":0},{"$f":"'[1]Master Prices'!D110","v":0},{"$f":"'[1]Master Prices'!E110","v":0},{"$f":"'[1]Master Prices'!F110","v":0},{"$f":"'[1]Master Prices'!G110","v":0},{"$f":"'[1]Master Prices'!H110","v":0},{"$f":"'[1]Master Prices'!I110","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A111","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"'[1]Master Prices'!B111","v":0},{"$f":"'[1]Master Prices'!C111","v":0},{"$f":"'[1]Master Prices'!D111","v":0},{"$f":"'[1]Master Prices'!E111","v":0},{"$f":"'[1]Master Prices'!F111","v":0},{"$f":"'[1]Master Prices'!G111","v":0},{"$f":"'[1]Master Prices'!H111","v":0},{"$f":"'[1]Master Prices'!I111","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A112","v":"Triticale"},{"$f":"'[1]Master Prices'!B112","v":0},{"$f":"'[1]Master Prices'!C112","v":0},{"$f":"'[1]Master Prices'!D112","v":0},{"$f":"'[1]Master Prices'!E112","v":0},{"$f":"'[1]Master Prices'!F112","v":0},{"$f":"'[1]Master Prices'!G112","v":0},{"$f":"'[1]Master Prices'!H112","v":0},{"$f":"'[1]Master Prices'!I112","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A113","v":"Wheat, Hard Red"},{"$f":"'[1]Master Prices'!B113","v":0},{"$f":"'[1]Master Prices'!C113","v":0},{"$f":"'[1]Master Prices'!D113","v":0},{"$f":"'[1]Master Prices'!E113","v":0},{"$f":"'[1]Master Prices'!F113","v":0},{"$f":"'[1]Master Prices'!G113","v":0},{"$f":"'[1]Master Prices'!H113","v":0},{"$f":"'[1]Master Prices'!I113","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A114","v":"Wheat, Soft Red"},{"$f":"'[1]Master Prices'!B114","v":0},{"$f":"'[1]Master Prices'!C114","v":0},{"$f":"'[1]Master Prices'!D114","v":0},{"$f":"'[1]Master Prices'!E114","v":0},{"$f":"'[1]Master Prices'!F114","v":0},{"$f":"'[1]Master Prices'!G114","v":0},{"$f":"'[1]Master Prices'!H114","v":0},{"$f":"'[1]Master Prices'!I114","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A115","v":"Wheat Bran"},{"$f":"'[1]Master Prices'!B115","v":0},{"$f":"'[1]Master Prices'!C115","v":0},{"$f":"'[1]Master Prices'!D115","v":0},{"$f":"'[1]Master Prices'!E115","v":0},{"$f":"'[1]Master Prices'!F115","v":0},{"$f":"'[1]Master Prices'!G115","v":0},{"$f":"'[1]Master Prices'!H115","v":0},{"$f":"'[1]Master Prices'!I115","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A116","v":"Wheat Middlings"},{"$f":"'[1]Master Prices'!B116","v":0},{"$f":"'[1]Master Prices'!C116","v":0},{"$f":"'[1]Master Prices'!D116","v":0},{"$f":"'[1]Master Prices'!E116","v":0},{"$f":"'[1]Master Prices'!F116","v":0},{"$f":"'[1]Master Prices'!G116","v":0},{"$f":"'[1]Master Prices'!H116","v":0},{"$f":"'[1]Master Prices'!I116","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A117","v":"Wheat Shorts"},{"$f":"'[1]Master Prices'!B117","v":0},{"$f":"'[1]Master Prices'!C117","v":0},{"$f":"'[1]Master Prices'!D117","v":0},{"$f":"'[1]Master Prices'!E117","v":0},{"$f":"'[1]Master Prices'!F117","v":0},{"$f":"'[1]Master Prices'!G117","v":0},{"$f":"'[1]Master Prices'!H117","v":0},{"$f":"'[1]Master Prices'!I117","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A118","v":"Wheat DDGS"},{"$f":"'[1]Master Prices'!B118","v":0},{"$f":"'[1]Master Prices'!C118","v":0},{"$f":"'[1]Master Prices'!D118","v":0},{"$f":"'[1]Master Prices'!E118","v":0},{"$f":"'[1]Master Prices'!F118","v":0},{"$f":"'[1]Master Prices'!G118","v":0},{"$f":"'[1]Master Prices'!H118","v":0},{"$f":"'[1]Master Prices'!I118","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A119","v":"Yeast, Brewers' Yeast"},{"$f":"'[1]Master Prices'!B119","v":0},{"$f":"'[1]Master Prices'!C119","v":0},{"$f":"'[1]Master Prices'!D119","v":0},{"$f":"'[1]Master Prices'!E119","v":0},{"$f":"'[1]Master Prices'!F119","v":0},{"$f":"'[1]Master Prices'!G119","v":0},{"$f":"'[1]Master Prices'!H119","v":0},{"$f":"'[1]Master Prices'!I119","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A120","v":"Yeast, Single Cell Protein"},{"$f":"'[1]Master Prices'!B120","v":0},{"$f":"'[1]Master Prices'!C120","v":0},{"$f":"'[1]Master Prices'!D120","v":0},{"$f":"'[1]Master Prices'!E120","v":0},{"$f":"'[1]Master Prices'!F120","v":0},{"$f":"'[1]Master Prices'!G120","v":0},{"$f":"'[1]Master Prices'!H120","v":0},{"$f":"'[1]Master Prices'!I120","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A121","v":"Beef Tallow"},{"$f":"'[1]Master Prices'!B121","v":0},{"$f":"'[1]Master Prices'!C121","v":0},{"$f":"'[1]Master Prices'!D121","v":0},{"$f":"'[1]Master Prices'!E121","v":0},{"$f":"'[1]Master Prices'!F121","v":0},{"$f":"'[1]Master Prices'!G121","v":0},{"$f":"'[1]Master Prices'!H121","v":0},{"$f":"'[1]Master Prices'!I121","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A122","v":"Choice White Grease"},{"$f":"'[1]Master Prices'!B122","v":0},{"$f":"'[1]Master Prices'!C122","v":0},{"$f":"'[1]Master Prices'!D122","v":0},{"$f":"'[1]Master Prices'!E122","v":0},{"$f":"'[1]Master Prices'!F122","v":0},{"$f":"'[1]Master Prices'!G122","v":0},{"$f":"'[1]Master Prices'!H122","v":0},{"$f":"'[1]Master Prices'!I122","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A123","v":"Poultry Fat"},{"$f":"'[1]Master Prices'!B123","v":0},{"$f":"'[1]Master Prices'!C123","v":0},{"$f":"'[1]Master Prices'!D123","v":0},{"$f":"'[1]Master Prices'!E123","v":0},{"$f":"'[1]Master Prices'!F123","v":0},{"$f":"'[1]Master Prices'!G123","v":0},{"$f":"'[1]Master Prices'!H123","v":0},{"$f":"'[1]Master Prices'!I123","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A124","v":"Lard"},{"$f":"'[1]Master Prices'!B124","v":0},{"$f":"'[1]Master Prices'!C124","v":0},{"$f":"'[1]Master Prices'!D124","v":0},{"$f":"'[1]Master Prices'!E124","v":0},{"$f":"'[1]Master Prices'!F124","v":0},{"$f":"'[1]Master Prices'!G124","v":0},{"$f":"'[1]Master Prices'!H124","v":0},{"$f":"'[1]Master Prices'!I124","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A125","v":"Restaurant Grease"},{"$f":"'[1]Master Prices'!B125","v":0},{"$f":"'[1]Master Prices'!C125","v":0},{"$f":"'[1]Master Prices'!D125","v":0},{"$f":"'[1]Master Prices'!E125","v":0},{"$f":"'[1]Master Prices'!F125","v":0},{"$f":"'[1]Master Prices'!G125","v":0},{"$f":"'[1]Master Prices'!H125","v":0},{"$f":"'[1]Master Prices'!I125","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A126","v":"Canola oil"},{"$f":"'[1]Master Prices'!B126","v":0},{"$f":"'[1]Master Prices'!C126","v":0},{"$f":"'[1]Master Prices'!D126","v":0},{"$f":"'[1]Master Prices'!E126","v":0},{"$f":"'[1]Master Prices'!F126","v":0},{"$f":"'[1]Master Prices'!G126","v":0},{"$f":"'[1]Master Prices'!H126","v":0},{"$f":"'[1]Master Prices'!I126","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A127","v":"Coconut oil"},{"$f":"'[1]Master Prices'!B127","v":0},{"$f":"'[1]Master Prices'!C127","v":0},{"$f":"'[1]Master Prices'!D127","v":0},{"$f":"'[1]Master Prices'!E127","v":0},{"$f":"'[1]Master Prices'!F127","v":0},{"$f":"'[1]Master Prices'!G127","v":0},{"$f":"'[1]Master Prices'!H127","v":0},{"$f":"'[1]Master Prices'!I127","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A128","v":"Corn oil"},{"$f":"'[1]Master Prices'!B128","v":0},{"$f":"'[1]Master Prices'!C128","v":0},{"$f":"'[1]Master Prices'!D128","v":0},{"$f":"'[1]Master Prices'!E128","v":0},{"$f":"'[1]Master Prices'!F128","v":0},{"$f":"'[1]Master Prices'!G128","v":0},{"$f":"'[1]Master Prices'!H128","v":0},{"$f":"'[1]Master Prices'!I128","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A129","v":"Palm Kernel oil"},{"$f":"'[1]Master Prices'!B129","v":0},{"$f":"'[1]Master Prices'!C129","v":0},{"$f":"'[1]Master Prices'!D129","v":0},{"$f":"'[1]Master Prices'!E129","v":0},{"$f":"'[1]Master Prices'!F129","v":0},{"$f":"'[1]Master Prices'!G129","v":0},{"$f":"'[1]Master Prices'!H129","v":0},{"$f":"'[1]Master Prices'!I129","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A130","v":"Soybean oil"},{"$f":"'[1]Master Prices'!B130","v":0},{"$f":"'[1]Master Prices'!C130","v":0},{"$f":"'[1]Master Prices'!D130","v":0},{"$f":"'[1]Master Prices'!E130","v":0},{"$f":"'[1]Master Prices'!F130","v":0},{"$f":"'[1]Master Prices'!G130","v":0},{"$f":"'[1]Master Prices'!H130","v":0},{"$f":"'[1]Master Prices'!I130","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A131","v":"Soybean Lecithin"},{"$f":"'[1]Master Prices'!B131","v":0},{"$f":"'[1]Master Prices'!C131","v":0},{"$f":"'[1]Master Prices'!D131","v":0},{"$f":"'[1]Master Prices'!E131","v":0},{"$f":"'[1]Master Prices'!F131","v":0},{"$f":"'[1]Master Prices'!G131","v":0},{"$f":"'[1]Master Prices'!H131","v":0},{"$f":"'[1]Master Prices'!I131","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A132","v":"Sunflower oil"},{"$f":"'[1]Master Prices'!B132","v":0},{"$f":"'[1]Master Prices'!C132","v":0},{"$f":"'[1]Master Prices'!D132","v":0},{"$f":"'[1]Master Prices'!E132","v":0},{"$f":"'[1]Master Prices'!F132","v":0},{"$f":"'[1]Master Prices'!G132","v":0},{"$f":"'[1]Master Prices'!H132","v":0},{"$f":"'[1]Master Prices'!I132","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A133","v":"Fat, A/V blend"},{"$f":"'[1]Master Prices'!B133","v":0},{"$f":"'[1]Master Prices'!C133","v":0},{"$f":"'[1]Master Prices'!D133","v":0},{"$f":"'[1]Master Prices'!E133","v":0},{"$f":"'[1]Master Prices'!F133","v":0},{"$f":"'[1]Master Prices'!G133","v":0},{"$f":"'[1]Master Prices'!H133","v":0},{"$f":"'[1]Master Prices'!I133","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A134","v":"Calcium carbonate"},{"$f":"'[1]Master Prices'!B134","v":0},{"$f":"'[1]Master Prices'!C134","v":0},{"$f":"'[1]Master Prices'!D134","v":0},{"$f":"'[1]Master Prices'!E134","v":0},{"$f":"'[1]Master Prices'!F134","v":0},{"$f":"'[1]Master Prices'!G134","v":0},{"$f":"'[1]Master Prices'!H134","v":0},{"$f":"'[1]Master Prices'!I134","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A135","v":"Calcium phosphate (tricalcium)"},{"$f":"'[1]Master Prices'!B135","v":0},{"$f":"'[1]Master Prices'!C135","v":0},{"$f":"'[1]Master Prices'!D135","v":0},{"$f":"'[1]Master Prices'!E135","v":0},{"$f":"'[1]Master Prices'!F135","v":0},{"$f":"'[1]Master Prices'!G135","v":0},{"$f":"'[1]Master Prices'!H135","v":0},{"$f":"'[1]Master Prices'!I135","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A136","v":"Calcium phosphate (dicalcium)"},{"$f":"'[1]Master Prices'!B136","v":0},{"$f":"'[1]Master Prices'!C136","v":0},{"$f":"'[1]Master Prices'!D136","v":0},{"$f":"'[1]Master Prices'!E136","v":0},{"$f":"'[1]Master Prices'!F136","v":0},{"$f":"'[1]Master Prices'!G136","v":0},{"$f":"'[1]Master Prices'!H136","v":0},{"$f":"'[1]Master Prices'!I136","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A137","v":"Calcium phosphate (monocalcium)"},{"$f":"'[1]Master Prices'!B137","v":0.32800000000000001},{"$f":"'[1]Master Prices'!C137","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D137","v":0.33128000000000002},{"$f":"'[1]Master Prices'!E137","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F137","v":0},{"$f":"'[1]Master Prices'!G137","v":0.33456000000000002},{"$f":"'[1]Master Prices'!H137","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I137","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A138","v":"Calcium sulfate, dihydrate"},{"$f":"'[1]Master Prices'!B138","v":0},{"$f":"'[1]Master Prices'!C138","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D138","v":0},{"$f":"'[1]Master Prices'!E138","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F138","v":0},{"$f":"'[1]Master Prices'!G138","v":0},{"$f":"'[1]Master Prices'!H138","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I138","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A139","v":"Limestone, ground"},{"$f":"'[1]Master Prices'!B139","v":1.7600000000000001E-2},{"$f":"'[1]Master Prices'!C139","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D139","v":1.7776E-2},{"$f":"'[1]Master Prices'!E139","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F139","v":0},{"$f":"'[1]Master Prices'!G139","v":1.7952000000000003E-2},{"$f":"'[1]Master Prices'!H139","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I139","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A140","v":"Magnesium phosphate"},{"$f":"'[1]Master Prices'!B140","v":0},{"$f":"'[1]Master Prices'!C140","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D140","v":0},{"$f":"'[1]Master Prices'!E140","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F140","v":0},{"$f":"'[1]Master Prices'!G140","v":0},{"$f":"'[1]Master Prices'!H140","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I140","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A141","v":"Sodium carbonate"},{"$f":"'[1]Master Prices'!B141","v":0},{"$f":"'[1]Master Prices'!C141","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D141","v":0},{"$f":"'[1]Master Prices'!E141","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F141","v":0},{"$f":"'[1]Master Prices'!G141","v":0},{"$f":"'[1]Master Prices'!H141","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I141","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A142","v":"Sodium bicarbonate"},{"$f":"'[1]Master Prices'!B142","v":0},{"$f":"'[1]Master Prices'!C142","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D142","v":0},{"$f":"'[1]Master Prices'!E142","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F142","v":0},{"$f":"'[1]Master Prices'!G142","v":0},{"$f":"'[1]Master Prices'!H142","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I142","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A143","v":"Sodium chloride"},{"$f":"'[1]Master Prices'!B143","v":5.8000000000000003E-2},{"$f":"'[1]Master Prices'!C143","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D143","v":5.858E-2},{"$f":"'[1]Master Prices'!E143","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F143","v":0},{"$f":"'[1]Master Prices'!G143","v":5.9160000000000004E-2},{"$f":"'[1]Master Prices'!H143","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I143","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A144","v":"Sodium phosphate, monobasic"},{"$f":"'[1]Master Prices'!B144","v":0},{"$f":"'[1]Master Prices'!C144","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D144","v":0},{"$f":"'[1]Master Prices'!E144","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F144","v":0},{"$f":"'[1]Master Prices'!G144","v":0},{"$f":"'[1]Master Prices'!H144","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I144","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A145","v":"Sodium sulfate, decahydrate"},{"$f":"'[1]Master Prices'!B145","v":0},{"$f":"'[1]Master Prices'!C145","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D145","v":0},{"$f":"'[1]Master Prices'!E145","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F145","v":0},{"$f":"'[1]Master Prices'!G145","v":0},{"$f":"'[1]Master Prices'!H145","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I145","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A146","v":"L-Lys-HCL"},{"$f":"'[1]Master Prices'!B146","v":0.90900000000000003},{"$f":"'[1]Master Prices'!C146","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D146","v":0.91809000000000007},{"$f":"'[1]Master Prices'!E146","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F146","v":0},{"$f":"'[1]Master Prices'!G146","v":0.92718},{"$f":"'[1]Master Prices'!H146","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I146","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A147","v":"DL-Met"},{"$f":"'[1]Master Prices'!B147","v":4.359},{"$f":"'[1]Master Prices'!C147","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D147","v":4.40259},{"$f":"'[1]Master Prices'!E147","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F147","v":0},{"$f":"'[1]Master Prices'!G147","v":4.44618},{"$f":"'[1]Master Prices'!H147","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I147","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A148","v":"L-Thr"},{"$f":"'[1]Master Prices'!B148","v":3.5102000000000002},{"$f":"'[1]Master Prices'!C148","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D148","v":3.5453020000000004},{"$f":"'[1]Master Prices'!E148","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F148","v":0},{"$f":"'[1]Master Prices'!G148","v":3.5804040000000001},{"$f":"'[1]Master Prices'!H148","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I148","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A149","v":"L-Trp"},{"$f":"'[1]Master Prices'!B149","v":0},{"$f":"'[1]Master Prices'!C149","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D149","v":0},{"$f":"'[1]Master Prices'!E149","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F149","v":0},{"$f":"'[1]Master Prices'!G149","v":0},{"$f":"'[1]Master Prices'!H149","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I149","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A150","v":"L-Val"},{"$f":"'[1]Master Prices'!B150","v":7},{"$f":"'[1]Master Prices'!C150","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D150","v":7.07},{"$f":"'[1]Master Prices'!E150","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F150","v":0},{"$f":"'[1]Master Prices'!G150","v":7.1400000000000006},{"$f":"'[1]Master Prices'!H150","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I150","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A151","v":"L-Ileu"},{"$f":"'[1]Master Prices'!B151","v":7},{"$f":"'[1]Master Prices'!C151","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D151","v":7.07},{"$f":"'[1]Master Prices'!E151","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F151","v":0},{"$f":"'[1]Master Prices'!G151","v":7.1400000000000006},{"$f":"'[1]Master Prices'!H151","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I151","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A152","v":"Methionine hydroxy analog"},{"$f":"'[1]Master Prices'!B152","v":1.2},{"$f":"'[1]Master Prices'!C152","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D152","v":1.212},{"$f":"'[1]Master Prices'!E152","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F152","v":0},{"$f":"'[1]Master Prices'!G152","v":1.224},{"$f":"'[1]Master Prices'!H152","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I152","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A153","v":"Glutamine"},{"$f":"'[1]Master Prices'!B153","v":0},{"$f":"'[1]Master Prices'!C153","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D153","v":0},{"$f":"'[1]Master Prices'!E153","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F153","v":0},{"$f":"'[1]Master Prices'!G153","v":0},{"$f":"'[1]Master Prices'!H153","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I153","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A154","v":"Glutamic acid"},{"$f":"'[1]Master Prices'!B154","v":0},{"$f":"'[1]Master Prices'!C154","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D154","v":0},{"$f":"'[1]Master Prices'!E154","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F154","v":0},{"$f":"'[1]Master Prices'!G154","v":0},{"$f":"'[1]Master Prices'!H154","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I154","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A155","v":"Biolys"},{"$f":"'[1]Master Prices'!B155","v":0.7},{"$f":"'[1]Master Prices'!C155","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D155","v":0.70699999999999996},{"$f":"'[1]Master Prices'!E155","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F155","v":0},{"$f":"'[1]Master Prices'!G155","v":0.71399999999999997},{"$f":"'[1]Master Prices'!H155","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I155","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A156","v":"Liquid lysine 60%"},{"$f":"'[1]Master Prices'!B156","v":0.6},{"$f":"'[1]Master Prices'!C156","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D156","v":0.60599999999999998},{"$f":"'[1]Master Prices'!E156","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F156","v":0},{"$f":"'[1]Master Prices'!G156","v":0.61199999999999999},{"$f":"'[1]Master Prices'!H156","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I156","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A157","v":"MHA dry"},{"$f":"'[1]Master Prices'!B157","v":2.2000000000000002},{"$f":"'[1]Master Prices'!C157","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D157","v":2.2220000000000004},{"$f":"'[1]Master Prices'!E157","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F157","v":0},{"$f":"'[1]Master Prices'!G157","v":2.2440000000000002},{"$f":"'[1]Master Prices'!H157","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I157","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A158","v":"Ractopamine 9 g/lb"},{"$f":"'[1]Master Prices'!B158","v":37},{"$f":"'[1]Master Prices'!C158","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D158","v":37.369999999999997},{"$f":"'[1]Master Prices'!E158","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F158","v":0},{"$f":"'[1]Master Prices'!G158","v":37.74},{"$f":"'[1]Master Prices'!H158","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I158","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A159","v":"Phase 2 supplement (PEP2)"},{"$f":"'[1]Master Prices'!B159","v":0.45},{"$f":"'[1]Master Prices'!C159","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D159","v":0.45450000000000002},{"$f":"'[1]Master Prices'!E159","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F159","v":0},{"$f":"'[1]Master Prices'!G159","v":0.45900000000000002},{"$f":"'[1]Master Prices'!H159","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I159","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A160","v":"2007 Starter base mix"},{"$f":"'[1]Master Prices'!B160","v":0.36},{"$f":"'[1]Master Prices'!C160","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D160","v":0.36359999999999998},{"$f":"'[1]Master Prices'!E160","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F160","v":0},{"$f":"'[1]Master Prices'!G160","v":0.36719999999999997},{"$f":"'[1]Master Prices'!H160","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I160","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A161","v":"2007 Grow-finish base mix"},{"$f":"'[1]Master Prices'!B161","v":0.22},{"$f":"'[1]Master Prices'!C161","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D161","v":0.22220000000000001},{"$f":"'[1]Master Prices'!E161","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F161","v":0},{"$f":"'[1]Master Prices'!G161","v":0.22440000000000002},{"$f":"'[1]Master Prices'!H161","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I161","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A162","v":"Developer base mix"},{"$f":"'[1]Master Prices'!B162","v":0.2},{"$f":"'[1]Master Prices'!C162","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D162","v":0.20200000000000001},{"$f":"'[1]Master Prices'!E162","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F162","v":0},{"$f":"'[1]Master Prices'!G162","v":0.20400000000000001},{"$f":"'[1]Master Prices'!H162","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I162","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A163","v":"2007 Sow base