{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Feed Cost","Data"],"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":[[4,8,6,10],[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],[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],[124,0,125,10],[30,1,31,1],[30,2,31,2],[30,5,31,5],[30,9,31,9],[30,6,31,6],[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]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
["FeedPlan - Feed Ingredient Cost Calculator",null,null,null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2024-10-02"}]
[]
[null,"Price/Unit\n(as fed)","Weight\n(as fed)","%\nMoisture",null,"% TDN\n(DM Basis)","% CP\n(DM Basis)",null,"*** Enter changes from feed test results and feed price to items in BLUE only, then press a sort button below. ***"]
["Feed Ingredient"]
["alfalfa/grass hay",115,2000,12.6,null,57.6,13.1]
["alfalfa hay",155,2000,12.1,null,63,19.2]
["native grass hay",90,2000,11.1,null,55.5,9.9,null,"The protein (CP) and total digestible nutrient (TDN) energy that an average beef cow needs:"]
["oat greenfeed",115,2000,15,null,59.6,9.9]
["corn silage",40,2000,71.2,null,66.400000000000006,9.3000000000000007]
["corn gluten pellets",350,2000,10,null,83,20,null,"·  Mid pregnancy: 7% CP and 55% TDN"]
["barley straw",70,2000,10.9,null,46,5,null,"·  Late pregnancy: 9% CP and 60% TDN"]
["wheat straw",70,2000,10.9,null,44,3.1,null,"·  After calving: 11 to 12% CP and 65% TDN"]
["barley grain",4.25,48,11.5,null,83.1,12.5]
["corn grain",5.4,56,11,null,88.2,10]
["feed wheat grain",6.25,60,11.8,null,88.9,15.6]
["oat grain",4.05,34,9.8000000000000007,null,76.2,11.3]
["12% pellets",250,2205,10,null,72,12]
["feed peas",9,60,11.8,null,87.2,23.9]
["corn DDG",250,2205,10,null,88,28]
["34% canola meal",320,2205,8,null,70,34]
["47% soybean meal",415,2205,10,null,78,47]
["beet pulp ",40,2205,80,null,72,8]
["22% lick tub",170,200,5,null,80,23.1]
["25.6% molasses",500,2205,50,null,65.8,51.3]
["wheat straw NH3",100,2000,12,null,41.5,8]
["grass hay NH3",120,2000,15,null,62.3,18.5]
[]
["Sorted by Feed Energy (TDN) Cost",null,null,null,"Sorted by Crude Protein (CP) Cost",null,null,null,"Sorted by Dry Matter (DM) Cost"]
[null,"Price/Unit (as fed)","TDN Cost ($/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"]
[{"$f":"Data!$A$4","v":"barley straw"},{"$f":"Data!$B$4","v":70},{"$f":"Data!$G$4","v":8.539501293124481E-2},null,{"$f":"Data!$A$30","v":"grass hay NH3"},{"$f":"Data!$B$30","v":120},{"$f":"Data!$H$30","v":0.38155802861685217},null,{"$f":"Data!$A$56","v":"barley straw"},{"$f":"Data!$B$56","v":70},{"$f":"Data!$J$56","v":3.9281705948372617E-2}]
[{"$f":"Data!$A$5","v":"wheat straw"},{"$f":"Data!$B$5","v":70},{"$f":"Data!$G$5","v":8.9276604428119577E-2},null,{"$f":"Data!$A$31","v":"47% soybean meal"},{"$f":"Data!$B$31","v":415},{"$f":"Data!$H$31","v":0.44493762832162026},null,{"$f":"Data!$A$57","v":"wheat straw"},{"$f":"Data!$B$57","v":70},{"$f":"Data!$J$57","v":3.9281705948372617E-2}]
[{"$f":"Data!$A$6","v":"native grass hay"},{"$f":"Data!$B$6","v":90},{"$f":"Data!$G$6","v":9.1204815614264426E-2},null,{"$f":"Data!$A$32","v":"corn DDG"},{"$f":"Data!$B$32","v":250},{"$f":"Data!$H$32","v":0.44991541590181039},null,{"$f":"Data!$A$58","v":"native grass hay"},{"$f":"Data!$B$58","v":90},{"$f":"Data!$J$58","v":5.0618672665916763E-2}]
