{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Feed Cost","Sheet 1"],"not_rendered":{"charts":3,"images":2,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feed Cost","index":0,"n_rows":127,"n_cols":11,"rows_kept":127,"cut":false,"hidden":false,"merged":[[4,5,5,5],[4,6,5,6],[4,2,5,2],[4,1,5,1],[20,3,20,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[4,3,5,4],[124,0,125,10],[30,1,31,1],[30,2,31,2],[30,5,31,5],[30,9,31,9],[30,6,31,6],[29,0,29,2],[29,4,29,6],[29,8,29,10],[22,3,22,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[4,8,6,10],[8,8,10,10],[30,10,31,10],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[21,3,21,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4],[15,3,15,4],[23,3,23,4],[24,3,24,4]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
["FeedPlan - Feed Ingredient Cost Calculator",null,null,null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2023-09-27"}]
[]
[null,"Price/Unit\n(as fed)","Weight\n(as fed)","%\nMoisture",null,"% TDN\n(DM Basis)","% CP\n(DM Basis)",null,"*** Enter changes from feed test results and feed price to items in BLUE only, then press a sort button below. ***"]
["Feed Ingredient"]
["alfalfa/grass hay",120,2000,12.6,null,57.6,13.1]
["alfalfa hay",160,2000,12.1,null,63,19.2]
["native grass hay",80,2000,11.1,null,55.5,9.9,null,"The protein (CP) and total digestible nutrient (TDN) energy that an average beef cow needs:"]
["oat greenfeed",120,2000,15,null,59.6,9.9]
["corn silage",45,2000,71.2,null,66.400000000000006,9.3000000000000007]
["corn gluten pellets",425,2000,10,null,83,20,null,"·  Mid pregnancy: 7% CP and 55% TDN"]
["barley straw",70,2000,10.9,null,46,5,null,"·  Late pregnancy: 9% CP and 60% TDN"]
["wheat straw",70,2000,10.9,null,44,3.1,null,"·  After calving: 11 to 12% CP and 65% TDN"]
["barley grain",6,48,11.5,null,83.1,12.5]
["corn grain",7.3,56,11,null,88.2,10]
["feed wheat grain",8.5,60,11.8,null,88.9,15.6]
["oat grain",5,34,9.8000000000000007,null,76.2,11.3]
["12% pellets",300,2205,10,null,72,12]
["feed peas",10,60,11.8,null,87.2,23.9]
["corn DDG",350,2205,10,null,88,28]
["34% canola meal",425,2205,8,null,70,34]
["47% soybean meal",625,2205,10,null,78,47]
["beet pulp ",40,2205,80,null,72,8]
["22% lick tub",190,200,5,null,80,23.1]
["25.6% molasses",475,2205,50,null,65.8,51.3]
["wheat straw NH3",120,2000,12,null,41.5,8]
["grass hay NH3",130,2000,15,null,62.3,18.5]
[]
["Sorted by Feed Energy (TDN) Cost",null,null,null,"Sorted by Crude Protein (CP) Cost",null,null,null,"Sorted by Dry Matter (DM) Cost"]
[null,"Price/Unit (as fed)","TDN Cost ($/lb)",null,null,"Price/Unit (as fed)","CP Cost ($/lb)",null,null,"Price/Unit (as fed)","DM Cost ($/lb)"]
["Feed Ingredient",null,null,null,"Feed Ingredient",null,null,null,"Feed Ingredient"]