mix"},{"$f":"'[1]Master Prices'!B163","v":0.22},{"$f":"'[1]Master Prices'!C163","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D163","v":0.22220000000000001},{"$f":"'[1]Master Prices'!E163","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F163","v":0},{"$f":"'[1]Master Prices'!G163","v":0.22440000000000002},{"$f":"'[1]Master Prices'!H163","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I163","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A164","v":"Vitamin premix with phytase"},{"$f":"'[1]Master Prices'!B164","v":0.67700000000000005},{"$f":"'[1]Master Prices'!C164","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D164","v":0.6837700000000001},{"$f":"'[1]Master Prices'!E164","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F164","v":0},{"$f":"'[1]Master Prices'!G164","v":0.69054000000000004},{"$f":"'[1]Master Prices'!H164","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I164","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A165","v":"Trace mineral premix"},{"$f":"'[1]Master Prices'!B165","v":0.41},{"$f":"'[1]Master Prices'!C165","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D165","v":0.41409999999999997},{"$f":"'[1]Master Prices'!E165","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F165","v":0},{"$f":"'[1]Master Prices'!G165","v":0.41819999999999996},{"$f":"'[1]Master Prices'!H165","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I165","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A166","v":"Sow add pack"},{"$f":"'[1]Master Prices'!B166","v":1.7},{"$f":"'[1]Master Prices'!C166","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D166","v":1.7169999999999999},{"$f":"'[1]Master Prices'!E166","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F166","v":0},{"$f":"'[1]Master Prices'!G166","v":1.734},{"$f":"'[1]Master Prices'!H166","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I166","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A167","v":"Vitamin premix without phytase"},{"$f":"'[1]Master Prices'!B167","v":0.9},{"$f":"'[1]Master Prices'!C167","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D167","v":0.90900000000000003},{"$f":"'[1]Master Prices'!E167","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F167","v":0},{"$f":"'[1]Master Prices'!G167","v":0.91800000000000004},{"$f":"'[1]Master Prices'!H167","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I167","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A168","v":"GF DDGS Base Mix"},{"$f":"'[1]Master Prices'!B168","v":0.25},{"$f":"'[1]Master Prices'!C168","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D168","v":0.2525},{"$f":"'[1]Master Prices'!E168","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F168","v":0},{"$f":"'[1]Master Prices'!G168","v":0.255},{"$f":"'[1]Master Prices'!H168","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I168","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A169","v":"GF synthetics Base Mix"},{"$f":"'[1]Master Prices'!B169","v":0.3},{"$f":"'[1]Master Prices'!C169","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D169","v":0.30299999999999999},{"$f":"'[1]Master Prices'!E169","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F169","v":0},{"$f":"'[1]Master Prices'!G169","v":0.30599999999999999},{"$f":"'[1]Master Prices'!H169","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I169","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A170","v":"Choline chloride 60%"},{"$f":"'[1]Master Prices'!B170","v":0.6},{"$f":"'[1]Master Prices'!C170","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D170","v":0.60599999999999998},{"$f":"'[1]Master Prices'!E170","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F170","v":0},{"$f":"'[1]Master Prices'!G170","v":0.61199999999999999},{"$f":"'[1]Master Prices'!H170","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I170","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A171","v":"Natuphos 600"},{"$f":"'[1]Master Prices'!B171","v":0},{"$f":"'[1]Master Prices'!C171","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D171","v":0},{"$f":"'[1]Master Prices'!E171","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F171","v":0},{"$f":"'[1]Master Prices'!G171","v":0},{"$f":"'[1]Master Prices'!H171","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I171","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A172","v":"Natuphos 1200"},{"$f":"'[1]Master Prices'!B172","v":0},{"$f":"'[1]Master Prices'!C172","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D172","v":0},{"$f":"'[1]Master Prices'!E172","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F172","v":0},{"$f":"'[1]Master Prices'!G172","v":0},{"$f":"'[1]Master Prices'!H172","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I172","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A173","v":"Optiphos 2000"},{"$f":"'[1]Master Prices'!B173","v":0},{"$f":"'[1]Master Prices'!C173","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D173","v":0},{"$f":"'[1]Master Prices'!E173","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F173","v":0},{"$f":"'[1]Master Prices'!G173","v":0},{"$f":"'[1]Master Prices'!H173","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I173","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A174","v":"Phyzyme 1200"},{"$f":"'[1]Master Prices'!B174","v":0},{"$f":"'[1]Master Prices'!C174","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D174","v":0},{"$f":"'[1]Master Prices'!E174","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F174","v":0},{"$f":"'[1]Master Prices'!G174","v":0},{"$f":"'[1]Master Prices'!H174","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I174","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A175","v":"Phyzyme 5000"},{"$f":"'[1]Master Prices'!B175","v":0},{"$f":"'[1]Master Prices'!C175","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D175","v":0},{"$f":"'[1]Master Prices'!E175","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F175","v":0},{"$f":"'[1]Master Prices'!G175","v":0},{"$f":"'[1]Master Prices'!H175","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I175","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A176","v":"Ronozyme CT (10,000)"},{"$f":"'[1]Master Prices'!B176","v":0},{"$f":"'[1]Master Prices'!C176","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D176","v":0},{"$f":"'[1]Master Prices'!E176","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F176","v":0},{"$f":"'[1]Master Prices'!G176","v":0},{"$f":"'[1]Master Prices'!H176","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I176","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A177","v":"Ronozyme M (50,000)"},{"$f":"'[1]Master Prices'!B177","v":0},{"$f":"'[1]Master Prices'!C177","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D177","v":0},{"$f":"'[1]Master Prices'!E177","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F177","v":0},{"$f":"'[1]Master Prices'!G177","v":0},{"$f":"'[1]Master Prices'!H177","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I177","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A178","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"'[1]Master Prices'!B178","v":0.83320000000000005},{"$f":"'[1]Master Prices'!C178","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D178","v":0.84153200000000006},{"$f":"'[1]Master Prices'!E178","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F178","v":0},{"$f":"'[1]Master Prices'!G178","v":0.84986400000000006},{"$f":"'[1]Master Prices'!H178","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I178","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A179","v":"Zinc oxide"},{"$f":"'[1]Master Prices'!B179","v":1.1000000000000001},{"$f":"'[1]Master Prices'!C179","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D179","v":1.1110000000000002},{"$f":"'[1]Master Prices'!E179","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F179","v":0},{"$f":"'[1]Master Prices'!G179","v":1.1220000000000001},{"$f":"'[1]Master Prices'!H179","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I179","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A180","v":"Copper sulfate"},{"$f":"'[1]Master Prices'!B180","v":1.1000000000000001},{"$f":"'[1]Master Prices'!C180","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D180","v":1.1110000000000002},{"$f":"'[1]Master Prices'!E180","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F180","v":0},{"$f":"'[1]Master Prices'!G180","v":1.1220000000000001},{"$f":"'[1]Master Prices'!H180","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I180","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A181","v":"Potassium chloride"},{"$f":"'[1]Master Prices'!B181","v":0.17499999999999999},{"$f":"'[1]Master Prices'!C181","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D181","v":0.17674999999999999},{"$f":"'[1]Master Prices'!E181","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F181","v":0},{"$f":"'[1]Master Prices'!G181","v":0.17849999999999999},{"$f":"'[1]Master Prices'!H181","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I181","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A182","v":"Calcium chloride"},{"$f":"'[1]Master Prices'!B182","v":0.2},{"$f":"'[1]Master Prices'!C182","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D182","v":0.20200000000000001},{"$f":"'[1]Master Prices'!E182","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F182","v":0},{"$f":"'[1]Master Prices'!G182","v":0.20400000000000001},{"$f":"'[1]Master Prices'!H182","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I182","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A183","v":"Acidifier"},{"$f":"'[1]Master Prices'!B183","v":1},{"$f":"'[1]Master Prices'!C183","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D183","v":1.01},{"$f":"'[1]Master Prices'!E183","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F183","v":0},{"$f":"'[1]Master Prices'!G183","v":1.02},{"$f":"'[1]Master Prices'!H183","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I183","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A184","v":"Vitamin E, 20,000 IU"},{"$f":"'[1]Master Prices'!B184","v":0.4},{"$f":"'[1]Master Prices'!C184","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D184","v":0.40400000000000003},{"$f":"'[1]Master Prices'!E184","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F184","v":0},{"$f":"'[1]Master Prices'!G184","v":0.40800000000000003},{"$f":"'[1]Master Prices'!H184","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I184","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A185","v":"Phase 2 supplement D"},{"$f":"'[1]Master Prices'!B185","v":0.4},{"$f":"'[1]Master Prices'!C185","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D185","v":0.40400000000000003},{"$f":"'[1]Master Prices'!E185","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F185","v":0},{"$f":"'[1]Master Prices'!G185","v":0.40800000000000003},{"$f":"'[1]Master Prices'!H185","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I185","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A186","v":"DPS 50"},{"$f":"'[1]Master Prices'!B186","v":0.5},{"$f":"'[1]Master Prices'!C186","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D186","v":0.505},{"$f":"'[1]Master Prices'!E186","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F186","v":0},{"$f":"'[1]Master Prices'!G186","v":0.51},{"$f":"'[1]Master Prices'!H186","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I186","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A187","v":"PEP2+"},{"$f":"'[1]Master Prices'!B187","v":0.6},{"$f":"'[1]Master Prices'!C187","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D187","v":0.60599999999999998},{"$f":"'[1]Master Prices'!E187","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F187","v":0},{"$f":"'[1]Master Prices'!G187","v":0.61199999999999999},{"$f":"'[1]Master Prices'!H187","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I187","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A188","v":"PEP NS"},{"$f":"'[1]Master Prices'!B188","v":0.5},{"$f":"'[1]Master Prices'!C188","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D188","v":0.505},{"$f":"'[1]Master Prices'!E188","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F188","v":0},{"$f":"'[1]Master Prices'!G188","v":0.51},{"$f":"'[1]Master Prices'!H188","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I188","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A189","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"'[1]Master Prices'!B189","v":9.4375},{"$f":"'[1]Master Prices'!C189","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D189","v":9.5318749999999994},{"$f":"'[1]Master Prices'!E189","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F189","v":0},{"$f":"'[1]Master Prices'!G189","v":9.6262500000000006},{"$f":"'[1]Master Prices'!H189","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I189","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A190","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B190","v":0},{"$f":"'[1]Master Prices'!C190","v":0},{"$f":"'[1]Master Prices'!D190","v":0},{"$f":"'[1]Master Prices'!E190","v":0},{"$f":"'[1]Master Prices'!F190","v":0},{"$f":"'[1]Master Prices'!G190","v":0},{"$f":"'[1]Master Prices'!H190","v":0},{"$f":"'[1]Master Prices'!I190","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A191","v":"Corn DDGS, 10.5% Oil"},{"$f":"'[1]Master Prices'!B191","v":0.125},{"$f":"'[1]Master Prices'!C191","v":0},{"$f":"'[1]Master Prices'!D191","v":0.12625},{"$f":"'[1]Master Prices'!E191","v":0},{"$f":"'[1]Master Prices'!F191","v":0},{"$f":"'[1]Master Prices'!G191","v":0.1275},{"$f":"'[1]Master Prices'!H191","v":0},{"$f":"'[1]Master Prices'!I191","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A192","v":"Corn DDGS, 7.5% Oil"},{"$f":"'[1]Master Prices'!B192","v":8.3750000000000005E-2},{"$f":"'[1]Master Prices'!C192","v":"USDA St. Joseph, MO NW_GR112 Report (http://www.ams.usda.gov/mnreports/nw_gr112.txt)"},{"$f":"'[1]Master Prices'!D192","v":8.458750000000001E-2},{"$f":"'[1]Master Prices'!E192","v":0},{"$f":"'[1]Master Prices'!F192","v":0},{"$f":"'[1]Master Prices'!G192","v":8.5425000000000001E-2},{"$f":"'[1]Master Prices'!H192","v":"Adjust off of Corn Price"},{"$f":"'[1]Master Prices'!I192","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A193","v":"Corn DDGS, 4.5% Oil"},{"$f":"'[1]Master Prices'!B193","v":0.125},{"$f":"'[1]Master Prices'!C193","v":0},{"$f":"'[1]Master Prices'!D193","v":0.12625},{"$f":"'[1]Master Prices'!E193","v":0},{"$f":"'[1]Master Prices'!F193","v":0},{"$f":"'[1]Master Prices'!G193","v":0.1275},{"$f":"'[1]Master Prices'!H193","v":0},{"$f":"'[1]Master Prices'!I193","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A194","v":"Denegard"},{"$f":"'[1]Master Prices'!B194","v":4.7286000000000001},{"$f":"'[1]Master Prices'!C194","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D194","v":4.7758859999999999},{"$f":"'[1]Master Prices'!E194","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F194","v":0},{"$f":"'[1]Master Prices'!G194","v":4.8231720000000005},{"$f":"'[1]Master Prices'!H194","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I194","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A195","v":"CTC 50"},{"$f":"'[1]Master Prices'!B195","v":1.44},{"$f":"'[1]Master Prices'!C195","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D195","v":1.4543999999999999},{"$f":"'[1]Master Prices'!E195","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F195","v":0},{"$f":"'[1]Master Prices'!G195","v":1.4687999999999999},{"$f":"'[1]Master Prices'!H195","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I195","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A196","v":"Bentonite"},{"$f":"'[1]Master Prices'!B196","v":0.15},{"$f":"'[1]Master Prices'!C196","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D196","v":0.1515},{"$f":"'[1]Master Prices'!E196","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F196","v":0},{"$f":"'[1]Master Prices'!G196","v":0.153},{"$f":"'[1]Master Prices'!H196","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I196","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A197","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"'[1]Master Prices'!B197","v":0.73619999999999997},{"$f":"'[1]Master Prices'!C197","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D197","v":0.74356199999999995},{"$f":"'[1]Master Prices'!E197","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F197","v":0},{"$f":"'[1]Master Prices'!G197","v":0.75092399999999992},{"$f":"'[1]Master Prices'!H197","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I197","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A198","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B198","v":0},{"$f":"'[1]Master Prices'!C198","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D198","v":0},{"$f":"'[1]Master Prices'!E198","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F198","v":0},{"$f":"'[1]Master Prices'!G198","v":0},{"$f":"'[1]Master Prices'!H198","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I198","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A199","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B199","v":0},{"$f":"'[1]Master Prices'!C199","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D199","v":0},{"$f":"'[1]Master Prices'!E199","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F199","v":0},{"$f":"'[1]Master Prices'!G199","v":0},{"$f":"'[1]Master Prices'!H199","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I199","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A200","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B200","v":0},{"$f":"'[1]Master Prices'!C200","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D200","v":0},{"$f":"'[1]Master Prices'!E200","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F200","v":0},{"$f":"'[1]Master Prices'!G200","v":0},{"$f":"'[1]Master Prices'!H200","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I200","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A201","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B201","v":0},{"$f":"'[1]Master Prices'!C201","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D201","v":0},{"$f":"'[1]Master Prices'!E201","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F201","v":0},{"$f":"'[1]Master Prices'!G201","v":0},{"$f":"'[1]Master Prices'!H201","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I201","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A202","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B202","v":0},{"$f":"'[1]Master Prices'!C202","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D202","v":0},{"$f":"'[1]Master Prices'!E202","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F202","v":0},{"$f":"'[1]Master Prices'!G202","v":0},{"$f":"'[1]Master Prices'!H202","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I202","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A203","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B203","v":0},{"$f":"'[1]Master Prices'!C203","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D203","v":0},{"$f":"'[1]Master Prices'!E203","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F203","v":0},{"$f":"'[1]Master Prices'!G203","v":0},{"$f":"'[1]Master Prices'!H203","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I203","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A204","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B204","v":0},{"$f":"'[1]Master Prices'!C204","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D204","v":0},{"$f":"'[1]Master Prices'!E204","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F204","v":0},{"$f":"'[1]Master Prices'!G204","v":0},{"$f":"'[1]Master Prices'!H204","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I204","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A205","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B205","v":0},{"$f":"'[1]Master Prices'!C205","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D205","v":0},{"$f":"'[1]Master Prices'!E205","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F205","v":0},{"$f":"'[1]Master Prices'!G205","v":0},{"$f":"'[1]Master Prices'!H205","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I205","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A206","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B206","v":0},{"$f":"'[1]Master Prices'!C206","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D206","v":0},{"$f":"'[1]Master Prices'!E206","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F206","v":0},{"$f":"'[1]Master Prices'!G206","v":0},{"$f":"'[1]Master Prices'!H206","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I206","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A207","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B207","v":0},{"$f":"'[1]Master Prices'!C207","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D207","v":0},{"$f":"'[1]Master Prices'!E207","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F207","v":0},{"$f":"'[1]Master Prices'!G207","v":0},{"$f":"'[1]Master Prices'!H207","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I207","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A208","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B208","v":0},{"$f":"'[1]Master Prices'!C208","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D208","v":0},{"$f":"'[1]Master Prices'!E208","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F208","v":0},{"$f":"'[1]Master Prices'!G208","v":0},{"$f":"'[1]Master Prices'!H208","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I208","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A209","v":"Other ingredient"},{"$f":"'[1]Master Prices'!B209","v":0},{"$f":"'[1]Master Prices'!C209","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D209","v":0},{"$f":"'[1]Master Prices'!E209","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F209","v":0},{"$f":"'[1]Master Prices'!G209","v":0},{"$f":"'[1]Master Prices'!H209","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I209","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A210","v":0},{"$f":"'[1]Master Prices'!B210","v":0},{"$f":"'[1]Master Prices'!C210","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D210","v":0},{"$f":"'[1]Master Prices'!E210","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F210","v":0},{"$f":"'[1]Master Prices'!G210","v":0},{"$f":"'[1]Master Prices'!H210","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I210","v":"$/lb"}]
[{"$f":"'[1]Master Prices'!A211","v":"Complete nursery pellet"},{"$f":"'[1]Master Prices'!B211","v":0.35},{"$f":"'[1]Master Prices'!C211","v":"KSU ration (Apr 2015)"},{"$f":"'[1]Master Prices'!D211","v":0.35349999999999998},{"$f":"'[1]Master Prices'!E211","v":"Assumes 1% increase"},{"$f":"'[1]Master Prices'!F211","v":0},{"$f":"'[1]Master Prices'!G211","v":0.35699999999999998},{"$f":"'[1]Master Prices'!H211","v":"Assumes 2% increase"},{"$f":"'[1]Master Prices'!I211","v":"$/ton"}]