[{"$f":"Data!$A$7","v":"corn silage"},{"$f":"Data!$B$7","v":40},{"$f":"Data!$G$7","v":0.10458500669344044},null,{"$f":"Data!$A$33","v":"alfalfa hay"},{"$f":"Data!$B$33","v":155},{"$f":"Data!$H$33","v":0.45921027682973076},null,{"$f":"Data!$A$59","v":"wheat straw NH3"},{"$f":"Data!$B$59","v":100},{"$f":"Data!$J$59","v":5.6818181818181816E-2}]
[{"$f":"Data!$A$8","v":"grass hay NH3"},{"$f":"Data!$B$8","v":120},{"$f":"Data!$G$8","v":0.11330374846567842},null,{"$f":"Data!$A$34","v":"34% canola meal"},{"$f":"Data!$B$34","v":320},{"$f":"Data!$H$34","v":0.46395369742099735},null,{"$f":"Data!$A$60","v":"alfalfa/grass hay"},{"$f":"Data!$B$60","v":115},{"$f":"Data!$J$60","v":6.5789473684210523E-2}]
[{"$f":"Data!$A$9","v":"oat greenfeed"},{"$f":"Data!$B$9","v":115},{"$f":"Data!$G$9","v":0.113501776549546},null,{"$f":"Data!$A$35","v":"alfalfa/grass hay"},{"$f":"Data!$B$35","v":115},{"$f":"Data!$H$35","v":0.50220972278023301},null,{"$f":"Data!$A$61","v":"oat greenfeed"},{"$f":"Data!$B$61","v":115},{"$f":"Data!$J$61","v":6.7647058823529407E-2}]
[{"$f":"Data!$A$10","v":"alfalfa/grass hay"},{"$f":"Data!$B$10","v":115},{"$f":"Data!$G$10","v":0.11421783625730994},null,{"$f":"Data!$A$36","v":"native grass hay"},{"$f":"Data!$B$36","v":90},{"$f":"Data!$H$36","v":0.51129972389814904},null,{"$f":"Data!$A$62","v":"corn silage"},{"$f":"Data!$B$62","v":40},{"$f":"Data!$J$62","v":6.9444444444444461E-2}]
[{"$f":"Data!$A$11","v":"barley grain"},{"$f":"Data!$B$11","v":4.25},{"$f":"Data!$G$11","v":0.12039359925304981},null,{"$f":"Data!$A$37","v":"oat greenfeed"},{"$f":"Data!$B$37","v":115},{"$f":"Data!$H$37","v":0.68330362448009507},null,{"$f":"Data!$A$63","v":"grass hay NH3"},{"$f":"Data!$B$63","v":120},{"$f":"Data!$J$63","v":7.0588235294117646E-2}]
[{"$f":"Data!$A$12","v":"corn grain"},{"$f":"Data!$B$12","v":5.4},{"$f":"Data!$G$12","v":0.12284207422937073},null,{"$f":"Data!$A$38","v":"wheat straw NH3"},{"$f":"Data!$B$38","v":100},{"$f":"Data!$H$38","v":0.71022727272727271},null,{"$f":"Data!$A$64","v":"alfalfa hay"},{"$f":"Data!$B$64","v":155},{"$f":"Data!$J$64","v":8.8168373151308307E-2}]
[{"$f":"Data!$A$13","v":"beet pulp "},{"$f":"Data!$B$13","v":40},{"$f":"Data!$G$13","v":0.12597631645250693},null,{"$f":"Data!$A$39","v":"feed peas"},{"$f":"Data!$B$39","v":9},{"$f":"Data!$H$39","v":0.71158170381123154},null,{"$f":"Data!$A$65","v":"beet pulp "},{"$f":"Data!$B$65","v":40},{"$f":"Data!$J$65","v":9.0702947845804988E-2}]
[{"$f":"Data!$A$14","v":"feed wheat grain"},{"$f":"Data!$B$14","v":6.25},{"$f":"Data!$G$14","v":0.13284904012848733},null,{"$f":"Data!$A$40","v":"corn silage"},{"$f":"Data!$B$40","v":40},{"$f":"Data!$H$40","v":0.74671445639187572},null,{"$f":"Data!$A$66","v":"barley grain"},{"$f":"Data!$B$66","v":4.25},{"$f":"Data!$J$66","v":0.10004708097928437}]
[{"$f":"Data!$A$15","v":"wheat straw NH3"},{"$f":"Data!$B$15","v":100},{"$f":"Data!$G$15","v":0.13691128148959475},null,{"$f":"Data!$A$41","v":"feed wheat grain"},{"$f":"Data!$B$41","v":6.25},{"$f":"Data!$H$41","v":0.75706920945016176},null,{"$f":"Data!$A$67","v":"corn grain"},{"$f":"Data!$B$67","v":5.4},{"$f":"Data!$J$67","v":0.10834670947030497}]