[{"$f":"'Sheet 1'!$A$4","v":"native grass hay"},{"$f":"'Sheet 1'!$B$4","v":80},{"$f":"'Sheet 1'!$G$4","v":8.1070947212679489E-2},null,{"$f":"'Sheet 1'!$A$30","v":"grass hay NH3"},{"$f":"'Sheet 1'!$B$30","v":130},{"$f":"'Sheet 1'!$H$30","v":0.41335453100158981},null,{"$f":"'Sheet 1'!$A$56","v":"barley straw"},{"$f":"'Sheet 1'!$B$56","v":70},{"$f":"'Sheet 1'!$J$56","v":3.9281705948372617E-2}]
[{"$f":"'Sheet 1'!$A$5","v":"barley straw"},{"$f":"'Sheet 1'!$B$5","v":70},{"$f":"'Sheet 1'!$G$5","v":8.539501293124481E-2},null,{"$f":"'Sheet 1'!$A$31","v":"native grass hay"},{"$f":"'Sheet 1'!$B$31","v":80},{"$f":"'Sheet 1'!$H$31","v":0.45448864346502138},null,{"$f":"'Sheet 1'!$A$57","v":"wheat straw"},{"$f":"'Sheet 1'!$B$57","v":70},{"$f":"'Sheet 1'!$J$57","v":3.9281705948372617E-2}]
[{"$f":"'Sheet 1'!$A$6","v":"wheat straw"},{"$f":"'Sheet 1'!$B$6","v":70},{"$f":"'Sheet 1'!$G$6","v":8.9276604428119577E-2},null,{"$f":"'Sheet 1'!$A$32","v":"alfalfa hay"},{"$f":"'Sheet 1'!$B$32","v":160},{"$f":"'Sheet 1'!$H$32","v":0.47402351156617367},null,{"$f":"'Sheet 1'!$A$58","v":"native grass hay"},{"$f":"'Sheet 1'!$B$58","v":80},{"$f":"'Sheet 1'!$J$58","v":4.4994375703037118E-2}]
[{"$f":"'Sheet 1'!$A$7","v":"corn silage"},{"$f":"'Sheet 1'!$B$7","v":45},{"$f":"'Sheet 1'!$G$7","v":0.1176581325301205},null,{"$f":"'Sheet 1'!$A$33","v":"alfalfa/grass hay"},{"$f":"'Sheet 1'!$B$33","v":120},{"$f":"'Sheet 1'!$H$33","v":0.52404492811850401},null,{"$f":"'Sheet 1'!$A$59","v":"wheat straw NH3"},{"$f":"'Sheet 1'!$B$59","v":120},{"$f":"'Sheet 1'!$J$59","v":6.8181818181818177E-2}]
[{"$f":"'Sheet 1'!$A$8","v":"oat greenfeed"},{"$f":"'Sheet 1'!$B$8","v":120},{"$f":"'Sheet 1'!$G$8","v":0.11843663639952626},null,{"$f":"'Sheet 1'!$A$34","v":"34% canola meal"},{"$f":"'Sheet 1'!$B$34","v":425},{"$f":"'Sheet 1'!$H$34","v":0.61618850438726214},null,{"$f":"'Sheet 1'!$A$60","v":"alfalfa/grass hay"},{"$f":"'Sheet 1'!$B$60","v":120},{"$f":"'Sheet 1'!$J$60","v":6.8649885583524028E-2}]
[{"$f":"'Sheet 1'!$A$9","v":"alfalfa/grass hay"},{"$f":"'Sheet 1'!$B$9","v":120},{"$f":"'Sheet 1'!$G$9","v":0.11918382913806254},null,{"$f":"'Sheet 1'!$A$35","v":"corn DDG"},{"$f":"'Sheet 1'!$B$35","v":350},{"$f":"'Sheet 1'!$H$35","v":0.62988158226253455},null,{"$f":"'Sheet 1'!$A$61","v":"oat greenfeed"},{"$f":"'Sheet 1'!$B$61","v":120},{"$f":"'Sheet 1'!$J$61","v":7.0588235294117646E-2}]
[{"$f":"'Sheet 1'!$A$10","v":"grass hay NH3"},{"$f":"'Sheet 1'!$B$10","v":130},{"$f":"'Sheet 1'!$G$10","v":0.12274572750448495},null,{"$f":"'Sheet 1'!$A$36","v":"47% soybean meal"},{"$f":"'Sheet 1'!$B$36","v":625},{"$f":"'Sheet 1'!$H$36","v":0.67008678964099433},null,{"$f":"'Sheet 1'!$A$62","v":"grass hay NH3"},{"$f":"'Sheet 1'!$B$62","v":130},{"$f":"'Sheet 1'!$J$62","v":7.6470588235294124E-2}]
[{"$f":"'Sheet 1'!$A$11","v":"beet pulp "},{"$f":"'Sheet 1'!$B$11","v":40},{"$f":"'Sheet 1'!$G$11","v":0.12597631645250693},null,{"$f":"'Sheet 1'!$A$37","v":"oat greenfeed"},{"$f":"'Sheet 1'!$B$37","v":120},{"$f":"'Sheet 1'!$H$37","v":0.71301247771836007},null,{"$f":"'Sheet 1'!$A$63","v":"corn silage"},{"$f":"'Sheet 1'!$B$63","v":45},{"$f":"'Sheet 1'!$J$63","v":7.8125000000000014E-2}]