[{"$f":"'[1]Master Prices'!A212","v":0},{"$f":"'[1]Master Prices'!B212","v":0},{"$f":"'[1]Master Prices'!C212","v":0},{"$f":"'[1]Master Prices'!D212","v":0},{"$f":"'[1]Master Prices'!E212","v":0},{"$f":"'[1]Master Prices'!F212","v":0},{"$f":"'[1]Master Prices'!G212","v":0},{"$f":"'[1]Master Prices'!H212","v":0},{"$f":"'[1]Master Prices'!I212","v":0}]
[{"$f":"'[1]Master Prices'!A213","v":0},{"$f":"'[1]Master Prices'!B213","v":0},{"$f":"'[1]Master Prices'!C213","v":0},{"$f":"'[1]Master Prices'!D213","v":0},{"$f":"'[1]Master Prices'!E213","v":0},{"$f":"'[1]Master Prices'!F213","v":0},{"$f":"'[1]Master Prices'!G213","v":0},{"$f":"'[1]Master Prices'!H213","v":0},{"$f":"'[1]Master Prices'!I213","v":0}]
[{"$f":"'[1]Master Prices'!A214","v":0},{"$f":"'[1]Master Prices'!B214","v":0},{"$f":"'[1]Master Prices'!C214","v":0},{"$f":"'[1]Master Prices'!D214","v":1.01},{"$f":"'[1]Master Prices'!E214","v":0},{"$f":"'[1]Master Prices'!F214","v":0},{"$f":"'[1]Master Prices'!G214","v":1.02},{"$f":"'[1]Master Prices'!H214","v":0},{"$f":"'[1]Master Prices'!I214","v":0}]

{"sheet":"Feed","index":2,"n_rows":189,"n_cols":12,"rows_kept":189,"cut":false,"hidden":false,"merged":[[2,7,2,11]]}
["SWINE RATIONS TO SET FEED COSTS"]
[]
["Ingredient",null,null,null,"Usage per pig, lb",null,null,"Total Useage (lbs per pig) by Production Phase/Type"]
[null,"Price","Unit",null,"Sows","Nursery","GF","Farrow-Finish","Farrow-Wean","Wean-Finish","Nursery","Finish"]
["Corn",null,null,null,96.90757083367356,31.024626131360272,506.02570353037078,{"$f":"SUM(E5:G5)","v":633.9579004954046},{"$f":"E5","v":96.90757083367356},{"$f":"F5+G5","v":537.0503296617311},{"$f":"F5","v":31.024626131360272},{"$f":"G5","v":506.02570353037078}]
["Soybean Meal, Dehull, Sol Extr",null,null,null,22.377429166326444,16.291373868639731,120.29520580975098,{"$f":"SUM(E6:G6)","v":158.96400884471717},{"$f":"E6","v":22.377429166326444},{"$f":"F6+G6","v":136.58657967839071},{"$f":"F6","v":16.291373868639731},{"$f":"G6","v":120.29520580975098}]
["Corn",null,null,null,0,0,0,0,0,0,0,0]
["Milo",null,null,null,0,0,0,0,0,0,0,0]
["Alfalfa Meal",null,null,null,0,0,0,0,0,0,0,0]
["Bakery Meal",null,null,null,0,0,0,0,0,0,0,0]
["Barley",null,null,null,0,0,0,0,0,0,0,0]
["Barley, Hulless",null,null,null,0,0,0,0,0,0,0,0]
["Beans, Faba",null,null,null,0,0,0,0,0,0,0,0]
["Blood Meal",null,null,null,0,0,0,0,0,0,0,0]
["Blood Plasma",null,null,null,0,0,0,0,0,0,0,0]
["Brewers Grain",null,null,null,0,0,0,0,0,0,0,0]
["Canola, Full Fat",null,null,null,0,0,0,0,0,0,0,0]
["Canola Meal, Expelled",null,null,null,0,0,0,0,0,0,0,0]
["Canola Meal, Solvent Extracted",null,null,null,0,0,0,0,0,0,0,0]
["Casava Meal",null,null,null,0,0,0,0,0,0,0,0]
["Citrus Pulp",null,null,null,0,0,0,0,0,0,0,0]
["Copra Meal",null,null,null,0,0,0,0,0,0,0,0]
["Corn, Yellow Dent",3.73,"$/bu",null,97.929323099534585,28.491718888142149,464.39196337704988,{"$f":"SUM(E23:G23)","v":590.81300536472656},{"$f":"E23","v":97.929323099534585},{"$f":"F23+G23","v":492.88368226519202},{"$f":"F23","v":28.491718888142149},{"$f":"G23","v":464.39196337704988}]
["Corn, Nutridense",4.8000000000000001E-2,null,null,0,0,0,0,0,0,0,0]
["Corn Bran",null,null,null,0,0,0,0,0,0,0,0]
["Corn DDG",null,null,null,0,0,0,0,0,0,0,0]
["Corn DDGS, >10% Oil",0.125,null,null,0,0,0,0,0,0,0,0]
["Corn DDGS, >6 and <9% Oil",7.8E-2,null,null,0,0,0,0,0,0,0,0]
["Corn DDGS, <4% Oil",null,null,null,0,0,0,0,0,0,0,0]
["Corn HP DDG",0.06,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Dehull, Sol Extr",null,"$/ton",null,0,0,0,0,0,0,0,0]
["Soybean Meal, Dehulled, Expelled",null,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Solvent Extracted",null,null,null,0,0,0,0,0,0,0,0]
["Corn Gluten Meal",null,null,null,0,0,0,0,0,0,0,0]
["Corn Grits, Hominy Feed",4.4999999999999998E-2,null,null,0,0,0,0,0,0,0,0]
["Cotton Seeds, Fullfat",null,null,null,0,0,0,0,0,0,0,0]
["Cotton Seed Meal",null,null,null,0,0,0,0,0,0,0,0]
["Feather Meal",null,null,null,0,0,0,0,0,0,0,0]
["Fish Meal Combined",0.7,null,null,0,0,0,0,0,0,0,0]
["Flaxseed",null,null,null,0,0,0,0,0,0,0,0]
["Flaxseed Meal",null,null,null,0,0,0,0,0,0,0,0]
["Lupins",null,null,null,0,0,0,0,0,0,0,0]
["Meat Meal",null,null,null,0,0,0,0,0,0,0,0]
["Meat and Bone Meal, P >4%",0.15,null,null,0,0,0,0,0,0,0,0]
["Milk, Casein",null,null,null,0,0,0,0,0,0,0,0]
["Milk, Lactose",0.3,null,null,0,0,0,0,0,0,0,0]
["Milk, Skim Milk Powder",1.2,null,null,0,0,0,0,0,0,0,0]
["Milk, Whey Powder",0.55000000000000004,null,null,0,0,0,0,0,0,0,0]
["Milk, Whey Permeate, 85% lactose",0.45,null,null,0,0,0,0,0,0,0,0]
["Milk, Whey Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0]
["Millet",null,null,null,0,0,0,0,0,0,0,0]
["Molasses, Sugarbeet",null,null,null,0,0,0,0,0,0,0,0]
["Molasses, Sugarcane",null,null,null,0,0,0,0,0,0,0,0]
["Oats",null,null,null,0,0,0,0,0,0,0,0]
["Oats, Naked",null,null,null,0,0,0,0,0,0,0,0]
["Oat Groats",0.17499999999999999,null,null,0,0,0,0,0,0,0,0]
["Peanut Meal, Expelled",null,null,null,0,0,0,0,0,0,0,0]
["Peanut Meal, Extracted",null,null,null,0,0,0,0,0,0,0,0]
["Peas, Field Peas",0.08,null,null,0,0,0,0,0,0,0,0]
["Pea Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0]
["Potato Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0]
["Poultry Byproduct",0.12,null,null,0,0,0,0,0,0,0,0]
["Rice",null,null,null,0,0,0,0,0,0,0,0]
["Rice Bran",null,null,null,0,0,0,0,0,0,0,0]
["Rice Bran, Defatted",null,null,null,0,0,0,0,0,0,0,0]
["Rice, Broken",null,null,null,0,0,0,0,0,0,0,0]
["Rye",null,null,null,0,0,0,0,0,0,0,0]
["Sesame Meal",null,null,null,0,0,0,0,0,0,0,0]
["Sorghum",0.1,null,null,0,0,0,0,0,0,0,0]
["Soybeans, Full Fat",0.2,null,null,0,0,0,{"$f":"SUM(E70:G70)","v":0},{"$f":"E70","v":0},{"$f":"F70+G70","v":0},{"$f":"F70","v":0},{"$f":"G70","v":0}]
["Soybeans, High Protein, Full Fat",null,null,null,0,0,0,0,0,0,0,0]
["Soybeans, Low Oligosaccharide, Full Fat",null,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, High Protein, Expelled",null,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Low Oligosacch, Expell",null,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Expelled",null,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Dehulled, Expelled",0.17499999999999999,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Solvent Extracted",0.155,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Dehull, Sol Extr",363.15,"$/ton",null,22.305676900465429,14.955181111857849,110.1436689808755,147.40452699319877,22.305676900465429,125.09885009273336,14.955181111857849,110.1436689808755]
["Soybean Meal, High Prot, Dehull, Solv Extr",0.32,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Enzyme Treated",0.02,null,null,0,0,0,0,0,0,0,0]
["Soybean Meal, Fermented",3.5000000000000003E-2,null,null,0,0,0,0,0,0,0,0]
["Soybean Hulls",4.8000000000000001E-2,null,null,0,0,0,0,0,0,0,0]
["Soy Protein Concentrate",0.55000000000000004,null,null,0,0,0,0,0,0,0,0]
["Soy Protein Isolate",0.17499999999999999,null,null,0,0,0,0,0,0,0,0]
["Sugar Beet Pulp",0.2,null,null,0,0,0,0,0,0,0,0]
["Sunflower, Full Fat",0,null,null,0,0,0,0,0,0,0,0]
["Sunflower Meal, Solvent Extracted",0,null,null,0,0,0,0,0,0,0,0]
["Sunflower Meal, Dehulled, Solvent Extr",0,null,null,0,0,0,0,0,0,0,0]
["Triticale",0,null,null,0,0,0,0,0,0,0,0]
["Wheat, Hard Red",0.06,null,null,0,0,0,0,0,0,0,0]
["Wheat, Soft Red",0.45,null,null,0,0,0,0,0,0,0,0]
["Wheat Bran",0.05,null,null,0,0,0,0,0,0,0,0]
["Wheat Middlings",0.12,null,null,0,0,0,0,0,0,0,0]
["Wheat Shorts",0,null,null,0,0,0,0,0,0,0,0]
["Wheat DDGS",0,null,null,0,0,0,0,0,0,0,0]
["Yeast, Brewers' Yeast",0,null,null,0,0,0,0,0,0,0,0]
["Yeast, Single Cell Protein",0,null,null,0,0,0,0,0,0,0,0]
["Beef Tallow",0.4,null,null,0,0,0,0,0,0,0,0]
["Choice White Grease",0.42,null,null,0,0,0,0,0,0,0,0]
["Poultry Fat",2.7,null,null,0,0,0,0,0,0,0,0]
["Lard",1.25,null,null,0,0,0,0,0,0,0,0]
["Restaurant Grease",0.38,null,null,0,0,0,0,0,0,0,0]
["Canola oil",1.2,null,null,0,0,0,0,0,0,0,0]
["Coconut oil",7,null,null,0,0,0,0,0,0,0,0]
["Corn oil",7,null,null,0,0,0,0,0,0,0,0]
["Palm Kernel oil",0,null,null,0,0,0,0,0,0,0,0]
["Soybean oil",0.38,null,null,0,0,0,0,0,0,0,0]
["Soybean Lecithin",0.7,null,null,0,0,0,0,0,0,0,0]
["Sunflower oil",0.6,null,null,0,0,0,0,0,0,0,0]
["Fat, A/V blend",2.2000000000000002,null,null,0,0,0,0,0,0,0,0]
["Calcium carbonate",0,null,null,0,0,0,0,0,0,0,0]
["Calcium phosphate (tricalcium)",0,null,null,0,0,0,0,0,0,0,0]
["Calcium phosphate (dicalcium)",0.3,null,null,0,0,0,0,0,0,0,0]
["Calcium phosphate (monocalcium)",656,"$/ton",null,1.625,0.32400000000000001,2.2067178302706041,4.1557178302706044,1.625,2.5307178302706039,0.32400000000000001,2.2067178302706041]
["Calcium sulfate, dihydrate",0,null,null,0,0,0,0,0,0,0,0]
["Limestone, ground",35.200000000000003,"$/ton",null,1.6025,0.46575,5.2955280000000009,7.3637780000000008,1.6025,5.7612780000000008,0.46575,5.2955280000000009]
["Magnesium phosphate",0,null,null,0,0,0,0,0,0,0,0]
["Sodium carbonate",0,null,null,0,0,0,0,0,0,0,0]
["Sodium bicarbonate",0,null,null,0,0,0,0,0,0,0,0]
["Sodium chloride",116,"$/ton",null,0.57999999999999996,0.20250000000000001,2.9419600000000008,3.7244600000000005,0.57999999999999996,3.1444600000000009,0.20250000000000001,2.9419600000000008]
["Sodium phosphate, monobasic",0,null,null,0,0,0,0,0,0,0,0]
["Sodium sulfate, decahydrate",32,null,null,0,0,0,0,0,0,0,0]
["L-Lys-HCL",0.90900000000000003,"$/lb",null,0.1075,0.16800000000000001,1.5883526335490903,1.8638526335490904,0.1075,1.7563526335490902,0.16800000000000001,1.5883526335490903]
["DL-Met",4.359,"$/lb",null,1.8749999999999999E-2,3.4424999999999997E-2,0.10347588139699389,0.1566508813969939,1.8749999999999999E-2,0.13790088139699389,3.4424999999999997E-2,0.10347588139699389]
["L-Thr",3.5102000000000002,"$/lb",null,1.8749999999999999E-2,4.4550000000000006E-2,0.37444002241050678,0.4377400224105068,1.8749999999999999E-2,0.41899002241050676,4.4550000000000006E-2,0.37444002241050678]
["L-Trp",null,"$/lb",null,0,0,0,0,0,0,0,0]
["L-Val",7,"$/lb",null,0,0,0,0,0,0,0,0]
["L-Ileu",7,"$/lb",null,0,0,0,0,0,0,0,0]
["Methionine hydroxy analog",1.2,"$/lb",null,0,0,0,0,0,0,0,0]
["Glutamine",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Glutamic acid",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Biolys",0.7,"$/lb",null,0,0,0,0,0,0,0,0]
["Liquid lysine 60%",0.6,"$/lb",null,0,0,0,0,0,0,0,0]
["MHA dry",2.2000000000000002,"$/lb",null,0,0,0,{"$f":"SUM(E134:G134)","v":0},{"$f":"E134","v":0},{"$f":"F134+G134","v":0},{"$f":"F134","v":0},{"$f":"G134","v":0}]
["Ractopamine 9 g/lb",37,"$/lb",null,0,0,2.1785655119556373E-2,2.1785655119556373E-2,0,2.1785655119556373E-2,0,2.1785655119556373E-2]
["Phase 2 supplement (PEP2)",0.45,"$/lb",null,0,0,0,0,0,0,0,0]
["2007 Starter base mix",0.36,"$/lb",null,0,0,0,0,0,0,0,0]
["2007 Grow-finish base mix",0.22,"$/lb",null,0,0,0,0,0,0,0,0]
["Developer base mix",0.2,"$/lb",null,0,0,0,0,0,0,0,0]
["2007 Sow base mix",0.22,"$/lb",null,0,0,0,0,0,0,0,0]
["Vitamin premix with phytase",0.67700000000000005,"$/lb",null,0.3125,0.10125000000000001,0.62647632986137569,1.0402263298613756,0.3125,0.72772632986137564,0.10125000000000001,0.62647632986137569]
["Trace mineral premix",0.41,"$/lb",null,0.1875,6.0749999999999998E-2,0.62647632986137569,0.87472632986137566,0.1875,0.68722632986137566,6.0749999999999998E-2,0.62647632986137569]
["Sow add pack",1.7,"$/lb",null,0.3125,0,0,0.3125,0.3125,0,0,0]
["Vitamin premix without phytase",0.9,"$/lb",null,0,0,0,0,0,0,0,0]
["GF DDGS Base Mix",0.25,"$/lb",null,0,0,0,0,0,0,0,0]
["GF synthetics Base Mix",0.3,"$/lb",null,0,0,0,0,0,0,0,0]
["Choline chloride 60%",0.6,"$/lb",null,0,0,0,0,0,0,0,0]
["Natuphos 600",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Natuphos 1200",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Optiphos 2000",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Phyzyme 1200",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Phyzyme 5000",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Ronozyme CT (10,000)",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Ronozyme M (50,000)",0,"$/lb",null,0,0,0,0,0,0,0,0]
["Ronozyme PMX PLT (4625 FYT/g)",0.83320000000000005,"$/lb",null,0,0,7.1154959605232604E-2,7.1154959605232604E-2,0,7.1154959605232604E-2,0,7.1154959605232604E-2]
["Zinc oxide",1.1000000000000001,"$/lb",null,0,0,0,0,0,0,0,0]
["Copper sulfate",1.1000000000000001,"$/lb",null,0,0,0,0,0,0,0,0]
["Potassium chloride",0.17499999999999999,"$/lb",null,0,0,0,0,0,0,0,0]
["Calcium chloride",0.2,"$/lb",null,0,0,0,0,0,0,0,0]
["Acidifier",1,"$/lb",null,0,0,0,0,0,0,0,0]
["Vitamin E, 20,000 IU",0.4,"$/lb",null,0,0,0,0,0,0,0,0]
["Phase 2 supplement D",0.4,"$/lb",null,0,0,0,0,0,0,0,0]
["DPS 50",0.5,"$/lb",null,0,0,0,0,0,0,0,0]
["PEP2+",0.6,"$/lb",null,0,0,0,0,0,0,0,0]
["PEP NS",0.5,"$/lb",null,0,0,0,0,0,0,0,0]
["Natural vitamin E 20,000 IU/lb",9.4375,"$/lb",null,0,0,0,0,0,0,0,0]
["Other ingredient",null,"$/lb",null,0,0,0,0,0,0,0,0]
["Corn DDGS, 10.5% Oil",0.125,"$/lb",null,0,0,0,0,0,0,0,0]
["Corn DDGS, 7.5% Oil",192,"$/ton",null,0,5.25,0,5.25,0,5.25,5.25,{"$f":"G169","v":0}]
["Corn DDGS, 4.5% Oil",0.125,"$/lb",null,0,0,0,0,0,0,0,0]
["Denegard",4.7286000000000001,"$/lb",null,0,9.1874999999999998E-2,0,9.1874999999999998E-2,0,9.1874999999999998E-2,9.1874999999999998E-2,0]
["CTC 50",1.44,"$/lb",null,0,0.21,0,0.21,0,0.21,0.21,0]
["Bentonite",0.15,"$/lb",null,0,0,0,0,0,0,0,0]
["Phase 2 supplement (Feb, 2014)",0.73619999999999997,"$/lb",null,0,2.1,0,2.1,0,2.1,2.1,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0]
["Other ingredient",0,null,null,0,0,0,{"$f":"SUM(E186:G186)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(E187:G187)","v":0},{"$f":"E187","v":0},{"$f":"F187+G187","v":0},{"$f":"F187","v":0},{"$f":"G187","v":0}]
["Complete nursery pellet",700,"$/ton",null,0,3,0,{"$f":"SUM(E188:G188)","v":3},{"$f":"E188","v":0},{"$f":"F188+G188","v":3},{"$f":"F188","v":3},{"$f":"G188","v":0}]
[null,null,null,null,{"$f":"SUM(E23:E188)","v":125.00000000000001},{"$f":"SUM(F23:F188)","v":55.5},588.39199999999994,{"$f":"SUM(H23:H188)","v":768.89200000000017},{"$f":"SUM(I23:I188)","v":125.00000000000001},643.89200000000005,55.5,588.39199999999994]

{"sheet":"Farrow-Finish","index":3,"n_rows":278,"n_cols":13,"rows_kept":278,"cut":false,"hidden":false,"merged":[[18,11,20,11],[46,0,46,5],[0,0,0,1],[0,2,0,5],[0,6,0,9],[46,6,46,9],[5,3,5,8],[7,3,7,8],[8,3,8,8],[276,0,276,9],[43,0,43,9],[90,0,90,1],[90,2,90,5],[90,6,90,9],[261,2,261,3],[261,4,261,5],[93,0,93,2],[87,0,87,9]]}
[" KSU Farrow-to-Finish Swine Budget",null,"Current Prices",null,null,null,{"$f":"IF(C1=Prices!B4,TEXT(Prices!B5,\"MMM-YYYY\"),IF(C1=Prices!D4,TEXT(Prices!D5,\"MMM-YYYY\"),TEXT(Prices!G5,\"MMM-YYYY\")))","v":"(as of December 1, 2015)"}]
[null,null,null,null,null,null,null,null,null,null,null,"INTERNAL NOTES","Click on \"Current Prices\" to change to \"One Year Out Prices \" or \"Five Years Out Prices\"\n"]
["Production Efficiency Information",null,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Weaned Pigs/Mated Sow/Year",23.7,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Litters/Mated Sow/Year",2.2999999999999998,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Wean-Finish Mortality (%)",6.88,null,"Nursery Feed to Gain",null,null,null,null,null,1.48,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Market Hogs Sold/Mated Sow/Year",{"$f":"B4*((100-B6)/100)","v":22.06944},null,"Grow/Finish Feed to Gain",null,null,null,null,null,2.66,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Sow Replacement Rate",0.5,null,"Weaned Pig Weight",null,null,null,null,null,13.4,null,"Per April KSU team meeting"]
["Sow Mortality (%)",0.08,null,"Nursery Exit Weight",null,null,null,null,null,50.9,null,"Per April KSU team meeting"]
[]
["Revenue","Price","Unit",null,"Qty","Unit",null,null,null,"Total per Year per Sow","Total per Year per Pig Sold"]
["Market Hogs",{"$f":"IF($C$1=Prices!$A$1, Prices!B14, IF($C$1=Prices!$A$2, Prices!D14, IF($C$1=Prices!$A$3, Prices!G14, \"\")))","v":40.36},"per cwt"," x",273,"lbs"," x",{"$f":"B7","v":22.06944}," =",{"$f":"(B12/100)*E12*H12","v":2431.6726936320001},{"$f":"J12/B7","v":110.1828},"272 lbs is from NPB/Stadler 2014 report table 2"]
["Cull Sows",{"$f":"IF($C$1=Prices!$A$1, Prices!B17, IF($C$1=Prices!$A$2, Prices!D17, IF($C$1=Prices!$A$3, Prices!G17, \"\")))","v":41.83},"per cwt"," x",400,"lbs"," x",{"$f":"B8-B9","v":0.42}," =",{"$f":"B13*(E13/100)*H13","v":70.2744},{"$f":"J13/B7","v":3.1842402888337902},"Per April KSU team meeting"]
["Manure Credit",null,null,null,null,null,null,null,null,{"$f":"K14*$B$7","v":110.3472},5,"Per April KSU team meeting; also note ERS COP places $4.25/cwt gain here so our $5/hd is conservative"]
["Other revenue",null,null,null,null,null,null,null,null,{"$f":"K15*$B$7","v":0},0]
["  Gross Income",null,null,null,null,null,null,null,null,{"$f":"SUM(J12:J15)","v":2612.2942936320001},{"$f":"SUM(K12:K15)","v":118.36704028883379}]
[]
["Variable Costs"]
["Sow Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$I$23:$I$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$I$23:$I$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$I$23:$I$174,Prices!$G$41:$G$192), \"\")))/Feed!I189","v":9.1084799341972958E-2},"per lb"," x",{"$f":"Feed!I189","v":125.00000000000001},"lbs",null,null," =",{"$f":"K19*B5","v":26.186879810817228},{"$f":"(B19*E19)","v":11.385599917746621},"Worked from April 2015 KSU XL Ration, collapsing down to #s by phase here w/ details in Feed tab and notes below; Also scaling feed lbs given changes to # pigs and finished weight; Can cross-check w/ ERS COP data also"]
["Nursery Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192), \"\")))/Feed!K189","v":0.13638571631609028},"per lb"," x",{"$f":"IF(J6=1.48,(((J9-50.9)*0.011+J6)*(J9-J8)),(J6*(J9-J8)))","v":55.5},"lbs",null,null," =",{"$f":"K20*B4","v":179.39495195636934},{"$f":"(B20*E20)","v":7.5694072555430107}]
["Grow-Finish Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192), \"\")))/Feed!L189","v":8.9318992969645669E-2},"per lb"," x",{"$f":"IF(J7=2.66,(((E12-272.1)*0.005+J7)*(E12-J9)),(J7*(E12-J9)))","v":591.78544999999997},"lbs",null,null," =",{"$f":"K21*B7","v":1166.5394071882642},{"$f":"(B21*E21)","v":52.857680448088594}]
["Feed Processing",{"$f":"IF($C$1=Prices!$A$1, Prices!B30, IF($C$1=Prices!$A$2, Prices!D30, IF($C$1=Prices!$A$3,Prices!G30, \"\")))","v":17},"per ton"," x",{"$f":"SUM(E19:E21)/2000","v":0.38614272499999996},"ton",null,null," =",{"$f":"K22*$B$7","v":144.87321291400798},{"$f":"B22*E22","v":6.5644263249999995}]
["Labor",15,"per hour","x",6,"hours",null,null," =",{"$f":"B23*E23*B5","v":206.99999999999997},{"$f":"J23/B7","v":9.3794858410544162},"Note: Using Schulz's 3/31/15 Iowa St. values (http://www.extension.iastate.edu/agdm/livestock/pdf/b1-21.pdf)"]
["Vet Medicine/Drugs",null,null,null,null,null,null,null,null,{"$f":"K24*B7","v":116.884168128},{"$f":"1.94*E12/100","v":5.2961999999999998},"Note: Using ERS $1.94/cwt produced value"]
["Replacement Females",{"$f":"(IF(C1=Prices!A1, Prices!B18, IF(C1=Prices!A2, Prices!D18, IF(C1=Prices!A3,Prices!G18, \"\"))))","v":185.99},"per head"," x",{"$f":"B8","v":0.5},"hd",null,null," =",{"$f":"B25*E25","v":92.995000000000005},{"$f":"J25/B7","v":4.2137453419751481}]
["Semen Cost & Genetic Fee",null,null,null,null,null,null,null,null,{"$f":"13*B5","v":29.9},{"$f":"J26/B7","v":1.354814621485638},"Note: Schulz's 3/31/15 Iowa St. values are $13/litter"]
["Marketing, Bedding, and Misc",null,null,null,null,null,null,null,null,{"$f":"K27*B7","v":55.429605504000001},{"$f":"(0.04+0.32+0.56)*E12/100","v":2.5116000000000001},"Note: Using ERS $0.92/cwt produced value (Bed&Litter, Mkt,Custom Srv). Compares w/ Schulz's 3/31/15 $30/litter)"]
["Utilities, Gas, Fuel, Oil",null,null,null,null,null,null,null,null,{"$f":"K28*B7","v":133.75404806400002},{"$f":"2.22*E12/100","v":6.0606000000000009},"Note: Using ERS $2.22/cwt produced values (compares w/ Schulz's 3/31/15 $50/litter)"]
["Machinery, Facility/Equip. Repairs",null,null,null,null,null,null,null,null,{"$f":"K29*B7","v":53.019622656000003},{"$f":"0.88*E12/100","v":2.4024000000000001},"Note: Using ERS $0.88/cwt produced value (low compared to Schulz's 3/31/15 $130/litter)"]
["Other variable costs",null,null,null,null,null,null,null,null,0,{"$f":"J30/B7","v":0}]
["  Total Variable Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J19:J30)","v":2205.9768962214589},{"$f":"SUM(K19:K30)","v":109.59595975089343}]
[]
["Fixed Costs"]
["Machinery, Facilities, General Overhead",null,null,null,null,null,null,null,null,{"$f":"K34*B7","v":621.17307907199995},{"$f":"(9.38+0.93)*E12/100","v":28.1463},"Note: Using ERS $9.38/cwt produced value for capital recovery  of mach. & equipment + $0.93 for general farm overhead"]
["Taxes and Insurance",null,null,null,null,null,null,null,null,{"$f":"K35*B7","v":29.522289888000003},{"$f":"0.49*E12/100","v":1.3377000000000001},"Note: Using ERS $0.49/cwt produced value"]
["Legal, Accounting, etc.",null,null,null,null,null,null,null,null,{"$f":"K36*B7","v":33.10416},1.5,"no source"]
["Other fixed costs",null,null,null,null,null,null,null,null,0,{"$f":"J37/B7","v":0}]
["  Total Fixed Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J34:J37)","v":683.79952895999998},{"$f":"SUM(K34:K37)","v":30.984000000000002},"Schulz's 3/31/15 value is $195.42/litter"]
[]
["Total Costs",null,null,null,null,null,null,null,null,{"$f":"J31+J38","v":2889.7764251814588},{"$f":"K31+K38","v":140.57995975089344},"ERS COP is $58.66/cwt produced"]
["Income Over Variable Costs",null,null,null,null,null,null,null,null,{"$f":"J16-J31","v":406.31739741054116},{"$f":"K16-K31","v":8.7710805379403638},{"$f":"58.66*(E12/100)","v":160.14179999999999}]
["Income Over Total Costs ",null,null,null,null,null,null,null,null,{"$f":"J16-J40","v":-277.4821315494587},{"$f":"K16-K40","v":-22.212919462059645}]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
["Publication: AM-FMG-FarFin",null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Notes!D2,\"MMM. DD, YYYY\")","v":"Dec. 01, 2015"}]
[]
[{"$f":"A1","v":" KSU Farrow-to-Finish Swine Budget"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A45","v":"Publication: AM-FMG-FarFin"},null,null,null,null,null,null,null,null,null,{"$f":"K45","v":"Dec. 01, 2015"}]
[]
[{"$f":"A47","v":" KSU Farrow-to-Finish Swine Budget"}]
["Budget Assumptions"]
[]
["Feed Ration"]
["Ingredient","Qty","Unit"]
[{"$f":"Feed!A23","v":"Corn, Yellow Dent"},{"$f":"Feed!H23","v":590.81300536472656},"lbs"]
[{"$f":"Feed!A24","v":"Corn, Nutridense"},{"$f":"Feed!H24","v":0},"lbs"]
[{"$f":"Feed!A25","v":"Corn Bran"},{"$f":"Feed!H25","v":0},"lbs"]
[{"$f":"Feed!A26","v":"Corn DDG"},{"$f":"Feed!H26","v":0},"lbs"]