[{"$f":"Data!$A$16","v":"alfalfa hay"},{"$f":"Data!$B$16","v":155},{"$f":"Data!$G$16","v":0.13994979865287033},null,{"$f":"Data!$A$42","v":"barley straw"},{"$f":"Data!$B$42","v":70},{"$f":"Data!$H$42","v":0.78563411896745228},null,{"$f":"Data!$A$68","v":"feed wheat grain"},{"$f":"Data!$B$68","v":6.25},{"$f":"Data!$J$68","v":0.11810279667422524}]
[{"$f":"Data!$A$17","v":"corn DDG"},{"$f":"Data!$B$17","v":250},{"$f":"Data!$G$17","v":0.14315490505966696},null,{"$f":"Data!$A$43","v":"barley grain"},{"$f":"Data!$B$43","v":4.25},{"$f":"Data!$H$43","v":0.80037664783427498},null,{"$f":"Data!$A$69","v":"12% pellets"},{"$f":"Data!$B$69","v":250},{"$f":"Data!$J$69","v":0.12597631645250693}]
[{"$f":"Data!$A$18","v":"oat grain"},{"$f":"Data!$B$18","v":4.05},{"$f":"Data!$G$18","v":0.17330639852358351},null,{"$f":"Data!$A$44","v":"25.6% molasses"},{"$f":"Data!$B$44","v":500},{"$f":"Data!$H$44","v":0.88404432598250482},null,{"$f":"Data!$A$70","v":"corn DDG"},{"$f":"Data!$B$70","v":250},{"$f":"Data!$J$70","v":0.12597631645250693}]
[{"$f":"Data!$A$19","v":"12% pellets"},{"$f":"Data!$B$19","v":250},{"$f":"Data!$G$19","v":0.17496710618403741},null,{"$f":"Data!$A$45","v":"corn gluten pellets"},{"$f":"Data!$B$45","v":350},{"$f":"Data!$H$45","v":0.97222222222222221},null,{"$f":"Data!$A$71","v":"oat grain"},{"$f":"Data!$B$71","v":4.05},{"$f":"Data!$J$71","v":0.13205947567497064}]
[{"$f":"Data!$A$20","v":"feed peas"},{"$f":"Data!$B$20","v":9},{"$f":"Data!$G$20","v":0.19503214129688573},null,{"$f":"Data!$A$46","v":"12% pellets"},{"$f":"Data!$B$46","v":250},{"$f":"Data!$H$46","v":1.0498026371042244},null,{"$f":"Data!$A$72","v":"34% canola meal"},{"$f":"Data!$B$72","v":320},{"$f":"Data!$J$72","v":0.15774425712313911}]
[{"$f":"Data!$A$21","v":"34% canola meal"},{"$f":"Data!$B$21","v":320},{"$f":"Data!$G$21","v":0.22534893874734163},null,{"$f":"Data!$A$47","v":"corn grain"},{"$f":"Data!$B$47","v":5.4},{"$f":"Data!$H$47","v":1.0834670947030496},null,{"$f":"Data!$A$73","v":"feed peas"},{"$f":"Data!$B$73","v":9},{"$f":"Data!$J$73","v":0.17006802721088435}]
[{"$f":"Data!$A$22","v":"corn gluten pellets"},{"$f":"Data!$B$22","v":350},{"$f":"Data!$G$22","v":0.23427041499330656},null,{"$f":"Data!$A$48","v":"beet pulp "},{"$f":"Data!$B$48","v":40},{"$f":"Data!$H$48","v":1.1337868480725624},null,{"$f":"Data!$A$74","v":"corn gluten pellets"},{"$f":"Data!$B$74","v":350},{"$f":"Data!$J$74","v":0.19444444444444445}]
[{"$f":"Data!$A$23","v":"47% soybean meal"},{"$f":"Data!$B$23","v":415},{"$f":"Data!$G$23","v":0.26810344270661729},null,{"$f":"Data!$A$49","v":"oat grain"},{"$f":"Data!$B$49","v":4.05},{"$f":"Data!$H$49","v":1.1686679263271738},null,{"$f":"Data!$A$75","v":"47% soybean meal"},{"$f":"Data!$B$75","v":415},{"$f":"Data!$J$75","v":0.20912068531116151}]
[{"$f":"Data!$A$24","v":"25.6% molasses"},{"$f":"Data!$B$24","v":500},{"$f":"Data!$G$24","v":0.6892321264878799},null,{"$f":"Data!$A$50","v":"wheat straw"},{"$f":"Data!$B$50","v":70},{"$f":"Data!$H$50","v":1.2671518047862134},null,{"$f":"Data!$A$76","v":"25.6% molasses"},{"$f":"Data!$B$76","v":500},{"$f":"Data!$J$76","v":0.45351473922902497}]
