{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Change in CoP for change in feed price (£ per tonne)"]
["Indicates how an increase in feed price per tonne would change the base estimated cost of production"]
[]
[null,null,"Feed price","Feed price","Feed price","Feed price"]
["Feed type","Base CoP (p/dw kg)",5,10,15,20]
["Sow feed ",149.65520970736739,149.99771103797417,150.34021236858101,150.68271369918779,151.02521502979462]
["Rearing feed",149.65520970736739,149.98830686135196,150.32140401533653,150.65450116932112,150.98759832330566]
["Finishing feed ",149.65520970736739,150.85014556465555,152.04508142194368,153.24001727923186,154.43495313652002]
[]
["Change in CoP for different levels of pigs weaned per sow per year"]
[]
[null,"Bottom third","Average","Top third"]
["Pigs weaned per sow per year",22.668410410185007,25.88236590166095,29.447008789226338]
["CoP (p/dw kg)",156.31330057911009,150.04550783777191,144.69406762379327]
[]
[]
["Change in CoP for different levels of (Feed Conversion Ratio) FCR"]
[]
[null,"Bottom third","Average","Top third"]
["Rearing FCR",2.2650711313838503,1.829439382346804,1.394422806693824]
["CoP (p/dw kg)",154.10578124988339,149.65520970736739,145.21092299868837]
[]
["Finishing FCR",3.1433916428452959,2.6762474214163103,2.2177967814976549]
["CoP (p/dw kg)",159.55130706029496,149.65520970736739,139.94327930979395]
[]
["Combined FCR",2.6622353021462444,2.3669245476964997,2.1103201111987051]
["CoP (p/dw kg)",157.86651793763284,148.59358124464782,140.53604639727376]
[]
[]
["Change in CoP for different levels of Daily Liveweight Gain (DLWG g/day)"]
[]
[null,"Bottom third","Average","Top third"]
["Rearing DLWG (g/day)",358,480.74074074074076,602]
["CoP (p/dw kg)",150.90501354539646,149.67616170068067,148.95429681329773]
[]
["Finishing DLWG (g/day)",728,880.50793650793651,1044]
["CoP (p/dw kg)",150.67974267203482,149.52418178343717,148.6604642232497]
[]
["Combined DLWG (g/day)",625,750.4375,899]
["CoP (p/dw kg)",150.97294171528645,149.21316750928503,147.76449978107422]