[{"$f":"Feed!A27","v":"Corn DDGS, >10% Oil"},{"$f":"Feed!H27","v":0},"lbs"]
[{"$f":"Feed!A28","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"Feed!H28","v":0},"lbs"]
[{"$f":"Feed!A29","v":"Corn DDGS, <4% Oil"},{"$f":"Feed!H29","v":0},"lbs"]
[{"$f":"Feed!A30","v":"Corn HP DDG"},{"$f":"Feed!H30","v":0},"lbs"]
[{"$f":"Feed!A31","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!H31","v":0},"lbs"]
[{"$f":"Feed!A32","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!H32","v":0},"lbs"]
[{"$f":"Feed!A33","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!H33","v":0},"lbs"]
[{"$f":"Feed!A34","v":"Corn Gluten Meal"},{"$f":"Feed!H34","v":0},"lbs"]
[{"$f":"Feed!A35","v":"Corn Grits, Hominy Feed"},{"$f":"Feed!H35","v":0},"lbs"]
[{"$f":"Feed!A36","v":"Cotton Seeds, Fullfat"},{"$f":"Feed!H36","v":0},"lbs"]
[{"$f":"Feed!A37","v":"Cotton Seed Meal"},{"$f":"Feed!H37","v":0},"lbs"]
[{"$f":"Feed!A38","v":"Feather Meal"},{"$f":"Feed!H38","v":0},"lbs"]
[{"$f":"Feed!A39","v":"Fish Meal Combined"},{"$f":"Feed!H39","v":0},"lbs"]
[{"$f":"Feed!A40","v":"Flaxseed"},{"$f":"Feed!H40","v":0},"lbs"]
[{"$f":"Feed!A41","v":"Flaxseed Meal"},{"$f":"Feed!H41","v":0},"lbs"]
[{"$f":"Feed!A42","v":"Lupins"},{"$f":"Feed!H42","v":0},"lbs"]
[{"$f":"Feed!A43","v":"Meat Meal"},{"$f":"Feed!H43","v":0},"lbs"]
[{"$f":"Feed!A44","v":"Meat and Bone Meal, P >4%"},{"$f":"Feed!H44","v":0},"lbs"]
[{"$f":"Feed!A45","v":"Milk, Casein"},{"$f":"Feed!H45","v":0},"lbs"]
[{"$f":"Feed!A46","v":"Milk, Lactose"},{"$f":"Feed!H46","v":0},"lbs"]
[{"$f":"Feed!A47","v":"Milk, Skim Milk Powder"},{"$f":"Feed!H47","v":0},"lbs"]
[{"$f":"Feed!A48","v":"Milk, Whey Powder"},{"$f":"Feed!H48","v":0},"lbs"]
[{"$f":"Feed!A49","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"Feed!H49","v":0},"lbs"]
[{"$f":"Feed!A50","v":"Milk, Whey Protein Concentrate"},{"$f":"Feed!H50","v":0},"lbs"]
[{"$f":"Feed!A51","v":"Millet"},{"$f":"Feed!H51","v":0},"lbs"]
[{"$f":"Feed!A52","v":"Molasses, Sugarbeet"},{"$f":"Feed!H52","v":0},"lbs"]
[{"$f":"Feed!A53","v":"Molasses, Sugarcane"},{"$f":"Feed!H53","v":0},"lbs"]
[{"$f":"Feed!A54","v":"Oats"},{"$f":"Feed!H54","v":0},"lbs"]
[{"$f":"Feed!A55","v":"Oats, Naked"},{"$f":"Feed!H55","v":0},"lbs"]
[{"$f":"Feed!A56","v":"Oat Groats"},{"$f":"Feed!H56","v":0},"lbs"]
[{"$f":"Feed!A57","v":"Peanut Meal, Expelled"},{"$f":"Feed!H57","v":0},"lbs"]
[{"$f":"Feed!A58","v":"Peanut Meal, Extracted"},{"$f":"Feed!H58","v":0},"lbs"]
[{"$f":"Feed!A59","v":"Peas, Field Peas"},{"$f":"Feed!H59","v":0},"lbs"]
[{"$f":"Feed!A60","v":"Pea Protein Concentrate"},{"$f":"Feed!H60","v":0},"lbs"]
[{"$f":"Feed!A61","v":"Potato Protein Concentrate"},{"$f":"Feed!H61","v":0},"lbs"]
[{"$f":"Feed!A62","v":"Poultry Byproduct"},{"$f":"Feed!H62","v":0},"lbs"]
[{"$f":"Feed!A63","v":"Rice"},{"$f":"Feed!H63","v":0},"lbs"]
[{"$f":"Feed!A64","v":"Rice Bran"},{"$f":"Feed!H64","v":0},"lbs"]
[{"$f":"Feed!A65","v":"Rice Bran, Defatted"},{"$f":"Feed!H65","v":0},"lbs"]
[{"$f":"Feed!A66","v":"Rice, Broken"},{"$f":"Feed!H66","v":0},"lbs"]
[{"$f":"Feed!A67","v":"Rye"},{"$f":"Feed!H67","v":0},"lbs"]
[{"$f":"Feed!A68","v":"Sesame Meal"},{"$f":"Feed!H68","v":0},"lbs"]
[{"$f":"Feed!A69","v":"Sorghum"},{"$f":"Feed!H69","v":0},"lbs"]
[{"$f":"Feed!A70","v":"Soybeans, Full Fat"},{"$f":"Feed!H70","v":0},"lbs"]
[{"$f":"Feed!A71","v":"Soybeans, High Protein, Full Fat"},{"$f":"Feed!H71","v":0},"lbs"]
[{"$f":"Feed!A72","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"Feed!H72","v":0},"lbs"]
[{"$f":"Feed!A73","v":"Soybean Meal, High Protein, Expelled"},{"$f":"Feed!H73","v":0},"lbs"]
[{"$f":"Feed!A74","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"Feed!H74","v":0},"lbs"]
[{"$f":"Feed!A75","v":"Soybean Meal, Expelled"},{"$f":"Feed!H75","v":0},"lbs"]
[{"$f":"Feed!A76","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!H76","v":0},"lbs"]
[{"$f":"Feed!A77","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!H77","v":0},"lbs"]
[{"$f":"Feed!A78","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!H78","v":147.40452699319877},"lbs"]
[{"$f":"Feed!A79","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"Feed!H79","v":0},"lbs"]
[{"$f":"Feed!A80","v":"Soybean Meal, Enzyme Treated"},{"$f":"Feed!H80","v":0},"lbs"]
[{"$f":"Feed!A81","v":"Soybean Meal, Fermented"},{"$f":"Feed!H81","v":0},"lbs"]
[{"$f":"Feed!A82","v":"Soybean Hulls"},{"$f":"Feed!H82","v":0},"lbs"]
[{"$f":"Feed!A83","v":"Soy Protein Concentrate"},{"$f":"Feed!H83","v":0},"lbs"]
[{"$f":"Feed!A84","v":"Soy Protein Isolate"},{"$f":"Feed!H84","v":0},"lbs"]
[{"$f":"Feed!A85","v":"Sugar Beet Pulp"},{"$f":"Feed!H85","v":0},"lbs"]
[{"$f":"Feed!A86","v":"Sunflower, Full Fat"},{"$f":"Feed!H86","v":0},"lbs"]
[{"$f":"Feed!A87","v":"Sunflower Meal, Solvent Extracted"},{"$f":"Feed!H87","v":0},"lbs"]
[{"$f":"Feed!A88","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"Feed!H88","v":0},"lbs"]
[{"$f":"Feed!A89","v":"Triticale"},{"$f":"Feed!H89","v":0},"lbs"]
[{"$f":"Feed!A90","v":"Wheat, Hard Red"},{"$f":"Feed!H90","v":0},"lbs"]
[{"$f":"Feed!A91","v":"Wheat, Soft Red"},{"$f":"Feed!H91","v":0},"lbs"]
[{"$f":"Feed!A92","v":"Wheat Bran"},{"$f":"Feed!H92","v":0},"lbs"]
[{"$f":"Feed!A93","v":"Wheat Middlings"},{"$f":"Feed!H93","v":0},"lbs"]
[{"$f":"Feed!A94","v":"Wheat Shorts"},{"$f":"Feed!H94","v":0},"lbs"]
[{"$f":"Feed!A95","v":"Wheat DDGS"},{"$f":"Feed!H95","v":0},"lbs"]
[{"$f":"Feed!A96","v":"Yeast, Brewers' Yeast"},{"$f":"Feed!H96","v":0},"lbs"]
[{"$f":"Feed!A97","v":"Yeast, Single Cell Protein"},{"$f":"Feed!H97","v":0},"lbs"]
[{"$f":"Feed!A98","v":"Beef Tallow"},{"$f":"Feed!H98","v":0},"lbs"]
[{"$f":"Feed!A99","v":"Choice White Grease"},{"$f":"Feed!H99","v":0},"lbs"]
[{"$f":"Feed!A100","v":"Poultry Fat"},{"$f":"Feed!H100","v":0},"lbs"]
[{"$f":"Feed!A101","v":"Lard"},{"$f":"Feed!H101","v":0},"lbs"]
[{"$f":"Feed!A102","v":"Restaurant Grease"},{"$f":"Feed!H102","v":0},"lbs"]
[{"$f":"Feed!A103","v":"Canola oil"},{"$f":"Feed!H103","v":0},"lbs"]
[{"$f":"Feed!A104","v":"Coconut oil"},{"$f":"Feed!H104","v":0},"lbs"]
[{"$f":"Feed!A105","v":"Corn oil"},{"$f":"Feed!H105","v":0},"lbs"]
[{"$f":"Feed!A106","v":"Palm Kernel oil"},{"$f":"Feed!H106","v":0},"lbs"]
[{"$f":"Feed!A107","v":"Soybean oil"},{"$f":"Feed!H107","v":0},"lbs"]
[{"$f":"Feed!A108","v":"Soybean Lecithin"},{"$f":"Feed!H108","v":0},"lbs"]
[{"$f":"Feed!A109","v":"Sunflower oil"},{"$f":"Feed!H109","v":0},"lbs"]
[{"$f":"Feed!A110","v":"Fat, A/V blend"},{"$f":"Feed!H110","v":0},"lbs"]
[{"$f":"Feed!A111","v":"Calcium carbonate"},{"$f":"Feed!H111","v":0},"lbs"]
[{"$f":"Feed!A112","v":"Calcium phosphate (tricalcium)"},{"$f":"Feed!H112","v":0},"lbs"]
[{"$f":"Feed!A113","v":"Calcium phosphate (dicalcium)"},{"$f":"Feed!H113","v":0},"lbs"]
[{"$f":"Feed!A114","v":"Calcium phosphate (monocalcium)"},{"$f":"Feed!H114","v":4.1557178302706044},"lbs"]
[{"$f":"Feed!A115","v":"Calcium sulfate, dihydrate"},{"$f":"Feed!H115","v":0},"lbs"]
[{"$f":"Feed!A116","v":"Limestone, ground"},{"$f":"Feed!H116","v":7.3637780000000008},"lbs"]
[{"$f":"Feed!A117","v":"Magnesium phosphate"},{"$f":"Feed!H117","v":0},"lbs"]
[{"$f":"Feed!A118","v":"Sodium carbonate"},{"$f":"Feed!H118","v":0},"lbs"]
[{"$f":"Feed!A119","v":"Sodium bicarbonate"},{"$f":"Feed!H119","v":0},"lbs"]
[{"$f":"Feed!A120","v":"Sodium chloride"},{"$f":"Feed!H120","v":3.7244600000000005},"lbs"]
[{"$f":"Feed!A121","v":"Sodium phosphate, monobasic"},{"$f":"Feed!H121","v":0},"lbs"]
[{"$f":"Feed!A122","v":"Sodium sulfate, decahydrate"},{"$f":"Feed!H122","v":0},"lbs"]
[{"$f":"Feed!A123","v":"L-Lys-HCL"},{"$f":"Feed!H123","v":1.8638526335490904},"lbs"]
[{"$f":"Feed!A124","v":"DL-Met"},{"$f":"Feed!H124","v":0.1566508813969939},"lbs"]
[{"$f":"Feed!A125","v":"L-Thr"},{"$f":"Feed!H125","v":0.4377400224105068},"lbs"]
[{"$f":"Feed!A126","v":"L-Trp"},{"$f":"Feed!H126","v":0},"lbs"]
[{"$f":"Feed!A127","v":"L-Val"},{"$f":"Feed!H127","v":0},"lbs"]
[{"$f":"Feed!A128","v":"L-Ileu"},{"$f":"Feed!H128","v":0},"lbs"]
[{"$f":"Feed!A129","v":"Methionine hydroxy analog"},{"$f":"Feed!H129","v":0},"lbs"]
[{"$f":"Feed!A130","v":"Glutamine"},{"$f":"Feed!H130","v":0},"lbs"]
[{"$f":"Feed!A131","v":"Glutamic acid"},{"$f":"Feed!H131","v":0},"lbs"]
[{"$f":"Feed!A132","v":"Biolys"},{"$f":"Feed!H132","v":0},"lbs"]
[{"$f":"Feed!A133","v":"Liquid lysine 60%"},{"$f":"Feed!H133","v":0},"lbs"]
[{"$f":"Feed!A134","v":"MHA dry"},{"$f":"Feed!H134","v":0},"lbs"]
[{"$f":"Feed!A135","v":"Ractopamine 9 g/lb"},{"$f":"Feed!H135","v":2.1785655119556373E-2},"lbs"]
[{"$f":"Feed!A136","v":"Phase 2 supplement (PEP2)"},{"$f":"Feed!H136","v":0},"lbs"]
[{"$f":"Feed!A137","v":"2007 Starter base mix"},{"$f":"Feed!H137","v":0},"lbs"]
[{"$f":"Feed!A138","v":"2007 Grow-finish base mix"},{"$f":"Feed!H138","v":0},"lbs"]
[{"$f":"Feed!A139","v":"Developer base mix"},{"$f":"Feed!H139","v":0},"lbs"]
[{"$f":"Feed!A140","v":"2007 Sow base mix"},{"$f":"Feed!H140","v":0},"lbs"]
[{"$f":"Feed!A141","v":"Vitamin premix with phytase"},{"$f":"Feed!H141","v":1.0402263298613756},"lbs"]
[{"$f":"Feed!A142","v":"Trace mineral premix"},{"$f":"Feed!H142","v":0.87472632986137566},"lbs"]
[{"$f":"Feed!A143","v":"Sow add pack"},{"$f":"Feed!H143","v":0.3125},"lbs"]
[{"$f":"Feed!A144","v":"Vitamin premix without phytase"},{"$f":"Feed!H144","v":0},"lbs"]
[{"$f":"Feed!A145","v":"GF DDGS Base Mix"},{"$f":"Feed!H145","v":0},"lbs"]
[{"$f":"Feed!A146","v":"GF synthetics Base Mix"},{"$f":"Feed!H146","v":0},"lbs"]
[{"$f":"Feed!A147","v":"Choline chloride 60%"},{"$f":"Feed!H147","v":0},"lbs"]
[{"$f":"Feed!A148","v":"Natuphos 600"},{"$f":"Feed!H148","v":0},"lbs"]
[{"$f":"Feed!A149","v":"Natuphos 1200"},{"$f":"Feed!H149","v":0},"lbs"]
[{"$f":"Feed!A150","v":"Optiphos 2000"},{"$f":"Feed!H150","v":0},"lbs"]
[{"$f":"Feed!A151","v":"Phyzyme 1200"},{"$f":"Feed!H151","v":0},"lbs"]
[{"$f":"Feed!A152","v":"Phyzyme 5000"},{"$f":"Feed!H152","v":0},"lbs"]
[{"$f":"Feed!A153","v":"Ronozyme CT (10,000)"},{"$f":"Feed!H153","v":0},"lbs"]
[{"$f":"Feed!A154","v":"Ronozyme M (50,000)"},{"$f":"Feed!H154","v":0},"lbs"]
[{"$f":"Feed!A155","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"Feed!H155","v":7.1154959605232604E-2},"lbs"]
[{"$f":"Feed!A156","v":"Zinc oxide"},{"$f":"Feed!H156","v":0},"lbs"]
[{"$f":"Feed!A157","v":"Copper sulfate"},{"$f":"Feed!H157","v":0},"lbs"]
[{"$f":"Feed!A158","v":"Potassium chloride"},{"$f":"Feed!H158","v":0},"lbs"]
[{"$f":"Feed!A159","v":"Calcium chloride"},{"$f":"Feed!H159","v":0},"lbs"]
[{"$f":"Feed!A160","v":"Acidifier"},{"$f":"Feed!H160","v":0},"lbs"]
[{"$f":"Feed!A161","v":"Vitamin E, 20,000 IU"},{"$f":"Feed!H161","v":0},"lbs"]
[{"$f":"Feed!A162","v":"Phase 2 supplement D"},{"$f":"Feed!H162","v":0},"lbs"]
[{"$f":"Feed!A163","v":"DPS 50"},{"$f":"Feed!H163","v":0},"lbs"]
[{"$f":"Feed!A164","v":"PEP2+"},{"$f":"Feed!H164","v":0},"lbs"]
[{"$f":"Feed!A165","v":"PEP NS"},{"$f":"Feed!H165","v":0},"lbs"]
[{"$f":"Feed!A166","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"Feed!H166","v":0},"lbs"]
[{"$f":"Feed!A167","v":"Other ingredient"},{"$f":"Feed!H167","v":0},"lbs"]
[{"$f":"Feed!A168","v":"Corn DDGS, 10.5% Oil"},{"$f":"Feed!H168","v":0},"lbs"]
[{"$f":"Feed!A169","v":"Corn DDGS, 7.5% Oil"},{"$f":"Feed!H169","v":5.25},"lbs"]
[{"$f":"Feed!A170","v":"Corn DDGS, 4.5% Oil"},{"$f":"Feed!H170","v":0},"lbs"]
[{"$f":"Feed!A171","v":"Denegard"},{"$f":"Feed!H171","v":9.1874999999999998E-2},"lbs"]
[{"$f":"Feed!A172","v":"CTC 50"},{"$f":"Feed!H172","v":0.21},"lbs"]
[{"$f":"Feed!A173","v":"Bentonite"},{"$f":"Feed!H173","v":0},"lbs"]
[{"$f":"Feed!A174","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"Feed!H174","v":2.1},"lbs"]
[{"$f":"Feed!A175","v":"Other ingredient"},{"$f":"Feed!H175","v":0}]
[{"$f":"Feed!A176","v":"Other ingredient"},{"$f":"Feed!H176","v":0}]
[{"$f":"Feed!A177","v":"Other ingredient"},{"$f":"Feed!H177","v":0}]
[{"$f":"Feed!A178","v":"Other ingredient"},{"$f":"Feed!H178","v":0}]
[{"$f":"Feed!A179","v":"Other ingredient"},{"$f":"Feed!H179","v":0}]
[{"$f":"Feed!A180","v":"Other ingredient"},{"$f":"Feed!H180","v":0}]
[{"$f":"Feed!A181","v":"Other ingredient"},{"$f":"Feed!H181","v":0}]
[{"$f":"Feed!A182","v":"Other ingredient"},{"$f":"Feed!H182","v":0}]
[{"$f":"Feed!A183","v":"Other ingredient"},{"$f":"Feed!H183","v":0}]
[{"$f":"Feed!A184","v":"Other ingredient"},{"$f":"Feed!H184","v":0}]
[{"$f":"Feed!A185","v":"Other ingredient"},{"$f":"Feed!H185","v":0}]
[{"$f":"Feed!A186","v":"Other ingredient"},{"$f":"Feed!H186","v":0}]
[]
["Farrow-Finish Prices"]
[null,"Current","One Year Out",null,"Five Years Out"]
[{"$f":"Prices!A14","v":"Market Hogs ($/cwt)"},{"$f":"Prices!B14","v":40.36},{"$f":"Prices!D14","v":42.857500000000002},null,{"$f":"Prices!G14","v":52.07}]
[{"$f":"Prices!A17","v":"Cull Sows ($/cwt)"},{"$f":"Prices!B17","v":41.83},{"$f":"Prices!D17","v":44.418464444995045},null,{"$f":"Prices!G17","v":53.966503964321113}]
[{"$f":"Prices!A18","v":"Replacement Gilts ($/hd)"},{"$f":"Prices!B18","v":185.99},{"$f":"Prices!D18","v":197.49916811199208},null,{"$f":"Prices!G18","v":239.95290634291382}]
[{"$f":"Prices!A30","v":"Swine Feed processing ($/ton) charge"},{"$f":"Prices!B30","v":17},{"$f":"Prices!D30","v":17},null,{"$f":"Prices!G30","v":17}]
["Sow Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$B$41:$B$192)/Feed!I189","v":9.1084799341972958E-2},{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$D$41:$D$192)/Feed!I189","v":9.1995647335392713E-2},null,{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$G$41:$G$192)/Feed!I189","v":9.2906495328812427E-2}]
["Nursery Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192)/Feed!K189","v":0.13638571631609028},{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192)/Feed!K189","v":0.13774957347925115},null,{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192)/Feed!K189","v":0.13911343064241211}]
["Grow-Finish Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192)/Feed!L189","v":8.9318992969645669E-2},{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192)/Feed!L189","v":9.021218289934213E-2},null,{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192)/Feed!L189","v":9.1105372829038564E-2}]
[{"$f":"Prices!A31","v":"Corn ($/bu)"},{"$f":"Prices!B31","v":3.77},{"$f":"Prices!D31","v":4.0660000000000007},null,{"$f":"Prices!G31","v":3.55}]
[{"$f":"Prices!A32","v":"Soybean Meal ($/ton)"},{"$f":"Prices!B32","v":281.60000000000002},{"$f":"Prices!D32","v":291.7},null,{"$f":"Prices!G32","v":326}]
[{"$f":"Prices!A33","v":"DDGS ($/ton)"},{"$f":"Prices!B33","v":147.5},{"$f":"Prices!D33","v":159.08090185676394},null,{"$f":"Prices!G33","v":138.89257294429709}]
["Other Feed Ingredients",{"$f":"Prices!B34","v":0.44896403502804039},{"$f":"Prices!D34","v":0.45345367537832082},null,{"$f":"Prices!G34","v":0.4579433157286012}]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A89","v":"Publication: AM-FMG-FarFin"},null,null,null,null,null,null,null,null,null,{"$f":"K89","v":"Dec. 01, 2015"}]

{"sheet":"Farrow-Wean","index":4,"n_rows":273,"n_cols":13,"rows_kept":273,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,5],[0,6,0,9],[40,0,40,9],[43,0,43,5],[43,6,43,9],[271,0,271,9],[84,0,84,9],[87,0,87,1],[87,2,87,5],[87,6,87,9],[90,0,90,2],[258,2,258,3],[258,4,258,5]]}
[" KSU Farrow-to-Wean Swine Budget",null,"Current Prices",null,null,null,{"$f":"IF(C1=Prices!B4,TEXT(Prices!B5,\"MMM-YYYY\"),IF(C1=Prices!D4,TEXT(Prices!D5,\"MMM-YYYY\"),TEXT(Prices!G5,\"MMM-YYYY\")))","v":"(as of December 1, 2015)"}]
[null,null,null,null,null,null,null,null,null,null,null,"INTERNAL NOTES","Click on \"Current Prices\" to change to \"One Year Out Prices \" or \"Five Years Out Prices\"\n"]
["Production Efficiency Information"]
["Weaned Pigs/Mated Sow/Year",23.7,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Litters/Mated Sow/Year",2.2999999999999998,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Weaning Weight (lbs)",13.4,null,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Sow Replacement Rate",0.5,null,null,null,null,null,null,null,null,null,"Per April KSU team meeting"]
["Sow Mortality (%)",0.08,null,null,null,null,null,null,null,null,null,"Per April KSU team meeting"]
[]
["Revenue","Price","Unit",null,"Qty","Unit",null,null,null,"Total per Year per Sow","Total per Year per Pig Sold"]
["Weaned Pig",{"$f":"IF($C$1=Prices!$A$1, Prices!B15, IF($C$1=Prices!$A$2, Prices!D15, IF($C$1=Prices!$A$3, Prices!G15, \"\")))","v":37.15},"per hd"," x",1,"hd",null,null," =",{"$f":"K11*B4","v":880.45499999999993},{"$f":"(B11)*E11","v":37.15}]
["Cull Sows",{"$f":"IF($C$1=Prices!$A$1, Prices!B17, IF($C$1=Prices!$A$2, Prices!D17, IF($C$1=Prices!$A$3, Prices!G17, \"\")))","v":41.83},"per cwt"," x",400,"lbs"," x",{"$f":"B7-B8","v":0.42}," =",{"$f":"B12*(E12/100)*H12","v":70.2744},{"$f":"J12/B4","v":2.9651645569620255},"Per April KSU team meeting"]
["Manure Credit",null,null,null,null,null,null,null,null,{"$f":"K13*B4","v":11.85},0.5,"Per April KSU team meeting; also note ERS COP places $6.95/cwt gain ($0.90/hd for 13 lb pigs) so our $0.50/hd is reasonable"]
["Other revenue",null,null,null,null,null,null,null,null,{"$f":"K14*B4","v":0},0]
["  Gross Income",null,null,null,null,null,null,null,null,{"$f":"SUM(J11:J14)","v":962.57939999999996},{"$f":"SUM(K11:K14)","v":40.615164556962021}]
[]
["Variable Costs"]
["Sow Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$I$23:$I$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$I$23:$I$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$I$23:$I$174,Prices!$G$41:$G$192), \"\")))/Feed!I189","v":9.1084799341972958E-2},"per lb"," x",{"$f":"Feed!I189","v":125.00000000000001},"lbs",null,null," =",{"$f":"K18*B4","v":269.83871805059493},{"$f":"(B18*E18)","v":11.385599917746621},"Worked from April 2015 KSU XL Ration, collapsing down to #s by phase here w/ details in Feed tab and notes below"]
["Feed Processing",{"$f":"IF($C$1=Prices!$A$1, Prices!B30, IF($C$1=Prices!$A$2, Prices!D30, IF($C$1=Prices!$A$3,Prices!G30, \"\")))","v":17},"per ton"," x",{"$f":"SUM(E18:E18)/2000","v":6.2500000000000014E-2},"ton",null,null," =",{"$f":"K19*B4","v":25.181250000000006},{"$f":"B19*E19","v":1.0625000000000002}]
["Labor",15,"per hour","x",{"$f":"3*B5","v":6.8999999999999995},"hours",null,null," =",{"$f":"B20*E20","v":103.49999999999999},{"$f":"J20/B4","v":4.367088607594936},"Note: Using Schulz's 3/31/15 Iowa St. values (http://www.extension.iastate.edu/agdm/livestock/pdf/b1-21.pdf) of 3 hrs/litter & 2.30 litters/year in NPB/Stadler. Compares to $4.32/pig from ERS COP."]
["Vet Medicine/Drugs",null,null,null,null,null,null,null,null,{"$f":"K21*B4","v":31.241340000000001},{"$f":"10.14*(13/100)","v":1.3182},"Note: Using ERS $10.14/cwt produced value"]
["Replacement Females",{"$f":"(IF(C1=Prices!A1, Prices!B18, IF(C1=Prices!A2, Prices!D18, IF(C1=Prices!A3,Prices!G18, \"\"))))","v":185.99},"per head"," x",{"$f":"B7","v":0.5},"hd",null,null," =",{"$f":"B22*E22","v":92.995000000000005},{"$f":"J22/B4","v":3.9238396624472576}]
["Semen Cost & Genetic Fee",null,null,null,null,null,null,null,null,{"$f":"13*B5","v":29.9},{"$f":"J23/B4","v":1.2616033755274261},"Note: Schulz's 3/31/15 Iowa St. values are $13/litter"]
["Marketing, Bedding, and Misc",null,null,null,null,null,null,null,null,{"$f":"K24*B4","v":2.4136080000000004},{"$f":"(0.37+0.05+0.34)*(B6/100)","v":0.10184000000000001},"Note: Using ERS $0.76/cwt produced value (Bed&Litter, Mkt,Custom Srv)"]
["Utilities, Gas, Fuel, Oil",null,null,null,null,null,null,null,null,{"$f":"K25*B4","v":33.885786000000003},{"$f":"(10.67)*(B6/100)","v":1.4297800000000001},"Note: Using ERS $10.67/cwt produced values (compares w/ Schulz's 3/31/15 $7.5/litter)"]
["Machinery, Facility/Equip. Repairs",null,null,null,null,null,null,null,null,{"$f":"K26*B4","v":10.416624000000001},{"$f":"(3.28)*(B6/100)","v":0.43952000000000002},"Note: Using ERS $3.28/cwt produced value (low compared to Schulz's 3/31/15 $130/litter)"]
["Other variable costs",null,null,null,null,null,null,null,null,0,{"$f":"J27/B4","v":0}]
["  Total Variable Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J18:J27)","v":599.37232605059489},{"$f":"SUM(K18:K27)","v":25.289971563316243}]
[]
["Fixed Costs"]
["Machinery, Facilities, General Overhead",null,null,null,null,null,null,null,null,{"$f":"K31*B4","v":131.79569999999998},{"$f":"(37.08+4.42)*B6/100","v":5.5609999999999999},"Note: Using ERS $37.08/cwt produced value for capital recovery  of mach. & equipment + $4.42/cwt prod value for General Overhead"]
["Taxes and Insurance",null,null,null,null,null,null,null,null,{"$f":"K32*B4","v":6.9232440000000013},{"$f":"2.18*B6/100","v":0.29212000000000005},"Note: Using ERS $2.18/cwt produced value"]
["Legal, Accounting, etc.",null,null,null,null,null,null,null,null,{"$f":"K33*B4","v":11.85},0.5,"no source"]
["Other fixed costs",null,null,null,null,null,null,null,null,0,{"$f":"J34/B4","v":0}]
["  Total Fixed Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J31:J34)","v":150.56894399999999},{"$f":"SUM(K31:K34)","v":6.3531199999999997}]
[]
["Total Costs",null,null,null,null,null,null,null,null,{"$f":"J28+J35","v":749.94127005059488},{"$f":"K28+K35","v":31.643091563316244},"Compares to ERS COP of $32.73/pig ($251.76/cwt produced)"]
["Income Over Variable Costs",null,null,null,null,null,null,null,null,{"$f":"J15-J28","v":363.20707394940507},{"$f":"K15-K28","v":15.325192993645778}]
["Income Over Total Costs ",null,null,null,null,null,null,null,null,{"$f":"J15-J37","v":212.63812994940508},{"$f":"K15-K37","v":8.9720729936457779}]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
["Publication: AM-FMG-FarWean",null,null,null,null,null,null,null,null,null,{"$f":"TEXT(Notes!D2,\"MMM. DD, YYYY\")","v":"Dec. 01, 2015"}]
[]
[{"$f":"A1","v":" KSU Farrow-to-Wean Swine Budget"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A42","v":"Publication: AM-FMG-FarWean"},null,null,null,null,null,null,null,null,null,{"$f":"K42","v":"Dec. 01, 2015"}]
[]
[{"$f":"A44","v":" KSU Farrow-to-Wean Swine Budget"}]
["Budget Assumptions"]
[]
["Feed Ration"]
["Ingredient","Qty","Unit"]
[{"$f":"Feed!A23","v":"Corn, Yellow Dent"},{"$f":"Feed!I23","v":97.929323099534585},"lbs"]
[{"$f":"Feed!A24","v":"Corn, Nutridense"},{"$f":"Feed!I24","v":0},"lbs"]
[{"$f":"Feed!A25","v":"Corn Bran"},{"$f":"Feed!I25","v":0},"lbs"]
[{"$f":"Feed!A26","v":"Corn DDG"},{"$f":"Feed!I26","v":0},"lbs"]
[{"$f":"Feed!A27","v":"Corn DDGS, >10% Oil"},{"$f":"Feed!I27","v":0},"lbs"]
[{"$f":"Feed!A28","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"Feed!I28","v":0},"lbs"]
[{"$f":"Feed!A29","v":"Corn DDGS, <4% Oil"},{"$f":"Feed!I29","v":0},"lbs"]
[{"$f":"Feed!A30","v":"Corn HP DDG"},{"$f":"Feed!I30","v":0},"lbs"]
[{"$f":"Feed!A31","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!I31","v":0},"lbs"]
[{"$f":"Feed!A32","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!I32","v":0},"lbs"]
[{"$f":"Feed!A33","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!I33","v":0},"lbs"]