[{"$f":"Data!$A$25","v":"22% lick tub"},{"$f":"Data!$B$25","v":170},{"$f":"Data!$G$25","v":1.118421052631579},null,{"$f":"Data!$A$51","v":"22% lick tub"},{"$f":"Data!$B$51","v":170},{"$f":"Data!$H$51","v":3.8733196627933468},null,{"$f":"Data!$A$77","v":"22% lick tub"},{"$f":"Data!$B$77","v":170},{"$f":"Data!$J$77","v":0.89473684210526316}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["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, 2024"]

{"sheet":"Data","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'!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":"(B4)/(I4*(E4/100))","v":8.539501293124481E-2},{"$f":"(B4*100)/(I4*(F4/100))","v":78.563411896745222},{"$f":"C4*(100-D4)/100","v":1782},{"$f":"B4*100/I4","v":3.9281705948372614},{"$f":"RANK(G4,$G$4:$G$25,1)","v":1},{"$f":"RANK(G4,$G$4:$G$25,0)","v":22}]
[{"$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},{"$f":"'Feed Cost'!G14","v":3.1},{"$f":"(B5)/(I5*(E5/100))","v":8.9276604428119577E-2},126.71518047862135,1782,3.9281705948372614,2,21]
[{"$f":"'Feed Cost'!A9","v":"native grass hay"},{"$f":"'Feed Cost'!B9","v":90},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},{"$f":"(B6)/(I6*(E6/100))","v":9.1204815614264426E-2},51.129972389814903,1778,5.0618672665916762,3,20]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":40},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},{"$f":"(B7)/(I7*(E7/100))","v":0.10458500669344044},74.671445639187581,575.99999999999989,6.9444444444444455,4,19]
[{"$f":"IF('Feed Cost'!A28=\"(enter new feed)\",\"\",'Feed Cost'!A28)","v":"grass hay NH3"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":120},{"$f":"'Feed Cost'!C28","v":2000},{"$f":"'Feed Cost'!D28","v":15},{"$f":"'Feed Cost'!F28","v":62.3},{"$f":"'Feed Cost'!G28","v":18.5},{"$f":"IF(B8=\"\",\"\",(B8)/(I8*(E8/100)))","v":0.11330374846567842},38.155802861685217,1700,7.0588235294117645,5,18]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":115},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},{"$f":"(B9)/(I9*(E9/100))","v":0.113501776549546},68.330362448009495,1700,6.7647058823529411,6,17]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":115},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},0.11421783625730994,50.220972278023304,1748,6.5789473684210522,7,16]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":4.25},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},0.12039359925304981,80.037664783427502,42.48,10.004708097928438,8,15]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":5.4},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},0.12284207422937073,108.34670947030496,49.84,10.834670947030498,9,14]
[{"$f":"'Feed Cost'!A24","v":"beet pulp "},{"$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},0.12597631645250693,113.37868480725623,441,9.0702947845804989,10,13]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":6.25},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},0.13284904012848733,75.706920945016179,52.92,11.810279667422524,11,12]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":100},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},{"$f":"IF(B15=\"\",\"\",(B15)/(I15*(E15/100)))","v":0.13691128148959475},71.022727272727266,1760,5.6818181818181817,12,11]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":155},{"$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":"(B16)/(I16*(E16/100