[{"$f":"'Sheet 1'!$A$12","v":"alfalfa hay"},{"$f":"'Sheet 1'!$B$12","v":160},{"$f":"'Sheet 1'!$G$12","v":0.14446430828683388},null,{"$f":"'Sheet 1'!$A$38","v":"barley straw"},{"$f":"'Sheet 1'!$B$38","v":70},{"$f":"'Sheet 1'!$H$38","v":0.78563411896745228},null,{"$f":"'Sheet 1'!$A$64","v":"beet pulp "},{"$f":"'Sheet 1'!$B$64","v":40},{"$f":"'Sheet 1'!$J$64","v":9.0702947845804988E-2}]
[{"$f":"'Sheet 1'!$A$13","v":"wheat straw NH3"},{"$f":"'Sheet 1'!$B$13","v":120},{"$f":"'Sheet 1'!$G$13","v":0.16429353778751368},null,{"$f":"'Sheet 1'!$A$39","v":"feed peas"},{"$f":"'Sheet 1'!$B$39","v":10},{"$f":"'Sheet 1'!$H$39","v":0.79064633756803504},null,{"$f":"'Sheet 1'!$A$65","v":"alfalfa hay"},{"$f":"'Sheet 1'!$B$65","v":160},{"$f":"'Sheet 1'!$J$65","v":9.1012514220705346E-2}]
[{"$f":"'Sheet 1'!$A$14","v":"corn grain"},{"$f":"'Sheet 1'!$B$14","v":7.3},{"$f":"'Sheet 1'!$G$14","v":0.16606428553229746},null,{"$f":"'Sheet 1'!$A$40","v":"25.6% molasses"},{"$f":"'Sheet 1'!$B$40","v":475},{"$f":"'Sheet 1'!$H$40","v":0.83984210968337958},null,{"$f":"'Sheet 1'!$A$66","v":"barley grain"},{"$f":"'Sheet 1'!$B$66","v":6},{"$f":"'Sheet 1'!$J$66","v":0.14124293785310735}]
[{"$f":"'Sheet 1'!$A$15","v":"barley grain"},{"$f":"'Sheet 1'!$B$15","v":6},{"$f":"'Sheet 1'!$G$15","v":0.16996743423959973},null,{"$f":"'Sheet 1'!$A$41","v":"corn silage"},{"$f":"'Sheet 1'!$B$41","v":45},{"$f":"'Sheet 1'!$H$41","v":0.84005376344086025},null,{"$f":"'Sheet 1'!$A$67","v":"corn grain"},{"$f":"'Sheet 1'!$B$67","v":7.3},{"$f":"'Sheet 1'!$J$67","v":0.14646869983948635}]
[{"$f":"'Sheet 1'!$A$16","v":"feed wheat grain"},{"$f":"'Sheet 1'!$B$16","v":8.5},{"$f":"'Sheet 1'!$G$16","v":0.18067469457474278},null,{"$f":"'Sheet 1'!$A$42","v":"wheat straw NH3"},{"$f":"'Sheet 1'!$B$42","v":120},{"$f":"'Sheet 1'!$H$42","v":0.85227272727272718},null,{"$f":"'Sheet 1'!$A$68","v":"12% pellets"},{"$f":"'Sheet 1'!$B$68","v":300},{"$f":"'Sheet 1'!$J$68","v":0.15117157974300832}]
[{"$f":"'Sheet 1'!$A$17","v":"corn DDG"},{"$f":"'Sheet 1'!$B$17","v":350},{"$f":"'Sheet 1'!$G$17","v":0.20041686708353376},null,{"$f":"'Sheet 1'!$A$43","v":"feed wheat grain"},{"$f":"'Sheet 1'!$B$43","v":8.5},{"$f":"'Sheet 1'!$H$43","v":1.0296141248522199},null,{"$f":"'Sheet 1'!$A$69","v":"feed wheat grain"},{"$f":"'Sheet 1'!$B$69","v":8.5},{"$f":"'Sheet 1'!$J$69","v":0.16061980347694632}]
[{"$f":"'Sheet 1'!$A$18","v":"12% pellets"},{"$f":"'Sheet 1'!$B$18","v":300},{"$f":"'Sheet 1'!$G$18","v":0.20996052742084489},null,{"$f":"'Sheet 1'!$A$44","v":"barley grain"},{"$f":"'Sheet 1'!$B$44","v":6},{"$f":"'Sheet 1'!$H$44","v":1.1299435028248588},null,{"$f":"'Sheet 1'!$A$70","v":"oat grain"},{"$f":"'Sheet 1'!$B$70","v":5},{"$f":"'Sheet 1'!$J$70","v":0.16303638972218598}]