[{"$f":"Feed!A34","v":"Corn Gluten Meal"},{"$f":"Feed!I34","v":0},"lbs"]
[{"$f":"Feed!A35","v":"Corn Grits, Hominy Feed"},{"$f":"Feed!I35","v":0},"lbs"]
[{"$f":"Feed!A36","v":"Cotton Seeds, Fullfat"},{"$f":"Feed!I36","v":0},"lbs"]
[{"$f":"Feed!A37","v":"Cotton Seed Meal"},{"$f":"Feed!I37","v":0},"lbs"]
[{"$f":"Feed!A38","v":"Feather Meal"},{"$f":"Feed!I38","v":0},"lbs"]
[{"$f":"Feed!A39","v":"Fish Meal Combined"},{"$f":"Feed!I39","v":0},"lbs"]
[{"$f":"Feed!A40","v":"Flaxseed"},{"$f":"Feed!I40","v":0},"lbs"]
[{"$f":"Feed!A41","v":"Flaxseed Meal"},{"$f":"Feed!I41","v":0},"lbs"]
[{"$f":"Feed!A42","v":"Lupins"},{"$f":"Feed!I42","v":0},"lbs"]
[{"$f":"Feed!A43","v":"Meat Meal"},{"$f":"Feed!I43","v":0},"lbs"]
[{"$f":"Feed!A44","v":"Meat and Bone Meal, P >4%"},{"$f":"Feed!I44","v":0},"lbs"]
[{"$f":"Feed!A45","v":"Milk, Casein"},{"$f":"Feed!I45","v":0},"lbs"]
[{"$f":"Feed!A46","v":"Milk, Lactose"},{"$f":"Feed!I46","v":0},"lbs"]
[{"$f":"Feed!A47","v":"Milk, Skim Milk Powder"},{"$f":"Feed!I47","v":0},"lbs"]
[{"$f":"Feed!A48","v":"Milk, Whey Powder"},{"$f":"Feed!I48","v":0},"lbs"]
[{"$f":"Feed!A49","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"Feed!I49","v":0},"lbs"]
[{"$f":"Feed!A50","v":"Milk, Whey Protein Concentrate"},{"$f":"Feed!I50","v":0},"lbs"]
[{"$f":"Feed!A51","v":"Millet"},{"$f":"Feed!I51","v":0},"lbs"]
[{"$f":"Feed!A52","v":"Molasses, Sugarbeet"},{"$f":"Feed!I52","v":0},"lbs"]
[{"$f":"Feed!A53","v":"Molasses, Sugarcane"},{"$f":"Feed!I53","v":0},"lbs"]
[{"$f":"Feed!A54","v":"Oats"},{"$f":"Feed!I54","v":0},"lbs"]
[{"$f":"Feed!A55","v":"Oats, Naked"},{"$f":"Feed!I55","v":0},"lbs"]
[{"$f":"Feed!A56","v":"Oat Groats"},{"$f":"Feed!I56","v":0},"lbs"]
[{"$f":"Feed!A57","v":"Peanut Meal, Expelled"},{"$f":"Feed!I57","v":0},"lbs"]
[{"$f":"Feed!A58","v":"Peanut Meal, Extracted"},{"$f":"Feed!I58","v":0},"lbs"]
[{"$f":"Feed!A59","v":"Peas, Field Peas"},{"$f":"Feed!I59","v":0},"lbs"]
[{"$f":"Feed!A60","v":"Pea Protein Concentrate"},{"$f":"Feed!I60","v":0},"lbs"]
[{"$f":"Feed!A61","v":"Potato Protein Concentrate"},{"$f":"Feed!I61","v":0},"lbs"]
[{"$f":"Feed!A62","v":"Poultry Byproduct"},{"$f":"Feed!I62","v":0},"lbs"]
[{"$f":"Feed!A63","v":"Rice"},{"$f":"Feed!I63","v":0},"lbs"]
[{"$f":"Feed!A64","v":"Rice Bran"},{"$f":"Feed!I64","v":0},"lbs"]
[{"$f":"Feed!A65","v":"Rice Bran, Defatted"},{"$f":"Feed!I65","v":0},"lbs"]
[{"$f":"Feed!A66","v":"Rice, Broken"},{"$f":"Feed!I66","v":0},"lbs"]
[{"$f":"Feed!A67","v":"Rye"},{"$f":"Feed!I67","v":0},"lbs"]
[{"$f":"Feed!A68","v":"Sesame Meal"},{"$f":"Feed!I68","v":0},"lbs"]
[{"$f":"Feed!A69","v":"Sorghum"},{"$f":"Feed!I69","v":0},"lbs"]
[{"$f":"Feed!A70","v":"Soybeans, Full Fat"},{"$f":"Feed!I70","v":0},"lbs"]
[{"$f":"Feed!A71","v":"Soybeans, High Protein, Full Fat"},{"$f":"Feed!I71","v":0},"lbs"]
[{"$f":"Feed!A72","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"Feed!I72","v":0},"lbs"]
[{"$f":"Feed!A73","v":"Soybean Meal, High Protein, Expelled"},{"$f":"Feed!I73","v":0},"lbs"]
[{"$f":"Feed!A74","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"Feed!I74","v":0},"lbs"]
[{"$f":"Feed!A75","v":"Soybean Meal, Expelled"},{"$f":"Feed!I75","v":0},"lbs"]
[{"$f":"Feed!A76","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!I76","v":0},"lbs"]
[{"$f":"Feed!A77","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!I77","v":0},"lbs"]
[{"$f":"Feed!A78","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!I78","v":22.305676900465429},"lbs"]
[{"$f":"Feed!A79","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"Feed!I79","v":0},"lbs"]
[{"$f":"Feed!A80","v":"Soybean Meal, Enzyme Treated"},{"$f":"Feed!I80","v":0},"lbs"]
[{"$f":"Feed!A81","v":"Soybean Meal, Fermented"},{"$f":"Feed!I81","v":0},"lbs"]
[{"$f":"Feed!A82","v":"Soybean Hulls"},{"$f":"Feed!I82","v":0},"lbs"]
[{"$f":"Feed!A83","v":"Soy Protein Concentrate"},{"$f":"Feed!I83","v":0},"lbs"]
[{"$f":"Feed!A84","v":"Soy Protein Isolate"},{"$f":"Feed!I84","v":0},"lbs"]
[{"$f":"Feed!A85","v":"Sugar Beet Pulp"},{"$f":"Feed!I85","v":0},"lbs"]
[{"$f":"Feed!A86","v":"Sunflower, Full Fat"},{"$f":"Feed!I86","v":0},"lbs"]
[{"$f":"Feed!A87","v":"Sunflower Meal, Solvent Extracted"},{"$f":"Feed!I87","v":0},"lbs"]
[{"$f":"Feed!A88","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"Feed!I88","v":0},"lbs"]
[{"$f":"Feed!A89","v":"Triticale"},{"$f":"Feed!I89","v":0},"lbs"]
[{"$f":"Feed!A90","v":"Wheat, Hard Red"},{"$f":"Feed!I90","v":0},"lbs"]
[{"$f":"Feed!A91","v":"Wheat, Soft Red"},{"$f":"Feed!I91","v":0},"lbs"]
[{"$f":"Feed!A92","v":"Wheat Bran"},{"$f":"Feed!I92","v":0},"lbs"]
[{"$f":"Feed!A93","v":"Wheat Middlings"},{"$f":"Feed!I93","v":0},"lbs"]
[{"$f":"Feed!A94","v":"Wheat Shorts"},{"$f":"Feed!I94","v":0},"lbs"]
[{"$f":"Feed!A95","v":"Wheat DDGS"},{"$f":"Feed!I95","v":0},"lbs"]
[{"$f":"Feed!A96","v":"Yeast, Brewers' Yeast"},{"$f":"Feed!I96","v":0},"lbs"]
[{"$f":"Feed!A97","v":"Yeast, Single Cell Protein"},{"$f":"Feed!I97","v":0},"lbs"]
[{"$f":"Feed!A98","v":"Beef Tallow"},{"$f":"Feed!I98","v":0},"lbs"]
[{"$f":"Feed!A99","v":"Choice White Grease"},{"$f":"Feed!I99","v":0},"lbs"]
[{"$f":"Feed!A100","v":"Poultry Fat"},{"$f":"Feed!I100","v":0},"lbs"]
[{"$f":"Feed!A101","v":"Lard"},{"$f":"Feed!I101","v":0},"lbs"]
[{"$f":"Feed!A102","v":"Restaurant Grease"},{"$f":"Feed!I102","v":0},"lbs"]
[{"$f":"Feed!A103","v":"Canola oil"},{"$f":"Feed!I103","v":0},"lbs"]
[{"$f":"Feed!A104","v":"Coconut oil"},{"$f":"Feed!I104","v":0},"lbs"]
[{"$f":"Feed!A105","v":"Corn oil"},{"$f":"Feed!I105","v":0},"lbs"]
[{"$f":"Feed!A106","v":"Palm Kernel oil"},{"$f":"Feed!I106","v":0},"lbs"]
[{"$f":"Feed!A107","v":"Soybean oil"},{"$f":"Feed!I107","v":0},"lbs"]
[{"$f":"Feed!A108","v":"Soybean Lecithin"},{"$f":"Feed!I108","v":0},"lbs"]
[{"$f":"Feed!A109","v":"Sunflower oil"},{"$f":"Feed!I109","v":0},"lbs"]
[{"$f":"Feed!A110","v":"Fat, A/V blend"},{"$f":"Feed!I110","v":0},"lbs"]
[{"$f":"Feed!A111","v":"Calcium carbonate"},{"$f":"Feed!I111","v":0},"lbs"]
[{"$f":"Feed!A112","v":"Calcium phosphate (tricalcium)"},{"$f":"Feed!I112","v":0},"lbs"]
[{"$f":"Feed!A113","v":"Calcium phosphate (dicalcium)"},{"$f":"Feed!I113","v":0},"lbs"]
[{"$f":"Feed!A114","v":"Calcium phosphate (monocalcium)"},{"$f":"Feed!I114","v":1.625},"lbs"]
[{"$f":"Feed!A115","v":"Calcium sulfate, dihydrate"},{"$f":"Feed!I115","v":0},"lbs"]
[{"$f":"Feed!A116","v":"Limestone, ground"},{"$f":"Feed!I116","v":1.6025},"lbs"]
[{"$f":"Feed!A117","v":"Magnesium phosphate"},{"$f":"Feed!I117","v":0},"lbs"]
[{"$f":"Feed!A118","v":"Sodium carbonate"},{"$f":"Feed!I118","v":0},"lbs"]
[{"$f":"Feed!A119","v":"Sodium bicarbonate"},{"$f":"Feed!I119","v":0},"lbs"]
[{"$f":"Feed!A120","v":"Sodium chloride"},{"$f":"Feed!I120","v":0.57999999999999996},"lbs"]
[{"$f":"Feed!A121","v":"Sodium phosphate, monobasic"},{"$f":"Feed!I121","v":0},"lbs"]
[{"$f":"Feed!A122","v":"Sodium sulfate, decahydrate"},{"$f":"Feed!I122","v":0},"lbs"]
[{"$f":"Feed!A123","v":"L-Lys-HCL"},{"$f":"Feed!I123","v":0.1075},"lbs"]
[{"$f":"Feed!A124","v":"DL-Met"},{"$f":"Feed!I124","v":1.8749999999999999E-2},"lbs"]
[{"$f":"Feed!A125","v":"L-Thr"},{"$f":"Feed!I125","v":1.8749999999999999E-2},"lbs"]
[{"$f":"Feed!A126","v":"L-Trp"},{"$f":"Feed!I126","v":0},"lbs"]
[{"$f":"Feed!A127","v":"L-Val"},{"$f":"Feed!I127","v":0},"lbs"]
[{"$f":"Feed!A128","v":"L-Ileu"},{"$f":"Feed!I128","v":0},"lbs"]
[{"$f":"Feed!A129","v":"Methionine hydroxy analog"},{"$f":"Feed!I129","v":0},"lbs"]
[{"$f":"Feed!A130","v":"Glutamine"},{"$f":"Feed!I130","v":0},"lbs"]
[{"$f":"Feed!A131","v":"Glutamic acid"},{"$f":"Feed!I131","v":0},"lbs"]
[{"$f":"Feed!A132","v":"Biolys"},{"$f":"Feed!I132","v":0},"lbs"]
[{"$f":"Feed!A133","v":"Liquid lysine 60%"},{"$f":"Feed!I133","v":0},"lbs"]
[{"$f":"Feed!A134","v":"MHA dry"},{"$f":"Feed!I134","v":0},"lbs"]
[{"$f":"Feed!A135","v":"Ractopamine 9 g/lb"},{"$f":"Feed!I135","v":0},"lbs"]
[{"$f":"Feed!A136","v":"Phase 2 supplement (PEP2)"},{"$f":"Feed!I136","v":0},"lbs"]
[{"$f":"Feed!A137","v":"2007 Starter base mix"},{"$f":"Feed!I137","v":0},"lbs"]
[{"$f":"Feed!A138","v":"2007 Grow-finish base mix"},{"$f":"Feed!I138","v":0},"lbs"]
[{"$f":"Feed!A139","v":"Developer base mix"},{"$f":"Feed!I139","v":0},"lbs"]
[{"$f":"Feed!A140","v":"2007 Sow base mix"},{"$f":"Feed!I140","v":0},"lbs"]
[{"$f":"Feed!A141","v":"Vitamin premix with phytase"},{"$f":"Feed!I141","v":0.3125},"lbs"]
[{"$f":"Feed!A142","v":"Trace mineral premix"},{"$f":"Feed!I142","v":0.1875},"lbs"]
[{"$f":"Feed!A143","v":"Sow add pack"},{"$f":"Feed!I143","v":0.3125},"lbs"]
[{"$f":"Feed!A144","v":"Vitamin premix without phytase"},{"$f":"Feed!I144","v":0},"lbs"]
[{"$f":"Feed!A145","v":"GF DDGS Base Mix"},{"$f":"Feed!I145","v":0},"lbs"]
[{"$f":"Feed!A146","v":"GF synthetics Base Mix"},{"$f":"Feed!I146","v":0},"lbs"]
[{"$f":"Feed!A147","v":"Choline chloride 60%"},{"$f":"Feed!I147","v":0},"lbs"]
[{"$f":"Feed!A148","v":"Natuphos 600"},{"$f":"Feed!I148","v":0},"lbs"]
[{"$f":"Feed!A149","v":"Natuphos 1200"},{"$f":"Feed!I149","v":0},"lbs"]
[{"$f":"Feed!A150","v":"Optiphos 2000"},{"$f":"Feed!I150","v":0},"lbs"]
[{"$f":"Feed!A151","v":"Phyzyme 1200"},{"$f":"Feed!I151","v":0},"lbs"]
[{"$f":"Feed!A152","v":"Phyzyme 5000"},{"$f":"Feed!I152","v":0},"lbs"]
[{"$f":"Feed!A153","v":"Ronozyme CT (10,000)"},{"$f":"Feed!I153","v":0},"lbs"]
[{"$f":"Feed!A154","v":"Ronozyme M (50,000)"},{"$f":"Feed!I154","v":0},"lbs"]
[{"$f":"Feed!A155","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"Feed!I155","v":0},"lbs"]
[{"$f":"Feed!A156","v":"Zinc oxide"},{"$f":"Feed!I156","v":0},"lbs"]
[{"$f":"Feed!A157","v":"Copper sulfate"},{"$f":"Feed!I157","v":0},"lbs"]
[{"$f":"Feed!A158","v":"Potassium chloride"},{"$f":"Feed!I158","v":0},"lbs"]
[{"$f":"Feed!A159","v":"Calcium chloride"},{"$f":"Feed!I159","v":0},"lbs"]
[{"$f":"Feed!A160","v":"Acidifier"},{"$f":"Feed!I160","v":0},"lbs"]
[{"$f":"Feed!A161","v":"Vitamin E, 20,000 IU"},{"$f":"Feed!I161","v":0},"lbs"]
[{"$f":"Feed!A162","v":"Phase 2 supplement D"},{"$f":"Feed!I162","v":0},"lbs"]
[{"$f":"Feed!A163","v":"DPS 50"},{"$f":"Feed!I163","v":0},"lbs"]
[{"$f":"Feed!A164","v":"PEP2+"},{"$f":"Feed!I164","v":0},"lbs"]
[{"$f":"Feed!A165","v":"PEP NS"},{"$f":"Feed!I165","v":0},"lbs"]
[{"$f":"Feed!A166","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"Feed!I166","v":0},"lbs"]
[{"$f":"Feed!A167","v":"Other ingredient"},{"$f":"Feed!I167","v":0},"lbs"]
[{"$f":"Feed!A168","v":"Corn DDGS, 10.5% Oil"},{"$f":"Feed!I168","v":0},"lbs"]
[{"$f":"Feed!A169","v":"Corn DDGS, 7.5% Oil"},{"$f":"Feed!I169","v":0},"lbs"]
[{"$f":"Feed!A170","v":"Corn DDGS, 4.5% Oil"},{"$f":"Feed!I170","v":0},"lbs"]
[{"$f":"Feed!A171","v":"Denegard"},{"$f":"Feed!I171","v":0},"lbs"]
[{"$f":"Feed!A172","v":"CTC 50"},{"$f":"Feed!I172","v":0},"lbs"]
[{"$f":"Feed!A173","v":"Bentonite"},{"$f":"Feed!I173","v":0},"lbs"]
[{"$f":"Feed!A174","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"Feed!I174","v":0},"lbs"]
[{"$f":"Feed!A175","v":"Other ingredient"},{"$f":"Feed!I175","v":0}]
[{"$f":"Feed!A176","v":"Other ingredient"},{"$f":"Feed!I176","v":0}]
[{"$f":"Feed!A177","v":"Other ingredient"},{"$f":"Feed!I177","v":0}]
[{"$f":"Feed!A178","v":"Other ingredient"},{"$f":"Feed!I178","v":0}]
[{"$f":"Feed!A179","v":"Other ingredient"},{"$f":"Feed!I179","v":0}]
[{"$f":"Feed!A180","v":"Other ingredient"},{"$f":"Feed!I180","v":0}]
[{"$f":"Feed!A181","v":"Other ingredient"},{"$f":"Feed!I181","v":0}]
[{"$f":"Feed!A182","v":"Other ingredient"},{"$f":"Feed!I182","v":0}]
[{"$f":"Feed!A183","v":"Other ingredient"},{"$f":"Feed!I183","v":0}]
[{"$f":"Feed!A184","v":"Other ingredient"},{"$f":"Feed!I184","v":0}]
[{"$f":"Feed!A185","v":"Other ingredient"},{"$f":"Feed!I185","v":0}]
[{"$f":"Feed!A186","v":"Other ingredient"},{"$f":"Feed!I186","v":0}]
[]
["Farrow-Wean Prices"]
[null,"Current","One Year Out",null,"Five Years Out"]
[{"$f":"Prices!A15","v":"Weaned Pig ($/hd)"},{"$f":"Prices!B15","v":37.15},{"$f":"Prices!D15","v":53.422227987499987},null,{"$f":"Prices!G15","v":57.279467650000001}]
[{"$f":"Prices!A17","v":"Cull Sows ($/cwt)"},{"$f":"Prices!B17","v":41.83},{"$f":"Prices!D17","v":44.418464444995045},null,{"$f":"Prices!G17","v":53.966503964321113}]
[{"$f":"Prices!A18","v":"Replacement Gilts ($/hd)"},{"$f":"Prices!B18","v":185.99},{"$f":"Prices!D18","v":197.49916811199208},null,{"$f":"Prices!G18","v":239.95290634291382}]
[{"$f":"Prices!A30","v":"Swine Feed processing ($/ton) charge"},{"$f":"Prices!B30","v":17},{"$f":"Prices!D30","v":17},null,{"$f":"Prices!G30","v":17}]
["Sow Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$B$41:$B$192)/Feed!I189","v":9.1084799341972958E-2},{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$D$41:$D$192)/Feed!I189","v":9.1995647335392713E-2},null,{"$f":"SUMPRODUCT(Feed!$I$23:$I$174,Prices!$G$41:$G$192)/Feed!I189","v":9.2906495328812427E-2}]
[{"$f":"Prices!A31","v":"Corn ($/bu)"},{"$f":"Prices!B31","v":3.77},{"$f":"Prices!D31","v":4.0660000000000007},null,{"$f":"Prices!G31","v":3.55}]
[{"$f":"Prices!A32","v":"Soybean Meal ($/ton)"},{"$f":"Prices!B32","v":281.60000000000002},{"$f":"Prices!D32","v":291.7},null,{"$f":"Prices!G32","v":326}]
[{"$f":"Prices!A33","v":"DDGS ($/ton)"},{"$f":"Prices!B33","v":147.5},{"$f":"Prices!D33","v":159.08090185676394},null,{"$f":"Prices!G33","v":138.89257294429709}]
["Other Feed Ingredients",{"$f":"Prices!B35","v":0.3483308499475341},{"$f":"Prices!D35","v":0.35181415844700947},null,{"$f":"Prices!G35","v":0.35529746694648479}]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A86","v":"Publication: AM-FMG-FarWean"},null,null,null,null,null,null,null,null,null,{"$f":"K86","v":"Dec. 01, 2015"}]

{"sheet":"Wean-Finish","index":5,"n_rows":270,"n_cols":12,"rows_kept":270,"cut":false,"hidden":false,"merged":[[3,3,3,4],[5,3,5,6],[268,0,268,8],[0,6,0,9],[87,0,87,2],[255,2,255,3],[255,4,255,5],[0,0,0,1],[0,2,0,5],[15,10,16,10],[81,0,81,8],[84,0,84,1],[84,2,84,5],[84,6,84,8],[37,0,37,8],[40,0,40,5],[40,6,40,8]]}
[" KSU Wean-to-Finish Swine Budget",null,"Current Prices",null,null,null,{"$f":"IF(C1=Prices!B4,TEXT(Prices!B5,\"MMM-YYYY\"),IF(C1=Prices!D4,TEXT(Prices!D5,\"MMM-YYYY\"),TEXT(Prices!G5,\"MMM-YYYY\")))","v":"(as of December 1, 2015)"}]
[null,null,null,null,null,null,null,null,null,null,"INTERNAL NOTES","Click on \"Current Prices\" to change to \"One Year Out Prices \" or \"Five Years Out Prices\"\n"]
["Production Efficiency Information",null,null,null,null,null,null,null,null,null," - note ERS COP are not posted for wean-fin (working from BOTH wean-feeder & feeder-fin info to get $/pig values)"]
["Wean-Finish Mortality (%)",6.88,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Wean-Finish Feed to Gain",2.6,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Placement Weight (lbs)",13.4,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
[]
["Revenue","Price","Unit",null,"Qty","Unit",null,null,null,"Total per Year per Pig Sold"]
["Market Hogs",{"$f":"IF($C$1=Prices!$A$1, Prices!B14, IF($C$1=Prices!$A$2, Prices!D14, IF($C$1=Prices!$A$3, Prices!G14, \"\")))","v":40.36},"per cwt"," x",273,"lbs"," x",{"$f":"1-B4/100","v":0.93120000000000003}," =",{"$f":"B9*(E9/100)*H9","v":102.60222336},"274 lbs is from NPB/Stadler 2014 report table 3"]
["Less cost of Weaned Pigs",{"$f":"IF($C$1=Prices!$A$1, Prices!B15, IF($C$1=Prices!$A$2, Prices!D15, IF($C$1=Prices!$A$3, Prices!G15, \"\")))","v":37.15},"per hd"," x",1,"hd",null,null," =",{"$f":"-1*(B10)*E10","v":-37.15}]
["Manure Credit",null,null,null,null,null,null,null,null,4.5,"Per April KSU team meeting; also note ERS COP implies $15.63/pig gain here so our $4.50/hd is conservative"]
["Other revenue",null,null,null,null,null,null,null,null,0]
["  Gross Income",null,null,null,null,null,null,null,null,{"$f":"SUM(J9:J12)","v":69.952223360000005}]
[]
["Variable Costs"]
["Nursery Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192), \"\")))/Feed!K189","v":0.13638571631609028},"per lb"," x",{"$f":"1.48*(50.9-B6)","v":55.5},"lbs",null,null," =",{"$f":"(B16*E16)","v":7.5694072555430107},"Worked from April 2015 KSU XL Ration, collapsing down to #s by phase here w/ details in Feed tab and notes below; Also scaling feed lbs given changes to Feed Conversion; Deriving adjusted F/G per Mike on May 6, 2015 to get updated lbs consumed.    Schulz' 3/31/15 values are $80.51/pig. "]
["Grow-Finish Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192), \"\")))/Feed!L189","v":8.9318992969645669E-2},"per lb"," x",{"$f":"IF(B5=2.5,((((E9-274)*0.005+B5)*(E9-B6))-E16),((B5*(E9-B6))-E16))","v":619.46},"lbs",null,null," =",{"$f":"(B17*E17)","v":55.329543384976709}]
["Feed Processing",{"$f":"IF($C$1=Prices!$A$1, Prices!B30, IF($C$1=Prices!$A$2, Prices!D30, IF($C$1=Prices!$A$3,Prices!G30, \"\")))","v":17},"per ton"," x",{"$f":"SUM(E16:E17)/2000","v":0.33748},"ton",null,null," =",{"$f":"B18*E18","v":5.7371600000000003}]
["Labor",15,"per hour","x",0.7,"hours",null,null," =",{"$f":"B19*E19","v":10.5},"Note: Using Schulz's 3/31/15 Iowa St. values (http://www.extension.iastate.edu/agdm/livestock/pdf/b1-21.pdf) of 0.7 hrs/pig"]
["Vet Medicine/Drugs",null,null,null,null,null,null,null,null,{"$f":"3.64*(E9/274)*(B5/2.5)","v":3.7717839416058396},"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Marketing, Bedding, and Misc",null,null,null,null,null,null,null,null,{"$f":"1.11*(E9/274)*(B5/2.5)","v":1.1501868613138686},"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Utilities, Gas, Fuel, Oil",null,null,null,null,null,null,null,null,{"$f":"4.06*(E9/274)*(B5/2.5)","v":4.206989781021897},"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Machinery, Facility/Equip. Repairs",null,null,null,null,null,null,null,null,{"$f":"1.75*(E9/274)*(B5/2.5)","v":1.8133576642335767},"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Other variable costs",null,null,null,null,null,null,null,null,0]
["  Total Variable Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J16:J24)","v":90.078428888694901}]
[]
["Fixed Costs"]
["Machinery, Facilities, General Overhead",null,null,null,null,null,null,null,null,{"$f":"16.86+2.62","v":19.48},"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Taxes and Insurance",null,null,null,null,null,null,null,null,1.31,"Note: Using ERS Wean-Feeder & Feeder-Fin values"]
["Legal, Accounting, etc.",null,null,null,null,null,null,null,null,1,"no source"]
["Other fixed costs",null,null,null,null,null,null,null,null,0]
["  Total Fixed Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J28:J31)","v":21.79},"Schulz's 3/31/15 value is $195.42/litter"]
[]
["Total Costs",null,null,null,null,null,null,null,null,{"$f":"J25+J32","v":111.86842888869489},"Cross-check total costs across Far-Fin vs. Far-Wean+Wean-Fin"]
["Income Over Variable Costs",null,null,null,null,null,null,null,null,{"$f":"J13-J25","v":-20.126205528694896},{"$f":"J34+'Farrow-Wean'!K37-'Farrow-Finish'!K40","v":2.9315607011176894}]
["Income Over Total Costs ",null,null,null,null,null,null,null,null,{"$f":"J13-J34","v":-41.916205528694888}]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
["Publication: AM-FMG-WeanFin",null,null,null,null,null,null,null,null,{"$f":"TEXT(Notes!D2,\"MMM. DD, YYYY\")","v":"Dec. 01, 2015"}]
[]
[{"$f":"A1","v":" KSU Wean-to-Finish Swine Budget"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A39","v":"Publication: AM-FMG-WeanFin"},null,null,null,null,null,null,null,null,{"$f":"J39","v":"Dec. 01, 2015"}]
[]
[{"$f":"A41","v":" KSU Wean-to-Finish Swine Budget"}]
["Budget Assumptions"]
[]
["Feed Ration"]
["Ingredient","Qty","Unit"]
[{"$f":"Feed!A23","v":"Corn, Yellow Dent"},{"$f":"Feed!J23","v":492.88368226519202},"lbs"]
[{"$f":"Feed!A24","v":"Corn, Nutridense"},{"$f":"Feed!J24","v":0},"lbs"]
[{"$f":"Feed!A25","v":"Corn Bran"},{"$f":"Feed!J25","v":0},"lbs"]
[{"$f":"Feed!A26","v":"Corn DDG"},{"$f":"Feed!J26","v":0},"lbs"]
[{"$f":"Feed!A27","v":"Corn DDGS, >10% Oil"},{"$f":"Feed!J27","v":0},"lbs"]
[{"$f":"Feed!A28","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"Feed!J28","v":0},"lbs"]
[{"$f":"Feed!A29","v":"Corn DDGS, <4% Oil"},{"$f":"Feed!J29","v":0},"lbs"]
[{"$f":"Feed!A30","v":"Corn HP DDG"},{"$f":"Feed!J30","v":0},"lbs"]
[{"$f":"Feed!A31","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!J31","v":0},"lbs"]
[{"$f":"Feed!A32","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!J32","v":0},"lbs"]
[{"$f":"Feed!A33","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!J33","v":0},"lbs"]
[{"$f":"Feed!A34","v":"Corn Gluten Meal"},{"$f":"Feed!J34","v":0},"lbs"]
[{"$f":"Feed!A35","v":"Corn Grits, Hominy Feed"},{"$f":"Feed!J35","v":0},"lbs"]
[{"$f":"Feed!A36","v":"Cotton Seeds, Fullfat"},{"$f":"Feed!J36","v":0},"lbs"]
[{"$f":"Feed!A37","v":"Cotton Seed Meal"},{"$f":"Feed!J37","v":0},"lbs"]
[{"$f":"Feed!A38","v":"Feather Meal"},{"$f":"Feed!J38","v":0},"lbs"]
[{"$f":"Feed!A39","v":"Fish Meal Combined"},{"$f":"Feed!J39","v":0},"lbs"]
[{"$f":"Feed!A40","v":"Flaxseed"},{"$f":"Feed!J40","v":0},"lbs"]
[{"$f":"Feed!A41","v":"Flaxseed Meal"},{"$f":"Feed!J41","v":0},"lbs"]
[{"$f":"Feed!A42","v":"Lupins"},{"$f":"Feed!J42","v":0},"lbs"]
[{"$f":"Feed!A43","v":"Meat Meal"},{"$f":"Feed!J43","v":0},"lbs"]
[{"$f":"Feed!A44","v":"Meat and Bone Meal, P >4%"},{"$f":"Feed!J44","v":0},"lbs"]
[{"$f":"Feed!A45","v":"Milk, Casein"},{"$f":"Feed!J45","v":0},"lbs"]
[{"$f":"Feed!A46","v":"Milk, Lactose"},{"$f":"Feed!J46","v":0},"lbs"]
[{"$f":"Feed!A47","v":"Milk, Skim Milk Powder"},{"$f":"Feed!J47","v":0},"lbs"]
[{"$f":"Feed!A48","v":"Milk, Whey Powder"},{"$f":"Feed!J48","v":0},"lbs"]
[{"$f":"Feed!A49","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"Feed!J49","v":0},"lbs"]
[{"$f":"Feed!A50","v":"Milk, Whey Protein Concentrate"},{"$f":"Feed!J50","v":0},"lbs"]
[{"$f":"Feed!A51","v":"Millet"},{"$f":"Feed!J51","v":0},"lbs"]
[{"$f":"Feed!A52","v":"Molasses, Sugarbeet"},{"$f":"Feed!J52","v":0},"lbs"]
[{"$f":"Feed!A53","v":"Molasses, Sugarcane"},{"$f":"Feed!J53","v":0},"lbs"]
[{"$f":"Feed!A54","v":"Oats"},{"$f":"Feed!J54","v":0},"lbs"]
[{"$f":"Feed!A55","v":"Oats, Naked"},{"$f":"Feed!J55","v":0},"lbs"]
[{"$f":"Feed!A56","v":"Oat Groats"},{"$f":"Feed!J56","v":0},"lbs"]
[{"$f":"Feed!A57","v":"Peanut Meal, Expelled"},{"$f":"Feed!J57","v":0},"lbs"]
[{"$f":"Feed!A58","v":"Peanut Meal, Extracted"},{"$f":"Feed!J58","v":0},"lbs"]
[{"$f":"Feed!A59","v":"Peas, Field Peas"},{"$f":"Feed!J59","v":0},"lbs"]
[{"$f":"Feed!A60","v":"Pea Protein Concentrate"},{"$f":"Feed!J60","v":0},"lbs"]
[{"$f":"Feed!A61","v":"Potato Protein Concentrate"},{"$f":"Feed!J61","v":0},"lbs"]
[{"$f":"Feed!A62","v":"Poultry Byproduct"},{"$f":"Feed!J62","v":0},"lbs"]
[{"$f":"Feed!A63","v":"Rice"},{"$f":"Feed!J63","v":0},"lbs"]
[{"$f":"Feed!A64","v":"Rice Bran"},{"$f":"Feed!J64","v":0},"lbs"]
[{"$f":"Feed!A65","v":"Rice Bran, Defatted"},{"$f":"Feed!J65","v":0},"lbs"]
[{"$f":"Feed!A66","v":"Rice, Broken"},{"$f":"Feed!J66","v":0},"lbs"]
[{"$f":"Feed!A67","v":"Rye"},{"$f":"Feed!J67","v":0},"lbs"]
[{"$f":"Feed!A68","v":"Sesame Meal"},{"$f":"Feed!J68","v":0},"lbs"]
[{"$f":"Feed!A69","v":"Sorghum"},{"$f":"Feed!J69","v":0},"lbs"]