))","v":0.13994979865287033},45.921027682973076,1758,8.8168373151308312,13,10]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":250},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},0.14315490505966696,44.991541590181036,1984.5,12.597631645250694,14,9]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":4.05},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},0.17330639852358351,116.86679263271738,30.668000000000003,13.205947567497065,15,8]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":250},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},0.17496710618403741,104.98026371042245,1984.5,12.597631645250694,16,7]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":9},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},0.19503214129688573,71.158170381123156,52.92,17.006802721088434,17,6]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":320},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},0.22534893874734163,46.395369742099739,2028.6,15.774425712313912,18,5]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":350},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},0.23427041499330656,97.222222222222229,1800,19.444444444444443,19,4]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":415},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},0.26810344270661729,44.493762832162027,1984.5,20.912068531116152,20,3]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":500},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},{"$f":"IF(B24=\"\",\"\",(B24)/(I24*(E24/100)))","v":0.6892321264878799},88.40443259825048,1102.5,45.351473922902493,21,2]
[{"$f":"IF('Feed Cost'!A25=\"(enter new feed)\",\"\",'Feed Cost'!A25)","v":"22% lick tub"},{"$f":"IF('Feed Cost'!B25=0,\"\",'Feed Cost'!B25)","v":170},{"$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":1.118421052631579},387.33196627933472,190,89.473684210526315,22,1]
[]
["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"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":120},{"$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":11.330374846567842},{"$f":"IF(B30=\"\",\"\",(B30)/(I30*(F30/100)))","v":0.38155802861685217},{"$f":"C30*(100-D30)/100","v":1700},{"$f":"B30*100/I30","v":7.0588235294117645},{"$f":"RANK(H30,$H$30:$H$51,1)","v":1},{"$f":"RANK(H30,$H$30:$H$51,0)","v":22}]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":415},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},26.81034427066173,{"$f":"(B31)/(I31*(F31/100))","v":0.44493762832162026},1984.5,20.912068531116152,2,21]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":250},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},14.315490505966697,0.44991541590181039,1984.5,12.597631645250694,3,20]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":155},{"$f":"'Feed Cost'!C8","v":2000},{"$f":"'Feed Cost'!D8","v":12.1},{"$f":"'Feed Cost'!F8","v":63},{"$f":"'Feed Cost'!G8","v":19.2},13.994979865287034,0.45921027682973076,1758,8.8168373151308312,4,19]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":320},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},22.534893874734163,0.46395369742099735,2028.6,15.774425712313912,5,18]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":115},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},11.421783625730994,0.50220972278023301,1748,6.5789473684210522,6,17]