[{"$f":"'Sheet 1'!$A$19","v":"oat grain"},{"$f":"'Sheet 1'!$B$19","v":5},{"$f":"'Sheet 1'!$G$19","v":0.21395851669578211},null,{"$f":"'Sheet 1'!$A$45","v":"beet pulp "},{"$f":"'Sheet 1'!$B$45","v":40},{"$f":"'Sheet 1'!$H$45","v":1.1337868480725624},null,{"$f":"'Sheet 1'!$A$71","v":"corn DDG"},{"$f":"'Sheet 1'!$B$71","v":350},{"$f":"'Sheet 1'!$J$71","v":0.17636684303350969}]
[{"$f":"'Sheet 1'!$A$20","v":"feed peas"},{"$f":"'Sheet 1'!$B$20","v":10},{"$f":"'Sheet 1'!$G$20","v":0.21670237921876193},null,{"$f":"'Sheet 1'!$A$46","v":"corn gluten pellets"},{"$f":"'Sheet 1'!$B$46","v":425},{"$f":"'Sheet 1'!$H$46","v":1.1805555555555556},null,{"$f":"'Sheet 1'!$A$72","v":"feed peas"},{"$f":"'Sheet 1'!$B$72","v":10},{"$f":"'Sheet 1'!$J$72","v":0.18896447467876037}]
[{"$f":"'Sheet 1'!$A$21","v":"corn gluten pellets"},{"$f":"'Sheet 1'!$B$21","v":425},{"$f":"'Sheet 1'!$G$21","v":0.28447121820615795},null,{"$f":"'Sheet 1'!$A$47","v":"12% pellets"},{"$f":"'Sheet 1'!$B$47","v":300},{"$f":"'Sheet 1'!$H$47","v":1.2597631645250693},null,{"$f":"'Sheet 1'!$A$73","v":"34% canola meal"},{"$f":"'Sheet 1'!$B$73","v":425},{"$f":"'Sheet 1'!$J$73","v":0.20950409149166915}]
[{"$f":"'Sheet 1'!$A$22","v":"34% canola meal"},{"$f":"'Sheet 1'!$B$22","v":425},{"$f":"'Sheet 1'!$G$22","v":0.29929155927381312},null,{"$f":"'Sheet 1'!$A$48","v":"wheat straw"},{"$f":"'Sheet 1'!$B$48","v":70},{"$f":"'Sheet 1'!$H$48","v":1.2671518047862134},null,{"$f":"'Sheet 1'!$A$74","v":"corn gluten pellets"},{"$f":"'Sheet 1'!$B$74","v":425},{"$f":"'Sheet 1'!$J$74","v":0.2361111111111111}]
[{"$f":"'Sheet 1'!$A$23","v":"47% soybean meal"},{"$f":"'Sheet 1'!$B$23","v":625},{"$f":"'Sheet 1'!$G$23","v":0.4037702450400863},null,{"$f":"'Sheet 1'!$A$49","v":"oat grain"},{"$f":"'Sheet 1'!$B$49","v":5},{"$f":"'Sheet 1'!$H$49","v":1.4427999090458936},null,{"$f":"'Sheet 1'!$A$75","v":"47% soybean meal"},{"$f":"'Sheet 1'!$B$75","v":625},{"$f":"'Sheet 1'!$J$75","v":0.31494079113126733}]
[{"$f":"'Sheet 1'!$A$24","v":"25.6% molasses"},{"$f":"'Sheet 1'!$B$24","v":475},{"$f":"'Sheet 1'!$G$24","v":0.65477052016348591},null,{"$f":"'Sheet 1'!$A$50","v":"corn grain"},{"$f":"'Sheet 1'!$B$50","v":7.3},{"$f":"'Sheet 1'!$H$50","v":1.4646869983948632},null,{"$f":"'Sheet 1'!$A$76","v":"25.6% molasses"},{"$f":"'Sheet 1'!$B$76","v":475},{"$f":"'Sheet 1'!$J$76","v":0.43083900226757371}]
[{"$f":"'Sheet 1'!$A$25","v":"22% lick tub"},{"$f":"'Sheet 1'!$B$25","v":190},{"$f":"'Sheet 1'!$G$25","v":1.25},null,{"$f":"'Sheet 1'!$A$51","v":"22% lick tub"},{"$f":"'Sheet 1'!$B$51","v":190},{"$f":"'Sheet 1'!$H$51","v":4.329004329004329},null,{"$f":"'Sheet 1'!$A$77","v":"22% lick tub"},{"$f":"'Sheet 1'!$B$77","v":190},{"$f":"'Sheet 1'!$J$77","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Note: This budget is only a guide and is not intended as an in-depth study of livestock feed values. Interpretation and use of this information is the responsibility of the user.  If you need help with a budget, contact a Farm Management Specialist."]