[{"$f":"Feed!A70","v":"Soybeans, Full Fat"},{"$f":"Feed!J70","v":0},"lbs"]
[{"$f":"Feed!A71","v":"Soybeans, High Protein, Full Fat"},{"$f":"Feed!J71","v":0},"lbs"]
[{"$f":"Feed!A72","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"Feed!J72","v":0},"lbs"]
[{"$f":"Feed!A73","v":"Soybean Meal, High Protein, Expelled"},{"$f":"Feed!J73","v":0},"lbs"]
[{"$f":"Feed!A74","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"Feed!J74","v":0},"lbs"]
[{"$f":"Feed!A75","v":"Soybean Meal, Expelled"},{"$f":"Feed!J75","v":0},"lbs"]
[{"$f":"Feed!A76","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!J76","v":0},"lbs"]
[{"$f":"Feed!A77","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!J77","v":0},"lbs"]
[{"$f":"Feed!A78","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!J78","v":125.09885009273336},"lbs"]
[{"$f":"Feed!A79","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"Feed!J79","v":0},"lbs"]
[{"$f":"Feed!A80","v":"Soybean Meal, Enzyme Treated"},{"$f":"Feed!J80","v":0},"lbs"]
[{"$f":"Feed!A81","v":"Soybean Meal, Fermented"},{"$f":"Feed!J81","v":0},"lbs"]
[{"$f":"Feed!A82","v":"Soybean Hulls"},{"$f":"Feed!J82","v":0},"lbs"]
[{"$f":"Feed!A83","v":"Soy Protein Concentrate"},{"$f":"Feed!J83","v":0},"lbs"]
[{"$f":"Feed!A84","v":"Soy Protein Isolate"},{"$f":"Feed!J84","v":0},"lbs"]
[{"$f":"Feed!A85","v":"Sugar Beet Pulp"},{"$f":"Feed!J85","v":0},"lbs"]
[{"$f":"Feed!A86","v":"Sunflower, Full Fat"},{"$f":"Feed!J86","v":0},"lbs"]
[{"$f":"Feed!A87","v":"Sunflower Meal, Solvent Extracted"},{"$f":"Feed!J87","v":0},"lbs"]
[{"$f":"Feed!A88","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"Feed!J88","v":0},"lbs"]
[{"$f":"Feed!A89","v":"Triticale"},{"$f":"Feed!J89","v":0},"lbs"]
[{"$f":"Feed!A90","v":"Wheat, Hard Red"},{"$f":"Feed!J90","v":0},"lbs"]
[{"$f":"Feed!A91","v":"Wheat, Soft Red"},{"$f":"Feed!J91","v":0},"lbs"]
[{"$f":"Feed!A92","v":"Wheat Bran"},{"$f":"Feed!J92","v":0},"lbs"]
[{"$f":"Feed!A93","v":"Wheat Middlings"},{"$f":"Feed!J93","v":0},"lbs"]
[{"$f":"Feed!A94","v":"Wheat Shorts"},{"$f":"Feed!J94","v":0},"lbs"]
[{"$f":"Feed!A95","v":"Wheat DDGS"},{"$f":"Feed!J95","v":0},"lbs"]
[{"$f":"Feed!A96","v":"Yeast, Brewers' Yeast"},{"$f":"Feed!J96","v":0},"lbs"]
[{"$f":"Feed!A97","v":"Yeast, Single Cell Protein"},{"$f":"Feed!J97","v":0},"lbs"]
[{"$f":"Feed!A98","v":"Beef Tallow"},{"$f":"Feed!J98","v":0},"lbs"]
[{"$f":"Feed!A99","v":"Choice White Grease"},{"$f":"Feed!J99","v":0},"lbs"]
[{"$f":"Feed!A100","v":"Poultry Fat"},{"$f":"Feed!J100","v":0},"lbs"]
[{"$f":"Feed!A101","v":"Lard"},{"$f":"Feed!J101","v":0},"lbs"]
[{"$f":"Feed!A102","v":"Restaurant Grease"},{"$f":"Feed!J102","v":0},"lbs"]
[{"$f":"Feed!A103","v":"Canola oil"},{"$f":"Feed!J103","v":0},"lbs"]
[{"$f":"Feed!A104","v":"Coconut oil"},{"$f":"Feed!J104","v":0},"lbs"]
[{"$f":"Feed!A105","v":"Corn oil"},{"$f":"Feed!J105","v":0},"lbs"]
[{"$f":"Feed!A106","v":"Palm Kernel oil"},{"$f":"Feed!J106","v":0},"lbs"]
[{"$f":"Feed!A107","v":"Soybean oil"},{"$f":"Feed!J107","v":0},"lbs"]
[{"$f":"Feed!A108","v":"Soybean Lecithin"},{"$f":"Feed!J108","v":0},"lbs"]
[{"$f":"Feed!A109","v":"Sunflower oil"},{"$f":"Feed!J109","v":0},"lbs"]
[{"$f":"Feed!A110","v":"Fat, A/V blend"},{"$f":"Feed!J110","v":0},"lbs"]
[{"$f":"Feed!A111","v":"Calcium carbonate"},{"$f":"Feed!J111","v":0},"lbs"]
[{"$f":"Feed!A112","v":"Calcium phosphate (tricalcium)"},{"$f":"Feed!J112","v":0},"lbs"]
[{"$f":"Feed!A113","v":"Calcium phosphate (dicalcium)"},{"$f":"Feed!J113","v":0},"lbs"]
[{"$f":"Feed!A114","v":"Calcium phosphate (monocalcium)"},{"$f":"Feed!J114","v":2.5307178302706039},"lbs"]
[{"$f":"Feed!A115","v":"Calcium sulfate, dihydrate"},{"$f":"Feed!J115","v":0},"lbs"]
[{"$f":"Feed!A116","v":"Limestone, ground"},{"$f":"Feed!J116","v":5.7612780000000008},"lbs"]
[{"$f":"Feed!A117","v":"Magnesium phosphate"},{"$f":"Feed!J117","v":0},"lbs"]
[{"$f":"Feed!A118","v":"Sodium carbonate"},{"$f":"Feed!J118","v":0},"lbs"]
[{"$f":"Feed!A119","v":"Sodium bicarbonate"},{"$f":"Feed!J119","v":0},"lbs"]
[{"$f":"Feed!A120","v":"Sodium chloride"},{"$f":"Feed!J120","v":3.1444600000000009},"lbs"]
[{"$f":"Feed!A121","v":"Sodium phosphate, monobasic"},{"$f":"Feed!J121","v":0},"lbs"]
[{"$f":"Feed!A122","v":"Sodium sulfate, decahydrate"},{"$f":"Feed!J122","v":0},"lbs"]
[{"$f":"Feed!A123","v":"L-Lys-HCL"},{"$f":"Feed!J123","v":1.7563526335490902},"lbs"]
[{"$f":"Feed!A124","v":"DL-Met"},{"$f":"Feed!J124","v":0.13790088139699389},"lbs"]
[{"$f":"Feed!A125","v":"L-Thr"},{"$f":"Feed!J125","v":0.41899002241050676},"lbs"]
[{"$f":"Feed!A126","v":"L-Trp"},{"$f":"Feed!J126","v":0},"lbs"]
[{"$f":"Feed!A127","v":"L-Val"},{"$f":"Feed!J127","v":0},"lbs"]
[{"$f":"Feed!A128","v":"L-Ileu"},{"$f":"Feed!J128","v":0},"lbs"]
[{"$f":"Feed!A129","v":"Methionine hydroxy analog"},{"$f":"Feed!J129","v":0},"lbs"]
[{"$f":"Feed!A130","v":"Glutamine"},{"$f":"Feed!J130","v":0},"lbs"]
[{"$f":"Feed!A131","v":"Glutamic acid"},{"$f":"Feed!J131","v":0},"lbs"]
[{"$f":"Feed!A132","v":"Biolys"},{"$f":"Feed!J132","v":0},"lbs"]
[{"$f":"Feed!A133","v":"Liquid lysine 60%"},{"$f":"Feed!J133","v":0},"lbs"]
[{"$f":"Feed!A134","v":"MHA dry"},{"$f":"Feed!J134","v":0},"lbs"]
[{"$f":"Feed!A135","v":"Ractopamine 9 g/lb"},{"$f":"Feed!J135","v":2.1785655119556373E-2},"lbs"]
[{"$f":"Feed!A136","v":"Phase 2 supplement (PEP2)"},{"$f":"Feed!J136","v":0},"lbs"]
[{"$f":"Feed!A137","v":"2007 Starter base mix"},{"$f":"Feed!J137","v":0},"lbs"]
[{"$f":"Feed!A138","v":"2007 Grow-finish base mix"},{"$f":"Feed!J138","v":0},"lbs"]
[{"$f":"Feed!A139","v":"Developer base mix"},{"$f":"Feed!J139","v":0},"lbs"]
[{"$f":"Feed!A140","v":"2007 Sow base mix"},{"$f":"Feed!J140","v":0},"lbs"]
[{"$f":"Feed!A141","v":"Vitamin premix with phytase"},{"$f":"Feed!J141","v":0.72772632986137564},"lbs"]
[{"$f":"Feed!A142","v":"Trace mineral premix"},{"$f":"Feed!J142","v":0.68722632986137566},"lbs"]
[{"$f":"Feed!A143","v":"Sow add pack"},{"$f":"Feed!J143","v":0},"lbs"]
[{"$f":"Feed!A144","v":"Vitamin premix without phytase"},{"$f":"Feed!J144","v":0},"lbs"]
[{"$f":"Feed!A145","v":"GF DDGS Base Mix"},{"$f":"Feed!J145","v":0},"lbs"]
[{"$f":"Feed!A146","v":"GF synthetics Base Mix"},{"$f":"Feed!J146","v":0},"lbs"]
[{"$f":"Feed!A147","v":"Choline chloride 60%"},{"$f":"Feed!J147","v":0},"lbs"]
[{"$f":"Feed!A148","v":"Natuphos 600"},{"$f":"Feed!J148","v":0},"lbs"]
[{"$f":"Feed!A149","v":"Natuphos 1200"},{"$f":"Feed!J149","v":0},"lbs"]
[{"$f":"Feed!A150","v":"Optiphos 2000"},{"$f":"Feed!J150","v":0},"lbs"]
[{"$f":"Feed!A151","v":"Phyzyme 1200"},{"$f":"Feed!J151","v":0},"lbs"]
[{"$f":"Feed!A152","v":"Phyzyme 5000"},{"$f":"Feed!J152","v":0},"lbs"]
[{"$f":"Feed!A153","v":"Ronozyme CT (10,000)"},{"$f":"Feed!J153","v":0},"lbs"]
[{"$f":"Feed!A154","v":"Ronozyme M (50,000)"},{"$f":"Feed!J154","v":0},"lbs"]
[{"$f":"Feed!A155","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"Feed!J155","v":7.1154959605232604E-2},"lbs"]
[{"$f":"Feed!A156","v":"Zinc oxide"},{"$f":"Feed!J156","v":0},"lbs"]
[{"$f":"Feed!A157","v":"Copper sulfate"},{"$f":"Feed!J157","v":0},"lbs"]
[{"$f":"Feed!A158","v":"Potassium chloride"},{"$f":"Feed!J158","v":0},"lbs"]
[{"$f":"Feed!A159","v":"Calcium chloride"},{"$f":"Feed!J159","v":0},"lbs"]
[{"$f":"Feed!A160","v":"Acidifier"},{"$f":"Feed!J160","v":0},"lbs"]
[{"$f":"Feed!A161","v":"Vitamin E, 20,000 IU"},{"$f":"Feed!J161","v":0},"lbs"]
[{"$f":"Feed!A162","v":"Phase 2 supplement D"},{"$f":"Feed!J162","v":0},"lbs"]
[{"$f":"Feed!A163","v":"DPS 50"},{"$f":"Feed!J163","v":0},"lbs"]
[{"$f":"Feed!A164","v":"PEP2+"},{"$f":"Feed!J164","v":0},"lbs"]
[{"$f":"Feed!A165","v":"PEP NS"},{"$f":"Feed!J165","v":0},"lbs"]
[{"$f":"Feed!A166","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"Feed!J166","v":0},"lbs"]
[{"$f":"Feed!A167","v":"Other ingredient"},{"$f":"Feed!J167","v":0},"lbs"]
[{"$f":"Feed!A168","v":"Corn DDGS, 10.5% Oil"},{"$f":"Feed!J168","v":0},"lbs"]
[{"$f":"Feed!A169","v":"Corn DDGS, 7.5% Oil"},{"$f":"Feed!J169","v":5.25},"lbs"]
[{"$f":"Feed!A170","v":"Corn DDGS, 4.5% Oil"},{"$f":"Feed!J170","v":0},"lbs"]
[{"$f":"Feed!A171","v":"Denegard"},{"$f":"Feed!J171","v":9.1874999999999998E-2},"lbs"]
[{"$f":"Feed!A172","v":"CTC 50"},{"$f":"Feed!J172","v":0.21},"lbs"]
[{"$f":"Feed!A173","v":"Bentonite"},{"$f":"Feed!J173","v":0},"lbs"]
[{"$f":"Feed!A174","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"Feed!J174","v":2.1},"lbs"]
[{"$f":"Feed!A175","v":"Other ingredient"},{"$f":"Feed!J175","v":0}]
[{"$f":"Feed!A176","v":"Other ingredient"},{"$f":"Feed!J176","v":0}]
[{"$f":"Feed!A177","v":"Other ingredient"},{"$f":"Feed!J177","v":0}]
[{"$f":"Feed!A178","v":"Other ingredient"},{"$f":"Feed!J178","v":0}]
[{"$f":"Feed!A179","v":"Other ingredient"},{"$f":"Feed!J179","v":0}]
[{"$f":"Feed!A180","v":"Other ingredient"},{"$f":"Feed!J180","v":0}]
[{"$f":"Feed!A181","v":"Other ingredient"},{"$f":"Feed!J181","v":0}]
[{"$f":"Feed!A182","v":"Other ingredient"},{"$f":"Feed!J182","v":0}]
[{"$f":"Feed!A183","v":"Other ingredient"},{"$f":"Feed!J183","v":0}]
[{"$f":"Feed!A184","v":"Other ingredient"},{"$f":"Feed!J184","v":0}]
[{"$f":"Feed!A185","v":"Other ingredient"},{"$f":"Feed!J185","v":0}]
[{"$f":"Feed!A186","v":"Other ingredient"},{"$f":"Feed!J186","v":0}]
[]
["Wean-Finish Prices"]
[null,"Current","One Year Out",null,"Five Years Out"]
[{"$f":"Prices!A14","v":"Market Hogs ($/cwt)"},{"$f":"Prices!B14","v":40.36},{"$f":"Prices!D14","v":42.857500000000002},null,{"$f":"Prices!G14","v":52.07}]
[{"$f":"Prices!A15","v":"Weaned Pig ($/hd)"},{"$f":"Prices!B15","v":37.15},{"$f":"Prices!D15","v":53.422227987499987},null,{"$f":"Prices!G15","v":57.279467650000001}]
[{"$f":"Prices!A30","v":"Swine Feed processing ($/ton) charge"},{"$f":"Prices!B30","v":17},{"$f":"Prices!D30","v":17},null,{"$f":"Prices!G30","v":17}]
["Nursery Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192)/Feed!K189","v":0.13638571631609028},{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192)/Feed!K189","v":0.13774957347925115},null,{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192)/Feed!K189","v":0.13911343064241211}]
["Grow-Finish Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192)/Feed!L189","v":8.9318992969645669E-2},{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192)/Feed!L189","v":9.021218289934213E-2},null,{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192)/Feed!L189","v":9.1105372829038564E-2}]
[{"$f":"Prices!A31","v":"Corn ($/bu)"},{"$f":"Prices!B31","v":3.77},{"$f":"Prices!D31","v":4.0660000000000007},null,{"$f":"Prices!G31","v":3.55}]
[{"$f":"Prices!A32","v":"Soybean Meal ($/ton)"},{"$f":"Prices!B32","v":281.60000000000002},{"$f":"Prices!D32","v":291.7},null,{"$f":"Prices!G32","v":326}]
[{"$f":"Prices!A33","v":"DDGS ($/ton)"},{"$f":"Prices!B33","v":147.5},{"$f":"Prices!D33","v":159.08090185676394},null,{"$f":"Prices!G33","v":138.89257294429709}]
["Other Feed Ingredients",{"$f":"Prices!B36","v":0.472174561805218},{"$f":"Prices!D36","v":0.47689630742327016},null,{"$f":"Prices!G36","v":0.48161805304132238}]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A83","v":"Publication: AM-FMG-WeanFin"},null,null,null,null,null,null,null,null,{"$f":"J83","v":"Dec. 01, 2015"}]

{"sheet":"Nursery","index":6,"n_rows":269,"n_cols":12,"rows_kept":269,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,5],[0,6,0,9],[37,0,37,8],[40,0,40,5],[40,6,40,8],[267,0,267,8],[81,0,81,8],[84,0,84,1],[84,2,84,5],[84,6,84,8],[87,0,87,2],[255,2,255,3],[255,4,255,5]]}
[" KSU Nursery Swine Budget",null,"Current Prices",null,null,null,{"$f":"IF(C1=Prices!B4,TEXT(Prices!B5,\"MMM-YYYY\"),IF(C1=Prices!D4,TEXT(Prices!D5,\"MMM-YYYY\"),TEXT(Prices!G5,\"MMM-YYYY\")))","v":"(as of December 1, 2015)"}]
[null,null,null,null,null,null,null,null,null,null,"INTERNAL NOTES","Click on \"Current Prices\" to change to \"One Year Out Prices \" or \"Five Years Out Prices\"\n"]
["Production Efficiency Information"]
["Nursery Mortality (%)",3.87,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Feed to Gain Conversion",1.48,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Entry Weight (lbs)",13.4,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Exit Weight (lbs)",50.9,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
[]
["Revenue","Price","Unit",null,"Qty","Unit",null,null,null,"Total per Year per Pig Sold"]
["Feeder Pigs",{"$f":"IF($C$1=Prices!$A$1, Prices!B16, IF($C$1=Prices!$A$2, Prices!D16, IF($C$1=Prices!$A$3, Prices!G16, \"\")))","v":46.7},"per hd"," x",{"$f":"B7","v":50.9},"lbs"," x",{"$f":"1-B4/100","v":0.96130000000000004}," =",{"$f":"B10*H10","v":44.892710000000008},"50.9 lbs is from NPB/Stadler 2014 report table 4"]
["Less cost of Weaned Pigs",{"$f":"IF($C$1=Prices!$A$1, Prices!B15, IF($C$1=Prices!$A$2, Prices!D15, IF($C$1=Prices!$A$3, Prices!G15, \"\")))","v":37.15},"per hd"," x",1,"hd",null,null," =",{"$f":"-1*(B11)*E11","v":-37.15}]
["Manure Credit",null,null,null,null,null,null,null,null,0.5,"Per April KSU team meeting; also note ERS COP places $4.44/cwt gain ($1.70/pig) so we are conservative"]
["Other revenue",null,null,null,null,null,null,null,null,0]
["  Gross Income",null,null,null,null,null,null,null,null,{"$f":"SUM(J10:J13)","v":8.2427100000000095}]
[]
["Variable Costs"]
["Nursery Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192), \"\")))/Feed!K189","v":0.13638571631609028},"per lb"," x",{"$f":"IF(B5=1.48,(((B7-50.9)*0.011+B5)*(B7-B6)),(B5*(B7-B6)))","v":55.5},"lbs",null,null," =",{"$f":"(B17*E17)","v":7.5694072555430107},"Worked from April 2015 KSU XL Ration, collapsing down to #s by phase here w/ details in Feed tab and notes below; Also scaling feed lbs given changes to Feed Conversion; Can cross-check w/ ERS COP data also.  Schulz' 3/31/15 values are $80.51/pig"]
["Feed Processing",{"$f":"IF($C$1=Prices!$A$1, Prices!B30, IF($C$1=Prices!$A$2, Prices!D30, IF($C$1=Prices!$A$3,Prices!G30, \"\")))","v":17},"per ton"," x",{"$f":"SUM(E17:E17)/2000","v":2.775E-2},"ton",null,null," =",{"$f":"B18*E18","v":0.47175}]
["Labor",15,"per hour","x",0.2,"hours",null,null," =",{"$f":"B19*E19","v":3},"Note: Using Schulz's 3/31/15 Iowa St. values (http://www.extension.iastate.edu/agdm/livestock/pdf/b1-21.pdf) of 0.7 hrs/pig for wean-fin & Stadler has 19% (45) of days in Nursery of 165 wean-finish."]
["Vet Medicine/Drugs",null,null,null,null,null,null,null,null,{"$f":"2.69*(($B$7-$B$6)/100)","v":1.00875},"Note: Using ERS $2.69/cwt produced value"]
["Marketing, Bedding, and Misc",null,null,null,null,null,null,null,null,{"$f":"(0.07+0.16+0.12)*(($B$7-$B$6)/100)","v":0.13124999999999998},"Note: Using ERS $0.35/cwt produced value (Bed&Litter, Mkt,Custom Srv). "]
["Utilities, Gas, Fuel, Oil",null,null,null,null,null,null,null,null,{"$f":"3.36*(($B$7-$B$6)/100)","v":1.26},"Note: Using ERS $3.36/cwt produced values "]
["Machinery, Facility/Equip. Repairs",null,null,null,null,null,null,null,null,{"$f":"1.24*(($B$7-$B$6)/100)","v":0.46499999999999997},"Note: Using ERS $1.24/cwt produced value"]
["Other variable costs",null,null,null,null,null,null,null,null,0]
["  Total Variable Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":13.906157255543011}]
[]
["Fixed Costs"]
["Machinery, Facilities, General Overhead",null,null,null,null,null,null,null,null,{"$f":"(9.74+2.35)*(($B$7-$B$6)/100)","v":4.5337499999999995},"Note: Using ERS $9.74/cwt produced value for capital recovery  of mach. & equipment + $2.35/cwt prod for general farm overhead"]
["Taxes and Insurance",null,null,null,null,null,null,null,null,{"$f":"1.08*(($B$7-$B$6)/100)","v":0.40500000000000003},"Note: Using ERS $1.08/cwt produced value"]
["Legal, Accounting, etc.",null,null,null,null,null,null,null,null,0.5,"no source"]
["Other fixed costs",null,null,null,null,null,null,null,null,0]
["  Total Fixed Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J28:J31)","v":5.4387499999999998}]
[]
["Total Costs",null,null,null,null,null,null,null,null,{"$f":"J25+J32","v":19.34490725554301}]
["Income Over Variable Costs",null,null,null,null,null,null,null,null,{"$f":"J14-J25","v":-5.6634472555430015}]
["Income Over Total Costs ",null,null,null,null,null,null,null,null,{"$f":"J14-J34","v":-11.102197255543}]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
["Publication: AM-FMG-Nursery",null,null,null,null,null,null,null,null,{"$f":"TEXT(Notes!D2,\"MMM. DD, YYYY\")","v":"Dec. 01, 2015"}]
[]
[{"$f":"A1","v":" KSU Nursery Swine Budget"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A39","v":"Publication: AM-FMG-Nursery"},null,null,null,null,null,null,null,null,{"$f":"J39","v":"Dec. 01, 2015"}]
[]
[{"$f":"A41","v":" KSU Nursery Swine Budget"}]
["Budget Assumptions"]
[]
["Feed Ration"]
["Ingredient","Qty","Unit"]
[{"$f":"Feed!A23","v":"Corn, Yellow Dent"},{"$f":"Feed!F23","v":28.491718888142149},"lbs"]
[{"$f":"Feed!A24","v":"Corn, Nutridense"},{"$f":"Feed!F24","v":0},"lbs"]
[{"$f":"Feed!A25","v":"Corn Bran"},{"$f":"Feed!F25","v":0},"lbs"]
[{"$f":"Feed!A26","v":"Corn DDG"},{"$f":"Feed!F26","v":0},"lbs"]
[{"$f":"Feed!A27","v":"Corn DDGS, >10% Oil"},{"$f":"Feed!F27","v":0},"lbs"]
[{"$f":"Feed!A28","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"Feed!F28","v":0},"lbs"]
[{"$f":"Feed!A29","v":"Corn DDGS, <4% Oil"},{"$f":"Feed!F29","v":0},"lbs"]
[{"$f":"Feed!A30","v":"Corn HP DDG"},{"$f":"Feed!F30","v":0},"lbs"]
[{"$f":"Feed!A31","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!F31","v":0},"lbs"]
[{"$f":"Feed!A32","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!F32","v":0},"lbs"]
[{"$f":"Feed!A33","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!F33","v":0},"lbs"]
[{"$f":"Feed!A34","v":"Corn Gluten Meal"},{"$f":"Feed!F34","v":0},"lbs"]
[{"$f":"Feed!A35","v":"Corn Grits, Hominy Feed"},{"$f":"Feed!F35","v":0},"lbs"]
[{"$f":"Feed!A36","v":"Cotton Seeds, Fullfat"},{"$f":"Feed!F36","v":0},"lbs"]
[{"$f":"Feed!A37","v":"Cotton Seed Meal"},{"$f":"Feed!F37","v":0},"lbs"]
[{"$f":"Feed!A38","v":"Feather Meal"},{"$f":"Feed!F38","v":0},"lbs"]
[{"$f":"Feed!A39","v":"Fish Meal Combined"},{"$f":"Feed!F39","v":0},"lbs"]
[{"$f":"Feed!A40","v":"Flaxseed"},{"$f":"Feed!F40","v":0},"lbs"]
[{"$f":"Feed!A41","v":"Flaxseed Meal"},{"$f":"Feed!F41","v":0},"lbs"]
[{"$f":"Feed!A42","v":"Lupins"},{"$f":"Feed!F42","v":0},"lbs"]
[{"$f":"Feed!A43","v":"Meat Meal"},{"$f":"Feed!F43","v":0},"lbs"]
[{"$f":"Feed!A44","v":"Meat and Bone Meal, P >4%"},{"$f":"Feed!F44","v":0},"lbs"]
[{"$f":"Feed!A45","v":"Milk, Casein"},{"$f":"Feed!F45","v":0},"lbs"]
[{"$f":"Feed!A46","v":"Milk, Lactose"},{"$f":"Feed!F46","v":0},"lbs"]
[{"$f":"Feed!A47","v":"Milk, Skim Milk Powder"},{"$f":"Feed!F47","v":0},"lbs"]
[{"$f":"Feed!A48","v":"Milk, Whey Powder"},{"$f":"Feed!F48","v":0},"lbs"]
[{"$f":"Feed!A49","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"Feed!F49","v":0},"lbs"]
[{"$f":"Feed!A50","v":"Milk, Whey Protein Concentrate"},{"$f":"Feed!F50","v":0},"lbs"]
[{"$f":"Feed!A51","v":"Millet"},{"$f":"Feed!F51","v":0},"lbs"]
[{"$f":"Feed!A52","v":"Molasses, Sugarbeet"},{"$f":"Feed!F52","v":0},"lbs"]
[{"$f":"Feed!A53","v":"Molasses, Sugarcane"},{"$f":"Feed!F53","v":0},"lbs"]
[{"$f":"Feed!A54","v":"Oats"},{"$f":"Feed!F54","v":0},"lbs"]
[{"$f":"Feed!A55","v":"Oats, Naked"},{"$f":"Feed!F55","v":0},"lbs"]
[{"$f":"Feed!A56","v":"Oat Groats"},{"$f":"Feed!F56","v":0},"lbs"]
[{"$f":"Feed!A57","v":"Peanut Meal, Expelled"},{"$f":"Feed!F57","v":0},"lbs"]
[{"$f":"Feed!A58","v":"Peanut Meal, Extracted"},{"$f":"Feed!F58","v":0},"lbs"]
[{"$f":"Feed!A59","v":"Peas, Field Peas"},{"$f":"Feed!F59","v":0},"lbs"]
[{"$f":"Feed!A60","v":"Pea Protein Concentrate"},{"$f":"Feed!F60","v":0},"lbs"]
[{"$f":"Feed!A61","v":"Potato Protein Concentrate"},{"$f":"Feed!F61","v":0},"lbs"]
[{"$f":"Feed!A62","v":"Poultry Byproduct"},{"$f":"Feed!F62","v":0},"lbs"]
[{"$f":"Feed!A63","v":"Rice"},{"$f":"Feed!F63","v":0},"lbs"]
[{"$f":"Feed!A64","v":"Rice Bran"},{"$f":"Feed!F64","v":0},"lbs"]
[{"$f":"Feed!A65","v":"Rice Bran, Defatted"},{"$f":"Feed!F65","v":0},"lbs"]
[{"$f":"Feed!A66","v":"Rice, Broken"},{"$f":"Feed!F66","v":0},"lbs"]
[{"$f":"Feed!A67","v":"Rye"},{"$f":"Feed!F67","v":0},"lbs"]
[{"$f":"Feed!A68","v":"Sesame Meal"},{"$f":"Feed!F68","v":0},"lbs"]
[{"$f":"Feed!A69","v":"Sorghum"},{"$f":"Feed!F69","v":0},"lbs"]
[{"$f":"Feed!A70","v":"Soybeans, Full Fat"},{"$f":"Feed!F70","v":0},"lbs"]
[{"$f":"Feed!A71","v":"Soybeans, High Protein, Full Fat"},{"$f":"Feed!F71","v":0},"lbs"]
[{"$f":"Feed!A72","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"Feed!F72","v":0},"lbs"]
[{"$f":"Feed!A73","v":"Soybean Meal, High Protein, Expelled"},{"$f":"Feed!F73","v":0},"lbs"]
[{"$f":"Feed!A74","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"Feed!F74","v":0},"lbs"]
[{"$f":"Feed!A75","v":"Soybean Meal, Expelled"},{"$f":"Feed!F75","v":0},"lbs"]
[{"$f":"Feed!A76","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!F76","v":0},"lbs"]
[{"$f":"Feed!A77","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!F77","v":0},"lbs"]
[{"$f":"Feed!A78","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!F78","v":14.955181111857849},"lbs"]
[{"$f":"Feed!A79","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"Feed!F79","v":0},"lbs"]
[{"$f":"Feed!A80","v":"Soybean Meal, Enzyme Treated"},{"$f":"Feed!F80","v":0},"lbs"]
[{"$f":"Feed!A81","v":"Soybean Meal, Fermented"},{"$f":"Feed!F81","v":0},"lbs"]
[{"$f":"Feed!A82","v":"Soybean Hulls"},{"$f":"Feed!F82","v":0},"lbs"]
[{"$f":"Feed!A83","v":"Soy Protein Concentrate"},{"$f":"Feed!F83","v":0},"lbs"]
[{"$f":"Feed!A84","v":"Soy Protein Isolate"},{"$f":"Feed!F84","v":0},"lbs"]
[{"$f":"Feed!A85","v":"Sugar Beet Pulp"},{"$f":"Feed!F85","v":0},"lbs"]
[{"$f":"Feed!A86","v":"Sunflower, Full Fat"},{"$f":"Feed!F86","v":0},"lbs"]
[{"$f":"Feed!A87","v":"Sunflower Meal, Solvent Extracted"},{"$f":"Feed!F87","v":0},"lbs"]
[{"$f":"Feed!A88","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"Feed!F88","v":0},"lbs"]
[{"$f":"Feed!A89","v":"Triticale"},{"$f":"Feed!F89","v":0},"lbs"]
[{"$f":"Feed!A90","v":"Wheat, Hard Red"},{"$f":"Feed!F90","v":0},"lbs"]
[{"$f":"Feed!A91","v":"Wheat, Soft Red"},{"$f":"Feed!F91","v":0},"lbs"]
[{"$f":"Feed!A92","v":"Wheat Bran"},{"$f":"Feed!F92","v":0},"lbs"]
[{"$f":"Feed!A93","v":"Wheat Middlings"},{"$f":"Feed!F93","v":0},"lbs"]
[{"$f":"Feed!A94","v":"Wheat Shorts"},{"$f":"Feed!F94","v":0},"lbs"]
[{"$f":"Feed!A95","v":"Wheat DDGS"},{"$f":"Feed!F95","v":0},"lbs"]
[{"$f":"Feed!A96","v":"Yeast, Brewers' Yeast"},{"$f":"Feed!F96","v":0},"lbs"]
[{"$f":"Feed!A97","v":"Yeast, Single Cell Protein"},{"$f":"Feed!F97","v":0},"lbs"]
[{"$f":"Feed!A98","v":"Beef Tallow"},{"$f":"Feed!F98","v":0},"lbs"]
[{"$f":"Feed!A99","v":"Choice White Grease"},{"$f":"Feed!F99","v":0},"lbs"]
[{"$f":"Feed!A100","v":"Poultry Fat"},{"$f":"Feed!F100","v":0},"lbs"]
[{"$f":"Feed!A101","v":"Lard"},{"$f":"Feed!F101","v":0},"lbs"]
[{"$f":"Feed!A102","v":"Restaurant Grease"},{"$f":"Feed!F102","v":0},"lbs"]
[{"$f":"Feed!A103","v":"Canola oil"},{"$f":"Feed!F103","v":0},"lbs"]