[{"$f":"'Feed Cost'!A9","v":"native grass hay"},{"$f":"'Feed Cost'!B9","v":90},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},9.120481561426443,0.51129972389814904,1778,5.0618672665916762,7,16]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":115},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},11.350177654954599,0.68330362448009507,1700,6.7647058823529411,8,15]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":100},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},13.691128148959475,{"$f":"IF(B38=\"\",\"\",(B38)/(I38*(F38/100)))","v":0.71022727272727271},1760,5.6818181818181817,9,14]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":9},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},19.503214129688573,{"$f":"(B39)/(I39*(F39/100))","v":0.71158170381123154},52.92,17.006802721088434,10,13]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":40},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},10.458500669344044,{"$f":"(B40)/(I40*(F40/100))","v":0.74671445639187572},575.99999999999989,6.9444444444444455,11,12]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":6.25},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},13.284904012848733,{"$f":"(B41)/(I41*(F41/100))","v":0.75706920945016176},52.92,11.810279667422524,12,11]
[{"$f":"'Feed Cost'!A13","v":"barley straw"},{"$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,{"$f":"(B42)/(I42*(F42/100))","v":0.78563411896745228},1782,3.9281705948372614,13,10]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":4.25},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},12.03935992530498,{"$f":"(B43)/(I43*(F43/100))","v":0.80037664783427498},42.48,10.004708097928438,14,9]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":500},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},68.923212648787995,{"$f":"IF(B44=\"\",\"\",(B44)/(I44*(F44/100)))","v":0.88404432598250482},1102.5,45.351473922902493,15,8]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":350},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},23.427041499330656,{"$f":"(B45)/(I45*(F45/100))","v":0.97222222222222221},1800,19.444444444444443,16,7]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":250},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},17.496710618403743,1.0498026371042244,1984.5,12.597631645250694,17,6]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":5.4},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},12.284207422937072,1.0834670947030496,49.84,10.834670947030498,18,5]
[{"$f":"'Feed Cost'!A24","v":"beet pulp "},{"$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},12.597631645250694,1.1337868480725624,441,9.0702947845804989,19,4]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":4.05},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},17.330639852358352,1.1686679263271738,30.668000000000003,13.205947567497065,20,3]
[{"$f":"'Feed Cost'!A14","v":"wheat straw"},{"$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},8.9276604428119573,1.2671518047862134,1782,3.9281705948372614,21,2]