[]
[null,null,null,null,null,null,null,null,null,null,"September, 2023"]

{"sheet":"Sheet 1","index":1,"n_rows":77,"n_cols":12,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["TDN Sort - lowest cost column K, highest cost column L"]
[null,"Price/Unit","Weight","%","% TDN","% CP","TDN Cost","CP Cost","Weight ","cents/lb"]
["Commodity","(As Fed)","(As Fed)","Moisture","(DM Basis)","(DM Basis)","$/lb","cents/lb","(Dry Matter)","(Dry Matter)"]
[{"$f":"'Feed Cost'!A9","v":"native grass hay"},{"$f":"'Feed Cost'!B9","v":80},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},{"$f":"(B4)/(I4*(E4/100))","v":8.1070947212679489E-2},{"$f":"(B4*100)/(I4*(F4/100))","v":45.448864346502134},{"$f":"C4*(100-D4)/100","v":1778},{"$f":"B4*100/I4","v":4.4994375703037122},{"$f":"RANK(G4,$G$4:$G$25,1)","v":1},{"$f":"RANK(G4,$G$4:$G$25,0)","v":22}]
[{"$f":"'Feed Cost'!A13","v":"barley straw"},{"$f":"'Feed Cost'!B13","v":70},{"$f":"'Feed Cost'!C13","v":2000},{"$f":"'Feed Cost'!D13","v":10.9},{"$f":"'Feed Cost'!F13","v":46},{"$f":"'Feed Cost'!G13","v":5},8.539501293124481E-2,78.563411896745222,1782,3.9281705948372614,2,21]
[{"$f":"'Feed Cost'!A14","v":"wheat straw"},{"$f":"'Feed Cost'!B14","v":70},{"$f":"'Feed Cost'!C14","v":2000},{"$f":"'Feed Cost'!D14","v":10.9},{"$f":"'Feed Cost'!F14","v":44},{"$f":"'Feed Cost'!G14","v":3.1},8.9276604428119577E-2,126.71518047862135,1782,3.9281705948372614,3,20]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":45},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},0.1176581325301205,84.005376344086031,575.99999999999989,7.8125000000000018,4,19]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":120},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},0.11843663639952626,71.301247771836003,1700,7.0588235294117645,5,18]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":120},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},0.11918382913806254,52.404492811850403,1748,6.8649885583524028,6,17]
[{"$f":"IF('Feed Cost'!A28=\"(enter new feed)\",\"\",'Feed Cost'!A28)","v":"grass hay NH3"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":130},{"$f":"'Feed Cost'!C28","v":2000},{"$f":"'Feed Cost'!D28","v":15},{"$f":"'Feed Cost'!F28","v":62.3},{"$f":"'Feed Cost'!G28","v":18.5},{"$f":"IF(B10=\"\",\"\",(B10)/(I10*(E10/100)))","v":0.12274572750448495},41.335453100158979,1700,7.6470588235294121,7,16]
[{"$f":"'Feed Cost'!A24","v":"beet pulp "},{"$f":"'Feed Cost'!B24","v":40},{"$f":"'Feed Cost'!C24","v":2205},{"$f":"'Feed Cost'!D24","v":80},{"$f":"'Feed Cost'!F24","v":72},{"$f":"'Feed Cost'!G24","v":8},{"$f":"(B11)/(I11*(E11/100))","v":0.12597631645250693},113.37868480725623,441,9.0702947845804989,8,15]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":160},{"$f":"'Feed Cost'!C8","v":2000},{"$f":"'Feed Cost'!D8","v":12.1},{"$f":"'Feed Cost'!F8","v":63},{"$f":"'Feed Cost'!G8","v":19.2},{"$f":"(B12)/(I12*(E12/100))","v":0.14446430828683388},47.402351156617371,1758,9.1012514220705345,9,14]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":120},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},{"$f":"IF(B13=\"\",\"\",(B13)/(I13*(E13/100)))","v":0.16429353778751368},85.22727272727272,1760,6.8181818181818183,10,13]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":7.3},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},{"$f":"(B14)/(I14*(E14/100))","v":0.16606428553229746},146.46869983948633,49.84,14.646869983948635,11,12]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":6},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},0.16996743423959973,112.99435028248588,42.48,14.124293785310735,12,11]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":8.5},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},0.18067469457474278,102.961412485222,52.92,16.061980347694632,13,10]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":350},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},0.20041686708353376,62.988158226253454,1984.5,17.636684303350972,14,9]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":300},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},0.20996052742084489,125.97631645250694,1984.5,15.117157974300831,15,8]