[{"$f":"Feed!A104","v":"Coconut oil"},{"$f":"Feed!F104","v":0},"lbs"]
[{"$f":"Feed!A105","v":"Corn oil"},{"$f":"Feed!F105","v":0},"lbs"]
[{"$f":"Feed!A106","v":"Palm Kernel oil"},{"$f":"Feed!F106","v":0},"lbs"]
[{"$f":"Feed!A107","v":"Soybean oil"},{"$f":"Feed!F107","v":0},"lbs"]
[{"$f":"Feed!A108","v":"Soybean Lecithin"},{"$f":"Feed!F108","v":0},"lbs"]
[{"$f":"Feed!A109","v":"Sunflower oil"},{"$f":"Feed!F109","v":0},"lbs"]
[{"$f":"Feed!A110","v":"Fat, A/V blend"},{"$f":"Feed!F110","v":0},"lbs"]
[{"$f":"Feed!A111","v":"Calcium carbonate"},{"$f":"Feed!F111","v":0},"lbs"]
[{"$f":"Feed!A112","v":"Calcium phosphate (tricalcium)"},{"$f":"Feed!F112","v":0},"lbs"]
[{"$f":"Feed!A113","v":"Calcium phosphate (dicalcium)"},{"$f":"Feed!F113","v":0},"lbs"]
[{"$f":"Feed!A114","v":"Calcium phosphate (monocalcium)"},{"$f":"Feed!F114","v":0.32400000000000001},"lbs"]
[{"$f":"Feed!A115","v":"Calcium sulfate, dihydrate"},{"$f":"Feed!F115","v":0},"lbs"]
[{"$f":"Feed!A116","v":"Limestone, ground"},{"$f":"Feed!F116","v":0.46575},"lbs"]
[{"$f":"Feed!A117","v":"Magnesium phosphate"},{"$f":"Feed!F117","v":0},"lbs"]
[{"$f":"Feed!A118","v":"Sodium carbonate"},{"$f":"Feed!F118","v":0},"lbs"]
[{"$f":"Feed!A119","v":"Sodium bicarbonate"},{"$f":"Feed!F119","v":0},"lbs"]
[{"$f":"Feed!A120","v":"Sodium chloride"},{"$f":"Feed!F120","v":0.20250000000000001},"lbs"]
[{"$f":"Feed!A121","v":"Sodium phosphate, monobasic"},{"$f":"Feed!F121","v":0},"lbs"]
[{"$f":"Feed!A122","v":"Sodium sulfate, decahydrate"},{"$f":"Feed!F122","v":0},"lbs"]
[{"$f":"Feed!A123","v":"L-Lys-HCL"},{"$f":"Feed!F123","v":0.16800000000000001},"lbs"]
[{"$f":"Feed!A124","v":"DL-Met"},{"$f":"Feed!F124","v":3.4424999999999997E-2},"lbs"]
[{"$f":"Feed!A125","v":"L-Thr"},{"$f":"Feed!F125","v":4.4550000000000006E-2},"lbs"]
[{"$f":"Feed!A126","v":"L-Trp"},{"$f":"Feed!F126","v":0},"lbs"]
[{"$f":"Feed!A127","v":"L-Val"},{"$f":"Feed!F127","v":0},"lbs"]
[{"$f":"Feed!A128","v":"L-Ileu"},{"$f":"Feed!F128","v":0},"lbs"]
[{"$f":"Feed!A129","v":"Methionine hydroxy analog"},{"$f":"Feed!F129","v":0},"lbs"]
[{"$f":"Feed!A130","v":"Glutamine"},{"$f":"Feed!F130","v":0},"lbs"]
[{"$f":"Feed!A131","v":"Glutamic acid"},{"$f":"Feed!F131","v":0},"lbs"]
[{"$f":"Feed!A132","v":"Biolys"},{"$f":"Feed!F132","v":0},"lbs"]
[{"$f":"Feed!A133","v":"Liquid lysine 60%"},{"$f":"Feed!F133","v":0},"lbs"]
[{"$f":"Feed!A134","v":"MHA dry"},{"$f":"Feed!F134","v":0},"lbs"]
[{"$f":"Feed!A135","v":"Ractopamine 9 g/lb"},{"$f":"Feed!F135","v":0},"lbs"]
[{"$f":"Feed!A136","v":"Phase 2 supplement (PEP2)"},{"$f":"Feed!F136","v":0},"lbs"]
[{"$f":"Feed!A137","v":"2007 Starter base mix"},{"$f":"Feed!F137","v":0},"lbs"]
[{"$f":"Feed!A138","v":"2007 Grow-finish base mix"},{"$f":"Feed!F138","v":0},"lbs"]
[{"$f":"Feed!A139","v":"Developer base mix"},{"$f":"Feed!F139","v":0},"lbs"]
[{"$f":"Feed!A140","v":"2007 Sow base mix"},{"$f":"Feed!F140","v":0},"lbs"]
[{"$f":"Feed!A141","v":"Vitamin premix with phytase"},{"$f":"Feed!F141","v":0.10125000000000001},"lbs"]
[{"$f":"Feed!A142","v":"Trace mineral premix"},{"$f":"Feed!F142","v":6.0749999999999998E-2},"lbs"]
[{"$f":"Feed!A143","v":"Sow add pack"},{"$f":"Feed!F143","v":0},"lbs"]
[{"$f":"Feed!A144","v":"Vitamin premix without phytase"},{"$f":"Feed!F144","v":0},"lbs"]
[{"$f":"Feed!A145","v":"GF DDGS Base Mix"},{"$f":"Feed!F145","v":0},"lbs"]
[{"$f":"Feed!A146","v":"GF synthetics Base Mix"},{"$f":"Feed!F146","v":0},"lbs"]
[{"$f":"Feed!A147","v":"Choline chloride 60%"},{"$f":"Feed!F147","v":0},"lbs"]
[{"$f":"Feed!A148","v":"Natuphos 600"},{"$f":"Feed!F148","v":0},"lbs"]
[{"$f":"Feed!A149","v":"Natuphos 1200"},{"$f":"Feed!F149","v":0},"lbs"]
[{"$f":"Feed!A150","v":"Optiphos 2000"},{"$f":"Feed!F150","v":0},"lbs"]
[{"$f":"Feed!A151","v":"Phyzyme 1200"},{"$f":"Feed!F151","v":0},"lbs"]
[{"$f":"Feed!A152","v":"Phyzyme 5000"},{"$f":"Feed!F152","v":0},"lbs"]
[{"$f":"Feed!A153","v":"Ronozyme CT (10,000)"},{"$f":"Feed!F153","v":0},"lbs"]
[{"$f":"Feed!A154","v":"Ronozyme M (50,000)"},{"$f":"Feed!F154","v":0},"lbs"]
[{"$f":"Feed!A155","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"Feed!F155","v":0},"lbs"]
[{"$f":"Feed!A156","v":"Zinc oxide"},{"$f":"Feed!F156","v":0},"lbs"]
[{"$f":"Feed!A157","v":"Copper sulfate"},{"$f":"Feed!F157","v":0},"lbs"]
[{"$f":"Feed!A158","v":"Potassium chloride"},{"$f":"Feed!F158","v":0},"lbs"]
[{"$f":"Feed!A159","v":"Calcium chloride"},{"$f":"Feed!F159","v":0},"lbs"]
[{"$f":"Feed!A160","v":"Acidifier"},{"$f":"Feed!F160","v":0},"lbs"]
[{"$f":"Feed!A161","v":"Vitamin E, 20,000 IU"},{"$f":"Feed!F161","v":0},"lbs"]
[{"$f":"Feed!A162","v":"Phase 2 supplement D"},{"$f":"Feed!F162","v":0},"lbs"]
[{"$f":"Feed!A163","v":"DPS 50"},{"$f":"Feed!F163","v":0},"lbs"]
[{"$f":"Feed!A164","v":"PEP2+"},{"$f":"Feed!F164","v":0},"lbs"]
[{"$f":"Feed!A165","v":"PEP NS"},{"$f":"Feed!F165","v":0},"lbs"]
[{"$f":"Feed!A166","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"Feed!F166","v":0},"lbs"]
[{"$f":"Feed!A167","v":"Other ingredient"},{"$f":"Feed!F167","v":0},"lbs"]
[{"$f":"Feed!A168","v":"Corn DDGS, 10.5% Oil"},{"$f":"Feed!F168","v":0},"lbs"]
[{"$f":"Feed!A169","v":"Corn DDGS, 7.5% Oil"},{"$f":"Feed!F169","v":5.25},"lbs"]
[{"$f":"Feed!A170","v":"Corn DDGS, 4.5% Oil"},{"$f":"Feed!F170","v":0},"lbs"]
[{"$f":"Feed!A171","v":"Denegard"},{"$f":"Feed!F171","v":9.1874999999999998E-2},"lbs"]
[{"$f":"Feed!A172","v":"CTC 50"},{"$f":"Feed!F172","v":0.21},"lbs"]
[{"$f":"Feed!A173","v":"Bentonite"},{"$f":"Feed!F173","v":0},"lbs"]
[{"$f":"Feed!A174","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"Feed!F174","v":2.1},"lbs"]
[{"$f":"Feed!A175","v":"Other ingredient"},{"$f":"Feed!F175","v":0}]
[{"$f":"Feed!A176","v":"Other ingredient"},{"$f":"Feed!F176","v":0}]
[{"$f":"Feed!A177","v":"Other ingredient"},{"$f":"Feed!F177","v":0}]
[{"$f":"Feed!A178","v":"Other ingredient"},{"$f":"Feed!F178","v":0}]
[{"$f":"Feed!A179","v":"Other ingredient"},{"$f":"Feed!F179","v":0}]
[{"$f":"Feed!A180","v":"Other ingredient"},{"$f":"Feed!F180","v":0}]
[{"$f":"Feed!A181","v":"Other ingredient"},{"$f":"Feed!F181","v":0}]
[{"$f":"Feed!A182","v":"Other ingredient"},{"$f":"Feed!F182","v":0}]
[{"$f":"Feed!A183","v":"Other ingredient"},{"$f":"Feed!F183","v":0}]
[{"$f":"Feed!A184","v":"Other ingredient"},{"$f":"Feed!F184","v":0}]
[{"$f":"Feed!A185","v":"Other ingredient"},{"$f":"Feed!F185","v":0}]
[{"$f":"Feed!A186","v":"Other ingredient"},{"$f":"Feed!F186","v":0}]
[]
["Nursery Prices"]
[null,"Current","One Year Out",null,"Five Years Out"]
[{"$f":"Prices!A16","v":"Feeder Pig ($/hd)"},{"$f":"Prices!B16","v":46.7},{"$f":"Prices!D16","v":64.623443949999995},null,{"$f":"Prices!G16","v":78.203017860000017}]
[{"$f":"Prices!A15","v":"Weaned Pig ($/hd)"},{"$f":"Prices!B15","v":37.15},{"$f":"Prices!D15","v":53.422227987499987},null,{"$f":"Prices!G15","v":57.279467650000001}]
[{"$f":"Prices!A30","v":"Swine Feed processing ($/ton) charge"},{"$f":"Prices!B30","v":17},{"$f":"Prices!D30","v":17},null,{"$f":"Prices!G30","v":17}]
["Nursery Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$B$41:$B$192)/Feed!K189","v":0.13638571631609028},{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$D$41:$D$192)/Feed!K189","v":0.13774957347925115},null,{"$f":"SUMPRODUCT(Feed!$K$23:$K$174,Prices!$G$41:$G$192)/Feed!K189","v":0.13911343064241211}]
[{"$f":"Prices!A31","v":"Corn ($/bu)"},{"$f":"Prices!B31","v":3.77},{"$f":"Prices!D31","v":4.0660000000000007},null,{"$f":"Prices!G31","v":3.55}]
[{"$f":"Prices!A32","v":"Soybean Meal ($/ton)"},{"$f":"Prices!B32","v":281.60000000000002},{"$f":"Prices!D32","v":291.7},null,{"$f":"Prices!G32","v":326}]
[{"$f":"Prices!A33","v":"DDGS ($/ton)"},{"$f":"Prices!B33","v":147.5},{"$f":"Prices!D33","v":159.08090185676394},null,{"$f":"Prices!G33","v":138.89257294429709}]
["Other Feed Ingredients",{"$f":"Prices!B37","v":0.58968382943070063},{"$f":"Prices!D37","v":0.59558066772500762},null,{"$f":"Prices!G37","v":0.60147750601931471}]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A83","v":"Publication: AM-FMG-Nursery"},null,null,null,null,null,null,null,null,{"$f":"J83","v":"Dec. 01, 2015"}]

{"sheet":"Finishing","index":7,"n_rows":269,"n_cols":12,"rows_kept":269,"cut":false,"hidden":false,"merged":[[0,0,0,1],[0,2,0,5],[0,6,0,9],[37,0,37,8],[40,0,40,5],[40,6,40,8],[267,0,267,8],[81,0,81,8],[84,0,84,1],[84,2,84,5],[84,6,84,8],[87,0,87,2],[255,2,255,3],[255,4,255,5]]}
[" KSU Finishing Swine Budget",null,"Current Prices",null,null,null,{"$f":"IF(C1=Prices!B4,TEXT(Prices!B5,\"MMM-YYYY\"),IF(C1=Prices!D4,TEXT(Prices!D5,\"MMM-YYYY\"),TEXT(Prices!G5,\"MMM-YYYY\")))","v":"(as of December 1, 2015)"}]
[null,null,null,null,null,null,null,null,null,null,"INTERNAL NOTES","Click on \"Current Prices\" to change to \"One Year Out Prices \" or \"Five Years Out Prices\"\n"]
["Production Efficiency Information"]
["Finisher Mortality (%)",5.04,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Feed to Gain Conversion",2.66,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Entry Weight (lbs)",50.9,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
["Exit Weight (lbs)",273,null,null,null,null,null,null,null,null,"production data from NPB/Stadler \"2014 U.S. Pork Industry Productivity Analysis\""]
[]
["Revenue","Price","Unit",null,"Qty","Unit",null,null,null,"Total per Year per Pig Sold"]
["Market Hogs",{"$f":"IF($C$1=Prices!$A$1, Prices!B14, IF($C$1=Prices!$A$2, Prices!D14, IF($C$1=Prices!$A$3, Prices!G14, \"\")))","v":40.36},"per cwt"," x",{"$f":"B7","v":273},"lbs"," x",{"$f":"1-B4/100","v":0.9496}," =",{"$f":"B10*(E10/100)*H10","v":104.62958688000001}]
["Less cost of Feeder Pigs",{"$f":"IF($C$1=Prices!$A$1, Prices!B16, IF($C$1=Prices!$A$2, Prices!D16, IF($C$1=Prices!$A$3, Prices!G16, \"\")))","v":46.7},"per hd",null,null,null,null,null," =",{"$f":"-1*B11","v":-46.7}]
["Manure Credit",null,null,null,null,null,null,null,null,4,"Per April KSU team meeting; also note ERS COP places $6.30/cwt gain ($15.70/pig) so we are conservative"]
["Other revenue",null,null,null,null,null,null,null,null,0]
["  Gross Income",null,null,null,null,null,null,null,null,{"$f":"SUM(J10:J13)","v":61.929586880000002}]
[]
["Variable Costs"]
["Grow-Finish Feed",{"$f":"IF($C$1=Prices!$A$1, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192), IF($C$1=Prices!$A$2, SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192), IF($C$1=Prices!$A$3,SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192), \"\")))/Feed!L189","v":8.9318992969645669E-2},"per lb","x",{"$f":"IF(B5=2.66,(((E10-272.1)*0.005+B5)*(E10-B6)),(B5*(E10-B6)))","v":591.78544999999997},"lbs",null,null," =",{"$f":"(B17*E17)","v":52.857680448088594},"Worked from April 2015 KSU XL Ration, collapsing down to #s by phase here w/ details in Feed tab and notes below; Also scaling feed lbs given changes to Feed Conversion and Mkt Wt; Deriving adjusted F/G per Mike on May 6, 2015 to get updated lbs consumed. Schulz' 3/31/15 values are $67/pig"]
["Feed Processing",{"$f":"IF($C$1=Prices!$A$1, Prices!B30, IF($C$1=Prices!$A$2, Prices!D30, IF($C$1=Prices!$A$3,Prices!G30, \"\")))","v":17},"per ton","x",{"$f":"SUM(E17:E17)/2000","v":0.29589272499999997},"ton",null,null," =",{"$f":"B18*E18","v":5.0301763249999993}]
["Labor",15,"per hour","x",0.2,"hours",null,null," =",{"$f":"B19*E19","v":3},"Note: Using Schulz's 3/31/15 Iowa St. values (http://www.extension.iastate.edu/agdm/livestock/pdf/b1-21.pdf) of 0.2 hrs/pig"]
["Vet Medicine/Drugs",null,null,null,null,null,null,null,null,{"$f":"1.19*(($B$7-$B$6)/100)","v":2.6429900000000002},"Note: Using ERS $1.19/cwt produced value"]
["Marketing, Bedding, and Misc",null,null,null,null,null,null,null,null,{"$f":"(0.02+0.24+0.18)*(($B$7-$B$6)/100)","v":0.97724},"Note: Using ERS $0.44/cwt produced value (Bed&Litter, Mkt,Custom Srv). "]
["Utilities, Gas, Fuel, Oil",null,null,null,null,null,null,null,null,{"$f":"1.27*(($B$7-$B$6)/100)","v":2.8206700000000002},"Note: Using ERS $1.27/cwt produced values "]
["Machinery, Facility/Equip. Repairs",null,null,null,null,null,null,null,null,{"$f":"0.58*(($B$7-$B$6)/100)","v":1.2881799999999999},"Note: Using ERS $0.58/cwt produced value"]
["Other variable costs",null,null,null,null,null,null,null,null,0]
["  Total Variable Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J17:J24)","v":68.616936773088597},{"$f":"J25-J11","v":115.3169367730886}]
[]
["Fixed Costs"]
["Machinery, Facilities, General Overhead",null,null,null,null,null,null,null,null,{"$f":"(5.97+0.79)*(($B$7-$B$6)/100)","v":15.013960000000001},"Note: Using ERS $5.97/cwt produced value for capital recovery  of mach. & equipment + $0.79/cwt prod for general farm overhead"]
["Taxes and Insurance",null,null,null,null,null,null,null,null,{"$f":"0.41*(($B$7-$B$6)/100)","v":0.91061000000000003},"Note: Using ERS $0.41/cwt produced value"]
["Legal, Accounting, etc.",null,null,null,null,null,null,null,null,1,"no source"]
["Other fixed costs",null,null,null,null,null,null,null,null,0]
["  Total Fixed Costs",null,null,null,null,null,null,null,null,{"$f":"SUM(J28:J31)","v":16.924570000000003},"Compares to ERS COP data of $9.77/cwt produced (includes labor);"]
[]
["Total Costs",null,null,null,null,null,null,null,null,{"$f":"J25+J32","v":85.541506773088599},{"$f":"J34-J11","v":132.24150677308859}]
["Income Over Variable Costs",null,null,null,null,null,null,null,null,{"$f":"J14-J25","v":-6.6873498930885944}]
["Income Over Total Costs ",null,null,null,null,null,null,null,null,{"$f":"J14-J34","v":-23.611919893088597}]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
["Publication: AM-FMG-FinishingSwine",null,null,null,null,null,null,null,null,{"$f":"TEXT(Notes!D2,\"MMM. DD, YYYY\")","v":"Dec. 01, 2015"}]
[]
[{"$f":"A1","v":" KSU Finishing Swine Budget"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A39","v":"Publication: AM-FMG-FinishingSwine"},null,null,null,null,null,null,null,null,{"$f":"J39","v":"Dec. 01, 2015"}]
[]
[{"$f":"A41","v":" KSU Finishing Swine Budget"}]
["Budget Assumptions"]
[]
["Feed Ration"]
["Ingredient","Qty","Unit"]
[{"$f":"Feed!A23","v":"Corn, Yellow Dent"},{"$f":"Feed!L23","v":464.39196337704988},"lbs"]
[{"$f":"Feed!A24","v":"Corn, Nutridense"},{"$f":"Feed!L24","v":0},"lbs"]
[{"$f":"Feed!A25","v":"Corn Bran"},{"$f":"Feed!L25","v":0},"lbs"]
[{"$f":"Feed!A26","v":"Corn DDG"},{"$f":"Feed!L26","v":0},"lbs"]
[{"$f":"Feed!A27","v":"Corn DDGS, >10% Oil"},{"$f":"Feed!L27","v":0},"lbs"]
[{"$f":"Feed!A28","v":"Corn DDGS, >6 and <9% Oil"},{"$f":"Feed!L28","v":0},"lbs"]
[{"$f":"Feed!A29","v":"Corn DDGS, <4% Oil"},{"$f":"Feed!L29","v":0},"lbs"]
[{"$f":"Feed!A30","v":"Corn HP DDG"},{"$f":"Feed!L30","v":0},"lbs"]
[{"$f":"Feed!A31","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!L31","v":0},"lbs"]
[{"$f":"Feed!A32","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!L32","v":0},"lbs"]
[{"$f":"Feed!A33","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!L33","v":0},"lbs"]
[{"$f":"Feed!A34","v":"Corn Gluten Meal"},{"$f":"Feed!L34","v":0},"lbs"]
[{"$f":"Feed!A35","v":"Corn Grits, Hominy Feed"},{"$f":"Feed!L35","v":0},"lbs"]
[{"$f":"Feed!A36","v":"Cotton Seeds, Fullfat"},{"$f":"Feed!L36","v":0},"lbs"]
[{"$f":"Feed!A37","v":"Cotton Seed Meal"},{"$f":"Feed!L37","v":0},"lbs"]
[{"$f":"Feed!A38","v":"Feather Meal"},{"$f":"Feed!L38","v":0},"lbs"]
[{"$f":"Feed!A39","v":"Fish Meal Combined"},{"$f":"Feed!L39","v":0},"lbs"]
[{"$f":"Feed!A40","v":"Flaxseed"},{"$f":"Feed!L40","v":0},"lbs"]
[{"$f":"Feed!A41","v":"Flaxseed Meal"},{"$f":"Feed!L41","v":0},"lbs"]
[{"$f":"Feed!A42","v":"Lupins"},{"$f":"Feed!L42","v":0},"lbs"]
[{"$f":"Feed!A43","v":"Meat Meal"},{"$f":"Feed!L43","v":0},"lbs"]
[{"$f":"Feed!A44","v":"Meat and Bone Meal, P >4%"},{"$f":"Feed!L44","v":0},"lbs"]
[{"$f":"Feed!A45","v":"Milk, Casein"},{"$f":"Feed!L45","v":0},"lbs"]
[{"$f":"Feed!A46","v":"Milk, Lactose"},{"$f":"Feed!L46","v":0},"lbs"]
[{"$f":"Feed!A47","v":"Milk, Skim Milk Powder"},{"$f":"Feed!L47","v":0},"lbs"]
[{"$f":"Feed!A48","v":"Milk, Whey Powder"},{"$f":"Feed!L48","v":0},"lbs"]
[{"$f":"Feed!A49","v":"Milk, Whey Permeate, 85% lactose"},{"$f":"Feed!L49","v":0},"lbs"]
[{"$f":"Feed!A50","v":"Milk, Whey Protein Concentrate"},{"$f":"Feed!L50","v":0},"lbs"]
[{"$f":"Feed!A51","v":"Millet"},{"$f":"Feed!L51","v":0},"lbs"]
[{"$f":"Feed!A52","v":"Molasses, Sugarbeet"},{"$f":"Feed!L52","v":0},"lbs"]
[{"$f":"Feed!A53","v":"Molasses, Sugarcane"},{"$f":"Feed!L53","v":0},"lbs"]
[{"$f":"Feed!A54","v":"Oats"},{"$f":"Feed!L54","v":0},"lbs"]
[{"$f":"Feed!A55","v":"Oats, Naked"},{"$f":"Feed!L55","v":0},"lbs"]
[{"$f":"Feed!A56","v":"Oat Groats"},{"$f":"Feed!L56","v":0},"lbs"]
[{"$f":"Feed!A57","v":"Peanut Meal, Expelled"},{"$f":"Feed!L57","v":0},"lbs"]
[{"$f":"Feed!A58","v":"Peanut Meal, Extracted"},{"$f":"Feed!L58","v":0},"lbs"]
[{"$f":"Feed!A59","v":"Peas, Field Peas"},{"$f":"Feed!L59","v":0},"lbs"]
[{"$f":"Feed!A60","v":"Pea Protein Concentrate"},{"$f":"Feed!L60","v":0},"lbs"]
[{"$f":"Feed!A61","v":"Potato Protein Concentrate"},{"$f":"Feed!L61","v":0},"lbs"]
[{"$f":"Feed!A62","v":"Poultry Byproduct"},{"$f":"Feed!L62","v":0},"lbs"]
[{"$f":"Feed!A63","v":"Rice"},{"$f":"Feed!L63","v":0},"lbs"]
[{"$f":"Feed!A64","v":"Rice Bran"},{"$f":"Feed!L64","v":0},"lbs"]
[{"$f":"Feed!A65","v":"Rice Bran, Defatted"},{"$f":"Feed!L65","v":0},"lbs"]
[{"$f":"Feed!A66","v":"Rice, Broken"},{"$f":"Feed!L66","v":0},"lbs"]
[{"$f":"Feed!A67","v":"Rye"},{"$f":"Feed!L67","v":0},"lbs"]
[{"$f":"Feed!A68","v":"Sesame Meal"},{"$f":"Feed!L68","v":0},"lbs"]
[{"$f":"Feed!A69","v":"Sorghum"},{"$f":"Feed!L69","v":0},"lbs"]
[{"$f":"Feed!A70","v":"Soybeans, Full Fat"},{"$f":"Feed!L70","v":0},"lbs"]
[{"$f":"Feed!A71","v":"Soybeans, High Protein, Full Fat"},{"$f":"Feed!L71","v":0},"lbs"]
[{"$f":"Feed!A72","v":"Soybeans, Low Oligosaccharide, Full Fat"},{"$f":"Feed!L72","v":0},"lbs"]
[{"$f":"Feed!A73","v":"Soybean Meal, High Protein, Expelled"},{"$f":"Feed!L73","v":0},"lbs"]
[{"$f":"Feed!A74","v":"Soybean Meal, Low Oligosacch, Expell"},{"$f":"Feed!L74","v":0},"lbs"]
[{"$f":"Feed!A75","v":"Soybean Meal, Expelled"},{"$f":"Feed!L75","v":0},"lbs"]
[{"$f":"Feed!A76","v":"Soybean Meal, Dehulled, Expelled"},{"$f":"Feed!L76","v":0},"lbs"]
[{"$f":"Feed!A77","v":"Soybean Meal, Solvent Extracted"},{"$f":"Feed!L77","v":0},"lbs"]
[{"$f":"Feed!A78","v":"Soybean Meal, Dehull, Sol Extr"},{"$f":"Feed!L78","v":110.1436689808755},"lbs"]
[{"$f":"Feed!A79","v":"Soybean Meal, High Prot, Dehull, Solv Extr"},{"$f":"Feed!L79","v":0},"lbs"]
[{"$f":"Feed!A80","v":"Soybean Meal, Enzyme Treated"},{"$f":"Feed!L80","v":0},"lbs"]
[{"$f":"Feed!A81","v":"Soybean Meal, Fermented"},{"$f":"Feed!L81","v":0},"lbs"]
[{"$f":"Feed!A82","v":"Soybean Hulls"},{"$f":"Feed!L82","v":0},"lbs"]
[{"$f":"Feed!A83","v":"Soy Protein Concentrate"},{"$f":"Feed!L83","v":0},"lbs"]
[{"$f":"Feed!A84","v":"Soy Protein Isolate"},{"$f":"Feed!L84","v":0},"lbs"]
[{"$f":"Feed!A85","v":"Sugar Beet Pulp"},{"$f":"Feed!L85","v":0},"lbs"]
[{"$f":"Feed!A86","v":"Sunflower, Full Fat"},{"$f":"Feed!L86","v":0},"lbs"]
[{"$f":"Feed!A87","v":"Sunflower Meal, Solvent Extracted"},{"$f":"Feed!L87","v":0},"lbs"]
[{"$f":"Feed!A88","v":"Sunflower Meal, Dehulled, Solvent Extr"},{"$f":"Feed!L88","v":0},"lbs"]
[{"$f":"Feed!A89","v":"Triticale"},{"$f":"Feed!L89","v":0},"lbs"]
[{"$f":"Feed!A90","v":"Wheat, Hard Red"},{"$f":"Feed!L90","v":0},"lbs"]
[{"$f":"Feed!A91","v":"Wheat, Soft Red"},{"$f":"Feed!L91","v":0},"lbs"]
[{"$f":"Feed!A92","v":"Wheat Bran"},{"$f":"Feed!L92","v":0},"lbs"]
[{"$f":"Feed!A93","v":"Wheat Middlings"},{"$f":"Feed!L93","v":0},"lbs"]
[{"$f":"Feed!A94","v":"Wheat Shorts"},{"$f":"Feed!L94","v":0},"lbs"]
[{"$f":"Feed!A95","v":"Wheat DDGS"},{"$f":"Feed!L95","v":0},"lbs"]
[{"$f":"Feed!A96","v":"Yeast, Brewers' Yeast"},{"$f":"Feed!L96","v":0},"lbs"]
[{"$f":"Feed!A97","v":"Yeast, Single Cell Protein"},{"$f":"Feed!L97","v":0},"lbs"]
[{"$f":"Feed!A98","v":"Beef Tallow"},{"$f":"Feed!L98","v":0},"lbs"]
[{"$f":"Feed!A99","v":"Choice White Grease"},{"$f":"Feed!L99","v":0},"lbs"]
[{"$f":"Feed!A100","v":"Poultry Fat"},{"$f":"Feed!L100","v":0},"lbs"]
[{"$f":"Feed!A101","v":"Lard"},{"$f":"Feed!L101","v":0},"lbs"]
[{"$f":"Feed!A102","v":"Restaurant Grease"},{"$f":"Feed!L102","v":0},"lbs"]
[{"$f":"Feed!A103","v":"Canola oil"},{"$f":"Feed!L103","v":0},"lbs"]
[{"$f":"Feed!A104","v":"Coconut oil"},{"$f":"Feed!L104","v":0},"lbs"]
[{"$f":"Feed!A105","v":"Corn oil"},{"$f":"Feed!L105","v":0},"lbs"]
[{"$f":"Feed!A106","v":"Palm Kernel oil"},{"$f":"Feed!L106","v":0},"lbs"]
[{"$f":"Feed!A107","v":"Soybean oil"},{"$f":"Feed!L107","v":0},"lbs"]
[{"$f":"Feed!A108","v":"Soybean Lecithin"},{"$f":"Feed!L108","v":0},"lbs"]
[{"$f":"Feed!A109","v":"Sunflower oil"},{"$f":"Feed!L109","v":0},"lbs"]
[{"$f":"Feed!A110","v":"Fat, A/V blend"},{"$f":"Feed!L110","v":0},"lbs"]
[{"$f":"Feed!A111","v":"Calcium carbonate"},{"$f":"Feed!L111","v":0},"lbs"]
[{"$f":"Feed!A112","v":"Calcium phosphate (tricalcium)"},{"$f":"Feed!L112","v":0},"lbs"]
[{"$f":"Feed!A113","v":"Calcium phosphate (dicalcium)"},{"$f":"Feed!L113","v":0},"lbs"]
[{"$f":"Feed!A114","v":"Calcium phosphate (monocalcium)"},{"$f":"Feed!L114","v":2.2067178302706041},"lbs"]
[{"$f":"Feed!A115","v":"Calcium sulfate, dihydrate"},{"$f":"Feed!L115","v":0},"lbs"]
[{"$f":"Feed!A116","v":"Limestone, ground"},{"$f":"Feed!L116","v":5.2955280000000009},"lbs"]
[{"$f":"Feed!A117","v":"Magnesium phosphate"},{"$f":"Feed!L117","v":0},"lbs"]
[{"$f":"Feed!A118","v":"Sodium carbonate"},{"$f":"Feed!L118","v":0},"lbs"]
[{"$f":"Feed!A119","v":"Sodium bicarbonate"},{"$f":"Feed!L119","v":0},"lbs"]
[{"$f":"Feed!A120","v":"Sodium chloride"},{"$f":"Feed!L120","v":2.9419600000000008},"lbs"]
[{"$f":"Feed!A121","v":"Sodium phosphate, monobasic"},{"$f":"Feed!L121","v":0},"lbs"]
[{"$f":"Feed!A122","v":"Sodium sulfate, decahydrate"},{"$f":"Feed!L122","v":0},"lbs"]
[{"$f":"Feed!A123","v":"L-Lys-HCL"},{"$f":"Feed!L123","v":1.5883526335490903},"lbs"]
[{"$f":"Feed!A124","v":"DL-Met"},{"$f":"Feed!L124","v":0.10347588139699389},"lbs"]
[{"$f":"Feed!A125","v":"L-Thr"},{"$f":"Feed!L125","v":0.37444002241050678},"lbs"]
[{"$f":"Feed!A126","v":"L-Trp"},{"$f":"Feed!L126","v":0},"lbs"]
[{"$f":"Feed!A127","v":"L-Val"},{"$f":"Feed!L127","v":0},"lbs"]
[{"$f":"Feed!A128","v":"L-Ileu"},{"$f":"Feed!L128","v":0},"lbs"]
[{"$f":"Feed!A129","v":"Methionine hydroxy analog"},{"$f":"Feed!L129","v":0},"lbs"]
[{"$f":"Feed!A130","v":"Glutamine"},{"$f":"Feed!L130","v":0},"lbs"]
[{"$f":"Feed!A131","v":"Glutamic acid"},{"$f":"Feed!L131","v":0},"lbs"]
[{"$f":"Feed!A132","v":"Biolys"},{"$f":"Feed!L132","v":0},"lbs"]
[{"$f":"Feed!A133","v":"Liquid lysine 60%"},{"$f":"Feed!L133","v":0},"lbs"]
[{"$f":"Feed!A134","v":"MHA dry"},{"$f":"Feed!L134","v":0},"lbs"]
[{"$f":"Feed!A135","v":"Ractopamine 9 g/lb"},{"$f":"Feed!L135","v":2.1785655119556373E-2},"lbs"]
[{"$f":"Feed!A136","v":"Phase 2 supplement (PEP2)"},{"$f":"Feed!L136","v":0},"lbs"]
[{"$f":"Feed!A137","v":"2007 Starter base mix"},{"$f":"Feed!L137","v":0},"lbs"]
