{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"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":"Sheet1","index":0,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,20,0,23],[6,20,6,23],[7,4,7,6],[8,4,8,6],[25,4,25,7],[12,4,12,6],[25,1,26,1],[25,2,26,2],[25,3,26,3],[12,1,13,1],[12,2,13,2],[12,3,13,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null," "]
[]
[]
[null,"Replacement Heifer Feed Prices and Requirements"]
[null,"Feed Type","Per Unit Prices ($)","Unit","Feed Usage By Months Fed"]
[null,null,null,null,"0 to 3","3 to 12","12 to 24"]
[null,"Forage (Good Quality)",6.5000000000000002E-2,"lb",50,3000]
[null,"Forage (Fair Quality)",{"$f":"0.75*C15","v":4.8750000000000002E-2},"lb",null,null,8400]
[null,"Corn Equivalent",3.2,"Bu",0,10,0]
[null,"Soybean Meal",0.16450000000000001,"lb",0,50,0]
[null,"Mineral Salt",0.25,"lb",0,40,75]
[null,"Milk Replacer",1.35,"lb",65]
[null,"Calf Starter",0.4,"lb",350]
[]
[]
[]
[null,"Replacement Heifer Feed Costs"]
[null,"Feed Type","Per Unit Prices ($)","Unit","Feed Costs By Months Fed"]
[null,null,null,null,"0 to 3","3 to 12","12 to 24","0 to 24"]
[null,"Forage (High Quality)",{"$f":"C15","v":6.5000000000000002E-2},"lb",{"$f":"E15*$C15","v":3.25},{"$f":"F15*$C15","v":195},{"$f":"G15*$C15","v":0},{"$f":"SUM(E28:G28)","v":198.25}]
[null,"Forage (Good Quality)",4.8750000000000002E-2,"lb",null,null,{"$f":"G16*$C16","v":409.5},{"$f":"SUM(E29:G29)","v":409.5}]
[null,"Corn Equivalent",3.2,"Bu",{"$f":"E17*$C17","v":0},32,0,{"$f":"SUM(E30:G30)","v":32}]
[null,"Soybean Meal",0.16450000000000001,"lb",0,8.2249999999999996,0,8.2249999999999996]
[null,"Mineral Salt",0.25,"lb",0,10,18.75,28.75]
[null,"Milk Replacer",1.35,"lb",87.75,0,0,87.75]
[null,"Calf Starter",0.4,"lb",140,0,0,140]
[null,"Total",null,null,{"$f":"SUM(E28:E34)","v":231},{"$f":"SUM(F28:F34)","v":245.22499999999999},428.25,{"$f":"SUM(H28:H34)","v":904.47500000000002}]
[null,"Average Daily Costs",null,null,{"$f":"E35/90","v":2.5666666666666669},{"$f":"F35/270","v":0.90824074074074068},{"$f":"G35/360","v":1.1895833333333334},{"$f":"H35/720","v":1.2562152777777778}]