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":5},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},0.21395851669578211,144.27999090458937,30.668000000000003,16.303638972218597,16,7]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":10},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},0.21670237921876193,79.064633756803502,52.92,18.89644746787604,17,6]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":425},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},0.28447121820615795,118.05555555555556,1800,23.611111111111111,18,5]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":425},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},0.29929155927381312,61.618850438726213,2028.6,20.950409149166916,19,4]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":625},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},0.4037702450400863,67.008678964099431,1984.5,31.494079113126734,20,3]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":475},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},{"$f":"IF(B24=\"\",\"\",(B24)/(I24*(E24/100)))","v":0.65477052016348591},83.984210968337962,1102.5,43.083900226757372,21,2]
[{"$f":"IF('Feed Cost'!A25=\"(enter new feed)\",\"\",'Feed Cost'!A25)","v":"22% lick tub"},{"$f":"IF('Feed Cost'!B25=0,\"\",'Feed Cost'!B25)","v":190},{"$f":"'Feed Cost'!C25","v":200},{"$f":"'Feed Cost'!D25","v":5},{"$f":"'Feed Cost'!F25","v":80},{"$f":"'Feed Cost'!G25","v":23.1},{"$f":"IF(B25=\"\",\"\",(B25)/(I25*(E25/100)))","v":1.25},432.90043290043292,190,100,22,1]
[]
["Sorted based on lowest cost feed protein (CP)"]
[null,"Price/Unit","Weight","%","% TDN","% CP","TDN Cost","CP Cost","Weight ","cents/lb"]
["Commodity","(As Fed)","(As Fed)","Moisture","(DM Basis)","(DM Basis)","cents/lb","$/lb","(Dry Matter)","(Dry Matter)"]
[{"$f":"IF('Feed Cost'!A28=\"(enter new feed)\",\"\",'Feed Cost'!A28)","v":"grass hay NH3"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":130},{"$f":"'Feed Cost'!C28","v":2000},{"$f":"'Feed Cost'!D28","v":15},{"$f":"'Feed Cost'!F28","v":62.3},{"$f":"'Feed Cost'!G28","v":18.5},{"$f":"(B30*100)/(I30*(E30/100))","v":12.274572750448495},{"$f":"IF(B30=\"\",\"\",(B30)/(I30*(F30/100)))","v":0.41335453100158981},{"$f":"C30*(100-D30)/100","v":1700},{"$f":"B30*100/I30","v":7.6470588235294121},{"$f":"RANK(H30,$H$30:$H$51,1)","v":1},{"$f":"RANK(H30,$H$30:$H$51,0)","v":22}]
[{"$f":"'Feed Cost'!A9","v":"native grass hay"},{"$f":"'Feed Cost'!B9","v":80},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},8.1070947212679485,{"$f":"(B31)/(I31*(F31/100))","v":0.45448864346502138},1778,4.4994375703037122,2,21]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":160},{"$f":"'Feed Cost'!C8","v":2000},{"$f":"'Feed Cost'!D8","v":12.1},{"$f":"'Feed Cost'!F8","v":63},{"$f":"'Feed Cost'!G8","v":19.2},14.446430828683388,0.47402351156617367,1758,9.1012514220705345,3,20]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":120},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},11.918382913806253,0.52404492811850401,1748,6.8649885583524028,4,19]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":425},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},29.929155927381309,0.61618850438726214,2028.6,20.950409149166916,5,18]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":350},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},20.041686708353375,0.62988158226253455,1984.5,17.636684303350972,6,17]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":625},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},40.377024504008631,0.67008678964099433,1984.5,31.494079113126734,7,16]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":120},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},11.843663639952625,0.71301247771836007,1700,7.0588235294117645,8,15]