[{"$f":"Feed!A138","v":"2007 Grow-finish base mix"},{"$f":"Feed!L138","v":0},"lbs"]
[{"$f":"Feed!A139","v":"Developer base mix"},{"$f":"Feed!L139","v":0},"lbs"]
[{"$f":"Feed!A140","v":"2007 Sow base mix"},{"$f":"Feed!L140","v":0},"lbs"]
[{"$f":"Feed!A141","v":"Vitamin premix with phytase"},{"$f":"Feed!L141","v":0.62647632986137569},"lbs"]
[{"$f":"Feed!A142","v":"Trace mineral premix"},{"$f":"Feed!L142","v":0.62647632986137569},"lbs"]
[{"$f":"Feed!A143","v":"Sow add pack"},{"$f":"Feed!L143","v":0},"lbs"]
[{"$f":"Feed!A144","v":"Vitamin premix without phytase"},{"$f":"Feed!L144","v":0},"lbs"]
[{"$f":"Feed!A145","v":"GF DDGS Base Mix"},{"$f":"Feed!L145","v":0},"lbs"]
[{"$f":"Feed!A146","v":"GF synthetics Base Mix"},{"$f":"Feed!L146","v":0},"lbs"]
[{"$f":"Feed!A147","v":"Choline chloride 60%"},{"$f":"Feed!L147","v":0},"lbs"]
[{"$f":"Feed!A148","v":"Natuphos 600"},{"$f":"Feed!L148","v":0},"lbs"]
[{"$f":"Feed!A149","v":"Natuphos 1200"},{"$f":"Feed!L149","v":0},"lbs"]
[{"$f":"Feed!A150","v":"Optiphos 2000"},{"$f":"Feed!L150","v":0},"lbs"]
[{"$f":"Feed!A151","v":"Phyzyme 1200"},{"$f":"Feed!L151","v":0},"lbs"]
[{"$f":"Feed!A152","v":"Phyzyme 5000"},{"$f":"Feed!L152","v":0},"lbs"]
[{"$f":"Feed!A153","v":"Ronozyme CT (10,000)"},{"$f":"Feed!L153","v":0},"lbs"]
[{"$f":"Feed!A154","v":"Ronozyme M (50,000)"},{"$f":"Feed!L154","v":0},"lbs"]
[{"$f":"Feed!A155","v":"Ronozyme PMX PLT (4625 FYT/g)"},{"$f":"Feed!L155","v":7.1154959605232604E-2},"lbs"]
[{"$f":"Feed!A156","v":"Zinc oxide"},{"$f":"Feed!L156","v":0},"lbs"]
[{"$f":"Feed!A157","v":"Copper sulfate"},{"$f":"Feed!L157","v":0},"lbs"]
[{"$f":"Feed!A158","v":"Potassium chloride"},{"$f":"Feed!L158","v":0},"lbs"]
[{"$f":"Feed!A159","v":"Calcium chloride"},{"$f":"Feed!L159","v":0},"lbs"]
[{"$f":"Feed!A160","v":"Acidifier"},{"$f":"Feed!L160","v":0},"lbs"]
[{"$f":"Feed!A161","v":"Vitamin E, 20,000 IU"},{"$f":"Feed!L161","v":0},"lbs"]
[{"$f":"Feed!A162","v":"Phase 2 supplement D"},{"$f":"Feed!L162","v":0},"lbs"]
[{"$f":"Feed!A163","v":"DPS 50"},{"$f":"Feed!L163","v":0},"lbs"]
[{"$f":"Feed!A164","v":"PEP2+"},{"$f":"Feed!L164","v":0},"lbs"]
[{"$f":"Feed!A165","v":"PEP NS"},{"$f":"Feed!L165","v":0},"lbs"]
[{"$f":"Feed!A166","v":"Natural vitamin E 20,000 IU/lb"},{"$f":"Feed!L166","v":0},"lbs"]
[{"$f":"Feed!A167","v":"Other ingredient"},{"$f":"Feed!L167","v":0},"lbs"]
[{"$f":"Feed!A168","v":"Corn DDGS, 10.5% Oil"},{"$f":"Feed!L168","v":0},"lbs"]
[{"$f":"Feed!A169","v":"Corn DDGS, 7.5% Oil"},{"$f":"Feed!L169","v":0},"lbs"]
[{"$f":"Feed!A170","v":"Corn DDGS, 4.5% Oil"},{"$f":"Feed!L170","v":0},"lbs"]
[{"$f":"Feed!A171","v":"Denegard"},{"$f":"Feed!L171","v":0},"lbs"]
[{"$f":"Feed!A172","v":"CTC 50"},{"$f":"Feed!L172","v":0},"lbs"]
[{"$f":"Feed!A173","v":"Bentonite"},{"$f":"Feed!L173","v":0},"lbs"]
[{"$f":"Feed!A174","v":"Phase 2 supplement (Feb, 2014)"},{"$f":"Feed!L174","v":0},"lbs"]
[{"$f":"Feed!A175","v":"Other ingredient"},{"$f":"Feed!L175","v":0}]
[{"$f":"Feed!A176","v":"Other ingredient"},{"$f":"Feed!L176","v":0}]
[{"$f":"Feed!A177","v":"Other ingredient"},{"$f":"Feed!L177","v":0}]
[{"$f":"Feed!A178","v":"Other ingredient"},{"$f":"Feed!L178","v":0}]
[{"$f":"Feed!A179","v":"Other ingredient"},{"$f":"Feed!L179","v":0}]
[{"$f":"Feed!A180","v":"Other ingredient"},{"$f":"Feed!L180","v":0}]
[{"$f":"Feed!A181","v":"Other ingredient"},{"$f":"Feed!L181","v":0}]
[{"$f":"Feed!A182","v":"Other ingredient"},{"$f":"Feed!L182","v":0}]
[{"$f":"Feed!A183","v":"Other ingredient"},{"$f":"Feed!L183","v":0}]
[{"$f":"Feed!A184","v":"Other ingredient"},{"$f":"Feed!L184","v":0}]
[{"$f":"Feed!A185","v":"Other ingredient"},{"$f":"Feed!L185","v":0}]
[{"$f":"Feed!A186","v":"Other ingredient"},{"$f":"Feed!L186","v":0}]
[]
["Finishing Prices"]
[null,"Current","One Year Out",null,"Five Years Out"]
[{"$f":"Prices!A14","v":"Market Hogs ($/cwt)"},{"$f":"Prices!B14","v":40.36},{"$f":"Prices!D14","v":42.857500000000002},null,{"$f":"Prices!G14","v":52.07}]
[{"$f":"Prices!A16","v":"Feeder Pig ($/hd)"},{"$f":"Prices!B16","v":46.7},{"$f":"Prices!D16","v":64.623443949999995},null,{"$f":"Prices!G16","v":78.203017860000017}]
[{"$f":"Prices!A30","v":"Swine Feed processing ($/ton) charge"},{"$f":"Prices!B30","v":17},{"$f":"Prices!D30","v":17},null,{"$f":"Prices!G30","v":17}]
["Grow-Finish Feed ($/lb)",{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$B$41:$B$192)/Feed!L189","v":8.9318992969645669E-2},{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$D$41:$D$192)/Feed!L189","v":9.021218289934213E-2},null,{"$f":"SUMPRODUCT(Feed!$L$23:$L$174,Prices!$G$41:$G$192)/Feed!L189","v":9.1105372829038564E-2}]
[{"$f":"Prices!A31","v":"Corn ($/bu)"},{"$f":"Prices!B31","v":3.77},{"$f":"Prices!D31","v":4.0660000000000007},null,{"$f":"Prices!G31","v":3.55}]
[{"$f":"Prices!A32","v":"Soybean Meal ($/ton)"},{"$f":"Prices!B32","v":281.60000000000002},{"$f":"Prices!D32","v":291.7},null,{"$f":"Prices!G32","v":326}]
[{"$f":"Prices!A33","v":"DDGS ($/ton)"},{"$f":"Prices!B33","v":147.5},{"$f":"Prices!D33","v":159.08090185676394},null,{"$f":"Prices!G33","v":138.89257294429709}]
["Other Feed Ingredients",{"$f":"Prices!B38","v":0.41448070442260443},{"$f":"Prices!D38","v":0.41862551146683047},null,{"$f":"Prices!G38","v":0.42277031851105651}]
[]
[]
[]
["Kansas State University, Department of Agricultural Economics - www.agmanager.info"]
[{"$f":"A83","v":"Publication: AM-FMG-FinishingSwine"},null,null,null,null,null,null,null,null,{"$f":"J83","v":"Dec. 01, 2015"}]

{"sheet":"Feed (2)_IDOtherIngValues","index":8,"n_rows":197,"n_cols":16,"rows_kept":197,"cut":false,"hidden":true,"merged":[[2,7,2,11]]}
["SWINE RATIONS TO SET FEED COSTS"]
[]
["Ingredient",null,null,null,"Usage per pig, lb",null,null,"Total Useage (lbs per pig) by Production Phase/Type"]
[null,"Price","Unit",null,"Sows","Nursery","GF","Farrow-Finish","Farrow-Wean","Wean-Finish","Nursery","Finish",null,null,null,"Currently Used?"]
["Corn",null,null,null,null,null,null,{"$f":"SUM(E5:G5)","v":0},{"$f":"E5","v":0},{"$f":"F5+G5","v":0},{"$f":"F5","v":0},{"$f":"G5","v":0},null,null,null,0]
["Soybean Meal, Dehull, Sol Extr",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Corn",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Milo",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Alfalfa Meal",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Bakery Meal",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Barley",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Barley, Hulless",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Beans, Faba",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Blood Meal",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Blood Plasma",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Brewers Grain",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Canola, Full Fat",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Canola Meal, Expelled",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Canola Meal, Solvent Extracted",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Casava Meal",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Citrus Pulp",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Copra Meal",null,null,null,null,null,null,0,0,0,0,0,null,null,null,0]
["Corn, Yellow Dent",3.73,"$/bu",null,97.929323099534585,28.491718888142149,464.39196337704988,590.81300536472656,97.929323099534585,492.88368226519202,28.491718888142149,464.39196337704988,null,null,null,{"$f":"IF(SUM(E23:G222)=0,0,1)","v":1}]
["L-Lys-HCL",0.90900000000000003,"$/lb",null,0.1075,0.16800000000000001,1.5883526335490903,1.8638526335490904,0.1075,1.7563526335490902,0.16800000000000001,1.5883526335490903,null,null,null,1]
["Vitamin premix with phytase",0.67700000000000005,"$/lb",null,0.3125,0.10125000000000001,0.62647632986137569,1.0402263298613756,0.3125,0.72772632986137564,0.10125000000000001,0.62647632986137569,null,null,null,1]
["Trace mineral premix",0.41,"$/lb",null,0.1875,6.0749999999999998E-2,0.62647632986137569,0.87472632986137566,0.1875,0.68722632986137566,6.0749999999999998E-2,0.62647632986137569,null,null,null,1]
["L-Thr",3.5102000000000002,"$/lb",null,1.8749999999999999E-2,4.4550000000000006E-2,0.37444002241050678,0.4377400224105068,1.8749999999999999E-2,0.41899002241050676,4.4550000000000006E-2,0.37444002241050678,null,null,null,1]
["DL-Met",4.359,"$/lb",null,1.8749999999999999E-2,3.4424999999999997E-2,0.10347588139699389,0.1566508813969939,1.8749999999999999E-2,0.13790088139699389,3.4424999999999997E-2,0.10347588139699389,null,null,null,1]
["Ronozyme PMX PLT (4625 FYT/g)",0.83320000000000005,"$/lb",null,0,0,7.1154959605232604E-2,7.1154959605232604E-2,0,7.1154959605232604E-2,0,7.1154959605232604E-2,null,null,null,1]
["Ractopamine 9 g/lb",37,"$/lb",null,0,0,2.1785655119556373E-2,2.1785655119556373E-2,0,2.1785655119556373E-2,0,2.1785655119556373E-2,null,null,null,1]
["Sow add pack",1.7,"$/lb",null,0.3125,0,0,0.3125,0.3125,0,0,0,null,null,null,1]
["L-Trp",null,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["L-Val",7,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["L-Ileu",7,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Methionine hydroxy analog",1.2,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Glutamine",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Glutamic acid",0,"$/lb",null,0,0,0,{"$f":"SUM(E37:G37)","v":0},{"$f":"E37","v":0},{"$f":"F37+G37","v":0},{"$f":"F37","v":0},{"$f":"G37","v":0},null,null,null,1]
["Biolys",0.7,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Liquid lysine 60%",0.6,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["MHA dry",2.2000000000000002,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Phase 2 supplement (PEP2)",0.45,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["2007 Starter base mix",0.36,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["2007 Grow-finish base mix",0.22,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Developer base mix",0.2,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["2007 Sow base mix",0.22,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Natural vitamin E 20,000 IU/lb",9.4375,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Denegard",4.7286000000000001,"$/lb",null,0,9.1874999999999998E-2,0,9.1874999999999998E-2,0,9.1874999999999998E-2,9.1874999999999998E-2,0,null,null,null,1]
["CTC 50",1.44,"$/lb",null,0,0.21,0,0.21,0,0.21,0.21,0,null,null,null,1]
["Vitamin premix without phytase",0.9,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["GF DDGS Base Mix",0.25,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["GF synthetics Base Mix",0.3,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Choline chloride 60%",0.6,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Natuphos 600",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Natuphos 1200",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Optiphos 2000",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(E55:G254)=0,0,1)","v":1}]
["Phyzyme 1200",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Phyzyme 5000",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Ronozyme CT (10,000)",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Ronozyme M (50,000)",0,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Bentonite",0.15,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Zinc oxide",1.1000000000000001,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Copper sulfate",1.1000000000000001,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Potassium chloride",0.17499999999999999,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Calcium chloride",0.2,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Acidifier",1,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Vitamin E, 20,000 IU",0.4,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Phase 2 supplement D",0.4,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["DPS 50",0.5,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["PEP2+",0.6,"$/lb",null,0,0,0,{"$f":"SUM(E69:G69)","v":0},{"$f":"E69","v":0},{"$f":"F69+G69","v":0},{"$f":"F69","v":0},{"$f":"G69","v":0},null,null,null,1]
["PEP NS",0.5,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Phase 2 supplement (Feb, 2014)",0.73619999999999997,"$/lb",null,0,2.1,0,2.1,0,2.1,2.1,0,null,null,null,1]
["Other ingredient",null,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, 10.5% Oil",0.125,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, 4.5% Oil",0.125,"$/lb",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Dehull, Sol Extr",363.15,"$/ton",null,22.305676900465429,14.955181111857849,110.1436689808755,147.40452699319877,22.305676900465429,125.09885009273336,14.955181111857849,110.1436689808755,null,null,null,1]
["Limestone, ground",35.200000000000003,"$/ton",null,1.6025,0.46575,5.2955280000000009,7.3637780000000008,1.6025,5.7612780000000008,0.46575,5.2955280000000009,null,null,null,1]
["Sodium chloride",{"$f":"0.058*2000","v":116},"$/ton",null,0.57999999999999996,0.20250000000000001,2.9419600000000008,3.7244600000000005,0.57999999999999996,3.1444600000000009,0.20250000000000001,2.9419600000000008,null,null,null,1]
["Calcium phosphate (monocalcium)",656,"$/ton",null,1.625,0.32400000000000001,2.2067178302706041,4.1557178302706044,1.625,2.5307178302706039,0.32400000000000001,2.2067178302706041,null,null,null,1]
["Soybean Meal, Dehull, Sol Extr",null,"$/ton",null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, 7.5% Oil",192,"$/ton",null,0,5.25,0,5.25,0,5.25,5.25,0,null,null,null,1]
["Complete nursery pellet",700,"$/ton",null,0,3,0,3,0,3,3,0,null,null,null,1]
["Corn, Nutridense",4.8000000000000001E-2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn Bran",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDG",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, >10% Oil",0.125,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, >6 and <9% Oil",7.8E-2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn DDGS, <4% Oil",null,null,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(E87:G286)=0,0,1)","v":1}]
["Corn HP DDG",0.06,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Dehulled, Expelled",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Solvent Extracted",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn Gluten Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn Grits, Hominy Feed",4.4999999999999998E-2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Cotton Seeds, Fullfat",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Cotton Seed Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Feather Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Fish Meal Combined",0.7,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Flaxseed",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Flaxseed Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Lupins",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Meat Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Meat and Bone Meal, P >4%",0.15,null,null,0,0,0,{"$f":"SUM(E101:G101)","v":0},{"$f":"E101","v":0},{"$f":"F101+G101","v":0},{"$f":"F101","v":0},{"$f":"G101","v":0},null,null,null,1]
["Milk, Casein",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Milk, Lactose",0.3,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Milk, Skim Milk Powder",1.2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Milk, Whey Powder",0.55000000000000004,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Milk, Whey Permeate, 85% lactose",0.45,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Milk, Whey Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Millet",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Molasses, Sugarbeet",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Molasses, Sugarcane",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Oats",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Oats, Naked",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Oat Groats",0.17499999999999999,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Peanut Meal, Expelled",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Peanut Meal, Extracted",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Peas, Field Peas",0.08,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Pea Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Potato Protein Concentrate",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Poultry Byproduct",0.12,null,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(E119:G318)=0,0,1)","v":1}]
["Rice",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Rice Bran",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Rice Bran, Defatted",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Rice, Broken",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Rye",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sesame Meal",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sorghum",0.1,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybeans, Full Fat",0.2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybeans, High Protein, Full Fat",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybeans, Low Oligosaccharide, Full Fat",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, High Protein, Expelled",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Low Oligosacch, Expell",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Expelled",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Dehulled, Expelled",0.17499999999999999,null,null,0,0,0,{"$f":"SUM(E133:G133)","v":0},{"$f":"E133","v":0},{"$f":"F133+G133","v":0},{"$f":"F133","v":0},{"$f":"G133","v":0},null,null,null,1]
["Soybean Meal, Solvent Extracted",0.155,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, High Prot, Dehull, Solv Extr",0.32,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Enzyme Treated",0.02,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Meal, Fermented",3.5000000000000003E-2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Hulls",4.8000000000000001E-2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soy Protein Concentrate",0.55000000000000004,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soy Protein Isolate",0.17499999999999999,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sugar Beet Pulp",0.2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sunflower, Full Fat",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sunflower Meal, Solvent Extracted",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sunflower Meal, Dehulled, Solvent Extr",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Triticale",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat, Hard Red",0.06,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat, Soft Red",0.45,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat Bran",0.05,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat Middlings",0.12,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat Shorts",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Wheat DDGS",0,null,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(E151:G350)=0,0,1)","v":1}]
["Yeast, Brewers' Yeast",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Yeast, Single Cell Protein",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Beef Tallow",0.4,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Choice White Grease",0.42,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Poultry Fat",2.7,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Lard",1.25,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Restaurant Grease",0.38,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Canola oil",1.2,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Coconut oil",7,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Corn oil",7,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Palm Kernel oil",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean oil",0.38,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Soybean Lecithin",0.7,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sunflower oil",0.6,null,null,0,0,0,{"$f":"SUM(E165:G165)","v":0},{"$f":"E165","v":0},{"$f":"F165+G165","v":0},{"$f":"F165","v":0},{"$f":"G165","v":0},null,null,null,1]
["Fat, A/V blend",2.2000000000000002,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Calcium carbonate",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Calcium phosphate (tricalcium)",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Calcium phosphate (dicalcium)",0.3,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Calcium sulfate, dihydrate",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Magnesium phosphate",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sodium carbonate",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sodium bicarbonate",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sodium phosphate, monobasic",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Sodium sulfate, decahydrate",32,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,{"$f":"IF(SUM(E183:G382)=0,0,1)","v":1}]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",null,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
["Other ingredient",0,null,null,0,0,0,0,0,0,0,0,null,null,null,1]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,1]
[null,null,null,null,{"$f":"SUM(E23:E188)","v":125.00000000000001},{"$f":"SUM(F23:F188)","v":55.5},588.39200000000005,{"$f":"SUM(H23:H188)","v":768.89200000000017},{"$f":"SUM(I23:I188)","v":125.00000000000001},643.89200000000017,55.5,588.39200000000005]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H193+H194","v":25.424467642074735},{"$f":"I193+I194","v":4.7650000000000006},20.659467642074738,6.8031000000000006,13.856367642074737]
[null,null,"$/lb",null,null,null,null,{"$f":"SUM(H24:H71)","v":7.1805118118041307},{"$f":"SUM(I24:I71)","v":0.95750000000000002},6.2230118118041311,2.8108499999999998,3.4121618118041313]
[null,null,"$/ton",null,null,null,null,{"$f":"SUM(H76:H78)+H81","v":18.243955830270604},{"$f":"SUM(I76:I78)+I81","v":3.8075000000000001},14.436455830270605,3.9922500000000003,10.444205830270606]
[null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($B$24:$B$71,H24:H71)/H193","v":1.2054816128381405},{"$f":"SUMPRODUCT($B$24:$B$71,I24:I71)/I193","v":1.1122219321148825},1.2198309579772799,1.0087567319494104,1.3937084060449432]
[null,null,null,null,null,null,null,{"$f":"(SUMPRODUCT($B$76:$B$78,H76:H78)+$B$81*H81)/2000/H194","v":0.15121153804546564},{"$f":"(SUMPRODUCT($B$76:$B$78,I76:I78)+$B$81*I81)/2000/I194","v":0.15622954694681551},0.14988807824920264,0.29462438474544428,9.4563285823635365E-2]
[null,null,"$/lb:",null,null,null,null,{"$f":"SUMPRODUCT(H195:H196,H193:H194)/H192","v":0.44896403502804039},{"$f":"SUMPRODUCT(I195:I196,I193:I194)/I192","v":0.3483308499475341},{"$f":"SUMPRODUCT(J195:J196,J193:J194)/J192","v":0.472174561805218},0.58968382943070063,0.41448070442260443]