[{"$f":"IF('Feed Cost'!A25=\"(enter new feed)\",\"\",'Feed Cost'!A25)","v":"22% lick tub"},{"$f":"IF('Feed Cost'!B25=0,\"\",'Feed Cost'!B25)","v":170},{"$f":"'Feed Cost'!C25","v":200},{"$f":"'Feed Cost'!D25","v":5},{"$f":"'Feed Cost'!F25","v":80},{"$f":"'Feed Cost'!G25","v":23.1},111.84210526315789,{"$f":"IF(B51=\"\",\"\",(B51)/(I51*(F51/100)))","v":3.8733196627933468},190,89.473684210526315,22,1]
[]
["Sorted based on lowest cost dry matter (DM)"]
[null,"Price/Unit","Weight","%","% TDN","% CP","TDN Cost","CP Cost","Weight ","$/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":90},{"$f":"'Feed Cost'!C9","v":2000},{"$f":"'Feed Cost'!D9","v":11.1},{"$f":"'Feed Cost'!F9","v":55.5},{"$f":"'Feed Cost'!G9","v":9.9},9.120481561426443,51.129972389814903,1778,{"$f":"B58/I58","v":5.0618672665916763E-2},3,20]
[{"$f":"IF('Feed Cost'!A27=\"(enter new feed)\",\"\",'Feed Cost'!A27)","v":"wheat straw NH3"},{"$f":"IF('Feed Cost'!B27=0,\"\",'Feed Cost'!B27)","v":100},{"$f":"'Feed Cost'!C27","v":2000},{"$f":"'Feed Cost'!D27","v":12},{"$f":"'Feed Cost'!F27","v":41.5},{"$f":"'Feed Cost'!G27","v":8},13.691128148959475,71.022727272727266,1760,{"$f":"IF(B59=\"\",\"\",B59/I59)","v":5.6818181818181816E-2},4,19]
[{"$f":"'Feed Cost'!A7","v":"alfalfa/grass hay"},{"$f":"'Feed Cost'!B7","v":115},{"$f":"'Feed Cost'!C7","v":2000},{"$f":"'Feed Cost'!D7","v":12.6},{"$f":"'Feed Cost'!F7","v":57.6},{"$f":"'Feed Cost'!G7","v":13.1},11.421783625730994,50.220972278023304,1748,{"$f":"B60/I60","v":6.5789473684210523E-2},5,18]
[{"$f":"'Feed Cost'!A10","v":"oat greenfeed"},{"$f":"'Feed Cost'!B10","v":115},{"$f":"'Feed Cost'!C10","v":2000},{"$f":"'Feed Cost'!D10","v":15},{"$f":"'Feed Cost'!F10","v":59.6},{"$f":"'Feed Cost'!G10","v":9.9},11.350177654954599,68.330362448009495,1700,{"$f":"B61/I61","v":6.7647058823529407E-2},6,17]
[{"$f":"'Feed Cost'!A11","v":"corn silage"},{"$f":"'Feed Cost'!B11","v":40},{"$f":"'Feed Cost'!C11","v":2000},{"$f":"'Feed Cost'!D11","v":71.2},{"$f":"'Feed Cost'!F11","v":66.400000000000006},{"$f":"'Feed Cost'!G11","v":9.3000000000000007},10.458500669344044,74.671445639187581,575.99999999999989,{"$f":"B62/I62","v":6.9444444444444461E-2},7,16]
[{"$f":"IF('Feed Cost'!A28=\"(enter new feed)\",\"\",'Feed Cost'!A28)","v":"grass hay NH3"},{"$f":"IF('Feed Cost'!B28=0,\"\",'Feed Cost'!B28)","v":120},{"$f":"'Feed Cost'!C28","v":2000},{"$f":"'Feed Cost'!D28","v":15},{"$f":"'Feed Cost'!F28","v":62.3},{"$f":"'Feed Cost'!G28","v":18.5},11.330374846567842,38.155802861685217,1700,{"$f":"IF(B63=\"\",\"\",B63/I63)","v":7.0588235294117646E-2},8,15]
[{"$f":"'Feed Cost'!A8","v":"alfalfa hay"},{"$f":"'Feed Cost'!B8","v":155},{"$f":"'Feed Cost'!C8","v":2000},{"$f":"'Feed Cost'!D8","v":12.1},{"$f":"'Feed Cost'!F8","v":63},{"$f":"'Feed Cost'!G8","v":19.2},13.994979865287034,45.921027682973076,1758,{"$f":"B64/I64","v":8.8168373151308307E-2},9,14]
[{"$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},{"$f":"'Feed Cost'!G24","v":8},12.597631645250694,113.37868480725623,441,9.0702947845804988E-2,10,13]
[{"$f":"'Feed Cost'!A15","v":"barley grain"},{"$f":"'Feed Cost'!B15","v":4.25},{"$f":"'Feed Cost'!C15","v":48},{"$f":"'Feed Cost'!D15","v":11.5},{"$f":"'Feed Cost'!F15","v":83.1},{"$f":"'Feed Cost'!G15","v":12.5},12.03935992530498,80.037664783427502,42.48,0.10004708097928437,11,12]