[{"$f":"'Feed Cost'!A13","v":"barley straw"},{"$f":"'Feed Cost'!B13","v":70},{"$f":"'Feed Cost'!C13","v":2000},{"$f":"'Feed Cost'!D13","v":10.9},{"$f":"'Feed Cost'!F13","v":46},{"$f":"'Feed Cost'!G13","v":5},8.5395012931244807,0.78563411896745228,1782,3.9281705948372614,9,14]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":10},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},21.670237921876193,0.79064633756803504,52.92,18.89644746787604,10,13]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":475},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},65.477052016348594,{"$f":"IF(B40=\"\",\"\",(B40)/(I40*(F40/100)))","v":0.83984210968337958},1102.5,43.083900226757372,11,12]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":45},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},11.76581325301205,{"$f":"(B41)/(I41*(F41/100))","v":0.84005376344086025},575.99999999999989,7.8125000000000018,12,11]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":120},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},16.42935377875137,{"$f":"IF(B42=\"\",\"\",(B42)/(I42*(F42/100)))","v":0.85227272727272718},1760,6.8181818181818183,13,10]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":8.5},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},18.067469457474278,{"$f":"(B43)/(I43*(F43/100))","v":1.0296141248522199},52.92,16.061980347694632,14,9]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":6},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},16.996743423959973,1.1299435028248588,42.48,14.124293785310735,15,8]
[{"$f":"'Feed Cost'!A24","v":"beet pulp "},{"$f":"'Feed Cost'!B24","v":40},{"$f":"'Feed Cost'!C24","v":2205},{"$f":"'Feed Cost'!D24","v":80},{"$f":"'Feed Cost'!F24","v":72},{"$f":"'Feed Cost'!G24","v":8},12.597631645250694,1.1337868480725624,441,9.0702947845804989,16,7]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":425},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},28.447121820615795,1.1805555555555556,1800,23.611111111111111,17,6]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":300},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},20.99605274208449,1.2597631645250693,1984.5,15.117157974300831,18,5]
[{"$f":"'Feed Cost'!A14","v":"wheat straw"},{"$f":"'Feed Cost'!B14","v":70},{"$f":"'Feed Cost'!C14","v":2000},{"$f":"'Feed Cost'!D14","v":10.9},{"$f":"'Feed Cost'!F14","v":44},{"$f":"'Feed Cost'!G14","v":3.1},8.9276604428119573,1.2671518047862134,1782,3.9281705948372614,19,4]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":5},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},21.395851669578214,1.4427999090458936,30.668000000000003,16.303638972218597,20,3]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":7.3},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},16.606428553229744,1.4646869983948632,49.84,14.646869983948635,21,2]
[{"$f":"IF('Feed Cost'!A25=\"(enter new feed)\",\"\",'Feed Cost'!A25)","v":"22% lick tub"},{"$f":"IF('Feed Cost'!B25=0,\"\",'Feed Cost'!B25)","v":190},{"$f":"'Feed Cost'!C25","v":200},{"$f":"'Feed Cost'!D25","v":5},{"$f":"'Feed Cost'!F25","v":80},{"$f":"'Feed Cost'!G25","v":23.1},125,{"$f":"IF(B51=\"\",\"\",(B51)/(I51*(F51/100)))","v":4.329004329004329},190,100,22,1]
[]
["Sorted based on lowest cost dry matter (DM)"]
[null,"Price/Unit","Weight","%","% TDN","% CP","TDN Cost","CP Cost","Weight ","$/lb"]
["Commodity","(As Fed)","(As Fed)","Moisture","(DM Basis)","(DM Basis)","cents/lb","cents/lb","(Dry Matter)","(Dry Matter)"]
[{"$f":"'Feed Cost'!A13","v":"barley straw"},{"$f":"'Feed Cost'!B13","v":70},{"$f":"'Feed Cost'!C13","v":2000},{"$f":"'Feed Cost'!D13","v":10.9},{"$f":"'Feed Cost'!F13","v":46},{"$f":"'Feed Cost'!G13","v":5},{"$f":"(B56*100)/(I56*(E56/100))","v":8.5395012931244807},{"$f":"(B56*100)/(I56*(F56/100))","v":78.563411896745222},{"$f":"C56*(100-D56)/100","v":1782},{"$f":"B56/I56","v":3.9281705948372617E-2},{"$f":"RANK(J56,$J$56:$J$77,1)","v":1},{"$f":"RANK(J56,$J$56:$J$77,0)","v":21}]
[{"$f":"'Feed Cost'!A14","v":"wheat straw"},{"$f":"'Feed Cost'!B14","v":70},{"$f":"'Feed Cost'!C14","v":2000},{"$f":"'Feed Cost'!D14","v":10.9},{"$f":"'Feed Cost'!F14","v":44},{"$f":"'Feed Cost'!G14","v":3.1},8.9276604428119573,126.71518047862135,1782,{"$f":"B57/I57","v":3.9281705948372617E-2},1,21]
[{"$f":"'Feed Cost'!A9","v":"native grass hay"},{"$f":"'Feed Cost'!B9","v":80},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},8.1070947212679485,45.448864346502134,1778,{"$f":"B58/I58","v":4.4994375703037118E-2},3,20]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":120},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},16.42935377875137,85.22727272727272,1760,{"$f":"IF(B59=\"\",\"\",B59/I59)","v":6.8181818181818177E-2},4,19]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":120},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},11.918382913806253,52.404492811850403,1748,{"$f":"B60/I60","v":6.8649885583524028E-2},5,18]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":120},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},11.843663639952625,71.301247771836003,1700,{"$f":"B61/I61","v":7.0588235294117646E-2},6,17]
[{"$f":"IF('Feed Cost'!A28=\"(enter new feed)\",\"\",'Feed Cost'!A28)","v":"grass hay NH3"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":130},{"$f":"'Feed Cost'!C28","v":2000},{"$f":"'Feed Cost'!D28","v":15},{"$f":"'Feed Cost'!F28","v":62.3},{"$f":"'Feed Cost'!G28","v":18.5},12.274572750448495,41.335453100158979,1700,{"$f":"IF(B62=\"\",\"\",B62/I62)","v":7.6470588235294124E-2},7,16]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":45},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},11.76581325301205,84.005376344086031,575.99999999999989,{"$f":"B63/I63","v":7.8125000000000014E-2},8,15]
[{"$f":"'Feed Cost'!A24","v":"beet pulp "},{"$f":"'Feed Cost'!B24","v":40},{"$f":"'Feed Cost'!C24","v":2205},{"$f":"'Feed Cost'!D24","v":80},{"$f":"'Feed Cost'!F24","v":72},{"$f":"'Feed Cost'!G24","v":8},12.597631645250694,113.37868480725623,441,9.0702947845804988E-2,9,14]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":160},{"$f":"'Feed Cost'!C8","v":2000},{"$f":"'Feed Cost'!D8","v":12.1},{"$f":"'Feed Cost'!F8","v":63},{"$f":"'Feed Cost'!G8","v":19.2},14.446430828683388,47.402351156617371,1758,9.1012514220705346E-2,10,13]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":6},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},16.996743423959973,112.99435028248588,42.48,0.14124293785310735,11,12]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":7.3},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},16.606428553229744,146.46869983948633,49.84,0.14646869983948635,12,11]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":300},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},20.99605274208449,125.97631645250694,1984.5,0.15117157974300832,13,10]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":8.5},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},18.067469457474278,102.961412485222,52.92,0.16061980347694632,14,9]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":5},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},21.395851669578214,144.27999090458937,30.668000000000003,0.16303638972218598,15,8]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":350},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},20.041686708353375,62.988158226253454,1984.5,0.17636684303350969,16,7]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":10},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},21.670237921876193,79.064633756803502,52.92,0.18896447467876037,17,6]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":425},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},29.929155927381309,61.618850438726213,2028.6,0.20950409149166915,18,5]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":425},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},28.447121820615795,118.05555555555556,1800,0.2361111111111111,19,4]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":625},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},40.377024504008631,67.008678964099431,1984.5,0.31494079113126733,20,3]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":475},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},65.477052016348594,83.984210968337962,1102.5,{"$f":"IF(B76=\"\",\"\",B76/I76)","v":0.43083900226757371},21,2]
[{"$f":"IF('Feed Cost'!A25=\"(enter new feed)\",\"\",'Feed Cost'!A25)","v":"22% lick tub"},{"$f":"IF('Feed Cost'!B25=0,\"\",'Feed Cost'!B25)","v":190},{"$f":"'Feed Cost'!C25","v":200},{"$f":"'Feed Cost'!D25","v":5},{"$f":"'Feed Cost'!F25","v":80},{"$f":"'Feed Cost'!G25","v":23.1},125,432.90043290043292,190,{"$f":"IF(B77=\"\",\"\",B77/I77)","v":1},22,1]