[{"$f":"'Feed Cost'!A16","v":"corn grain"},{"$f":"'Feed Cost'!B16","v":5.4},{"$f":"'Feed Cost'!C16","v":56},{"$f":"'Feed Cost'!D16","v":11},{"$f":"'Feed Cost'!F16","v":88.2},{"$f":"'Feed Cost'!G16","v":10},12.284207422937072,108.34670947030496,49.84,0.10834670947030497,12,11]
[{"$f":"'Feed Cost'!A17","v":"feed wheat grain"},{"$f":"'Feed Cost'!B17","v":6.25},{"$f":"'Feed Cost'!C17","v":60},{"$f":"'Feed Cost'!D17","v":11.8},{"$f":"'Feed Cost'!F17","v":88.9},{"$f":"'Feed Cost'!G17","v":15.6},13.284904012848733,75.706920945016179,52.92,0.11810279667422524,13,10]
[{"$f":"'Feed Cost'!A19","v":"12% pellets"},{"$f":"'Feed Cost'!B19","v":250},{"$f":"'Feed Cost'!C19","v":2205},{"$f":"'Feed Cost'!D19","v":10},{"$f":"'Feed Cost'!F19","v":72},{"$f":"'Feed Cost'!G19","v":12},17.496710618403743,104.98026371042245,1984.5,0.12597631645250693,14,8]
[{"$f":"'Feed Cost'!A21","v":"corn DDG"},{"$f":"'Feed Cost'!B21","v":250},{"$f":"'Feed Cost'!C21","v":2205},{"$f":"'Feed Cost'!D21","v":10},{"$f":"'Feed Cost'!F21","v":88},{"$f":"'Feed Cost'!G21","v":28},14.315490505966697,44.991541590181036,1984.5,0.12597631645250693,14,8]
[{"$f":"'Feed Cost'!A18","v":"oat grain"},{"$f":"'Feed Cost'!B18","v":4.05},{"$f":"'Feed Cost'!C18","v":34},{"$f":"'Feed Cost'!D18","v":9.8000000000000007},{"$f":"'Feed Cost'!F18","v":76.2},{"$f":"'Feed Cost'!G18","v":11.3},17.330639852358352,116.86679263271738,30.668000000000003,0.13205947567497064,16,7]
[{"$f":"'Feed Cost'!A22","v":"34% canola meal"},{"$f":"'Feed Cost'!B22","v":320},{"$f":"'Feed Cost'!C22","v":2205},{"$f":"'Feed Cost'!D22","v":8},{"$f":"'Feed Cost'!F22","v":70},{"$f":"'Feed Cost'!G22","v":34},22.534893874734163,46.395369742099739,2028.6,0.15774425712313911,17,6]
[{"$f":"'Feed Cost'!A20","v":"feed peas"},{"$f":"'Feed Cost'!B20","v":9},{"$f":"'Feed Cost'!C20","v":60},{"$f":"'Feed Cost'!D20","v":11.8},{"$f":"'Feed Cost'!F20","v":87.2},{"$f":"'Feed Cost'!G20","v":23.9},19.503214129688573,71.158170381123156,52.92,0.17006802721088435,18,5]
[{"$f":"'Feed Cost'!A12","v":"corn gluten pellets"},{"$f":"'Feed Cost'!B12","v":350},{"$f":"'Feed Cost'!C12","v":2000},{"$f":"'Feed Cost'!D12","v":10},{"$f":"'Feed Cost'!F12","v":83},{"$f":"'Feed Cost'!G12","v":20},23.427041499330656,97.222222222222229,1800,0.19444444444444445,19,4]
[{"$f":"'Feed Cost'!A23","v":"47% soybean meal"},{"$f":"'Feed Cost'!B23","v":415},{"$f":"'Feed Cost'!C23","v":2205},{"$f":"'Feed Cost'!D23","v":10},{"$f":"'Feed Cost'!F23","v":78},{"$f":"'Feed Cost'!G23","v":47},26.81034427066173,44.493762832162027,1984.5,0.20912068531116151,20,3]
[{"$f":"IF('Feed Cost'!A26=\"(enter new feed)\",\"\",'Feed Cost'!A26)","v":"25.6% molasses"},{"$f":"IF('Feed Cost'!B26=0,\"\",'Feed Cost'!B26)","v":500},{"$f":"'Feed Cost'!C26","v":2205},{"$f":"'Feed Cost'!D26","v":50},{"$f":"'Feed Cost'!F26","v":65.8},{"$f":"'Feed Cost'!G26","v":51.3},68.923212648787995,88.40443259825048,1102.5,{"$f":"IF(B76=\"\",\"\",B76/I76)","v":0.45351473922902497},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":170},{"$f":"'Feed Cost'!C25","v":200},{"$f":"'Feed Cost'!D25","v":5},{"$f":"'Feed Cost'!F25","v":80},{"$f":"'Feed Cost'!G25","v":23.1},111.84210526315789,387.33196627933472,190,{"$f":"IF(B77=\"\",\"\",B77/I77)","v":0.89473684210526316},22,1]